Attached files

file filename
8-K - 8-K - Walter Energy, Inc.a12-5537_18k.htm

Exhibit 99.1

 

GRAPHIC

 

Headquarters

3000 Riverchase Galleria

Suite 1700

Birmingham, AL 35244 USA

 

www.walterenergy.com

 

Press Release

 

 

Walter Energy Announces Fourth Quarter and Full-Year 2011 Results

 

— Results Driven By Acquisition of Western Coal —

 

·      Achieves Record 2011 Revenue of $2.6 Billion, Up 62% Over 2010 Revenue of $1.6 Billion

·      Earns $349 Million in Net Income,  $5.76 of Diluted EPS

·      Earns Record EBITDA of $822 Million in 2011, Up 19% Over 2010 EBITDA of $693 Million

·      Produces Record Metallurgical Coal Sales of 8.7 Million Metric Tons in 2011

·      Earns Fourth Quarter 2011 EBITDA of $207 Million

·      Repays $103.5 Million of Debt

 

Birmingham, Ala. - Feb. 21, 2012 - Walter Energy, Inc. (NYSE and TSX: WLT) the world’s leading, publicly traded pure-play producer of metallurgical (met) coal for the global steel industry, today announced results for the year and quarter ended Dec. 31, 2011. Summary highlights below.

 

 

 

Q4

 

FY

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

700 million

 

$

401 million

 

$

2.6 billion

 

$

1.6 billion

 

 

 

 

 

 

 

 

 

 

 

Operating Income (millions)

 

$

137

 

$

145

 

$

559

 

$

594

 

 

 

 

 

 

 

 

 

 

 

Net Income (millions)

 

$

84

 

$

92

 

$

349

 

$

386

 

 

 

 

 

 

 

 

 

 

 

EPS — Diluted

 

$

1.34

 

$

1.72

 

$

5.76

 

$

7.18

 

 

 

 

 

 

 

 

 

 

 

EBITDA (millions)*

 

$

207

 

$

171

 

$

822

 

$

693

 

 

 

 

 

 

 

 

 

 

 

Met Coal Sales (MMTs)

 

2.4

 

1.5

 

8.7

**

6.3

 

 


*Earnings before interest, taxes, depreciation and amortization

 

**Excludes first quarter 2011 pre-acquisition met coal sales of approximately 1 million metric tons (MMTs) from Western Coal

 

“Walter Energy delivered solid growth in 2011 growing revenue by almost $1 billion and earning a record EBITDA of $822 million,” said Walt Scheller, Chief Executive Officer. “We completed a major met coal acquisition of Western Coal, which is contributing to significant sales growth, greater global diversification and the broadening of our portfolio of mining assets. For 2012, we remain well-positioned to achieve record met coal production, and we are on target for 11.5 — 13.0 MMTs comprised of approximately 75% hard coking coal and 25% PCI.  We expect more than one-third of the increase to come from Mine No. 7, just under one-third to come from our other U.S. operations, and approximately one-third to come from our Canadian operations.  Longer term, our development portfolio for new met coal projects is strong and should continue to make Walter Energy one of the largest and most profitable (measured by profit per ton) producers of met coal in the world.”

 



 

Sales of hard coking coal (HCC) were 1.9 MMTs in the fourth quarter of 2011, up 18% from 1.6 MMTs in the third quarter 2011. The average net selling price for HCC was $244/MT, as compared with $263/MT in the third quarter 2011. Average cash costs for HCC were $132/MT, the same as in third quarter 2011. In the fourth quarter 2011, cash margins for HCC were $112/MT.

 

Sales of low-volatility pulverized coal injection (low-vol PCI) were 523 thousand MTs in the fourth quarter 2011 and 562 thousand MTs in the third quarter. The average net selling price for PCI was $212/MT in the fourth quarter 2011 and $209/MT in the third quarter 2011. Average cash costs for PCI were $165/MT in the fourth quarter and $143/MT in the third quarter 2011. In the fourth quarter 2011, cash margins for PCI were $47/MT.

 

Full-Year 2011 Financial Results

 

For the full-year 2011, revenues were $2,571 million, a $983 million increase, or 62% over 2010 revenues of $1,588 million and were driven largely by the Western Coal acquisition. EBITDA was $822 million in 2011, up $129 million, or 19% from 2010 EBITDA of $693 million. The improvement in both revenue and EBITDA was largely due to the acquisition of Western Coal and more favorable pricing for HCC year over year.

 

Operating income for 2011 was $559 million and net income was $349 million, or $5.76 per diluted share.  Operating income for 2010 was $594 million and net income was $386 million, or $7.18 per diluted share. The decreases are largely due to the acquisition of Western Coal and the related issuance of additional shares.  The average number of shares outstanding was 60.6 million in 2011 and 53.7 million in 2010.

 

Fourth Quarter 2011 Financial Results

 

Revenues for the fourth quarter 2011 were $700 million, a $299 million increase, or 75% over fourth quarter 2010 revenues of $401 million. EBITDA was $207 million in the fourth quarter 2011, an increase of $36 million, or 21% over fourth quarter 2010 EBITDA of $171 million.

 

Operating income for the fourth quarter 2011 was $137 million and net income was $84 million, or $1.34 per diluted share.  The average number of shares outstanding for the quarter was 62.7 million.

 

Liquidity and Capital Expenditures

 

As of December 31, 2011, the Company had available liquidity of approximately $422 million, consisting of cash and cash equivalents of $128 million plus $294 million available under the Company’s $375 million credit revolver.  Capital expenditures for the fourth quarter 2011 were $121 million and for the year 2011 were $415 million.

 

2012 Production Guidance

 

The Company currently anticipates full-year 2012 met coal production will be between 11.5 MMTs and 13.0 MMTs of which approximately 75% will be HCC and 25% will be low-vol PCI.

 

Transaction with Chevron Mining

 

In May 2011, Walter Energy completed the execution of mineral leases for approximately 75 million tons of recoverable Blue Creek coking coal reserves.  The transaction captured an integral portion of the last

 

2



 

remaining block of Blue Creek coal and paves the way for a strategic opportunity to assemble 170 million tons of high quality coking coal and the development of a new underground mine.

 

Safety and Stewardship Highlights

 

The Company reduced its total reportable injury rate by 15% as compared with Walter Energy and Western Coal pro forma 2011 and 2010 rates. This reduction is the result of our commitment to improve employee health and safety and a workforce dedicated to a safety culture. Our aggressive commitment to safety continues in our 2012 goal to further reduce accidents and citations by 20%.

 

In May 2011, Walter Energy contributed $1 million to aid the victims of the April 27 tornadoes in central and west central Alabama of which $750,000 went to the American Red Cross and an additional $250,000 went to Alabama Governor Robert Bentley’s Emergency Relief Fund.

 

The Company is also pleased to announce that it recently received the Surface Mine Reclamation Award 2011 at the 39th Annual West Virginia Coal Association Mining Symposium for its Lower Muddlety Nos. 1 and 2 Surface Mines in Nicholas County, West Virginia, for excellence in design, operation and reclamation of a surface mining operation.

 

Use of Non-GAAP Measures

 

This release contains the use of certain U.S. non-GAAP (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 conference call webcast to discuss fourth quarter and full-year 2011 results on Tuesday, Feb. 21, 2012, at 11 a.m. ET. To listen to the live event, 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 with strategic access to high-growth steel markets in Asia, South America and Europe. The Company also produces thermal coal and industrial coal, anthracite, metallurgical coke and coal bed methane gas. 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 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

 

3



 

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,” “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 statement made in this press release may not occur. All data presented herein is as of the date of this release unless otherwise noted.

 

###

 

Investor Relations Contact:

Paul Blalock

Vice President, Investor Relations

205.745.2627

paul.blalock@walterenergy.com

 

4



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

Unaudited

 

 

 

For the three months

 

 

 

ended December 31,

 

 

 

2011 (1)

 

2010

 

Revenues:

 

 

 

 

 

Sales

 

$

703,982

 

$

396,863

 

Miscellaneous (loss) income

 

(4,427

)

3,934

 

 

 

699,555

 

400,797

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales (exclusive of depreciation and depletion)

 

455,104

 

192,421

 

Depreciation and depletion

 

64,679

 

26,743

 

Selling, general and administrative (2)

 

33,224

 

26,519

 

Postretirement benefits

 

10,011

 

10,379

 

 

 

563,018

 

256,062

 

 

 

 

 

 

 

Operating income

 

136,537

 

144,735

 

Interest expense

 

(33,575

)

(4,130

)

Interest income

 

250

 

151

 

Other income, net (3)

 

6,246

 

 

Income from continuing operations before income taxes

 

109,458

 

140,756

 

Income tax expense

 

25,674

 

47,108

 

Income from continuing operations

 

83,784

 

93,648

 

Discontinued operations (4)

 

 

(1,780

)

Net income

 

$

83,784

 

$

91,868

 

 

 

 

 

 

 

Basic income per share:

 

 

 

 

 

Income from continuing operations

 

$

1.34

 

$

1.77

 

Discontinued operations

 

 

(0.04

)

 

 

 

 

 

 

Net income

 

$

1.34

 

$

1.73

 

 

 

 

 

 

 

Weighted average number of shares outstanding (5)

 

62,441,694

 

52,992,021

 

 

 

 

 

 

 

Diluted income per share:

 

 

 

 

 

Income from continuing operations

 

$

1.34

 

$

1.75

 

Discontinued operations

 

 

(0.03

)

 

 

 

 

 

 

Net income

 

$

1.34

 

$

1.72

 

 

 

 

 

 

 

Weighted average number of diluted shares outstanding (5)

 

62,738,135

 

53,420,985

 

 


(1)       Includes the results of Western Coal since the April 1, 2011 date of acquisition as well as the effect of related preliminary purchase accounting.

 

(2)       Amount for 2010 includes $5.9 million of costs associated with the acquisition of Western Coal.

 

(3)       Other income represents a gain on the remeasurement to fair value of equity investments.

 

(4)       Discontinued operations includes the results of our closed Homebuilding and Kodiak operations for the fourth quarter 2010.

 

(5)       The 2011 fourth quarter weighted average number of shares outstanding gives effect to the issuance of 8,951,558 common shares on April 1, 2011 in connection with the acquisition of Western Coal.

 

1



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

Unaudited

 

 

 

For the years

 

 

 

ended December 31,

 

 

 

2011 (1)

 

2010

 

Revenues:

 

 

 

 

 

Sales

 

$

2,562,325

 

$

1,570,845

 

Miscellaneous income

 

9,033

 

16,885

 

 

 

2,571,358

 

1,587,730

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales (exclusive of depreciation and depletion)

 

1,561,112

 

766,516

 

Depreciation and depletion

 

245,509

 

98,702

 

Selling, general and administrative (2)

 

165,749

 

86,972

 

Postretirement benefits

 

40,385

 

41,478

 

 

 

2,012,755

 

993,668

 

 

 

 

 

 

 

Operating income

 

558,603

 

594,062

 

Interest expense

 

(96,820

)

(17,250

)

Interest income

 

606

 

784

 

Other income, net (3)

 

17,606

 

 

Income from continuing operations before income taxes

 

479,995

 

577,596

 

Income tax expense

 

130,819

 

188,171

 

Income from continuing operations

 

349,176

 

389,425

 

Discontinued operations (4)

 

 

(3,628

)

Net income

 

$

349,176

 

$

385,797

 

 

 

 

 

 

 

Basic income per share:

 

 

 

 

 

Income from continuing operations

 

$

5.79

 

$

7.32

 

Discontinued operations

 

 

(0.07

)

 

 

 

 

 

 

Net income

 

$

5.79

 

$

7.25

 

 

 

 

 

 

 

Weighted average number of shares outstanding (5)

 

60,257,029

 

53,178,901

 

 

 

 

 

 

 

Diluted income per share:

 

 

 

 

 

Income from continuing operations

 

$

5.76

 

$

7.25

 

Discontinued operations

 

 

(0.07

)

 

 

 

 

 

 

Net income

 

$

5.76

 

$

7.18

 

 

 

 

 

 

 

Weighted average number of diluted shares outstanding (5)

 

60,611,154

 

53,700,181

 

 


(1)          Includes the results of Western Coal since the April 1, 2011 date of acquisition as well as the effect of related preliminary purchase accounting.

 

(2)          Amounts for 2011 and 2010 include $23.2 million and $5.9 million, respectively, of costs associated with the acquisition of Western Coal.

 

(3)          Results for 2011 include 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 2010.

 

(5)          The weighted average number of shares outstanding in 2011 gives effect to the issuance of 8,951,558 common shares on April 1, 2011 in connection with the acquisition of Western Coal.

 

2



 

WALTER ENERGY, INC. AND SUBSIDIARIES

RESULTS BY OPERATING SEGMENT (1)

($ in thousands)

Unaudited

 

 

 

For the three months

 

For the years

 

 

 

ended December 31,

 

ended December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

REVENUES:

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

489,264

 

$

399,951

 

$

1,871,182

 

$

1,584,734

 

Canadian and U.K. Operations

 

209,798

 

 

698,054

 

 

Other

 

493

 

846

 

2,122

 

2,996

 

Revenues

 

$

699,555

 

$

400,797

 

$

2,571,358

 

$

1,587,730

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS):

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

145,385

 

$

157,432

 

$

565,731

 

$

634,442

 

Canadian and U.K. Operations

 

5,664

 

 

67,349

 

 

Other (2)

 

(14,512

)

(12,697

)

(74,477

)

(40,380

)

Operating income

 

$

136,537

 

$

144,735

 

$

558,603

 

$

594,062

 

 

 

 

 

 

 

 

 

 

 

DEPRECIATION AND DEPLETION:

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

37,171

 

$

26,547

 

$

151,341

 

$

98,170

 

Canadian and U.K. Operations

 

27,304

 

 

93,392

 

 

Other

 

204

 

196

 

776

 

532

 

Depreciation and Depletion

 

$

64,679

 

$

26,743

 

$

245,509

 

$

98,702

 

 

 

 

 

 

 

 

 

 

 

CAPITAL EXPENDITURES:

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

23,453

 

$

76,291

 

$

149,996

 

$

152,299

 

Canadian and U.K. Operations

 

97,639

 

 

264,476

 

 

Other

 

97

 

955

 

94

 

5,177

 

Capital Expenditures

 

$

121,189

 

$

77,246

 

$

414,566

 

$

157,476

 

 


(1)          Beginning in the second quarter of 2011 the Company reports all operations located in the U.S. in 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. The Company reports its mining operations located in northeast British Columbia (Canada) and South Wales (United Kingdom), both acquired through the Western Coal acquisition, in the Canadian and U.K. Operations segment. The Other segment primarily includes corporate expenses.

 

(2)          Amounts for the year ended December 31, 2011 include $23.2 million and amounts for the 2010 fourth quarter and year ended December 31, 2010 include $5.9 million of costs associated with the acquisition of Western Coal.

 

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
December 31, 2011
Actual

 

3 months ended
December 31, 2010
Actual

 

3 months ended
September 30,
2011 Actual

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

1,878

 

1,493

 

1,588

 

Production Metric Tons

 

1,840

 

1,329

 

1,678

 

Average Net Selling Price

 

$

244.34

 

$

217.64

 

$

263.23

 

Average Cash Cost per Ton (1)(2)

 

$

131.74

 

$

91.14

 

$

132.14

 

 

 

 

 

 

 

 

 

Low Vol PCI

 

 

 

 

 

 

 

Sales Metric Tons

 

523

 

 

562

 

Production Metric Tons

 

567

 

 

587

 

Average Net Selling Price

 

$

212.29

 

 

$

209.12

 

Average Cash Cost per Ton (1)(2)

 

$

165.44

 

 

$

143.42

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

1,068

 

235

 

1,337

 

Production Metric Tons

 

993

 

287

 

1,359

 

Average Net Selling Price

 

$

69.86

 

$

87.67

 

$

71.40

 

Average Cash Cost per Ton (1)(2)

 

$

69.40

 

$

75.09

 

$

63.58

 

 

 

 

 

 

 

 

 

Total All

 

 

 

 

 

 

 

Sales Metric Tons

 

3,469

 

1,727

 

3,487

 

Production Metric Tons

 

3,401

 

1,616

 

3,625

 

Average Net Selling Price

 

$

185.79

 

$

199.99

 

$

180.96

 

Average Cash Cost per Ton (1)(2)

 

$

117.63

 

$

88.96

 

$

107.67

 

 

US Segment Statistical Information by Major Product

 

 

 

3 months ended
December 31, 2011
Actual

 

3 months ended
December 31, 2010
Actual

 

3 months ended
September 30,
2011 Actual

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

1,390

 

1,493

 

1,232

 

Production Metric Tons

 

1,449

 

1,329

 

1,307

 

Average Net Selling Price

 

$

242.61

 

$

217.64

 

$

259.38

 

Average Cash Cost per Ton (1)(2)

 

$

118.88

 

$

91.14

 

$

126.03

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

1,036

 

235

 

1,302

 

Production Metric Tons

 

965

 

287

 

1,329

 

Average Net Selling Price

 

$

68.71

 

$

87.67

 

$

70.35

 

Average Cash Cost per Ton (1)(2)

 

$

66.92

 

$

75.09

 

$

61.85

 

 

 

 

 

 

 

 

 

Total All

 

 

 

 

 

 

 

Sales Metric Tons

 

2,425

 

1,727

 

2,535

 

Production Metric Tons

 

2,414

 

1,616

 

2,637

 

Average Net Selling Price

 

$

168.35

 

$

199.99

 

$

162.25

 

Average Cash Cost per Ton (1)(2)

 

$

96.69

 

$

88.96

 

$

93.06

 

 

 

 

 

 

 

 

 

 

Canada and UK Segment Statistical Information by Major Product

 

 

 

3 months ended
December 31, 2011
Actual

 

3 months ended
December 31, 2010
Actual

 

3 months ended
September 30,
2011 Actual

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

488

 

 

356

 

Production Metric Tons

 

391

 

 

371

 

Average Net Selling Price

 

$

249.24

 

 

$

276.56

 

Average Cash Cost per Ton (1)(2)

 

$

168.34

 

 

$

153.26

 

 

 

 

 

 

 

 

 

Low Vol PCI

 

 

 

 

 

 

 

Sales Metric Tons

 

523

 

 

562

 

Production Metric Tons

 

567

 

 

587

 

Average Net Selling Price

 

$

212.29

 

 

$

209.12

 

Average Cash Cost per Ton (1)(2)

 

$

165.44

 

 

$

143.42

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

32

 

 

35

 

Production Metric Tons

 

28

 

 

30

 

Average Net Selling Price

 

$

106.94

 

 

$

111.13

 

Average Cash Cost per Ton (1)(2)

 

$

149.08

 

 

$

128.70

 

 

 

 

 

 

 

 

 

Total All

 

 

 

 

 

 

 

Sales Metric Tons

 

1,044

 

 

952

 

Production Metric Tons

 

987

 

 

988

 

Average Net Selling Price

 

$

226.32

 

 

$

230.78

 

Average Cash Cost per Ton (1)(2)

 

$

166.29

 

 

$

146.57

 

 


(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
December 31, 2011
Actual

 

3 months ended
December 31, 2010
Actual

 

3 months ended
September 30,
2011 Actual

 

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

 

$

408,058

 

$

153,634

 

$

375,405

 

Cash Costs of Other Products

 

42,746

 

38,787

 

45,285

 

Purchase Accounting One-Time Effects on Cost of Sales

 

4,300

 

0

 

4,797

 

Total Cost of Sales

 

$

455,104

 

$

192,421

 

$

425,487

 

 


 


 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

($ in thousands)

Unaudited

 

 

 

As of

 

 

 

December 31,

 

December 31,

 

 

 

2011 (1) (2)

 

2010

 

ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

128,430

 

$

293,410

 

Receivables, net

 

313,343

 

143,238

 

Inventories

 

242,607

 

97,631

 

Deferred income taxes

 

61,079

 

62,371

 

Prepaid expenses

 

49,974

 

28,179

 

Other current assets

 

45,627

 

10,710

 

Total current assets

 

841,060

 

635,539

 

Mineral interests, net

 

2,946,113

 

17,305

 

Property, plant and equipment, net

 

1,637,182

 

772,696

 

Deferred income taxes

 

109,300

 

149,520

 

Goodwill

 

1,124,597

 

 

Other long-term assets

 

153,951

 

82,705

 

TOTAL ASSETS

 

$

6,812,203

 

$

1,657,765

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current debt

 

$

56,695

 

$

13,903

 

Accounts payable

 

112,661

 

70,692

 

Accrued expenses

 

229,067

 

52,399

 

Accumulated postretirement benefits obligation

 

27,247

 

24,753

 

Other current liabilities

 

59,827

 

32,100

 

Total current liabilities

 

485,497

 

193,847

 

Long-term debt

 

2,269,020

 

154,570

 

Deferred income taxes

 

1,003,383

 

 

Accumulated postretirement benefits obligation

 

550,671

 

451,348

 

Other long-term liabilities

 

381,537

 

262,934

 

TOTAL LIABILITIES

 

4,690,108

 

1,062,699

 

STOCKHOLDERS’ EQUITY

 

2,122,095

 

595,066

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

6,812,203

 

$

1,657,765

 

 


(1)          Includes accounts of Western Coal 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. The purchase price allocation will be finalized during the 2012 first quarter.

 

(2)          In January 2011, we acquired approximately 25.3 million common shares of Western Coal 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 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 YEAR ENDED DECEMBER 31, 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

 

349,176

 

 

 

 

 

$

349,176

 

349,176

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in pension and postretirement benefit plans, net of tax

 

(53,224

)

 

 

 

 

(53,224

)

 

 

(53,224

)

Change in unrealized loss on investments, net of tax

 

128

 

 

 

 

 

128

 

 

 

128

 

Change in unrealized loss on hedges, net of tax

 

(716

)

 

 

 

 

(716

)

 

 

(716

)

Change in foreign currency translation adjustment

 

(3,276

)

 

 

 

 

(3,276

)

 

 

(3,276

)

Comprehensive income

 

 

 

 

 

 

 

$

292,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued upon the exercise of stock options

 

8,920

 

3

 

8,917

 

 

 

 

 

 

 

Dividends paid, $0.50 per share

 

(30,042

)

 

 

 

 

 

 

(30,042

)

 

 

Stock-based compensation

 

9,384

 

 

 

9,384

 

 

 

 

 

 

 

Excess tax benefits from stock-based compensation arrangements

 

8,929

 

 

 

8,929

 

 

 

 

 

 

 

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

 

(5,220

)

 

(5,220

)

 

 

 

 

 

 

Balance at December 31, 2011

 

$

2,122,095

 

$

624

 

$

1,620,430

 

 

 

$

730,517

 

$

(229,476

)

 

6



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)

Unaudited

 

 

 

For the years ended December 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

349,176

 

$

385,797

 

Loss from discontinued operations

 

 

3,628

 

Income from continuing operations

 

349,176

 

389,425

 

 

 

 

 

 

 

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

 

 

 

 

 

Depreciation and depletion

 

245,509

 

98,702

 

Deferred income taxes

 

66,397

 

83,174

 

Amortization of debt issuance costs

 

21,154

 

2,975

 

Excess tax benefits from stock-based compensation arrangements

 

(8,929

)

(28,875

)

Gain on initial investment in Western Coal Corp.

 

(20,553

)

 

Other

 

18,764

 

14,433

 

 

 

 

 

 

 

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

 

 

 

 

 

Receivables

 

(1,605

)

(65,935

)

Inventories

 

(1,885

)

1,966

 

Other current assets

 

18,929

 

13,155

 

Increase (decrease) in current liabilities, net of effect of business acquisitions:

 

 

 

 

 

Accounts payable

 

13,676

 

23,717

 

Accrued expenses and other current liabilities

 

6,233

 

41,413

 

Cash flows provided by operating activities

 

706,866

 

574,150

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

Additions to property, plant and equipment

 

(436,705

)

(157,476

)

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

 

1,413

 

(3,414

)

Cash flows used in investing activities

 

(2,840,660

)

(370,854

)

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from issuance of debt

 

2,350,000

 

 

Borrowings under revolving credit agreement

 

71,259

 

 

Repayments on revolving credit agreement

 

(61,259

)

 

Retirements of debt

 

(290,630

)

(26,972

)

Dividends paid

 

(30,042

)

(25,266

)

Purchases of stock under stock repurchase program

 

 

(65,438

)

Excess tax benefits from stock-based compensation arrangements

 

8,929

 

28,875

 

Proceeds from stock options exercised

 

8,920

 

17,134

 

Debt issuance costs

 

(80,027

)

 

Other

 

(5,203

)

(3,015

)

Cash flows provided by (used in) financing activities

 

1,971,947

 

(74,682

)

Cash flows provided by (used in) continuing operations

 

(161,847

)

128,614

 

 

 

 

 

 

 

CASH FLOWS FROM DISCONTINUED OPERATIONS

 

 

 

 

 

Cash flows used in operating activities

 

 

(6,268

)

Cash flows provided by investing activities

 

 

5,066

 

Cash flows provided by (used in) financing activities

 

 

 

Cash flows used in discontinued operations

 

 

(1,202

)

 

 

 

 

 

 

EFFECT OF FOREIGN EXCHANGE RATES ON CASH

 

(3,668

)

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

$

(165,515

)

$

127,412

 

 

 

 

 

 

 

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

 

(165,515

)

127,412

 

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

 

 

535

 

Cash and cash equivalents at end of period

 

$

128,430

 

$

293,410

 

 

7



 

WALTER ENERGY, INC. AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

Unaudited

 

RECONCILIATION OF EBITDA TO AMOUNTS REPORTED UNDER US GAAP:

 

 

 

For the three months ended
December 31,

 

For the years ended
December 31,

 

($ in thousands)

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

83,784

 

$

91,868

 

$

349,176

 

$

385,797

 

Add interest expense

 

33,575

 

4,130

 

96,820

 

17,250

 

Less interest income

 

(250

)

(151

)

(606

)

(784

)

Add income tax expense

 

25,674

 

47,108

 

130,819

 

188,171

 

Add depreciation and depletion expense

 

64,679

 

26,743

 

245,509

 

98,702

 

Add loss from discontinued operations

 

 

1,780

 

 

3,628

 

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

 

$

207,462

 

$

171,478

 

$

821,718

 

$

692,764

 

 


(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