-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, NExxpeR+0PTnpC9qzfpS8EQ0+UVo1WEFDEdA9kiyZi6kiKz8qH+dj1/Rl+1E8hsu QJy98H0w04lkxUzsTjaujA== 0000950137-06-007925.txt : 20060720 0000950137-06-007925.hdr.sgml : 20060720 20060720130644 ACCESSION NUMBER: 0000950137-06-007925 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20060720 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060720 DATE AS OF CHANGE: 20060720 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PEABODY ENERGY CORP CENTRAL INDEX KEY: 0001064728 STANDARD INDUSTRIAL CLASSIFICATION: BITUMINOUS COAL & LIGNITE SURFACE MINING [1221] IRS NUMBER: 134004153 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-16463 FILM NUMBER: 06971140 BUSINESS ADDRESS: STREET 1: 701 MARKET ST CITY: ST LOUIS STATE: MO ZIP: 63101-1826 BUSINESS PHONE: 3143423400 MAIL ADDRESS: STREET 1: 701 MARKET ST CITY: ST LOUIS STATE: MO ZIP: 63101-1826 FORMER COMPANY: FORMER CONFORMED NAME: P&L COAL HOLDINGS CORP DATE OF NAME CHANGE: 19980623 8-K 1 c06877e8vk.htm FORM 8-K e8vk
Table of Contents

 
 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) July 20, 2006
PEABODY ENERGY CORPORATION
(Exact name of registrant as specified in its charter)
         
Delaware   1-16463   13-4004153
(State or other jurisdiction of   (Commission File Number)   (I.R.S. Employer Identification No.)
incorporation or organization)        
     
701 Market Street, St. Louis, Missouri   63101
(Address of principal executive offices)   (Zip Code)
     
Registrant’s telephone number, including area code   (314) 342-3400
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


TABLE OF CONTENTS

Item 2.02. Results of Operations and Financial Condition
Item 9.01. Financial Statements and Exhibits
SIGNATURE
Press Release


Table of Contents

Item 2.02. Results of Operations and Financial Condition.
On July 20, 2006, Peabody Energy Corporation (“Peabody”) issued a press release setting forth Peabody’s second quarter and year-to-date 2006 financial results and providing guidance on Peabody’s third quarter and full year 2006 forecasted results. A copy of Peabody’s press release is attached hereto as Exhibit 99.1.
The information contained in this Current Report shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits.
     (d) Exhibits.
         
Exhibit    
Number   Description of Exhibit
         
  99.1     Press Release of Peabody Energy Corporation dated July 20, 2006.

2


Table of Contents

SIGNATURE
          Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
             
    PEABODY ENERGY CORPORATION    
 
           
Date: July 20, 2006
           
 
           
 
      /s/ RICHARD A. NAVARRE    
         
 
      Richard A. Navarre
Chief Financial Officer and
Executive Vice President of Corporate Development
   

3

EX-99.1 2 c06877exv99w1.htm PRESS RELEASE exv99w1
 

Exhibit 99.1
         
(PEABODY LOGO)
      PEABODY ENERGY
News Release
 
       
 
      CONTACT:
 
      Vic Svec
 
      (314) 342-7768
FOR IMMEDIATE RELEASE
July 20, 2006
PEABODY ENERGY (NYSE: BTU) ANNOUNCES
RESULTS FOR THE QUARTER AND FIRST HALF ENDED JUNE 30, 2006
  Peabody sets volume, revenue and EBITDA records for quarter and first half
 
  Net income rises 61% to $153 million; increases 93% to $284 million for the first half
 
  Earnings per share grows 58% to $0.57
 
  EBITDA increases 29% to record $279 million
 
  Revenues climb 19% to $1.32 billion
 
  Planned Excel Coal acquisition enables major international growth platform
ST. LOUIS, July 20 – Peabody Energy (NYSE: BTU) today reported that earnings per share for the quarter ended June 30, 2006 increased 58 percent to $0.57 on net income of $153 million. Through six months, earnings per share rose 91 percent to $1.05 on net income of $284 million. EBITDA increased 29 percent to $279 million for the quarter and 41 percent to $538 million through the first half of 2006.
          “Peabody’s record earnings reflect the strength of our diverse portfolio and growth initiatives,” said Peabody President and Chief Executive Officer Gregory H. Boyce. “During the quarter, Peabody reached major milestones in our growth strategies. We significantly strengthened our operating base through major equipment installations and the startup of two new mines, we advanced our international growth platform with the acquisition of Excel Coal, and we entered into an agreement to evaluate two coal-to-liquids facilities.”
FINANCIAL, OPERATING AND COMPANY HIGHLIGHTS
          Second quarter revenues rose 19 percent to $1,316.4 million and increased 20 percent to $2,628.2 million for the first half of 2006. Quarterly increases were driven by rising realized prices and volumes in all regions. The company’s realized price per ton increased more than 6 percent at U.S. operations and 31 percent at Australia operations. Sales volumes grew 5 percent to 60.8 million tons and totaled an industry-leading 122.1 million tons for the first half of 2006.
-more-

1


 

PEABODY ENERGY ANNOUNCES RESULTS – PAGE 2
          Operating profit increased 36 percent to $175.7 million for the second quarter, and operating profit per ton increased 29 percent to $2.89. EBITDA grew to record levels, increasing 29 percent to $278.8 million for the second quarter, and 41 percent to $538.2 million for the first half.
          Improvements to second quarter EBITDA were driven by increased coal shipments and pricing, along with strong performances from Trading and Brokerage and Resource Management. The company completed a coal reserve exchange, acquiring 46.4 million tons of high quality PRB coal that resulted in a commercial gain of $39 million in EBITDA ($0.09 per share after tax). This benefit partly offset the $52 million impact ($0.12 per share after tax) related to temporary equipment issues encountered during the setup of new longwall systems in Colorado and Australia, which prolonged their startup periods, thereby reducing quarterly production. While Powder River Basin shipments have improved, EBITDA was also impacted by $10 to $15 million in transportation effects related primarily to PRB rail performance.
          Net income for the second quarter rose 61 percent to $153.4 million, or $0.57 per share, while net income for the first half increased 93 percent to $283.7 million, or $1.05 per share.
MARKET OVERVIEW
          “Coal demand continues to set records in the United States and globally, and the long-term coal outlook continues to strengthen,” said Boyce. “During the quarter, the U.S. Energy Information Administration raised its long-term estimate of global coal use, a significant number of new U.S. coal-based power plants were announced, and activity on a number of coal-to-liquids projects increased.”
          Industry reports confirm that coal was the world’s fastest growing energy form for the fourth year in a row, with global consumption increasing at more than twice the rate of other fuels combined.
          Global metallurgical and thermal coal use continues to increase. Worldwide steel production is up more than 8 percent through June. Australia thermal coal contracts are being settled at levels very near the record highs of 2005. And nearly 50 gigawatts of coal-based power plants are in construction around the world, representing an additional 175 million tons per year of coal use.
          In addition to gains in coal demand related to economic growth and limited alternative fuels, Peabody expects significant additional demand over the next several years as new
-more-

2


 

PEABODY ENERGY ANNOUNCES RESULTS – PAGE 3
generating plants come online. The U.S. Department of Energy reports that planned coal-based plants now total 153, representing 93 gigawatts of demand and more than 300 million tons of total coal use. This includes recent plans from a Texas-based utility that is developing 6,400 megawatts of new coal-based generation that would use up to 32 million tons per year of Powder River Basin coal. A Northeastern U.S.-based generator has also announced more than 3,800 megawatts of new coal-based generation across multiple states.
          The U.S. Energy Information Administration’s recently released International Energy Outlook shows that global coal use by 2030 is expected to nearly double to 10.6 billion tons per year, which is 2 billion tons higher than the projection made just two years ago.
          Long-term demand growth is also coming from Btu Conversion technologies. During the quarter, bipartisan bills supporting coal-to-liquids technologies were advanced in both houses of Congress. The U.S. Department of Defense requested bids for jet fuel from coal. The Southern States Energy Board has called for 5.6 million barrels a day of coal-to-liquids production, which would require approximately 1 billion tons of U.S. coal use per year. Analysts report that China now plans to develop 27 coal-to-liquids plants, which would produce up to 10 percent of China’s current oil demand, along with 30 coal-to-methanol projects. And the FutureGen Industrial Alliance continued to evaluate potential sites in advance of a third quarter announcement of finalists for the near-zero emissions plant that would produce electricity and hydrogen while capturing and sequestering carbon dioxide.
          Peabody announced this week that it has entered into a joint development agreement with Rentech, Inc. to evaluate sites for coal-to-liquids projects in Montana and the Midwest. The projects would be sited at locations where Peabody has large reserve positions, and would use Rentech’s Fischer-Tropsch coal-to-liquids technology.
          Powder River Basin shipments continue to track Peabody’s original expectations that railroads would be able to accommodate only about half of the 50 to 60 million tons of pent-up customer demand for PRB coal. U.S. western railroads have announced plans to invest more than $200 million by 2008 to expand Powder River Basin capacity and reach additional markets.
          During the quarter, Peabody priced 33 million tons of coal supplies. Contracts for PRB coal supplies are being rebased significantly higher than historic levels due to long-term demand patterns that favor this productive, low sulfur product. Second quarter agreements were reached for premium PRB coal at average prices that are more than double comparable 2005 realized prices. Peabody’s total unpriced volumes at June 30, 2006 include 60 to 70 million tons for 2007 and 130 to 140 million tons for 2008.
-more-

3


 

PEABODY ENERGY ANNOUNCES RESULTS – PAGE 4
GROWTH INITIATIVES
          During the second quarter, Peabody made significant progress on growth initiatives both in the United States and globally. In addition to a number of projects to strengthen the operating base and grow organically, the company signed an agreement to acquire Excel Coal for US$1.34 billion plus assumed debt of approximately US$190 million. The transaction is expected to close in the fourth quarter and be accretive to earnings and cash flows in 2007.
          “Our planned acquisition of Excel would triple Peabody’s position over the next several years in the world’s largest coal exporting nation,” said Chief Financial Officer and Executive Vice President of Corporate Development Richard A. Navarre. “The transaction would provide a significant growth platform from several major expansion projects, serving the fastest growing markets in the world. And it would add more than 500 million tons of metallurgical and thermal reserves to drive long-term growth.”
          Capital expenditures totaled $200 million through the first half, and Peabody continues to target 2006 capital expenditures of $450 million to $525 million. During the quarter, the company:
    Filed the mining permit for School Creek, a 30 to 40 million ton-per-year ultra-low sulfur PRB operation;
 
    Started production at the Wildcat Hills Underground operation in Southeastern Illinois and the Black Stallion metallurgical coal mine in West Virginia;
 
    Installed new longwall equipment at the North Goonyella Mine in Queensland and the Twentymile Mine in Colorado to improve reliability and productivity;
 
    Advanced the development of the new six million ton-per-year El Segundo Mine in the Southwestern United States; and
 
    Signed an agreement with Shenhua Group Corporation Limited to pursue coal-related business development opportunities of mutual interest.
OUTLOOK
          Peabody now targets full-year 2006 results, excluding acquisition-related impacts, with EBITDA of $1.05 billion to $1.15 billion and earnings of $2.00 to $2.43 per share. Full-year 2006 production targets remain at 230 to 240 million tons with total sales of 255 to 265 million tons. Peabody targets third quarter EBITDA of $250 to $300 million and earnings per share of $0.35 to $0.55.
-more-

4


 

PEABODY ENERGY ANNOUNCES RESULTS – PAGE 5
          Peabody Energy (NYSE: BTU) is the world’s largest private-sector coal company, with 2005 sales of 240 million tons of coal and $4.6 billion in revenues. Its coal products fuel approximately 10 percent of all U.S. and 3 percent of worldwide electricity.
Certain statements in this press release are forward-looking as defined in the Private Securities Litigation Reform Act of 1995. These statements involve certain risks and uncertainties that may cause actual results to differ materially from expectations as of July 20, 2006. These factors are difficult to accurately predict and may be beyond the control of the company. These risks include, but are not limited to: growth in coal and power markets; future worldwide economic conditions; economic strength and political stability of countries in which we have operations or serve customers; weather; transportation performance and costs, including demurrage; ability to renew sales contracts; successful implementation of business strategies; regulatory and court decisions; legislation and regulations; negotiation of labor contracts and labor availability and relations; capacity and cost of surety bonds and letters of credit; effects of changes in currency exchange rates; risks associated with customers, including credit risk; risks associated with performance of suppliers; availability and costs of key commodities such as steel, tires, diesel fuel and explosives; performance risks related to high-margin metallurgical coal production; geology and equipment risks inherent to mining; terrorist attacks or threats; replacement of reserves; inflationary trends; effects of interest rates; effects of acquisitions or divestitures; success in integrating new acquisitions; revenues related to synthetic fuel production; revenues and other risks detailed in the company’s reports filed with the Securities and Exchange Commission (SEC). The use of “Peabody,” “the company,” and “our” relate to Peabody, its subsidiaries and majority-owned affiliates.
This information includes certain non-GAAP financial measures as defined by SEC regulations. We have included reconciliations of these measures to the most directly comparable GAAP measures in this release. EBITDA (also called Adjusted EBITDA) is defined as income from continuing operations before deducting net interest expense, income taxes, minority interests, asset retirement obligation expense, and depreciation, depletion and amortization. EBITDA, which is not calculated identically by all companies, is not a substitute for operating income, net income and cash flow as determined in accordance with generally accepted accounting principles. Management uses EBITDA as a key measure of operating performance and also believes it is a useful indicator of its ability to meet debt service and capital expenditure requirements.
-END-

5


 

(PEABODY LOGO)
Condensed Income Statements (Unaudited)
For the Quarters and Six Months Ended June 30, 2006 and 2005
(Dollars in Millions, Except Per Share Data)
                                 
    Quarter Ended     Six Months Ended  
    June     June     June     June  
    2006     2005     2006     2005  
Tons Sold (In Millions)
    60.8       57.7       122.1       116.9  
 
                       
 
                               
Revenues
  $ 1,316.4     $ 1,108.8     $ 2,628.2     $ 2,186.3  
Operating Costs and Expenses
    1,053.5       879.0       2,075.9       1,792.1  
Depreciation, Depletion and Amortization
    91.5       79.3       172.4       155.2  
Asset Retirement Obligation Expense
    11.6       7.2       18.9       16.4  
Selling and Administrative Expenses
    40.8       40.7       87.3       78.4  
Other Operating Income:
                               
Net Gain on Disposal or Exchange of Assets
    (50.0 )     (16.5 )     (59.3 )     (47.6 )
Income from Equity Affiliates
    (6.7 )     (10.2 )     (13.9 )     (18.3 )
 
                       
Operating Profit
    175.7       129.3       346.9       210.1  
Interest Income
    (1.5 )     (1.8 )     (4.1 )     (3.2 )
Interest Expense:
                               
Debt-Related Interest
    23.2       22.0       47.5       44.0  
Surety Bond and Letter of Credit Fees
    2.1       3.2       5.2       6.8  
Income Tax Provision (Benefit)
    (3.3 )     10.1       8.2       14.6  
Minority Interests
    1.8       0.5       6.4       0.8  
 
                       
Net Income
  $ 153.4     $ 95.3     $ 283.7     $ 147.1  
 
                       
 
                               
Diluted EPS (1) (2)
  $ 0.57     $ 0.36     $ 1.05     $ 0.55  
 
                               
EBITDA
  $ 278.8     $ 215.8     $ 538.2     $ 381.7  
 
(1)   Weighted average diluted shares outstanding were 269.8 million and 267.6 million for the quarters ended June 30, 2006 and 2005, respectively, and were 269.6 million and 267.4 million for the six months ended June 30, 2006 and 2005, respectively.
 
(2)   Share and per share amounts reflect the company’s March 30, 2005 and February 22, 2006 two-for-one stock splits.
This information is intended to be reviewed in conjunction with the company’s filings with the Securities and Exchange Commission.

6


 

(PEABODY LOGO)
Supplemental Financial Data (Unaudited)
For the Quarters and Six Months Ended June 30, 2006 and 2005
                                 
    Quarter Ended     Six Months Ended  
    June     June     June     June  
    2006     2005     2006     2005  
Revenue Summary (Dollars in Millions)
                               
U.S. Mining Operations
  $ 917.8     $ 814.6     $ 1,864.3     $ 1,643.9  
Australian Mining Operations
    217.9       140.6       370.9       244.2  
Trading and Brokerage Operations
    175.5       149.3       382.6       290.9  
Other
    5.2       4.3       10.4       7.3  
 
                       
Total
  $ 1,316.4     $ 1,108.8     $ 2,628.2     $ 2,186.3  
 
                       
 
                               
Tons Sold (In Millions)
                               
Eastern U.S. Mining Operations
    14.1       13.2       27.8       26.2  
Western U.S. Mining Operations
    38.8       36.7       78.6       75.4  
Australian Mining Operations
    2.4       2.1       4.3       4.1  
Trading and Brokerage Operations
    5.5       5.7       11.4       11.2  
 
                       
Total(1)
    60.8       57.7       122.1       116.9  
 
                       
 
                               
Revenues per Ton — Mining Operations
                               
Eastern U.S.
  $ 36.70     $ 33.23     $ 37.08     $ 32.97  
Western U.S.
    10.32       10.25       10.59       10.36  
Total — U.S.
    17.35       16.31       17.52       16.18  
Australia
    89.72       68.37       86.77       59.59  
 
                               
Operating Costs per Ton — Mining Operations (2)
                               
Eastern U.S.
  $ 29.03     $ 25.95     $ 28.43     $ 25.68  
Western U.S.
    7.74       7.38       7.69       7.36  
Total — U.S.
    13.42       12.27       13.12       12.08  
Australia
    62.57       45.29       60.17       44.57  
 
                               
Gross Margin per Ton — Mining Operations (2)
                               
Eastern U.S.
  $ 7.67     $ 7.28     $ 8.65     $ 7.29  
Western U.S.
    2.58       2.87       2.90       3.00  
Total — U.S.
    3.93       4.04       4.40       4.10  
Australia
    27.15       23.08       26.60       15.02  
 
                               
Operating Profit per Ton
  $ 2.89     $ 2.24     $ 2.84     $ 1.80  
 
    Dollars in Millions
EBITDA — U.S. Mining Operations
  $ 208.1     $ 201.5     $ 468.4     $ 416.8  
EBITDA — Australian Mining Operations
    65.9       47.5       113.7       61.6  
EBITDA — Trading and Brokerage Operations
    21.2       15.4       37.4       (6.4 )
EBITDA — Resource Management (3)
    45.7       10.2       51.8       38.3  
Selling and Administrative Expenses
    (40.8 )     (40.7 )     (87.3 )     (78.4 )
Other Operating Costs, Net (4)
    (21.3 )     (18.1 )     (45.8 )     (50.2 )
EBITDA
    278.8       215.8       538.2       381.7  
Depreciation, Depletion and Amortization
    (91.5 )     (79.3 )     (172.4 )     (155.2 )
Asset Retirement Obligation Expense
    (11.6 )     (7.2 )     (18.9 )     (16.4 )
Operating Profit
    175.7       129.3       346.9       210.1  
Operating Cash Flow
    164.4       155.7       213.4       253.6  
Coal Reserve Lease Expenditures
    63.5             123.4       63.5  
Capital Expenditures (5)
    112.7       77.2       200.1       124.1  
 
(1)   Metallurgical sales totaled 3.5 million tons and 6.0 million tons for the second quarter and six months ended June 30, 2006, respectively, compared with 2.8 million tons and 5.8 million tons in the prior year. Total non-U.S. sales were 5.1 million tons for the second quarter of 2006 and 10.0 million tons for the six months ended June 30, 2006, compared with 5.1 million tons and 9.4 million tons for the same periods in the prior year.
 
(2)   Includes revenue-based production taxes and royalties; excludes depreciation, depletion and amortization; asset retirement obligation expense; selling and administrative expenses; and certain other costs related to post-mining activities.
 
(3)   Includes asset sales, property management costs and revenues, equity income and royalty expense related to the PVR alliance, generation development costs, coalbed methane development activities, and other related expenses and revenues.
 
(4)   Primarily includes costs associated with post-mining activities and income from the equity interest in our Venezuelan joint venture.
 
(5)   Excludes acquisitions.
This information is intended to be reviewed in conjunction with the company’s filings with the Securities and Exchange Commission.

7


 

(PEABODY LOGO)
Condensed Balance Sheets
June 30, 2006, March 31, 2006, and December 31, 2005
(Dollars in Millions)
                         
    (Unaudited)     (Unaudited)        
    June 30, 2006     March 31, 2006     December 31, 2005  
Cash and Cash Equivalents
  $ 318.7     $ 350.2     $ 503.3  
Receivables
    262.0       238.9       221.5  
Inventories
    167.1       175.0       389.8  
Assets from Coal Trading Activities
    84.7       77.6       146.6  
Deferred Income Taxes
    94.1       94.1       9.0  
Other Current Assets
    78.7       75.2       54.4  
 
                 
Total Current Assets
    1,005.3       1,011.0       1,324.6  
Net Property, Plant, Equipment and Mine Development
    5,511.6       5,385.2       5,177.7  
Investments and Other Assets
    324.7       316.3       349.7  
 
                 
 
                       
Total Assets
  $ 6,841.6     $ 6,712.5     $ 6,852.0  
 
                 
 
                       
Current Maturities of Debt
  $ 72.1     $ 77.9     $ 22.6  
Liabilities from Coal Trading Activities
    74.3       63.7       132.4  
Accounts Payable and Accruals
    778.7       792.4       867.9  
 
                 
Total Current Liabilities
    925.1       934.0       1,022.9  
Long-Term Debt
    1,308.6       1,332.5       1,382.9  
Deferred Income Taxes
    289.1       316.8       338.5  
Other Long-Term Liabilities
    1,972.7       1,957.3       1,926.7  
 
                 
Total Liabilities
    4,495.5       4,540.6       4,671.0  
Minority Interests
    12.8       12.8       2.5  
Stockholders’ Equity
    2,333.3       2,159.1       2,178.5  
 
                 
 
                       
Total Liabilities and Stockholders’ Equity
  $ 6,841.6     $ 6,712.5     $ 6,852.0  
 
                 
This information is intended to be reviewed in conjunction with the company’s filings with the Securities and Exchange Commission.

8


 

(PEABODY LOGO)
Reconciliation of EBITDA to Net Income (Unaudited)
For the Quarters and Six Months Ended June 30, 2006 and 2005
(Dollars in Millions)
                                 
    Quarter Ended     Six Months Ended  
    June     June     June     June  
    2006     2005     2006     2005  
EBITDA
  $ 278.8     $ 215.8     $ 538.2     $ 381.7  
Depreciation, Depletion and Amortization
    91.5       79.3       172.4       155.2  
Asset Retirement Obligation Expense
    11.6       7.2       18.9       16.4  
Interest Income
    (1.5 )     (1.8 )     (4.1 )     (3.2 )
Interest Expense
    25.3       25.2       52.7       50.8  
Income Tax Provision (Benefit)
    (3.3 )     10.1       8.2       14.6  
Minority Interests
    1.8       0.5       6.4       0.8  
 
                       
Net Income
  $ 153.4     $ 95.3     $ 283.7     $ 147.1  
 
                       
Reconciliation of EBITDA to Net Income — 2006 Targets (Unaudited)
(Dollars in Millions, Except Per Share Data)
                                 
    Quarter Ended September 30, 2006     Year Ended December 31, 2006  
    Targeted Results     Targeted Results  
    Low     High     Low     High  
EBITDA
  $ 250     $ 300     $ 1,050     $ 1,150  
Depreciation, Depletion and Amortization
    100       101       366       370  
Asset Retirement Obligation Expense
    10       9       36       35  
Interest Income
    (2 )     (3 )     (9 )     (11 )
Interest Expense
    29       27       105       104  
Income Tax Provision (Benefit)
    16       14       2       (12 )
Minority Interests
    2       3       11       9  
 
                       
 
                               
Net Income
  $ 95     $ 149     $ 539     $ 655  
 
                       
 
                               
Diluted Earnings Per Share
  $ 0.35     $ 0.55     $ 2.00     $ 2.43  
 
                       
This information is intended to be reviewed in conjunction with the company’s filings with the Securities and Exchange Commission.

9

GRAPHIC 3 c06877c0687700.gif GRAPHIC begin 644 c06877c0687700.gif M1TE&.#EA?@`I`,00`*"@H-#0T/#P\#`P,&!@8!`0$)"0D"`@(%!04.#@X+"P ML'!P<,#`P("`@$!`0````/___P`````````````````````````````````` M`````````````````````````"'Y!`$``!``+`````!^`"D```7_X"..)`"= M:*JN;,LVI,BX=.W"\6RG<6_N0"".I`L:5\-1$=CS'9_(WA)J3,J.32<5:GU, MM[ONMY;5@H/BP.'X]`SJ`P-@8(-`B^#APHJ702'A2V` MAPT!+@&'#E(`D3\)D7-=<"@$60../&X_)UUX"2RB6:@I`05N,I`UBP>O]5+([P$U"/P@=GPP,4;%CNKB_^5"N'&:JD``/P[*$XA/CI<-+)*4 MV`#@@Y,QP203C2HW[.%*LIE(%`)(G+(I<^K+)49-2HTHQRA1I%P>JKK)S M)@*4U+!)WUCMBG6.5*[NRB1TN3:NP5BSH`(E@K;J4KLB]BK1F@,NR[0C#J`% M_'&@62E])=:UFE5PK::`.P*:'&-!KKQE"?-=Z]:5.>4OL2!.+@Q8R MX$NTDLB^.+?-8?MRZ].:6Z(^/0"%Q<;[UGE>=F M3K'R6^@=DZ6(_4!?BN/7IYHN/3PS:R+I#?,3/WYR0Q7H5^-6R[VP<_^_998% M??5)P8`!!2C`P/^"#$QB$0$+#M"'*@OZ1.&!3;PW@@$1/A?#``O21@N(K+S0 M$2XZE1'(2"45A5**]7QD(C\H=K2BC2-IB!",T,BX@@`2U@/'4_60`B0_!`RT MBSY$0G.``$U&YU$-1Q:#0I1E(.!(`J"=*K'IBWDY"D")?Z(@*@.@'H.JX2T$("GC%)' MQZVXYMH"8+KVZBL=`DHI[+#$%EM&1L8FJ^RRT2'+[+/01CLE<-)6:VTALZY= @J^VVQV;+[;??.FL0J^26:^ZYZ*:K[KKL;CJKIR$``#L_ ` end GRAPHIC 4 c06877c0687701.gif GRAPHIC begin 644 c06877c0687701.gif M1TE&.#EA7@`>`+,/`!`0$-#0T&!@8#`P,/#P\*"@H'!P<)"0D%!04.#@X"`@ M(,#`P("`@$!`0````/___R'Y!`$```\`+`````!>`!X```3_D+E)07@XZ\U[ M7I33>&2)211CGF%UK;`&4F,2U[(7U_8YAX2X44AA\(7X\`P>2$P`)FG@( MH$D&<;"R=["H#ZH4K,&PPY(-MY2PPLN3F<"6J[0Y+0N)?@G6`@-A8XE@RB$" M"Z^KU0NZU,_$#L8I+:G2&"`C@-?0-'R(U?`/#='K`$YPIXY"/&$8(M7S5@V? M$'W7^OU[%Y#B!`$,)L:B`%S`@(Z/5?:N[G4 MDDYF3GT^`=II3H:JAU!FHJ(TGU>3!K,6_!D5P%4-5!@P`*!7;X*4"C(V-:2' M$@,Q.U,P4"`V<%ZO7)HM2(DG6==E,T\U:WE$@ZE-"0PL$S!*TH%TM3Y71HVG M2P?52EX@9G,(=@@W!"B+2\CZMJC9K2&_[A5;`W!#GHE7\)/A^$4-I;\8AU6@ M@?4&;D@$N&X=P:P-&;EWQD#``/<&9S*8YVZ``P$$YYEK6&^]WY;[^+>TH'^^ MO___``8HX"B`!#;0'E"Z;:;@@@PV6-%##D8HX81)5.(6A1AFJ*"%$&KHX8>4 %L!0!`#L_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----