{
  "docId": "019dd923-622b-71dc-a6da-fb39d1a50dfd",
  "docSlug": "41a3bf6001ae",
  "documentTitle": "CONSOL Energy (CNX)",
  "authorId": "04_Greenlight_Capital",
  "authorName": "David Einhorn",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2015-11-16 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 104,
  "pageCount": 107,
  "prevPage": 103,
  "nextPage": 105,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 16,
  "notes": "Includes details on commodity pricing, production volumes, operating costs, and WACC calculation references.",
  "elementsJson": [
    "headline_text",
    "subtitle_text",
    "data_table",
    "paragraph"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6da-fb39d1a50dfd/104",
  "deckHref": "/decks/019dd923-622b-71dc-a6da-fb39d1a50dfd",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6da-fb39d1a50dfd.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6da-fb39d1a50dfd#slide-104",
  "components": [
    {
      "bbox": null,
      "kind": "metric",
      "text": "PV of cash flows: $0.5",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-fb95-7708-ad62-c98beca737dd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.8,
        "x": 0.11,
        "y": 0.65
      },
      "kind": "paragraph",
      "text": "Notes: Includes CONSOL's Virginia Operations segment, Other Coal segment and Other Division (unallocated corporate activities)... (a) Using CONSOL corporate WACC calculated in Appendix A-1.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "94154094-b4ce-40de-9dad-28dfc8c8e6a3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.3,
        "x": 0.36,
        "y": 0.44
      },
      "kind": "table",
      "text": "Met (VA Ops) Opex / ton: Operating Costs $39; Direct Admin & Selling $1; Royalty/Production Taxes $3; G&A, Corp. & Other Income, Net $3; Cash tax rate 25%",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "72c20fe6-0bad-4d59-93f3-7a468122e8ce",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.3,
        "x": 0.36,
        "y": 0.19
      },
      "kind": "table",
      "text": "Met (VA Ops) Commodity Assumptions: Short term Met Price (2016-2018) $51; Long term Met Price (starting in 2019) $65",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ca28ca9e-5955-42d1-b84b-26dbbb982573",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.3,
        "x": 0.36,
        "y": 0.28
      },
      "kind": "table",
      "text": "Met (VA Ops) Development Data: Starting Reserves 203; Annual Production 2016-2017 4; Annual Production starting in 2018 7; Final Year 2046; Maintenance Capex $6",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e4ead215-4398-4be4-91ac-ab1b34404590",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.11,
        "y": 0.28
      },
      "kind": "table",
      "text": "WACC (a) 8.4%",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1e5ef13f-f45d-4d16-83d4-9c80b7e18f0a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.11,
        "y": 0.19
      },
      "kind": "table",
      "text": "PV of cash flows ($B) $0.5",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e05e19f7-d8db-4d60-98b9-219ace1f39d6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.4,
        "x": 0.11,
        "y": 0.09
      },
      "kind": "title",
      "text": "CONSOL Energy - Met Coal and Other Discounted Cash Flow Key Assumptions & Statistics",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3853bfaf-6386-4576-b278-c96401356176",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "0e37f778-e9c9-4cda-b3ba-e54654ddb3da",
      "evidence": "Discounted Cash Flow",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}