XML 49 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor/Non-Guarantor Financial Information (Tables)
3 Months Ended
Mar. 31, 2014
Supplemental Consolidated Statements Of Operations [Table Text Block]
Unaudited Supplemental Condensed Consolidating Statements of Operations
 
Three Months Ended March 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
976.4

 
$
671.3

 
$
(20.9
)
 
$
1,626.8

Costs and expenses
 
 
 
 
 
 
 
 
 
Operating costs and expenses (exclusive of items shown separately below)
21.2

 
726.8

 
667.7

 
(20.9
)
 
1,394.8

Depreciation, depletion and amortization

 
77.2

 
80.0

 

 
157.2

Asset retirement obligation expenses

 
8.6

 
7.0

 

 
15.6

Selling and administrative expenses
13.6

 
41.3

 
4.6

 

 
59.5

Other operating (income) loss:
 
 
 
 
 
 
 
 
 
Net gain on disposal or exchange of assets

 
(9.6
)
 
(0.2
)
 

 
(9.8
)
(Income) loss from equity affiliates and investment in subsidiaries
(39.6
)
 
0.6

 
6.0

 
39.6

 
6.6

Interest expense
105.7

 
1.6

 
1.4

 
(5.4
)
 
103.3

Interest income
(0.1
)
 
(2.4
)
 
(6.5
)
 
5.4

 
(3.6
)
(Loss) income from continuing operations before income taxes
(100.8
)
 
132.3

 
(88.7
)
 
(39.6
)
 
(96.8
)
Income tax (benefit) provision
(52.0
)
 
24.8

 
(25.3
)
 

 
(52.5
)
(Loss) income from continuing operations, net of income taxes
(48.8
)
 
107.5

 
(63.4
)
 
(39.6
)
 
(44.3
)
Income (loss) from discontinued operations, net of income taxes
0.3

 
(0.7
)
 
0.6

 

 
0.2

Net (loss) income
(48.5
)
 
106.8

 
(62.8
)
 
(39.6
)
 
(44.1
)
Less: Net income attributable to noncontrolling interests

 

 
4.4

 

 
4.4

Net (loss) income attributable to common stockholders
$
(48.5
)
 
$
106.8

 
$
(67.2
)
 
$
(39.6
)
 
$
(48.5
)
Unaudited Supplemental Condensed Consolidating Statements of Operations
 
Three Months Ended March 31, 2013
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
1,014.6

 
$
796.2

 
$
(62.8
)
 
$
1,748.0

Costs and expenses
 
 
 
 
 
 
 
 
 
Operating costs and expenses (exclusive of items shown separately below)
(91.7
)
 
700.9

 
843.0

 
(62.8
)
 
1,389.4

Depreciation, depletion and amortization

 
79.6

 
91.1

 

 
170.7

Asset retirement obligation expenses

 
11.6

 
7.4

 

 
19.0

Selling and administrative expenses
9.2

 
47.4

 
8.5

 

 
65.1

Other operating (income) loss:
 
 
 
 
 
 
 
 
 
Net (gain) loss on disposal or exchange of assets

 
(2.8
)
 
0.2

 

 
(2.6
)
Loss from equity affiliates and investment in subsidiaries
84.8

 
3.9

 
13.7

 
(84.8
)
 
17.6

Interest expense
101.9

 
2.3

 
110.5

 
(113.4
)
 
101.3

Interest income
(68.1
)
 
(34.9
)
 
(16.3
)
 
113.4

 
(5.9
)
Unrealized (gain) loss on derivatives

 
(41.0
)
 
41.0

 

 

(Loss) income from continuing operations before income taxes
(36.1
)
 
247.6

 
(302.9
)
 
84.8

 
(6.6
)
Income tax (benefit) provision
(15.3
)
 
107.9

 
(88.9
)
 

 
3.7

(Loss) income from continuing operations, net of income taxes
(20.8
)
 
139.7

 
(214.0
)
 
84.8

 
(10.3
)
Loss from discontinued operations, net of income taxes
(2.6
)
 
(1.5
)
 
(5.0
)
 

 
(9.1
)
Net (loss) income
(23.4
)
 
138.2

 
(219.0
)
 
84.8

 
(19.4
)
Less: Net income attributable to noncontrolling interests

 

 
4.0

 

 
4.0

Net (loss) income attributable to common stockholders
$
(23.4
)
 
$
138.2

 
$
(223.0
)
 
$
84.8

 
$
(23.4
)
Supplemental Guarantor Non Guarantor Financial Information Disclosure [Text Block]
Supplemental Guarantor/Non-Guarantor Financial Information
In accordance with the indentures governing the 7.375% Senior Notes due November 2016, the 6.00% Senior Notes due November 2018, the 6.50% Senior Notes due September 2020, the 6.25% Senior Notes due November 2021 and the 7.875% Senior Notes due November 2026 (collectively the Senior Notes), certain 100% owned U.S. subsidiaries of the Company (each, a Guarantor Subsidiary) have fully and unconditionally guaranteed the Senior Notes, on a joint and several basis.The indentures governing the Senior Notes contain customary exceptions under which a guarantee of a Guarantor Subsidiary will terminate, including (a) the release or discharge of the guarantee of the Company’s Credit Agreement by such Guarantor Subsidiary, except a discharge or release by or as a result of payment under such guarantee, (b) a sale or other disposition, by way of merger, consolidation or otherwise, of all of the capital stock of such Guarantor Subsidiary, and (c) the legal defeasance or discharge of the indentures. Separate financial statements and other disclosures concerning the Guarantor Subsidiaries are not presented because management believes that such information is not material to the holders of the Senior Notes. The following historical financial statement information is provided for the Guarantor/Non-Guarantor Subsidiaries.
Unaudited Supplemental Condensed Consolidating Statements of Operations
 
Three Months Ended March 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
976.4

 
$
671.3

 
$
(20.9
)
 
$
1,626.8

Costs and expenses
 
 
 
 
 
 
 
 
 
Operating costs and expenses (exclusive of items shown separately below)
21.2

 
726.8

 
667.7

 
(20.9
)
 
1,394.8

Depreciation, depletion and amortization

 
77.2

 
80.0

 

 
157.2

Asset retirement obligation expenses

 
8.6

 
7.0

 

 
15.6

Selling and administrative expenses
13.6

 
41.3

 
4.6

 

 
59.5

Other operating (income) loss:
 
 
 
 
 
 
 
 
 
Net gain on disposal or exchange of assets

 
(9.6
)
 
(0.2
)
 

 
(9.8
)
(Income) loss from equity affiliates and investment in subsidiaries
(39.6
)
 
0.6

 
6.0

 
39.6

 
6.6

Interest expense
105.7

 
1.6

 
1.4

 
(5.4
)
 
103.3

Interest income
(0.1
)
 
(2.4
)
 
(6.5
)
 
5.4

 
(3.6
)
(Loss) income from continuing operations before income taxes
(100.8
)
 
132.3

 
(88.7
)
 
(39.6
)
 
(96.8
)
Income tax (benefit) provision
(52.0
)
 
24.8

 
(25.3
)
 

 
(52.5
)
(Loss) income from continuing operations, net of income taxes
(48.8
)
 
107.5

 
(63.4
)
 
(39.6
)
 
(44.3
)
Income (loss) from discontinued operations, net of income taxes
0.3

 
(0.7
)
 
0.6

 

 
0.2

Net (loss) income
(48.5
)
 
106.8

 
(62.8
)
 
(39.6
)
 
(44.1
)
Less: Net income attributable to noncontrolling interests

 

 
4.4

 

 
4.4

Net (loss) income attributable to common stockholders
$
(48.5
)
 
$
106.8

 
$
(67.2
)
 
$
(39.6
)
 
$
(48.5
)

Unaudited Supplemental Condensed Consolidating Statements of Comprehensive Income
 
Three Months Ended March 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(48.5
)
 
$
106.8

 
$
(62.8
)
 
$
(39.6
)
 
$
(44.1
)
Other comprehensive income (loss), net of income taxes
125.9

 
9.9

 
(18.5
)
 
8.6

 
125.9

Comprehensive income (loss)
77.4

 
116.7

 
(81.3
)
 
(31.0
)
 
81.8

Less: Comprehensive income attributable to noncontrolling interests

 

 
4.4

 

 
4.4

Comprehensive income (loss) attributable to common stockholders
$
77.4

 
$
116.7

 
$
(85.7
)
 
$
(31.0
)
 
$
77.4


Unaudited Supplemental Condensed Consolidating Statements of Operations
 
Three Months Ended March 31, 2013
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
1,014.6

 
$
796.2

 
$
(62.8
)
 
$
1,748.0

Costs and expenses
 
 
 
 
 
 
 
 
 
Operating costs and expenses (exclusive of items shown separately below)
(91.7
)
 
700.9

 
843.0

 
(62.8
)
 
1,389.4

Depreciation, depletion and amortization

 
79.6

 
91.1

 

 
170.7

Asset retirement obligation expenses

 
11.6

 
7.4

 

 
19.0

Selling and administrative expenses
9.2

 
47.4

 
8.5

 

 
65.1

Other operating (income) loss:
 
 
 
 
 
 
 
 
 
Net (gain) loss on disposal or exchange of assets

 
(2.8
)
 
0.2

 

 
(2.6
)
Loss from equity affiliates and investment in subsidiaries
84.8

 
3.9

 
13.7

 
(84.8
)
 
17.6

Interest expense
101.9

 
2.3

 
110.5

 
(113.4
)
 
101.3

Interest income
(68.1
)
 
(34.9
)
 
(16.3
)
 
113.4

 
(5.9
)
Unrealized (gain) loss on derivatives

 
(41.0
)
 
41.0

 

 

(Loss) income from continuing operations before income taxes
(36.1
)
 
247.6

 
(302.9
)
 
84.8

 
(6.6
)
Income tax (benefit) provision
(15.3
)
 
107.9

 
(88.9
)
 

 
3.7

(Loss) income from continuing operations, net of income taxes
(20.8
)
 
139.7

 
(214.0
)
 
84.8

 
(10.3
)
Loss from discontinued operations, net of income taxes
(2.6
)
 
(1.5
)
 
(5.0
)
 

 
(9.1
)
Net (loss) income
(23.4
)
 
138.2

 
(219.0
)
 
84.8

 
(19.4
)
Less: Net income attributable to noncontrolling interests

 

 
4.0

 

 
4.0

Net (loss) income attributable to common stockholders
$
(23.4
)
 
$
138.2

 
$
(223.0
)
 
$
84.8

 
$
(23.4
)

Unaudited Supplemental Condensed Consolidating Statements of Comprehensive Income
 
Three Months Ended March 31, 2013
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(23.4
)
 
$
138.2

 
$
(219.0
)
 
$
84.8

 
$
(19.4
)
Other comprehensive income (loss), net of income taxes
0.6

 
(22.5
)
 
(14.2
)
 
36.7

 
0.6

Comprehensive (loss) income
(22.8
)
 
115.7

 
(233.2
)
 
121.5

 
(18.8
)
Less: Comprehensive income attributable to noncontrolling interests

 

 
4.0

 

 
4.0

Comprehensive (loss) income attributable to common stockholders
$
(22.8
)
 
$
115.7

 
$
(237.2
)
 
$
121.5

 
$
(22.8
)
Unaudited Supplemental Condensed Consolidating Balance Sheets
 
March 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
(Dollars in millions)
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
296.6

 
$
0.2

 
$
211.3

 
$

 
$
508.1

Accounts receivable, net
0.8

 
16.3

 
437.3

 

 
454.4

Receivables from affiliates, net
687.5

 

 

 
(687.5
)
 

Inventories

 
236.0

 
313.4

 

 
549.4

Assets from coal trading activities, net

 
45.8

 
4.4

 

 
50.2

Deferred income taxes
27.0

 
61.9

 
4.2

 
(28.9
)
 
64.2

Other current assets
4.2

 
25.8

 
253.9

 

 
283.9

Total current assets
1,016.1

 
386.0

 
1,224.5

 
(716.4
)
 
1,910.2

Property, plant, equipment and mine development, net

 
4,985.3

 
5,870.1

 

 
10,855.4

Deferred income taxes

 

 
62.3

 

 
62.3

Investments and other assets
10,612.7

 
8.7

 
743.7

 
(10,347.9
)
 
1,017.2

Notes receivable from affiliates, net

 
1,534.6

 

 
(1,534.6
)
 

Total assets
$
11,628.8

 
$
6,914.6

 
$
7,900.6

 
$
(12,598.9
)
 
$
13,845.1

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$
12.0

 
$
0.1

 
$
8.7

 
$

 
$
20.8

Payables to affiliates, net

 
617.1

 
70.4

 
(687.5
)
 

Deferred income taxes

 

 
7.3

 

 
7.3

Liabilities from coal trading activities, net

 
2.0

 
9.6

 

 
11.6

Accounts payable and accrued expenses
312.1

 
516.9

 
730.9

 

 
1,559.9

Total current liabilities
324.1

 
1,136.1

 
826.9

 
(687.5
)
 
1,599.6

Long-term debt, less current maturities
5,957.2

 
6.4

 
13.8

 

 
5,977.4

Deferred income taxes
16.7


40.9


2.4


(28.9
)

31.1

Notes payable to affiliates, net
1,078.2

 

 
456.4

 
(1,534.6
)
 

Other noncurrent liabilities
279.7

 
1,561.9

 
379.7

 

 
2,221.3

Total liabilities
7,655.9

 
2,745.3

 
1,679.2

 
(2,251.0
)
 
9,829.4

Peabody Energy Corporation stockholders’ equity
3,972.9

 
4,169.3

 
6,178.6

 
(10,347.9
)
 
3,972.9

Noncontrolling interests

 

 
42.8

 

 
42.8

Total stockholders’ equity
3,972.9

 
4,169.3

 
6,221.4

 
(10,347.9
)
 
4,015.7

Total liabilities and stockholders’ equity
$
11,628.8

 
$
6,914.6

 
$
7,900.6

 
$
(12,598.9
)
 
$
13,845.1



Supplemental Condensed Consolidating Balance Sheets
 
December 31, 2013
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
(Dollars in millions)
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
300.7

 
$
0.3

 
$
143.0

 
$

 
$
444.0

Accounts receivable, net
1.3

 

 
559.1

 
(2.5
)
 
557.9

Receivables from affiliates, net
68.4

 

 

 
(68.4
)
 

Inventories

 
235.1

 
271.6

 

 
506.7

Assets from coal trading activities, net

 
46.7

 

 
(10.6
)
 
36.1

Deferred income taxes

 
61.9

 
6.4

 
(1.9
)
 
66.4

Other current assets
34.5

 
73.7

 
273.4

 

 
381.6

Total current assets
404.9

 
417.7

 
1,253.5

 
(83.4
)
 
1,992.7

Property, plant, equipment and mine development, net

 
5,055.7

 
6,026.8

 

 
11,082.5

Deferred income taxes
16.5

 

 
7.8

 
(16.5
)
 
7.8

Investments and other assets
11,394.9

 
8.8

 
762.6

 
(11,115.9
)
 
1,050.4

Notes receivable from affiliates, net

 
1,478.6

 

 
(1,478.6
)
 

Total assets
$
11,816.3

 
$
6,960.8

 
$
8,050.7

 
$
(12,694.4
)
 
$
14,133.4

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$
12.0

 
$
0.1

 
$
19.6

 
$

 
$
31.7

Payables to affiliates, net

 
10.4

 
58.0

 
(68.4
)
 

Deferred income taxes
1.9

 

 

 
(1.9
)
 

Liabilities from coal trading activities, net

 
0.2

 
16.5

 
(10.6
)
 
6.1

Accounts payable and accrued expenses
360.0

 
577.7

 
802.5

 
(2.5
)
 
1,737.7

Total current liabilities
373.9

 
588.4

 
896.6

 
(83.4
)
 
1,775.5

Long-term debt, less current maturities
5,959.1

 
6.5

 
5.1

 

 
5,970.7

Deferred income taxes

 
55.9

 
1.5

 
(16.5
)
 
40.9

Notes payable to affiliates, net
1,078.2

 

 
400.4

 
(1,478.6
)
 

Other noncurrent liabilities
496.4

 
1,521.8

 
380.2

 

 
2,398.4

Total liabilities
7,907.6

 
2,172.6

 
1,683.8

 
(1,578.5
)
 
10,185.5

Peabody Energy Corporation stockholders’ equity
3,908.7

 
4,788.2

 
6,327.7

 
(11,115.9
)
 
3,908.7

Noncontrolling interests

 

 
39.2

 

 
39.2

Total stockholders’ equity
3,908.7

 
4,788.2

 
6,366.9

 
(11,115.9
)
 
3,947.9

Total liabilities and stockholders’ equity
$
11,816.3

 
$
6,960.8

 
$
8,050.7

 
$
(12,694.4
)
 
$
14,133.4

Unaudited Supplemental Condensed Consolidating Statements of Cash Flows
 
Three Months Ended March 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
(Dollars in millions)
Cash Flows From Operating Activities
 
 
 
 
 
 
 
Net cash provided by (used in) continuing operations
$
108.5

 
$
49.6

 
$
(31.2
)
 
$
126.9

Net cash (used in) provided by discontinued operations
(72.0
)
 
(1.1
)
 
0.3

 
(72.8
)
Net cash provided by (used in) operating activities
36.5

 
48.5

 
(30.9
)
 
54.1

Cash Flows From Investing Activities
 
 
 
 
 
 
 
Additions to property, plant, equipment and mine development

 
(9.2
)
 
(15.2
)
 
(24.4
)
Changes in accrued expenses related to capital expenditures

 
(1.1
)
 
(17.2
)
 
(18.3
)
Proceeds from disposal of assets, net of notes receivable

 
12.7

 
87.1

 
99.8

Purchases of debt securities

 

 
(2.0
)
 
(2.0
)
Proceeds from sales and maturities of debt securities

 

 
0.4

 
0.4

Contributions to joint ventures

 

 
(151.8
)
 
(151.8
)
Distributions from joint ventures

 

 
138.2

 
138.2

Advances to related parties

 

 
(3.1
)
 
(3.1
)
Repayments of loans from related parties

 

 
1.5

 
1.5

Other, net

 
(0.6
)
 

 
(0.6
)
Net cash provided by investing activities

 
1.8

 
37.9

 
39.7

Cash Flows From Financing Activities
 
 
 
 
 
 
 
Repayments of long-term debt
(3.0
)
 

 
(2.2
)
 
(5.2
)
Dividends paid
(23.1
)
 

 

 
(23.1
)
Repurchase of employee common stock relinquished for tax withholding
(2.0
)
 

 

 
(2.0
)
Other, net
3.1

 
(1.7
)
 
(0.8
)
 
0.6

Transactions with affiliates, net
(15.6
)
 
(48.7
)
 
64.3

 

Net cash (used in) provided by financing activities
(40.6
)
 
(50.4
)
 
61.3

 
(29.7
)
Net change in cash and cash equivalents
(4.1
)
 
(0.1
)
 
68.3

 
64.1

Cash and cash equivalents at beginning of period
300.7

 
0.3

 
143.0

 
444.0

Cash and cash equivalents at end of period
$
296.6

 
$
0.2

 
$
211.3

 
$
508.1


Unaudited Supplemental Condensed Consolidating Statements of Cash Flows
 
Three Months Ended March 31, 2013
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
(Dollars in millions)
Cash Flows From Operating Activities
 
 
 
 
 
 
 
Net cash provided by (used in) continuing operations
$
149.1

 
$
150.9

 
$
(12.5
)
 
$
287.5

Net cash (used in) provided by discontinued operations
(4.4
)
 
1.5

 
(12.9
)
 
(15.8
)
Net cash provided by (used in) operating activities
144.7

 
152.4

 
(25.4
)
 
271.7

Cash Flows From Investing Activities
 
 
 
 
 
 
 
Additions to property, plant, equipment and mine development

 
(16.7
)
 
(57.3
)
 
(74.0
)
Changes in accrued expenses related to capital expenditures

 
(2.0
)
 
(64.4
)
 
(66.4
)
Proceeds from disposal of assets, net of note receivable

 
1.8

 
51.2

 
53.0

Purchases of debt and equity securities

 

 
(4.6
)
 
(4.6
)
Proceeds from sales and maturities of debt securities

 

 
12.9

 
12.9

Contributions to joint ventures

 

 
(154.1
)
 
(154.1
)
Distributions from joint ventures

 

 
174.3

 
174.3

Advances to related parties

 

 
(23.1
)
 
(23.1
)
Repayments of loans from related parties

 

 
14.8

 
14.8

Other, net

 
(1.0
)
 

 
(1.0
)
Net cash used in continuing operations

 
(17.9
)
 
(50.3
)
 
(68.2
)
Net cash used in discontinued operations

 

 
(0.1
)
 
(0.1
)
Net cash used in investing activities

 
(17.9
)
 
(50.4
)
 
(68.3
)
Cash Flows From Financing Activities
 
 
 
 
 
 
 
Repayments of long-term debt
(100.0
)
 

 
(8.5
)
 
(108.5
)
Dividends paid
(22.9
)
 

 

 
(22.9
)
Repurchase of employee common stock relinquished for tax withholding
(2.6
)
 

 

 
(2.6
)
Other, net
3.4

 
(1.8
)
 
(0.3
)
 
1.3

Transactions with affiliates, net
40.3

 
(132.8
)
 
92.5

 

Net cash (used in) provided by financing activities
(81.8
)
 
(134.6
)
 
83.7

 
(132.7
)
Net change in cash and cash equivalents
62.9

 
(0.1
)
 
7.9

 
70.7

Cash and cash equivalents at beginning of period
269.6

 
0.3

 
288.9

 
558.8

Cash and cash equivalents at end of period
$
332.5

 
$
0.2

 
$
296.8

 
$
629.5

Supplemental Consolidated Balance Sheets [Table Text Block]
Unaudited Supplemental Condensed Consolidating Balance Sheets
 
March 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
(Dollars in millions)
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
296.6

 
$
0.2

 
$
211.3

 
$

 
$
508.1

Accounts receivable, net
0.8

 
16.3

 
437.3

 

 
454.4

Receivables from affiliates, net
687.5

 

 

 
(687.5
)
 

Inventories

 
236.0

 
313.4

 

 
549.4

Assets from coal trading activities, net

 
45.8

 
4.4

 

 
50.2

Deferred income taxes
27.0

 
61.9

 
4.2

 
(28.9
)
 
64.2

Other current assets
4.2

 
25.8

 
253.9

 

 
283.9

Total current assets
1,016.1

 
386.0

 
1,224.5

 
(716.4
)
 
1,910.2

Property, plant, equipment and mine development, net

 
4,985.3

 
5,870.1

 

 
10,855.4

Deferred income taxes

 

 
62.3

 

 
62.3

Investments and other assets
10,612.7

 
8.7

 
743.7

 
(10,347.9
)
 
1,017.2

Notes receivable from affiliates, net

 
1,534.6

 

 
(1,534.6
)
 

Total assets
$
11,628.8

 
$
6,914.6

 
$
7,900.6

 
$
(12,598.9
)
 
$
13,845.1

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$
12.0

 
$
0.1

 
$
8.7

 
$

 
$
20.8

Payables to affiliates, net

 
617.1

 
70.4

 
(687.5
)
 

Deferred income taxes

 

 
7.3

 

 
7.3

Liabilities from coal trading activities, net

 
2.0

 
9.6

 

 
11.6

Accounts payable and accrued expenses
312.1

 
516.9

 
730.9

 

 
1,559.9

Total current liabilities
324.1

 
1,136.1

 
826.9

 
(687.5
)
 
1,599.6

Long-term debt, less current maturities
5,957.2

 
6.4

 
13.8

 

 
5,977.4

Deferred income taxes
16.7


40.9


2.4


(28.9
)

31.1

Notes payable to affiliates, net
1,078.2

 

 
456.4

 
(1,534.6
)
 

Other noncurrent liabilities
279.7

 
1,561.9

 
379.7

 

 
2,221.3

Total liabilities
7,655.9

 
2,745.3

 
1,679.2

 
(2,251.0
)
 
9,829.4

Peabody Energy Corporation stockholders’ equity
3,972.9

 
4,169.3

 
6,178.6

 
(10,347.9
)
 
3,972.9

Noncontrolling interests

 

 
42.8

 

 
42.8

Total stockholders’ equity
3,972.9

 
4,169.3

 
6,221.4

 
(10,347.9
)
 
4,015.7

Total liabilities and stockholders’ equity
$
11,628.8

 
$
6,914.6

 
$
7,900.6

 
$
(12,598.9
)
 
$
13,845.1



Supplemental Condensed Consolidating Balance Sheets
 
December 31, 2013
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
(Dollars in millions)
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
300.7

 
$
0.3

 
$
143.0

 
$

 
$
444.0

Accounts receivable, net
1.3

 

 
559.1

 
(2.5
)
 
557.9

Receivables from affiliates, net
68.4

 

 

 
(68.4
)
 

Inventories

 
235.1

 
271.6

 

 
506.7

Assets from coal trading activities, net

 
46.7

 

 
(10.6
)
 
36.1

Deferred income taxes

 
61.9

 
6.4

 
(1.9
)
 
66.4

Other current assets
34.5

 
73.7

 
273.4

 

 
381.6

Total current assets
404.9

 
417.7

 
1,253.5

 
(83.4
)
 
1,992.7

Property, plant, equipment and mine development, net

 
5,055.7

 
6,026.8

 

 
11,082.5

Deferred income taxes
16.5

 

 
7.8

 
(16.5
)
 
7.8

Investments and other assets
11,394.9

 
8.8

 
762.6

 
(11,115.9
)
 
1,050.4

Notes receivable from affiliates, net

 
1,478.6

 

 
(1,478.6
)
 

Total assets
$
11,816.3

 
$
6,960.8

 
$
8,050.7

 
$
(12,694.4
)
 
$
14,133.4

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$
12.0

 
$
0.1

 
$
19.6

 
$

 
$
31.7

Payables to affiliates, net

 
10.4

 
58.0

 
(68.4
)
 

Deferred income taxes
1.9

 

 

 
(1.9
)
 

Liabilities from coal trading activities, net

 
0.2

 
16.5

 
(10.6
)
 
6.1

Accounts payable and accrued expenses
360.0

 
577.7

 
802.5

 
(2.5
)
 
1,737.7

Total current liabilities
373.9

 
588.4

 
896.6

 
(83.4
)
 
1,775.5

Long-term debt, less current maturities
5,959.1

 
6.5

 
5.1

 

 
5,970.7

Deferred income taxes

 
55.9

 
1.5

 
(16.5
)
 
40.9

Notes payable to affiliates, net
1,078.2

 

 
400.4

 
(1,478.6
)
 

Other noncurrent liabilities
496.4

 
1,521.8

 
380.2

 

 
2,398.4

Total liabilities
7,907.6

 
2,172.6

 
1,683.8

 
(1,578.5
)
 
10,185.5

Peabody Energy Corporation stockholders’ equity
3,908.7

 
4,788.2

 
6,327.7

 
(11,115.9
)
 
3,908.7

Noncontrolling interests

 

 
39.2

 

 
39.2

Total stockholders’ equity
3,908.7

 
4,788.2

 
6,366.9

 
(11,115.9
)
 
3,947.9

Total liabilities and stockholders’ equity
$
11,816.3

 
$
6,960.8

 
$
8,050.7

 
$
(12,694.4
)
 
$
14,133.4

Supplemental Consolidated Statements Of Cash Flows [Table Text Block]
Unaudited Supplemental Condensed Consolidating Statements of Cash Flows
 
Three Months Ended March 31, 2013
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
(Dollars in millions)
Cash Flows From Operating Activities
 
 
 
 
 
 
 
Net cash provided by (used in) continuing operations
$
149.1

 
$
150.9

 
$
(12.5
)
 
$
287.5

Net cash (used in) provided by discontinued operations
(4.4
)
 
1.5

 
(12.9
)
 
(15.8
)
Net cash provided by (used in) operating activities
144.7

 
152.4

 
(25.4
)
 
271.7

Cash Flows From Investing Activities
 
 
 
 
 
 
 
Additions to property, plant, equipment and mine development

 
(16.7
)
 
(57.3
)
 
(74.0
)
Changes in accrued expenses related to capital expenditures

 
(2.0
)
 
(64.4
)
 
(66.4
)
Proceeds from disposal of assets, net of note receivable

 
1.8

 
51.2

 
53.0

Purchases of debt and equity securities

 

 
(4.6
)
 
(4.6
)
Proceeds from sales and maturities of debt securities

 

 
12.9

 
12.9

Contributions to joint ventures

 

 
(154.1
)
 
(154.1
)
Distributions from joint ventures

 

 
174.3

 
174.3

Advances to related parties

 

 
(23.1
)
 
(23.1
)
Repayments of loans from related parties

 

 
14.8

 
14.8

Other, net

 
(1.0
)
 

 
(1.0
)
Net cash used in continuing operations

 
(17.9
)
 
(50.3
)
 
(68.2
)
Net cash used in discontinued operations

 

 
(0.1
)
 
(0.1
)
Net cash used in investing activities

 
(17.9
)
 
(50.4
)
 
(68.3
)
Cash Flows From Financing Activities
 
 
 
 
 
 
 
Repayments of long-term debt
(100.0
)
 

 
(8.5
)
 
(108.5
)
Dividends paid
(22.9
)
 

 

 
(22.9
)
Repurchase of employee common stock relinquished for tax withholding
(2.6
)
 

 

 
(2.6
)
Other, net
3.4

 
(1.8
)
 
(0.3
)
 
1.3

Transactions with affiliates, net
40.3

 
(132.8
)
 
92.5

 

Net cash (used in) provided by financing activities
(81.8
)
 
(134.6
)
 
83.7

 
(132.7
)
Net change in cash and cash equivalents
62.9

 
(0.1
)
 
7.9

 
70.7

Cash and cash equivalents at beginning of period
269.6

 
0.3

 
288.9

 
558.8

Cash and cash equivalents at end of period
$
332.5

 
$
0.2

 
$
296.8

 
$
629.5

Unaudited Supplemental Condensed Consolidating Statements of Cash Flows
 
Three Months Ended March 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
(Dollars in millions)
Cash Flows From Operating Activities
 
 
 
 
 
 
 
Net cash provided by (used in) continuing operations
$
108.5

 
$
49.6

 
$
(31.2
)
 
$
126.9

Net cash (used in) provided by discontinued operations
(72.0
)
 
(1.1
)
 
0.3

 
(72.8
)
Net cash provided by (used in) operating activities
36.5

 
48.5

 
(30.9
)
 
54.1

Cash Flows From Investing Activities
 
 
 
 
 
 
 
Additions to property, plant, equipment and mine development

 
(9.2
)
 
(15.2
)
 
(24.4
)
Changes in accrued expenses related to capital expenditures

 
(1.1
)
 
(17.2
)
 
(18.3
)
Proceeds from disposal of assets, net of notes receivable

 
12.7

 
87.1

 
99.8

Purchases of debt securities

 

 
(2.0
)
 
(2.0
)
Proceeds from sales and maturities of debt securities

 

 
0.4

 
0.4

Contributions to joint ventures

 

 
(151.8
)
 
(151.8
)
Distributions from joint ventures

 

 
138.2

 
138.2

Advances to related parties

 

 
(3.1
)
 
(3.1
)
Repayments of loans from related parties

 

 
1.5

 
1.5

Other, net

 
(0.6
)
 

 
(0.6
)
Net cash provided by investing activities

 
1.8

 
37.9

 
39.7

Cash Flows From Financing Activities
 
 
 
 
 
 
 
Repayments of long-term debt
(3.0
)
 

 
(2.2
)
 
(5.2
)
Dividends paid
(23.1
)
 

 

 
(23.1
)
Repurchase of employee common stock relinquished for tax withholding
(2.0
)
 

 

 
(2.0
)
Other, net
3.1

 
(1.7
)
 
(0.8
)
 
0.6

Transactions with affiliates, net
(15.6
)
 
(48.7
)
 
64.3

 

Net cash (used in) provided by financing activities
(40.6
)
 
(50.4
)
 
61.3

 
(29.7
)
Net change in cash and cash equivalents
(4.1
)
 
(0.1
)
 
68.3

 
64.1

Cash and cash equivalents at beginning of period
300.7

 
0.3

 
143.0

 
444.0

Cash and cash equivalents at end of period
$
296.6

 
$
0.2

 
$
211.3

 
$
508.1

SupplementalCondensedConsolidatingStatementsOfComprehensiveIncomeLoss [Table Text Block]
Unaudited Supplemental Condensed Consolidating Statements of Comprehensive Income
 
Three Months Ended March 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(48.5
)
 
$
106.8

 
$
(62.8
)
 
$
(39.6
)
 
$
(44.1
)
Other comprehensive income (loss), net of income taxes
125.9

 
9.9

 
(18.5
)
 
8.6

 
125.9

Comprehensive income (loss)
77.4

 
116.7

 
(81.3
)
 
(31.0
)
 
81.8

Less: Comprehensive income attributable to noncontrolling interests

 

 
4.4

 

 
4.4

Comprehensive income (loss) attributable to common stockholders
$
77.4

 
$
116.7

 
$
(85.7
)
 
$
(31.0
)
 
$
77.4

Unaudited Supplemental Condensed Consolidating Statements of Comprehensive Income
 
Three Months Ended March 31, 2013
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(23.4
)
 
$
138.2

 
$
(219.0
)
 
$
84.8

 
$
(19.4
)
Other comprehensive income (loss), net of income taxes
0.6

 
(22.5
)
 
(14.2
)
 
36.7

 
0.6

Comprehensive (loss) income
(22.8
)
 
115.7

 
(233.2
)
 
121.5

 
(18.8
)
Less: Comprehensive income attributable to noncontrolling interests

 

 
4.0

 

 
4.0

Comprehensive (loss) income attributable to common stockholders
$
(22.8
)
 
$
115.7

 
$
(237.2
)
 
$
121.5

 
$
(22.8
)