株探米国株
日本語 英語
エドガーで原本を確認する
0001070412truefalse00010704122025-07-242025-07-240001070412us-gaap:CommonStockMember2025-07-242025-07-240001070412cnx:PreferredSharePurchaseRightsMember2025-07-242025-07-24

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): July 24, 2025
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 second quarter 2025 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 President


Dated: July 24, 2025





EX-99.1 2 ex991supplementalq225.htm EX-99.1 Document

cnxlogo2a03a.jpg

2Q 2025 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 Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Shale Sales Volumes (Bcf) 146.9  126.0  115.6  110.8  111.7 
CBM Sales Volumes (Bcf) 9.4  9.3  9.9  10.0  9.7 
Other Sales Volumes (Bcf) —  0.1  —  0.1  0.1 
LIQUIDS*
NGLs Sales Volumes (Bcfe) 11.1  12.2  16.2  13.2  12.4 
Oil and Condensate Sales Volumes (Bcfe) 0.2  0.2  0.2  0.4  0.1 
TOTAL (Bcfe) 167.6  147.8  141.9  134.5  134.0 
Average Daily Production (MMcfe) 1,841.8  1,642.3  1,543.1  1,461.8  1,472.5 
* 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.
Q2 2025 ACTIVITY SUMMARY TD Frac TIL
Average Lateral Length(1)
Rigs at Period End
SWPA Marcellus - - - - -
Utica - - - - -
CPA Marcellus - - 5 13,210 -
Utica 3 2 3 13,300 1
Total 3 2 8 1
(1) Measured in lateral feet from perforation to perforation.



2


NATURAL GAS HEDGE VOLUMES AND PRICING(1)
Q3 2025 2025 2026 2027 2028
NYMEX Hedges
Volumes (Bcf) 87.1 343.5 328.7 205.1 10.4
Average Prices ($/Mcf) $3.31 $3.32 $3.50 $4.16 $4.12
Physical Fixed Price Sales and Index Hedges
Volumes (Bcf) 34.8 138.8 102.8 133.9 20.7
Average Prices ($/Mcf) $2.30 $2.34 $2.66 $3.29 $3.10
Total Volumes Hedged (Bcf)(2)
121.9 482.3 431.5 339.0 31.1
NYMEX + Basis (fully-covered volumes)(3)
Volumes (Bcf) 121.3 482.3 431.5 339.0 31.1
Average Prices ($/Mcf) $2.55 $2.58 $2.70 $3.26 $3.35
NYMEX Hedges Exposed to Basis
Volumes (Bcf) 0.6 - - - -
Average Prices ($/Mcf) $3.30 - - - -
Total Volumes Hedged (Bcf)(2)
121.9 482.3 431.5 339.0 31.1
Estimated Conversion Factor(4)
1.065 1.065 1.069 1.063 1.061
(1) Hedge positions as of 7/8/2025.
(2) Excludes basis hedges in excess of NYMEX hedges of 0.7 Bcf, 6.3 Bcf, 0.7 Bcf, and 51.8 Bcf for 2025, 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
Q3 2025 CY2025 CY2026
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(1)
Gain/(Loss)(2) ($ in 000s)
NYMEX 92,690 $3.10 $3.32 ($20,272) 365,938 $3.12 $3.59 ($174,099) 351,450 $3.27 $4.21 ($325,853)
Index 36,860 $2.16 $2.36 ($7,097) 146,927 $2.19 $2.82 ($91,954) 109,500 $2.49 $3.30 ($88,888)
Basis:
Eastern Gas-South (DOM) 38,180 ($0.72) ($1.06) $12,688 149,970 ($0.72) ($0.86) $21,896 105,850 ($0.88) ($1.03) $15,499
TCO Pool (TCO) 1,840 ($0.87) ($0.88) $27 7,300 ($0.87) ($0.70) ($1,214) 48,363 ($0.74) ($0.80) $3,011
Michcon (NMC) 7,360 ($0.24) ($0.48) $1,740 29,200 ($0.24) ($0.43) $5,482 32,850 ($0.19) ($0.47) $9,144
TETCO M3 (TMT) —  —  ($0.91) —  900 $0.64 ($0.28) $402 —  —  ($0.14) — 
TETCO M2 (BM2) 28,980 ($0.91) ($1.03) $3,401 114,975 ($0.91) ($0.84) ($7,606) 106,763 ($1.01) ($0.96) ($4,789)
Transco Zone 5 South (T5B) 2,300 $0.92 $0.59 $750 7,615 $0.98 $0.77 $2,329 —  —  $1.39 — 
Total Financial Basis Hedges 78,660 $18,606 309,960 $21,290 293,825 $22,866
Total Projected Realized Loss ($8,762) ($244,763) ($391,875)
Note: Forward market prices, hedged volumes, and hedge prices are as of 7/8/2025. Anticipated hedging activity is not included in projections.
(1) July 2025 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) Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024
Realized (Loss) Gain ($35) ($110) $21 $95 $110
Unrealized Gain (Loss) 456  (418) (304) (6) (96)
Gain (Loss) on Commodity Derivative Instruments $421 ($528) ($283) $89 $14

4


CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Dollars in thousands, except per share data
Revenue and Other Operating Income: Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Natural Gas, NGL and Oil Revenue $485,029 $551,094 $364,413 $259,459 $236,233
Gain (Loss) on Commodity Derivative Instruments 421,121 (528,220) (282,992) 88,964 14,095
Purchased Gas Revenue 10,408 11,550 6,855 27,306 11,029
Other Revenue and Operating Income 45,864 47,964 48,301 48,484 60,086
Total Revenue and Other Operating Income 962,422  82,388  136,577  424,213  321,443 
Costs and Expenses:
Operating Expense
Lease Operating Expense 26,256 23,333 17,848 17,253 17,819
Transportation, Gathering and Compression 96,953 95,159 97,586 96,274 91,709
Production, Ad Valorem, and Other Fees 9,668 7,273 6,646 6,646 6,638
Depreciation, Depletion and Amortization 152,595 127,062 128,336 121,227 117,541
Exploration and Production Related Other Costs 1,770 2,082 1,835 1,935 2,364
Purchased Gas Costs 9,402 11,209 6,699 26,594 10,371
Selling, General, and Administrative Costs 29,068 39,013 43,542 32,498 32,025
Other Operating Expense 21,014  14,080  20,576  16,462  21,077 
Total Operating Expense 346,726 319,211 323,068 318,889 299,544
Other Expense
Other Expense (Income) 3,729 3,947 4,539 (4,590) (676)
Gain on Asset Sales and Abandonments, net (17,715) (9,583) (33,627) (10,570) (814)
Gain on Debt Extinguishment (2)
Interest Expense 44,041  41,612  36,596  37,923  38,634 
Total Other Expense 30,055 35,976 7,508 22,763 37,142
Total Costs and Expenses 376,781  355,187  330,576  341,652  336,686 
Earnings (Loss) Before Income Tax 585,641 (272,799) (193,999) 82,561 (15,243)
Income Tax Expense (Benefit) 153,120  (75,084) (49,375) 17,021  3,018 
Net Income (Loss) $432,521 $(197,715) $(144,624) $65,540 $(18,261)
Earnings (Loss) per Share
Basic $3.02 $(1.34) $(0.97) $0.44 $(0.12)
Diluted $2.53 $(1.34) $(0.97) $0.37 $(0.12)
Weighted-Average Shares Outstanding Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Weighted-Average Shares of Common Stock Outstanding 143,429,950  147,778,141  148,946,949  150,342,177  152,608,500 
Effect of Diluted Shares* 28,316,646  —  —  28,771,284  — 
Weighted-Average Diluted Shares of Common Stock Outstanding 171,746,596  147,778,141  148,946,949  179,113,461  152,608,500 
*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.




5


CONSOLIDATED BALANCE SHEETS
(Unaudited)
Dollars in thousands 30-Jun-25 31-Mar-25 31-Dec-24 30-Sep-24 30-Jun-24
ASSETS
Current Assets:
Cash and Cash Equivalents $3,391 $2,615 $17,198 $1,310 $3,923
Restricted Cash 10,072  10,272  37,875  —  — 
Accounts and Notes Receivable
Trade, net 180,152  246,765  179,547  101,788  108,091 
Other Receivables, net 37,166  51,560  17,859  50,597  38,404 
Supplies Inventories 39,318  27,591  14,572  12,965  14,505 
Derivative Instruments 107,401  68,860  87,925  147,020  186,429 
Prepaid Expenses 16,725  17,767  15,659  19,259  17,195 
Total Current Assets 394,225  425,430  370,635  332,939  368,547 
Property, Plant and Equipment:
Property, Plant and Equipment 13,771,249  13,667,826  13,037,948  12,907,324  12,799,473 
Less—Accumulated Depreciation, Depletion and Amortization 5,912,645  5,771,499  5,653,837  5,533,957  5,415,933 
Total Property, Plant and Equipment—Net 7,858,604  7,896,327  7,384,111  7,373,367  7,383,540 
Other Non-Current Assets:
Operating Lease Right-of-Use Assets 91,546  85,666  98,713  103,692  112,414 
Derivative Instruments 167,561  165,908  160,183  228,883  241,384 
Goodwill 323,314  323,314  323,314  323,314  323,314 
Other Intangible Assets 60,609  62,247  63,885  65,524  67,162 
Restricted Cash 2,428  —  —  —  — 
Other Non-Current Assets 89,580  87,817  111,062  110,330  106,593 
Total Other Non-Current Assets 735,038  724,952  757,157  831,743  850,867 
TOTAL ASSETS $8,987,867 $9,046,709 $8,511,903 $8,538,049 $8,602,954
LIABILITIES AND EQUITY
Current Liabilities:
Accounts Payable $120,019 $144,376 $123,249 $120,125 $126,192
Derivative Instruments 403,112  770,980  354,621  185,795  156,541 
Current Portion of Finance Lease Obligations 4,338  4,335  4,236  2,576  2,534 
Current Portion of Long-Term Debt 328,837  328,300  327,766  327,236  326,710 
Current Portion of Operating Lease Obligations 47,819  50,082  51,474  49,033  51,329 
Other Accrued Liabilities 293,558  284,820  261,232  207,972  230,047 
Total Current Liabilities 1,197,683  1,582,893  1,122,578  892,737  893,353 
Non-Current Liabilities:
Long-Term Debt 2,286,855  2,353,350  1,838,234  1,957,655  1,955,433 
Finance Lease Obligations 19,229  20,304  21,040  10,270  10,710 
Operating Lease Obligations 46,424  37,834  49,519  57,493  64,777 
Derivative Instruments 342,613  439,769  429,533  369,569  451,743 
Deferred Income Taxes 761,490  604,526  696,136  745,735  728,297 
Asset Retirement Obligations 125,504  124,253  119,189  104,921  105,321 
Other Non-Current Liabilities 115,356  113,006  137,644  142,954  142,675 
Total Non-Current Liabilities 3,697,471  3,693,042  3,291,295  3,388,597  3,458,956 
TOTAL LIABILITIES 4,895,154  5,275,935  4,413,873  4,281,334  4,352,309 
Stockholders' Equity:
Common Stock 1,420  1,456  1,490  1,494  1,516 
Capital in Excess of Par Value 2,298,970  2,324,116  2,348,959  2,348,061  2,363,053 
Preferred Stock —  —  —  —  — 
Retained Earnings 1,797,896  1,450,844  1,753,293  1,914,218  1,893,215 
Accumulated Other Comprehensive Loss (5,573) (5,642) (5,712) (7,058) (7,139)
TOTAL STOCKHOLDERS' EQUITY 4,092,713  3,770,774  4,098,030  4,256,715  4,250,645 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $8,987,867 $9,046,709 $8,511,903 $8,538,049 $8,602,954




6


CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Dollars in thousands
Cash Flows from Operating Activities: Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Net Income (Loss) $432,521 ($197,715) ($144,624) $65,540 ($18,261)
Depreciation, Depletion and Amortization 152,595 127,062 128,336 121,227 117,541
Amortization of Deferred Financing Costs 2,701 2,668 2,623 2,612 3,711
Stock-Based Compensation 5,084 8,816 4,346 4,192 4,179
Gain on Asset Sales and Abandonments, net (17,715) (9,583) (33,627) (10,570) (814)
Gain on Debt Extinguishment (2)
(Gain) Loss on Commodity Derivative Instruments (421,121) 528,220 282,992 (88,964) (14,095)
Gain on Other Derivative Instruments (112)
Net Cash (Paid) Received in Settlement of Commodity Derivative Instruments (84,097) (88,285) 73,592 87,955 115,799
Deferred Income Taxes 156,938 (91,636) (50,060) 17,408 3,624
Other (605) 1,097 344 494 457
Changes in Operating Assets:
Accounts and Notes Receivable 81,874 (72,103) (43,986) (1,963) (13,226)
Supplies Inventories (11,727) (13,019) (1,606) 1,539 (137)
Prepaid Expenses 1,042 (2,108) 3,600 (2,064) 2,023
Changes in Other Assets (103) 23,277 (748) (789) (180)
Changes in Operating Liabilities:
Accounts Payable (13,453) 13,396 454 (2,864) (24,850)
Accrued Interest 20,335 (14,419) 16,710 (18,010) 17,488
Other Operating Liabilities (24,184) 24,565 34,075 (5,934) (1,740)
Changes in Other Liabilities 2,407 (24,577) (3,624) 342 361
Net Cash Provided by Operating Activities 282,492 215,656 268,797 170,151 191,766
Cash Flows from Investing Activities:
Capital Expenditures (113,565) (131,465) (105,495) (114,737) (151,916)
Proceeds from Asset Sales 20,783 16,630 36,582 8,141 7,487
Investments in Equity Affiliates (2,140) (1,163) (1,309) (3,452) (110)
Apex Acquisition (Net of Cash Acquired) (517,599)
Net Cash Used in Investing Activities (94,922) (633,597) (70,222) (110,048) (144,539)
Cash Flows from Financing Activities:
Proceeds from CNXM Revolving Credit Facility Borrowings 88,175 92,250 71,700 70,750 50,600
Repayments of CNXM Revolving Credit Facility Borrowings (88,875) (85,600) (82,300) (90,750) (95,300)
Proceeds from CNX Revolving Credit Facility Borrowings 365,300 772,950 194,800 306,000 292,300
Repayments of CNX Revolving Credit Facility Borrowings (431,900) (463,350) (304,600) (284,750) (235,300)
Proceeds from Issuance of CNX Senior Notes 198,500
Payments on Other Debt (948) (960) (686) (639) (597)
Proceeds from Issuance of Common Stock 110 820 1,481 170 929
Shares Withheld for Taxes (406) (13,086) (98) (303) (48)
Purchases of Common Stock (115,714) (125,138) (25,005) (62,996) (44,381)
Debt Issuance and Financing Fees (308) (631) (104) (198) (13,495)
Net Cash (Used in) Provided by Financing Activities (184,566) 375,755 (144,812) (62,716) (45,292)
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash 3,004 (42,186) 53,763 (2,613) 1,935
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 12,887 55,073 1,310 3,923 1,988
Cash, Cash Equivalents and Restricted Cash at End of Period $15,891 $12,887 $55,073 $1,310 $3,923





7


MARKET MIX AND NATURAL GAS PRICE RECONCILIATION
2025E
Gas Sold (%)(1)
Basis(2)
Eastern Gas-South 25% ($0.95)
ETNG Mainline 3% $0.27
TCO Pool 27% ($0.68)
TETCO ELA & WLA 2% ($0.22)
TETCO M3 2% ($0.21)
TETCO M2 25% ($0.84)
Michcon 8% ($0.43)
Physical basis sales 8% ($0.03)
Weighted Average Basis 100% ($0.67)
NYMEX $3.59
Weighted Average Basis (Not considering hedging) ($0.67)
Realized Price (per MMBtu) $2.92
     Conversion Factor (MMBtu/Mcf) 1.065
Realized Price Before Financial Hedging (per Mcf) $3.11
(1) Individual market percentages exclude physical basis sales, which are shown separately.
(2) Reflects actual realized basis for six months ended June 30; July - December forward market basis prices as of 7/8/2025.

8


PRICE AND COST DATA (PER MCFE) - NON-GAAP
Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Average Sales Price - Natural Gas $2.84 $3.66 $2.41 $1.73 $1.60
Average (Loss) Gain on Natural Gas Commodity Derivative Instruments - Cash Settlement ($0.23) ($0.81) $0.17  $0.78  $0.91 
Average Sales Price - Oil and Condensate* $8.74 $9.61 $9.59 $10.31 $11.00
Average Sales Price - NGLs* $3.58 $4.42 $3.64 $3.50 $3.28
Average Sales Price of Natural Gas, NGL and Oil, including Cash Settlement
$2.68 $2.99 $2.72 $2.63 $2.58
Lease Operating Expense (LOE) $0.16 $0.16 $0.13 $0.13 $0.13
Production, Ad Valorem, and Other Fees $0.05 $0.05 $0.05 $0.05 $0.05
Transportation, Gathering and Compression $0.58 $0.64 $0.69 $0.72 $0.68
Depreciation, Depletion and Amortization (DD&A) $0.88 $0.83 $0.86 $0.86 $0.85
Total Natural Gas, NGL and Oil Production Costs
$1.67 $1.68 $1.73 $1.76 $1.71
Total Natural Gas, NGL and Oil Production Cash Costs, before DD&A
$0.79 $0.85 $0.87 $0.90 $0.86
Natural Gas, NGL and Oil Production Cash Margin, before DD&A $1.89 $2.14 $1.85 $1.73 $1.72
Fully Burdened Cash Costs, before DD&A(1)
$1.05 $1.11 $1.22 $1.11 $1.03
Fully Burdened Cash Margin, before DD&A $1.63 $1.88 $1.50 $1.52 $1.55
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. Q2 2025, Q1 2025, Q4 2024 Q3 2024 and Q2, 2024 total fully burdened cash costs exclude a (gain)/loss on asset sales of ($0.11) per Mcfe,$0.06 per Mcfe, ($0.24) per Mcfe, ($0.08) per Mcfe and $0.01 per Mcfe, respectively. Q2 2025, Q1 2025, Q4 2024, Q3 2024 and Q2 2024 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 and $0.03 per Mcfe, respectively. Q2 2025, Q1 2025, Q4 2024, Q3 2024 and Q2 2024, exclude loss on debt extinguishment and inventory adjustments of $0.00 per Mcfe, $0.01 per Mcfe, $0.00 per Mcfe, $0.01 per Mcfe and $0.00 per Mcfe, respectively.
Natural Gas Price Reconciliation Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
NYMEX Natural Gas ($/MMBtu) $3.44 $3.65 $2.79 $2.16 $1.89
Average Differential (0.76) (0.26) (0.54) (0.56) (0.41)
BTU Conversion (MMBtu/Mcf)* 0.15  0.26  0.16  0.13  0.12 
(Loss) Gain on Commodity Derivative Instruments-Cash Settlement (0.23) (0.80) 0.18  0.78  0.91 
Realized Natural Gas Price per Mcf $2.61 $2.85 $2.59 $2.51 $2.51
*Conversion factor 1.06 1.08 1.07 1.09 1.08







9


GUIDANCE
PREVIOUS UPDATED
($ in millions) 2025E 2025E
Low High Low High
Production Volumes (Bcfe) 605 - 620 615 - 620
    % Liquids ~7% ‘- ~8% ~7% ‘- ~8%
    % of Natural Gas Hedged 85% 85%
Prices on Open Volumes(1)
    Natural Gas NYMEX ($/MMBtu) $3.76 $3.59
    Natural Gas Differential ($/MMBtu) ($0.59) ($0.67)
    NGL Realized Price ($/Bbl) ~$20.00 ~$21.00
($ in millions)
Adjusted EBITDAX(2)
$1,225 - $1,275 $1,225 - $1,275
Capital Expenditures
    Drilling & Completions (D&C) $300 - $325 $300 - $325
    Non-D&C $145 - $165 $145 - $165
    Discretionary Capital $5 - $10 $5 - $10
Total Capital Expenditures $450 - $500 $450 - $500
Environmental Attributes Sales Free Cash Flow (FCF) Impact(2)
~$75 ~$65
($ in millions)
Free Cash Flow (FCF)(2)(3)(5)
~$575 ~$575
    FCF Per Share(2)(3)(4)
~$3.97 ~$4.07
(1) Forward market prices for 2025 guidance as of 7/8/2025.
(2) Non-GAAP measures. See “Non-GAAP Financial Measures” for definitions.
(3) Total FCF guidance includes approximately $50 million in expected asset sales in 2025.
(4) Previous guidance for 2025 FCF per share based on shares outstanding of 144,722,731, as of 4/14/2025. Updated guidance for 2025 FCF per share based on shares outstanding of 141,418,560, as of 7/15/2025.
(5) Excludes $518 million Apex Energy acquisition.

2025E ACTIVITY SUMMARY TIL
Average Lateral Length(1)
SWPA Central Marcellus 13 12,850
Utica - -
CPA Marcellus 13 15,600
Utica 8 12,100
Total 34
(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, cash equivalents, and restricted cash. Adjusted Net Debt is defined as total long-term debt plus the historical impact of recent accounting pronouncement, minus cash, cash equivalents, and restricted cash. Free Cash Flow (FCF) is defined as net cash provided by operating activities minus capital expenditures plus proceeds from asset sales and minus 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 2024 Annual Report on Form 10-K as filed with the SEC on February 11, 2025). 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) Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Total Revenue and Other Operating Income $962 $82 $138 $424 $321
(Deduct) Add:
Purchased Gas Revenue (10) (11) (7) (27) (11)
Unrealized (Gain) Loss on Commodity Derivative Instruments (456) 418 304  6 96 
Other Revenue and Operating Income (46) (48) (49) (49) (60)
Sales of Natural Gas, NGL and Oil, including Cash Settlements, a Non-GAAP Financial Measure $450 $441 $386 $354 $346
Total Operating Expense $346 $319 $323 $319 $299
(Deduct):
Depreciation, Depletion and Amortization (DD&A) - Corporate (4) (6) (3) (4) (4)
   Exploration and Production Related Other Costs (2) (2) (2) (2) (2)
Purchased Gas Costs (9) (11) (7) (27) (10)
Selling, General and Administrative Costs (29) (39) (43) (33) (32)
Other Operating Expense (21) (14) (22) (16) (21)
Natural Gas, NGL and Oil Production Costs, a Non-GAAP Financial Measure1
$281 $247 $246 $237 $230
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) Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Net Income (Loss) $432 ($198) ($145) $66 ($18)
Interest Expense 44  42  37  37  39 
Interest Income (1) —  (2) —  — 
Income Tax Expense (Benefit) 153  (75) (50) 17 
Earnings (Loss) Before Interest & Taxes (EBIT) 628  (231) (160) 120  24 
Depreciation, Depletion & Amortization 153 127  129  121 117 
Exploration Expense 2 2
Earnings (Loss) Before Interest, Taxes, DD&A and Exploration (EBITDAX) $783 ($102) ($29) $243 $143
Adjustments:
Unrealized (Gain) Loss on Commodity Derivative Instruments (456) 418  304  6 96 
Stock-Based Compensation
Virginia Flood Expense —  —  (1)
Total Pre-tax Adjustments (451) 427  309  10  99 
Adjusted EBITDAX $332 $325 $280 $253 $242
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) Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Net Income (Loss) from EBITDAX Reconciliation $432 ($198) ($145) $66 ($18)
Adjustments:
Total Pre-tax Adjustments from EBITDAX Reconciliation (451) 427  309  10  99 
Tax Effect of Adjustments 119  (113) (79) (3) (26)
Adjusted Net Income $100 $116 $85 $73 $55







13


Non-GAAP Measures
Operating Margin: Adjusted EBIT divided by Total Revenue and Other Operating Income after adjusting for unrealized loss on commodity derivative instruments.
(Dollars in millions) Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Total Revenue and Other Operating Income $962 $82 $138 $424 $321
Net Income (Loss) $432 ($198) ($145) $66 ($18)
Interest Expense 44 42 37 37 39
Interest Income (1) (2)
Income Tax Expense (Benefit) 153 (75) (50) 17 3
Earnings (Loss) Before Interest & Taxes (EBIT) 628 (231) (160) 120 24
Depreciation, Depletion & Amortization 153 127 129 121 117
Earnings (Loss) Before Interest, Taxes, DD&A (EBITDA) $781 ($104) ($31) $241 $141
Adjustments:
Unrealized (Gain) Loss on Commodity Derivative Instruments ($456) $418 $304 $6 $96
Total Adjustments ($456) $418 $304 $6 $96
Total Revenue and Other Operating Income Minus Unrealized (Gain) Loss on Commodity Derivative Instruments $506 $500 $442 $430 $417
Adjusted EBIT $172 $187 $144 $126 $120
Operating Margin 34  % 37  % 33  % 29  % 29  %
















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) Q2-2025 Q1-2025 Q4-2024 Q3-2024 Q2-2024
Total Revenue and Other Operating Income $962 $82 $138 $424 $321
Net Income (Loss) $432 ($198) ($145) $66 ($18)
Interest Expense 44 42 37 37 39
Interest Income (1) (2)
Income Tax Expense (Benefit) 153 (75) (50) 17 3
Earnings (Loss) Before Interest & Taxes (EBIT) 628 (231) (160) 120 24
Depreciation, Depletion & Amortization 153 127 129 121 117
Earnings (Loss) Before Interest, Taxes, DD&A (EBITDA) $781 ($104) ($31) $241 $141
Adjustments:
Unrealized (Gain) Loss on Commodity Derivative Instruments $(456) $418 $304 $6 $96
Stock-Based Compensation 5 9 5 4 4
Virginia Flood Expense (1)
Total Adjustments ($451) $427 $309 $10 $99
Total Revenue and Other Operating Income Minus Unrealized (Gain) Loss on Commodity Derivative Instruments $506 $500 $442 $430 $417
Adjusted EBITDA $330 $323 $278 $251 $240
Cash Operating Margin 65  % 65  % 63  % 58  % 58  %















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, cash equivalents, and restricted cash 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, cash equivalents, and restricted cash.
Adjusted Net Debt: Total long-term debt, plus the historical impact of accounting pronouncement, minus cash, cash equivalents, and restricted cash.
(Dollars in millions)
Net Debt 30-Jun-25 31-Mar-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 30-Sep-20
Total Long-Term Debt (GAAP)(1)
$2,616 $2,682 $2,166 $2,214 $2,206 $2,214 $2,424 $2,600
Less: Cash, Cash Equivalents, and Restricted Cash 16 13 55 21 4 22 156
Net Debt $2,600 $2,669 $2,111 $2,214 $2,185 $2,210 $2,402 $2,444
(1) Includes current portion
(Dollars in millions)
Adjusted Net Debt 30-Jun-25 31-Mar-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 30-Sep-20
Total Long-Term Debt (GAAP)(1)
$2,616 $2,682 $2,166 $2,214 $2,206 $2,214 $2,424 $2,600
Plus: Impact of Recent Accounting Pronouncement(2)
82 98 101
Less: Cash, Cash Equivalents, and Restricted Cash 16 13 55 21 4 22 156
Adjusted Net Debt $2,600 $2,669 $2,111 $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, 2022 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) 30-Sep-24 31-Dec-24 31-Mar-25 30-Jun-25 30-Jun-25
Net Income (Loss) $66 ($145) ($198) $432 $155
Interest Expense 37 37 42 44 160
Interest Income (2) (1) (3)
Income Tax Expense (Benefit) 17 (50) (75) 153 45
Earnings (Loss) Before Interest & Taxes (EBIT) 120 (160) (231) 628 357
Depreciation, Depletion & Amortization 121 129 127 153 530
Exploration Expense 2 2 2 2 8
Earnings (Loss) Before Interest, Taxes, DD&A, and Exploration (EBITDAX) 243 (29) (102) 783 895
Adjustments:
Unrealized Loss (Gain) on Commodity Derivative Instruments 6 304 418 (456) 272
Stock Based Compensation 4 5 9 5 23
Total Pre-tax Adjustments 10 309 427 (451) 295
Adjusted EBITDAX TTM $253 $280 $325 $332 $1,190




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): Net cash provided by operating activities minus capital expenditures plus proceeds from asset sales and minus investments in equity affiliates.
2025 Free Cash Flow
(Dollars in millions) Q2-2025 Q1-2025
Net Cash Provided by Operating Activities $283 $216
Capital Expenditures (114) (131)
Proceeds from Asset Sales 21 16
Investments in Equity Affiliates (2) (1)
Free Cash Flow $188 $100
2024 Free Cash Flow
(Dollars in millions) Q4-2024 Q3-2024 Q2-2024 Q1-2024 YTD-2024
Net Cash Provided by Operating Activities $269 $170 $192 $185 $816
Capital Expenditures (105) (115) (152) (168) (540)
Proceeds from Asset Sales 37 8 7 8 60
Investments in Equity Affiliates (2) (3) (5)
Free Cash Flow $199 $60 $47 $25 $331
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, 2024 filed with the Securities and Exchange Commission (SEC) on February 11, 2025, 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; 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