Attached files

file filename
8-K - 8-K - Walter Energy, Inc.a12-10964_18k.htm

Exhibit 99.1

 

 

Headquarters

 3000 Riverchase Galleria

 Suite 1700

 Birmingham, AL 35244 USA

 

 

 

www.walterenergy.com

 

 

 

 

 

Press Release

 

Walter Energy Announces First Quarter 2012 Results

 

·                  First Quarter Revenues Reach $632 Million; EPS of $0.65; Operating Income of $84 Million; EBITDA of $144 Million

·                  Realizes All-Time Record Quarterly Metallurgical Coal Production of 3 Million Metric Tons

·                  Metallurgical Coal Sales of 2.4 Million; Inventory Grows by Over 500,000 Metric Tons

·                  Recent Costs Per Ton of Hard Coking Coal Continue to Improve in the U.S. and Canada

 

(Note:  Trend comparisons with Fourth Quarter 2011 vs. First Quarter 2011 are included due to the Western Coal acquisition, effective April 1, 2011.)

 

BIRMINGHAM, AL — May 2, 2012 - Walter Energy, Inc. (NYSE:  WLT) (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 first quarter ended March 31, 2012.

 

“Our first quarter results reflect sales of 2.4 million metric tons (MMTs) of met coal and were in line with the latest outlook we provided. However, when compared with prior periods, the first quarter reflects reduced profitability,” said Walt Scheller, Chief Executive Officer. “First-quarter met coal production of 3 MMTs was better than our outlook for 2.8 to 2.9 MMTs and set a new quarterly record. I am particularly pleased that consolidated cash costs per ton of hard coking coal (HCC) have improved 12 percent when compared with the fourth quarter of 2011. Walter is on target to achieve our production targets while continuing to focus on further cost reductions.”

 

First Quarter Financial Results

 

For the first quarter 2012, revenues reached $632 million, up significantly from the $409 million reported in the first quarter of 2011, reflecting the acquisition of Western Coal. As noted in the table below, operating income, net income and earnings per share were all lower in the first quarter of 2012 compared with the same period a year ago, reflecting losses from the Canadian and U.K. operations (including one-time costs at the Willow mine), higher U.S. operating costs and increased interest expense.

 

Operating income was $84 million in the first quarter 2012 and was comprised of $107 million from U.S. operations, partially offset by a first-quarter operating loss of $14 million in the Canadian and U.K. operations and a $9 million loss in the other segment. The operating loss in the Canadian and U.K. operations was primarily due to high operating costs. Earnings before interest, taxes, depreciation and amortization (EBITDA) was lower in the first quarter of 2012 reflecting these higher operating costs as mentioned. Lower coal sales prices also reduced all operating results compared with the fourth quarter of 2011.

 



 

 

 

Q1 2012

 

Q1 2011*

 

Q4 2011

 

Revenue (millions)

 

$

632

 

$

409

 

$

700

 

Operating income (millions)

 

$

84

 

$

120

 

$

137

 

Net income (millions)

 

$

41

 

$

82

 

$

84

 

EPS — Diluted

 

$

0.65

 

$

1.53

 

$

1.34

 

Average shares — Diluted (millions)

 

62.7

 

53.5

 

62.7

 

EBITDA (millions)

 

$

144

 

$

148

 

$

207

 

Met Coal Sales (MMTs)

 

2.4

 

1.5

 

2.4

 

Met Coal Production (MMTs)

 

3.0

 

1.5

 

2.4

 

Consolidated Product Metrics

 

 

 

 

 

 

 

Average Net Selling Price

HCC

 

$

226

 

$

214

 

$

244

 

 

PCI

 

$

188

 

N/A

 

$

212

 

Cash Cost Per Ton

HCC

 

$

116

 

$

100

 

$

132

 

 

PCI

 

$

208

 

N/A

 

$

165

 

 

 

 

 

 

 

 

 

 

U.S. Product Metrics

 

 

$

159

**

 

 

$

145

**

Average Net Selling Price

HCC

 

$

221

 

$

214

 

$

243

 

Cash Cost Per Ton

HCC

 

$

110

 

$

100

 

$

119

 

 

 

 

 

 

 

 

 

 

Canada and U.K. Metrics

 

 

 

 

 

 

 

 

Average Net Selling Price

HCC

 

$

250

 

N/A

 

$

249

 

 

PCI

 

$

188

 

N/A

 

$

212

 

Cash Cost Per Ton

HCC

 

$

145

 

N/A

 

$

168

 

 


*Does not include Western Coal Corporation, which was acquired April 1, 2011

**Cash cost per ton of pulverized coal injection (PCI) coal, excluding the Willow project

 

Cash Costs

 

The consolidated cash cost for HCC decreased 12 percent to $116 per metric ton (MT) compared with $132 per MT in the fourth quarter 2011.  In the U.S. operations, the cash cost of HCC decreased 7 percent to $110 per MT compared with $119 per MT in the prior quarter. In the Canadian operations, the cash cost of HCC decreased 14 percent to $145 per MT compared with $168 in the prior quarter.

 

The improvement in cash cost for HCC was partially offset by higher cash costs per MT for PCI in the first quarter of 2012 compared with the fourth quarter 2011. At the Brule PCI mine, the cash cost per MT was $159 in the first quarter of 2012. Overall PCI cash costs per ton in the first quarter 2012 were affected by low first quarter production at the Willow mine, which resulted from the planned wash plant outage necessary to

 

2



 

upgrade its capability to process HCC. The wash plant upgrade was successfully completed during the quarter and will allow for the processing of premium low-vol HCC from the Willow mine going forward.

 

Liquidity and Capital Expenditures

 

At the end of the first quarter 2012, available liquidity was $366 million, consisting of cash and cash equivalents of $138 million plus $228 million available under the Company’s $375 million credit revolver.  Capital expenditures for the first quarter were $121 million.

 

Metallurgical Sales Volume and Pricing

 

As anticipated in the Company’s first-quarter outlook news release issued March 26, 2012, consolidated met coal sales volume was 2.4 MMTs in the first quarter of 2012. HCC sales volume of 1.9 MMTs was up 25 percent compared with 1.5 MMTs in the first quarter 2011, prior to the acquisition of Western Coal. PCI sales volume was 0.5 MMTs in the first quarter of 2012.

 

The average first-quarter 2012 selling price of HCC was $226 per MT, slightly above the $220 per MT price estimated in the Company’s first-quarter outlook. However, the HCC selling price was 7 percent lower than the $244 per MT achieved last quarter, reflecting world market trends. The average first-quarter selling price for PCI was $188 per MT, again above the estimate of $180 per MT in the first-quarter outlook, but 11 percent lower than the $212 per MT achieved in the fourth quarter of 2011, reflecting world market trends.

 

Metallurgical Coal Production

 

Consolidated met coal production reached a quarterly record of 3 MMTs in the first quarter 2012, double the 1.5 MMTs produced in the first quarter of 2011 due largely to the acquisition of Western Coal. Compared with the fourth quarter, met coal production is up almost 25 percent from 2.4 MMTs produced in the fourth quarter 2011.

 

The Company increased its higher margin HCC production to 2.4 MMTs in the first quarter of 2012. HCC comprised 80 percent of met production in the first quarter of 2012 compared with 76 percent in the fourth quarter 2011. The remainder of met coal output in both periods was low-vol PCI coal.

 

2012 Production Guidance

 

The Company continues to forecast that full-year 2012 met coal production will be between 11.5 and 13.0 MMTs, of which an estimated 75 percent to 80 percent will be HCC and the remainder will be low-vol PCI.

 

Safety and Stewardship Highlights

 

U.S. operations reduced its total recordable injury rate by 16 percent in the first quarter of 2012 compared with first quarter 2011. Canadian and U.K. operations reduced their total reportable injury rate by 5 percent compared with the same period last year.

 

On April 20, the Brule mine was awarded the Edward Prior Safety Award for 2011 by the Office of the Chief Inspector of Mines from the Ministry of Natural Resource Operations in British Columbia, Canada, as recognition for dedication to safe operations in all aspects of its mining operations.

 

3



 

Use of Non-GAAP Measures

 

This release contains the use of certain U.S. non-GAAP (Generally Accepted Accounting Principles) measures. These non-GAAP measures are provided as supplemental information for financial measures prepared in accordance with GAAP. Management believes that these non-GAAP measures provide additional insights into the performance of the Company, 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 first quarter 2012 results Thursday, May 3, 2012, at 8 a.m. CDT. 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, 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 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 2011 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

 

4



 

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.

 

5



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

Unaudited

 

 

 

For the three months

 

 

 

ended March 31,

 

 

 

2012 (1)

 

2011

 

Revenues:

 

 

 

 

 

Sales

 

$

627,298

 

$

406,575

 

Miscellaneous income

 

4,265

 

2,159

 

 

 

631,563

 

408,734

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales (exclusive of depreciation and depletion)

 

431,534

 

218,460

 

Depreciation and depletion

 

66,493

 

28,358

 

Selling, general and administrative (2)

 

36,247

 

31,882

 

Postretirement benefits

 

13,213

 

10,267

 

 

 

547,487

 

288,967

 

 

 

 

 

 

 

Operating income

 

84,076

 

119,767

 

Interest expense

 

(28,067

)

(3,556

)

Interest income

 

277

 

156

 

Other loss (3)

 

(6,993

)

 

Income before income tax expense

 

49,293

 

116,367

 

Income tax expense (4)

 

8,677

 

34,554

 

Net income

 

$

40,616

 

$

81,813

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

Basic

 

$

0.65

 

$

1.54

 

Diluted

 

$

0.65

 

$

1.53

 

 

 

 

 

 

 

Weighted average number of common shares outstanding (5):

 

 

 

 

 

Basic

 

62,462,692

 

53,190,274

 

Diluted

 

62,739,018

 

53,519,062

 

 

 

 

 

 

 

Comprehensive income

 

$

45,281

 

$

94,470

 

 


(1)         Includes results of Western Coal acquired on April 1, 2011.

(2)         The 2011 first quarter includes $9.9 million of costs associated with the acquisition of Western Coal.

(3)         The 2012 first quarter includes losses on the sale and re-measurement to fair value of equity investments.

(4)         The provision for income taxes in the first quarter of 2012 at a rate of 17.6% is based on an estimated effective annual tax rate for the year as compared to 29.7% for the first quarter of 2011. The effective tax rate for 2012 is lower than the first quarter 2011 tax rate, primarily due to estimated foreign income and losses and the related international jurisdictional tax rates which were not relevant to the Company prior to the acquisition of Western Coal.

(5)         The 2012 first 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

RESULTS BY OPERATING SEGMENT (1)

($ in thousands)

Unaudited

 

 

 

For the three months

 

 

 

ended March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

REVENUES:

 

 

 

 

 

U.S. Operations

 

$

452,150

 

$

407,936

 

Canadian and U.K. Operations

 

178,351

 

 

Other

 

1,062

 

798

 

Revenues

 

$

631,563

 

$

408,734

 

 

 

 

 

 

 

OPERATING INCOME (LOSS):

 

 

 

 

 

U.S. Operations

 

$

106,981

 

$

138,973

 

Canadian and U.K. Operations

 

(13,555

)

 

Other (2)

 

(9,350

)

(19,206

)

Operating income

 

$

84,076

 

$

119,767

 

 

 

 

 

 

 

DEPRECIATION AND DEPLETION:

 

 

 

 

 

U.S. Operations

 

$

42,142

 

$

28,169

 

Canadian and U.K. Operations

 

24,136

 

 

Other

 

215

 

189

 

Depreciation and Depletion

 

$

66,493

 

$

28,358

 

 

 

 

 

 

 

CAPITAL EXPENDITURES:

 

 

 

 

 

U.S. Operations

 

$

36,112

 

$

44,136

 

Canadian and U.K. Operations

 

84,180

 

 

Other

 

553

 

157

 

Capital Expenditures

 

$

120,845

 

$

44,293

 

 


(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. Segment information for the first quarter 2011 has been restated to reflect the current segment reporting structure.

 

 

(2)

The 2011 first quarter includes $9.9 million of costs associated with the acquisition of Western Coal.

 

2



 

WALTER ENERGY, INC. AND SUBSIDIARIES

QUARTERLY STATISTICAL RESULTS 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
March 31, 2012

 

3 months ended
March 31, 2011

 

3 months ended
December 31, 2011

 

Total Metallurgical

 

 

 

 

 

 

 

Sales Metric Tons

 

2,367

 

1,487

 

2,401

 

Production Metric Tons

 

2,964

 

1,500

 

2,408

 

Average Net Selling Price

 

$

217.97

 

$

213.98

 

$

237.36

 

Average Cash Cost per Ton (1)(2)(3)

 

$

136.05

 

$

99.55

 

$

139.08

 

 

 

 

 

 

 

 

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

1,857

 

1,487

 

1,878

 

Production Metric Tons

 

2,378

 

1,500

 

1,840

 

Average Net Selling Price

 

$

226.21

 

$

213.98

 

$

244.34

 

Average Cash Cost per Ton (1)(3)

 

$

116.35

 

$

99.55

 

$

131.74

 

 

 

 

 

 

 

 

 

Low Vol PCI

 

 

 

 

 

 

 

Sales Metric Tons

 

510

 

 

523

 

Production Metric Tons

 

586

 

 

567

 

Production Metric Tons - Willow Creek

 

120

 

 

155

 

Production Metric Tons - All other

 

466

 

 

412

 

Average Net Selling Price

 

$

187.97

 

$

 

$

212.29

 

Average Cash Cost per Ton (1)(2)(3)

 

$

207.76

 

$

 

$

165.44

 

Average Cash Cost per Ton - Willow Creek (1)(2)(3)

 

$

448.87

 

$

 

$

216.14

 

Average Cash Cost per Ton - All other (1)(3)

 

$

159.23

 

$

 

$

145.49

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

807

 

321

 

1,068

 

Production Metric Tons

 

847

 

268

 

993

 

Average Net Selling Price

 

$

72.78

 

$

92.11

 

$

69.86

 

Average Cash Cost per Ton (1)(3)

 

$

79.87

 

$

76.13

 

$

69.40

 

 

US Segment Statistical Information by Major Product

 

 

 

3 months ended
March 31, 2012

 

3 months ended
March 31, 2011

 

3 months ended
December 31, 2011

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

1,535

 

1,487

 

1,390

 

Production Metric Tons

 

1,969

 

1,500

 

1,449

 

Average Net Selling Price

 

$

221.22

 

$

213.98

 

$

242.61

 

Average Cash Cost per Ton (1)(3)

 

$

110.33

 

$

99.55

 

$

118.88

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

782

 

321

 

1,036

 

Production Metric Tons

 

816

 

268

 

965

 

Average Net Selling Price

 

$

71.27

 

$

92.11

 

$

68.71

 

Average Cash Cost per Ton (1)(3)

 

$

78.87

 

$

76.13

 

$

66.92

 

 

Canada and UK Segment Statistical Information by Major Product

 

 

 

3 months ended
March 31, 2012

 

3 months ended
March 31, 2011

 

3 months ended
December 31, 2011

 

Total Metallurgical

 

 

 

 

 

 

 

Sales Metric Tons

 

832

 

 

1,011

 

Production Metric Tons

 

994

 

 

959

 

Average Net Selling Price

 

$

211.95

 

$

 

$

230.13

 

Average Cash Cost per Ton (1)(2)(3)

 

$

183.52

 

$

 

$

166.84

 

 

 

 

 

 

 

 

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

322

 

 

488

 

Production Metric Tons

 

408

 

 

391

 

Average Net Selling Price

 

$

250.00

 

$

 

$

249.24

 

Average Cash Cost per Ton (1)(3)

 

$

145.07

 

$

 

$

168.34

 

 

 

 

 

 

 

 

 

Low Vol PCI

 

 

 

 

 

 

 

Sales Metric Tons

 

510

 

 

523

 

Production Metric Tons

 

586

 

 

567

 

Production Metric Tons - Willow Creek

 

120

 

 

155

 

Production Metric Tons - All other

 

466

 

 

412

 

Average Net Selling Price

 

$

187.97

 

$

 

$

212.29

 

Average Cash Cost per Ton (1)(2)(3)

 

$

207.76

 

$

 

$

165.44

 

Average Cash Cost per Ton - Willow Creek (1)(2)(3)

 

$

448.87

 

$

 

$

216.14

 

Average Cash Cost per Ton - All other (1)(3)

 

$

159.23

 

$

 

$

145.49

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

25

 

 

32

 

Production Metric Tons

 

30

 

 

28

 

Average Net Selling Price

 

$

120.96

 

$

 

$

106.94

 

Average Cash Cost per Ton (1)(3)

 

$

111.86

 

$

 

$

149.08

 

 

(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)          Production and Average Cash Cost per Ton for our Willow Creek mining operations are separately provided for the current quarter as the mine’s production was adversely impacted by a planned wash plant outage necessary to upgrade its capability to process premium low-volatile hard coking coal. The plant upgrade was completed during the quarter.

(3)          Reconciliation of Cash Cost per Ton to Cost of Sales as disclosed (in thousands USD):

 

 

 

3 months ended
March 31, 2012
Actual

 

3 months ended
March 31, 2011
Actual

 

3 months ended
December 31, 2011
Actual

 

Cash Costs as calculated from above (sales tons times average cash cost per ton)

 

$

386,513

 

$

172,438

 

$

408,058

 

Cash Costs of other products

 

45,021

 

46,022

 

42,746

 

Purchase Accounting One-Time Effects on Cost of Sales

 

 

 

4,300

 

Total Cost of Sales

 

$

431,534

 

$

218,460

 

$

455,104

 

 

3



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

($ in thousands)

Unaudited

 

 

 

As of

 

 

 

 

 

Recast

 

 

 

March 31,

 

December 31,

 

 

 

2012 (1)

 

2011(1)

 

ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

138,200

 

$

128,430

 

Receivables, net

 

293,674

 

313,343

 

Inventories

 

309,742

 

240,437

 

Deferred income taxes

 

58,894

 

61,079

 

Prepaid expenses

 

44,226

 

49,974

 

Other current assets

 

39,242

 

45,649

 

Total current assets

 

883,978

 

838,912

 

Mineral interests, net

 

3,034,630

 

3,056,258

 

Property, plant and equipment, net

 

1,678,957

 

1,631,333

 

Deferred income taxes

 

109,868

 

109,300

 

Goodwill

 

1,066,754

 

1,066,754

 

Other long-term assets

 

138,081

 

153,951

 

TOTAL ASSETS

 

$

6,912,268

 

$

6,856,508

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current debt

 

$

69,144

 

$

56,695

 

Accounts payable

 

125,494

 

112,661

 

Accrued expenses

 

194,477

 

229,067

 

Accumulated postretirement benefits obligation

 

27,714

 

27,247

 

Other current liabilities

 

55,953

 

63,757

 

Total current liabilities

 

472,782

 

489,427

 

Long-term debt

 

2,312,858

 

2,269,020

 

Deferred income taxes

 

1,018,333

 

1,029,336

 

Accumulated postretirement benefits obligation

 

553,863

 

550,671

 

Other long-term liabilities

 

379,236

 

381,537

 

TOTAL LIABILITIES

 

4,737,072

 

4,719,991

 

STOCKHOLDERS’ EQUITY

 

2,175,196

 

2,136,517

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

6,912,268

 

$

6,856,508

 

 


(1)          Includes accounts of Western Coal acquired on April 1, 2011. The purchase price has been allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. The acquisition was finalized during the 2012 first quarter. The December 31, 2011 balance sheet has been recast to reflect the impacts of finalizing the allocation of the purchase price. Retained earnings, a component of stockholder’s equity, as of December 31, 2011 was increased by $14.4 million, primarily due to a decrease in mineral interests depletion and income tax expense related to 2011.

 

4



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

FOR THE THREE MONTHS ENDED MARCH 31, 2012

($ in thousands, except per share amounts)

Unaudited

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Capital in

 

 

 

Other

 

 

 

 

 

Common

 

Excess of

 

Retained

 

Comprehensive

 

 

 

Total

 

Stock

 

Par Value

 

Earnings

 

Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2011, recast (1)

 

$

2,136,517

 

$

624

 

$

1,620,430

 

$

744,939

 

$

(229,476

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

40,616

 

 

 

 

 

40,616

 

 

 

Other comprehensive income, net of tax

 

4,665

 

 

 

 

 

 

 

4,665

 

Stock issued upon the exercise of stock options

 

120

 

1

 

119

 

 

 

 

 

Dividends paid, $0.125 per share

 

(7,806

)

 

 

 

 

(7,806

)

 

 

Stock-based compensation

 

947

 

 

 

947

 

 

 

 

 

Excess tax benefits from stock-based compensation arrangements

 

783

 

 

 

783

 

 

 

 

 

Other

 

(646

)

 

 

(646

)

 

 

Balance at March 31, 2012

 

$

2,175,196

 

$

625

 

$

1,622,279

 

$

777,103

 

$

(224,811

)

 


(1)   Retained earnings as of December 31, 2011 has been recast to reflect the impacts of finalizing the allocation of the Western Coal purchase price. The balance was increased by $14.4 million primarily due to a decrease in mineral interests depletion and income tax expense related to 2011.

 

5



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)

Unaudited

 

 

 

For the three months ended March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

40,616

 

$

81,813

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash flows provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and depletion

 

66,493

 

28,358

 

Deferred income tax credit

 

(10,894

)

 

Amortization of debt issuance costs

 

3,644

 

786

 

Other

 

8,756

 

3,175

 

 

 

 

 

 

 

Decrease (increase) in current assets:

 

 

 

 

 

Receivables

 

16,889

 

(1,753

)

Inventories

 

(63,192

)

1,190

 

Prepaid expenses and other current assets

 

5,462

 

6,488

 

Increase (decrease) in current liabilities:

 

 

 

 

 

Accounts payable

 

37,604

 

(5,444

)

Accrued expenses and other current liabilities

 

(34,524

)

33,912

 

Cash flows provided by operating activities

 

70,854

 

148,525

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

Additions to property, plant and equipment

 

(120,845

)

(44,293

)

Investment in Western Coal Corp.

 

 

(293,678

)

Proceeds from sales of investments

 

12,228

 

 

Other

 

(85

)

211

 

Cash flows used in investing activities

 

(108,702

)

(337,760

)

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

Borrowings under revolving credit agreement

 

135,294

 

 

Repayments on revolving credit agreement

 

(70,156

)

 

Retirements of debt

 

(9,177

)

(7,199

)

Dividends paid

 

(7,806

)

(6,642

)

Other

 

(624

)

2,336

 

Cash flows provided by (used in) financing activities

 

47,531

 

(11,505

)

EFFECT OF FOREIGN EXCHANGE RATES ON CASH

 

87

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

$

9,770

 

$

(200,740

)

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

$

128,430

 

$

293,410

 

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

 

 

535

 

Net increase (decrease) in cash and cash equivalents

 

9,770

 

(200,740

)

Cash and cash equivalents at end of period

 

$

138,200

 

$

93,205

 

 

6



 

WALTER ENERGY, INC. AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

Unaudited

 

RECONCILIATION OF EBITDA TO AMOUNTS REPORTED UNDER US GAAP:

 

 

 

For the three months ended

 

 

 

March 31,

 

($in thousands)

 

2012

 

2011

 

 

 

 

 

 

 

Net income

 

$

40,616

 

$

81,813

 

Add interest expense

 

28,067

 

3,556

 

Less interest income

 

(277

)

(156

)

Add income tax expense

 

8,677

 

34,554

 

Add depreciation and depletion expense

 

66,493

 

28,358

 

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

 

$

143,576

 

$

148,125

 

 


(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.

 

7



 

Contact:

Paul Blalock

Head - Investor Relations

1 205 745 2627

paul.blalock@walterenergy.com