Attached files

file filename
8-K - 8-K - Walter Energy, Inc.a11-28996_18k.htm

Exhibit 99.1

 

 

Headquarters
3000 Riverchase Galleria
Suite 1700
Birmingham, AL 35244 USA

 

 

 

www.walterenergy.com

 

 

 

 

 

 

 

Press Release

 

Walter Energy Announces Third Quarter 2011 Results

 

·            Produces 2.3 Million Metric Tons of Metallurgical Coal; Sales of 2.2 Million Metric Tons

 

·            Revenue of $690.1 Million, Net Income of $76.2 Million,  Diluted Earnings Per Share of $1.21, and EBITDA of $198.6 Million

 

·            Sets Strong Fourth Quarter Targets for Production, Income, and Earnings Expectations

 

·            Prepays $50 Million in Term Debt

 

BIRMINGHAM, Ala., - Nov. 2, 2011 - Walter Energy, Inc. (NYSE: WLT) (TSX: WLT), the world’s leading, publicly traded “pure play” producer of metallurgical coal for the global steel industry, today announced results for the third quarter ended Sept. 30, 2011.

 

During the third quarter 2011, Walter Energy produced 2.3 million metric tons of metallurgical coal, consisting of 1.7 million tons of hard coking coal and 0.6 million metric tons of low-vol PCI.  In addition, the Company produced 1.4 million metric tons of thermal coal during the third quarter 2011.

 

Walter Energy generated operating income of $148.7 million, net income of $76.2 million and diluted earnings per share of $1.21 per share for the third quarter 2011. In the third quarter 2010, Walter Energy’s results excluded the Apr. 1, 2011, impact from the acquisition of Western Coal Corp. and were $207.8 million in operating income, $136.2 million in net income, and $2.55 in diluted earnings per share.

 

“Walter Energy’s third quarter financial results were slightly above our expectations for operating income, net income and earnings per share. Consolidated revenues were $690 million, driven by lower volumes than expected, primarily within Canada.  The impact of lower volumes was partially offset by higher average pricing,” said Walt Scheller, chief executive officer. “At Mine No. 7 in Alabama, production is increasing and we are now out of the area where the geological squeeze has more recently constrained our cutting rates. I am also pleased to report that we expect production from the new longwall panel at Mine No. 7 within the next few days. The early start of this new longwall will help us accomplish record fourth quarter hard coking coal production in the U.S.”

 

Consolidated revenues for the third quarter 2011 totaled $690.1 million and consisted of $467.1 million from the U.S. segment, $222.7 million from the Canada and U.K. segment, and $0.3 million from the Corporate and Other segment. The consolidated average net selling price for hard coking coal increased to $263 per metric ton in the third quarter of 2011, up from $243 in the second quarter 2011. The U.S. segment average net selling price increased to $259 per metric ton in the third quarter, up from $237 in the second quarter 2011. In the Canadian and U.K. operations, the average net selling price for hard coking coal increased to $277 per metric ton, up from $262 in the second quarter 2011.

 

The consolidated average cash cost per ton was $132 per metric ton for hard coking coal, $143 per metric ton for low-vol PCI, and $64 per metric ton for thermal. On a consolidated basis, cash margins per metric ton were $131 in the third quarter for hard coking coal, $66 per metric ton for PCI, and approximately $8 per metric ton for thermal.

 



 

The consolidated operating income of $148.7 million consisted of $112.9 million from the U.S. segment, $50.2 million from the Canada and U.K. segment, and $14.4 million in operating losses from the Corporate and Other segment. Consolidated earnings before interest, taxes, depreciation and amortization (EBITDA) was $198.6 million in the third quarter of 2011 as compared with $233.7 million in the third quarter 2010.

 

Liquidity and Capital Expenditures

 

As of Sept. 30, 2011, the Company had available liquidity of approximately $489.6 million consisting of cash, cash equivalents, and marketable securities of $185.1 million, plus $ 304.5 million available under the Company’s $375 million credit revolver. Capital expenditures for the quarter were $157 million. In addition, the Company prepaid $50 million in term debt on Oct. 31, 2011.

 

Fourth Quarter Guidance

 

The Company currently anticipates consolidated sales of hard coking coal to be within the range of 2.1 million and 2.3 million metric tons, and production of hard coking coal in the fourth quarter to be within the range of 2.2 million and 2.4 million metric tons. Sales of low-vol PCI are expected to be in the range of 450 thousand and 530 thousand metric tons, and production of low-vol PCI is expected to be in the range of 580 thousand and 650 thousand metric tons. In addition, fourth quarter operating income is expected to be between $190 million and $230 million, net income between $120 million and $150 million, and earnings per share between $1.91 and $2.39.

 

Expanded Disclosure and Use of Non-GAAP Measures

 

This release contains the use of certain non-GAAP (U.S. Generally Accepted Accounting Principles) measures such as “adjusted earnings per diluted share” and “adjusted net income” as well as EBITDA. These non-GAAP measures are provided as supplemental to, and not as replacement of, nor equal to, financial measures prepared in accordance with GAAP. Management feels that these non-GAAP measures provide additional insights into the performance of the Company that they believe are helpful to investors and they reflect how management analyzes Company performance and compares that performance against other companies. A reconciliation of non-GAAP to GAAP measures is provided in the financial section of this release.

 

Conference Call Webcast

 

The Company will hold a live webcast to discuss third quarter results on Thursday, Nov. 3, 2011, at 9:00 a.m. EDT. To listen to the event live or in archive, visit www.walterenergy.com.

 

About Walter Energy

 

Walter Energy is the world’s leading, publicly traded “pure play” metallurgical coal producer for the global steel industry. The Company also produces thermal coal and industrial coal, anthracite, metallurgical coke and coal bed methane gas. The Company has strategic access to high-growth steel markets in Asia, South America and Europe. Walter Energy employs approximately 4,400 employees and contractors with operations in the United States, Canada and United Kingdom. For more information about Walter Energy, please visit the company website at www.walterenergy.com.

 

Safe Harbor Statement

 

Except for historical information contained herein, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and may involve a number of risks and uncertainties. Forward-looking statements are based on information available to management at the time, and they involve judgments and estimates. Forward-looking statements include expressions such as “believe,” “anticipate,” “expect,” “estimate,” “intend,” “may,” “plan,” “predict,”

 

2



 

“will,” and similar terms and expressions. These forward-looking statements are made based on expectations and beliefs concerning future events affecting us and are subject to various risks, uncertainties, and factors relating to our operations and business environment, all of which are difficult to predict and many of which are beyond our control, that could cause our actual results to differ materially from those matters expressed in or implied by these forward-looking statements. The following factors are among those that may cause actual results to differ materially from our forward-looking statements: the market demand for coal, coke, and natural gas as well as changes in pricing and costs; the availability of raw material, labor, equipment and transportation; changes in weather and geologic conditions; changes in extraction costs, pricing, and assumptions and projections concerning reserves in our mining operations; changes in customer orders; pricing actions by our competitors, customers, suppliers and contractors; changes in governmental policies and laws, including with respect to safety enhancements and environmental initiatives; availability and costs of credit, surety bonds and letters of credit; and changes in general economic conditions. Forward-looking statements made by us in this release, or elsewhere, speak only as of the date on which the statements were made. See also the “Risk Factors” in our 2010 Annual Report on Form 10-K and subsequent filings with the SEC which are currently available on our website at www.walterenergy.com. New risks and uncertainties arise from time to time, and it is impossible for us to predict these events or how they may affect us or our anticipated results. We have no duty to, and do not intend to, update or revise the forward-looking statements in this release, except as may be required by law. In light of these risks and uncertainties, readers should keep in mind that any forward-looking statements made in this press release may not occur. All data presented herein is as of the date of this release unless otherwise noted.

 

 

###

 

Contact:

Paul Blalock

Head - Investor Relations

1 205 745 2627

paul.blalock@walterenergy.com

 

 

3



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

($ in thousands, except per share and share amounts)

Unaudited

 

 

 

For the three months

 

 

 

ended September 30,

 

 

 

2011 (1)

 

2010

 

Revenues:

 

 

 

 

 

Sales

 

$

685,052

 

$

460,163

 

Miscellaneous income

 

5,017

 

4,099

 

 

 

690,069

 

464,262

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales (exclusive of depreciation and depletion)

 

425,487

 

200,498

 

Depreciation and depletion

 

63,046

 

25,905

 

Selling, general and administrative (2)

 

43,122

 

19,703

 

Postretirement benefits

 

9,764

 

10,369

 

 

 

541,419

 

256,475

 

 

 

 

 

 

 

Operating income

 

148,650

 

207,787

 

Interest expense

 

(27,642

)

(4,179

)

Interest income

 

40

 

175

 

Other loss (3)

 

(13,143

)

 

Income from continuing operations before income taxes

 

107,905

 

203,783

 

Income tax expense

 

31,684

 

66,811

 

Income from continuing operations

 

76,221

 

136,972

 

Discontinued operations (4)

 

 

(757

)

Net income

 

$

76,221

 

$

136,215

 

 

 

 

 

 

 

Basic income per share:

 

 

 

 

 

Income from continuing operations

 

$

1.22

 

$

2.59

 

Discontinued operations

 

 

(0.02

)

 

 

 

 

 

 

Net income

 

$

1.22

 

$

2.57

 

 

 

 

 

 

 

Weighted average number of shares outstanding (5)

 

62,413,694

 

52,919,764

 

 

 

 

 

 

 

Diluted income per share:

 

 

 

 

 

Income from continuing operations

 

$

1.21

 

$

2.57

 

Discontinued operations

 

 

(0.02

)

 

 

 

 

 

 

Net income

 

$

1.21

 

$

2.55

 

 

 

 

 

 

 

Weighted average number of diluted shares outstanding (5)

 

62,758,658

 

53,392,885

 

 


(1)

Includes the results of Western Coal Corp. since the April 1, 2011 date of acquisition as well as the effect of related purchase accounting as detailed within the Supplemental Information exhibits.

(2)

The 2011 third quarter includes $6.1 million of costs associated with the acquisition of Western Coal Corp.

(3)

The 2011 third quarter includes losses on the sale and remeasurement to fair value of equity investments.

(4)

Discontinued operations includes the results of our closed Homebuilding and Kodiak operations for the third quarter 2010.

(5)

The 2011 third quarter weighted average number of shares outstanding includes the issuance of 8,951,558 common shares on April 1, 2011 in connection with the acquisition of Western Coal Corp.

 

1



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

($ in thousands, except per share and share amounts)

Unaudited

 

 

 

For the nine months

 

 

 

ended September 30,

 

 

 

2011 (1)

 

2010

 

Revenues:

 

 

 

 

 

Sales

 

$

1,858,343

 

$

1,173,982

 

Miscellaneous income

 

13,460

 

12,951

 

 

 

1,871,803

 

1,186,933

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales (exclusive of depreciation and depletion)

 

1,106,008

 

574,095

 

Depreciation and depletion

 

180,830

 

71,959

 

Selling, general and administrative (2)

 

132,525

 

60,453

 

Postretirement benefits

 

30,374

 

31,099

 

 

 

1,449,737

 

737,606

 

 

 

 

 

 

 

Operating income

 

422,066

 

449,327

 

Interest expense

 

(63,245

)

(13,120

)

Interest income

 

356

 

633

 

Other income, net (3)

 

11,360

 

 

Income from continuing operations before income taxes

 

370,537

 

436,840

 

Income tax expense

 

105,145

 

141,063

 

Income from continuing operations

 

265,392

 

295,777

 

Discontinued operations (4)

 

 

(1,848

)

Net income

 

$

265,392

 

$

293,929

 

 

 

 

 

 

 

Basic income per share:

 

 

 

 

 

Income from continuing operations

 

$

4.45

 

$

5.56

 

Discontinued operations

 

 

(0.04

)

 

 

 

 

 

 

Net income

 

$

4.45

 

$

5.52

 

 

 

 

 

 

 

Weighted average number of shares outstanding (5)

 

59,601,241

 

53,224,084

 

 

 

 

 

 

 

Diluted income per share:

 

 

 

 

 

Income from continuing operations

 

$

4.43

 

$

5.50

 

Discontinued operations

 

 

(0.03

)

 

 

 

 

 

 

Net income

 

$

4.43

 

$

5.47

 

 

 

 

 

 

 

Weighted average number of diluted shares outstanding (5)

 

59,972,442

 

53,771,716

 

 


(1)

Includes the results of Western Coal Corp since the April 1, 2011 date of acquisition as well as the effect of related purchase accounting as detailed within the Supplemental Information exhibits.

(2)

The 2011 period includes $23.1 million of costs associated with the acquisition of Western Coal Corp.

(3)

The 2011 period includes a gain recognized on April 1, 2011 of $20.6 million as a result of remeasuring to fair value Western shares acquired from Audley Capital in January 2011, partially offset by a net loss on the sale and remeasurment to fair value of our other equity investments.

(4)

Discontinued operations includes the results of our closed Homebuilding and Kodiak operations for the 2010 period.

(5)

The 2011 period weighted average number of shares outstanding includes the issuance of 8,951,558 common shares on April 1, 2011 in connection with the acquisition of Western Coal Corp.

 

2



 

WALTER ENERGY, INC. AND SUBSIDIARIES

RESULTS BY OPERATING SEGMENT

($ in thousands)

Unaudited

 

 

 

For the three months

 

For the nine months

 

 

 

ended September 30,

 

ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

REVENUES: (1)

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

467,130

 

$

463,478

 

$

1,381,918

 

$

1,184,783

 

Canadian and U.K. Operations

 

222,681

 

 

488,256

 

 

Other

 

258

 

784

 

1,629

 

2,150

 

Revenues

 

$

690,069

 

$

464,262

 

$

1,871,803

 

$

1,186,933

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS): (1)

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

112,867

 

$

215,518

 

$

420,511

 

$

477,010

 

Canadian and U.K. Operations

 

50,195

 

 

62,643

 

 

Other (2)

 

(14,412

)

(7,731

)

(61,088

)

(27,683

)

Operating income

 

$

148,650

 

$

207,787

 

$

422,066

 

$

449,327

 

 

 

 

 

 

 

 

 

 

 

DEPRECIATION AND DEPLETION: (1)

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

46,732

 

$

25,733

 

$

114,170

 

$

71,623

 

Canadian and U.K. Operations

 

16,124

 

 

66,089

 

 

Other

 

190

 

172

 

571

 

336

 

Depreciation and Depletion

 

$

63,046

 

$

25,905

 

$

180,830

 

$

71,959

 

 

 

 

 

 

 

 

 

 

 

CAPITAL EXPENDITURES: (1)

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

41,435

 

$

35,147

 

$

126,543

 

$

76,008

 

Canadian and U.K. Operations

 

115,426

 

 

166,837

 

 

Other

 

99

 

43

 

(3

)

4,222

 

Capital Expenditures

 

$

156,960

 

$

35,190

 

$

293,377

 

$

80,230

 

 


(1)         Beginning in the second quarter of 2011 the Company reports all operations located in the U.S. under the U.S. Operations segment which includes Walter Energy’s historical operating segments of Underground Mining, Surface Mining and Walter Coke along with the West Virginia mining operations acquired through the April 1, 2011 acquisition of Western Coal Corp. The Company reports its mining operations located in northeast British Columbia (Canada) and South Wales (United Kingdom), both acquired through the Western Coal Corp. acquisition, under the Canadian and U.K. Operations segment. The Other segment primarily includes corporate expenses.

 

(2)         Amounts for the three and nine months ended September 30, 2011 include $6.1 million and $23.1 million, respectively, of costs associated with the April 1, 2011 acquisition of Western.

 

3



 

WALTER ENERGY, INC. AND SUBSIDIARIES

QUARTERLY STATISTICAL RESULTS AND FOURTH QUARTER GUIDANCE BY OPERATING SEGMENT AND MAJOR PRODUCT

(Ton information in thousand metric tons and dollars in USD)

 

Consolidated Statistical Information by Major Product

 

 

 

3 months ended
September 30, 2011
Actual

 

3 months ended
September 30, 2010
Actual

 

3 months ended
June 30, 2011
Actual

 

3 months ending December 31, 2011
Guidance

 

Hard Coking

 

 

 

 

 

 

 

Low

 

High

 

Sales Metric Tons

 

1,588

 

1,638

 

2,023

 

2,100

 

2,300

 

Production Metric Tons

 

1,678

 

1,696

 

1,996

 

2,230

 

2,425

 

Average Net Selling Price

 

$

263.23

 

$

228.94

 

$

242.99

 

$

248.00

 

$

262.00

 

Average Cash Cost per Ton (1)(2)

 

$

132.14

 

$

83.13

 

$

110.11

 

$

107.00

 

$

122.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Low Vol PCI

 

 

 

 

 

 

 

 

 

 

 

Sales Metric Tons

 

562

 

 

645

 

450

 

530

 

Production Metric Tons

 

587

 

 

495

 

580

 

650

 

Average Net Selling Price

 

$

209.12

 

 

$

207.92

 

$

190.00

 

$

200.00

 

Average Cash Cost per Ton (1)(2)

 

$

143.42

 

 

$

142.79

 

$

145.00

 

$

155.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

 

 

 

 

Sales Metric Tons

 

1,337

 

269

 

1,041

 

965

 

1,080

 

Production Metric Tons

 

1,359

 

290

 

914

 

865

 

980

 

Average Net Selling Price

 

$

71.40

 

$

82.39

 

$

73.80

 

$

65.00

 

$

76.00

 

Average Cash Cost per Ton (1)(2)

 

$

63.58

 

$

68.04

 

$

76.66

 

$

60.00

 

$

71.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Total All

 

 

 

 

 

 

 

 

 

 

 

Sales Metric Tons

 

3,487

 

1,907

 

3,708

 

3,515

 

3,910

 

Production Metric Tons

 

3,625

 

1,986

 

3,404

 

3,675

 

4,055

 

Average Net Selling Price

 

$

180.96

 

$

208.27

 

$

189.41

 

$

190.00

 

$

202.00

 

Average Cash Cost per Ton (1)(2)

 

$

107.67

 

$

81.00

 

$

106.40

 

$

99.00

 

$

112.00

 

 

US Segment Statistical Information by Major Product

 

 

 

3 months ended
September 30, 2011
Actual

 

3 months ended
September 30, 2010
Actual

 

3 months ended
June 30, 2011
Actual

 

3 months ending December 31, 2011
Guidance

 

Hard Coking

 

 

 

 

 

 

 

Low

 

High

 

Sales Metric Tons

 

1,232

 

1,638

 

1,546

 

1,670

 

1,800

 

Production Metric Tons

 

1,307

 

1,696

 

1,648

 

1,800

 

1,925

 

Average Net Selling Price

 

$

259.38

 

$

228.94

 

$

237.03

 

$

245.00

 

$

260.00

 

Average Cash Cost per Ton (1)(2)

 

$

126.03

 

$

83.13

 

$

98.06

 

$

100.00

 

$

115.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

 

 

 

 

Sales Metric Tons

 

1,302

 

269

 

1,014

 

950

 

1,050

 

Production Metric Tons

 

1,329

 

290

 

881

 

850

 

950

 

Average Net Selling Price

 

$

70.35

 

$

82.39

 

$

72.66

 

$

65.00

 

$

75.00

 

Average Cash Cost per Ton (1)(2)

 

$

61.85

 

$

68.04

 

$

69.77

 

$

60.00

 

$

70.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Total All

 

 

 

 

 

 

 

 

 

 

 

Sales Metric Tons

 

2,535

 

1,907

 

2,560

 

2,620

 

2,850

 

Production Metric Tons

 

2,637

 

1,986

 

2,529

 

2,650

 

2,875

 

Average Net Selling Price

 

$

162.25

 

$

208.27

 

$

171.93

 

$

180.00

 

$

192.00

 

Average Cash Cost per Ton (1)(2)

 

$

93.06

 

$

81.00

 

$

86.86

 

$

85.00

 

$

98.00

 

 

Canada and UK Segment Statistical Information by Major Product

 

 

 

3 months ended
September 30, 2011
Actual

 

3 months ended
September 30, 2010
Actual

 

3 months ended
June 30, 2011
Actual

 

3 months ending December 31, 2011
Guidance

 

Hard Coking

 

 

 

 

 

 

 

Low

 

High

 

Sales Metric Tons

 

356

 

 

476

 

430

 

500

 

Production Metric Tons

 

371

 

 

347

 

430

 

500

 

Average Net Selling Price

 

$

276.56

 

 

$

262.35

 

$

260.00

 

$

270.00

 

Average Cash Cost per Ton (1)(2)

 

$

153.26

 

 

$

149.23

 

$

135.00

 

$

145.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Low Vol PCI

 

 

 

 

 

 

 

 

 

 

 

Sales Metric Tons

 

562

 

 

645

 

450

 

530

 

Production Metric Tons

 

587

 

 

495

 

580

 

650

 

Average Net Selling Price

 

$

209.12

 

 

$

207.92

 

$

190.00

 

$

200.00

 

Average Cash Cost per Ton (1)(2)

 

$

143.42

 

 

$

142.79

 

$

145.00

 

$

155.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

 

 

 

 

Sales Metric Tons

 

35

 

 

27

 

15

 

30

 

Production Metric Tons

 

30

 

 

33

 

15

 

30

 

Average Net Selling Price

 

$

111.13

 

 

$

116.90

 

$

95.00

 

$

115.00

 

Average Cash Cost per Ton (1)(2)

 

$

128.70

 

 

$

336.82

 

$

90.00

 

$

105.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Total All

 

 

 

 

 

 

 

 

 

 

 

Sales Metric Tons

 

952

 

 

1,148

 

895

 

1,060

 

Production Metric Tons

 

988

 

 

875

 

1,025

 

1,180

 

Average Net Selling Price

 

$

230.78

 

 

$

228.38

 

$

222.00

 

$

231.00

 

Average Cash Cost per Ton (1)(2)

 

$

146.57

 

 

$

150.00

 

$

139.00

 

$

149.00

 

 


(1)          Average Cash Cost per Ton is based on reported Cost of Sales and includes items such as freight, royalties, manpower, fuel and other similar production and sales cost items but excludes depreciation, depletion and post retirement benefits. Average Cash Cost per Ton is a non-GAAP financial measure which is not calculated in conformity with U.S. Generally Accepted Accounting Principles (GAAP) and should be considered supplemental to, and not as a substitute or superior to financial measures calculated in conformity with GAAP. We believe Cash Cost per Ton is a useful measure as our management uses that as a measure of performance and we believe it aids some investors and analysts in comparing us against other companies to help analyze our current and future potential performance.

 

(2)          Reconcilliation of Cash Cost per Ton to Cost of Sales as disclosed (in thousands USD):

 

 

 

3 months ended
September 30, 2011
Actual

 

3 months ended
September 30, 2010
Actual

 

3 months ended
June 30, 2011
Actual

 

Cash Costs as Calculated from Above (sales tons times average cash cost per ton)

 

$

375,405

 

$

154,503

 

$

394,563

 

Cash Costs of Other Products

 

45,285

 

45,995

 

44,276

 

Purchase Accounting One-Time Effects on Cost of Sales

 

4,797

 

 

 

23,222

 

Total Cost of Sales

 

$

425,487

 

$

200,498

 

$

462,061

 

 

4



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

($ in thousands)

Unaudited

 

 

 

As of

 

 

 

September 30,

 

December 31,

 

 

 

2011 (1) (2)

 

2010

 

ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

185,146

 

$

293,410

 

Receivables, net

 

252,482

 

143,238

 

Inventories

 

226,566

 

97,631

 

Deferred income taxes

 

42,287

 

62,371

 

Prepaid expenses

 

63,887

 

28,179

 

Other current assets

 

49,238

 

10,710

 

Total current assets

 

819,606

 

635,539

 

Mineral interests, net

 

4,370,073

 

17,305

 

Property, plant and equipment, net

 

1,550,004

 

772,696

 

Deferred income taxes

 

 

149,520

 

Goodwill

 

278,425

 

 

Other long-term assets

 

153,839

 

82,705

 

TOTAL ASSETS

 

$

7,171,947

 

$

1,657,765

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current debt

 

$

97,426

 

$

13,903

 

Accounts payable

 

137,690

 

70,692

 

Accrued expenses

 

238,001

 

52,399

 

Accumulated postretirement benefits obligation

 

25,692

 

24,753

 

Other current liabilities

 

30,358

 

32,100

 

Total current liabilities

 

529,167

 

193,847

 

Long-term debt

 

2,327,313

 

154,570

 

Deferred income taxes

 

1,395,199

 

 

Accumulated postretirement benefits obligation

 

464,710

 

451,348

 

Other long-term liabilities

 

348,236

 

262,934

 

TOTAL LIABILITIES

 

5,064,625

 

1,062,699

 

STOCKHOLDERS’ EQUITY

 

2,107,322

 

595,066

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

7,171,947

 

$

1,657,765

 

 


(1)

 

Includes accounts of Western Coal Corp. acquired on April 1, 2011. The purchase price has been preliminarily allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. A full and detailed valuation of the assets and liabilities is being completed and certain information and analysis remains pending at this time. Accordingly, the allocation is preliminary and is expected to change as additional information becomes available and is assessed by the Company. The impact of such changes may be material.

 

 

 

(2)

 

In January 2011, we acquired approximately 25.3 million common shares of Western Coal Corp. from funds advised by Audley Capital for $293.7 million in cash. On April 1, 2011 we acquired the remaining common shares of Western Coal Corp. for $3.4 billion, funded through $2.2 billion in long-term debt and the issue of approximately 9.0 million common shares valued at $1.2 billion.

 

5



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

AND COMPREHENSIVE INCOME

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2011

($ in thousands)

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Capital in

 

 

 

 

 

Other

 

 

 

 

 

Common

 

Excess of

 

Comprehensive

 

Retained

 

Comprehensive

 

 

 

Total

 

Stock

 

Par Value

 

Income

 

Earnings

 

Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2010

 

$

595,066

 

$

531

 

$

355,540

 

 

 

$

411,383

 

$

(172,388

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

265,392

 

 

 

 

 

$

265,392

 

265,392

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in pension and postretirement benefit plans, net of tax

 

9,320

 

 

 

 

 

9,320

 

 

 

9,320

 

Change in unrealized loss on investments, net of tax

 

(1,192

)

 

 

 

 

(1,192

)

 

 

(1,192

)

Change in unrealized loss on hedges, net of tax

 

(2,147

)

 

 

 

 

(2,147

)

 

 

(2,147

)

Change in foreign currency translation adjustment

 

(266

)

 

 

 

 

(266

)

 

 

(266

)

Comprehensive income

 

 

 

 

 

 

 

$

271,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued upon the exercise of stock options

 

8,878

 

3

 

8,875

 

 

 

 

 

 

 

Dividends paid, $0.375 per share

 

(22,236

)

 

 

 

 

 

 

(22,236

)

 

 

Stock-based compensation

 

7,809

 

 

 

7,809

 

 

 

 

 

 

 

Excess tax benefit from stock-based compensation arrangements

 

8,946

 

 

 

8,946

 

 

 

 

 

 

 

Issuance of common stock in connection with the Western acquisition

 

1,224,126

 

90

 

1,224,036

 

 

 

 

 

 

 

Replacement stock options and warrants issued in connection with the Western acquisition

 

18,844

 

 

18,844

 

 

 

 

 

 

 

Other

 

(5,218

)

 

(5,218

)

 

 

 

 

 

 

Balance at September 30, 2011

 

$

2,107,322

 

$

624

 

$

1,618,832

 

 

 

$

654,539

 

$

(166,673

)

 

6



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)

Unaudited

 

 

 

For the nine months ended September 30,

 

 

 

2011 (1)

 

2010

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

265,392

 

$

293,929

 

Loss from discontinued operations

 

 

1,848

 

Income from continuing operations

 

265,392

 

295,777

 

 

 

 

 

 

 

Adjustments to reconcile income from continuing operations to net cash flows provided by operating activities:

 

 

 

 

 

Depreciation and depletion

 

180,830

 

71,959

 

Deferred income taxes

 

(19,138

)

85,703

 

Gain on investment in Western Coal Corp.

 

(20,553

)

 

Other

 

29,098

 

(12,553

)

 

 

 

 

 

 

Decrease (increase) in current assets, net of effect of business acquisitions:

 

 

 

 

 

Receivables

 

30,655

 

(91,783

)

Inventories

 

(1,560

)

12,580

 

Other current assets

 

19,496

 

12,839

 

Increase in current liabilities, net of effect of business acquisitions:

 

 

 

 

 

Accounts payable

 

24,645

 

14,966

 

Accrued expenses and other current liabilities

 

764

 

33,584

 

Cash flows provided by operating activities

 

509,629

 

423,072

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

Additions to property, plant and equipment

 

(293,377

)

(80,230

)

Acquisition of Western Coal Corp., net of cash acquired

 

(2,432,693

)

 

Acquisition of HighMount Exploration & Production Alabama, LLC.

 

 

(209,964

)

Proceeds from the sales of investments

 

27,325

 

 

Other

 

814

 

(4,105

)

Cash flows used in investing activities

 

(2,697,931

)

(294,299

)

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from issuance of debt

 

2,350,000

 

 

Borrowings under revolving credit agreement

 

41,461

 

 

Repayments on revolving credit agreement

 

(41,461

)

 

Retirements of debt

 

(165,024

)

(19,711

)

Dividends paid

 

(22,236

)

(18,654

)

Purchases of stock under stock repurchase program

 

 

(65,438

)

Debt issuance costs

 

(80,027

)

 

Other

 

(1,197

)

30,043

 

Cash flows provided by (used in) financing activities

 

2,081,516

 

(73,760

)

Cash flows provided by (used in) continuing operations

 

(106,786

)

55,013

 

 

 

 

 

 

 

CASH FLOWS FROM DISCONTINUED OPERATIONS

 

 

 

 

 

Cash flows used in operating activities

 

 

(6,146

)

Cash flows provided by investing activities

 

 

3,453

 

Cash flows provided by (used in) financing activities

 

 

 

Cash flows used in discontinued operations

 

 

(2,693

)

 

 

 

 

 

 

EFFECT OF FOREIGN EXCHANGE RATES ON CASH

 

(2,013

)

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

$

(108,799

)

$

52,320

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

$

293,410

 

$

165,279

 

Add: Cash and cash equivalents of discontinued operations at beginning of period

 

535

 

1,254

 

Net increase (decrease) in cash and cash equivalents

 

(108,799

)

52,320

 

Less: Cash and cash equivalents of discontinued operations at end of period

 

 

434

 

Cash and cash equivalents at end of period

 

$

185,146

 

$

218,419

 

 


(1) Includes the results of Western Coal Corp. since the April 1, 2011 acquisition date.

 

7



 

WALTER ENERGY, INC. AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

Unaudited

 

RECONCILIATION OF EBITDA TO AMOUNTS REPORTED UNDER US GAAP:

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

September 30,

 

September 30,

 

($ in thousands)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

76,221

 

$

136,215

 

$

265,392

 

$

293,929

 

Add interest expense

 

27,642

 

4,179

 

63,245

 

13,120

 

Less interest income

 

(40

)

(175

)

(356

)

(633

)

Add income tax expense

 

31,684

 

66,811

 

105,145

 

141,063

 

Add depreciation and depletion expense

 

63,046

 

25,905

 

180,830

 

71,959

 

Add loss from discontinued operations

 

 

757

 

 

1,848

 

Earnings from continuing operations before interest, income taxes, and depreciation and depletion (EBITDA) (1)

 

$

198,553

 

$

233,692

 

$

614,256

 

$

521,286

 

 


(1)

 

EBITDA is defined as earnings from continuing operations before interest expense, interest income, income taxes, and depreciation and depletion expense. EBITDA is a financial measure which is not calculated in conformity with U.S. Generally Accepted Accounting Principles (GAAP) and should be considered supplemental to, and not as a substitute or superior to financial measures calculated in conformity with GAAP. We believe that EBITDA is a useful measure as some investors and analysts use EBITDA to compare us against other companies and to help analyze our ability to satisfy principal and interest obligations and capital expenditure needs. EBITDA may not be comparable to similarly titled measures used by other entities.

 

8