XML 83 R72.htm IDEA: XBRL DOCUMENT v3.23.3
Segment Information - Schedule of Adjusted EBITDA (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Segment Reporting Information [Line Items]        
Net Income (Loss) $ 100,725 $ 152,121 $ 498,825 $ 273,962
Income Tax Expense 21,032 39,414 100,199 59,115
Interest Expense 6,645 11,962 24,079 39,435
Interest Income (4,024) (1,541) (9,402) (4,309)
Depreciation, Depletion and Amortization 58,792 54,773 182,871 168,607
Stock-Based Compensation 1,676 1,224 8,461 6,694
Loss on Debt Extinguishment 662 674 2,725 4,361
Equity Affiliate Adjustments   3,500 3,500  
Fair Value Adjustment of Commodity Derivative Instruments   (81,246)   15,085
Adjusted EBITDA 185,508 180,881 807,758 566,450
Other, Corporate and Eliminations        
Segment Reporting Information [Line Items]        
Net Income (Loss) (43,815) (64,336) (179,209) (128,015)
Income Tax Expense 21,032 39,414 100,199 59,115
Interest Expense 5,121 10,434 19,503 34,641
Interest Income (3,301) (1,104) (7,758) (3,005)
Depreciation, Depletion and Amortization 6,948 4,308 27,056 15,414
Stock-Based Compensation 218 147 1,099 804
Loss on Debt Extinguishment 662 674 2,725 4,361
Equity Affiliate Adjustments   3,500 3,500  
Fair Value Adjustment of Commodity Derivative Instruments   0   0
Adjusted EBITDA (13,135) (6,963) (36,385) (13,185)
PAMC | Operating Segments        
Segment Reporting Information [Line Items]        
Net Income (Loss) 132,442 210,855 627,053 372,408
Income Tax Expense 0 0 0 0
Interest Expense 0 0 0 205
Interest Income (723) (437) (1,644) (1,304)
Depreciation, Depletion and Amortization 50,663 49,316 152,302 149,737
Stock-Based Compensation 1,408 1,028 7,108 5,622
Loss on Debt Extinguishment 0 0 0 0
Equity Affiliate Adjustments   0 0  
Fair Value Adjustment of Commodity Derivative Instruments   (81,246)   15,085
Adjusted EBITDA 183,790 179,516 784,819 541,753
CONSOL Marine Terminal | Operating Segments        
Segment Reporting Information [Line Items]        
Net Income (Loss) 12,098 5,602 50,981 29,569
Income Tax Expense 0 0 0 0
Interest Expense 1,524 1,528 4,576 4,589
Interest Income 0 0 0 0
Depreciation, Depletion and Amortization 1,181 1,149 3,513 3,456
Stock-Based Compensation 50 49 254 268
Loss on Debt Extinguishment 0 0 0 0
Equity Affiliate Adjustments   0 0  
Fair Value Adjustment of Commodity Derivative Instruments   0   0
Adjusted EBITDA $ 14,853 $ 8,328 $ 59,324 $ 37,882