XML 70 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Subsidiaries Financial Information (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Income Statement
Income Statement for the Year Ended December 31, 2016:
 
Parent
Issuer
 

Guarantor
 
CCR Non-Guarantor
 
Non-Guarantor
 
Elimination
 
Consolidated
Revenues and Other Income:
 
 
 
 
 
 
 
 
 
 
 
Coal Revenue

 
799,187

 
266,395

 

 

 
1,065,582

Terminal Revenue

 
31,464

 

 

 

 
31,464

Freight Revenue

 
34,865

 
11,603

 

 

 
46,468

Miscellaneous Other Income
50,425

 
78,992

 
3,128

 

 
(50,425
)
 
82,120

Gain on Sale of Assets

 
5,237

 
(9
)
 

 

 
5,228

Total Revenue and Other Income
50,425

 
949,745

 
281,117

 

 
(50,425
)
 
1,230,862

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
Operating and Other Costs

 
694,073

 
183,001

 
103

 

 
877,177

Depreciation, Depletion and Amortization

 
136,128

 
41,994

 

 

 
178,122

Freight Expense

 
34,865

 
11,603

 

 

 
46,468

Selling, General and Administrative Costs

 
40,078

 
9,949

 

 

 
50,027

Interest Expense
190

 
5,144

 
8,719

 

 

 
14,053

Total Costs And Expenses
190

 
910,288

 
255,266

 
103

 

 
1,165,847

Earnings Before Income Tax
50,235

 
39,457

 
25,851

 
(103
)
 
(50,425
)
 
65,015

Income Tax (Benefit) Expense
8,739

 
5,826

 

 

 

 
14,565

Net (Loss) Income
41,496

 
33,631

 
25,851

 
(103
)
 
(50,425
)
 
50,450

Less: Net Income Attributable to Noncontrolling Interest

 

 

 

 
8,954

 
8,954

Net (Loss) Income Attributable to CONSOL Energy Shareholders
$
41,496

 
$
33,631

 
$
25,851

 
$
(103
)
 
$
(59,379
)
 
$
41,496

Income Statement for the Year Ended December 31, 2017: 
 
Parent
Issuer
 

Guarantor
 
CCR Non-Guarantor
 
Non-Guarantor
 
Elimination
 
Consolidated
Revenues and Other Income:
 
 
 
 
 
 
 
 
 
 
 
Coal Revenue

 
890,741

 
296,913

 

 

 
1,187,654

Terminal Revenue

 
60,066

 

 

 

 
60,066

Freight Revenue

 
55,269

 
18,423

 

 

 
73,692

Miscellaneous Other Income
238,818

 
67,230

 
6,049

 

 
(238,818
)
 
73,279

Gain on Sale of Assets

 
15,813

 
1,399

 

 

 
17,212

Total Revenue and Other Income
238,818

 
1,089,119

 
322,784

 

 
(238,818
)
 
1,411,903

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
Operating and Other Costs

 
691,451

 
194,986

 
272

 

 
886,709

Depreciation, Depletion and Amortization

 
130,565

 
41,437

 

 

 
172,002

Freight Expense

 
55,269

 
18,423

 

 

 
73,692

Selling, General and Administrative Costs

 
67,908

 
15,697

 

 

 
83,605

Loss on Debt Extinguishment

 

 
2,468

 

 
(2,468
)
 

Interest Expense
10,064

 
355,059

 
9,309

 
1,723

 
(350,057
)
 
26,098

Total Costs And Expenses
10,064

 
1,300,252

 
282,320

 
1,995

 
(352,525
)
 
1,242,106

Earnings Before Income Tax
228,754

 
(211,133
)
 
40,464

 
(1,995
)
 
113,707

 
169,797

Income Tax (Benefit) Expense
161,125

 
(73,897
)
 

 

 

 
87,228

Net (Loss) Income
67,629

 
(137,236
)
 
40,464

 
(1,995
)
 
113,707

 
82,569

Less: Net Income Attributable to Noncontrolling Interest

 

 

 

 
14,940

 
14,940

Net (Loss) Income Attributable to CONSOL Energy Shareholders
$
67,629

 
$
(137,236
)
 
$
40,464

 
$
(1,995
)
 
$
98,767

 
$
67,629

Income Statement for the Year Ended December 31, 2015: 
 
Parent
Issuer
 

Guarantor
 
CCR Non-Guarantors
 
Non-Guarantor
 
Elimination
 
Consolidated
Revenues and Other Income:
 
 
 
 
 
 
 
 
 
 
 
Coal Revenue

 
966,775

 
322,261

 

 

 
1,289,036

Terminal Revenue
(11
)
 
30,978

 

 

 

 
30,967

Freight Revenue

 
16,690

 
3,809

 

 

 
20,499

Miscellaneous Other Income
371,266

 
62,484

 
941

 
4,768

 
(371,266
)
 
68,193

Gain (Loss) on Sale of Assets

 
13,025

 

 

 

 
13,025

Total Revenue and Other Income
371,255

 
1,089,952

 
327,011

 
4,768

 
(371,266
)
 
1,421,720

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
Operating and Other Costs

 
505,057

 
193,961

 
576

 

 
699,594

Depreciation, Depletion and Amortization

 
151,201

 
44,136

 

 

 
195,337

Freight Expense

 
16,690

 
3,809

 

 

 
20,499

Selling, General and Administrative Costs

 
44,789

 
10,931

 

 

 
55,720

Interest Expense
(1,071
)
 
(1,021
)
 
9,636

 

 

 
7,544

Total Costs And Expenses
(1,071
)
 
716,716

 
262,473

 
576

 

 
978,694

Earnings (Loss) Before Income Tax
372,326

 
373,236

 
64,538

 
4,192

 
(371,266
)
 
443,026

Income Tax (Benefit) Expense
65,315

 
60,290

 


 

 

 
125,605

Less: Net Income Attributable to Noncontrolling Interest

 

 

 

 
10,410

 
10,410

Net Income (Loss) Attributable to CONSOL Energy Shareholders
$
307,011

 
$
312,946

 
$
64,538

 
$
4,192

 
$
(381,676
)
 
$
307,011


Balance Sheet
Balance Sheet at December 31, 2017:
 
Parent
Issuer
 

Guarantor
 
CCR Non-Guarantor
 
Non-Guarantor
 
Elimination
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$
152,235

 
$
105

 
$
1,533

 
$
106

 
$

 
$
153,979

Accounts and Notes Receivable:
 
 
 
 
 
 
 
 
 
 
 
Trade

 

 

 
131,545

 

 
131,545

Other Receivables
17,702

 
16,880

 
1,970

 

 

 
36,552

Inventories

 
41,117

 
12,303

 

 

 
53,420

Prepaid Expenses
5,745

 
13,568

 
4,428

 
3

 

 
23,744

Total Current Assets
175,682

 
71,670

 
20,234

 
131,654

 

 
399,240

Property, Plant and Equipment:
 
 
 
 
 
 
 
 
 
 
 
Property, Plant and Equipment

 
3,765,885

 
910,468

 

 

 
4,676,353

Less-Accumulated Depreciation, Depletion and Amortization

 
2,070,646

 
483,410

 

 

 
2,554,056

Total Property, Plant and Equipment-Net

 
1,695,239

 
427,058

 

 

 
2,122,297

Other Assets:
 
 
 
 
 
 
 
 
 
 
 
Deferred Income Taxes
75,065

 

 

 

 

 
75,065

Affiliated Credit Facility
165,110

 

 

 

 
(165,110
)
 

Investment in Affiliates
645,157

 

 

 

 
(645,157
)
 

Other
44,177

 
50,846

 
15,474

 

 

 
110,497

Total Other Assets
929,509

 
50,846

 
15,474

 

 
(810,267
)
 
185,562

Total Assets
$
1,105,191

 
$
1,817,755

 
$
462,766

 
$
131,654

 
$
(810,267
)
 
$
2,707,099

Liabilities and Equity:
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts Payable
$
20,014

 
$
66,271

 
$
22,789

 
$
8

 
$
18

 
$
109,100

Accounts Payable (Recoverable)-Related Parties
(2,291
)
 
36,221

 

 
129,139

 
(163,069
)
 

Current Portion of Long-Term Debt

 
22,405

 
77

 

 

 
22,482

Other Accrued Liabilities
101,994

 
149,425

 
44,102

 
(20
)
 
(4,874
)
 
290,627

Total Current Liabilities
119,717

 
274,322

 
66,968

 
129,127

 
(167,925
)
 
422,209

Long-Term Debt:
728,254

 
135,390

 
165,183

 
1,572

 
(165,110
)
 
865,289

Deferred Credits and Other Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Postretirement Benefits Other Than Pensions

 
554,099

 

 

 

 
554,099

Pneumoconiosis Benefits

 
146,035

 
3,833

 

 

 
149,868

Asset Retirement Obligations

 
218,728

 
9,615

 

 

 
228,343

Workers’ Compensation

 
63,244

 
3,404

 

 

 
66,648

Salary Retirement
52,960

 

 

 

 

 
52,960

Other

 
23,435

 
607

 

 

 
24,042

Total Deferred Credits and Other Liabilities
52,960

 
1,005,541

 
17,459

 

 

 
1,075,960

Total CONSOL Energy Inc. Stockholders’ Equity
204,260

 
402,502

 
213,156

 
955

 
(616,613
)
 
204,260

Noncontrolling Interest

 

 

 

 
139,381

 
139,381

Total Liabilities and Equity
$
1,105,191

 
$
1,817,755

 
$
462,766

 
$
131,654

 
$
(810,267
)
 
$
2,707,099



Balance Sheet at December 31, 2016:
 
Parent
Issuer
 

Guarantor
 
CCR Non-Guarantor
 
Non-Guarantor
 
Elimination
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$
2

 
$
3,493

 
$
9,785

 
$
31

 
$

 
$
13,311

Accounts and Notes Receivable:
 
 
 
 
 
 
 
 
 
 
 
Trade

 

 

 
95,707

 

 
95,707

Other Receivables
3,654

 
19,151

 
515

 

 

 
23,320

Other Receivables - Related Party

 

 

 
34

 

 
34

Inventories

 
38,670

 
11,491

 

 

 
50,161

Prepaid Expenses
2,882

 
11,204

 
3,512

 
3

 

 
17,601

Total Current Assets
6,538

 
72,518

 
25,303

 
95,775

 

 
200,134

Property, Plant and Equipment:
 
 
 
 
 
 
 
 
 
 
 
Property, Plant and Equipment

 
3,716,705

 
876,690

 

 

 
4,593,395

Less-Accumulated Depreciation, Depletion and Amortization

 
1,970,947

 
442,178

 

 

 
2,413,125

Total Property, Plant and Equipment-Net

 
1,745,758

 
434,512

 

 

 
2,180,270

Other Assets:
 
 
 
 
 
 
 
 
 
 
 
Deferred Income Taxes
184,579

 

 

 

 

 
184,579

Investment in Affiliates
654,144

 

 

 

 
(654,144
)
 

Other
34,482

 
66,906

 
21,063

 

 

 
122,451

Total Other Assets
873,205

 
66,906

 
21,063

 

 
(654,144
)
 
307,030

Total Assets
$
879,743

 
$
1,885,182

 
$
480,878

 
$
95,775

 
$
(654,144
)
 
$
2,687,434

Liabilities and Equity:
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts Payable
$
4,411

 
$
59,624

 
$
20,463

 
$
7

 
$
(1,608
)
 
$
82,897

Accounts Payable (Recoverable)-Related Parties

 
(72,289
)
 
(23,418
)
 
95,707

 

 

Current Portion of Long-Term Debt
3,347

 
641

 
88

 

 

 
4,076

Other Accrued Liabilities
102,878

 
145,072

 
44,230

 

 
(59
)
 
292,121

Total Current Liabilities
110,636

 
133,048

 
41,363

 
95,714

 
(1,667
)
 
379,094

Long-Term Debt:
 
 
 
 
 
 
 
 
 
 
 
Long-Term Debt
11,604

 
104,046

 
197,989

 

 

 
313,639

Total Long-Term Debt
11,604

 
104,046

 
197,989

 

 

 
313,639

Deferred Credits and Other Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Postretirement Benefits Other Than Pensions

 
659,474

 

 

 

 
659,474

Pneumoconiosis Benefits

 
106,016

 
2,057

 

 

 
108,073

Asset Retirement Obligations

 
236,933

 
9,346

 

 

 
246,279

Workers’ Compensation

 
62,842

 
3,090

 

 

 
65,932

Salary Retirement
99,872

 

 

 

 

 
99,872

Other

 
14,484

 
463

 

 

 
14,947

Total Deferred Credits and Other Liabilities
99,872

 
1,079,749

 
14,956

 

 

 
1,194,577

Total CONSOL Energy Inc. Stockholders’ Equity
657,631

 
568,339

 
226,570

 
61

 
(794,970
)
 
657,631

Noncontrolling Interest

 

 

 

 
142,493

 
142,493

Total Liabilities and Equity
$
879,743

 
$
1,885,182

 
$
480,878

 
$
95,775

 
$
(654,144
)
 
$
2,687,434

Condensed Statement of Cash Flows
Condensed Statement of Cash Flows for the Year Ended December 31, 2017:
 
Parent Issuer
 

Guarantor
 
CCR Non-Guarantor
 
Non-Guarantor
 
Elimination
 
Consolidated
Net Cash Provided by (Used in) Operating Activities
$
(17,032
)
 
$
192,423

 
$
72,644

 
$
75

 
$

 
$
248,110

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$

 
$
(61,917
)
 
$
(19,496
)
 
$

 
$

 
$
(81,413
)
Proceeds From Sales of Assets

 
23,082

 
1,500

 

 

 
24,582

Net Cash (Used in) Provided by Investing Activities
$

 
$
(38,835
)
 
$
(17,996
)
 
$

 
$

 
$
(56,831
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
(Payments on) Proceeds from Miscellaneous Borrowings
(3,503
)
 
(305
)
 
(96
)
 

 

 
(3,904
)
Affiliated Credit Facility

 

 
196,583

 

 
(196,583
)
 

Proceeds from PNC Term Loan A
100,000

 

 

 

 

 
100,000

Proceeds from PNC Term Loan B
392,147

 

 

 

 

 
392,147

Proceeds from Second Lien Notes
300,000

 

 

 

 

 
300,000

Net (Payments on) Proceeds from Revolver - MLP

 

 
(201,000
)
 

 

 
(201,000
)
Distributions to Noncontrolling Interest

 

 
(56,400
)
 

 
34,508

 
(21,892
)
Units/Shares Withheld for Taxes


 
(171
)
 
(1,985
)
 

 

 
(2,156
)
Intercompany Contributions/(Distributions)
(5,573
)
 
(156,502
)
 
 
 
 
 
162,075

 

Change in Parent Net Investment
(156,502
)
 

 

 

 

 
(156,502
)
Spin Distribution to CNX Resources
(425,000
)
 

 

 

 

 
(425,000
)
Debt Issuance and Financing Fees
(32,304
)
 

 

 

 

 
(32,304
)
Net Cash (Used in) Provided by Financing Activities
$
169,265

 
$
(156,978
)
 
$
(62,898
)
 
$

 
$

 
$
(50,611
)
Condensed Statement of Cash Flows for the Year Ended December 31, 2016:
 
Parent Issuer
 

Guarantor
 
CCR Non-Guarantor
 
Non-Guarantor
 
Elimination
 
Consolidated
Net Cash (Used in) Provided by Operating Activities
$
253

 
$
255,756

 
$
73,098

 
$

 
$

 
$
329,107

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$

 
$
(40,896
)
 
$
(12,704
)
 
$

 
$

 
$
(53,600
)
Proceeds From Sales of Assets

 
7,819

 
23

 

 

 
7,842

Net Cash Used in Investing Activities
$

 
$
(33,077
)
 
$
(12,681
)
 
$

 
$

 
$
(45,758
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
(Payments on) Proceeds from Miscellaneous Borrowings
231

 
279

 
(79
)
 

 

 
431

Net (Payments on) Proceeds from Revolver - MLP

 

 
16,000

 

 

 
16,000

Distributions to Noncontrolling Interest

 
(21,657
)
 
(42,634
)
 

 
42,634

 
(21,657
)
Intercompany Contributions (Distributions)
270,969

 
(270,969
)
 

 

 

 

Change in Parent Net Investment
(270,969
)
 

 

 

 

 
(270,969
)
Debt Issuance and Financing Fees
(482
)
 

 

 

 

 
(482
)
Net Cash Provided by (Used in) Financing Activities
$
(251
)
 
$
(292,347
)
 
$
(26,713
)
 
$

 
$
42,634

 
$
(276,677
)
Condensed Statement of Cash Flows for the Year Ended December 31, 2015:
 
Parent Issuer
 

Guarantor
 
CCR Non-Guarantors
 
Non-Guarantor
 
Elimination
 
Consolidated
Net Cash (Used in) Provided by Operating Activities
$
12,608

 
$
202,177

 
$
76,908

 
$

 
$

 
$
291,693

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$

 
$
(108,980
)
 
$
(34,073
)
 
$

 
$

 
$
(143,053
)
Proceeds From Sales of Assets

 
12,708

 
71

 

 

 
12,779

Net Cash Provided by (Used in) Investing Activities
$

 
$
(96,272
)
 
$
(34,002
)
 
$

 
$

 
$
(130,274
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
(Payments on) Proceeds from Miscellaneous Borrowings
(600
)
 
(5,176
)
 
(53
)
 

 

 
(5,829
)
Proceeds from Related Party Long-Term Notes

 
(6,039
)
 
6,039

 

 

 

Net (Payments on) Proceeds from Revolver - MLP

 

 
185,000

 

 

 
185,000

Distributions to Noncontrolling Interest

 
(5,060
)
 
(11,353
)
 

 
11,353

 
(5,060
)
Proceeds from Sale of MLP Interest

 

 
148,359

 

 

 
148,359

Intercompany Contributions (Distributions)
461,051

 
(461,051
)
 

 

 

 

Distribution of Proceeds

 
342,711

 
(342,711
)
 

 

 

Change in Parent Net Investment
(461,051
)
 
17,328

 
(17,328
)
 

 

 
(461,051
)
Debt Issuance and Financing Fees
(12,007
)
 

 
(4,329
)
 

 

 
(16,336
)
Net Cash (Used in) Provided by Financing Activities
$
(12,607
)
 
$
(117,287
)
 
$
(36,376
)
 
$

 
$
11,353

 
$
(154,917
)
Statement of Comprehensive Income
Statement of Comprehensive Income for the Year Ended December 31, 2015:
 
Parent Issuer
 

Guarantor
 
CCR Non-Guarantors
 
Non-
Guarantor
 
Elimination
 
Consolidated
Net Income (Loss)
$
307,011

 
$
312,946

 
$
64,538

 
$
4,192

 
$
(371,266
)
 
$
317,421

Other Comprehensive Income (Loss):
 
 
 
 
 
 
 
 
 
 
 
Net Actuarial Loss (Gain)
(89,442
)
 

 
(1,840
)
 

 
1,840

 
(89,442
)
Other Comprehensive Income (Loss):
(89,442
)
 

 
(1,840
)
 

 
1,840

 
(89,442
)
Comprehensive Income (Loss)
217,569

 
312,946

 
62,698

 
4,192

 
(369,426
)
 
227,979

Less: Comprehensive Income Attributable to Noncontrolling Interest

 

 

 

 
10,410

 
10,410

Comprehensive Income (Loss) Attributable to CONSOL Energy Inc. Shareholders
$
217,569

 
$
312,946

 
$
62,698

 
$
4,192

 
$
(379,836
)
 
$
217,569

Statement of Comprehensive Income for the Year Ended December 31, 2016:
 
Parent Issuer
 

Guarantor
 
CCR Non-Guarantor
 
Non-
Guarantor
 
Elimination
 
Consolidated
Net (Loss) Income
$
41,496

 
$
33,631

 
$
25,851

 
$
(103
)
 
$
(50,425
)
 
$
50,450

Other Comprehensive (Loss) Income:
 
 
 
 
 
 
 
 
 
 
 
  Net Actuarial Loss (Gain)
(31,409
)
 

 
818

 

 
(818
)
 
(31,409
)
Other Comprehensive (Loss) Income:
(31,409
)
 

 
818

 

 
(818
)
 
(31,409
)
Comprehensive (Loss) Income
10,087

 
33,631

 
26,669

 
(103
)
 
(51,243
)
 
19,041

  Less: Comprehensive Income Attributable to Noncontrolling Interest

 

 

 

 
9,216

 
9,216

Comprehensive (Loss) Income Attributable to CONSOL Energy Inc. Shareholders
$
10,087

 
$
33,631

 
$
26,669

 
$
(103
)
 
$
(60,459
)
 
$
9,825

Statement of Comprehensive Income for the Year Ended December 31, 2017:
 
Parent Issuer
 

Guarantor
 
CCR Non-Guarantor
 
Non-
Guarantor
 
Elimination
 
Consolidated
Net (Loss) Income
$
67,629

 
$
(137,236
)
 
$
40,464

 
$
(1,995
)
 
$
113,707

 
$
82,569

Other Comprehensive (Loss) Income:
 
 
 
 
 
 
 
 
 
 
 
Amortization of Prior Service Credits

 

 

 

 

 

Settlement Loss

 

 

 

 

 

  Net Actuarial Loss (Gain)
94,919

 

 
1,366

 

 
(1,366
)
 
94,919

Other Comprehensive (Loss) Income:
94,919

 

 
1,366

 

 
(1,366
)
 
94,919

Comprehensive (Loss) Income
162,548

 
(137,236
)
 
41,830

 
(1,995
)
 
112,341

 
177,488

  Less: Comprehensive Income Attributable to Noncontrolling Interest

 

 

 

 
14,896

 
14,896

Comprehensive (Loss) Income Attributable to CONSOL Energy Inc. Shareholders
$
162,548

 
$
(137,236
)
 
$
41,830

 
$
(1,995
)
 
$
97,445

 
$
162,592