Core Natural Resources Inc
For the period ended Dec 31, 2024. Filed Feb 20, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 20, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
ITEM 8. Financial Statements and Supplementary Data
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
| Page | |
|---|---|
| Report of Independent Registered Public Accounting Firm (PCAOB ID: 42) | 79 |
| Consolidated Statements of Income for the Years Ended December 31, 2024, 2023 and 2022 | 81 |
| Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2024, 2023 and 2022 | 82 |
| Consolidated Balance Sheets at December 31, 2024 and 2023 | 83 |
| Consolidated Statements of Stockholders' Equity for the Years Ended December 31, 2024, 2023 and 2022 | 85 |
| Consolidated Statements of Cash Flows for the Years Ended December 31, 2024, 2023 and 2022 | 86 |
| Notes to the Audited Consolidated Financial Statements | 87 |
To the Stockholders and the Board of Directors of Core Natural Resources, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Core Natural Resources, Inc. (the Company) as of December 31, 2024 and 2023, the related consolidated statements of income, comprehensive income, stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2024, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 20, 2025 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the account or disclosures to which it relates.
| Asset Retirement Obligations | |
| Description of the Matter | The Company accrues for the costs of current coal mine disturbance and final coal mine and gas well closure, including the cost of treating mine water discharge where necessary. Estimates of the Company’s asset retirement obligations are based upon permit requirements and the Company’s assessment of these requirements. The total asset retirement obligations, including the current portion, were approximately $248 million at December 31, 2024. This liability is reviewed annually, or when events and circumstances indicate an adjustment is necessary, by the Company's management and engineers. The estimated liability can significantly change if actual costs vary from the assumptions used in estimating the obligation or if governmental regulations change significantly. As discussed in Note 1 and Note 8 of the consolidated financial statements, the Company’s accounting for asset retirement obligations requires that the fair value of an asset retirement obligation be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. Auditing the amounts recorded for certain of the Company's asset retirement obligations is complex and judgmental due to the estimation that is required to determine the value of those asset retirement obligations. In particular, the estimation of value of these asset retirement obligations is dependent upon a number of factors, including the estimated future expenditures, estimated mine life, inflation rates and the assumed credit-adjusted risk-free interest rate. |
|---|---|
| How We Addressed the Matter in Our Audit | We tested controls that address the risk of material misstatement relating to the measurement of the asset retirement obligations. For example, we tested controls over management’s review of the estimates of asset retirement obligations, management’s review over the timing and amount of expected asset retirement costs and management’s review over the assumptions discussed above.To test the asset retirement obligations, our audit procedures included, among others, assessing the methodology used, testing the significant assumptions discussed above and testing the underlying data used by the Company in its analyses. We compared the assumptions used in developing the inflation rate and credit-adjusted risk-free rate used by management to historical trends, published reports and publicly available information. We compared the expected amounts and timing of future expenditures to historical data and evaluated the changes in those amounts. For example, we evaluated management’s methodology for determining the amount and timing of asset retirement obligation costs which is utilized to measure the asset retirement obligation and analyzed current year activity, published pricing data and historical amounts. In addition, we involved our specialist to assist in our evaluation of management’s estimates of the asset retirement obligations, including review of assumptions, regulatory requirements, reclamation plans and estimated future expenditures. We also tested the completeness and accuracy of the data used in the estimation of the Company’s asset retirement obligations. |
/s/Ernst & Young LLP
We have served as the Company's auditor since 2017.
Pittsburgh, Pennsylvania
February 20, 2025
(Dollars in thousands, except per share data)
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Revenue and Other Income: | |||
| Coal Revenue | $1,786,926 | $2,106,366 | $2,018,662 |
| Terminal Revenue | 87,746 | 106,166 | 78,915 |
| Freight Revenue | 274,026 | 294,103 | 182,441 |
| Loss on Commodity Derivatives, net | — | — | (237,024) |
| Miscellaneous Other Income (Note 3) | 80,672 | 53,261 | 24,354 |
| Gain on Sale of Assets | 6,941 | 8,981 | 34,589 |
| Total Revenue and Other Income | 2,236,311 | 2,568,877 | 2,101,937 |
| Costs and Expenses: | |||
| Operating and Other Costs | 1,270,696 | 1,120,065 | 949,222 |
| Depreciation, Depletion and Amortization | 223,526 | 241,317 | 226,878 |
| Freight Expense | 274,026 | 294,103 | 182,441 |
| General and Administrative Costs | 115,224 | 103,470 | 116,696 |
| Loss on Debt Extinguishment | — | 2,725 | 5,623 |
| Interest Expense | 22,192 | 29,325 | 52,640 |
| Total Costs and Expenses | 1,905,664 | 1,791,005 | 1,533,500 |
| Earnings Before Income Tax | 330,647 | 777,872 | 568,437 |
| Income Tax Expense (Note 5) | 44,242 | 121,980 | 101,458 |
| Net Income | $286,405 | $655,892 | $466,979 |
| Earnings per Share: | |||
| Total Basic Earnings per Share | $9.65 | $19.91 | $13.41 |
| Total Dilutive Earnings per Share | $9.61 | $19.79 | $13.07 |
| Dividends Declared per Common Share | $0.50 | $2.20 | $2.05 |
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Net Income | $286,405 | $655,892 | $466,979 |
| Other Comprehensive Income (Loss): | |||
| Actuarially Determined Long-Term Liability Adjustments: | |||
| Amortization of Prior Service Credits (net of tax: $538, $537, $561) | (1,867) | (1,868) | (1,844) |
| Recognized Net Actuarial Loss (Gain) (net of tax: ($982), $512, ($2,459)) | 3,406 | (1,782) | 8,076 |
| Curtailment Gain Recognized (net of tax: $49, $—, $—) | (168) | — | — |
| Other Comprehensive Gain before Reclassifications (net of tax: ($3,792), ($1,232), ($30,516)) | 13,157 | 4,150 | 99,164 |
| Available-for-Sale Securities: | |||
| Unrealized (Loss) Gain on Investments in Available-for-Sale Securities (net of tax: $12, ($23), $—) | (41) | 80 | — |
| Derivative Instruments: | |||
| Unrealized Gain on Cash Flow Hedges (net of tax: $—, $—, ($116)) | — | — | 401 |
| Other Comprehensive Income | 14,487 | 580 | 105,797 |
| Comprehensive Income | $300,892 | $656,472 | $572,776 |
| December 31,2024 | December 31,2023 | |
|---|---|---|
| ASSETS | ||
| Current Assets: | ||
| Cash and Cash Equivalents | $408,240 | $199,371 |
| Short-Term Investments (Note 6) | 51,993 | 81,932 |
| Accounts and Notes Receivable | ||
| Trade Receivables, net | 136,750 | 147,612 |
| Other Receivables, net | 25,900 | 12,765 |
| Inventories (Note 9) | 96,201 | 88,154 |
| Other Current Assets | 66,874 | 71,172 |
| Total Current Assets | 785,958 | 601,006 |
| Property, Plant and Equipment (Note 10): | ||
| Property, Plant and Equipment | 5,764,081 | 5,552,404 |
| Less—Accumulated Depreciation, Depletion and Amortization | 3,842,382 | 3,649,281 |
| Total Property, Plant and Equipment—Net | 1,921,699 | 1,903,123 |
| Other Assets: | ||
| Right of Use Asset - Operating Leases (Note 14) | 5,513 | 14,658 |
| Global Water Treatment Trust Fund (Note 8) | 12,054 | — |
| Salary Retirement (Note 15) | 41,938 | 47,246 |
| Other Noncurrent Assets, net | 112,381 | 108,970 |
| Total Other Assets | 171,886 | 170,874 |
| TOTAL ASSETS | $2,879,543 | $2,675,003 |
| December 31,2024 | December 31,2023 | |
|---|---|---|
| LIABILITIES AND EQUITY | ||
| Current Liabilities: | ||
| Accounts Payable | $143,635 | $137,243 |
| Current Portion of Long-Term Debt (Note 13) | 112,865 | 11,106 |
| Operating Lease Liability, Current Portion (Note 14) | 612 | 4,769 |
| Other Accrued Liabilities (Note 12) | 261,572 | 290,606 |
| Total Current Liabilities | 518,684 | 443,724 |
| Long-Term Debt: | ||
| Long-Term Debt (Note 13) | 79,524 | 181,885 |
| Finance Lease Obligations (Note 14) | 15,270 | 4,182 |
| Total Long-Term Debt | 94,794 | 186,067 |
| Deferred Credits and Other Liabilities: | ||
| Postretirement Benefits Other Than Pensions (Note 15) | 176,251 | 207,908 |
| Pneumoconiosis Benefits (Note 16) | 145,489 | 154,943 |
| Asset Retirement Obligations (Note 8) | 212,178 | 212,621 |
| Workers’ Compensation (Note 16) | 36,051 | 39,144 |
| Salary Retirement (Note 15) | 20,073 | 20,808 |
| Operating Lease Liability (Note 14) | 5,466 | 10,385 |
| Deferred Income Taxes (Note 5) | 49,214 | 36,219 |
| Other Noncurrent Liabilities | 53,096 | 19,742 |
| Total Deferred Credits and Other Liabilities | 697,818 | 701,770 |
| TOTAL LIABILITIES | 1,311,296 | 1,331,561 |
| Stockholders’ Equity: | ||
| Common Stock, $0.01 Par Value; 62,500,000 Shares Authorized, 29,407,830 Shares Issued and Outstanding at December 31, 2024; 29,910,439 Shares Issued and Outstanding at December 31, 2023 | 294 | 299 |
| Capital in Excess of Par Value | 540,412 | 547,861 |
| Retained Earnings | 1,162,114 | 944,342 |
| Accumulated Other Comprehensive Loss | (134,573) | (149,060) |
| TOTAL EQUITY | 1,568,247 | 1,343,442 |
| TOTAL LIABILITIES AND EQUITY | $2,879,543 | $2,675,003 |
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
| CommonStock | Capital in Excess of ParValue | Retained Earnings | Accumulated Other Comprehensive (Loss) Income | Total Equity | |
|---|---|---|---|---|---|
| December 31, 2021 | $345 | $646,945 | $280,960 | $(255,437) | $672,813 |
| Net Income | — | — | 466,979 | — | 466,979 |
| Actuarially Determined Long-Term Liability Adjustments (Net of ($32,414) Tax) | — | — | — | 105,396 | 105,396 |
| Interest Rate Hedge (Net of ($116) Tax) | — | — | — | 401 | 401 |
| Comprehensive Income | — | — | 466,979 | 105,797 | 572,776 |
| Issuance of Common Stock | 4 | (4) | — | — | — |
| Repurchases of Common Stock (124,454 Shares) | (2) | (2,333) | (5,653) | — | (7,988) |
| Employee Stock-Based Compensation | — | 7,890 | — | — | 7,890 |
| Shares Withheld for Taxes | — | (6,261) | — | — | (6,261) |
| Dividends on Common Shares ($2.05/share) | — | — | (71,486) | — | (71,486) |
| Dividend Equivalents Earned on Stock-Based Compensation Awards | — | — | (1,918) | — | (1,918) |
| December 31, 2022 | $347 | $646,237 | $668,882 | $(149,640) | $1,165,826 |
| Net Income | — | — | 655,892 | — | 655,892 |
| Actuarially Determined Long-Term Liability Adjustments (Net of ($183) Tax) | — | — | — | 500 | 500 |
| Investments in Available-for-Sale Securities (Net of ($23) Tax) | — | — | — | 80 | 80 |
| Comprehensive Income | — | — | 655,892 | 580 | 656,472 |
| Issuance of Common Stock | 4 | (4) | — | — | — |
| Repurchases of Common Stock (5,224,016 Shares) | (52) | (95,587) | (299,753) | — | (395,392) |
| Excise Tax on Repurchases of Common Stock | — | — | (3,729) | — | (3,729) |
| Employee Stock-Based Compensation | — | 10,046 | — | — | 10,046 |
| Shares Withheld for Taxes | — | (12,831) | — | — | (12,831) |
| Dividends on Common Shares ($2.20/share) | — | — | (75,474) | — | (75,474) |
| Dividend Equivalents Earned on Stock-Based Compensation Awards | — | — | (1,476) | — | (1,476) |
| December 31, 2023 | $299 | $547,861 | $944,342 | $(149,060) | $1,343,442 |
| Net Income | — | — | 286,405 | — | 286,405 |
| Actuarially Determined Long-Term Liability Adjustments (Net of ($4,187) Tax) | — | — | — | 14,528 | 14,528 |
| Investments in Available-for-Sale Securities (Net of $12 Tax) | — | — | — | (41) | (41) |
| Comprehensive Income | — | — | 286,405 | 14,487 | 300,892 |
| Issuance of Common Stock | 2 | (2) | — | — | — |
| Repurchases of Common Stock (747,351 Shares) | (7) | (13,671) | (53,200) | — | (66,878) |
| Excise Tax on Repurchases of Common Stock | — | — | (537) | — | (537) |
| Employee Stock-Based Compensation | — | 11,350 | 16 | — | 11,366 |
| Shares Withheld for Taxes | — | (5,126) | — | — | (5,126) |
| Dividends on Common Shares ($0.50/share) | — | — | (14,697) | — | (14,697) |
| Dividend Equivalents Earned on Stock-Based Compensation Awards | — | — | (215) | — | (215) |
| December 31, 2024 | $294 | $540,412 | $1,162,114 | $(134,573) | $1,568,247 |
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Cash Flows from Operating Activities: | |||
| Net Income | $286,405 | $655,892 | $466,979 |
| Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | |||
| Depreciation, Depletion and Amortization | 223,526 | 241,317 | 226,878 |
| Stock-Based Compensation | 11,350 | 10,046 | 7,890 |
| Gain on Sale of Assets | (6,941) | (8,981) | (34,589) |
| Amortization of Debt Issuance Costs | 3,750 | 5,468 | 8,314 |
| Loss on Debt Extinguishment | — | 2,725 | 5,623 |
| Deferred Income Taxes | 8,820 | 14,121 | 49,387 |
| Other Adjustments to Net Income | (2,795) | (3,418) | 3,880 |
| Changes in Operating Assets: | |||
| Trade and Other Receivables | (2,233) | 36,922 | (52,577) |
| Inventories | (8,018) | (21,540) | (3,020) |
| Other Current Assets | (444) | (4,673) | 2,883 |
| Changes in Other Assets | 7,936 | (11,725) | (26,063) |
| Changes in Operating Liabilities: | |||
| Accounts Payable | 4,570 | 11,449 | 39,235 |
| Commodity Derivatives, net Liability | — | (15,142) | (37,062) |
| Other Operating Liabilities | (25,420) | 3,063 | 14,453 |
| Changes in Other Liabilities | (24,116) | (57,575) | (21,221) |
| Net Cash Provided by Operating Activities | 476,390 | 857,949 | 650,990 |
| Cash Flows from Investing Activities: | |||
| Capital Expenditures | (177,988) | (167,791) | (171,506) |
| Proceeds from Sales of Assets | 7,396 | 4,255 | 21,538 |
| Investments in Mining-Related Activities | (4,620) | (7,481) | — |
| Proceeds from Sales of Short-Term Investments | 100,982 | 122,658 | — |
| Purchases of Short-Term Investments | (66,963) | (200,870) | — |
| Other Investing Activity | (23,838) | (10,203) | 7,790 |
| Net Cash Used in Investing Activities | (165,031) | (259,432) | (142,178) |
| Cash Flows from Financing Activities: | |||
| Payments on Finance Lease Obligations | (10,518) | (25,335) | (24,511) |
| Payments on Term Loan A | — | — | (41,250) |
| Payments on Term Loan B | — | (63,590) | (175,687) |
| Payments on Second Lien Notes | — | (101,832) | (52,074) |
| Payments on Other Debt | (955) | (981) | (840) |
| Shares Withheld for Taxes | (5,126) | (12,831) | (6,261) |
| Repurchases of Common Stock | (70,879) | (399,379) | — |
| Debt Issuance and Financing Fees | — | (2,779) | (7,957) |
| Payments of Excise Tax on Share Repurchases | (3,747) | — | — |
| Dividends and Dividend Equivalents Paid | (15,860) | (75,474) | (71,486) |
| Net Cash Used in Financing Activities | (107,085) | (682,201) | (380,066) |
| Net Increase (Decrease) in Cash and Cash Equivalents and Restricted Cash | 204,274 | (83,684) | 128,746 |
| Cash and Cash Equivalents and Restricted Cash at Beginning of Period | 243,268 | 326,952 | 198,206 |
| Cash and Cash Equivalents and Restricted Cash at End of Period | $447,542 | $243,268 | $326,952 |
NOTES TO AUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1—SIGNIFICANT ACCOUNTING POLICIES:
On January 14, 2025, CONSOL Energy Inc., a Delaware corporation, completed its previously announced all-stock merger of equals transaction (the “Merger”) with Arch Resources, Inc., a Delaware corporation (“Arch”), pursuant to that certain Agreement and Plan of Merger, dated as of August 20, 2024 (the “Merger Agreement”), by and among CONSOL Energy Inc., Mountain Range Merger Sub Inc., a Delaware corporation and wholly-owned subsidiary of CONSOL Energy Inc. (“Merger Sub”), and Arch. Pursuant to the terms of the Merger Agreement, Merger Sub merged with and into Arch, with Arch continuing as the surviving corporation and as a wholly-owned subsidiary of the Company. Additionally, pursuant to the Merger Agreement, the Company was renamed “Core Natural Resources, Inc.”
Since the Merger occurred subsequent to the end of the reporting period, information set forth herein does not include the information of Arch. Accordingly, unless otherwise specifically noted, references herein to “Core Natural Resources,” “Core,” “we,” “our,” “us,” “our Company” and “the Company” refer only to Core and its subsidiaries prior to the Merger and do not include Arch and its subsidiaries.
A summary of the significant accounting policies of the Company is presented below. These, together with the other notes that follow, are an integral part of the Consolidated Financial Statements.
Basis of Presentation
The Consolidated Financial Statements include the accounts of the Company and its wholly-owned and majority-owned and/or controlled subsidiaries. All significant intercompany transactions and accounts have been eliminated in consolidation.
All dollar amounts discussed in these Notes to Consolidated Financial Statements are in thousands of U.S. dollars, except for share and per share amounts, and unless otherwise indicated.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, as well as various disclosures. Actual results could differ from those estimates.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand and on deposit at banking institutions as well as all highly liquid short-term securities with original maturities of three months or less.
Restricted Cash
Restricted cash includes cash collateral supporting the Company's surety bond portfolio and letters of credit issued under the Company's accounts receivable securitization program. Restricted cash also includes the unused proceeds of tax-exempt bonds issued by the Pennsylvania Economic Development Financing Authority (“PEDFA”). As of December 31, 2024, the Company had $39,302 in restricted cash. As of December 31, 2023, the Company had $43,897 in restricted cash. These restricted cash balances are included in Other Current Assets in the accompanying Consolidated Balance Sheets.
Trade Receivables and Allowance for Credit Losses
Trade receivables are recorded at the invoiced amount. Credit is extended based on an evaluation of a customer's financial condition, a customer's ability to perform its obligations and other relevant factors. See Note 7 - Credit Losses for additional information regarding the Company's measurement of expected credit losses. There were no material financing receivables with a contractual maturity greater than one year at December 31, 2024 and 2023.
Inventories
Inventories are stated at the lower of cost or net realizable value. The cost of coal inventories is determined by the first-in, first-out (FIFO) method. Coal inventory costs include labor, supplies, equipment costs, operating overhead, depreciation, depletion, amortization and other related costs. The cost of supplies inventory is determined by the average cost method and includes operating and maintenance supplies to be used in the Company's coal operations.
Property, Plant and Equipment
Property, plant and equipment is recorded at cost upon acquisition. Expenditures that extend the useful lives of existing plant and equipment are capitalized. Interest costs applicable to major asset additions are capitalized during the construction period. Costs of additional mine facilities required to maintain production after a mine reaches the production stage, generally referred to as “receding face costs,” are expensed as incurred; however, the costs of additional airshafts and new portals are capitalized. Planned major maintenance costs that do not extend the useful lives of existing plant and equipment are expensed as incurred.
Coal exploration costs are expensed as incurred. Coal exploration costs include those incurred to ascertain existence, location, extent or quality of ore or minerals before beginning the development stage of the mine. Costs of developing new underground mines and certain underground expansion projects are capitalized. Underground development costs, which are costs incurred to make the mineral physically accessible, include costs to prepare property for shafts, driving main entries for ventilation, haulage, personnel, construction of airshafts, roof protection and other facilities.
Airshafts and capitalized mine development associated with a coal reserve are amortized on a units-of-production basis as the coal is produced so that each ton of coal is assigned a portion of the unamortized costs. The Company employs this method to match costs with the related revenues realized in a particular period. Rates are updated when revisions to coal reserve estimates are made. Coal reserve estimates are reviewed when information becomes available that indicates a reserve change is needed, or at a minimum once a year. Any material effect from changes in estimates is disclosed in the period the change occurs. Amortization of development costs begins when the development phase is complete and the production phase begins. At an underground mine, the end of the development phase and the beginning of the production phase takes place when construction of the mine for economic extraction is substantially complete. Coal extracted during the development phase is incidental to the mine’s production capacity and is not considered to shift the mine into the production phase.
Coal reserves are either owned in fee or controlled by lease. The duration of the leases vary; however, the lease terms are generally extended automatically to the exhaustion of economically recoverable reserves, as long as active mining continues. Coal interests held by lease provide the same rights as fee ownership for mineral extraction and are legally considered real property interests. Depletion of leased coal interests is computed using the units-of-production method over recoverable coal reserves. The Company also makes advance payments (advanced mining royalties) to lessors under certain lease agreements that are recoupable against future production, and it makes payments that are generally based upon a specified rate per ton or a percentage of gross realization from the sale of the coal. The Company evaluates its properties, including advance mining royalties and leased coal interests, for impairment indicators whenever events or circumstances indicate that the carrying amount may not be recoverable.
Costs to obtain coal lands are capitalized based on the cost at acquisition and are amortized using the units-of-production method over all estimated recoverable reserve tons assigned and accessible to the mine. Recoverable coal reserves are estimated on a clean coal ton equivalent, which excludes nonrecoverable coal reserves and anticipated central preparation plant processing refuse. Rates are updated when revisions to coal reserve estimates are made. Coal reserve estimates are reviewed when events and circumstances indicate a reserve change is needed, or at a minimum once a year. Amortization of coal interests begins when the coal reserve is produced. At an underground mine, a ton is considered produced once it reaches the surface area of the mine. Any material effect from changes in estimates is disclosed in the period the change occurs.
When properties are retired or otherwise disposed, the related cost and accumulated depreciation are removed from the respective accounts and any profit or loss on disposition is recognized in Gain on Sale of Assets in the Consolidated Statements of Income.
Depreciation of plant and equipment is calculated using the straight-line method over the estimated useful lives or lease terms, generally as follows:
| Years | |
| Buildings and improvements | 10 to 45 |
|---|---|
| Machinery and equipment | 3 to 25 |
| Leasehold improvements | Life of Lease |
Capitalization of Interest
Interest costs associated with the development of significant properties and projects are capitalized until the project is substantially complete and ready for its intended use. A weighted average cost of borrowing rate is used. For the years ended December 31, 2024, 2023 and 2022, capitalized interest totaled $6,106, $3,981 and $5,425, respectively.
Impairment of Long-lived Assets
Impairment of long-lived assets or asset groups is recorded when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets' or asset groups' carrying value. The carrying value of the assets is then reduced to its estimated fair value which is usually measured based on an estimate of future discounted cash flows. There were no indicators of impairment and, therefore, no impairment losses were recorded during the years ended December 31, 2024, 2023 and 2022.
Income Taxes
The Company files a consolidated federal income tax return and utilizes the asset and liability method to account for income taxes. The provision for income taxes represents amounts paid or estimated to be payable, net of amounts refunded or estimated to be refunded, for the current year and the change in deferred taxes, exclusive of amounts recorded in Other Comprehensive Income (Loss). Any refinements to prior years’ taxes made due to subsequent information are reflected as adjustments in the current period.
Deferred income tax assets and liabilities are determined based on temporary differences between the financial reporting and tax bases of assets and liabilities and are recognized using enacted tax rates for the effect of such temporary differences. Deferred tax assets are reduced by a valuation allowance if it is more likely than not that some portion or all of the deferred tax asset will not be realized.
In accounting for uncertainty in income taxes of a tax position taken or expected to be taken in a tax return, the Company utilizes a recognition threshold and measurement attribute for the financial statement recognition and measurement. The recognition threshold requires the Company to determine whether it is more likely than not that a tax position will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position in order to record any financial statement benefit. If it is more likely than not that a tax position will be sustained, then the Company must measure the tax position to determine the amount of benefit to recognize in the financial statements. The tax position is measured at the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement.
Postretirement Benefits Other Than Pensions
Postretirement benefit obligations established by the Coal Industry Retiree Health Benefit Act of 1992 (the “Coal Act”) are treated as a multi-employer plan which requires expense to be recorded for the associated obligations as payments are made. Postretirement benefits other than pensions, except for those established pursuant to the Coal Act, are accounted for in accordance with the Retirement Benefits Compensation and Non-retirement Postemployment Benefits Compensation Topics, which requires employers to accrue the cost of such retirement benefits for the employees' active service periods. Such liabilities are determined on an actuarial basis and the Company administers these liabilities through a combination of self-insured and fully insured agreements. Differences between actual and expected results or changes in the value of obligations are recognized through Other Comprehensive Income (Loss).
Pneumoconiosis Benefits and Workers' Compensation
The Company is required by federal and state statutes to provide benefits to certain current and former totally disabled employees or their dependents for awards related to coal workers' pneumoconiosis. The Company is also required by various state statutes to provide workers' compensation benefits for employees who sustain employment-related physical injuries or some types of occupational disease. Workers' compensation benefits include compensation for disability, medical costs, and on some occasions, the cost of rehabilitation. The Company is primarily self-insured for these benefits. Provisions for estimated benefits are determined on an actuarial basis.
Asset Retirement Obligations
Mine closing costs and costs associated with dismantling and removing de-gasification facilities are accrued using the accounting treatment prescribed by the Asset Retirement and Environmental Obligations Topic. This topic requires the fair value of an asset retirement obligation be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. For active locations, the present value of the estimated asset retirement obligation is capitalized as part of the carrying amount of the long-lived asset. For locations that have been fully depleted or closed, the present value of the change is recorded directly to the consolidated statements of income. Generally, the capitalized asset retirement obligation is depreciated on a units-of-production basis. Accretion of the asset retirement obligation is recognized over time and until the reclamation obligations are satisfied. Accretion is included in Depreciation, Depletion and Amortization on the Consolidated Statements of Income. Asset retirement obligations primarily relate to the closure of mines, which includes treatment of water and the reclamation of land upon exhaustion of coal reserves. Accrued mine closing costs, perpetual water treatment costs, reclamation and costs associated with dismantling and removing de-gasification facilities are regularly reviewed by management and are revised for changes in future estimated costs and regulatory requirements, in each case if and as applicable.
Subsidence
Subsidence occurs when there is sinking or shifting of the ground surface due to the removal of underlying coal. Areas affected may include, although are not limited to, streams, property, roads, pipelines and other land and surface structures. Total estimated subsidence-related obligations are recognized in the period when the related coal has been extracted and are included in Operating and Other Costs on the Consolidated Statements of Income and Other Accrued Liabilities on the Consolidated Balance Sheets. On occasion, the Company may elect to prepay for estimated damages prior to undermining the property, in return for a release of liability. Prepayments are included as assets and are either recognized as Other Current Assets or in Other Noncurrent Assets on the Consolidated Balance Sheets if the payment is made less than or greater than one year, respectively, prior to undermining the property.
Retirement Plans
The Company has non-contributory defined benefit retirement plans. In 2015, the Company's qualified defined benefit retirement plan was frozen. The benefits for these plans are based primarily on years of service and employees' pay. These plans are accounted for using the guidance outlined in the Compensation - Retirement Benefits Topic. The costs of these retiree benefits are recognized over the employees' service periods. The Company uses actuarial methods and assumptions in the valuation of defined benefit obligations and the determination of expense. Differences between actual and expected results or changes in the value of obligations and plan assets are recognized through Other Comprehensive Income (Loss).
Stock-Based Compensation
Eligible Company employees participate in equity-based compensation plans. The Company recognizes compensation expense for all stock-based compensation awards based on the grant date fair value estimated in accordance with the provisions of the Stock Compensation Topic. The Company recognizes these compensation costs on a straight-line basis over the requisite service period of the award, which is generally the award's vesting term. See Note 18 - Stock-Based Compensation for additional information.
Revenue Recognition
Coal revenue is recognized when the performance obligation has been satisfied, and the corresponding transaction price has been determined. Generally, title passes when coal is loaded at the coal preparation facilities, at terminal locations or other customer destinations. The Company's coal contract revenue per ton is fixed or determinable based upon either fixed forward pricing or pricing derived from established indices and adjusted for nominal quality characteristics. Some coal contracts also contain positive electric power price-related adjustments, which represent market-driven price adjustments, in addition to a fixed base price per ton. The Company’s coal contracts generally do not allow for retroactive adjustments to pricing after title to the coal has passed and typically do not have significant financing components. See Note 2 - Revenue from Contracts with Customers for additional information.
Freight Revenue and Expense
Shipping and handling costs invoiced to coal customers and paid to third-party carriers are recorded as Freight Revenue and Freight Expense, respectively.
Contingencies
The Company is subject to various lawsuits and claims with respect to such matters as personal injury, wrongful death, damage to property, exposure to hazardous substances, governmental regulations including environmental remediation, employment and contract disputes, and other claims and actions arising out of the normal course of business. Liabilities are recorded when it is probable that obligations have been incurred and the amounts can be reasonably estimated. Estimates are developed through consultation with legal counsel involved in the defense of these matters and are based upon the nature of the lawsuit, progress of the case in court, view of legal counsel, prior experience in similar matters and management's intended response. Environmental liabilities are not discounted or reduced by possible recoveries from third-parties. Legal fees associated with defending these various lawsuits and claims are expensed when incurred.
Derivative Instruments
The Company may utilize derivative instruments to manage exposures to interest rate risk on long-term debt. The Company has, in the past, entered into interest rate swaps in order to achieve a mix of fixed and variable rate debt that it deemed appropriate. These interest rate swaps were designated as cash flow hedges of future variable interest payments and were accounted for as an asset or a liability in the accompanying Consolidated Balance Sheets at their fair value. The Company may, from time to time, also utilize derivative instruments to manage exposure to the risk of fluctuating coal prices related to forecasted or index-priced sales of coal or to the risk of changes in the fair value of a fixed price physical sales contract. The Company may sell or purchase forward contracts, swaps and options in the over-the-counter coal market in order to manage its exposure to coal prices. The Company did not seek cash flow hedge accounting treatment for its commodity derivative financial instruments and therefore, changes in fair value were reflected in earnings throughout the terms of those instruments (see Note 21 - Derivatives for additional information).
In a cash flow hedge, the Company hedges the risk of changes in future cash flows related to the underlying item being hedged. Changes in the fair value of the derivative instrument used as a hedge instrument in a cash flow hedge are recorded in other comprehensive income or loss. Amounts in other comprehensive income or loss are reclassified to earnings when the hedged transaction affects earnings and are classified in a manner consistent with the transaction being hedged. The Company evaluates the effectiveness of its hedging relationships both at the hedge's inception and on an ongoing basis. Any ineffective portion of the change in fair value of a derivative instrument used as a hedge instrument in a cash flow hedge is recognized immediately in earnings.
Earnings per Share
Basic earnings per share are computed by dividing net income by the weighted average number of shares outstanding during the reporting period. Dilutive earnings per share are computed similarly to basic earnings per share, except that the weighted average number of shares outstanding is increased to include additional shares from restricted stock units and performance share units, if dilutive. The number of additional shares is calculated by assuming that outstanding restricted stock units and performance share units were released, and that the proceeds from such activities, as applicable, were used to acquire shares of common stock at the average market price during the reporting period.
The table below sets forth the share-based awards that have been excluded from the computation of diluted earnings per share because their effect would be anti-dilutive:
| For the Years EndedDecember 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Anti-Dilutive Restricted Stock Units | 797 | 1,146 | 942 |
| Anti-Dilutive Performance Share Units | — | — | — |
| 797 | 1,146 | 942 | |
The computations for basic and dilutive earnings per share are as follows:
| For the Years EndedDecember 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Numerator: | |||
| Net Income | $286,405 | $655,892 | $466,979 |
| Denominator: | |||
| Weighted-average shares of common stock outstanding | 29,683,002 | 32,941,654 | 34,811,906 |
| Effect of dilutive shares | 124,366 | 200,353 | 906,349 |
| Weighted-average diluted shares of common stock outstanding | 29,807,368 | 33,142,007 | 35,718,255 |
| Earnings per Share: | |||
| Basic | $9.65 | $19.91 | $13.41 |
| Dilutive | $9.61 | $19.79 | $13.07 |
As of December 31, 2024, the Company has 500,000 shares of preferred stock authorized, none of which are issued or outstanding.
Shares of common stock outstanding were as follows:
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Balance, Beginning of Year | 29,910,439 | 34,746,904 | 34,480,181 |
| Retirement Related to Stock Repurchase (1) | (747,351) | (5,224,016) | (124,454) |
| Issuance Related to Stock-Based Compensation (2) | 244,742 | 387,551 | 391,177 |
| Balance, End of Year | 29,407,830 | 29,910,439 | 34,746,904 |
(1) See Note 4 - Stock and Debt Repurchases for additional information.
(2) See Note 18 - Stock-Based Compensation for additional information.
Recent Accounting Pronouncements
In November 2024, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2024-03 Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40). The amendments in this update improve the disclosures about a public business entity’s expenses and address requests from investors for more detailed information about the types of expenses in commonly presented expense captions. The amendments in this update require that public business entities, at each interim period and on an annual basis: (1) disclose the amounts of (a) purchases of inventory, (b) employee compensation, (c) depreciation, (d) intangible asset amortization, and (e) depreciation, depletion, and amortization recognized as part of oil- and gas-producing activities (DD&A) (or other amounts of depletion expense) included in each relevant expense caption; (2) include certain amounts that are already required to be disclosed under current generally accepted accounting principles; (3) disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively; and (4) disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. The amendments in this update are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. These amendments may be applied either prospectively or retrospectively. Management is currently evaluating the impact of this guidance, but with the exception of the increased disclosures summarized above, does not expect this update to have a material impact on the Company's financial statements.
In December 2023, the FASB issued ASU 2023-09 Income Taxes (Topic 740). The amendments in this update address investor requests for more transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. The amendments in this update require that public business entities on an annual basis: (1) disclose specific categories in the rate reconciliation; (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than five percent of the amount computed by multiplying pretax income (or loss) by the applicable statutory income tax rate); (3) disclose the amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes; (4) disclose the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than five percent of total income taxes paid (net of refunds received); (5) disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign; and (6) disclose income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. The amendments in this update are effective for annual periods beginning after December 15, 2024, and should be applied prospectively. Management is currently evaluating the impact of this guidance, but with the exception of the increased disclosures summarized above, does not expect this update to have a material impact on the Company's financial statements.
In August 2023, the FASB issued ASU 2023-05 - Business Combinations—Joint Venture Formations (Subtopic 805-60). The amendments in this update address the accounting for contributions made to a joint venture, upon formation, in a joint venture's separate financial statements. The objectives of the amendments are to (1) provide decision-useful information to investors and other allocators of capital in a joint venture's financial statements and (2) reduce diversity in practice. The amendments in this update do not amend the definition of a joint venture, the accounting by an equity method investor for its investment in a joint venture, or the accounting by a joint venture for contributions received after its formation. The amendments in this update are effective prospectively for all joint venture formations with a formation date on or after January 1, 2025. Existing joint ventures may elect to apply the guidance retrospectively. Management is currently evaluating the impact of this guidance, but does not expect this update to have a material impact on the Company's financial statements.
NOTE 2—REVENUE FROM CONTRACTS WITH CUSTOMERS:
The following tables disaggregate the Company's revenue from contracts with customers by product type and market:
| For the Year Ended December 31, 2024 | ||||
|---|---|---|---|---|
| Domestic · Export · Total | ||||
| Power Generation | $649,056 | $212,510 | $861,566 | |
| Industrial | 19,811 | 543,825 | 563,636 | |
| Metallurgical | 44,861 | 316,863 | 361,724 | |
| Total Coal Revenue | 713,728 | 1,073,198 | 1,786,926 | |
| Terminal Revenue | 87,746 | |||
| Freight Revenue | 274,026 | |||
| Other Revenue | 15,708 | |||
| Total Revenue from Contracts with Customers | $2,164,406 | |||
| For the Year Ended December 31, 2023 | ||||
|---|---|---|---|---|
| Domestic · Export · Total | ||||
| Power Generation | $672,509 | $346,671 | $1,019,180 | |
| Industrial | 34,453 | 738,189 | 772,642 | |
| Metallurgical | 10,671 | 303,873 | 314,544 | |
| Total Coal Revenue | 717,633 | 1,388,733 | 2,106,366 | |
| Terminal Revenue | 106,166 | |||
| Freight Revenue | 294,103 | |||
| Total Revenue from Contracts with Customers | $2,506,635 | |||
| For the Year Ended December 31, 2022 | ||||
|---|---|---|---|---|
| Domestic · Export · Total | ||||
| Power Generation | $908,666 | $393,647 | $1,302,313 | |
| Industrial | 19,231 | 391,872 | 411,103 | |
| Metallurgical | 16,637 | 288,609 | 305,246 | |
| Total Coal Revenue | 944,534 | 1,074,128 | 2,018,662 | |
| Terminal Revenue | 78,915 | |||
| Freight Revenue | 182,441 | |||
| Total Revenue from Contracts with Customers | $2,280,018 | |||
Coal Revenue
The Company has disaggregated its coal revenue, derived from the PAMC and the Itmann Mining Complex, between domestic and export revenues, as well as between the industrial, power generation and metallurgical markets. Domestic coal revenue tends to be derived from contracts that typically have a term of one year or longer, and the pricing is typically fixed. Historically, export coal revenue tended to be derived from spot or shorter-term contracts with pricing determined closer to the time of shipment or based on a market index; however, the Company has secured several long-term export contracts with varying pricing arrangements. Coal revenue derived from the Itmann Mining Complex consists primarily of metallurgical coal sales, while coal revenue derived from the PAMC services the industrial, power generation and metallurgical markets due to the nature of its coal quality characteristics.
The Company's coal revenue is recognized when the performance obligation has been satisfied, and the corresponding transaction price has been determined. Generally, title passes when coal is loaded at the coal preparation facilities, at terminal locations or other customer destinations. The Company's coal contract revenue per ton is fixed or determinable based upon either fixed forward pricing or pricing derived from established indices and adjusted for nominal quality characteristics. Some coal contracts also contain positive electric power price-related adjustments, which represent market-driven price adjustments, in addition to a fixed base price per ton. The Company’s coal contracts generally do not allow for retroactive adjustments to pricing after title to the coal has passed and typically do not have significant financing components.
The estimated transaction price from each of the Company's contracts is based on the total amount of consideration to which the Company expects to be entitled under the contract. Included in the transaction price for certain coal supply contracts is the impact of variable consideration, including quality price adjustments, handling services and per ton price fluctuations based on certain coal sales price indices. The estimated transaction price for each contract is allocated to the Company's performance obligations based on relative stand-alone selling prices determined at contract inception. The Company has determined that each ton of coal represents a separate and distinct performance obligation.
While the Company does, from time to time, experience costs of obtaining coal customer contracts with amortization periods greater than one year, those costs are generally immaterial. At December 31, 2024 and 2023, the Company didnot have any capitalized costs to obtain customer contracts on its Consolidated Balance Sheets. For the years ended December 31, 2024, 2023 and 2022, the Company hasnot recognized any amortization of previously existing capitalized costs of obtaining customer contracts. Further, the Company hasnot recognized any coal revenue in the current period that is not a result of current period performance.
Terminal Revenue
Terminal revenues are attributable to the Company's CONSOL Marine Terminal and include revenues earned from providing receipt and unloading of coal from rail cars, transporting coal from the receipt point to temporary storage or stockpile facilities located at the Terminal, stockpiling, blending, weighing, sampling, redelivery, and loading of coal onto vessels. Revenues for these services are earned and performance obligations are considered fulfilled as the services are performed.
The CONSOL Marine Terminal does not normally experience material costs of obtaining customer contracts with amortization periods greater than one year. At December 31, 2024 and 2023, the Company didnot have any capitalized costs to obtain customer contracts on its Consolidated Balance Sheets. For the years ended December 31, 2024, 2023 and 2022, the Company hasnot recognized any amortization of previously existing capitalized costs of obtaining Terminal customer contracts. Further, the Company hasnot recognized any Terminal revenue in the current period that is not a result of current period performance.
Freight Revenue
Some of the Company's coal contracts require that the Company sell its coal at locations other than its coal preparation plants. The cost to transport the Company's coal to the ultimate sales point is passed through to the Company's customers and the Company recognizes the freight revenue equal to the transportation costs when title to the coal passes to the customer.
Other Revenue
Other revenue consists of revenue generated from carbon products and materials businesses led by CONSOL Innovations LLC, our wholly-owned subsidiary. This revenue is primarily comprised of sales of composite tools that are used in the aerospace industry. Revenues for these products are earned and recognized as the tools are built and progress toward product completion. Additionally, other revenue consists of revenue generated from the processing of third-party coal at the Itmann Mining Complex. Revenues for these services are earned and performance obligations are considered fulfilled as the services are performed. Other revenue is included within Miscellaneous Other Income in the accompanying Consolidated Statements of Income.
Contract Balances
Contract assets, when present, are recorded separately from trade receivables in the Company's Consolidated Balance Sheets and are reclassified to trade receivables as title passes to the customer and the Company's right to consideration becomes unconditional. Credit is extended based on an evaluation of a customer's financial condition and a customer's ability to perform its obligations. The Company typically does not have material contract assets that are stated separately from trade receivables since the Company's performance obligations are satisfied as control of the goods or services passes to the customer, thereby granting the Company an unconditional right to receive consideration. Contract liabilities relate to consideration received in advance of the satisfaction of the Company's performance obligations. Contract liabilities are recognized as revenue at the point in time when control of the goods passes to the customer, or over time when services are provided.
NOTE 3—MISCELLANEOUS OTHER INCOME:
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Interest Income | $19,223 | $13,597 | $6,031 |
| Royalty Income - Non-Operated Coal | 18,379 | 8,855 | 10,258 |
| Contract Assessments | 15,000 | 16,350 | — |
| Rental Income | 1,916 | 2,129 | 2,239 |
| Other | 26,154 | 12,330 | 5,826 |
| Miscellaneous Other Income | $80,672 | $53,261 | $24,354 |
Interest income increased primarily due to the Company's investment in marketable debt securities, comprised of highly liquid U.S. Treasury securities.
Royalty income increased as a result of additional leased coal volumes related to overriding royalty agreements or coal reserve leases between the Company and third-party operators.
Contract assessment income includes penalties and fees levied against customers that did not meet the purchase obligations under their contracts with the Company. This amount also includes partial contract buyouts that involved negotiations with customers to reduce coal quantities that they otherwise were obligated to purchase under contracts in exchange for payment of certain fees to the Company, and did not impact forward contract terms.
Other income increased primarily due to additional investments in December 2023 in coal-to-product businesses led by CONSOL Innovations LLC, our wholly-owned subsidiary, as well as advancements from the Company's insurance carriers related to a claim filed as a result of the Francis Scott Key Bridge collapse on March 26, 2024, which restricted vessel access to, and export capability from, the CONSOL Marine Terminal.
NOTE 4—STOCK AND DEBT REPURCHASES:
In December 2017, the Company’s Board of Directors approved a program to repurchase, from time to time, the Company's outstanding shares of common stock or its 11.00% Senior Secured Second Lien Notes due 2025 (the “Second Lien Notes”). Since the program's inception, the Company's Board of Directors amended the program on several separate occasions. The Company suspended share repurchases until the Merger was completed (see Note 25 - Subsequent Events for additional information), and this program terminated on December 31, 2024.
Under the terms of the program, the Company was permitted to make repurchases in the open market, in privately negotiated transactions, accelerated repurchase programs or in structured share repurchase programs. The Company was also authorized to enter into one or more 10b5-1 plans with respect to any of the repurchases. Any repurchases of common stock or notes were to be funded from available cash on hand or short-term borrowings. The program did not obligate the Company to acquire any particular amount of its common stock or notes, and the program could be modified or suspended at any time at the Company’s discretion. The program was conducted in compliance with applicable legal requirements imposed by any credit agreement, receivables purchase agreement or indenture.
During the years ended December 31, 2024 and 2023, the Company did not make any open market repurchases of its Second Lien Notes in accordance with this program; all remaining outstanding Second Lien Notes were redeemed by the Company during the year ended December 31, 2023. During the year ended December 31, 2022, the Company spent $26,387 to repurchase $25,000 of its Second Lien Notes in accordance with this program. During the years ended December 31, 2024, 2023 and 2022, the Company repurchased and retired 747,351,5,224,016 and 124,454 shares of the Company's common stock at an average price of $89.49, $75.69 and $64.18 per share, respectively.
NOTE 5—INCOME TAXES:
The components of income tax expense were as follows:
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Current: | |||
| U.S. Federal | $34,009 | $100,572 | $45,068 |
| U.S. State | 1,413 | 7,287 | 7,238 |
| Non-U.S. | — | — | (235) |
| 35,422 | 107,859 | 52,071 | |
| Deferred: | |||
| U.S. Federal | 9,557 | 12,528 | 37,154 |
| U.S. State | (737) | 1,593 | 12,233 |
| 8,820 | 14,121 | 49,387 | |
| Total Income Tax Expense | $44,242 | $121,980 | $101,458 |
A reconciliation of income tax expense and the amount computed by applying the statutory federal income tax rate of 21% to income from operations before income tax is:
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||
| Amount | Percent | Amount | Percent | Amount | Percent | |
| Statutory U.S. federal income tax rate | $69,436 | 21.0% | $163,353 | 21.0% | $119,372 | 21.0% |
| State income taxes, net of federal tax benefit | 3,017 | 0.9 | 7,618 | 1.0 | 11,110 | 2.0 |
| Effect of foreign income taxes | — | — | — | — | (241) | — |
| Excess tax depletion | (22,397) | (6.8) | (26,802) | (3.5) | (32,431) | (5.7) |
| Foreign derived intangible income | (4,501) | (1.4) | (23,545) | (3.0) | (4,906) | (0.9) |
| Uncertain tax positions | (1,452) | (0.4) | 36 | — | (792) | (0.1) |
| Compensation | 1,480 | 0.5 | 2,284 | 0.3 | 4,178 | 0.7 |
| Valuation allowance | — | — | — | — | (937) | (0.2) |
| Tax credits | (1,000) | (0.3) | (700) | (0.1) | (350) | (0.1) |
| State rate change and prior period adjustments | (644) | (0.2) | (809) | (0.1) | 5,397 | 0.9 |
| Other | 303 | 0.1 | 545 | 0.1 | 1,058 | 0.2 |
| Income Tax Expense / Effective Rate | $44,242 | 13.4% | $121,980 | 15.7% | $101,458 | 17.8% |
Significant components of deferred tax assets and liabilities were as follows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Deferred Tax Asset: | ||
| Asset retirement obligations | $40,445 | $41,400 |
| Postretirement benefits other than pensions | 40,226 | 47,730 |
| Pneumoconiosis benefits | 31,663 | 33,867 |
| Other | 44,735 | 28,280 |
| Total Deferred Tax Asset | 157,069 | 151,277 |
| Deferred Tax Liability: | ||
| Equity Partnerships | (155,039) | (122,220) |
| Property, plant and equipment | (39,154) | (52,409) |
| Other | (12,090) | (12,867) |
| Total Deferred Tax Liability | (206,283) | (187,496) |
| Net Deferred Tax Liability | $(49,214) | $(36,219) |
Certain prior period amounts in the table above were previously disclosed separately, but have been reclassified to Other to conform to the current year presentation.
At December 31, 2024, the Company has net operating loss carryforwards of approximately $1,097 for state income tax purposes, which will, if ultimately utilized, offset future taxable income. These net operating losses, if unused, will expire in 2041.
As required by U.S. GAAP, a valuation allowance is required when it is more likely than not that all or a portion of a deferred tax asset will not be realized. Management must review all available evidence, both positive and negative, in determining the need for a valuation allowance. As of December 31, 2024 and 2023, no valuation allowance has been recorded.
Unrecognized Tax Benefits
The Company utilizes the “more likely than not” standard in recognizing a tax benefit in its financial statements. For the years ended December 31, 2024 and 2023, a reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Balance at January 1 | $1,987 | $1,941 |
| Additions based on tax positions related to the current year | — | 22 |
| Additions for tax positions of prior years | — | 24 |
| Settlements | (1,987) | — |
| Balance at December 31 | $— | $1,987 |
The Company recorded an unrecognized tax benefit for the tax year ending December 31, 2023 of $1,987, related to a position taken on state taxes. The issue related to the unrecognized tax benefit was settled during 2024.
The Company is subject to taxation in the United States and its various states, as well as Canada and its various provinces. The Company is subject to examination for the tax periods 2020 through 2024 for federal and state returns.
NOTE 6—CASH AND CASH EQUIVALENTS, RESTRICTED CASH AND SHORT-TERM INVESTMENTS:
The following table disaggregates the Company's cash, cash equivalents and restricted cash, which reconciles to the total shown on the Consolidated Statements of Cash Flows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Cash and Cash Equivalents | $408,240 | $199,371 |
| Restricted Cash - Current(1) | 39,302 | 43,897 |
| Cash and Cash Equivalents and Restricted Cash | $447,542 | $243,268 |
(1) Restricted Cash - Current is included in Other Current Assets in the accompanying Consolidated Balance Sheets.
The Company has invested in marketable debt securities, primarily comprised of highly liquid U.S. Treasury securities. These investments are held in the custody of financial institutions. The securities outstanding at December 31, 2024 and 2023 are classified as available-for-sale securities, mature within twelve months of the acquisition date, and are classified as current assets accordingly.
The Company's investments in available-for-sale securities are as follows:
| December 31, 2024 | |||||
|---|---|---|---|---|---|
| Gross Unrealized | |||||
| Amortized Cost | Allowance for Credit Losses | Gains | Losses | Fair Value | |
| U.S. Treasury Securities | $51,885 | $— | $120 | $(12) | $51,993 |
| December 31, 2023 | |||||
|---|---|---|---|---|---|
| Gross Unrealized | |||||
| Amortized Cost | Allowance for Credit Losses | Gains | Losses | Fair Value | |
| U.S. Treasury Securities | $81,829 | $— | $103 | $— | $81,932 |
Available-for-sale investments are reported at fair value in the accompanying balance sheet and any unrealized gains or losses are recognized in other comprehensive income (loss), net of tax. Any unrealized gains or losses in the Company's portfolio are a result of normal market fluctuations. Interest and dividends are included in net income when earned.
NOTE 7—CREDIT LOSSES:
Trade receivables are recorded at the invoiced amount. Credit is extended based on an evaluation of a customer's financial condition, a customer's ability to perform its obligations and other relevant factors. Trade receivable balances are monitored against approved credit terms. Credit terms are reviewed and adjusted as considered necessary based on changes to a customer's credit profile. If a customer's credit deteriorates, the Company may reduce credit risk exposure by reducing credit terms, obtaining letters of credit, obtaining credit insurance, or requiring pre-payment for shipments. Other non-trade contractual arrangements consist primarily of overriding royalty agreements and other financial arrangements between the Company and various counterparties.
The Company may be at risk of exposure to credit losses primarily through sales of products and services. The Company's expected loss allowance methodology for accounts receivable is developed using historical collection experience, current and future economic and market conditions and a review of the current status of customers' trade and other accounts receivables. Due to the short-term nature of such receivables, the estimate of the amount of accounts receivable that may not be collected is based on an aging of the accounts receivable balances and the financial condition of customers. Additionally, specific allowance amounts may be necessary from time to time and are established to record the appropriate provision for customers that have a higher probability of default. The Company's monitoring activities include timely account reconciliations, dispute resolution, payment confirmation and consideration of customers' financial condition and macroeconomic conditions. Balances are written off when determined to be uncollectible.
Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for changes to the assessment of anticipated payment, changes in economic conditions, current industry trends in the markets the Company serves and changes in the financial health of the Company's counterparties.
The following table provides a roll-forward of the allowance for credit losses that is deducted from the amortized cost basis of accounts receivable and other non-trade contractual arrangements to present the net amount expected to be collected.
| Trade Receivables | Other Non-Trade Contractual Arrangements | |
|---|---|---|
| Beginning Balance, December 31, 2023 | $466 | $7,504 |
| Provision for expected credit losses | 799 | 121 |
| Ending Balance, December 31, 2024 | $1,265 | $7,625 |
NOTE 8—ASSET RETIREMENT OBLIGATIONS:
The Company accrues for mine closing costs, perpetual water treatment costs, and costs associated with the plugging of degasification wells using the accounting treatment prescribed by the Asset Retirement and Environmental Obligations Topic of the FASB Accounting Standards Codification. The Company recognizes capitalized asset retirement obligations by increasing the carrying amount of related long-lived assets.
The reconciliation of changes in the Company's asset retirement obligations at December 31, 2024 and 2023 is as follows:
| As of December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Balance at Beginning of Period | $241,192 | $251,502 |
| Accretion Expense | 19,727 | 19,843 |
| Payments | (30,089) | (22,771) |
| Revisions in Estimated Cash Flows | 16,902 | 4,533 |
| Other | — | (11,915) |
| Balance at End of Period | $247,732 | $241,192 |
For the year ended December 31, 2023, Other consists of ($11,915) attributed to conveyances of several gas wells to third parties.
On October 2, 2024, three Company subsidiaries voluntarily entered into a Post-Mining Discharge Treatment Trust Consent Order and Agreement (“CO&A”) with the Pennsylvania Department of Environmental Protection (“PADEP”). The CO&A serves as an approved alternative financial assurance mechanism associated with the Company's perpetual water treatment obligations located in Pennsylvania and establishes a Global Water Treatment Trust Fund (“WTTF”). The WTTF is a long-term funding mechanism for 22 legacy mine water treatment systems (“treatment systems”) in Pennsylvania. The Company intends to make annual contributions of $2,000 until the cash balance of the fund equals 100% of the present value of future operation, maintenance and recapitalization costs for the treatment systems, currently estimated to be $74,211. As the cash balance of the fund grows, surety bonds associated with the treatment systems will be adjusted or released by the PADEP, thereby reducing the Company's exposure to surety bonds and related collateral requirements. Through December 2024, the Company has contributed $12,066 to the fund, and the PADEP has approved bond reductions totaling $52,696.
During the year ended December 31, 2024, the Company's contributions into the WTTF were managed and invested, at the direction of the trustee in accordance with the trust agreement, into various debt and equity securities. These investments are held in the custody of the WTTF trustee. These investments are classified as available-for-sale securities.
The Company’s investments in available-for-sale securities are as follows:
| December 31, 2024 | |||||
|---|---|---|---|---|---|
| Gross Unrealized | |||||
| Amortized Cost | Allowance for Credit Losses | Gains | Losses | Fair Value | |
| Global WTTF Securities | $12,112 | $— | $87 | $(145) | $12,054 |
Available-for-sale investments are reported at fair value in the accompanying balance sheet and any unrealized gains or losses are recognized in other comprehensive income (loss), net of tax. Any unrealized gains or losses in the Company's portfolio are a result of normal market fluctuations. Interest, dividends and realized gains or losses are included in net income when earned.
NOTE 9—INVENTORIES:
Inventory components consist of the following:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Coal | $17,480 | $17,128 |
| Supplies | 78,721 | 71,026 |
| Total Inventories | $96,201 | $88,154 |
NOTE 10—PROPERTY, PLANT AND EQUIPMENT:
Property, plant and equipment consists of the following:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Plant and Equipment | $3,633,741 | $3,458,655 |
| Coal Properties and Surface Lands | 913,819 | 906,343 |
| Airshafts | 521,334 | 492,806 |
| Mine Development | 366,260 | 366,260 |
| Advance Mining Royalties | 328,927 | 328,340 |
| Total Property, Plant and Equipment | 5,764,081 | 5,552,404 |
| Less: Accumulated Depreciation, Depletion and Amortization | 3,842,382 | 3,649,281 |
| Total Property, Plant and Equipment - Net | $1,921,699 | $1,903,123 |
As of December 31, 2024 and 2023, property, plant and equipment includes gross assets under finance leases of $40,804 and $44,622, respectively. Accumulated amortization for finance leases was $16,929 and $31,873 at December 31, 2024 and 2023, respectively. Amortization expense for assets under finance leases approximated $9,814, $25,400 and $24,206 for the years ended December 31, 2024, 2023 and 2022, respectively, and is included in Depreciation, Depletion and Amortization in the accompanying Consolidated Statements of Income. See Note 14 - Leases for further discussion of finance leases.
NOTE 11—ACCOUNTS RECEIVABLE SECURITIZATION:
At December 31, 2024, the Company and certain of its U.S. subsidiaries are parties to a trade accounts receivable securitization facility with financial institutions for the sale on a continuous basis of eligible trade accounts receivable. In July 2022, the securitization facility was amended to, among other things, extend the maturity date to July 29, 2025.
Pursuant to the securitization facility, CONSOL Thermal Holdings LLC, an indirect, wholly-owned subsidiary of the Company, sells trade receivables to CONSOL Pennsylvania Coal Company LLC, a wholly-owned subsidiary of the Company. CONSOL Marine Terminals LLC, a wholly-owned subsidiary of the Company, and CONSOL Pennsylvania Coal Company LLC sell and/or contribute trade receivables (including receivables sold to CONSOL Pennsylvania Coal Company LLC by CONSOL Thermal Holdings LLC) to CONSOL Funding LLC, a wholly-owned subsidiary of the Company (the “SPV”). The SPV, in turn, pledges its interests in the receivables to PNC Bank, N.A., which either makes loans or issues letters of credit on behalf of the SPV. The maximum amount of advances and letters of credit outstanding under the securitization facility may not exceed $100,000.
Loans under the securitization facility accrue interest at a reserve-adjusted market index rate equal to the applicable term Secured Overnight Financing Rate (“SOFR”). Loans and letters of credit under the securitization facility also accrue a program fee and a letter of credit participation fee, respectively, ranging from 2.00% to 2.50% per annum depending on the total net leverage ratio of the Company. In addition, the SPV paid certain structuring fees to PNC Capital Markets LLC and pays other customary fees to the lenders, including a fee on unused commitments equal to 0.60% per annum.
At December 31, 2024, the Company's eligible accounts receivable yielded $71,964 of borrowing capacity. At December 31, 2024, the facility hadno outstanding borrowings and $71,922 of letters of credit outstanding, leaving available borrowing capacity of $42. At December 31, 2023, the Company's eligible accounts receivable yielded $72,125 of borrowing capacity. At December 31, 2023, the facility hadno outstanding borrowings and $72,087 of letters of credit outstanding, leaving available borrowing capacity of $38. Costs associated with the receivables facility totaled $1,444, $1,423 and $1,101 for the years ended December 31, 2024, 2023 and 2022, respectively. The Company has not derecognized any receivables due to its continued involvement in the collections efforts.
NOTE 12—OTHER ACCRUED LIABILITIES:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Subsidence Liability | $88,259 | $105,322 |
| Accrued Compensation and Benefits | 54,138 | 73,763 |
| Other | 38,289 | 38,533 |
| Current Portion of Long-Term Liabilities: | ||
| Asset Retirement Obligations | 35,554 | 28,571 |
| Postretirement Benefits Other than Pensions | 17,887 | 19,327 |
| Pneumoconiosis Benefits | 16,389 | 15,071 |
| Workers' Compensation | 11,056 | 10,019 |
| Total Other Accrued Liabilities | $261,572 | $290,606 |
Certain prior period amounts in the table above, including Accrued Other Taxes, Accrued Interest and Deferred Revenue, were previously disclosed separately, but have been reclassified to Other to conform to the current year presentation.
NOTE 13—LONG-TERM DEBT:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Debt: | ||
| MEDCO Revenue Bonds in Series due September 2025 at 5.75% | $102,865 | $102,865 |
| 9.00% PEDFA Solid Waste Disposal Revenue Bonds due April 2028 | 75,000 | 75,000 |
| Advance Royalty Commitments (8.10% and 8.80% Weighted Average Interest Rate, respectively) | 6,148 | 5,922 |
| Other Debt Arrangements | 664 | 1,419 |
| Less: Unamortized Debt Issuance Costs | (1,213) | (1,686) |
| 183,464 | 183,520 | |
| Less: Current Portion of Long-Term Debt* | (103,940) | (1,635) |
| Long-Term Debt | $79,524 | $181,885 |
*Excludes current portion of Finance Lease Obligations of $8,925 and $9,471 at December 31, 2024 and 2023, respectively, and includes unamortized debt issuance costs on the MEDCO Revenue Bonds of $101 at December 31, 2024.
Annual undiscounted maturities on the Company's debt instruments during the next five years and thereafter are as follows:
| Year ended December 31, | Amount |
|---|---|
| 2025 | $104,041 |
| 2026 | 1,018 |
| 2027 | 943 |
| 2028 | 75,831 |
| 2029 | 649 |
| Thereafter | 2,195 |
| Total Long-Term Debt Maturities | $184,677 |
Revolving Credit Facility
In November 2017, the Company entered into a revolving credit facility with PNC Bank, N.A. (the “Revolving Credit Facility”). The Revolving Credit Facility has been amended several times, the most recent of which occurred in June 2023. This amendment increased the available revolving commitments from $260,000 to $355,000 and provides for the Company's ability to increase the revolving commitments or issue term loans in an additional amount not to exceed $45,000 and up to an aggregate total amount of $400,000.
Borrowings under the Company's Revolving Credit Facility bear interest at a floating rate that is, at the Company's option, either (i) SOFR plus the applicable SOFR adjustment (as defined therein) depending on the applicable interest period plus an applicable margin or (ii) an alternate base rate plus an applicable margin. The applicable margin for the Revolving Credit Facility depends on the Company's total net leverage ratio and this rate resets quarterly. Obligations under the Revolving Credit Facility are guaranteed by (i) all owners of the PAMC held by the Company, (ii) any other members of the Company’s group that own any portion of the collateral securing the Revolving Credit Facility, and (iii) subject to certain customary exceptions and agreed materiality thresholds, all other existing or future direct or indirect wholly-owned restricted subsidiaries of the Company. The obligations are secured by, subject to certain exceptions (including a limitation of pledges of equity interests in certain subsidiaries and certain thresholds with respect to real property), a first-priority lien on (i) the Company’s interest in the PAMC, (ii) the equity interests in PA Mining Complex LP held by the Company, (iii) the CONSOL Marine Terminal, (iv) the Itmann Mining Complex and (v) the 1.3 billion tons of Greenfield Reserves and Resources.
The Revolving Credit Facility contains a number of customary affirmative covenants and a number of negative covenants, including (subject to certain exceptions) limitations on (among other things): indebtedness, liens, investments, acquisitions, dispositions, restricted payments and prepayments of junior indebtedness. The Revolving Credit Facility also includes covenants relating to (i) a maximum first lien gross leverage ratio, (ii) a maximum total net leverage ratio, and (iii) a minimum fixed charge coverage ratio. The maximum first lien gross leverage ratio is calculated as the ratio of Consolidated First Lien Debt to Consolidated EBITDA. Consolidated EBITDA, as used in the covenant calculation, excludes non-cash compensation expenses, non-recurring transaction expenses, extraordinary gains and losses, gains and losses on discontinued operations and gains and losses on debt extinguishment. The maximum total net leverage ratio is calculated as the ratio of Consolidated Indebtedness, minus Cash on Hand, to Consolidated EBITDA. The minimum fixed charge coverage ratio is calculated as the ratio of Consolidated EBITDA to Consolidated Fixed Charges. Consolidated Fixed Charges, as used in the covenant calculation, include cash interest payments, cash payments for income taxes, scheduled debt repayments, Maintenance Capital Expenditures and cash payments related to legacy employee liabilities to the extent in excess of amounts accrued in the calculation of Consolidated EBITDA. Under the Revolving Credit Facility, the maximum first lien gross leverage ratio shall be 1.50 to 1.00, the maximum total net leverage ratio shall be 2.50 to 1.00 and the minimum fixed charge coverage ratio shall be 1.10 to 1.00.
On January 14, 2025, the Company entered into an amendment to its existing Revolving Credit Facility. The amendment removes the minimum fixed charge coverage ratio covenant, and adds a minimum interest coverage ratio covenant, which shall be 3.00 to 1.00. The following covenants at December 31, 2024 were calculated in accordance with the January 2025 Revolving Credit Facility amendment. The Company's first lien gross leverage ratio was 0.04 to 1.00 at December 31, 2024. The Company's total net leverage ratio was (0.39) to 1.00 at December 31, 2024. The Company's interest coverage ratio was 123.54 to 1.00 at December 31, 2024. The Company was in compliance with all covenants under both the pre-amended and amended Revolving Credit Facility as of December 31, 2024.
At December 31, 2024, the Revolving Credit Facility hadno borrowings outstanding and $107,087 of letters of credit outstanding, leaving $247,913 of unused capacity. At December 31, 2023, the Revolving Credit Facility hadno borrowings outstanding and $111,186 of letters of credit outstanding, leaving $243,814 of unused capacity. From time to time, the Company is required to post financial assurances to satisfy contractual and other requirements generated in the normal course of business. Some of these assurances are posted to comply with federal, state or other government agencies' statutes and regulations. The Company sometimes uses letters of credit to satisfy these requirements and these letters of credit reduce the Company's borrowing facility capacity.
The SPV is not a guarantor of the Revolving Credit Facility, and the SPV holds the assets pledged to the lender in the securitization facility. The SPV had total assets of $133,853 and $147,918, comprised mainly of $133,694 and $147,612 trade receivables, net, at December 31, 2024 and 2023, respectively. For the years ended December 31, 2024, 2023 and 2022, net income attributable to the SPV was $46, $5,129 and $12,330, respectively, which primarily reflected intercompany fees related to purchasing the receivables, which are eliminated in the Consolidated Financial Statements contained within this Annual Report on Form 10-K. During the years ended December 31, 2024, 2023 and 2022, there were no borrowings or payments under the accounts receivable securitization facility. See Note 11 - Accounts Receivable Securitization for additional information.
PEDFA Bonds
In April 2021, the Company borrowed the proceeds received from the sale of tax-exempt bonds issued by PEDFA in an aggregate principal amount of $75,000 (the “PEDFA Bonds”). The PEDFA Bonds bear interest at a fixed rate of 9.00% for an initial term ofseven years. The PEDFA Bonds mature on April 1, 2051 but are subject to mandatory purchase by the Company on April 13, 2028, at the expiration of the initial term rate period. The PEDFA Bonds were issued pursuant to an indenture (the “PEDFA Indenture”) dated as of April 1, 2021, by and between PEDFA and Wilmington Trust, N.A., a national banking association, as trustee (the “PEDFA Notes Trustee”). PEDFA made a loan of the proceeds of the PEDFA Bonds to the Company pursuant to a Loan Agreement (the “Loan Agreement”) dated as of April 1, 2021 between PEDFA and the Company. Under the terms of the Loan Agreement, the Company agreed to make all payments of principal, interest and other amounts at any time due on the PEDFA Bonds or under the PEDFA Indenture. PEDFA assigned its rights as lender under the Loan Agreement, excluding certain reserved rights, to the PEDFA Notes Trustee. Certain subsidiaries of the Company (the “PEDFA Notes Guarantors”) executed a Guaranty Agreement (the “Guaranty”) dated as of April 1, 2021 in favor of the PEDFA Notes Trustee, guarantying the obligations of the Company under the Loan Agreement to pay the PEDFA Bonds when and as due. The obligations of the Company under the Loan Agreement and of the PEDFA Notes Guarantors under the Guaranty are secured by second priority liens on substantially all of the assets of the Company and the PEDFA Notes Guarantors. The Loan Agreement and Guaranty incorporate by reference covenants in the Indenture, dated as of November 13, 2017 by and between the Company and UMB Bank, N.A., a national banking association, as trustee and collateral trustee, under which the Second Lien Notes were issued, including covenants that limited the ability of the Company and certain subsidiaries of the Company, as guarantors, to (i) incur, assume or guarantee additional indebtedness or issue preferred stock; (ii) create liens to secure indebtedness; (iii) declare or pay dividends on the Company’s common stock, redeem stock or make other distributions to the Company’s stockholders; (iv) make investments; (v) pay or make dividends, loans or other asset transfers from the Company’s restricted subsidiaries; (vi) merge or consolidate, or sell, transfer, lease or dispose of substantially all of the Company’s assets; (vii) sell or otherwise dispose of certain assets, including equity interests in subsidiaries; (viii) enter into transactions with affiliates; and (ix) create unrestricted subsidiaries. These covenants were subject to important exceptions and qualifications.
The Company started a capital construction project on the PAMC coarse refuse disposal area in 2017, which is now funded, in part, by the proceeds from the PEDFA Bonds. The Company expects to expend these funds as qualified work is completed. The Company utilized restricted cash in the amount of $12,247 and $24,705 during the years ended December 31, 2024 and 2023, respectively, for qualified expenses. Additionally, the Company had $264 and $12,177 in restricted cash at December 31, 2024 and 2023, respectively, associated with this financing that will be used to fund future spending on the coarse refuse disposal area.
NOTE 14—LEASES:
The Company has operating leases for mining and other equipment used in operations and office space. Many leases include one or more options to renew, some of which include options to extend, the leases, and some leases include options to terminate or buy out the leases within a set period of time. In certain of the Company’s lease agreements, the rental payments are adjusted periodically to reflect actual charges incurred for inflation and/or changes in other indexes. Many of the Company's operating lease payments for mining equipment contain a variable component which is calculated based upon production metrics such as feet of advance or raw tonnage mined. While most of the Company's leases contain clauses regarding the general condition of the equipment upon lease termination, they do not contain residual value guarantees.
The Company determines if an arrangement is an operating or finance lease at inception of the applicable lease. For leases where the Company is the lessee, Right of Use (“ROU”) assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent an obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit interest rate, the Company uses its incremental borrowing rate based on the information available on the commencement date in determining the present value of lease payments. The ROU asset also consists of any prepaid lease payments, lease incentives received, and costs which will be incurred in exiting a lease. The lease terms used to calculate the ROU asset and related lease liability include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for operating leases is recognized on a straight-line basis over the lease term as an operating expense while the expense for finance leases is recognized as depreciation expense and interest expense using the interest method of recognition. Further, the Company made an accounting policy election not to apply the recognition and measurement requirements to short-term leases, defined as leases with an initial term of twelve months or less. The Company will recognize those lease payments in the Consolidated Statements of Income over the lease term. For the years ended December 31, 2024 and 2023, these short-term lease expenses were not material to the Company's financial statements.
For the years ended December 31, 2024 and 2023, the components of operating lease expense were as follows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Fixed operating lease expense | $4,850 | $6,447 |
| Variable operating lease expense | 6,373 | 8,358 |
| Total operating lease expense | $11,223 | $14,805 |
Supplemental cash flow information related to the Company's operating leases for the years ended December 31, 2024 and 2023 was as follows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Cash paid for amounts included in the measurement of operating lease liabilities | $4,787 | $6,148 |
The following table presents the lease balances within the Consolidated Balance Sheets, weighted average lease term, and the weighted average discount rate related to the Company's operating leases at December 31, 2024 and 2023:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| Lease Assets and Liabilities · Classification · 2024 · 2023 | ||||||
| Assets: | ||||||
| Operating Lease ROU Assets | Other Assets | $5,513 | $14,658 | |||
| Liabilities: | ||||||
| Current: | ||||||
| Operating Lease Liabilities | Operating Lease Liabilities | $612 | $4,769 | |||
| Long-Term: | ||||||
| Operating Lease Liabilities | Operating Lease Liabilities | $5,466 | $10,385 | |||
| Total Operating Lease Liabilities | $6,078 | $15,154 | ||||
| Weighted average remaining lease term (in years) | 7.92 | 4.46 | ||||
| Weighted average discount rate | 7.74% | 7.21% | ||||
The Company also enters into finance leases for mining equipment and automobiles. Assets arising from finance leases are included in property, plant and equipment-net and the liabilities are included in current portion of long-term debt and long-term debt in the accompanying Consolidated Balance Sheets.
For the years ended December 31, 2024 and 2023, the components of finance lease expense were as follows:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Amortization of right of use assets | $9,814 | $25,400 |
| Interest expense | 1,079 | 1,712 |
| Total finance lease expense | $10,893 | $27,112 |
The following table presents the weighted average lease term and weighted average discount rate related to the Company's finance leases as of December 31, 2024 and 2023:
| December 31,2024 | December 31,2023 | |
|---|---|---|
| Weighted average remaining lease term (in years) | 2.93 | 1.64 |
| Weighted average discount rate | 6.59% | 6.68% |
The following table presents the future maturities of the Company's operating and finance lease liabilities, together with the present value of the net minimum lease payments, at December 31, 2024:
| Finance Leases · Operating Leases | ||
|---|---|---|
| 2025 | $10,241 | $1,058 |
| 2026 | 7,527 | 932 |
| 2027 | 7,318 | 967 |
| 2028 | 1,661 | 975 |
| 2029 | 102 | 995 |
| Thereafter | — | 3,312 |
| Total minimum lease payments | 26,849 | 8,239 |
| Less amount representing interest | 2,654 | 2,161 |
| Present value of minimum lease payments | $24,195 | $6,078 |
NOTE 15—PENSION AND OTHER POSTRETIREMENT BENEFIT PLANS:
Pension
The Company has non-contributory defined benefit retirement plans. The benefits for these plans are based primarily on years of service and employees' pay. The Company's qualified pension plan (the “Pension Plan”) allows for lump-sum distributions of benefits earned up until December 31, 2005, at the employees' election. In 2015, the Company's qualified defined benefit retirement plan was frozen.
According to the Defined Benefit Plans Topic of the FASB Accounting Standards Codification, if the lump sum distributions made during a plan year, which for the Company is January 1 to December 31, exceed the total of the projected service cost and interest cost for the plan year, settlement accounting is required. Lump sum payments did not exceed this threshold during the years ended December 31, 2024, 2023, and 2022. The Company's non-qualified pension plan was frozen as of December 31, 2024.
Other Postretirement Benefit Plan
Certain subsidiaries of the Company provide medical and prescription drug benefits to retired employees covered by either the Coal Act or the National Bituminous Coal Wage Agreement of 2011.
The reconciliation of changes in the benefit obligation, plan assets and funded status of these plans at December 31, 2024 and 2023 is as follows:
| Pension Benefits at December 31, | Other Postretirement Benefits at December 31, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Change in benefit obligation: | ||||
| Benefit obligation at beginning of period | $525,086 | $524,212 | $227,235 | $255,029 |
| Service cost | 1,208 | 1,217 | — | — |
| Interest cost | 25,724 | 27,027 | 11,031 | 13,044 |
| Plan curtailments | (217) | — | — | — |
| Actuarial (gain) loss | (14,615) | 14,061 | (27,445) | (20,776) |
| Benefits and other payments | (45,522) | (41,431) | (16,683) | (20,062) |
| Benefit obligation at end of period | $491,664 | $525,086 | $194,138 | $227,235 |
| Change in plan assets: | ||||
| Fair value of plan assets at beginning of period | $549,571 | $540,225 | $— | $— |
| Actual return on plan assets | 5,695 | 49,239 | — | — |
| Company contributions | 1,728 | 1,538 | 16,683 | 20,062 |
| Benefits and other payments | (45,522) | (41,431) | (16,683) | (20,062) |
| Fair value of plan assets at end of period | $511,472 | $549,571 | $— | $— |
| Funded status: | ||||
| Noncurrent assets | $41,938 | $47,246 | $— | $— |
| Current liabilities | (2,057) | (1,953) | (17,887) | (19,327) |
| Noncurrent liabilities | (20,073) | (20,808) | (176,251) | (207,908) |
| Net asset (obligation) recognized | $19,808 | $24,485 | $(194,138) | $(227,235) |
| Amounts recognized in accumulated other comprehensive (loss) income consist of: | ||||
| Net actuarial loss (gain) | $253,641 | $248,252 | $(53,416) | $(26,249) |
| Prior service credit | — | — | (8,924) | (11,329) |
| Net amount recognized (before tax effect) | $253,641 | $248,252 | $(62,340) | $(37,578) |
The components of net periodic benefit cost (credit) are as follows:
| Pension Benefits · Other Postretirement Benefits | ||||||
|---|---|---|---|---|---|---|
| For the Years Ended December 31, | For the Years Ended December 31, | |||||
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
| Components of net periodic benefit cost (credit): | ||||||
| Service cost | $1,208 | $1,217 | $1,207 | $— | $— | $— |
| Interest cost | 25,724 | 27,027 | 16,539 | 11,031 | 13,044 | 7,898 |
| Expected return on plan assets | (31,964) | (39,470) | (37,276) | — | — | — |
| Amortization of prior service credits | — | — | — | (2,405) | (2,405) | (2,405) |
| Recognized net actuarial loss (gain) | 6,265 | 741 | 3,037 | (278) | — | 3,515 |
| Curtailment gain recognized | (217) | — | — | — | — | — |
| Net periodic benefit cost (credit) | $1,016 | $(10,485) | $(16,493) | $8,348 | $10,639 | $9,008 |
Expenses (credits) related to pension and other post-employment benefits are reflected in Operating and Other Costs in the Consolidated Statements of Income. Amounts reclassified out of accumulated other comprehensive (loss) income are reflected in Operating and Other Costs in the Consolidated Statements of Income.
The Company utilizes a corridor approach to amortize actuarial gains and losses that have been accumulated under the Pension Plan. Cumulative gains and losses that are in excess of 10% of the greater of either the projected benefit obligation (PBO) or the market-related value of plan assets are amortized over the expected remaining future lifetime of all plan participants for the Pension Plan. Actuarial gains or losses can result from discount rate changes, changes in underlying assumptions that affect the projected benefit obligation, changes in underlying assumptions that affect the market-related value of plan assets, as well as actual fluctuations in the market value of plan assets.
The Company also utilizes a corridor approach to amortize actuarial gains and losses that have been accumulated under the OPEB Plan. Cumulative gains and losses that are in excess of 10% of the accumulated postretirement benefit obligation (APBO) are amortized over the average future remaining lifetime of the current inactive population for the OPEB Plan.
The following table provides information related to pension plans with an accumulated benefit obligation in excess of plan assets:
| As of December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Projected benefit obligation | $22,130 | $22,762 |
| Accumulated benefit obligation | $22,130 | $22,464 |
| Fair value of plan assets | $— | $— |
Assumptions:
The weighted-average assumptions used to determine benefit obligations are as follows:
| Pension Obligations at December 31, | Other Postretirement Obligations at December 31, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Discount rate | 5.66% | 5.15% | 5.60% | 5.14% |
| Rate of compensation increase | 4.04% | 3.93% | — | — |
The discount rates are determined using a Company-specific yield curve model (above-mean) developed with the assistance of an external actuary. The Company-specific yield curve models (above-mean) use a subset of the expanded bond universe to determine the Company-specific discount rate. Bonds used in the yield curve are rated AA by Moody's or Standard & Poor's as of the measurement date. The yield curve models parallel the plans' projected cash flows, and the underlying cash flows of the bonds included in the models exceed the cash flows needed to satisfy the Company's plans.
The weighted-average assumptions used to determine net periodic benefit costs are as follows:
| Pension Benefits · Other Postretirement Benefits | ||||||
|---|---|---|---|---|---|---|
| For the Years EndedDecember 31, | For the Years EndedDecember 31, | |||||
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
| Discount rate | 5.14% | 5.41% | 2.83% | 5.14% | 5.43% | 2.79% |
| Expected long-term return on plan assets | 5.59% | 5.81% | 4.75% | — | — | — |
| Rate of compensation increase | 3.93% | 3.89% | 3.78% | — | — | — |
The long-term rate of return is the sum of the portion of total assets in each asset class held multiplied by the expected return for that class, adjusted for expected expenses to be paid from the assets. The expected return for each class is determined using the plan asset allocation at the measurement date and a distribution of compound average returns over a 20-year time horizon. The model uses asset class returns, variances and correlation assumptions to produce the expected return for each portfolio. The return assumptions used forward-looking gross returns influenced by the current Treasury yield curve. These returns recognize current bond yields, corporate bond spreads and equity risk premiums based on current market conditions.
The assumed health care cost trend rates are as follows:
| At December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Health care cost trend rate for next year | 6.01% | 6.40% |
| Rate to which the cost trend is assumed to decline (ultimate trend rate) | 4.00% | 4.00% |
| Year that the rate reaches ultimate trend rate | 2048 | 2048 |
Plan Assets:
The Company’s overall investment strategy is to meet current and future benefit payment needs through diversification across asset classes, fund strategies and fund managers to achieve an optimal balance between risk and return and between income and growth of assets through capital appreciation. Consistent with the objectives of the pension trust (the “Trust”) and in consideration of the Trust’s current funded status and the current level of market interest rates, the Retirement Board, as appointed by the Company's Board of Directors (the “Retirement Board”) has approved an asset allocation strategy that will change over time in response to future improvements in the Trust’s funded status and/or changes in market interest rates. Such changes in asset allocation strategy are intended to allocate additional assets to the fixed income asset class should the Trust’s funded status improve. In this framework, the current target allocation for plan assets is 10.0% diversified growth assets and 90.0% liability hedging fixed income. Both the equity and fixed income portfolios are comprised of both active and passive investment strategies. The Trust is primarily invested in Mercer Common Collective Trusts. Equity securities consist of investments in large and mid/small cap companies; non-U.S. equities are derived from both developed and emerging markets. Fixed income securities consist primarily of U.S. long duration fixed income corporate and U.S. Treasury instruments. The average quality of the fixed income portfolio must be rated at least “investment grade” by nationally recognized rating agencies. Within the fixed income asset class, investments are invested primarily across various strategies such that the overall profile strongly correlates with the interest rate sensitivity of the Trust’s liabilities in order to reduce the volatility resulting from the risk of changes in interest rates and the impact of such changes on the Trust’s overall financial status. Derivatives, interest rate swaps, options and futures are permitted investments for the purpose of reducing risk and to extend the duration of the overall fixed income portfolio; however, they may not be used for speculative purposes. All or a portion of the assets may be invested in mutual funds or other commingled vehicles so long as the pooled investment funds have an adequate asset base relative to their asset class; are invested in a diversified manner; and have management and/or oversight by an Investment Advisor registered with the SEC. The Retirement Board reviews the investment program on an ongoing basis including asset performance, current trends and developments in capital markets, changes in Trust liabilities and ongoing appropriateness of the overall investment policy.
The fair values of plan assets at December 31, 2024 and 2023 by asset category are as follows:
| Fair Value Measurements at December 31, 2024 | Fair Value Measurements at December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Total | Quoted Prices in Active Markets for Identical Assets(Level 1) | Significant Observable Inputs(Level 2) | Significant Unobservable Inputs(Level 3) | Total | Quoted Prices in Active Markets for Identical Assets(Level 1) | Significant Observable Inputs(Level 2) | Significant Unobservable Inputs(Level 3) | |
| Asset Category | ||||||||
| Cash/Accrued Income | $103 | $103 | $— | $— | $116 | $116 | $— | $— |
| Mercer Common Collective Trusts (a) | 511,369 | — | — | — | 549,455 | — | — | — |
| Total | $511,472 | $103 | $— | $— | $549,571 | $116 | $— | $— |
(a) Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy but are included in the total.
There areno investments in Company stock held by these plans at December 31, 2024 or 2023.
There areno assets in the other postretirement benefit plan at December 31, 2024 or 2023.
Cash Flows:
If necessary, the Company intends to contribute to the pension trust using prudent funding methods. However, the Company does not expect to contribute to the pension plan trust in 2025. Pension benefit payments are primarily funded from the Trust. The Company expects to pay benefits of $2,057 from the non-qualified pension plan in 2025. The Company does not expect to contribute to the other postretirement benefit plan in 2025 and intends to pay benefit claims as they become due.
The following benefit payments are expected to be paid in accordance with plan documents:
| Pension Benefits · Other Postretirement Benefits | ||
|---|---|---|
| 2025 | $39,153 | $17,887 |
| 2026 | $40,571 | $17,536 |
| 2027 | $38,570 | $17,007 |
| 2028 | $38,519 | $16,661 |
| 2029 | $38,245 | $16,240 |
| Year 2030-2034 | $182,302 | $76,625 |
NOTE 16—COAL WORKERS’ PNEUMOCONIOSIS AND WORKERS’ COMPENSATION:
Coal Workers' Pneumoconiosis
Under the Federal Coal Mine Health and Safety Act of 1969, as amended, the Company is responsible for medical and disability benefits to employees and their dependents resulting from occurrences of coal workers' pneumoconiosis (CWP) disease. The Company is also responsible under various state statutes for pneumoconiosis benefits. The Company primarily provides for these claims through a self-insurance program. The calculation of the actuarial present value of the estimated pneumoconiosis obligation is based on an annual actuarial study by independent actuaries and uses assumptions regarding disability incidence, medical costs, indemnity levels, mortality, death benefits, dependents and interest rates which are derived from actual company experience and outside sources. Actuarial gains or losses can result from discount rate changes, differences in incident rates and severity of claims filed as compared to original assumptions.
In December 2024, the Office of Workers' Compensation Programs (“OWCP”) issued a final rule revising the regulations under the Black Lung Benefits Act related to self-insurance by coal mine operators. Under the new standard, self-insured coal mine operators are required to post additional security for the Black Lung benefit liabilities. The final rule requires a security amount equal to 100% of a self-insured operator's projected black lung liabilities. The rule became effective on January 13, 2025, and operators are required to remit the increased security amount within one year. The final rule, including any assessments, is subject to appeal.
Workers' Compensation
The Company must also compensate individuals who sustain employment-related physical injuries or some types of occupational diseases and, on some occasions, for costs of their rehabilitation. Workers' compensation programs will also compensate survivors of workers who suffer employment-related deaths. Workers' compensation laws are administered by state agencies, and each state has its own set of rules and regulations regarding compensation owed to an employee that is injured in the course of employment. The Company primarily provides for these claims through a self-insurance program. The Company recognizes an actuarial present value of the estimated workers' compensation obligation calculated by independent actuaries. The calculation is based on claims filed and an estimate of claims incurred but not yet reported as well as various assumptions, including discount rate, future healthcare trend rate, benefit duration and recurrence of injuries. Actuarial gains or losses associated with workers' compensation have resulted from discount rate changes and differences in claims experience and incident rates as compared to prior assumptions.
The reconciliation of changes in the benefit obligation and funded status of these plans at December 31, 2024 and 2023 is as follows:
| CWPat December 31, | Workers' Compensationat December 31, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Change in benefit obligation: | ||||
| Benefit obligation at beginning of period | $170,014 | $161,113 | $48,153 | $50,344 |
| State administrative fees and insurance bond premiums | — | — | 1,837 | 1,953 |
| Service cost | 2,985 | 2,313 | 5,857 | 5,597 |
| Interest cost | 8,264 | 8,285 | 2,289 | 2,514 |
| Actuarial (gain) loss | (2,145) | 13,270 | 1,203 | (2,919) |
| Benefits paid | (17,240) | (14,967) | (13,232) | (9,336) |
| Benefit obligation at end of period | $161,878 | $170,014 | $46,107 | $48,153 |
| Funded status: | ||||
| Current assets | $— | $— | $1,000 | $1,010 |
| Current liabilities | (16,389) | (15,071) | (11,056) | (10,019) |
| Noncurrent liabilities | (145,489) | (154,943) | (36,051) | (39,144) |
| Net obligation recognized | $(161,878) | $(170,014) | $(46,107) | $(48,153) |
| Amounts recognized in accumulated other comprehensive (loss) income consist of: | ||||
| Net actuarial loss (gain) | $1,638 | $4,217 | $(22,234) | $(25,597) |
| Net amount recognized (before tax effect) | $1,638 | $4,217 | $(22,234) | $(25,597) |
The components of net periodic benefit cost are as follows:
| CWPFor the Years Ended December 31, | Workers’ CompensationFor the Years Ended December 31, | |||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
| Service cost | $2,985 | $2,313 | $2,905 | $5,857 | $5,597 | $4,920 |
| Interest cost | 8,264 | 8,285 | 5,060 | 2,289 | 2,514 | 1,369 |
| Recognized net actuarial loss (gain) | 434 | (1,045) | 4,238 | (2,160) | (2,049) | (420) |
| State administrative fees and insurance bond premiums | — | — | — | 1,837 | 1,953 | 1,817 |
| Net periodic benefit cost | $11,683 | $9,553 | $12,203 | $7,823 | $8,015 | $7,686 |
Expenses related to CWP and workers’ compensation are reflected in Operating and Other Costs in the Consolidated Statements of Income. Amounts reclassified out of accumulated other comprehensive (loss) income are reflected in Operating and Other Costs in the Consolidated Statements of Income.
The Company utilizes a corridor approach to amortize actuarial gains and losses that have been accumulated under the Workers’ Compensation and CWP plans. Cumulative gains and losses that are in excess of 10% of the greater of either the estimated liability or the market-related value of plan assets are amortized over the expected average remaining future service of the current active membership of the Workers’ Compensation and CWP plans.
Assumptions:
The weighted-average discount rates used to determine benefit obligations and net periodic benefit costs are as follows:
| CWPFor the Years Ended December 31, | Workers’ CompensationFor the Years Ended December 31, | |||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
| Benefit obligations | 5.65% | 5.14% | 5.40% | 5.58% | 5.12% | 5.38% |
| Net periodic benefit costs | 5.14% | 5.40% | 2.85% | 5.12% | 5.38% | 2.74% |
Discount rates are determined using a Company-specific yield curve model (above-mean) developed with the assistance of an external actuary. The Company-specific yield curve models (above-mean) use a subset of the expanded bond universe to determine the Company-specific discount rate. Bonds used in the yield curve are rated AA by Moody's or Standard & Poor's as of the measurement date. The yield curve models parallel the plans' projected cash flows, and the underlying cash flows of the bonds included in the models exceed the cash flows needed to satisfy the Company's plans.
Cash Flows:
The Company does not intend to make contributions to the CWP or Workers' Compensation plans in 2025, but it intends to pay benefit claims as they become due.
The following benefit payments, which reflect expected future claims as appropriate, are expected to be paid:
| Workers' Compensation | ||||
|---|---|---|---|---|
| CWP Benefits · Total Benefits · Actuarial Benefits · OtherBenefits | ||||
| 2025 | $16,389 | $11,920 | $10,056 | $1,864 |
| 2026 | $15,255 | $11,756 | $9,845 | $1,911 |
| 2027 | $14,211 | $11,967 | $10,008 | $1,959 |
| 2028 | $13,394 | $12,347 | $10,339 | $2,008 |
| 2029 | $12,808 | $12,514 | $10,456 | $2,058 |
| Year 2030-2034 | $60,841 | $66,319 | $55,231 | $11,088 |
NOTE 17—OTHER EMPLOYEE BENEFIT PLANS:
UMWA Benefit Trusts
The Coal Act created two multi-employer benefit plans: (1) the United Mine Workers of America (the “UMWA”) Combined Benefit Fund (the “Combined Fund”) into which the former UMWA Benefit Trusts were merged, and (2) the UMWA 1992 Benefit Plan (the “1992 Benefit Plan”). The Company accounts for required contributions to these multi-employer trusts as expense when incurred.
The Combined Fund provides medical and death benefits for all beneficiaries of the former UMWA Benefit Trusts who were actually receiving benefits as of July 20, 1992. The 1992 Benefit Plan provides medical and death benefits to orphan UMWA-represented members eligible for retirement on February 1, 1993 and for those who retired between July 20, 1992 and September 30, 1994. The Coal Act provides for the assignment of beneficiaries to former employers and the allocation of unassigned beneficiaries (referred to as orphans) to companies using a formula set forth in the Coal Act. The Coal Act requires that responsibility for funding the benefits to be paid to beneficiaries be assigned to their former signatory employers or related companies. This cost is recognized when contributions are assessed. The Company's total contributions under the Coal Act were $3,040, $3,552 and $4,099 for the years ended December 31, 2024, 2023 and 2022, respectively. Based on available information at December 31, 2024, the Company's gross obligation for the Combined Fund and 1992 Benefit Plan is estimated to be approximately $30,594.
Pursuant to the provisions of the Tax Relief and Healthcare Act of 2006 (the “2006 Act”) and the 1992 Benefit Plan, the Company is required to provide security in an amount based on the annual cost of providing health care benefits for all individuals receiving benefits from the 1992 Benefit Plan who are attributable to the Company, plus all individuals receiving benefits from an individual employer plan maintained by the Company who are entitled to receive such benefits. In accordance with the terms of the 2006 Act and the 1992 Benefit Plan, the Company must secure its obligations by posting letters of credit, which were $12,315, $12,890 and $15,221 at December 31, 2024, 2023 and 2022, respectively. The 2024, 2023 and 2022 security amounts were based on the annual cost of providing health care benefits and included a reduction in the number of eligible employees.
Investment Plan
The Company has an investment plan, the CONSOL Energy Inc. Investment Plan (the “401(k) Plan”), available to most non-represented employees. The 401(k) Plan includes company matching of up to 6% of eligible compensation contributed by eligible Company employees. Total company matching contributions were $13,179, $12,348 and $10,216 for the years ended December 31, 2024, 2023 and 2022, respectively.
The Company may also make discretionary contributions to the 401(k) Plan ranging from 1% to 6% of eligible compensation for eligible employees (as defined by the 401(k) Plan). Discretionary contributions of $10,517 were accrued for at December 31, 2022 and were paid into employees' accounts in 2023. There were no such discretionary contributions accrued for at December 31, 2024 and 2023.
Long-Term Disability
The Company has a Long-Term Disability Plan available to all eligible full-time salaried employees. The benefits for this plan are based on a percentage of monthly earnings, offset by all other income benefits available to the disabled.
| For the Years EndedDecember 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Net periodic benefit costs | $869 | $534 | $546 |
| Discount rate assumption used to determine net periodic benefit costs | 5.03% | 5.34% | 2.39% |
Liabilities incurred under the Long-Term Disability Plan are included in Other Accrued Liabilities and Other Noncurrent Liabilities in the Consolidated Balance Sheets and amounted to a combined total of $5,954 and $6,803 at December 31, 2024 and 2023, respectively.
NOTE 18—STOCK-BASED COMPENSATION:
The Company adopted the CONSOL Energy Inc. Omnibus Performance Incentive Plan (as amended from time to time, the “Performance Incentive Plan”) on November 22, 2017. The Performance Incentive Plan provides for grants of stock-based awards to employees, including any officer or employee-director of the Company, who is not a member of the Compensation Committee. These awards are intended to compensate the recipients thereof based on the performance of the Company's stock and the recipients' continued services during the vesting period, as well as align the recipients' long-term interests with those of the Company's shareholders. The Company is responsible for the cost of awards granted under the Performance Incentive Plan, and all determinations with respect to awards to be made under the Performance Incentive Plan will be made by the board of directors or a committee as delegated by the board of directors.
The Performance Incentive Plan limits the number of units that may be delivered pursuant to vested awards to 2,600,000 shares, subject to proportionate adjustment in the event of stock splits, stock dividends, recapitalizations, and other similar transactions or events. Shares subject to awards that are canceled, forfeited, withheld to satisfy exercise prices or tax withholding obligations or otherwise terminate without delivery will be available for delivery pursuant to other awards.
For only those shares expected to vest, the Company recognizes stock-based compensation costs on a straight-line basis over the requisite service period of the award as specified in the award agreement, which is generally the vesting term. The vesting of all awards will accelerate in the event of death and disability and may accelerate upon a change in control of the Company. Some awards may accelerate based on retirement age. The Company accounts for forfeitures of stock-based compensation as they occur. The total stock-based compensation expense recognized during the years ended December 31, 2024, 2023 and 2022 was $11,350, $10,046, and $7,890, respectively, and was included in General and Administrative Costs on the Consolidated Statements of Income. This includes expense specifically related to the Performance Incentive Plan. The related deferred tax benefit totaled $2,539, $2,244 and $1,842 for the years ended December 31, 2024, 2023 and 2022, respectively.
As of December 31, 2024, the Company has $8,198 of unrecognized compensation cost related to all nonvested stock-based compensation awards, which is expected to be recognized over a weighted-average period of 1.72 years. The vesting of all nonvested stock-based compensation awards was accelerated in accordance with the terms of the Merger Agreement at the effective time of the closing of the Merger. When restricted stock and performance share unit awards become vested, the issuances are made from the Company's common stock shares.
Restricted Stock Units
The Company grants certain employees and non-employee directors restricted stock units, which entitle the holder to shares of common stock as the award vests. Compensation expense is recognized on a straight-line basis over the requisite service period of the award. The total fair value of restricted stock units vested during the years ended December 31, 2024, 2023 and 2022 was $17,710, $8,359 and $5,420, respectively. The following table represents the nonvested restricted stock units and their corresponding fair value (based upon the closing share price) at the date of grant:
| Number of Shares | Weighted Average Grant Date Fair Value | |
|---|---|---|
| Nonvested at December 31, 2023 | 550,211 | $36.96 |
| Granted | 134,682 | $86.70 |
| Vested | (303,936) | $35.52 |
| Forfeited | (7,493) | $68.49 |
| Nonvested at December 31, 2024 | 373,464 | $55.43 |
Performance Share Units
The Company grants certain employees performance share unit awards, which entitle the holder to shares of common stock subject to the achievement of certain market and performance goals. Compensation expense is recognized over the service period of awards and adjusted for the probability of achievement of performance-based goals. The total fair value of performance share units vested during the years ended December 31, 2024, 2023 and 2022 was $1,090, $1,161 and $1,943, respectively. The following table represents the nonvested performance share units and their corresponding fair value (based upon the closing share price and/or Monte Carlo simulation) on the date of grant:
| Number of Shares | Weighted Average Grant Date Fair Value | |
|---|---|---|
| Nonvested at December 31, 2023 | 39,412 | $62.45 |
| Granted | 35,652 | $83.77 |
| Vested | (17,450) | $62.45 |
| Forfeited | — | $— |
| Nonvested at December 31, 2024 | 57,614 | $75.64 |
NOTE 19—SUPPLEMENTAL CASH FLOW INFORMATION:
The following are non-cash transactions that impact the investing and financing activities of the Company.
The Company entered into non-cash finance lease arrangements of $20,835, $1,842 and $24,844 during the years ended December 31, 2024, 2023 and 2022, respectively.
As of December 31, 2024, 2023 and 2022, the Company purchased goods and services related to capital projects in the amount of $14,690, $9,833 and $6,381, respectively, which are included in Accounts Payable, Other Accrued Liabilities and Other Noncurrent Liabilities on the Consolidated Balance Sheets.
The following table shows cash paid for interest and income taxes for the periods indicated.
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Cash Paid For: | |||
| Interest (net of amounts capitalized) | $23,790 | $29,251 | $50,844 |
| Income taxes (net of refunds received) | $39,250 | $111,304 | $55,753 |
NOTE 20—CONCENTRATION OF CREDIT RISK AND MAJOR CUSTOMERS:
The Company has contractual relationships with certain coal exporters who distribute coal to international markets. For the years ended December 31, 2024, 2023 and 2022, approximately 60%,66% and 53%, respectively, of the Company's coal revenues were derived from these exporters and other foreign customers. The Company uses the end usage point as the basis for attributing tons to individual countries. Because title to the Company's export shipments typically transfers to customers at a point that does not necessarily reflect the end usage point, the Company attributes export tons to the country with the end usage point, if known. India and China were each attributed greater than 10% of total revenue during the year ended December 31, 2024. India was attributed greater than 10% of total revenue during the year ended December 31, 2023. India and Europe were each attributed greater than 10% of total revenue during the year ended December 31, 2022. The Company also markets its thermal coal to electric power producers in the eastern United States. Coal revenues generated from electric power producers and other customers in the eastern United States were 40%,34% and 47% for the years ended December 31, 2024, 2023 and 2022, respectively.
During the years ended December 31, 2024, 2023 and 2022, two customers each comprised over 10% of the Company's total sales, aggregating approximately 22%,23% and 30%, respectively, of the Company's total sales. Additionally, two of the Company's customers each had outstanding balances in excess of 10% of the total trade receivable balance as of December 31, 2024. Three of the Company's customers had outstanding balances in excess of 10% of the total trade receivable balance as of December 31, 2023.
Concentration of credit risk is summarized below:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Electric coal utilities | $30,162 | $28,870 |
| Coal exporters and industrial customers | 69,630 | 85,080 |
| Steel and coke producers | 33,126 | 29,340 |
| Other | 5,097 | 4,788 |
| Total Trade Receivables | 138,015 | 148,078 |
| Less: Allowance for credit losses | (1,265) | (466) |
| Total Trade Receivables, net | $136,750 | $147,612 |
NOTE 21—DERIVATIVES:
Coal Price Risk Management Positions
The Company may sell or purchase forward contracts, swaps and options in the over-the-counter coal market in order to manage its exposure to coal prices. The Company has exposure to the risk of fluctuating coal prices related to forecasted or index-priced sales of coal or to the risk of changes in the fair value of a fixed price physical sales contract. All of the Company's coal-related derivative contracts were settled as of December 31, 2022.
Derivatives Disclosures
The Company had master netting agreements with all of its counterparties which allowed for the settlement of contracts in an asset position with contracts in a liability position in the event of default or termination. Such netting arrangements reduced the Company's credit exposure related to these counterparties to the extent the Company had any liability to such counterparties. For classification purposes, the Company recorded the net fair value of all the positions with a given counterparty as a net asset or liability in the Consolidated Balance Sheets.
The Company did not seek cash flow hedge accounting treatment for its commodity derivative financial instruments and therefore, changes in fair value were reflected in earnings throughout the terms of those instruments. During the year ended December 31, 2022, the Company settled its commodity derivatives at a loss of $289,228. Additionally, during the year ended December 31, 2022, the Company recognized an adjustment to the fair value of its commodity derivatives of ($52,204). This settlement and fair value adjustment were included in Loss on Commodity Derivatives, net on the accompanying Consolidated Statements of Income.
The Company classified the cash effects of its derivatives within the Cash Flows from Operating Activities section of the Consolidated Statements of Cash Flows.
NOTE 22—FAIR VALUE OF FINANCIAL INSTRUMENTS:
The Company determines the fair value of assets and liabilities based on the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. The fair values are based on assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and the risks inherent in valuation techniques and the inputs to valuations. The fair value hierarchy is based on whether the inputs to valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources (including SOFR-based discount rates and U.S. Treasury-based rates), while unobservable inputs reflect the Company's own assumptions of what market participants would use.
The fair value hierarchy includes three levels of inputs that may be used to measure fair value as described below.
Level One - Quoted prices for identical instruments in active markets. The Company's Level 1 assets include marketable securities.
Level Two - The fair value of the assets and liabilities included in Level 2 are based on standard industry income approach models that use significant observable inputs, including SOFR-based discount rates and U.S. Treasury-based rates.
Level Three - Unobservable inputs significant to the fair value measurement supported by little or no market activity.
In those cases when the inputs used to measure fair value meet the definition of more than one level of the fair value hierarchy, the lowest level input that is significant to the fair value measurement in its totality determines the applicable level in the fair value hierarchy.
The financial instruments measured at fair value on a recurring basis are summarized below:
| Fair Value Measurements atDecember 31, 2024 | Fair Value Measurements atDecember 31, 2023 | |||||
|---|---|---|---|---|---|---|
| Description | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 |
| U.S Treasury Securities | $51,993 | $— | $— | $81,932 | $— | $— |
| Global Water Treatment Trust Fund | $12,054 | $— | $— | $— | $— | $— |
The following methods and assumptions were used to estimate the fair value for which the fair value option was not elected:
Long-term debt: The fair value of long-term debt is measured using unadjusted quoted market prices or estimated using discounted cash flow analyses. The discounted cash flow analyses are based on current market rates for instruments with similar cash flows.
The carrying amounts and fair values of financial instruments for which the fair value option was not elected are as follows:
| December 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Carrying Amount | FairValue | Carrying Amount | FairValue | |
| Long-Term Debt (Excluding Debt Issuance Costs) | $184,677 | $199,052 | $185,206 | $199,591 |
Certain of the Company’s debt is actively traded on a public market and, as a result, constitutes Level 1 fair value measurements. The portion of the Company’s debt obligations that is not actively traded is valued through reference to the applicable underlying benchmark rate and, as a result, constitutes Level 2 fair value measurements.
NOTE 23—COMMITMENTS AND CONTINGENT LIABILITIES:
The Company is subject to various lawsuits and claims with respect to such matters as personal injury, wrongful death, damage to property, exposure to hazardous substances, governmental regulations including environmental remediation, employment and contract disputes and other claims and actions arising out of the normal course of business. The Company accrues the estimated loss for these lawsuits and claims when the loss is probable and reasonably estimable. The Company's estimated accruals related to pending claims not discussed below, individually and in the aggregate, are immaterial to the financial position, results of operations or cash flows of the Company as of December 31, 2024. It is possible that the aggregate loss in the future with respect to these lawsuits and claims could ultimately be material to the Company's financial position, results of operations or cash flows; however, such amounts cannot be reasonably estimated. The amount claimed against the Company as of December 31, 2024 is disclosed below when an amount is expressly stated in the lawsuit or claim, which is not often the case.
United Mine Workers of America 1992 Benefit Plan Litigation: In 2013, Murray Energy and its subsidiaries (“Murray”) entered into a stock purchase agreement (the “Murray sale agreement”) with the Company's former parent pursuant to which Murray acquired the stock of Consolidation Coal Company and certain subsidiaries and certain other assets and liabilities. At the time of sale, the liabilities included certain retiree medical liabilities under the Coal Industry Retiree Health Benefit Act of 1992 (“Coal Act”) and certain federal black lung liabilities under the Black Lung Benefits Act (“BLBA”). Based upon information available, the Company estimates that the annual servicing costs of these liabilities are approximately $10 million to $20 million per year for the next ten years. The annual servicing cost would decline each year since the beneficiaries of the Coal Act consist principally of miners who retired prior to 1994. Murray filed for Chapter 11 bankruptcy in October 2019. As part of the bankruptcy proceedings, Murray unilaterally entered into a settlement with the United Mine Workers of America 1992 Benefit Plan (the “1992 Benefit Plan”) to transfer retirees in the Murray Energy Section 9711 Plan to the 1992 Benefit Plan. This was approved by the bankruptcy court on April 30, 2020. On May 2, 2020, the 1992 Benefit Plan filed an action in the United States District Court for the District of Columbia asking the court to make a determination whether the Company's former parent or the Company has any continuing retiree medical liabilities under the Coal Act (the “1992 Plan Lawsuit”). The Murray sale agreement includes indemnification by Murray with respect to the Coal Act and BLBA liabilities. In addition, the Company had agreed to indemnify its former parent relative to certain pre-separation liabilities. As of September 16, 2020, the Company entered into a settlement agreement with Murray and withdrew its claims in bankruptcy. On September 11, 2020, the Defendants in the 1992 Plan Lawsuit filed a Motion to Dismiss Plaintiffs' Second Amended Complaint which was denied by the Court on March 29, 2022. The Company will continue to vigorously defend any claims that attempt to transfer any of such liabilities directly or indirectly to the Company, including raising all applicable defenses against the 1992 Benefit Plan’s suit. With respect to this lawsuit, while a loss is reasonably possible, it is not probable and, as a result, no accrual has been recorded.
United Mine Workers of America 1974 Pension Plan Litigation: On March 7, 2024, the Company's former parent filed a complaint (the “Indemnification Lawsuit”) in the Superior Court of the State of Delaware against the Company that stated that the Company's former parent had settled potential claims asserted by the United Mine Workers of America 1974 Pension Plan (“1974 Plan”) against the Company's former parent for a total settlement amount of $75,000 to be paid over afive-year period, in exchange for a full release by the 1974 Plan of the Company's former parent, the Company and their affiliates. In the Indemnification Lawsuit, the Company's former parent is seeking (i) indemnification from the Company under the 2017 Separation and Distribution Agreement between the Company and its former parent for the $75,000 settlement plus the Company's former parent's alleged legal expenses related to its settlement with the 1974 Plan, (ii) the costs and expenses the Company's former parent incurs in connection with the Indemnification Lawsuit, (iii) pre- and post-judgment interest, (iv) punitive damages and (v) any other relief the court deems just and proper. On May 9, 2024, the Company's former parent filed a Motion for Summary Judgment while the Company filed a brief in opposition of the motion on June 27, 2024, with briefing concluding on July 19, 2024. Oral arguments were held in the third quarter of 2024. On November 8, 2024, the Superior Court of the State of Delaware granted the Company's former parent's partial motion for summary judgment. In conjunction with this ruling, the Company established an accrual with respect to the Indemnification Lawsuit for $67,933, which amount is equal to the net present value of the payments over afive-year period in its Consolidated Income Statements. As of December 31, 2024, this transaction resulted in $10,000 of Other Accrued Liabilities and $43,574 of Other Noncurrent Liabilities included in the Consolidated Balance Sheets.
The Company and various subsidiaries are defendants in certain other legal proceedings. In the opinion of management, based upon an investigation of these matters and discussion with legal counsel, the ultimate outcome of such other legal proceedings, individually and in the aggregate, is not expected to have a material adverse effect on the Company’s financial position, results of operations or liquidity.
The following is a summary, as of December 31, 2024, of the financial guarantees, unconditional purchase obligations and letters of credit to certain third parties. Employee-related financial guarantees have primarily been provided to support the 1992 Benefit Plan and federal black lung and various state workers’ compensation self-insurance programs. Environmental financial guarantees have primarily been provided to support various performance bonds related to reclamation and other environmental issues. Other financial guarantees have been extended to support sales contracts, insurance policies, surety indemnity agreements, legal matters, full and timely payments of mining equipment leases, and various other items necessary in the normal course of business. These amounts represent the maximum potential of total future payments that the Company could be required to make under these instruments. Certain letters of credit included in the table below were issued against other commitments included in this table. These amounts have not been reduced for potential recoveries under recourse or collateralization provisions. Generally, recoveries under reclamation bonds would be limited to the extent of the work performed at the time of the default. No amounts related to these commitments are recorded as liabilities in the financial statements. The Company's management believes that these commitments will not have a material adverse effect on the Company's financial condition.
| Amount of Commitment Expiration per Period | |||||
|---|---|---|---|---|---|
| Total Amounts Committed | Less Than 1 Year | 1-3 Years | 3-5 Years | Beyond5 Years | |
| Letters of Credit: | |||||
| Employee-Related | $47,430 | $27,190 | $20,240 | $— | $— |
| Environmental | 398 | — | 398 | — | — |
| Other | 131,181 | 26,935 | 104,246 | — | — |
| Total Letters of Credit | $179,009 | $54,125 | $124,884 | $— | $— |
| Surety Bonds: | |||||
| Employee-Related | $80,210 | $80,210 | $— | $— | $— |
| Environmental | 526,388 | 477,386 | 49,002 | — | — |
| Other | 4,421 | 4,421 | — | — | — |
| Total Surety Bonds | $611,019 | $562,017 | $49,002 | $— | $— |
The Company regularly evaluates the likelihood of default for all guarantees based on an expected loss analysis and records the fair value, if any, of its guarantees as an obligation in the Consolidated Financial Statements.
NOTE 24—SEGMENT INFORMATION:
The Company reports segment information based on the “management” approach. The management approach designates the internal reporting used by management to make decisions on and assess performance of the Company’s reportable segments. The Company presently consists of 2 reportable segments, the PAMC and the CONSOL Marine Terminal. The PAMC includes the Bailey Mine, the Enlow Fork Mine, the Harvey Mine and a centralized preparation plant. The PAMC segment’s principal activities include the mining, preparation and marketing of bituminous coal, sold primarily to industrial end-users, power generators and metallurgical end-users. The CONSOL Marine Terminal provides coal export terminal services through the Port of Baltimore. General and administrative costs are allocated to the Company’s segments based on a percentage of resources utilized, a percentage of total revenue and a percentage of total projected capital expenditures. The Company’s Other segment includes revenue and expenses from various corporate and diversified business activities that are not allocated to the PAMC or the CONSOL Marine Terminal segments. The diversified business activities currently include the Itmann Mining Complex, carbon products and materials businesses led by CONSOL Innovations LLC, the Greenfield Reserves and Resources, closed mine activities, other income, gain on asset sales related to non-core assets, and gain/loss on debt extinguishment. Additionally, interest expense and income taxes, as well as various other non-operated activities, none of which are individually significant to the Company, are also reflected in the Company's Other segment and are not allocated to the PAMC and CONSOL Marine Terminal segments.
On January 1, 2024, the Company adopted ASU 2023-07 Segment Reporting (Topic 280). This ASU requires that a public business entity: (1) disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within each reported measure of segment profit or loss; (2) disclose, on an annual and interim basis, an amount for other segment items (which is the difference between segment revenue less the segment expenses disclosed as significant and each reported measure of segment profit or loss) by reportable segment and a description of its composition; (3) may report one or more additional measures of segment profit or loss if the CODM uses more than one measure of a segment's profit or loss in assessing segment performance and deciding how to allocate resources; and (4) disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. The prior period information included in the tables below has been recast to reflect the changes required by this ASU.
The Company’s CODM is the chief executive officer, who utilizes Adjusted EBITDA to monitor each segment. Adjusted EBITDA removes financial activity not related to ongoing operations, which allows for a review of more streamlined operating results. It is used by the CODM to review the budget versus actual results and to evaluate the operating performance of each segment. This review and evaluation is utilized by the CODM to determine the best allocation of resources across the segments and for other business purposes.
Reportable segment results for the year ended December 31, 2024 are:
| PAMC · CONSOL Marine Terminal · Other, Corporate and Eliminations · Consolidated | |||||
|---|---|---|---|---|---|
| Total Revenue from Contracts with Customers | $1,949,593 | $87,746 | $127,067 | $2,164,406 | |
| Cash Costs of Revenue | 973,139 | 27,372 | 139,125 | ||
| Freight Expense | 266,393 | — | 7,633 | ||
| Other Segment Items | 61,049 | 2,977 | 31,230 | (1) | |
| Adjusted EBITDA | $649,012 | $57,397 | $(50,921) | $655,488 | |
| Segment Assets | $1,739,792 | $88,146 | $1,051,605 | $2,879,543 | |
| Capital Expenditures | $149,021 | $8,350 | $20,617 | $177,988 | |
Reportable segment results for the year ended December 31, 2023 are:
| PAMC · CONSOL Marine Terminal · Other, Corporate and Eliminations · Consolidated | |||||
|---|---|---|---|---|---|
| Total Revenue from Contracts with Customers | $2,302,958 | $106,166 | $97,511 | $2,506,635 | |
| Cash Costs of Revenue | 939,892 | 27,259 | 98,803 | ||
| Freight Expense | 278,348 | — | 15,755 | ||
| Other Segment Items | 65,557 | (1,415) | 34,748 | (1) | |
| Adjusted EBITDA | $1,019,161 | $80,322 | $(51,795) | $1,047,688 | |
| Segment Assets | $1,582,434 | $83,322 | $1,009,247 | $2,675,003 | |
| Capital Expenditures | $144,550 | $4,568 | $18,673 | $167,791 | |
Reportable segment results for the year ended December 31, 2022 are:
| PAMC · CONSOL Marine Terminal · Other, Corporate and Eliminations · Consolidated | |||||
|---|---|---|---|---|---|
| Total Revenue from Contracts with Customers | $2,151,494 | $78,915 | $49,609 | $2,280,018 | |
| Settlements of Commodity Derivatives | 289,228 | — | — | ||
| Cash Costs of Revenue | 834,405 | 24,758 | 41,807 | ||
| Freight Expense | 177,610 | — | 4,831 | ||
| Other Segment Items | 77,156 | 1,898 | 21,592 | (1) | |
| Adjusted EBITDA | $773,095 | $52,259 | $(18,621) | $806,733 | |
| Segment Assets | $1,756,368 | $82,333 | $865,676 | $2,704,377 | |
| Capital Expenditures | $107,401 | $4,646 | $59,459 | $171,506 | |
(1) Other segment items include other non-operating income, general and administrative costs, and other non-operating expenses that are not part of each segment's ongoing operations.
For the years ended December 31, 2024, 2023 and 2022, the Company's reportable segments had revenues from the following customers, each comprising over 10% of the Company's total sales:
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Customer A | $240,990 | $283,115 | * |
| Customer B | $220,537 | $286,041 | * |
| Customer C | * | * | $368,502 |
| Customer D | * | * | $328,994 |
- Revenues from these customers during the periods presented were less than 10% of the Company's total sales.
Reconciliation of Segment Information to Consolidated Amounts:
Revenue and Other Income:
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Total Segment Revenue from Contracts with Customers | $2,164,406 | $2,506,635 | $2,280,018 |
| Loss on Commodity Derivatives, net | — | — | (237,024) |
| Other Income not Allocated to Segments | 64,964 | 53,261 | 24,354 |
| Gain on Sale of Assets | 6,941 | 8,981 | 34,589 |
| Total Consolidated Revenue and Other Income | $2,236,311 | $2,568,877 | $2,101,937 |
Adjusted EBITDA:
| For the Year Ended December 31, 2024 | ||||
|---|---|---|---|---|
| PAMC | CONSOL Marine Terminal | Other | Consolidated | |
| Pretax Income (Loss) | $463,283 | $45,568 | $(178,204) | $330,647 |
| Interest Expense | — | 6,071 | 16,121 | 22,192 |
| Interest Income | (6,334) | — | (12,889) | (19,223) |
| Depreciation, Depletion and Amortization | 182,876 | 5,237 | 35,413 | 223,526 |
| Stock-Based Compensation | 9,187 | 521 | 1,642 | 11,350 |
| Merger-Related Expenses | — | — | 19,280 | 19,280 |
| 1974 UMWA Pension Plan Litigation | — | — | 67,933 | 67,933 |
| Non-Qualified Pension Plan Curtailment Gain | — | — | (217) | (217) |
| Adjusted EBITDA | $649,012 | $57,397 | $(50,921) | $655,488 |
| For the Year Ended December 31, 2023 | ||||
|---|---|---|---|---|
| PAMC | CONSOL Marine Terminal | Other | Consolidated | |
| Pretax Income (Loss) | $810,234 | $69,253 | $(101,615) | $777,872 |
| Interest Expense | — | 6,097 | 23,228 | 29,325 |
| Interest Income | (2,344) | — | (11,253) | (13,597) |
| Depreciation, Depletion and Amortization | 202,833 | 4,671 | 33,813 | 241,317 |
| Stock-Based Compensation | 8,438 | 301 | 1,307 | 10,046 |
| Loss on Debt Extinguishment | — | — | 2,725 | 2,725 |
| Adjusted EBITDA | $1,019,161 | $80,322 | $(51,795) | $1,047,688 |
| For the Year Ended December 31, 2022 | ||||
|---|---|---|---|---|
| PAMC | CONSOL Marine Terminal | Other | Consolidated | |
| Pretax Income (Loss) | $620,208 | $41,223 | $(92,994) | $568,437 |
| Interest Expense | — | 6,116 | 46,524 | 52,640 |
| Interest Income | (1,857) | — | (4,174) | (6,031) |
| Depreciation, Depletion and Amortization | 200,320 | 4,604 | 21,954 | 226,878 |
| Stock-Based Compensation | 6,628 | 316 | 946 | 7,890 |
| Loss on Debt Extinguishment | — | — | 5,623 | 5,623 |
| Equity Affiliate Adjustments | — | — | 3,500 | 3,500 |
| Fair Value Adjustment of Commodity Derivative Instruments | (52,204) | — | — | (52,204) |
| Adjusted EBITDA | $773,095 | $52,259 | $(18,621) | $806,733 |
Enterprise-Wide Disclosures:
For the year ended December 31, 2024, India and the United States of America were each attributed greater than 30% of total revenue, and China was attributed greater than 10% of total revenue. For the year ended December 31, 2023, India and the United States of America were each attributed greater than 30% of total revenue. For the year ended December 31, 2022, more than 40% of the Company's revenue was attributable to customers based in the United States of America. India and Europe were each attributed greater than 10% of total revenue during the year ended December 31, 2022.
The Company's property, plant and equipment is predominantly located in the United States. At December 31, 2024 and 2023, less than 1% of the Company's net property, plant and equipment was located in Canada.
NOTE 25—SUBSEQUENT EVENTS:
On January 14, 2025, Core Natural Resources, Inc. (formerly known as CONSOL Energy Inc.), a Delaware corporation, completed its previously announced merger of equals transaction with Arch Resources, Inc., a Delaware corporation (“Arch”), pursuant to that certain Agreement and Plan of Merger, dated as of August 20, 2024 (the “Merger Agreement”), by and among the Company, Mountain Range Merger Sub Inc., a Delaware corporation and wholly-owned subsidiary of the Company (“Merger Sub”), and Arch. Pursuant to the terms of the Merger Agreement, Merger Sub merged with and into Arch (the “Merger”), with Arch continuing as the surviving corporation and as a wholly-owned subsidiary of the Company. In connection with the Merger, we issued 24.3 million shares of Company common stock, which represents approximately 45% of the issued and outstanding shares of Company common stock after giving effect to such issuance.
The Merger joins two proven leadership teams and operating platforms to establish a premier North American coal producer and exporter of high-quality, low-cost coals with offerings ranging from metallurgical to high calorific value thermal coals. With mining operations and terminal facilities acrosssix states, the combined company owns 11 mines, including one of the largest, lowest cost and highest calorific value thermal coal mining complexes in North America and one of the largest, lowest cost and highest quality metallurgical coal mine portfolios in the United States. The combined company also has access to global markets via ownership interests in two export terminals on the U.S. Eastern seaboard, along with strategic connectivity to ports on the West Coast and Gulf of Mexico. The combined company expects to realize meaningful operating synergies through the optimization of support functions, greatly enhanced marketing opportunities and a significantly expanded logistics network, which will enhance the Company's ability to deliver coal reliably and efficiently to its global customers.
The accounting for the Merger is incomplete as of the filing date of this Annual Report on Form 10-K due to the limited time since the closing date. The Company will provide additional disclosures in future filings.
In connection with the Merger, on January 13, 2025, the Company purchased an aggregate principal amount of $98,075 of the outstanding (i) Solid Waste Disposal Facility Revenue Bonds (Arch Resources Project), Series 2020, and (ii) Solid Waste Disposal Facility Revenue Bonds (Arch Resources Project), Series 2021 (together, the “Arch Bonds”), which were issued by the West Virginia Economic Development Authority for the benefit of Arch. The Company also consented to the release of all liens, mortgages and security interests granted or purported to be granted pursuant to the security documents relating to the Arch Bonds and to the termination of all such security documents. The $98,075 of Arch Bonds purchased by the Company on January 13, 2025 constitute all of the outstanding Arch Bonds.
On January 14, 2025, and in connection with the Merger, the Company entered into an amendment to its existing Revolving Credit Facility. The amendment increases the available revolving commitments from $355 million to $600 million and extends the maturity date of the Revolving Credit Facility to April 30, 2029. The Revolving Credit Facility now includes participation from 22 banks, including nine new lenders, and 37% of the total commitments come from new lenders, while 63% are from existing lenders. Additionally, the Company reduced the annual interest rate by 75 bps while further enhancing financial flexibility.
On February 18, 2025, the Company's Board of Directors approved a new capital return framework that involves a mix of dividends and share repurchases. The repurchase program permits the repurchase, from time to time, of the Company's outstanding shares of common stock in an aggregate amount of up to $1 billion, subject to certain limitations in the Company's debt agreements.
On February 20, 2025, the Company announced a $0.10/share dividend in an aggregate amount of approximately $5.4 million, payable on March 17, 2025 to all stockholders of record as of March 3, 2025.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.