CONSOL Energy Inc
F:C9X
Cash Flow Statement
Cash Flow Statement
CONSOL Energy Inc
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
51
|
88
|
126
|
130
|
83
|
107
|
108
|
108
|
179
|
128
|
124
|
122
|
94
|
76
|
6
|
(11)
|
(13)
|
11
|
36
|
(69)
|
34
|
3
|
125
|
391
|
467
|
702
|
743
|
692
|
656
|
527
|
418
|
413
|
|
| Depreciation & Amortization |
178
|
182
|
178
|
175
|
172
|
169
|
198
|
203
|
201
|
203
|
194
|
197
|
207
|
211
|
211
|
212
|
211
|
216
|
222
|
223
|
225
|
221
|
226
|
225
|
227
|
231
|
237
|
241
|
241
|
239
|
229
|
224
|
|
| Change in Deffered Taxes |
92
|
83
|
25
|
80
|
17
|
30
|
31
|
24
|
(17)
|
(25)
|
(35)
|
(36)
|
(17)
|
(15)
|
(7)
|
(1)
|
12
|
15
|
14
|
(32)
|
(15)
|
(25)
|
(19)
|
42
|
49
|
54
|
57
|
36
|
14
|
14
|
15
|
15
|
|
| Stock-Based Compensation |
13
|
17
|
23
|
28
|
22
|
20
|
16
|
15
|
10
|
16
|
16
|
16
|
13
|
10
|
10
|
9
|
12
|
8
|
7
|
7
|
7
|
9
|
9
|
9
|
8
|
8
|
9
|
10
|
10
|
10
|
11
|
11
|
|
| Other Non-Cash Items |
8
|
1
|
3
|
6
|
5
|
11
|
12
|
10
|
10
|
40
|
43
|
44
|
42
|
(1)
|
(9)
|
(17)
|
(16)
|
(11)
|
13
|
169
|
56
|
165
|
142
|
(85)
|
(46)
|
(163)
|
(159)
|
(83)
|
(9)
|
3
|
2
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
(6)
|
6
|
(60)
|
(28)
|
(1)
|
73
|
61
|
40
|
34
|
(25)
|
(21)
|
(80)
|
(58)
|
(76)
|
(99)
|
(64)
|
(74)
|
(29)
|
29
|
6
|
12
|
4
|
(22)
|
(46)
|
(73)
|
(97)
|
(96)
|
(44)
|
(96)
|
(88)
|
(80)
|
|
| Cash from Operating Activities |
329
N/A
|
349
+6%
|
338
-3%
|
330
-2%
|
248
-25%
|
315
+27%
|
422
+34%
|
407
-4%
|
414
+2%
|
380
-8%
|
301
-21%
|
306
+2%
|
245
-20%
|
214
-13%
|
126
-41%
|
84
-33%
|
129
+54%
|
156
+21%
|
255
+64%
|
320
+25%
|
306
-5%
|
376
+23%
|
480
+28%
|
552
+15%
|
651
+18%
|
751
+15%
|
781
+4%
|
790
+1%
|
858
+9%
|
687
-20%
|
576
-16%
|
574
0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(54)
|
(49)
|
(50)
|
(62)
|
(81)
|
(94)
|
(114)
|
(127)
|
(146)
|
(158)
|
(173)
|
(180)
|
(170)
|
(163)
|
(133)
|
(104)
|
(86)
|
(73)
|
(97)
|
(123)
|
(133)
|
(156)
|
(151)
|
(164)
|
(172)
|
(169)
|
(172)
|
(155)
|
(168)
|
(176)
|
(189)
|
(187)
|
|
| Other Items |
8
|
17
|
20
|
21
|
25
|
15
|
9
|
8
|
(8)
|
(8)
|
(8)
|
(7)
|
(3)
|
(3)
|
(3)
|
4
|
10
|
18
|
21
|
13
|
5
|
2
|
(0)
|
12
|
29
|
(45)
|
(74)
|
(67)
|
(92)
|
(17)
|
8
|
(11)
|
|
| Cash from Investing Activities |
(46)
N/A
|
(32)
+30%
|
(29)
+8%
|
(41)
-40%
|
(57)
-38%
|
(79)
-39%
|
(106)
-34%
|
(119)
-13%
|
(154)
-29%
|
(166)
-8%
|
(180)
-9%
|
(188)
-4%
|
(173)
+8%
|
(166)
+4%
|
(137)
+18%
|
(100)
+27%
|
(76)
+24%
|
(55)
+28%
|
(76)
-40%
|
(111)
-45%
|
(127)
-15%
|
(153)
-20%
|
(152)
+1%
|
(152)
0%
|
(142)
+7%
|
(214)
-50%
|
(246)
-15%
|
(222)
+10%
|
(259)
-17%
|
(193)
+26%
|
(181)
+6%
|
(198)
-10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(10)
|
(26)
|
(25)
|
(32)
|
(47)
|
(33)
|
0
|
(23)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(141)
|
(277)
|
(399)
|
(382)
|
(330)
|
(193)
|
|
| Net Issuance of Debt |
16
|
(3)
|
(10)
|
(22)
|
587
|
564
|
545
|
542
|
(72)
|
(152)
|
(145)
|
(161)
|
(177)
|
(88)
|
(81)
|
(75)
|
(67)
|
(78)
|
(7)
|
(15)
|
(26)
|
(36)
|
(209)
|
(243)
|
(294)
|
(354)
|
(294)
|
(268)
|
(192)
|
(96)
|
(44)
|
(15)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(72)
|
(110)
|
(147)
|
(112)
|
(75)
|
(38)
|
(1)
|
(8)
|
|
| Other |
(293)
|
(318)
|
(302)
|
(270)
|
(638)
|
(596)
|
(562)
|
(529)
|
(33)
|
(53)
|
(54)
|
(52)
|
(47)
|
(25)
|
(26)
|
(20)
|
(15)
|
(11)
|
(5)
|
(5)
|
(5)
|
(9)
|
(6)
|
(14)
|
(14)
|
(21)
|
(23)
|
(16)
|
(16)
|
(8)
|
(6)
|
(6)
|
|
| Cash from Financing Activities |
(277)
N/A
|
(320)
-16%
|
(311)
+3%
|
(292)
+6%
|
(51)
+83%
|
(51)
-1%
|
(39)
+24%
|
(15)
+62%
|
(149)
-906%
|
(229)
-54%
|
(231)
-1%
|
(260)
-13%
|
(257)
+1%
|
(146)
+43%
|
(130)
+11%
|
(96)
+26%
|
(82)
+14%
|
(89)
-8%
|
(12)
+87%
|
(20)
-67%
|
(31)
-58%
|
(45)
-45%
|
(215)
-380%
|
(292)
-35%
|
(380)
-30%
|
(560)
-47%
|
(605)
-8%
|
(673)
-11%
|
(682)
-1%
|
(524)
+23%
|
(380)
+27%
|
(222)
+42%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
7
N/A
|
(3)
N/A
|
(3)
+22%
|
(3)
-12%
|
141
N/A
|
185
+32%
|
278
+50%
|
273
-2%
|
111
-59%
|
(15)
N/A
|
(110)
-639%
|
(142)
-29%
|
(185)
-30%
|
(98)
+47%
|
(141)
-44%
|
(113)
+20%
|
(29)
+74%
|
13
N/A
|
167
+1 217%
|
190
+14%
|
147
-22%
|
178
+21%
|
112
-37%
|
108
-4%
|
129
+19%
|
(22)
N/A
|
(70)
-214%
|
(105)
-50%
|
(84)
+20%
|
(30)
+64%
|
14
N/A
|
154
+984%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
276
N/A
|
300
+9%
|
288
-4%
|
269
-7%
|
167
-38%
|
221
+33%
|
308
+39%
|
279
-9%
|
268
-4%
|
222
-17%
|
129
-42%
|
126
-2%
|
75
-41%
|
51
-32%
|
(8)
N/A
|
(20)
-168%
|
43
N/A
|
83
+92%
|
158
+90%
|
197
+24%
|
173
-12%
|
220
+27%
|
328
+49%
|
388
+18%
|
480
+24%
|
583
+22%
|
609
+5%
|
635
+4%
|
690
+9%
|
511
-26%
|
386
-24%
|
387
+0%
|
|