株探米国株
日本語 英語
エドガーで原本を確認する
0001070412truefalse00010704122024-10-242024-10-240001070412us-gaap:CommonStockMember2024-10-242024-10-240001070412cnx:PreferredSharePurchaseRightsMember2024-10-242024-10-24

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): October 24, 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 third quarter 2024 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: October 24, 2024





EX-99.1 2 ex991supplementalq324.htm EX-99.1 Document

cnxlogo2a03.jpg

3Q 2024 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 Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Shale Sales Volumes (Bcf) 110.8  111.7  119.4  123.9  121.1 
CBM Sales Volumes (Bcf) 10.0  9.7  9.5  9.9  10.2 
Other Sales Volumes (Bcf) 0.1  0.1  0.1  0.1  — 
LIQUIDS*
NGLs Sales Volumes (Bcfe) 13.2  12.4  11.2  12.8  11.9 
Oil and Condensate Sales Volumes (Bcfe) 0.4  0.1  0.2  0.2  0.2 
TOTAL (Bcfe) 134.5  134.0  140.4  146.9  143.4 
Average Daily Production (MMcfe) 1,461.8  1,472.5  1,542.4  1,596.9  1,559.0 
* 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.
Q3 2024 ACTIVITY SUMMARY TD Frac TIL
Average Lateral Length(1)
Rigs at Period End
SWPA Marcellus - 6 5 18,820 -
Utica - - - - -
CPA Marcellus - - - - -
Utica 3 - 1 8,790 1
Total 3 6 6 1
(1) Measured in lateral feet from perforation to perforation.



2


NATURAL GAS HEDGE VOLUMES AND PRICING(1)
Q4 2024 2024 2025 2026 2027 2028
NYMEX Hedges
Volumes (Bcf) 82.6 311.1 282.1 244.1 111.7 6.9
Average Prices ($/Mcf) $3.15 $3.13 $3.35 $3.34 $4.25 $4.27
Physical Fixed Price Sales and Index Hedges
Volumes (Bcf) 32.3 120.9 128.8 91.5 129.6 -
Average Prices ($/Mcf) $2.49 $2.45 $2.32 $2.66 $3.32 -
Total Volumes Hedged (Bcf)(2)
114.9 432.0 410.9 335.6 241.3 6.9
NYMEX + Basis (fully-covered volumes)(3)
Volumes (Bcf) 111.6 432.0 394.6 335.6 241.3 6.9
Average Prices ($/Mcf) $2.55 $2.55 $2.55 $2.55 $3.27 $3.21
NYMEX Hedges Exposed to Basis
Volumes (Bcf) 3.3 - 16.3 - - -
Average Prices ($/Mcf) $3.15 - $3.35 - - -
Total Volumes Hedged (Bcf)(2)
114.9 432.0 410.9 335.6 241.3 6.9
Estimated Conversion Factor(4)
1.074 1.081 1.077 1.081 1.070 1.067
(1) Hedge positions as of 10/4/2024.
(2) Excludes basis hedges in excess of NYMEX hedges of 1.2 Bcf, 9.0 Bcf, 7.6 Bcf, and 12.0 Bcf for 2024, 2026, 2027, and 2028, 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
Q4 2024 CY2024 CY2025
Hedged Volumes Wtd. Avg. Average Forecasted Hedged Volumes Wtd. Avg. Average Forecasted Hedged Volumes Wtd. Avg. Average Forecasted
($/MMBtu) (000 MMBtu) Hedged Price
Forward Market(1)
Gain/(Loss)(2) ($ in 000s)
(000 MMBtu) Hedged Price
Forward Market(1)
Gain/(Loss)(2) ($ in 000s)
(000 MMBtu) Hedged Price Forward Market
Gain/(Loss)(2) ($ in 000s)
NYMEX 88,710 $2.93 $2.91 $1,332 336,440 $2.89 $2.30 $196,608 303,913 $3.11 $3.40 ($88,613)
Index 31,760 $2.34 $2.18 $4,920  118,250 $2.27 $1.70 $68,288  137,788 $2.15 $2.65 ($68,329)
Basis:
Eastern Gas-South (DOM) 18,400 ($0.58) ($0.85) $4,895 73,200 ($0.58) ($0.68) $7,337 93,075 ($0.70) ($0.86) $14,972
TCO Pool (TCO) 7,900 ($0.56) ($0.70) $1,107 32,335 ($0.57) ($0.55) ($751) 7,300 ($0.87) ($0.66) ($1,505)
Michcon (NMC) 7,670 ($0.31) ($0.40) $717 23,200 ($0.25) ($0.34) $2,273 29,200 ($0.24) ($0.37) $3,797
TETCO M2 (BM2) 37,720 ($0.61) ($0.83) $8,093 150,060 ($0.61) ($0.67) $8,952 114,975 ($0.91) ($0.79) ($12,861)
Transco Zone 5 South (DKR) - - $0.16 - 2,275 $1.23 $0.87 ($2,468) 5,475 $1.12 $0.51 $3,353
Total Financial Basis Hedges 71,690 $14,812 281,070 $15,343 250,025 $7,756
Total Projected Realized Gain (Loss) $21,064 $280,239 ($149,186)
Note: Forward market prices, hedged volumes, and hedge prices are as of 10/4/2024. Anticipated hedging activity is not included in projections.
(1) January 2024 through October 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) Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023
Realized Gain $95 $110 $55 $43 $102
Unrealized (Loss) Gain ($6) ($96) ($47) $533 ($54)
Gain on Commodity Derivative Instruments $89 $14 $8 $576 $48

4


CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Dollars in thousands, except per share data
Revenue and Other Operating Income: Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Natural Gas, NGL and Oil Revenue $259,459 $236,233 $325,972 $334,394 $255,124
Gain on Commodity Derivative Instruments 88,964 14,095 7,528 576,210 47,803
Purchased Gas Revenue 27,306 11,029 14,277 16,916 11,135
Other Revenue and Operating Income 48,484 60,086 36,776 41,245 36,444
Total Revenue and Other Operating Income 424,213  321,443  384,553  968,765  350,506 
Costs and Expenses:
Operating Expense
Lease Operating Expense 17,253 17,819 17,726 17,194 16,573
Transportation, Gathering and Compression 96,274 91,709 96,651 100,146 95,820
Production, Ad Valorem, and Other Fees 6,646 6,638 7,624 4,755 8,131
Depreciation, Depletion and Amortization 121,227 117,541 118,650 112,827 111,855
Exploration and Production Related Other Costs 1,935 2,364 2,312 2,016 1,600
Purchased Gas Costs 26,594 10,371 13,584 16,089 10,694
Selling, General, and Administrative Costs 32,498 32,025 37,671 29,538 29,213
Other Operating Expense 16,462  21,077  24,633  17,368  26,057 
Total Operating Expense 318,889 299,544 318,851 299,933 299,943
Other Expense
Other (Income) Expense (4,590) (676) (5,399) 3,876 1,454
(Gain) Loss on Asset Sales and Abandonments, net (10,570) (814) 20,296 (11,380) (5,524)
(Gain) Loss on Debt Extinguishment (2) 7,045
Interest Expense 37,923  38,634  37,441  37,331  35,391 
Total Other Expense 22,763 37,142 59,383 29,827 31,321
Total Costs and Expenses 341,652  336,686  378,234  329,760  331,264 
Earnings (Loss) Before Income Tax 82,561 (15,243) 6,319 639,005 19,242
Income Tax Expense (Benefit) 17,021  3,018  (532) 125,020  (2,139)
Net Income (Loss) $65,540 $(18,261) $6,851 $513,985 $21,381
Earnings (Loss) per Share
Basic $0.44 $(0.12) $0.04 $3.28 $0.13
Diluted $0.37 $(0.12) $0.04 $2.76 $0.12
Weighted-Average Shares Outstanding Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Weighted-Average Shares of Common Stock Outstanding 150,342,177  152,608,500  153,364,652  156,812,941  160,703,884 
Effect of Diluted Shares*^ 28,771,284  —  2,787,069  29,895,586  29,970,614 
Weighted-Average Diluted Shares of Common Stock Outstanding 179,113,461  152,608,500  156,151,721  186,708,527  190,674,498 
*During periods in which the Company incurs a net loss, diluted weighted average shares outstanding are equal to basic weighted average shares outstanding because the effect of all equity awards and the potential share settlement impact related to CNX's Convertible Notes are antidilutive.
^The Convertible Notes were not included in the computation of diluted income per share in the three months ended March 31, 2024 as the effect of including these shares in the calculation would have been anti-dilutive (See Note 2 - Earnings Per Share in the Notes to the Unaudited Consolidated Financial Statements in Item 1 of CNX’s quarterly report on Form 10-Q for the period ended March 31, 2024).



5


CONSOLIDATED BALANCE SHEETS
(Unaudited)
Dollars in thousands 30-Sep-24 30-Jun-24 31-Mar-24 31-Dec-23 30-Sep-23
ASSETS
Current Assets:
Cash and Cash Equivalents $1,310 $3,923 $1,988 $443 $8,653
Accounts and Notes Receivable
Trade, net 101,788  108,091  91,093  116,119  75,854 
Other Receivables, net 50,597  38,404  43,604  17,872  15,501 
Supplies Inventories 12,965  14,505  14,368  19,846  20,007 
Derivative Instruments 147,020  186,429  290,171  252,524  166,486 
Prepaid Expenses 19,259  17,195  19,218  14,984  14,091 
Total Current Assets 332,939  368,547  460,442  421,788  300,592 
Property, Plant and Equipment:
Property, Plant and Equipment 12,907,324  12,799,473  12,662,876  12,537,118  12,399,820 
Less—Accumulated Depreciation, Depletion and Amortization 5,533,957  5,415,933  5,301,316  5,194,485  5,091,172 
Total Property, Plant and Equipment—Net 7,373,367  7,383,540  7,361,560  7,342,633  7,308,648 
Other Non-Current Assets:
Operating Lease Right-of-Use Assets 103,692  112,414  125,821  139,466  152,914 
Derivative Instruments 228,883  241,384  223,941  280,530  287,029 
Goodwill 323,314  323,314  323,314  323,314  323,314 
Other Intangible Assets 65,524  67,162  68,800  70,438  72,076 
Other Non-Current Assets 110,330  106,593  92,764  48,488  48,064 
Total Other Non-Current Assets 831,743  850,867  834,640  862,236  883,397 
TOTAL ASSETS $8,538,049 $8,602,954 $8,656,642 $8,626,657 $8,492,637
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable $120,125 $126,192 $163,016 $147,361 $185,951
Derivative Instruments 185,795  156,541  117,400  61,102  215,803 
Current Portion of Finance Lease Obligations 2,576  2,534  1,897  1,862  1,792 
Current Portion of Long-Term Debt 327,236  326,710  326,187  325,668  325,152 
Current Portion of Operating Lease Obligations 49,033  51,329  51,986  53,791  55,448 
Other Accrued Liabilities 207,972  230,047  213,616  233,214  206,872 
Total Current Liabilities 892,737  893,353  874,102  822,998  991,018 
Non-Current Liabilities:
Long-Term Debt 1,957,655  1,955,433  1,942,508  1,888,706  1,843,780 
Finance Lease Obligations 10,270  10,710  5,419  5,500  5,384 
Operating Lease Obligations 57,493  64,777  77,162  89,531  101,663 
Derivative Instruments 369,569  451,743  475,589  526,554  806,291 
Deferred Income Taxes 745,735  728,297  724,643  729,454  604,750 
Asset Retirement Obligations 104,921  105,321  105,527  105,315  83,793 
Other Non-Current Liabilities 142,954  142,675  142,372  97,582  98,644 
Total Non-Current Liabilities 3,388,597  3,458,956  3,473,220  3,442,642  3,544,305 
TOTAL LIABILITIES 4,281,334  4,352,309  4,347,322  4,265,640  4,535,323 
Stockholders' Equity:
Common Stock 1,494  1,516  1,534  1,548  1,600 
Capital in Excess of Par Value 2,348,061  2,363,053  2,373,114  2,384,910  2,423,875 
Preferred Stock —  —  —  —  — 
Retained Earnings 1,914,218  1,893,215  1,941,892  1,981,860  1,538,136 
Accumulated Other Comprehensive Loss (7,058) (7,139) (7,220) (7,301) (6,297)
TOTAL STOCKHOLDERS' EQUITY 4,256,715  4,250,645  4,309,320  4,361,017  3,957,314 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $8,538,049 $8,602,954 $8,656,642 $8,626,657 $8,492,637




6


CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Dollars in thousands
Cash Flows from Operating Activities: Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Net Income (Loss) $65,540 ($18,261) $6,851 513,985 $21,381
Depreciation, Depletion and Amortization 121,227 117,541 118,650 112,827 111,855
Amortization of Deferred Financing Costs 2,612 3,711 2,399 2,332 2,329
Stock-Based Compensation 4,192 4,179 7,374 4,186 2,870
(Gain) Loss on Asset Sales and Abandonments, net (10,570) (814) 20,296 (11,380) (5,524)
(Gain) Loss on Debt Extinguishment (2) 7,045
Gain on Commodity Derivative Instruments (88,964) (14,095) (7,528) (576,210) (47,803)
(Gain) Loss on Other Derivative Instruments (112) 1,211 1,231 1,094
Net Cash Received in Settlement of Commodity Derivative Instruments 87,955 115,799 30,593 61,003 94,569
Deferred Income Taxes 17,408 3,624 (4,841) 125,043 (4,410)
Other 494 457 50 (1,273) 754
Changes in Operating Assets:
Accounts and Notes Receivable (1,963) (13,226) (821) (40,500) 17,468
Supplies Inventories 1,539 (137) 5,478 161 6,464
Prepaid Expenses (2,064) 2,023 (4,234) (893) 413
Changes in Other Assets (789) (180) (45,367) (192) (78)
Changes in Operating Liabilities:
Accounts Payable (2,864) (24,850) 23,066 (54,107) 35,021
Accrued Interest (18,010) 17,488 (14,603) 16,770 (27,777)
Other Operating Liabilities (5,934) (1,740) (5,401) 10,666 (2,356)
Changes in Other Liabilities 342 361 44,847 (2,517) (277)
Net Cash Provided by Operating Activities 170,151 191,766 185,065 161,132 205,993
Cash Flows from Investing Activities:
Capital Expenditures (114,737) (151,916) (168,184) (107,749) (205,642)
Proceeds from Asset Sales 8,141 7,487 8,524 8,090 19,128
Investments in Equity Affiliates (3,452) (110)
Net Cash Used in Investing Activities (110,048) (144,539) (159,660) (99,659) (186,514)
Cash Flows from Financing Activities:
Payments on Long-Term Notes (356,504)
Proceeds from CNXM Revolving Credit Facility Borrowings 70,750 50,600 72,200 118,725 81,550
Repayments of CNXM Revolving Credit Facility Borrowings (90,750) (95,300) (86,000) (101,625) (93,000)
Proceeds from CNX Revolving Credit Facility Borrowings 306,000 292,300 341,400 402,050 279,000
Repayments of CNX Revolving Credit Facility Borrowings (284,750) (235,300) (318,450) (375,000) (254,000)
Proceeds from Issuance of CNX Senior Notes 395,000
Payments on Other Debt (639) (597) (487) (493) (425)
Proceeds from Issuance of Common Stock 170 929 109 106 915
Shares Withheld for Taxes (303) (48) (17,830) (20) (96)
Purchases of Common Stock (62,996) (44,381) (51,821) (113,426) (47,535)
Debt Issuance and Financing Fees (198) (13,495) (1,477)
Net Cash Used in Financing Activities (62,716) (45,292) (23,860) (69,683) (33,591)
Net (Decrease) Increase in Cash and Cash Equivalents (2,613) 1,935 1,545 (8,210) (14,112)
Cash and Cash Equivalents at Beginning of Period 3,923 1,988 443 8,653 22,765
Cash and Cash Equivalents at End of Period $1,310 $3,923 $1,988 $443 $8,653





7


MARKET MIX AND NATURAL GAS PRICE RECONCILIATION
2024E
Gas Sold (%)(1)
Basis(2)
Eastern Gas-South 10% ($0.49)
ETNG Mainline 3% $0.60
TCO Pool 29% ($0.50)
TETCO ELA & WLA 5% ($0.15)
TETCO M3 1% ($0.01)
TETCO M2 29% ($0.63)
Michcon 10% ($0.48)
Physical basis sales 13% ($0.27)
Weighted Average Basis 100% ($0.45)
NYMEX $2.30
Weighted Average Basis (Not considering hedging) ($0.45)
Realized Price (per MMBtu) $1.85
     Conversion Factor (MMBtu/Mcf) 1.081
Realized Price Before Financial Hedging (per Mcf) $2.00
(1) Individual market percentages exclude physical basis sales, which are shown separately.
(2) Reflects actual realized basis for nine months ended September 30; October - December forward market basis prices as of 10/4/2024.

8


PRICE AND COST DATA (PER MCFE) - NON-GAAP
Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Average Sales Price - Natural Gas $1.73 $1.60 $2.17 $2.16 $1.64
Average Gain on Natural Gas Commodity Derivative Instruments - Cash Settlement $0.78  $0.91  $0.42  $0.32  $0.77 
Average Sales Price - Oil and Condensate* $10.31 $11.00 $10.68 $10.77 $11.21
Average Sales Price - NGLs* $3.50 $3.28 $3.99 $3.33 $3.19
Average Sales Price of Natural Gas, NGL and Oil, including Cash Settlement
$2.63 $2.58 $2.71 $2.57 $2.49
Lease Operating Expense (LOE) $0.13 $0.13 $0.13 $0.12 $0.12
Production, Ad Valorem, and Other Fees $0.05 $0.05 $0.06 $0.03 $0.06
Transportation, Gathering and Compression $0.72 $0.68 $0.69 $0.68 $0.67
Depreciation, Depletion and Amortization (DD&A) $0.86 $0.85 $0.81 $0.75 $0.75
Total Natural Gas, NGL and Oil Production Costs
$1.76 $1.71 $1.69 $1.58 $1.60
Total Natural Gas, NGL and Oil Production Cash Costs, before DD&A
$0.90 $0.86 $0.88 $0.83 $0.85
Natural Gas, NGL and Oil Production Cash Margin, before DD&A $1.73 $1.72 $1.83 $1.74 $1.64
Fully Burdened Cash Costs, before DD&A(1)
$1.11 $1.03 $1.20 $1.09 $1.17
Fully Burdened Cash Margin, before DD&A $1.52 $1.55 $1.51 $1.48 $1.32
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 expense (income), other revenue and operating income, and cash interest expense. Q3 2024, Q2, 2024, Q1 2024, Q4 2023, Q3 2023 total fully burdened cash costs exclude a (gain)/loss on asset sales of ($0.08) per Mcfe, $0.01 per Mcfe, $0.15 per Mcfe, $0.08 per Mcfe and ($0.04) per Mcfe, respectively. Q3 2024, Q2 2024, Q1 2024, Q4 2023 and Q3 2023 exclude unrealized losses on interest rate swaps and noncash amortization of $0.02 per Mcfe,$0.03 per Mcfe, $0.03 per Mcfe, $0.02 per Mcfe and $0.02 per Mcfe, respectively. Q3 2024, Q2 2024, Q1 2024, Q4 2023 and Q3 2023 exclude loss on debt extinguishment and inventory adjustments of $0.01 per Mcfe, $0.00 per Mcfe, $0.06 per Mcfe, $0.00 per Mcfe and $0.02 per Mcfe, respectively.
Natural Gas Price Reconciliation Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
NYMEX Natural Gas ($/MMBtu) $2.16 $1.89 $2.24 $2.88 $2.55
Average Differential (0.56) (0.41) (0.25) (0.89) (1.04)
BTU Conversion (MMBtu/Mcf)* 0.13  0.12  0.18  0.17  0.13 
Gain on Commodity Derivative Instruments-Cash Settlement 0.78  0.91  0.42  0.31  0.77 
Realized Natural Gas Price per Mcf $2.51 $2.51 $2.59 $2.47 $2.41
*Conversion factor 1.09 1.08 1.09 1.09 1.08







9


GUIDANCE
Previous(1)
Updated
($ in millions) 2024E 2024E
Low High Low High
Production Volumes (Bcfe) 545 - 555 545 - 555
    % Liquids ~8% ‘- ~9% ~8% ‘- ~9%
    % of Natural Gas Hedged 86% 86%
Prices on Open Volumes(2)
    Natural Gas NYMEX ($/MMBtu) $2.37 $2.30
    Natural Gas Differential ($/MMBtu) ($0.51) ($0.45)
    NGL Realized Price ($/Bbl) ~$22.50 ~$22.50
($ in millions)
Adjusted EBITDAX(3)
$950 - $1,050 $975 - $1,025
Capital Expenditures
    Drilling & Completions (D&C) $380 - $400 $390 - $395
    Non-D&C $140 - $165 $130 - $145
    Discretionary Capital $5 - $10 $5 - $10
Total Capital Expenditures $525 - $575 $525 - $550
($ in millions)
Free Cash Flow (FCF)(3)
~$300 ~$300
    FCF Per Share(3)(4)
~$1.98 ~$2.01
(1) Previous 2024 guidance as of 7/25/2024.
(2) Forward market prices for updated 2024 guidance as of 10/4/2024.
(3) Non-GAAP measures. See “Non-GAAP Financial Measures” for definitions. FCF guidance includes approximately $30 million in expected asset sales in 2024.
(4) Previous guidance for 2024 FCF per share based on shares outstanding of 151,226,872, as of 7/12/2024. Updated guidance for 2024 FCF per share based on shares outstanding of 149,271,235, as of 10/9/2024.

2024E ACTIVITY SUMMARY TIL
Average Lateral Length(1)
SWPA Central Marcellus 15 17,200
Utica - -
CPA Marcellus - -
Utica 3 11,700
Total 18
(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 after adjusting for the discrete items listed below as well as the tax effectiveness. Operating Margins are defined as adjusted EBIT divided by Total Revenue 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 after adjusting for unrealized (gain) loss on commodity derivative instruments. 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 and investments in equity affiliates.

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 and 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 2023 Annual Report on Form 10-K as filed with the SEC on February 8, 2024). 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) Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Total Revenue and Other Operating Income $424 $321 $384 $969 $350
Add (Deduct):
Purchased Gas Revenue (27) (11) (14) (18) (11)
Unrealized Loss (Gain) on Commodity Derivative Instruments 6 96  47  (533) 54 
Other Revenue and Operating Income (49) (60) (36) (42) (36)
Sales of Natural Gas, NGL and Oil, including Cash Settlements, a Non-GAAP Financial Measure $354 $346 $381 $376 $357
Total Operating Expense $319 $299 $319 $300 $300
Add (Deduct):
Depreciation, Depletion and Amortization (DD&A) - Corporate (4) (4) (5) (3) (4)
   Exploration and Production Related Other Costs (2) (2) (2) (2) (2)
Purchased Gas Costs (27) (10) (13) (17) (10)
Selling, General and Administrative Costs (33) (32) (38) (29) (29)
Other Operating Expense (16) (21) (24) (18) (26)
Natural Gas, NGL and Oil Production Costs, a Non-GAAP Financial Measure1
$237 $230 $237 $231 $229
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) Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Net Income (Loss) $66 ($18) $7 $514 $21
Interest Expense 37  39  37  37  35 
Income Tax Expense (Benefit) 17  —  125  (2)
Earnings Before Interest & Taxes (EBIT) 120  24  44  676  54 
Depreciation, Depletion & Amortization 121 117  119  113  112 
Exploration Expense 2
Earnings Before Interest, Taxes, DD&A and Exploration (EBITDAX) $243 $143 $165 $791 $168
Adjustments:
Unrealized Loss (Gain) on Commodity Derivative Instruments 6 96  47  (533) 54 
Loss on Non-Core Asset Sale —  26  — 
Stock-Based Compensation
Loss on Debt Extinguishment —  —  —  — 
Virginia Flood Expense (1) —  —  — 
Total Pre-tax Adjustments 10  99  87  (529) 60 
Adjusted EBITDAX $253 $242 $252 $262 $228
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) Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Net Income (Loss) from EBITDAX Reconciliation $66 ($18) $7 $514 $21
Adjustments:
Total Pre-tax Adjustments from EBITDAX Reconciliation 10  99  87  (529) 60 
Tax Effect of Adjustments (3) (26) (23) 139  (15)
Adjusted Net Income $73 $55 $71 $124 $66







13


Non-GAAP Measures
Operating Margin: Adjusted EBIT divided by Total Revenue and Other Operating Income after adjusting for unrealized loss (gain) on commodity derivative instruments.
(Dollars in millions) Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Total Revenue and Other Operating Income $424 $321 $384 $969 $350
Net Income (Loss) $66 ($18) $7 $514 $21
Interest Expense 37 39 37 37 35
Income Tax Expense (Benefit) 17 3 125 (2)
Earnings Before Interest & Taxes (EBIT) 120 24 44 676 54
Depreciation, Depletion & Amortization 121 117 119 113 112
Earnings Before Interest, Taxes, DD&A (EBITDA) $241 $141 $163 $789 $166
Adjustments:
Unrealized Loss (Gain) on Commodity Derivative Instruments $6 $96 $47 ($533) $54
Total Adjustments $6 $96 $47 ($533) $54
Total Revenue and Other Operating Income Minus Unrealized Loss (Gain) on Commodity Derivative Instruments $430 $417 $431 $436 $404
Adjusted EBIT $126 $120 $91 $143 $108
Operating Margin 29  % 29  % 21  % 33  % 27  %
















14


Non-GAAP Measures
Cash Operating Margin: Adjusted EBITDA divided by Total Revenue and Other Operating Income after adjusting for unrealized loss (gain) on commodity derivative instruments, stock based compensation and the other discrete items listed below.
(Dollars in millions) Q3-2024 Q2-2024 Q1-2024 Q4-2023 Q3-2023
Total Revenue and Other Operating Income $424 $321 $384 $969 $350
Net Income (Loss) $66 ($18) $7 $514 $21
Interest Expense 37 39 37 37 35
Income Tax Expense (Benefit) 17 3 125 (2)
Earnings Before Interest & Taxes (EBIT) 120 24 44 676 54
Depreciation, Depletion & Amortization 121 117 119 113 112
Earnings Before Interest, Taxes, DD&A (EBITDA) $241 $141 $163 $789 $166
Adjustments:
Unrealized Loss (Gain) on Commodity Derivative Instruments $6 $96 $47 ($533) $54
Loss on Non-Core Asset Sale 26 3
Stock-Based Compensation 4 4 7 4 3
Virginia Flood Expense (1)
Loss on Debt Extinguishment 7
Total Adjustments $10 $99 $87 ($529) $60
Total Revenue and Other Operating Income Minus Unrealized Loss (Gain) on Commodity Derivative Instruments $430 $417 $431 $436 $404
Adjusted EBITDA $251 $240 $250 $260 $226
Cash Operating Margin 58  % 58  % 58  % 60  % 56  %















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 30-Sep-24 30-Jun-24 31-Mar-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 30-Sep-20
Total Long-Term Debt (GAAP)(1)
$2,285 $2,282 $2,269 $2,214 $2,206 $2,214 $2,424 $2,600
Less: Cash and Cash Equivalents 1 4 2 21 4 22 156
Net Debt $2,284 $2,278 $2,267 $2,214 $2,185 $2,210 $2,402 $2,444
(1) Includes current portion
(Dollars in millions)
Adjusted Net Debt 30-Sep-24 30-Jun-24 31-Mar-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 30-Sep-20
Total Long-Term Debt (GAAP)(1)
$2,285 $2,282 $2,269 $2,214 $2,206 $2,214 $2,424 $2,600
Plus: Impact of Recent Accounting Pronouncement(2)
82 98 101
Less: Cash and Cash Equivalents 1 4 2 21 4 22 156
Adjusted Net Debt $2,284 $2,278 $2,267 $2,214 $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 12 - Long-Term Debt in the Notes to the Audited Consolidated Financial Statements in Item 8 of CNX’s December 31, 2023 Form 10-K 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-Dec-23 31-Mar-24 30-Jun-24 30-Sep-24 30-Sep-24
Net Income (Loss) $514 $7 ($18) $66 $569
Interest Expense 37 37 39 37 150
Income Tax Expense 125 3 17 145
Earnings Before Interest & Taxes (EBIT) 676 44 24 120 864
Depreciation, Depletion & Amortization 113 119 117 121 470
Exploration Expense 2 2 2 2 8
Earnings Before Interest, Taxes, DD&A, and Exploration (EBITDAX) 791 165 143 243 1,342
Adjustments:
Unrealized (Gain) Loss on Commodity Derivative Instruments (533) 47 96 6 (384)
Loss on Non-Core Asset Sale 26 26
Stock Based Compensation 4 7 4 4 19
Loss on Debt Extinguishment 7 7
Virginia Flood Expense (1) (1)
Total Pre-tax Adjustments (529) 87 99 10 (333)
Adjusted EBITDAX TTM $262 $252 $242 $253 $1,009


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 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 and investments in equity affiliates.
2024 Free Cash Flow
(Dollars in millions) Q3-2024 Q2-2024 Q1-2024
Net Cash Provided by Operating Activities $170 $192 $185
Capital Expenditures (115) (152) (168)
Proceeds from Asset Sales 8 7 8
Investments in Equity Affiliates (3)
Free Cash Flow $60 $47 $25
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 “Cautionary Statement Regarding Forward-looking Statements” and “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the Securities and Exchange Commission (SEC), as supplemented by our quarterly reports on Form 10-Q filed in 2024, 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; local, regional and national economic conditions and the impact they may have on our customers; events beyond our control, including a global or domestic health crisis or global instability; our operations and national and global economic conditions, generally; conditions in the oil and gas industry; the financial condition of our customers; any nonperformance by customers of their contractual obligations; changes in customer, employee or supplier relationships; ability to quality for environmental attribute credits and the volatility of environmental attribute markets; and changes in safety, health, environmental and other regulations.


18