株探米国株
日本語 英語
エドガーで原本を確認する
0001070412truefalse00010704122024-01-252024-01-250001070412us-gaap:CommonStockMember2024-01-252024-01-250001070412cnx:PreferredSharePurchaseRightsMember2024-01-252024-01-25

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (date of earliest event reported): January 25, 2024
CNX Resources Corporation
(Exact name of registrant as specified in its charter)
Delaware   001-14901   51-0337383
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (IRS Employer
Identification No.)
 
CNX Center
1000 Horizon Vue Drive
Canonsburg, Pennsylvania 15317

(Address of principal executive offices)
(Zip code)

Registrant's telephone number, including area code:
(724) 485-4000

Not Applicable
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class   Trading Symbol(s)   Name of exchange on which registered
Common Stock ($.01 par value)   CNX   New York Stock Exchange
Preferred Share Purchase Rights   --   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.




Item 2.02 Results of Operations and Financial Condition.
 
CNX Resources Corporation (“CNX” or the “Company”) today released financial and operational results for the fourth quarter and full fiscal year 2023 by posting those results on its website. A copy of those results is attached to this Current Report as Exhibit 99.1 and incorporated into this Item 2.02 by reference.

The information furnished pursuant to this Item 2.02 and Item 7.01, including Exhibit 99.1, are being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, and will not be incorporated by reference into any filing under the Securities Act of 1933, as amended, unless specifically identified therein as being incorporated therein by reference.

Item 7.01 Regulation FD

The information set forth under Item 2.02 is incorporated into this Item 7.01 by reference.    

Item 9.01 Financial Statements and Exhibits.
 
(d) Exhibits.  
 





































SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
                        
                        CNX RESOURCES CORPORATION

By:    /s/ Alan K. Shepard
     Alan K. Shepard
Chief Financial Officer and Executive Vice President


Dated: January 25, 2024


EX-99.1 2 ex991supplementalq423.htm EX-99.1 Document

cnxlogo2a03a.jpg

4Q 2023 Earnings Results &
Supplemental Information of CNX Resources
TABLE OF CONTENTS: Page:
Production Volumes and Activity Summary........................................................................................................................ 2
Hedge Volumes and Pricing…........................................................................................................................................... 3
Gas Hedging Gain/Loss Projections and Actuals.............................................................................................................. 4
Consolidated Statements of Income.................................................................................................................................. 5
Consolidated Balance Sheets............................................................................................................................................ 6
Consolidated Statements of Cash Flows…....................................................................................................................... 7
Market Mix and Natural Gas Price Reconciliation….......................................................................................................... 8
Price and Cost Data (Per Mcfe)......................................................................................................................................... 9
Guidance............................................................................................................................................................................ 10
Definitions.......................................................................................................................................................................... 11
Sales of Natural Gas, NGL and Oil, including Cash Settlements and Natural Gas, NGL and Oil Production Costs.........
12
Quarterly Adjusted EBITDAX and Adjusted Net Income.................................................................................................... 13
Operating Margin............................................................................................................................................................... 14
Cash Operating Margin...................................................................................................................................................... 15
Net Debt and Adjusted EBITDAX TTM.............................................................................................................................. 16
Free Cash Flow.................................................................................................................................................................. 17
Risk Factors....................................................................................................................................................................... 18

NOTE: Please note that CNX is unable to provide a reconciliation of non-GAAP projected financial results contained in this presentation, including the non-GAAP measures referenced above, to their respective comparable financial measure calculated in accordance with GAAP. This is due to our inability to calculate the comparable GAAP projected metrics, including operating income, net cash provided by operating activities and total production costs, given the unknown effect, timing, and potential significance of certain income statement items.






PRODUCTION VOLUMES
GAS Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Shale Sales Volumes (Bcf) 123.9 121.1 114.0 114.8 473.8 119.0
CBM Sales Volumes (Bcf) 9.9 10.2 10.1 10.4 40.6 10.5
Other Sales Volumes (Bcf) 0.1 - 0.1 0.1  0.3 0.1
LIQUIDS*
NGLs Sales Volumes (Bcfe) 12.8 11.9 9.7 10.1 44.5 10.5
Oil and Condensate Sales Volumes (Bcfe) 0.2 0.2 0.3 0.5 1.2 0.5
TOTAL (Bcfe) 146.9 143.4 134.2 135.9 560.4 140.6
Average Daily Production (MMcfe) 1,596.9 1,559.0 1,474.2 1,509.6 1,535.3 1,528.4
* NGLs, Oil and Condensate are converted to Mcfe at the rate of one barrel equals six Mcf based upon the approximate relative energy content of oil and natural gas, which is not indicative of the relationship of oil, NGLs, condensate, and natural gas prices.
Q4 2023 ACTIVITY SUMMARY TD Frac TIL
Average Lateral Length(1)
Rigs at Period End
SWPA Marcellus 2 2 2 19,200 2
Utica - - - - -
CPA Marcellus - - - - -
Utica 2 - - - -
Total 4 2 2 2
(1) Measured in lateral feet from perforation to perforation.



2


NATURAL GAS HEDGE VOLUMES AND PRICING(1)
Q1 2024 2024 2025 2026 2027
NYMEX Hedges
Volumes (Bcf) 76.8 312.7 242.7 246.6 105.1
Average Prices ($/Mcf) $3.04 $3.11 $3.28 $3.31 $4.23
Physical Fixed Price Sales and Index Hedges
Volumes (Bcf) 26.4 121.5 129.8 92.4 111.1
Average Prices ($/Mcf) $2.32 $2.43 $2.30 $2.63 $3.31
Total Volumes Hedged (Bcf)(2)
103.2 434.2 372.5 339.0 216.2
NYMEX + Basis (fully-covered volumes)(3)
Volumes (Bcf) 103.2 427.1 372.5 322.2 196.4
Average Prices ($/Mcf) $2.61 $2.52 $2.41 $2.49 $3.26
NYMEX Hedges Exposed to Basis
Volumes (Bcf) - 7.1 - 16.8 19.8
Average Prices ($/Mcf) - $3.11 - $3.31 $4.23
Total Volumes Hedged (Bcf)(2)
103.2 434.2 372.5 339.0 216.2
Estimated Conversion Factor(4)
1.076 1.076 1.068 1.070 1.068
(1) Hedge positions as of 1/5/2024.
(2) Excludes basis hedges in excess of NYMEX hedges of 1.7 Bcf and 2.6 Bcf for Q1 2024 and 2025, respectively.
(3) Includes the impact of NYMEX and basis-only hedges as well as physical sales agreements.
(4) To convert Bcf to TBtu, multiply by conversion factor; to convert $/Mcf to $/MMBtu, divide by conversion factor.




3


HEDGING GAIN/LOSS PROJECTIONS
Q1 2024 CY2024
Hedged Wtd. Avg. Avg. Forecasted Hedged Wtd. Avg. Avg. Forecasted
Volumes Hedged Forward
Gain/(Loss)(2)
Volumes Hedged Forward
Gain/(Loss)(2)
($/MMBtu) (000 MMBtu) Price
Market(1)
($ in 000s) (000 MMBtu) Price
Market(1)
($ in 000s)
NYMEX 82,583 $2.83 $2.71 $10,134 336,440 $2.89 $2.89 ($1,336)
Index 25,480 $2.16 $2.20 ($879) 118,250 $2.27 $2.10 $20,291
Basis:
Eastern Gas-South (DOM) 18,200 ($0.58) ($0.60) $300 73,200 ($0.58) ($0.90) $22,950
TCO Pool (TCO) 7,508 ($0.55) ($0.45) ($747) 32,335 ($0.57) ($0.74) $5,619
Michcon (NMC) 4,550 ($0.22) ($0.19) ($158) 23,200 ($0.25) ($0.27) $695
TETCO M2 (BM2) 37,310 ($0.61) ($0.53) ($3,060) 150,060 ($0.61) ($0.88) $40,766
Transco Zone 5 South (DKR) 2,275 $1.23 $3.23 ($4,474) 2,275 $1.23 $0.89 ($4,474)
Total Financial Basis Hedges 69,843 ($8,139) 281,070 $65,556
Total Projected Realized Gain $1,116 $84,511
Note: Forward market prices, hedged volumes, and hedge prices are as of 1/5/2024. Anticipated hedging activity is not included in projections.
(1) January 2024 prices are settled.
(2) Forecasted Gain/(Loss) amounts are based on sum of current monthly hedge positions vs. strip.
Actual Change in Derivatives
(Dollars in millions) Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Realized Gain (Loss) $43 $102 $79 ($61) $163 ($360)
Unrealized Gain (Loss) $564 ($54) $463 $823 $1,796 $1,138
Gain on Commodity Derivative Instruments $607 $48 $542 $762 $1,959 $778

4


CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Dollars in thousands, except per share data
Revenue and Other Operating Income: Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Natural Gas, NGL and Oil Revenue $334,394 $255,124 $257,061 $455,639 $1,302,218 $776,740
Gain on Commodity Derivative Instruments 607,007 47,803 542,472 762,167 1,959,449 777,615
Purchased Gas Revenue 16,916 11,135 9,355 36,812 74,218 61,421
Other Revenue and Operating Income 41,245 36,444 30,812 21,359 129,860 21,054
Total Revenue and Other Operating Income 999,562  350,506  839,700  1,275,977  3,465,745  1,636,830 
Costs and Expenses:
Operating Expense
Lease Operating Expense 17,194 16,573 13,092 16,474 63,333 17,739
Transportation, Gathering and Compression 100,146 95,820 87,872 98,096 381,934 96,385
Production, Ad Valorem, and Other Fees 4,755 8,131 5,419 9,641 27,946 11,599
Depreciation, Depletion and Amortization 112,827 111,855 103,682 105,222 433,586 112,245
Exploration and Production Related Other Costs 2,016 1,600 1,727 5,104 10,447 1,212
Purchased Gas Costs 16,089 10,694 8,794 34,347 69,924 62,217
Selling, General, and Administrative Costs 29,538 29,213 30,017 36,576 125,344 31,961
Other Operating Expense 17,368  26,057  21,031  15,139  79,595  9,818 
Total Operating Expense 299,933 299,943 271,634 320,599 1,192,109 343,176
Other Expense (Income)
Other Expense 3,875 1,454 2,510 1,168 9,007 3,494
Gain on Assets Sales and Abandonments, net (11,380) (5,524) (105,986) (9,482) (132,372) (1,426)
Loss on Debt Extinguishment 19
Interest Expense 37,331  35,391  34,820  35,736  143,278  35,218 
Total Other Expense (Income) 29,826 31,321 (68,656) 27,422 19,913 37,305
Total Costs and Expenses 329,759  331,264  202,978  348,021  1,212,022  380,481 
Earnings Before Income Tax 669,803 19,242 636,722 927,956 2,253,723 1,256,349
Income Tax Expense (Benefit) 131,978  (2,139) 161,767  217,561  509,167  81,770 
Net Income $537,825 $21,381 $474,955 $710,395 $1,744,556 $1,174,579
Earnings per Share
Basic $3.43 $0.13 $2.89 $4.22 $10.74 $6.64
Diluted $2.89 $0.12 $2.47 $3.61 $9.12 $5.68
Weighted-Average Shares Outstanding Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Weighted-Average Shares of Common Stock Outstanding 156,812,941  160,703,884  164,139,583  168,452,107  162,490,245  176,916,881 
Effect of Diluted Shares 29,895,586  29,970,614  28,852,003  28,692,767  29,523,744  30,127,743 
Weighted-Average Diluted Shares of Common Stock Outstanding 186,708,527  190,674,498  192,991,586  197,144,874  192,013,989  207,044,624 




5


CONSOLIDATED BALANCE SHEETS
(Unaudited)
Dollars in thousands 31-Dec-23 30-Sep-23 30-Jun-23 31-Mar-23 31-Dec-22
ASSETS
Current Assets:
Cash and Cash Equivalents $443 $8,653 $22,765 $2,799 $21,321
Accounts and Notes Receivable:
Trade, net 116,119  75,854  97,702  136,208  348,458 
Other Receivables, net 17,872  15,501  11,370  8,015  6,184 
Supplies Inventories 19,846  20,007  26,470  29,339  27,156 
Derivative Instruments 259,302  166,486  227,012  159,794  154,474 
Prepaid Expenses 14,984  14,091  14,504  15,443  16,211 
Total Current Assets 428,566  300,592  399,823  351,598  573,804 
Property, Plant and Equipment:
Property, Plant and Equipment 12,537,118  12,399,820  12,247,858  12,099,212  11,907,698 
Less-Accumulated Depreciation, Depletion and Amortization 5,194,485  5,091,172  5,008,026  4,913,268  4,811,189 
Total Property, Plant and Equipment—Net 7,342,633  7,308,648  7,239,832  7,185,944  7,096,509 
Other Non-Current Assets:
Operating Lease Right-of-Use Assets 139,466  152,914  164,503  170,376  174,849 
Derivative Instruments 286,479  287,029  305,887  208,933  244,931 
Goodwill 323,314  323,314  323,314  323,314  323,314 
Other Intangible Assets 70,438  72,076  73,714  75,352  76,990 
Other Non-Current Assets 48,489  48,064  24,782  24,628  25,376 
Total Other Non-Current Assets 868,186  883,397  892,200  802,603  845,460 
TOTAL ASSETS $8,639,385 $8,492,637 $8,531,855 $8,340,145 $8,515,773
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable $147,361 $185,951 $164,177 $195,867 $191,343
Derivative Instruments 45,684  215,803  240,874  242,900  782,653 
Current Portion of Finance Lease Obligations 1,862  1,792  1,379  1,423  881 
Current Portion of Long-Term Debt 325,668  325,152  —  —  — 
Current Portion of Operating Lease Obligations 53,791  55,448  53,166  50,844  47,436 
Other Accrued Liabilities 233,214  206,872  232,417  213,874  290,491 
Total Current Liabilities 807,580  991,018  692,013  704,908  1,312,804 
Non-Current Liabilities:
Long-Term Debt 1,888,706  1,843,780  2,154,093  2,203,108  2,205,735 
Finance Lease Obligations 5,500  5,384  3,732  4,023  1,970 
Operating Lease Obligations 89,531  101,663  114,998  122,726  132,105 
Derivative Instruments 523,904  806,291  812,744  1,124,884  1,517,021 
Deferred Income Taxes 736,412  604,750  609,133  449,656  232,280 
Asset Retirement Obligations 105,315  83,793  87,987  89,619  89,079 
Other Non-Current Liabilities 97,580  98,644  73,968  73,925  74,318 
Total Non-Current Liabilities 3,446,948  3,544,305  3,856,655  4,067,941  4,252,508 
TOTAL LIABILITIES 4,254,528  4,535,323  4,548,668  4,772,849  5,565,312 
Stockholders' Equity:
Common Stock 1,548  1,600  1,625  1,663  1,712 
Capital in Excess of Par Value 2,384,910  2,423,875  2,440,895  2,468,079  2,506,269 
Preferred Stock —  —  —  —  — 
Retained Earnings 2,005,700  1,538,136  1,547,036  1,103,995  448,993 
Accumulated Other Comprehensive Loss (7,301) (6,297) (6,369) (6,441) (6,513)
TOTAL STOCKHOLDERS' EQUITY 4,384,857  3,957,314  3,983,187  3,567,296  2,950,461 
TOTAL LIABILITIES AND EQUITY $8,639,385 $8,492,637 $8,531,855 $8,340,145 $8,515,773




6


CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Dollars in thousands
Cash Flows from Operating Activities: Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Net Income $537,825 $21,381 $474,955 $710,395 $1,744,556 $1,174,579
Depreciation, Depletion and Amortization 112,827 111,855 103,682 105,222 433,586 112,245
Amortization of Deferred Financing Costs 2,332 2,329 2,317 2,297 9,275 2,293
Stock-Based Compensation 4,185 2,870 4,542 8,638 20,235 1,493
Gain on Asset Sales and Abandonments, net (11,380) (5,524) (105,986) (9,482) (132,372) (1,426)
Loss on Debt Extinguishment 19
Gain on Commodity Derivative Instruments (607,007) (47,803) (542,472) (762,167) (1,959,449) (777,615)
Loss (Gain) on Other Derivative Instruments 1,232 1,094 176 961 3,463 (300)
Net Cash Received (Paid) in Settlement of Commodity Derivative Instruments 61,002 94,569 63,957 (140,005) 79,523 (282,897)
Deferred Income Taxes 132,001 (4,410) 159,450 217,349 504,390 83,076
Other (1,273) 754 (1,334) (114) (1,967) 1,619
Changes in Operating Assets:
Accounts and Notes Receivable (40,500) 17,468 35,400 210,383 222,751 129,759
Supplies Inventories 161 6,464 2,868 (2,183) 7,310 (7,505)
Prepaid Expenses (893) 413 939 768 1,227 1,181
Changes in Other Assets (192) (78) 498 (153) 75 (143)
Changes in Operating Liabilities:
Accounts Payable (54,107) 35,021 (16,981) (19,242) (55,309) 25,947
Accrued Interest 16,770 (27,777) 16,274 2,216 7,483 16,550
Other Operating Liabilities 10,666 (2,356) 342 (75,792) (67,140) (36,289)
Changes in Other Liabilities (2,517) (277) 98 (353) (3,049) (315)
Net Cash Provided by Operating Activities 161,132 205,993 198,725 248,738 814,588 442,271
Cash Flows from Investing Activities:
Capital Expenditures (107,749) (205,642) (195,985) (170,028) (679,404) (173,217)
Proceeds from Asset Sales 8,089 19,128 132,293 10,517 170,027 6,889
Net Cash Used in Investing Activities (99,660) (186,514) (63,692) (159,511) (509,377) (166,328)
Cash Flows from Financing Activities:
Proceeds from CNXM Revolving Credit Facility Borrowings 118,725 81,550 60,550 72,750 333,575 109,700
Repayments of CNXM Revolving Credit Facility Borrowings (101,625) (93,000) (97,050) (90,450) (382,125) (104,150)
Proceeds from CNX Revolving Credit Facility Borrowings 402,050 279,000 446,900 460,400 1,588,350 631,900
Repayments of CNX Revolving Credit Facility Borrowings (375,000) (254,000) (460,700) (446,600) (1,536,300) (676,550)
Payments on Other Debt (492) (425) (362) (348) (1,627) (191)
Proceeds from Issuance of Common Stock 106 915 129 610 1,760 78
Shares Withheld for Taxes (20) (96) (40) (9,344) (9,500) (180)
Purchases of Common Stock (113,426) (47,535) (64,146) (94,759) (319,866) (215,106)
Debt Issuance and Financing Fees (348) (8) (356) (1,717)
Net Cash Used in Financing Activities (69,682) (33,591) (115,067) (107,749) (326,089) (256,216)
Net (Decrease) Increase in Cash and Cash Equivalents (8,210) (14,112) 19,966 (18,522) (20,878) 19,727
Cash and Cash Equivalents at Beginning of Period 8,653 22,765 2,799 21,321 21,321 1,594
Cash and Cash Equivalents at End of Period $443 $8,653 $22,765 $2,799 $443 $21,321





7


MARKET MIX AND NATURAL GAS PRICE RECONCILIATION
2024E
Gas Sold (%)(1)
Basis(2)
Eastern Gas-South 8% ($0.90)
ETNG Mainline 6% $0.56
TCO Pool 25% ($0.74)
TETCO ELA & WLA 5% ($0.11)
TETCO M3 4% ($0.20)
TETCO M2 32% ($0.88)
Michcon 12% ($0.27)
Physical basis sales 8% ($0.35)
Weighted Average Basis 100% ($0.58)
NYMEX $2.89
Weighted Average Basis (Not considering hedging) ($0.58)
Realized Price (per MMBtu) $2.31
     Conversion Factor (MMBtu/Mcf) 1.076
Realized Price Before Financial Hedging (per Mcf) $2.49
(1) Individual market percentages exclude physical basis sales, which are shown separately.
(2) Forward market basis prices as of 1/5/2024.

8


PRICE AND COST DATA (PER MCFE) - NON-GAAP
Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Average Sales Price - Natural Gas $2.16 $1.64 $1.80 $3.22 $2.20 $5.54
Average Gain (Loss) on Commodity Derivative Instruments - Cash Settlement $0.32 $0.78 $0.64 $(0.49) $0.32 $(2.78)
Average Sales Price - Oil and Condensate* $10.77 $11.21 $10.57 $11.22 $10.98 $12.34
Average Sales Price - NGLs* $3.33 $3.19 $3.18 $4.58 $3.54 $4.92
Average Sales Price of Natural Gas, NGL and Oil, including Cash Settlement
$2.57 $2.49 $2.51 $2.90 $2.61 $2.96
Lease Operating Expense (LOE) $0.12 $0.12 $0.10 $0.12 $0.11 $0.13
Production, Ad Valorem, and Other Fees $0.03 $0.06 $0.04 $0.07 $0.05 $0.08
Transportation, Gathering and Compression $0.68 $0.67 $0.65 $0.72 $0.68 $0.69
Depreciation, Depletion and Amortization (DD&A) $0.75 $0.75 $0.75 $0.75 $0.75 $0.77
Total Natural Gas, NGL and Oil Production Costs
$1.58 $1.60 $1.54 $1.66 $1.59 $1.67
Total Natural Gas, NGL and Oil Production Cash Costs, before DD&A
$0.83 $0.85 $0.79 $0.91 $0.84 $0.90
Natural Gas, NGL and Oil Production Cash Margin, before DD&A $1.74 $1.64 $1.72 $1.99 $1.77 $2.06
Fully Burdened Cash Costs, before DD&A(1)
$1.09 $1.17 $1.15 $1.28 $1.15 $1.29
Fully Burdened Cash Margin, before DD&A $1.48 $1.32 $1.36 $1.62 $1.46 $1.67
Note: "Total Natural Gas, NGL and Oil Production Costs" excludes Selling, General, and Administration and Other Operating Expenses.
*NGLs, Oil, and Condensate are converted to Mcfe at the rate of one barrel equals six Mcf based upon the approximate relative energy content of oil and natural gas, which is not indicative of the relationship of oil, NGLs, condensate, and natural gas prices.
(1) Fully burdened cash costs include production cash costs, selling, general and administrative (SG&A) cash costs, other operating cash expense, other cash (income) expense, other revenue and operating income, and cash interest expense. Q4 2023, Q3 2023, Q2 2023, Q1 2023, YTD 2023 and Q4 2022 total fully burdened cash costs exclude a gain on asset sales of $0.08 per Mcfe, $0.04 per Mcfe, $0.79 per Mcfe, $0.07 per Mcfe, $0.24 per Mcfe and $0.01 per Mcfe, respectively. Q4 2023, Q3 2023, Q2 2023, Q1 2023, YTD 2023 and Q4 2022 exclude unrealized losses on interest rate swaps and noncash amortization of $0.02 per Mcfe, $0.02 per Mcfe, $0.02 per Mcfe, $0.02 per Mcfe, $0.02 per Mcfe and $0.01 per Mcfe, respectively. Q4 2023, Q3 2023, Q2 2023, Q1 2023, YTD 2023 and Q4 2022 exclude loss on debt extinguishment and inventory adjustments of $0.00 per Mcfe, $0.02 per Mcfe, $0.00 per Mcfe, $0.02 per Mcfe, $0.01 per Mcfe and $0.00 per Mcfe, respectively.
Natural Gas Price Reconciliation Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
NYMEX Natural Gas ($/MMBtu) $2.88 $2.55 $2.10 $3.42 $2.74 $6.26
Average Differential (0.89) (1.04) (0.44) (0.44) (0.71) (1.17)
BTU Conversion (MMBtu/Mcf)* 0.17 0.13 0.14 0.24 0.17 0.45
Gain (Loss) on Natural Gas Commodity Derivative Instruments-Cash Settlement 0.31 0.77 0.64 (0.49) 0.31 (2.78)
Realized Natural Gas Price per Mcf $2.47 $2.41 $2.44 $2.73 $2.51 $2.76
*Conversion factor 1.09 1.08 1.09 1.08 1.08 1.09










9


GUIDANCE
($ in millions) 2024E
Low High
Production Volumes (Bcfe) 570 - 590
% Liquids ~8% ‘- ~9%
% of Natural Gas Hedged 82%
Prices on Open Volumes(1)
Natural Gas NYMEX ($/MMBtu) $2.89
Natural Gas Differential ($/MMBtu) ($0.58)
NGL Realized Price ($/Bbl) ~$21.00
($ in millions)
Adjusted EBITDAX(2)
$1,000 - $1,150
Capital Expenditures
Drilling & Completions (D&C) $430 ‘- $450
Non-D&C $140 - $165
Discretionary Capital $5 - $10
Total Capital Expenditures $575 - $625
($ in millions)
Free Cash Flow (FCF)(2)
~$300
FCF Per Share(2)(3)
~$1.95
(1) Forward market prices for 2024 guidance as of 1/5/2024.
(2) Non-GAAP measures. See “Non-GAAP Financial Measures” for definitions. FCF for previous and updated guidance includes approximately $20 million in expected asset sales in 2024.
(3) 2024 FCF per share based on shares outstanding of 153,796,556 as of 1/11/2024.

2024E ACTIVITY SUMMARY TIL
Average Lateral Length(1)
SWPA Central Marcellus 24 15,330
CPA Marcellus 8 11,600
Utica 3 15,000
Total 35 -
(1) Measured in lateral feet from perforation to perforation.






10



Non-GAAP Measures (Definitions, Purpose, and Reconciliations)

CNX's management uses certain non-GAAP financial measures for planning, forecasting and evaluating business and financial performance, and believes that they are useful for investors in analyzing the company. Although these are not measures of performance calculated in accordance with generally accepted accounting principles (GAAP), management believes that these financial measures are useful to an investor in evaluating CNX because (i) analysts utilize these metrics when evaluating company performance and have requested this information as of a recent practicable date, (ii) these metrics are widely used to evaluate a company’s operating performance, and (iii) we want to provide updated information to investors. Investors should not view these metrics as a substitute for measures of performance that are calculated in accordance with GAAP. In addition, because all companies do not calculate these measures identically, these measures may not be comparable to similarly titled measures of other companies.

Definitions: EBIT is defined as earnings before deducting net interest expense (interest expense less interest income) and income taxes. EBITDAX is defined as earnings before deducting net interest expense (interest expense less interest income), income taxes, depreciation, depletion and amortization, and exploration. Adjusted EBITDAX is defined as EBITDAX after adjusting for the discrete items listed below. Although EBIT, EBITDAX, and adjusted EBITDAX are not measures of performance calculated in accordance with generally accepted accounting principles, management believes that they are useful to an investor in evaluating CNX Resources because they are widely used to evaluate a company's operating performance. We exclude stock-based compensation from adjusted EBITDAX because we do not believe it accurately reflects the actual operating expense incurred during the relevant period and may vary widely from period to period irrespective of operating results. Investors should not view these metrics as a substitute for measures of performance that are calculated in accordance with generally accepted accounting principles. In addition, because all companies do not calculate EBIT, EBITDAX or adjusted EBITDAX identically, the presentation here may not be comparable to similarly titled measures of other companies. Sales of natural gas, NGL and oil, including cash settlements excludes the impacts of changes in the fair value of commodity derivative instruments prior to settlement, which are often volatile, and only includes the impact of settled commodity derivative instruments. Natural gas, NGL and oil production costs excludes certain expenses that are not directly related to CNX’s natural gas producing activities and are managed outside our production operations. Adjusted Net Income (Loss) is defined as Net Income (Loss) after adjusting for the discrete items listed below as well as the related tax effect. Operating Margins are defined as adjusted EBIT divided by Total Revenue and Other Operating Income after adjusting for unrealized (gain) loss on commodity derivative instruments. Adjusted Trailing-Twelve-Months (TTM) EBITDAX is defined as EBITDAX over the trailing-twelve-months after adjusting for the discrete items listed below. Cash Operating Margins are defined as adjusted EBITDA divided by Total Revenue and Other Operating Income after adjusting for unrealized (gain) loss on commodity derivative instruments, stock based compensation and the other discrete items listed below. Net Debt is defined as total long-term debt minus cash and cash equivalents. Adjusted Net Debt is defined as total long-term debt, plus the historical impact of recent accounting pronouncement, minus cash and cash equivalents. Free Cash Flow (FCF) is defined as operating cash flow minus capex plus proceeds from asset sales. Organic FCF is defined as operating cash flow minus capex.

Reconciliations of EBIT, EBITDAX, adjusted EBITDAX, adjusted EBIT, adjusted EBITDA, sales of natural gas, NGL and oil, including cash settlements, natural gas, NGL and oil production costs, adjusted net income, operating margins, cash operating margins, net debt, adjusted net debt, adjusted TTM EBITDAX, FCF and organic FCF to the most directly comparable GAAP financial measures are as follows:




11



Non-GAAP Measures
Sales of Natural Gas, NGL and Oil, including cash settlements excludes the impacts of changes in the fair value of commodity derivative instruments prior to settlement, which are often volatile, and only includes the impact of settled commodity derivative instruments. Sales of Natural Gas, NGL and Oil, including cash settlements is a non-GAAP measure that excludes purchased gas revenue and other revenue and operating income, which are not directly related to CNX’s natural gas producing activities. Natural Gas, NGL and Oil Production Costs is a non-GAAP measure that excludes certain expenses that are not directly related to CNX’s natural gas producing activities and are managed outside our production operations (See Note 21 - Segment Information of the Notes to the Audited Consolidated Financial Statements in Item 8 of CNX's 2022 Annual Report on Form 10-K as filed with the SEC on February 9, 2023). These expenses include, but are not limited to, interest expense and other corporate expenses such as selling, general and administrative costs in the current periods presented.
(Dollars in millions) Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Total Revenue and Other Operating Income $1,000 $350 $840 $1,276 $3,466 $1,637
(Deduct) Add:
Purchased Gas Revenue (18) (11) (9) (37) (75) (62)
Unrealized (Gain) Loss on Commodity Derivative Instruments (564) 54  (463) (823) (1,796) (1,138)
Other Revenue and Operating Income (42) (36) (31) (21) (130) (21)
Sales of Natural Gas, NGL and Oil, including Cash Settlements, a Non-GAAP Financial Measure $376 $357 $337 $395 $1,465 $416
Total Operating Expense $300 $300 $272 $320 $1,192 $343
(Deduct):
Depreciation, Depletion and Amortization (DD&A) - Corporate (3) (4) (3) (4) (14) (4)
Exploration and Production Related Other Costs (2) (2) (2) (4) (10) (1)
Purchased Gas Costs (17) (10) (9) (34) (70) (62)
Selling, General and Administrative Costs (29) (29) (30) (37) (125) (33)
Other Operating Expense (18) (26) (21) (15) (80) (8)
Natural Gas, NGL and Oil Production Costs, a Non-GAAP Financial Measure1
$231 $229 $207 $226 $893 $235
1 Natural Gas, NGL and Oil production costs consists primarily of lease operating expense, production ad valorem and other fees, transportation, gathering and compression and production related depreciation, depletion and amortization.









12


Non-GAAP Measures
EBIT is defined as earnings before deducting net interest expense (interest expense less interest income) and income taxes. EBITDAX is defined as earnings before deducting net interest expense (interest expense less interest income), income taxes, depreciation, depletion and amortization, and exploration. Adjusted EBITDAX is defined as EBITDAX after adjusting for the discrete items listed below.
(Dollars in millions) Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Net Income $538 $21 $475 $711 $1,745 $1,175
Interest Expense 37  35  35  36  143  35 
Income Tax Expense (Benefit) 132  (2) 161  218  509  82 
Earnings Before Interest & Taxes (EBIT) 707  54  671  965  2,397  1,292 
Depreciation, Depletion & Amortization 113 112  104  105  434  112 
Exploration Expense 2 10 
Earnings Before Interest, Taxes, DD&A and Exploration (EBITDAX) $822 $168 $777 $1,074 $2,841 $1,405
Adjustments:
Unrealized (Gain) Loss on Commodity Derivative Instruments (564) 54  (463) (823) (1,796) (1,138)
Loss (Gain) on Non-Operated Asset Sale —  (103) —  (100) — 
Stock-Based Compensation 20 
Loss on Abandonment —  —  —  —  — 
Virginia Flood Expense —  —  — 
Severance —  — 
Total Pre-tax Adjustments (560) 60  (560) (813) (1,873) (1,131)
Adjusted EBITDAX $262 $228 $217 $261 $968 $274
Adjusted Net Income is defined as net income after adjusting for the discrete items listed below as well as the related tax effect.
(Dollars in millions) Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Net Income from EBITDAX Reconciliation $538 $21 $475 $711 $1,745 $1,175
Adjustments:
Total Pre-tax Adjustments from EBITDAX Reconciliation (560) 60  (560) (813) (1,873) (1,131)
Tax Effect of Adjustments 147  (15) 142  212  486  295 
Adjusted Net Income $125 $66 $57 $110 $358 $339







13


Non-GAAP Measures
Operating Margin: Adjusted EBIT divided by Total Revenue and Other Operating Income after adjusting for unrealized (gain) loss on commodity derivative instruments.
(Dollars in millions) Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Total Revenue and Other Operating Income $1,000 $350 $840 $1,276 $3,466 $1,637
Net Income $538 $21 $475 $711 $1,745 $1,175
Interest Expense 37 35 35 36 143 35
Income Tax Expense (Benefit) 132 (2) 161 218 509 82
Earnings Before Interest & Taxes (EBIT) 707 54 671 965 2,397 1,292
Depreciation, Depletion & Amortization 113 112 104 105 434 112
Earnings Before Interest, Taxes, DD&A (EBITDA) $820 $166 $775 $1,070 $2,831 $1,404
Adjustments:
Unrealized (Gain) Loss on Commodity Derivative Instruments ($564) $54 ($463) ($823) ($1,796) ($1,138)
Total Adjustments ($564) $54 ($463) ($823) ($1,796) ($1,138)
Total Revenue and Other Operating Income Minus Unrealized (Gain) Loss on Commodity Derivative Instruments $436 $404 $377 $453 $1,670 $499
Adjusted EBIT $143 $108 $208 $142 $601 $154
Operating Margin 33  % 27  % 55  % 31  % 36  % 31  %
















14


Non-GAAP Measures
Cash Operating Margin: Adjusted EBITDA divided by Total Revenue and Other Operating Income after adjusting for unrealized (gain) loss on commodity derivative instruments, stock based compensation and the other discrete items listed below.
(Dollars in millions) Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023 Q4-2022
Total Revenue and Other Operating Income $1,000 $350 $840 $1,276 $3,466 $1,637
Net Income $538 $21 $475 $711 $1,745 $1,175
Interest Expense 37 35 35 36 143 35
Income Tax Expense (Benefit) 132 (2) 161 218 509 82
Earnings Before Interest & Taxes (EBIT) 707 54 671 965 2,397 1,292
Depreciation, Depletion & Amortization 113 112 104 105 434 112
Earnings Before Interest, Taxes, DD&A (EBITDA) $820 $166 $775 $1,070 $2,831 $1,404
Adjustments:
Unrealized (Gain) Loss on Commodity Derivative Instruments (564) $54 ($463) ($823) ($1,796) ($1,138)
Loss (Gain) on Non-Operated Asset Sale 3 (103) (100)
Stock-Based Compensation 4 3 4 9 20 1
Loss on Abandonment 4
Virginia Flood Expense 1 1 1
Severance 1 1 2 1
Total Adjustments ($560) $60 ($560) ($813) ($1,873) ($1,131)
Total Revenue and Other Operating Income Minus Unrealized (Gain) Loss on Commodity Derivative Instruments $436 $404 $377 $453 $1,670 $499
Adjusted EBITDA $260 $226 $215 $257 $958 $273
Cash Operating Margin 60  % 56  % 57  % 57  % 57  % 55  %














15


Non-GAAP Measures
Management uses net debt to determine the company's outstanding debt obligations that would not be readily satisfied by its cash and cash equivalents on hand. Management believes that using net debt is useful to investors in determining the company's leverage ratio since the company could choose to use its cash and cash equivalents to retire debt.
Net Debt: Total long-term debt minus cash and cash equivalents.
Adjusted Net Debt : Total long-term debt, plus the historical impact of recent accounting pronouncement, minus cash and cash equivalents.
(Dollars in millions)
Net Debt 31-Dec-23 30-Sep-23 30-Jun-23 31-Mar-23 31-Dec-22 31-Dec-21 31-Dec-20 30-Sep-20
Total Long-Term Debt (GAAP)(1)
$2,214 $2,169 $2,154 $2,203 $2,206 $2,214 $2,424 $2,600
Less: Cash and Cash Equivalents 9 23 3 21 4 22 156
Net Debt $2,214 $2,160 $2,131 $2,200 $2,185 $2,210 $2,402 $2,444
(1) Includes current portion
(Dollars in millions)
Adjusted Net Debt 31-Dec-23 30-Sep-23 30-Jun-23 31-Mar-23 31-Dec-22 31-Dec-21 31-Dec-20 30-Sep-20
Total Long-Term Debt (GAAP)(1)
$2,214 $2,169 $2,154 $2,203 $2,206 $2,214 $2,424 $2,600
Plus: Impact of Recent Accounting Pronouncement(2)
82 98 101
Less: Cash and Cash Equivalents 9 23 3 21 4 22 156
Adjusted Net Debt $2,214 $2,160 $2,131 $2,200 $2,185 $2,292 $2,500 $2,545
(1) Includes current portion.
(2) On January 1, 2022, the Company adopted Accounting Standards Update (ASU) 2020-06 - Accounting for Convertible Instruments and Contracts in an Entity's Own Equity and upon adoption long-term debt increased by $82MM (See Note 10 - Long-Term Debt in the Notes to the Unaudited Consolidated Financial Statements in Item 1 of CNX’s September 30, 2023 Form 10-Q for additional information). As this adjustment was recorded on a prospective basis, Management believes that presenting investors with the net debt on a historical basis would be beneficial.
Adjusted TTM EBITDAX: EBITDAX over the trailing-twelve-months after adjusting for the discrete items listed below.
Three Months Ended Twelve Months Ended
(Dollars in millions) 31-Mar-23 30-Jun-23 30-Sep-23 31-Dec-23 31-Dec-23
Net Income $711 $475 $21 $538 $1,745
Interest Expense 36 35 35 37 143
Income Tax Expense (Benefit) 218 161 (2) 132 509
Earnings Before Interest & Taxes (EBIT) 965 671 54 707 2,397
Depreciation, Depletion & Amortization 105 104 112 113 434
Exploration Expense 4 2 2 2 10
Earnings Before Interest, Taxes, DD&A, and Exploration (EBITDAX) 1,074 777 168 822 2,841
Adjustments:
Unrealized (Gain) Loss on Commodity Derivative Instruments (823) (463) 54 (564) (1,796)
(Gain) Loss on Non-Operated Asset Sale (103) 3 (100)
Stock Based Compensation 9 4 3 4 20
Virginia Flood Expense 1 1
Severance 1 1 2
Total Pre-tax Adjustments (813) (560) 60 (560) (1,873)
Adjusted EBITDAX TTM $261 $217 $228 $262 $968

16


Non-GAAP Measures
The Company's management believes that the following measures provide useful information to external users of the Company's consolidated financial statements, such as industry analysts, lenders and ratings agencies. Free cash flow and organic free cash flow should not be considered as alternatives to net cash provided by operating activities or any other measure of liquidity presented in accordance with GAAP.                                    
Free Cash Flow (FCF): Operating cash flow minus capex plus proceeds from asset sales.
2023 Free Cash Flow
(Dollars in millions) Q4-2023 Q3-2023 Q2-2023 Q1-2023 YTD-2023
Net Cash Provided by Operating Activities $161 $206 $199 $248 $814
Capital Expenditures (107) (206) (196) (170) (679)
Proceeds from Asset Sales 8 19 132 11 170
Free Cash Flow $62 $19 $135 $89 $305
2022 Free Cash Flow
(Dollars in millions) Q4-2022 Q3-2022 Q2-2022 Q1-2022 YTD-2022
Net Cash Provided by Operating Activities $442 $265 $192 $336 $1,235
Capital Expenditures (173) (134) (137) (122) (566)
Proceeds from Asset Sales 7 4 7 20 38
Free Cash Flow $276 $135 $62 $234 $707
2021 Free Cash Flow
(Dollars in millions) Q4-2021 Q3-2021 Q2-2021 Q1-2021 YTD-2021
Net Cash Provided by Operating Activities $254 $215 $239 $219 $927
Capital Expenditures (117) (97) (129) (123) (466)
Proceeds from Asset Sales 21 12 7 5 45
Free Cash Flow $158 $130 $117 $101 $506
2020 Free Cash Flow
(Dollars in millions) Q4-2020 Q3-2020 Q2-2020 Q1-2020 YTD-2020
Net Cash Provided by Operating Activities $161 $223 $144 $267 $795
Capital Expenditures (92) (108) (135) (152) (487)
Proceeds from Asset Sales 16 6 12 14 48
Free Cash Flow $85 $121 $21 $129 $356

















17


Risk Factors

This presentation, including the oral statements made in connection herewith, contains forward-looking statements estimates and projections within the meaning of the federal securities laws. Statements that are not historical are forward-looking and may include our operational and strategic plans; estimates of gas reserves and resources; projected timing and rates of return of future investments; and projections and estimates of future production revenues, income and capital spending. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those statements estimates and projections. Investors should not place undue reliance on forward-looking statements as a prediction of future actual results. The forward-looking statements in this presentation speak only as of the date of this presentation; we disclaim any obligation to update the statements, and we caution you not to rely on them unduly.

Specific factors that could cause future actual results to differ materially from the forward-looking statements are described in detail under the captions "Forward-Looking Statements" and "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission (SEC) as supplemented by our quarterly reports on Form 10-Q and any subsequent reports filed with the SEC. Those risk factors discuss, among other matters, pricing volatility or pricing decline for natural gas and NGLs; the failure to realize the anticipated costs savings, synergies and other benefits of CNX’s purchase of the outstanding interests in CNXM not already owned by CNX; local, regional and national economic conditions and the impact they may have on our customers; the impact of outbreaks of communicable diseases such as COVID-19 on business activity, our operations and national and global economic conditions, generally; conditions in the oil and gas industry, including a sustained decrease in the level of supply or demand for oil or natural gas or a sustained decrease in the price of oil or natural gas; the financial condition of our customers; any non-performance by customers of their contractual obligations; changes in customer, employee or supplier relationships resulting from the proposed transaction; and changes in safety, health, environmental and other regulations.

18