Attached files

file filename
8-K - 8-K - Walter Energy, Inc.a12-17561_18k.htm

Exhibit 99.1

 

Headquarters
3000 Riverchase Galleria
Suite 1700
Birmingham, AL 35244 USA

 

 

 

www.walterenergy.com

 

 

 

Press Release

 

 

Walter Energy Announces Second Quarter 2012 Results

 

·                  Revenues of $678 Million; EPS of $0.51

·                  Operating Income of $68 Million; EBITDA of $145 Million

·                  EPS of $0.43 from Continuing Operations; EBITDA of $137 Million from Continuing Operations

·                  Metallurgical Coal Production of 2.91 Million Metric Tons

·                  Metallurgical Coal Sales of 2.84 Million Metric Tons

 

BIRMINGHAM, Ala. — Aug. 1, 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 second quarter ended June 30, 2012.

 

For the second quarter 2012, revenues were $678 million as compared with $632 million in the first quarter and $771 million in the second quarter of 2011. Operating income in the second quarter was $68 million as compared with $84 million in the first quarter and $164 million in the second quarter of 2011. Net income for the quarter was $32 million or $0.51 per diluted share, $27 million or $0.43 per diluted share from continuing operations, compared with $41 million or $0.65 per diluted share in the first quarter, and $114 million or $1.83 per diluted share in the second quarter of 2011. The second quarter included a $5.2 million gain net of tax from the sale of a discontinued operation.

 

“Our metallurgical coal products continued to provide solid results,” said Walt Scheller, Chief Executive Officer. “Metallurgical coal production of 2.91 million metric tons was in-line with our expectations and was achieved while further improving our safety record. Our overall costs were flat when compared with the first quarter, as improvements in the cost performance of hard coking coal production were mitigated by higher costs in producing low-vol PCI. We remain cautious for the outlook of the global economy and are focusing on cost reductions, restraining discretionary capital spending and stringently managing cash flow.”

 



 

 

 

Q2 2012

 

Q1 2012

 

Q2 2011

 

Revenues (millions)

 

$

678

 

$

632

 

$

771

 

Operating Income (millions)

 

$

68

 

$

84

 

$

164

 

Net Income (millions)

 

$

32

 

$

41

 

$

114

 

Reported EPS — Diluted

 

$

0.51

 

$

0.65

 

$

1.83

 

Average Shares — Diluted (millions)

 

62.8

 

62.7

 

62.7

 

EBITDA (millions)

 

$

145

*

$

144

 

$

261

 

Met Coal Sales (MMTs)**

 

2.84

 

2.37

 

2.67

 

Met Coal Production (MMTs)

 

2.91

 

2.96

 

2.49

 

 


*           EBITDA from continuing operations of $137 million, excluding a $8.3 million gain on the sale of a discontinued operation

 

** Million metric tons

 

Metallurgical Sales Volume and Pricing

 

Second quarter 2012 met coal sales volume, including both hard coking coal (HCC) and low-volatility (vol) PCI, was a record 2.84 MMTs, an increase of 20 percent over first quarter sales volume of 2.37 MMTs. HCC sales volume was 2.29 MMTs, an increase of 23 percent compared with 1.86 MMTs in the first quarter 2012. PCI sales volume was 0.55 MMTs, up from 0.51 MMTs in the prior quarter.

 

The average second quarter 2012 selling price of low-vol and mid-vol HCC was $201 per MT, 11 percent lower than the first quarter. The average second quarter selling price for low-vol PCI was $164 per MT, a decrease of 13 percent from the first quarter.

 

Metallurgical Coal Production

 

Consolidated met coal production was 2.91 MMTs in the second quarter of 2012, comprised of 2.19 MMTs of hard coking coal or 75% of met production, and 720 thousand MTs of low-vol PCI coal or 25% of met production.

 



 

Cash Costs

 

The consolidated cash cost for HCC was $115 per MT in the second quarter, as compared with $116 per MT in the first quarter 2012.  In the U.S. operations, the cash cost of HCC decreased to $107 per MT compared with $110 per MT the prior quarter. In the Canadian and U.K. operations, the cash cost of HCC was $144 per MT in the second quarter of 2012, down from $145 per MT in the first quarter 2012.

 

The cash cost for low-vol PCI was $218 per MT in the second quarter compared with $208 per MT in the first quarter as a result of higher mining waste removal volumes at the Brule PCI mine. The cash cost at the Willow Creek mine decreased to $259 per MT in the second quarter from $449 in the first quarter, and Willow Creek production increased from 120 thousand MTs in the first quarter to 154 thousand MTs in the second quarter.

 

Capital Expenditures

 

The Company’s capital expenditures for the second quarter were $125 million and were $246 million for the first six months of 2012. The Company has reduced its planned 2012 capital spending to approximately $400 million from our initial plan of nearly $500 million.

 

2012 Production Guidance

 

The Company continues to forecast full-year 2012 met coal production 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.

 

Liquidity

 

At the end of the second quarter 2012, available liquidity was $396 million, consisting of cash and cash equivalents of $129 million plus $267 million of availability under the Company’s $375 million revolving credit facility. The Company repaid $100 million in aggregate of its term loan A and B obligations in the second quarter.

 

Safety and Stewardship Highlights

 

Walter Energy’s U.S. operations reduced its total recordable injury rate by 34 percent in the second quarter of 2012 compared with the same period last year. Canadian and U.K. operations reduced their total reportable injury rate by 26 percent compared with the same period last year.

 

The Company is also pleased to announce that it received a Vision Award from the League of American Communications Professionals (LACP) in July for its 2011 Annual Report. In the annual report competition, Walter Energy rated Gold in a tie for second place in the energy sector for firms in the $1 billion to $10 billion revenue category.

 

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 webcast to discuss second quarter 2012 results on Thursday, August 2, 2012, at 9 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 global 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 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.

 



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME

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

Unaudited

 

 

 

For the three months

 

 

 

ended June 30,

 

 

 

2012

 

Recast
2011(1)

 

Revenues:

 

 

 

 

 

Sales

 

$

668,605

 

$

764,587

 

Miscellaneous income

 

8,969

 

6,284

 

 

 

677,574

 

770,871

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales (exclusive of depreciation and depletion)

 

486,084

 

466,074

 

Depreciation and depletion

 

74,459

 

72,470

 

Selling, general and administrative (2)

 

35,845

 

57,521

 

Postretirement benefits

 

13,213

 

10,343

 

 

 

609,601

 

606,408

 

 

 

 

 

 

 

Operating income

 

67,973

 

164,463

 

Interest expense

 

(31,104

)

(32,047

)

Interest income

 

341

 

160

 

Other income (loss) (3)

 

(5,919

)

24,503

 

Income from continuing operations before income tax expense

 

31,291

 

157,079

 

Income tax expense (4)

 

4,535

 

42,626

 

Income from continuing operations

 

26,756

 

114,453

 

Income from discontinued operations (5)

 

5,180

 

 

Net Income

 

$

31,936

 

$

114,453

 

 

 

 

 

 

 

Basic income per share:

 

 

 

 

 

Income from continuing operations

 

$

0.43

 

$

1.84

 

Income from discontinued operations

 

0.08

 

 

Net Income

 

$

0.51

 

$

1.84

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

62,537,177

 

62,312,691

 

 

 

 

 

 

 

Diluted income per share:

 

 

 

 

 

Income from continuing operations

 

$

0.43

 

$

1.83

 

Income from discontinued operations

 

0.08

 

 

Net Income

 

$

0.51

 

$

1.83

 

 

 

 

 

 

 

Weighted average number of diluted shares outstanding

 

62,780,225

 

62,706,063

 

 

 

 

 

 

 

Comprehensive income

 

$

30,637

 

$

101,722

 

 


(1)             Certain previously reported three months ended June 30, 2011 balances have been recast to reflect the effects of finalizing the allocation of the Western Coal purchase price during the 2012 first quarter.  Previously reported net income increased by $7.1 million and diluted earnings per share increased by $0.12 per share.

(2)             The 2011 second quarter includes $7.2 million of costs associated with the acquisition of Western Coal.

(3)             The 2012 second quarter includes losses on the remeasurement to fair value of equity investments. The 2011 second quarter includes a gain recognized on April 1, 2011 of $20.6 million as a result of remeasuring to fair value Western Coal shares acquired from Audley Capital in January 2011.

(4)             The provision for income taxes in the second quarter of 2012 at a rate of 14.5% is based on an estimated effective annual tax rate for the year as compared to 27.1% for the second quarter of 2011. The effective tax rate for the second quarter of 2012 is lower than the second quarter 2011 tax rate, primarily due to a larger favorable impact of percentage depletion and the change in the geographical mix of foreign income and losses.

(5)             Discontinued operations includes the gain on the sale of our closed Kodiak operations, net of tax.

 

1



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME

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

Unaudited

 

 

 

For the six months

 

 

 

ended June 30,

 

 

 

2012

 

Recast
2011(1)

 

Revenues:

 

 

 

 

 

Sales

 

$

1,295,903

 

$

1,171,162

 

Miscellaneous income

 

13,234

 

8,443

 

 

 

1,309,137

 

1,179,605

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales (exclusive of depreciation and depletion)

 

917,618

 

684,534

 

Depreciation and depletion

 

140,952

 

100,828

 

Selling, general and administrative (2)

 

72,092

 

89,403

 

Postretirement benefits

 

26,426

 

20,610

 

 

 

1,157,088

 

895,375

 

 

 

 

 

 

 

Operating income

 

152,049

 

284,230

 

Interest expense

 

(59,171

)

(35,603

)

Interest income

 

618

 

316

 

Other income (loss) (3)

 

(12,912

)

24,503

 

Income from continuing operations before income tax expense

 

80,584

 

273,446

 

Income tax expense (4)

 

13,212

 

77,180

 

Income from continuing operations

 

67,372

 

196,266

 

Income from discontinued operations (5)

 

5,180

 

 

Net Income

 

$

72,552

 

$

196,266

 

 

 

 

 

 

 

Basic income per share:

 

 

 

 

 

Income from continuing operations

 

$

1.08

 

$

3.36

 

Income from discontinued operations

 

0.08

 

 

Net Income

 

$

1.16

 

$

3.36

 

 

 

 

 

 

 

Weighted average number of shares outstanding (6)

 

62,502,508

 

58,389,805

 

 

 

 

 

 

 

Diluted income per share:

 

 

 

 

 

Income from continuing operations

 

$

1.08

 

$

3.34

 

Income from discontinued operations

 

0.08

 

 

Net Income

 

$

1.16

 

$

3.34

 

 

 

 

 

 

 

Weighted average number of diluted shares outstanding (6)

 

62,758,532

 

58,759,784

 

 

 

 

 

 

 

Comprehensive income

 

$

75,918

 

$

196,192

 

 


(1)             Includes the results of Western Coal since the April 1, 2011 date of acquisition. Certain previously reported six months ended June 30, 2011 balances have been recast to reflect the effects of finalizing the allocation of the Western Coal purchase price during the 2012 first quarter.  Previously reported net income increased by $7.1 million and diluted earnings per share increased by $0.12 per share.

(2)             The 2011 period includes $17.1 million of costs associated with the acquisition of Western Coal.

(3)             The 2012 period includes losses on the sale and remeasurement to fair value of equity investments. The 2011 period includes a gain recognized on April 1, 2011 of $20.6 million as a result of remeasuring to fair value Western Coal shares acquired from Audley Capital in January 2011.

(4)             The provision for income taxes for the 2012 period at a rate of 16.4% is based on an estimated effective annual tax rate for the year as compared to 28.2% for the 2011 period. The effective tax rate for 2012 is lower than the 2011 tax rate, primarily due to a larger favorable impact of percentage depletion and the change in the geographical mix of foreign income and losses.

(5)             Discontinued operations includes the gain on the sale of our closed Kodiak operations, net of tax.

(6)             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.

 

2



 

WALTER ENERGY, INC. AND SUBSIDIARIES

RESULTS BY OPERATING SEGMENT

($ in thousands)

Unaudited

 

 

 

For the three months

 

For the six months

 

 

 

ended June 30,

 

ended June 30,

 

 

 

2012

 

Recast
2011(1)

 

2012

 

Recast
2011(1)

 

 

 

 

 

 

 

 

 

 

 

REVENUES:

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

466,761

 

$

511,080

 

$

918,911

 

$

919,016

 

Canadian and U.K. Operations

 

209,645

 

259,218

 

387,996

 

259,218

 

Other

 

1,168

 

573

 

2,230

 

1,371

 

Revenues

 

$

677,574

 

$

770,871

 

$

1,309,137

 

$

1,179,605

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS):

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

107,245

 

$

173,133

 

$

214,226

 

$

312,106

 

Canadian and U.K. Operations

 

(24,679

)

18,800

 

(38,234

)

18,800

 

Other (2)

 

(14,593

)

(27,470

)

(23,943

)

(46,676

)

Operating income

 

$

67,973

 

$

164,463

 

$

152,049

 

$

284,230

 

 

 

 

 

 

 

 

 

 

 

DEPRECIATION AND DEPLETION:

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

43,704

 

$

39,035

 

$

85,846

 

$

67,204

 

Canadian and U.K. Operations

 

30,535

 

33,243

 

54,671

 

33,243

 

Other

 

220

 

192

 

435

 

381

 

Depreciation and Depletion

 

$

74,459

 

$

72,470

 

$

140,952

 

$

100,828

 

 

 

 

 

 

 

 

 

 

 

CAPITAL EXPENDITURES:

 

 

 

 

 

 

 

 

 

U.S. Operations

 

$

43,851

 

$

40,972

 

$

79,963

 

$

85,108

 

Canadian and U.K. Operations

 

78,177

 

51,411

 

162,357

 

51,411

 

Other

 

3,183

 

(259

)

3,736

 

(102

)

Capital Expenditures

 

$

125,211

 

$

92,124

 

$

246,056

 

$

136,417

 

 


(1)         Includes the results of Western Coal since the April 1, 2011 date of acquisition. Certain previously reported three and six months ended June 30, 2011 balances have been recast to reflect the effects of finalizing the allocation of the Western Coal purchase price during the 2012 first quarter.

(2)         Amounts for the three and six months ended June 30, 2011 include $7.2 million and $17.1 million, respectively, of costs associated with the April 1, 2011 acquisition of Western Coal.

 

3



 

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
June 30, 2012

 

3 months ended June
30, 2011, Recast (1)

 

3 months ended
March 31, 2012

 

Total Metallurgical

 

 

 

 

 

 

 

Sales Metric Tons

 

2,842

 

2,667

 

2,367

 

Production Metric Tons

 

2,910

 

2,491

 

2,964

 

Average Net Selling Price

 

$

193.31

 

$

233.28

 

$

217.95

 

Average Cash Cost per Ton (2)(3)

 

$

135.15

 

$

118.01

 

$

136.04

 

 

 

 

 

 

 

 

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

2,290

 

2,023

 

1,857

 

Production Metric Tons

 

2,190

 

1,996

 

2,378

 

Average Net Selling Price

 

$

200.50

 

$

241.82

 

$

226.21

 

Average Cash Cost per Ton (2)(3)

 

$

115.29

 

$

110.11

 

$

116.35

 

 

 

 

 

 

 

 

 

Low Vol PCI

 

 

 

 

 

 

 

Sales Metric Tons

 

552

 

645

 

510

 

Production Metric Tons

 

720

 

495

 

586

 

Production Metric Tons - Willow Creek (4)

 

154

 

178

 

120

 

Production Metric Tons - All other

 

566

 

317

 

466

 

Average Net Selling Price

 

$

163.51

 

$

206.48

 

$

187.91

 

Average Cash Cost per Ton (2)(3)

 

$

217.50

 

$

142.79

 

$

207.70

 

Average Cash Cost per Ton - Willow Creek (2)(3)(4)

 

$

258.86

 

$

142.57

 

$

448.87

 

Average Cash Cost per Ton - All other (2)(3)

 

$

203.32

 

$

142.94

 

$

159.16

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

891

 

1,041

 

807

 

Production Metric Tons

 

925

 

914

 

847

 

Average Net Selling Price

 

$

69.40

 

$

74.93

 

$

72.78

 

Average Cash Cost per Ton (2)(3)

 

$

66.17

 

$

76.66

 

$

79.87

 

 

US Segment Statistical Information by Major Product

 

 

 

3 months ended
June 30, 2012

 

3 months ended June
30, 2011, Recast (1)

 

3 months ended
March 31, 2012

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

1,784

 

1,546

 

1,535

 

Production Metric Tons

 

1,724

 

1,648

 

1,969

 

Average Net Selling Price

 

$

194.10

 

$

239.02

 

$

221.22

 

Average Cash Cost per Ton (2)(3)

 

$

107.15

 

$

98.06

 

$

110.33

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

871

 

1,014

 

782

 

Production Metric Tons

 

908

 

881

 

816

 

Average Net Selling Price

 

$

68.11

 

$

73.80

 

$

71.27

 

Average Cash Cost per Ton (2)(3)

 

$

65.33

 

$

69.77

 

$

78.87

 

 

Canada and UK Segment Statistical Information by Major Product

 

 

 

3 months ended
June 30, 2012

 

3 months ended June
30, 2011, Recast (1)

 

3 months ended
March 31, 2012

 

Total Metallurgical

 

 

 

 

 

 

 

Sales Metric Tons

 

1,058

 

1,121

 

832

 

Production Metric Tons

 

1,187

 

842

 

994

 

Average Net Selling Price

 

$

191.99

 

$

225.36

 

$

211.92

 

Average Cash Cost per Ton (2)(3)

 

$

182.34

 

$

145.53

 

$

183.49

 

 

 

 

 

 

 

 

 

Hard Coking

 

 

 

 

 

 

 

Sales Metric Tons

 

506

 

476

 

322

 

Production Metric Tons

 

466

 

347

 

408

 

Average Net Selling Price

 

$

223.06

 

$

250.92

 

$

250.02

 

Average Cash Cost per Ton (2)(3)

 

$

143.98

 

$

149.23

 

$

145.09

 

 

 

 

 

 

 

 

 

Low Vol PCI

 

 

 

 

 

 

 

Sales Metric Tons

 

552

 

645

 

510

 

Production Metric Tons

 

720

 

495

 

586

 

Production Metric Tons - Willow Creek (4)

 

154

 

178

 

120

 

Production Metric Tons - All other

 

566

 

317

 

466

 

Average Net Selling Price

 

$

163.51

 

$

206.48

 

$

187.91

 

Average Cash Cost per Ton (2)(3)

 

$

217.50

 

$

142.79

 

$

207.70

 

Average Cash Cost per Ton - Willow Creek (2)(3)(4)

 

$

258.86

 

$

142.57

 

$

448.87

 

Average Cash Cost per Ton - All other (2)(3)

 

$

203.32

 

$

142.94

 

$

159.16

 

 

 

 

 

 

 

 

 

Thermal

 

 

 

 

 

 

 

Sales Metric Tons

 

20

 

27

 

25

 

Production Metric Tons

 

17

 

33

 

30

 

Average Net Selling Price

 

$

126.61

 

$

117.45

 

$

120.96

 

Average Cash Cost per Ton (2)(3)

 

$

103.40

 

$

337.01

 

$

111.86

 

 

 

 

 

 

 

 

 

 


(1)         Certain previously reported three months ended June 30, 2011 statistical information have been recast to reflect the effects of finalizing the allocation of the Western Coal purchase price during the 2012 first quarter.

 

(2)         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.

 

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

 

 

 

3 months ended
June 30, 2012
Actual

 

3 months ended June
30, 2011 Actual,
Recast (1)

 

3 months ended
March 31, 2012
Actual

 

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

 

$

443,023

 

$

394,563

 

$

386,493

 

Cash Costs of other products

 

43,061

 

44,276

 

45,041

 

Purchase Accounting One-Time Effects on Cost of Sales

 

 

27,235

 

 

Total Cost of Sales

 

$

486,084

 

$

466,074

 

$

431,534

 

 

(4)         Production and Average Cash Cost per Ton for our Willow Creek mining operations are separately provided for the current quarter as the Willow Creek mine is in the development stage and is experiencing higher average cash cost per ton than the other Canada mines.

 

4



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

($ in thousands)

Unaudited

 

 

 

As of

 

 

 

 

 

Recast

 

 

 

June 30,

 

December 31,

 

 

 

2012 (1)

 

2011(1)

 

ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

128,680

 

$

128,430

 

Receivables, net

 

194,217

 

313,343

 

Inventories

 

316,505

 

240,437

 

Deferred income taxes

 

56,645

 

61,079

 

Prepaid expenses

 

63,733

 

49,974

 

Other current assets

 

36,928

 

45,649

 

Total current assets

 

796,708

 

838,912

 

Mineral interests, net

 

3,010,448

 

3,056,258

 

Property, plant and equipment, net

 

1,739,506

 

1,631,333

 

Deferred income taxes

 

106,848

 

109,300

 

Goodwill

 

1,066,754

 

1,066,754

 

Other long-term assets

 

134,891

 

153,951

 

TOTAL ASSETS

 

$

6,855,155

 

$

6,856,508

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current debt

 

$

49,890

 

$

56,695

 

Accounts payable

 

155,524

 

112,661

 

Accrued expenses

 

233,749

 

229,067

 

Accumulated postretirement benefits obligation

 

28,181

 

27,247

 

Other current liabilities

 

45,885

 

63,757

 

Total current liabilities

 

513,229

 

489,427

 

Long-term debt

 

2,206,866

 

2,269,020

 

Deferred income taxes

 

1,007,065

 

1,029,336

 

Accumulated postretirement benefits obligation

 

556,758

 

550,671

 

Other long-term liabilities

 

370,908

 

381,537

 

TOTAL LIABILITIES

 

4,654,826

 

4,719,991

 

STOCKHOLDERS’ EQUITY

 

2,200,329

 

2,136,517

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

6,855,155

 

$

6,856,508

 

 


(1)         The December 31, 2011 balance sheet has been recast to reflect the effects of finalizing the allocation of the Western Coal purchase price during the 2012 first quarter. Retained earnings, a component of stockholders’ equity, was increased by $14.4 million, primarily due to a decrease in mineral interests depletion net of income tax expense related to 2011.

 

5



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

FOR THE SIX MONTHS ENDED JUNE 30, 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

 

72,552

 

 

 

 

 

72,552

 

 

 

Other comprehensive income, net of tax

 

3,366

 

 

 

 

 

 

 

3,366

 

Stock issued upon the exercise of stock options

 

122

 

1

 

121

 

 

 

 

 

Dividends paid, $0.25 per share

 

(15,618

)

 

 

 

 

(15,618

)

 

 

Stock-based compensation

 

3,224

 

 

 

3,224

 

 

 

 

 

Excess tax benefits from stock-based compensation arrangements

 

877

 

 

 

877

 

 

 

 

 

Other

 

(711

)

 

 

(711

)

 

 

Balance at June 30, 2012

 

$

2,200,329

 

$

625

 

$

1,624,652

 

$

801,162

 

$

(226,110

)

 


(1)         Retained earnings as of December 31, 2011 has been recast to reflect the effects 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 net of income tax expense related to 2011.

 

6



 

WALTER ENERGY, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)

Unaudited

 

 

 

For the six months ended June 30,

 

 

 

2012

 

Recast
2011(1)

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

72,552

 

$

196,266

 

Less income from discontinued operations

 

(5,180

)

 

Income from continuing operations

 

67,372

 

196,266

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation and depletion

 

140,952

 

100,828

 

Deferred income tax credit

 

(18,894

)

(11,121

)

Gain on investment in Western Coal Corp.

 

 

(20,553

)

Other

 

18,360

 

10,247

 

 

 

 

 

 

 

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

 

 

 

 

 

Receivables

 

113,203

 

(41,571

)

Inventories

 

(66,213

)

38,076

 

Prepaid expenses and other current assets

 

(22,095

)

30

 

 

 

 

 

 

 

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

 

 

 

 

 

Accounts payable

 

81,684

 

(29,612

)

Accrued expenses and other current liabilities

 

(5,807

)

36,769

 

Cash flows provided by operating activities

 

308,562

 

279,359

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

Additions to property, plant and equipment

 

(246,056

)

(136,417

)

Acquisition of Western Coal Corp., net of cash acquired

 

 

(2,432,693

)

Proceeds from sales of investments

 

12,228

 

 

Other

 

582

 

5,286

 

Cash flows used in investing activities

 

(233,246

)

(2,563,824

)

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from issuance of debt

 

 

2,350,000

 

Borrowings under revolving credit agreement

 

112,350

 

41,461

 

Repayments on revolving credit agreement

 

(63,341

)

(20,725

)

Retirements of debt

 

(118,003

)

(153,310

)

Dividends paid

 

(15,618

)

(14,434

)

Debt issuance costs

 

 

(80,027

)

Other

 

288

 

1,766

 

Cash flows provided by (used in) financing activities

 

(84,324

)

2,124,731

 

Cash flows used in continuing operations

 

(9,008

)

(159,734

)

 

 

 

 

 

 

CASH FLOWS FROM DISCONTINUED OPERATIONS

 

 

 

 

 

Cash flows provided by investing activities

 

9,500

 

 

 

 

 

 

 

 

EFFECT OF FOREIGN EXCHANGE RATES ON CASH

 

(242

)

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

$

250

 

$

(159,734

)

 

 

 

 

 

 

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

 

250

 

(159,734

)

Cash and cash equivalents at end of period

 

$

128,680

 

$

134,211

 

 


(1)         Includes the results of Western Coal since the April 1, 2011 date of acquisition. Certain previously reported six months ended June 30, 2011 balances have been recast to reflect the effects of finalizing the allocation of the Western Coal purchase price during the 2012 first quarter.

 

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 six months ended

 

 

 

June 30,

 

June 30,

 

($ in thousands)

 

2012

 

Recast
2011(1)

 

2012

 

Recast
2011(1)

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

26,756

 

$

114,453

 

$

67,372

 

$

196,266

 

Add interest expense

 

31,104

 

32,047

 

59,171

 

35,603

 

Less interest income

 

(341

)

(160

)

(618

)

(316

)

Add income tax expense

 

4,535

 

42,626

 

13,212

 

77,180

 

Add depreciation and depletion expense

 

74,459

 

72,470

 

140,952

 

100,828

 

Earnings from continuing operations before interest, income taxes, and depreciation and depletion (EBITDA from continuing operations) (2)

 

136,513

 

261,436

 

280,089

 

409,561

 

Add gain from discontinued operations, gross of tax ($3.1 million)

 

8,282

 

 

8,282

 

 

Earnings before interest, income taxes, and depreciation and depletion (EBITDA) (3)

 

$

144,795

 

$

261,436

 

$

288,371

 

$

409,561

 

 


(1)         Includes the results of Western Coal since the April 1, 2011 date of acquisition. Certain previously reported three and six months ended June 30, 2011 balances have been recast to reflect the effects of finalizing the allocation of the Western Coal purchase price during the 2012 first quarter.

(2)         EBITDA from continuing operations is defined as earnings excluding discontinued operations before interest expense, interest income, income taxes, and depreciation and depletion expense.

(3)         EBITDA is defined as earnings 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.

 

Contact:

Paul Blalock

Vice President - Investor Relations

205.745.2627

paul.blalock@walterenergy.com

 

8