CNX Resources Corp
NYSE:CNX
Income Statement
Earnings Waterfall
CNX Resources Corp
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-543.1m
USD
|
Gross Profit
|
833.3m
USD
|
Operating Expenses
|
-528.1m
USD
|
Operating Income
|
305.2m
USD
|
Other Expenses
|
1.4B
USD
|
Net Income
|
1.7B
USD
|
Income Statement
CNX Resources Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 121
N/A
|
3 219
+3%
|
3 315
+3%
|
3 389
+2%
|
2 930
-14%
|
2 652
-9%
|
2 274
-14%
|
1 928
-15%
|
2 082
+8%
|
1 887
-9%
|
1 845
-2%
|
1 854
+0%
|
837
-55%
|
1 870
+124%
|
1 695
-9%
|
1 443
-15%
|
1 179
-18%
|
1 302
+10%
|
1 399
+7%
|
1 527
+9%
|
1 734
+14%
|
1 754
+1%
|
1 767
+1%
|
1 705
-4%
|
1 533
-10%
|
1 358
-11%
|
1 156
-15%
|
1 057
-9%
|
1 003
-5%
|
1 121
+12%
|
1 329
+19%
|
1 718
+29%
|
2 284
+33%
|
2 659
+16%
|
3 323
+25%
|
3 880
+17%
|
3 838
-1%
|
3 540
-8%
|
3 249
-8%
|
2 356
-27%
|
1 376
-42%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 868)
|
(1 894)
|
(1 935)
|
(1 973)
|
(1 431)
|
(1 462)
|
(1 248)
|
(1 025)
|
(1 193)
|
(1 107)
|
(1 144)
|
(1 204)
|
(545)
|
(1 153)
|
(950)
|
(759)
|
(554)
|
(569)
|
(565)
|
(529)
|
(496)
|
(468)
|
(479)
|
(504)
|
(514)
|
(517)
|
(483)
|
(471)
|
(451)
|
(452)
|
(472)
|
(481)
|
(518)
|
(551)
|
(594)
|
(630)
|
(667)
|
(667)
|
(782)
|
(751)
|
(543)
|
|
Gross Profit |
1 253
N/A
|
1 325
+6%
|
1 381
+4%
|
1 416
+3%
|
1 499
+6%
|
1 190
-21%
|
1 026
-14%
|
904
-12%
|
889
-2%
|
780
-12%
|
701
-10%
|
650
-7%
|
292
-55%
|
717
+146%
|
745
+4%
|
684
-8%
|
625
-9%
|
733
+17%
|
835
+14%
|
999
+20%
|
1 238
+24%
|
1 287
+4%
|
1 288
+0%
|
1 200
-7%
|
1 019
-15%
|
841
-17%
|
673
-20%
|
585
-13%
|
551
-6%
|
670
+21%
|
857
+28%
|
1 237
+44%
|
1 766
+43%
|
2 108
+19%
|
2 730
+29%
|
3 250
+19%
|
3 171
-2%
|
2 873
-9%
|
2 467
-14%
|
1 604
-35%
|
833
-48%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 169)
|
(1 136)
|
(1 183)
|
(1 205)
|
(1 229)
|
(1 055)
|
(997)
|
(886)
|
(842)
|
(917)
|
(903)
|
(948)
|
(568)
|
(925)
|
(824)
|
(715)
|
(600)
|
(0)
|
(22)
|
(48)
|
(48)
|
(698)
|
(729)
|
(730)
|
(765)
|
(765)
|
(704)
|
(677)
|
(653)
|
(623)
|
(630)
|
(645)
|
(627)
|
(647)
|
(620)
|
(608)
|
(575)
|
(602)
|
(695)
|
(683)
|
(528)
|
|
Selling, General & Administrative |
(178)
|
(191)
|
(198)
|
(206)
|
(211)
|
(166)
|
(171)
|
(159)
|
(158)
|
(160)
|
(139)
|
(138)
|
(105)
|
(144)
|
(130)
|
(113)
|
(93)
|
(103)
|
(116)
|
(127)
|
(135)
|
(139)
|
(153)
|
(145)
|
(144)
|
(138)
|
(112)
|
(111)
|
(109)
|
(107)
|
(108)
|
(110)
|
(113)
|
(116)
|
(123)
|
(126)
|
(122)
|
(127)
|
(163)
|
(164)
|
(125)
|
|
Research & Development |
(61)
|
(54)
|
(48)
|
(33)
|
(23)
|
(22)
|
(20)
|
(15)
|
(10)
|
(10)
|
(10)
|
(7)
|
(15)
|
(23)
|
(39)
|
(44)
|
(48)
|
(41)
|
(25)
|
(24)
|
(12)
|
(13)
|
(15)
|
(18)
|
(44)
|
(45)
|
(43)
|
(39)
|
(15)
|
(13)
|
(13)
|
(14)
|
(21)
|
(20)
|
(22)
|
(20)
|
(8)
|
(12)
|
(14)
|
(15)
|
(10)
|
|
Depreciation & Amortization |
(463)
|
(480)
|
(509)
|
(540)
|
(533)
|
(561)
|
(561)
|
(559)
|
(567)
|
(581)
|
(582)
|
(587)
|
(420)
|
(543)
|
(496)
|
(446)
|
(412)
|
(441)
|
(469)
|
(486)
|
(493)
|
(494)
|
(504)
|
(505)
|
(509)
|
(513)
|
(497)
|
(491)
|
(502)
|
(502)
|
(511)
|
(526)
|
(515)
|
(505)
|
(498)
|
(483)
|
(461)
|
(448)
|
(541)
|
(538)
|
(434)
|
|
Other Operating Expenses |
(467)
|
(411)
|
(428)
|
(426)
|
(462)
|
(306)
|
(245)
|
(153)
|
(107)
|
(166)
|
(172)
|
(216)
|
(29)
|
(216)
|
(159)
|
(112)
|
(47)
|
584
|
588
|
589
|
593
|
(52)
|
(57)
|
(62)
|
(68)
|
(70)
|
(52)
|
(36)
|
(27)
|
(1)
|
1
|
5
|
21
|
(6)
|
23
|
20
|
17
|
(16)
|
22
|
34
|
41
|
|
Operating Income |
85
N/A
|
189
+123%
|
198
+5%
|
211
+6%
|
270
+28%
|
135
-50%
|
29
-79%
|
17
-40%
|
47
+169%
|
(137)
N/A
|
(201)
-47%
|
(298)
-48%
|
(276)
+7%
|
(208)
+25%
|
(79)
+62%
|
(31)
+60%
|
25
N/A
|
733
+2 833%
|
813
+11%
|
951
+17%
|
1 191
+25%
|
589
-51%
|
559
-5%
|
471
-16%
|
254
-46%
|
76
-70%
|
(31)
N/A
|
(92)
-195%
|
(101)
-10%
|
46
N/A
|
227
+389%
|
592
+161%
|
1 139
+92%
|
1 461
+28%
|
2 109
+44%
|
2 642
+25%
|
2 596
-2%
|
2 271
-13%
|
1 772
-22%
|
921
-48%
|
305
-67%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(219)
|
(217)
|
(226)
|
(226)
|
(198)
|
(114)
|
(79)
|
71
|
196
|
164
|
(54)
|
2
|
(323)
|
(402)
|
(112)
|
(283)
|
46
|
106
|
50
|
52
|
(176)
|
(404)
|
(210)
|
(16)
|
225
|
522
|
231
|
(151)
|
2
|
(67)
|
(536)
|
(1 874)
|
(1 784)
|
(3 534)
|
(3 640)
|
(3 191)
|
(2 791)
|
(312)
|
1 606
|
2 715
|
1 785
|
|
Non-Reccuring Items |
0
|
0
|
(74)
|
(95)
|
(95)
|
(163)
|
(918)
|
(897)
|
(897)
|
(829)
|
0
|
0
|
0
|
(137)
|
(137)
|
(139)
|
(140)
|
(19)
|
(61)
|
(74)
|
(73)
|
(65)
|
(23)
|
(7)
|
(454)
|
(971)
|
(971)
|
(971)
|
(525)
|
(1)
|
(1)
|
(19)
|
(34)
|
0
|
(49)
|
(40)
|
(26)
|
0
|
(10)
|
(0)
|
0
|
|
Gain/Loss on Disposition of Assets |
68
|
69
|
40
|
28
|
43
|
42
|
44
|
85
|
74
|
65
|
66
|
33
|
14
|
31
|
160
|
190
|
188
|
195
|
64
|
153
|
157
|
143
|
140
|
9
|
36
|
51
|
56
|
57
|
21
|
12
|
13
|
22
|
42
|
53
|
52
|
27
|
9
|
5
|
114
|
132
|
132
|
|
Total Other Income |
113
|
140
|
181
|
201
|
160
|
189
|
155
|
153
|
104
|
156
|
153
|
147
|
0
|
119
|
86
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
46
N/A
|
181
+292%
|
119
-34%
|
119
+0%
|
180
+51%
|
88
-51%
|
(768)
N/A
|
(570)
+26%
|
(476)
+17%
|
(581)
-22%
|
(36)
+94%
|
(116)
-224%
|
(585)
-407%
|
(597)
-2%
|
(83)
+86%
|
(209)
-153%
|
119
N/A
|
1 016
+757%
|
867
-15%
|
1 081
+25%
|
1 099
+2%
|
263
-76%
|
466
+77%
|
456
-2%
|
60
-87%
|
(322)
N/A
|
(715)
-122%
|
(1 158)
-62%
|
(603)
+48%
|
(10)
+98%
|
(297)
-2 990%
|
(1 279)
-331%
|
(637)
+50%
|
(2 020)
-217%
|
(1 527)
+24%
|
(562)
+63%
|
(212)
+62%
|
1 965
N/A
|
3 482
+77%
|
3 768
+8%
|
2 223
-41%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
33
|
24
|
52
|
122
|
(15)
|
8
|
312
|
244
|
125
|
134
|
(67)
|
(54)
|
34
|
14
|
(145)
|
(103)
|
61
|
(200)
|
(111)
|
(157)
|
(216)
|
10
|
(62)
|
(54)
|
(28)
|
113
|
183
|
293
|
174
|
(16)
|
48
|
346
|
138
|
501
|
395
|
(125)
|
70
|
(473)
|
(839)
|
(677)
|
(502)
|
|
Income from Continuing Operations |
79
|
205
|
171
|
242
|
165
|
97
|
(457)
|
(326)
|
(350)
|
(447)
|
(103)
|
(169)
|
(551)
|
(584)
|
(228)
|
(312)
|
180
|
816
|
756
|
924
|
883
|
273
|
404
|
401
|
32
|
(209)
|
(532)
|
(865)
|
(429)
|
(26)
|
(249)
|
(933)
|
(499)
|
(1 520)
|
(1 132)
|
(686)
|
(142)
|
1 491
|
2 643
|
3 092
|
1 721
|
|
Income to Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(10)
|
(12)
|
(13)
|
(8)
|
0
|
(8)
|
(7)
|
(4)
|
0
|
(18)
|
(37)
|
(59)
|
(87)
|
(91)
|
(102)
|
(109)
|
(113)
|
(114)
|
(99)
|
(87)
|
(55)
|
(31)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
660
N/A
|
778
+18%
|
766
-2%
|
828
+8%
|
163
-80%
|
126
-23%
|
(452)
N/A
|
(332)
+27%
|
(375)
-13%
|
(552)
-47%
|
(418)
+24%
|
(512)
-22%
|
(848)
-66%
|
(790)
+7%
|
(150)
+81%
|
(202)
-34%
|
381
N/A
|
947
+149%
|
820
-13%
|
971
+18%
|
797
-18%
|
182
-77%
|
302
+66%
|
293
-3%
|
(81)
N/A
|
(323)
-300%
|
(631)
-96%
|
(951)
-51%
|
(484)
+49%
|
(57)
+88%
|
(265)
-368%
|
(933)
-252%
|
(499)
+47%
|
(1 520)
-205%
|
(1 132)
+25%
|
(686)
+39%
|
(142)
+79%
|
1 491
N/A
|
2 643
+77%
|
3 092
+17%
|
1 721
-44%
|
|
EPS (Diluted) |
2.81
N/A
|
3.36
+20%
|
3.32
-1%
|
3.59
+8%
|
0.71
-80%
|
0.55
-23%
|
-1.95
N/A
|
-1.45
+26%
|
-1.63
-12%
|
-2.4
-47%
|
-1.8
+25%
|
-2.21
-23%
|
-3.69
-67%
|
-3.43
+7%
|
-0.64
+81%
|
-0.87
-36%
|
1.64
N/A
|
4.22
+157%
|
3.74
-11%
|
4.56
+22%
|
3.71
-19%
|
0.91
-75%
|
1.56
+71%
|
1.55
-1%
|
-0.42
N/A
|
-1.72
-310%
|
-3.07
-78%
|
-4.78
-56%
|
-2.43
+49%
|
-0.24
+90%
|
-1.2
-400%
|
-4.32
-260%
|
-2.31
+47%
|
-7.6
-229%
|
-5.04
+34%
|
-3.66
+27%
|
-0.75
+80%
|
7.56
N/A
|
13.74
+82%
|
16.21
+18%
|
8.96
-45%
|