XML 151 R121.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
(Guarantor Subsidiaries Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenue and Other Income:                      
Revenue from Contract with Customers                 $ 1,375,559 $ 1,472,790 $ 1,321,412
Miscellaneous Other Income $ 16,675 $ 11,188 $ 12,194 $ 13,292 $ 11,426 $ 10,978 $ 10,369 $ 25,887 53,349 58,660 73,279
Gain on Sale of Assets 9 714 933 339 292 (85) 104 254 1,995 565 17,212
Total Revenue and Other Income 342,635 333,346 384,309 370,613 382,236 324,248 415,273 410,258 1,430,903 1,532,015 1,411,903
Costs and Expenses:                      
Operating and Other Costs 229,603 234,849 253,448 230,112 245,672 222,781 248,195 229,802 948,012 946,450 886,709
Depreciation, Depletion and Amortization 55,852 54,370 46,151 50,724 45,590 51,242 54,961 49,471 207,097 201,264 172,002
Freight Expense 5,552 3,599 3,854 6,662 5,798 2,443 17,444 17,887 19,667 43,572 73,692
Selling, General and Administrative Costs 14,210 14,690 16,288 21,923 17,631 18,526 15,705 13,484 67,111 65,346 83,605
Loss on Debt Extinguishment (989) 801 1,500 23,143 773 0 1,723 1,426 24,455 3,922 0
Interest Expense, net 16,224 15,598 16,046 18,596 20,437 20,862 21,504 21,045 66,464 83,848 26,098
Total Costs and Expenses 320,452 323,907 337,287 351,160 335,901 315,854 359,532 333,115 1,332,806 1,344,402 1,242,106
Earnings Before Income Tax 22,183 9,439 47,022 19,453 46,335 8,394 55,741 77,143 98,097 187,613 169,797
Income Tax (Benefit) Expense 4,782 2,415 (1,808) (850) 301 (690) 3,032 6,185 4,539 8,828 87,228
Net Income 17,401 7,024 48,830 20,303 46,034 9,084 52,709 70,958 93,558 178,785 82,569
Less: Net Income Attributable to Noncontrolling Interest 3,455 2,684 5,550 5,868 6,362 3,350 7,547 8,550 17,557 25,809 14,940
Net Income Attributable to CONSOL Energy Inc. Shareholders 13,946 4,340 43,280 14,435 39,672 5,734 45,162 62,408 76,001 152,976 67,629
Elimination                      
Revenue and Other Income:                      
Miscellaneous Other Income                 (140,003) (221,307) (238,818)
Gain on Sale of Assets                 0 0 0
Total Revenue and Other Income                 (140,003) (221,307) (238,818)
Costs and Expenses:                      
Operating and Other Costs                 0 0 0
Depreciation, Depletion and Amortization                 0 0 0
Freight Expense                 0 0 0
Selling, General and Administrative Costs                 0 0 0
Loss on Debt Extinguishment                 0 0 (2,468)
Interest Expense, net                 0 (7,709) (350,057)
Total Costs and Expenses                 0 (7,709) (352,525)
Earnings Before Income Tax                 (140,003) (213,598) 113,707
Income Tax (Benefit) Expense                 0 0 0
Net Income                 (140,003) (213,598) 113,707
Less: Net Income Attributable to Noncontrolling Interest                 17,557 25,809 14,940
Net Income Attributable to CONSOL Energy Inc. Shareholders                 (157,560) (239,407) 98,767
Parent Issuer | Reportable Legal Entities                      
Revenue and Other Income:                      
Miscellaneous Other Income                 160,441 247,711 238,818
Gain on Sale of Assets                 2,188 0 0
Total Revenue and Other Income                 162,629 247,711 238,818
Costs and Expenses:                      
Operating and Other Costs                 0 0 0
Depreciation, Depletion and Amortization                 0 0 0
Freight Expense                 0 0 0
Selling, General and Administrative Costs                 0 0 0
Loss on Debt Extinguishment                 24,455 3,922 0
Interest Expense, net                 57,634 81,985 10,064
Total Costs and Expenses                 82,089 85,907 10,064
Earnings Before Income Tax                 80,540 161,804 228,754
Income Tax (Benefit) Expense                 4,539 8,828 161,125
Net Income                 76,001 152,976 67,629
Less: Net Income Attributable to Noncontrolling Interest                 0 0 0
Net Income Attributable to CONSOL Energy Inc. Shareholders                 76,001 152,976 67,629
Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Miscellaneous Other Income                 (11,418) 27,013 67,230
Gain on Sale of Assets                 (144) 599 15,813
Total Revenue and Other Income                 1,036,948 1,148,436 1,089,119
Costs and Expenses:                      
Operating and Other Costs                 729,232 729,593 691,451
Depreciation, Depletion and Amortization                 161,290 156,522 130,565
Freight Expense                 14,750 32,679 55,269
Selling, General and Administrative Costs                 54,237 51,415 67,908
Loss on Debt Extinguishment                 0 0 0
Interest Expense, net                 2,226 2,905 355,059
Total Costs and Expenses                 961,735 973,114 1,300,252
Earnings Before Income Tax                 75,213 175,322 (211,133)
Income Tax (Benefit) Expense                 0 0 (73,897)
Net Income                 75,213 175,322 (137,236)
Less: Net Income Attributable to Noncontrolling Interest                 0 0 0
Net Income Attributable to CONSOL Energy Inc. Shareholders                 75,213 175,322 (137,236)
Non-Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Miscellaneous Other Income                 38,401 0 0
Gain on Sale of Assets                 0 0 0
Total Revenue and Other Income                 38,401 0 0
Costs and Expenses:                      
Operating and Other Costs                 1,605 2,481 272
Depreciation, Depletion and Amortization                 0 0 0
Freight Expense                 0 0 0
Selling, General and Administrative Costs                 0 0 0
Loss on Debt Extinguishment                 0 0 0
Interest Expense, net                 0 0 1,723
Total Costs and Expenses                 1,605 2,481 1,995
Earnings Before Income Tax                 36,796 (2,481) (1,995)
Income Tax (Benefit) Expense                 0 0 0
Net Income                 36,796 (2,481) (1,995)
Less: Net Income Attributable to Noncontrolling Interest                 0 0 0
Net Income Attributable to CONSOL Energy Inc. Shareholders                 36,796 (2,481) (1,995)
CCR | Non-Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Miscellaneous Other Income                 5,928 5,243 6,049
Gain on Sale of Assets                 (49) (34) 1,399
Total Revenue and Other Income                 332,928 357,175 322,784
Costs and Expenses:                      
Operating and Other Costs                 217,175 214,376 194,986
Depreciation, Depletion and Amortization                 45,807 44,742 41,437
Freight Expense                 4,917 10,893 18,423
Selling, General and Administrative Costs                 12,874 13,931 15,697
Loss on Debt Extinguishment                 0 0 2,468
Interest Expense, net                 6,604 6,667 9,309
Total Costs and Expenses                 287,377 290,609 282,320
Earnings Before Income Tax                 45,551 66,566 40,464
Income Tax (Benefit) Expense                 0 0 0
Net Income                 45,551 66,566 40,464
Less: Net Income Attributable to Noncontrolling Interest                 0 0 0
Net Income Attributable to CONSOL Energy Inc. Shareholders                 45,551 66,566 40,464
Coal Revenue                      
Revenue and Other Income:                      
Revenue from Contract with Customers 303,865 301,542 350,620 332,502 347,789 294,797 370,697 351,009 1,288,529 1,364,292 1,187,654
Coal Revenue | Elimination                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Coal Revenue | Parent Issuer | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Coal Revenue | Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 966,397 1,023,219 890,741
Coal Revenue | Non-Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Coal Revenue | CCR | Non-Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 322,132 341,073 296,913
Terminal Revenue                      
Revenue and Other Income:                      
Revenue from Contract with Customers 16,534 16,303 16,708 17,818 16,931 16,115 16,659 15,221 67,363 64,926 60,066
Terminal Revenue | Elimination                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Terminal Revenue | Parent Issuer | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Terminal Revenue | Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 67,363 64,926 60,066
Terminal Revenue | Non-Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Terminal Revenue | CCR | Non-Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Freight Revenue                      
Revenue and Other Income:                      
Revenue from Contract with Customers $ 5,552 $ 3,599 $ 3,854 $ 6,662 $ 5,798 $ 2,443 $ 17,444 $ 17,887 19,667 43,572 73,692
Freight Revenue | Elimination                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Freight Revenue | Parent Issuer | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Freight Revenue | Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 14,750 32,679 55,269
Freight Revenue | Non-Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 0 0 0
Freight Revenue | CCR | Non-Guarantor | Reportable Legal Entities                      
Revenue and Other Income:                      
Revenue from Contract with Customers                 $ 4,917 $ 10,893 $ 18,423