-----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, AyvefymRoTp2HauWRS1AF2iwkzj8XQ1nLUWIg/vl3G7V2/5eLgJmipqOr9Z6c0aM w3dkO0TED51rs19AAK4BmQ== 0000950137-07-016669.txt : 20071106 0000950137-07-016669.hdr.sgml : 20071106 20071106172605 ACCESSION NUMBER: 0000950137-07-016669 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20071031 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20071106 DATE AS OF CHANGE: 20071106 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: 071218992 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 c21316e8vk.htm CURRENT REPORT e8vk
 

 
 
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):   October 31, 2007
Peabody Energy Corporation
 
(Exact name of registrant as specified in its charter)
         
Delaware   1-16463   13-4004153
         
(State or other jurisdiction   (Commission   (I.R.S. Employer
of incorporation)   File Number)   Identification No.)
         
701 Market Street
St. Louis, Missouri
      63101-1826
         
(Address of principal executive offices)       (Zip Code)
     
Registrant’s telephone number, including area code:   (314) 342-3400
Not Applicable
 
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))
 
 

 


 

2
Item 2.01. Completion of Acquisition or Disposition of Assets
     On October 31, 2007, Peabody Energy Corporation (“Peabody” or the “Company”) completed the spin-off of its wholly-owned subsidiary Patriot Coal Corporation (“Patriot”), which was accomplished through a special dividend of all outstanding shares of Patriot to Peabody shareholders. Holders of Peabody common stock of record at the close of business on October 22, 2007 received a dividend of one share of Patriot common stock for every ten shares of Peabody common stock that they owned. As a result of the spin-off, Patriot is no longer owned by Peabody and is now an independent public company. Shares of Patriot common stock began trading on a when-issued basis on the New York Stock Exchange (“NYSE”) on October 18, 2007, and began trading “regular way” on the NYSE on November 1, 2007 under the symbol “PCX”.
     In connection with the spin-off, the Company has entered into definitive agreements with Patriot that, among other things, set forth the terms and conditions of the spin-off and provide a framework for the Company’s relationship with Patriot after the spin-off. A summary of certain important terms of these definitive agreements can be found under Item 1.01 of our Current Report on Form 8-K filed with the Securities and Exchange Commission on October 25, 2007 (the “October 25 Form 8-K”) and is incorporated herein by reference. Further information concerning the spin-off and related matters is contained in the Information Statement, dated October 22, 2007, filed as Exhibit 99.1 to Patriot’s Current Report on Form 8-K, filed with the SEC on October 24, 2007. Peabody is not aware of any material relationship, other than in respect of the spin-off, between Patriot and Peabody, or any of Peabody’s affiliates, or any director or officer of Peabody, or any associate of any such director or officer, except as disclosed herein or in the October 25 Form 8-K.
     A copy of the press release relating to our announcement of the completion of the spin-off is attached hereto as Exhibit 99.1.
Item 5.02. Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers
     On October 31, 2007, Irl F. Engelhardt’s resignation from the Board of Directors of Peabody became effective and Mr. Engelhardt stepped down form his position as a director. Contemporaneously with his stepping down, Mr. Engelhardt joined the Board of Directors of Patriot and assumed the position of Chairman of Patriot’s Board of Directors.
     On October 31, 2007, Richard M. Whiting elected to resign from his position as Executive Vice President and Chief Marketing Officer of Peabody in connection with the spin-off of Patriot from Peabody. Mr. Whiting assumed the position of President and Chief Executive Officer of Patriot.
Item 9.01. Financial Statements and Exhibits
(b)   Pro Forma Financial Information
     The Unaudited Pro Forma Condensed Consolidated Financial Statements of Peabody (the “Pro Forma Financial Statements”) reflecting the spin-off of Patriot from Peabody described under Item 2.01 above are attached as Exhibit 99.2 hereto and are incorporated herein by reference. The Pro Forma Financial Statements include the following information:
A.   Unaudited Pro Forma Condensed Consolidated Statements of Earnings for the Years Ended December 31, 2004, 2005 and 2006 and for the Nine Months Ended September 30, 2007
B.   Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2007

 


 

3
(d)   Exhibits
     
Exhibit No.   Description of Exhibit
 
   
99.1
  Press release issued by Peabody Energy Corporation, dated November 1, 2007.
99.2
  Unaudited Pro Forma Condensed Financial Statements of Peabody

 


 

4
SIGNATURES
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
 
 
  By:   /s/ Richard A. Navarre    
    Name:   Richard A. Navarre   
    Title:   Chief Financial Officer and Executive Vice President of Corporate Development   
 
Dated: November 6, 2007

 


 

5
Exhibit Index
     
Exhibit No.   Description of Exhibit
 
   
99.1
  Press release issued by Peabody Energy Corporation, dated November 1, 2007.
99.2
  Unaudited Pro Forma Condensed Financial Statements of Peabody

 

EX-99.1 2 c21316exv99w1.htm PRESS RELEASE exv99w1
 

Exhibit 99.1
     
(PEABODY LOGO)
  PEABODY ENERGY
 
News Release
 
   
 
  CONTACT:
 
  Vic Svec
(314) 342-7768
FOR IMMEDIATE RELEASE
November 1, 2007
PEABODY ENERGY COMPLETES SPIN-OFF
OF PATRIOT COAL CORPORATION
ST. LOUIS, Nov. 1 — Peabody Energy (NYSE: BTU) today announced that it has completed the spin-off of coal assets and operations in West Virginia and Kentucky to BTU shareholders. The spin-off was accomplished on Oct. 31, 2007, through a special dividend of all outstanding shares of Patriot Coal Corporation, at a ratio of one share of Patriot Coal stock for every
10 shares of Peabody held. Patriot trades on the New York Stock Exchange under the ticker symbol PCX and has 26.6 million shares outstanding.
     “Completing this spin-off was a key element in transforming our business portfolio,” said Peabody Chairman and Chief Executive Officer Gregory H. Boyce. “Peabody and Patriot will both benefit by a distinct business focus and growth opportunities to build shareholder value. Peabody remains focused on high-margin, high-growth markets by expanding globally and building on our leading U.S. position in the Powder River Basin, Colorado and the Midwest.”
     Peabody Energy is the world’s largest private-sector coal company. Its coal
products fuel approximately 10 percent of all U.S. electricity generation and more than 2 percent of worldwide electricity.
-End-
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 be beyond our control and may cause our actual future results to differ materially from expectations. We do not undertake to update our forward-looking statements. Factors that could affect our results include, but are not limited to: the outcome of our evaluation of strategic alternatives for our West Virginia and Kentucky subsidiaries; the outcome of commercial negotiations involving sales contracts or other transactions; customer performance and credit risk; supplier performance, and the availability and cost of key equipment and commodities; availability and costs of transportation; geologic, equipment and operational risks associated with mining; our ability to replace coal reserves; labor availability and relations; the effects of mergers, acquisitions and divestitures; legislative and regulatory developments; the outcome of pending or future litigation; coal and power market conditions; weather patterns affecting energy demand; availability and costs of competing energy resources; worldwide economic and political conditions; global currency exchange and interest rate fluctuation; wars and acts of terrorism or sabotage; political risks, including expropriation; and other risks detailed in the company’s reports filed with the Securities and Exchange Commission.

EX-99.2 3 c21316exv99w2.htm UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS exv99w2
 

Exhibit 99.2
PEABODY ENERGY CORPORATION
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA
     The following unaudited pro forma condensed consolidated financial information is based on the historical financial statements of Peabody Energy Corporation and its subsidiaries (Peabody), including certain pro forma adjustments, and has been prepared to illustrate the pro forma effect of the spin-off of Patriot Coal Corporation (Patriot). The spin-off of Patriot was completed on October 31, 2007. Prior to the spin-off, Patriot was a component of our Eastern U.S. Mining Operations business segment, with operations and coal reserves in Appalachia and the Illinois Basin. Patriot operations are engaged in the mining, preparation and sale of steam coal, sold primarily to electric utilities, as well as the mining of metallurgical coal.
     The unaudited pro forma condensed consolidated statements of earnings for the nine months ended September 30, 2007 and for the years ended December 31, 2006, 2005 and 2004 assume that the spin-off of Patriot occurred as of the beginning of the periods presented. The unaudited pro forma condensed consolidated balance sheet as of September 30, 2007 is presented as if the spin-off had occurred as of that date. The unaudited pro forma condensed consolidated financial information has been prepared based upon available information and certain assumptions and estimates that Peabody believes are reasonable. The unaudited pro forma condensed consolidated financial statements are not necessarily indicative of the financial position or results of operations that might have occurred had the spin-off occurred as of the dates stated above. The pro forma adjustments are described in the notes hereto.
     The unaudited pro forma condensed consolidated financial information should be read in conjunction with the audited financial statements and notes thereto and the related Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) included in Peabody’s Annual Report an Form 10-K for the year ended December 31, 2006, as amended by the Form 10-K/A filed September 10, 2007, and unaudited interim financial statements and related MD&A included in the respective March 31, 2007 and June 30, 2007 Quarterly Reports on Form 10-Q.

 


 

PEABODY ENERGY CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2007
                                 
    Peabody     Patriot     Pro Forma     Peabody  
    Historical     Historical (a)     Adjustments     Pro Forma  
    (Dollars in thousands, except share and per share data)  
Revenues
                               
Sales
  $ 4,022,705     $ 816,342     $     $ 3,206,363  
Other revenues
    158,134       2,843             155,291  
 
                       
Total revenues
    4,180,839       819,185             3,361,654  
 
                               
Costs and Expenses
                               
Operating costs and expenses
    3,434,869       847,484       46,688 (b)     2,635,085  
 
                    1,012 (c)        
 
                               
Depreciation, depletion and amortization
    324,417       64,048       1,493 (d)     261,862  
Asset retirement obligation expense
    27,596       12,936             14,660  
Selling and administrative expenses
    129,328       32,342       32,342 (e)     129,328  
Other operating income:
                               
Net gain on disposal or exchange of assets
    (158,975 )     (82,696 )           (76,279 )
Income from equity affiliates
    (9,443 )     (16 )           (9,427 )
 
                       
 
                               
Operating Profit (Loss)
    433,047       (54,913 )     (81,535 )     406,425  
Interest expense
    176,686       6,504       4,541 (l)     174,723  
Interest income
    (13,984 )     (8,293 )           (5,691 )
 
                       
 
                               
Income (Loss) Before Income Taxes and Minority Interests
    270,345       (53,124 )     (86,076 )     237,393  
Income tax provision
    37,736             (2,643 )     35,093  
Minority interests
    4,139       4,092             47  
 
                       
 
                               
Income (Loss) From Continuing Operations
  $ 228,470     $ (57,216 )   $ (83,433 )   $ 202,253  
 
                       
 
                               
Earnings Per Share from Continuing Operations
                               
Basic
  $ 0.87                     $ 0.77  
Diluted
  $ 0.85                     $ 0.75  
 
                               
Weighted Average Shares Outstanding
                               
Basic
    263,463,822                       263,663,822  
Effect of dilutive securities
    5,172,597                       5,172,597  
 
                           
Diluted
    268,636,419                       268,836,419  
 
                           

 


 

PEABODY ENERGY CORPORATION
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET
SEPTEMBER 30, 2007
                                 
    Peabody     Patriot     Pro Forma     Peabody  
    Historical     Historical (a)     Adjustments     Pro Forma  
    (Dollars in thousands, except share and per share data)  
ASSETS
                               
Current assets
                               
Cash and cash equivalents
  $ 216,314     $ 7,176     $ (19,407) (f)   $ 159,731  
 
                    (30,000) (g)        
 
                               
Accounts receivable, net of allowance for doubtful accounts of $11,735
    277,442       60,057       (54,935) (h)     162,450  
Inventories
    267,194       32,684             234,510  
Assets from coal trading activities
    706,017                   706,017  
Deferred income taxes
    106,967             (30,000) (i)     76,967  
Other current assets
    208,158       6,063             202,095  
 
                       
Total current assets
    1,782,092       105,980       (134,342 )     1,541,770  
Property, plant, equipment and mine development, net
    7,832,337       860,218       1,196 (k)     6,973,315  
Goodwill
    242,406                   242,406  
Investments and other assets
    597,666       185,324       19,407 (f)     454,653  
 
                    22,904 (d)        
 
                       
Total assets
  $ 10,454,501     $ 1,151,522     $ (90,835 )   $ 9,212,144  
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                               
Current liabilities
                               
Current maturities of long-term debt
  $ 63,174     $     $     $ 63,174  
Liabilities from coal trading activities
    662,255                   662,255  
Accounts payable and accrued expenses
    1,177,015       217,926       55,361 (b)     1,018,991  
 
                    4,541 (l)        
 
                       
 
                               
Total current liabilities
    1,902,444       217,926       59,902       1,744,420  
Long-term debt, less current maturities
    3,152,967       80,266       62,000 (h)     3,134,701  
Deferred income taxes
    248,643             210,000 (i)     388,643  
 
                    (70,000) (j)        
 
                               
Asset retirement obligations
    438,956       133,402       4,564 (k)     310,118  
Workers’ compensation obligations
    234,366       212,596             21,770  
Accrued postretirement benefit costs
    1,373,292       1,164,295       559,759 (b)     768,756  
Other noncurrent liabilities
    431,299       34,076       200,000 (j)     597,223  
 
                       
Total liabilities
    7,781,967       1,842,561       1,026,225       6,965,631  
Minority interests
    29,662       13,786             15,876  
Stockholders’ equity
                               
Preferred Stock — $0.01 per share par value; 10,000,000 shares authorized, no shares issued or outstanding
                       
Series A Junior Participating Preferred Stock — 1,500,000 shares authorized, no shares issued or outstanding
                       
Perpetual Preferred Stock — 750,000 shares authorized, no shares issued or outstanding
                       
Series Common Stock — $0.01 per share par value; 40,000,000 shares authorized, no shares issued or outstanding
                       
Common Stock — $0.01 per share par value; 800,000,000 shares authorized, 268,214,559 shares issued and 265,505,673 shares outstanding
    2,682                   2,682  
Additional paid-in capital
    1,617,794             20,000 (j)     1,637,794  
Retained earnings
    1,296,757       (411,275 )     (506,893) (b)     679,199  
 
                    22,904 (d)        
 
                    (30,000) (g)        
 
                    (116,935) (h)        
 
                    (240,000) (i)        
 
                    (150,000) (j)        
 
                    (3,368) (k)        
 
                    (4,541) (l)        
Accumulated other comprehensive loss (gain)
    (170,598 )     (293,550 )     (108,227) (b)     14,725  
Treasury shares, at cost: 2,708,886 shares
    (103,763 )                 (103,763 )
 
                       
Total stockholders’ equity
    2,642,872       (704,825 )     (1,117,060 )     2,230,637  
 
                       
Total liabilities and stockholders’ equity
  $ 10,454,501     $ 1,151,522     $ (90,835 )   $ 9,212,144  
 
                       

 


 

PEABODY ENERGY CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
FOR THE YEAR ENDED DECEMBER 31, 2006
                                 
    Peabody     Patriot     Pro Forma     Peabody  
    Historical     Historical (a)     Adjustments     Pro Forma  
    (Dollars in thousands, except share and per share data)  
Revenues
                               
Sales
  $ 5,144,925     $ 1,142,521     $     $ 4,002,404  
Other revenues
    111,390       5,398             105,992  
 
                       
Total revenues
    5,256,315       1,147,919             4,108,396  
 
                               
Costs and Expenses
                               
Operating costs and expenses
    4,155,984       1,051,932       46,100   (b)     3,153,849  
 
                    3,697   (c)        
Depreciation, depletion and amortization
    377,210       86,458       3,489   (d)     294,241  
Asset retirement obligation expense
    40,112       24,282             15,830  
Selling and administrative expenses
    175,941       47,909       47,909   (e)     175,941  
Other operating income:
                               
Net gain on disposal or exchange of assets
    (132,162 )     (78,631 )           (53,531 )
Income from equity affiliates
    (23,852 )     (60 )           (23,792 )
 
                       
 
                               
Operating Profit
    663,082       16,029       (101,195 )     545,858  
Interest expense
    143,450       11,419       5,637   (l)     137,668  
Early debt extinguishment costs
    1,396                   1,396  
Interest income
    (12,726 )     (1,417 )           (11,309 )
 
                       
 
                               
Income Before Income Taxes and Minority Interests
    530,962       6,027       (106,832 )     418,103  
Income tax provision (benefit)
    (81,515 )     8,350       (21,384 )     (111,249 )
Minority interests
    11,780       11,169             611  
 
                       
 
                               
Income (Loss) From Continuing Operations
  $ 600,697     $ (13,492 )   $ (85,448 )   $ 528,741  
 
                       
 
                               
Earnings Per Share from Continuing Operations
                               
Basic
  $ 2.28                     $ 2.01  
Diluted
  $ 2.23                     $ 1.96  
 
                               
Weighted Average Shares Outstanding
                               
Basic
    263,419,344                       263,619,344  
Effect of dilutive securities
    5,746,661                       5,746,661  
 
                           
Diluted
    269,166,005                       269,366,005  
 
                           

 


 

PEABODY ENERGY CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
FOR THE YEAR ENDED DECEMBER 31, 2005
                                 
    Peabody     Patriot     Pro Forma     Peabody  
    Historical     Historical (a)     Adjustments     Pro Forma  
    (Dollars in thousands, except share and per share data)  
Revenues
                               
Sales
  $ 4,545,323     $ 960,901     $     $ 3,584,422  
Other revenues
    99,130       17,376             81,754  
 
                       
Total revenues
    4,644,453       978,277             3,666,176  
 
                               
Costs and Expenses
                               
Operating costs and expenses
    3,715,836       869,163       44,885 (b)     2,896,041  
 
                    4,483 (c)        
 
                               
Depreciation, depletion and amortization
    316,114       65,972       3,646 (d)     253,788  
Asset retirement obligation expense
    35,901       15,572             20,329  
Selling and administrative expenses
    189,802       57,123       57,123 (e)     189,802  
Other operating income:
                               
Net gain on disposal or exchange of assets
    (101,487 )     (57,042 )           (44,445 )
Income from equity affiliates
    (30,096 )     (15,578 )           (14,518 )
 
                       
 
                               
Operating Profit
    518,383       43,067       (110,137 )     365,179  
Interest expense
    102,939       9,833       4,960 (l)     98,066  
Interest income
    (10,641 )     (1,553 )           (9,088 )
 
                       
 
                               
Income Before Income Taxes and Minority Interests
    426,085       34,787       (115,097 )     276,201  
Income tax provision
    960             35,398       36,358  
Minority interests
    2,472                   2,472  
 
                       
 
                               
Income From Continuing Operations
  $ 422,653     $ 34,787     $ (150,495 )   $ 237,371  
 
                       
 
                               
Earnings Per Share from Continuing Operations
                               
Basic
  $ 1.62                     $ 0.91  
Diluted
  $ 1.58                     $ 0.89  
 
                               
Weighted Average Shares Outstanding
                               
Basic
    261,519,424                       261,719,424  
Effect of dilutive securities
    6,494,052                       6,494,052  
 
                           
Diluted
    268,013,476                       268,213,476  
 
                           

 


 

PEABODY ENERGY CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
FOR THE YEAR ENDED DECEMBER 31, 2004
                                 
    Peabody     Patriot     Pro Forma     Peabody  
    Historical     Historical (a)     Adjustments     Pro Forma  
    (Dollars in thousands, except share and per share data)  
Revenues
                               
Sales
  $ 3,545,027     $ 812,055     $     $ 2,732,972  
Other revenues
    86,555       4,369             82,186  
 
                       
Total revenues
    3,631,582       816,424             2,815,158  
 
                               
Costs and Expenses
                               
Operating costs and expenses
    2,965,541       740,816       26,815 (b)     2,255,553  
 
                    4,013 (c)        
 
                               
Depreciation, depletion and amortization
    270,159       62,580       4,051 (d)     211,630  
Asset retirement obligation expense
    42,387       27,262             15,125  
Selling and administrative expenses
    143,025       58,491       58,491 (e)     143,025  
Other operating income:
                               
Net gain on disposal or exchange of assets
    (23,829 )     (5,764 )           (18,065 )
Income from equity affiliates
    (12,399 )     (12,335 )           (64 )
 
                       
 
                               
Operating Profit
    246,698       (54,626 )     (93,370 )     207,954  
Interest expense
    96,793       12,701       4,960 (l)     89,052  
Early debt extinguishment costs
    1,751                   1,751  
Interest income
    (4,917 )     (918 )           (3,999 )
 
                       
 
                               
Income (Loss) Before Income Taxes and Minority Interests
    153,071       (66,409 )     (98,330 )     121,150  
Income tax benefit
    (26,437 )           2,388       (24,049 )
Minority interests
    1,282       275             1,007  
 
                       
 
                               
Income (Loss) From Continuing Operations
  $ 178,226     $ (66,684 )   $ (100,718 )   $ 144,192  
 
                       
 
                               
Earnings Per Share from Continuing Operations
                               
Basic
  $ 0.72                     $ 0.58  
Diluted
  $ 0.70                     $ 0.57  
 
                               
Weighted Average Shares Outstanding
                               
Basic
    248,732,744                       248,932,744  
Effect of dilutive securities
    6,079,888                       6,079,888  
 
                           
Diluted
    254,812,632                       255,012,632  
 
                           

 


 

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(a)   Reflects the removal of Patriot Coal Corporation’s historical results and financial position from the ongoing operations of the Company.
 
(b)   Reflects the Company’s agreement to assume primary responsibility for certain of Patriot’s retiree healthcare liabilities. These liabilities include certain obligations under the Coal Act for which the Company and Patriot are jointly and severally liable, obligations under the 2007 NBCWA for which Patriot is secondarily liable and obligations for certain active, vested Patriot employees.
 
(c)   Reflects historical Patriot expense related to pension benefit obligations that will be retained by the Company.
 
(d)   Reflects adjustment for retention by the Company, and related amortization, of a purchased contract right.
 
(e)   Reflects adjustment for general and administrative costs related to the Company that were previously allocated to Patriot.
 
(f)   Reflects monetization by the Company of a long-term receivable for an excise tax refund due to Patriot. The Company will retain the receivable in “Investments and other assets”.
 
(g)   Reflects the required cash contribution from the Company for Patriot’s working capital in accordance with the Separation Agreement.
 
(h)   Reflects the distribution of intercompany balances between the Company and Patriot.
 
(i)   Reflects the allocation of deferred income taxes attributable to Patriot operations.
 
(j)   Reflects the estimated loss related to spin-off transaction costs and one-time charges of $150 million, net of income taxes.
 
(k)   Reflects the retention of certain reclamation-related equipment and asset retirement obligations by the Company.
 
(l)   Reflects adjustment to interest expense on inter-company debt that was allocated to Patriot in its historical results.

 

GRAPHIC 4 c21316c2131600.gif GRAPHIC begin 644 c21316c2131600.gif M1TE&.#EA@P`K`'```"'Y!`$```(`+`````"#`"L`@8&!@0````````````+_ ME(^IR^T/HYPPV(NICMCNGW0!*(@=B1IB^JV@>;)M+$_N#%^U=N\5O ML6&D"(='1;(98MJ`3VBI:L7^,@=3U+M8.I5QCD%_ MK[GM6_X+-_>',"B8YJ:FD^AAJ$C'V'BG5_A8MQB(Z-)W4@EY*=E9%CI)1NJI MN9IV_M9'(D'/-P+)JQ\2ELK&CUR M2SR7S.C&/&V*+1W=S6H<#NSM:]R<#3[^VRY;K6AH/KY-7!_?#J_^>.Z^.*^- M%[Y[SX*MB]5O7;B`T`8*+.@,XCXY[*RE.T?04D:`MQ<_&:F62^*W90\UEN1X MD&)"2\=:,C3HL*'(E3`1B>N")R6-C3<[ZAM9Q69.>S(A\?3E,RDN5H$\GG'Z M=)4KJ!E9ABSUJA5"J5NG"KW:="K5HF$1CJWIR0Q6IA\I%3K+LNM20$_I!FWJ M[
-----END PRIVACY-ENHANCED MESSAGE-----