XML 80 R67.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor/Non-Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2016
Supplemental Guarantor Non Guarantor Financial Information [Abstract]  
Supplemental Consolidated Statement of Operations [Table Text Block]
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
 
Year Ended December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
2,830.0

 
$
2,189.8

 
$
(304.5
)
 
$
4,715.3

Costs and expenses
 

 
 

 
 

 
 

 
 
Operating costs and expenses (exclusive of items shown separately below)
172.9

 
2,172.4

 
2,066.8

 
(304.5
)
 
4,107.6

Depreciation, depletion and amortization

 
217.4

 
248.0

 

 
465.4

Asset retirement obligation expenses

 
15.8

 
26.0

 

 
41.8

Selling and administrative expenses
12.8

 
126.5

 
14.1

 

 
153.4

Restructuring charges

 
11.9

 
3.6

 

 
15.5

Other operating (income) loss:
 

 
 

 
 

 
 

 
 
Net gain on disposal of assets

 
(21.4
)
 
(1.8
)
 

 
(23.2
)
Asset impairment

 
37.5

 
210.4

 

 
247.9

Loss from equity affiliates and investment in subsidiaries
174.5

 
4.5

 
(20.7
)
 
(174.5
)
 
(16.2
)
Interest expense
288.6

 
19.6

 
24.4

 
(34.0
)
 
298.6

Loss on early debt extinguishment
29.5

 

 

 

 
29.5

Interest income
(0.2
)
 
(4.8
)
 
(34.7
)
 
34.0

 
(5.7
)
Reorganization items, net
73.4

 
82.1

 
3.5

 

 
159.0

(Loss) income from continuing operations before income taxes
(751.5
)
 
168.5

 
(349.8
)
 
174.5

 
(758.3
)
Income tax (benefit) provision
(84.6
)
 
(11.0
)
 
1.1

 

 
(94.5
)
(Loss) income from continuing operations, net of income taxes
(666.9
)
 
179.5

 
(350.9
)
 
174.5

 
(663.8
)
(Loss) income from discontinued operations, net of income taxes
(62.4
)
 
(0.1
)
 
4.9

 

 
(57.6
)
Net (loss) income
(729.3
)
 
179.4

 
(346.0
)
 
174.5

 
(721.4
)
Less: Net income attributable to noncontrolling interests

 

 
7.9

 

 
7.9

Net (loss) income attributable to common stockholders
$
(729.3
)
 
$
179.4

 
$
(353.9
)
 
$
174.5

 
$
(729.3
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
 
Year Ended December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
3,535.3

 
$
2,535.3

 
$
(461.4
)
 
$
5,609.2

Costs and expenses
 

 
 

 
 

 
 

 
 
Operating costs and expenses (exclusive of items shown separately below)
436.6

 
2,782.6

 
2,249.9

 
(461.4
)
 
5,007.7

Depreciation, depletion and amortization

 
249.7

 
322.5

 

 
572.2

Asset retirement obligation expenses

 
13.2

 
32.3

 

 
45.5

Selling and administrative expenses
32.1

 
132.6

 
11.7

 

 
176.4

Restructuring charges
(3.9
)
 
11.4

 
16.0

 

 
23.5

Other operating (income) loss:
 

 
 

 
 

 
 

 
 
Net gain on disposal of assets
(2.3
)
 
(29.8
)
 
(12.9
)
 

 
(45.0
)
Asset impairment

 
308.6

 
969.2

 

 
1,277.8

Loss from equity affiliates and investment in subsidiaries
903.2

 
6.9

 
9.0

 
(903.2
)
 
15.9

Interest expense
468.4

 
19.6

 
24.7

 
(47.3
)
 
465.4

Loss on early debt extinguishment
67.8

 

 

 

 
67.8

Interest income
(14.0
)
 
(2.4
)
 
(38.6
)
 
47.3

 
(7.7
)
(Loss) income from continuing operations before income taxes
(1,887.9
)
 
42.9

 
(1,048.5
)
 
903.2

 
(1,990.3
)
Income tax (benefit) provision
(87.4
)
 
(108.2
)
 
(11.5
)
 

 
(207.1
)
(Loss) income from continuing operations, net of income taxes
(1,800.5
)
 
151.1

 
(1,037.0
)
 
903.2

 
(1,783.2
)
(Loss) income from discontinued operations, net of income taxes
(164.8
)
 
1.6

 
(11.8
)
 

 
(175.0
)
Net (loss) income
(1,965.3
)
 
152.7

 
(1,048.8
)
 
903.2

 
(1,958.2
)
Less: Net income attributable to noncontrolling interests

 
0.8

 
6.3

 

 
7.1

Net (loss) income attributable to common stockholders
$
(1,965.3
)
 
$
151.9

 
$
(1,055.1
)
 
$
903.2

 
$
(1,965.3
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
 
Year Ended December 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
4,063.8

 
$
3,311.7

 
$
(583.3
)
 
$
6,792.2

Costs and expenses
 

 
 

 
 

 
 

 
 
Operating costs and expenses (exclusive of items shown separately below)
49.6

 
3,121.9

 
3,128.7

 
(583.3
)
 
5,716.9

Depreciation, depletion and amortization

 
271.0

 
384.7

 

 
655.7

Asset retirement obligation expenses

 
23.2

 
57.8

 

 
81.0

Selling and administrative expenses
46.8

 
161.1

 
19.2

 

 
227.1

Restructuring and pension settlement charges

 
26.0

 

 

 
26.0

Other operating (income) loss:
 

 
 

 
 

 
 

 
 
Net gain on disposal of assets

 
(17.7
)
 
(23.7
)
 

 
(41.4
)
Asset impairment
4.7

 
63.3

 
86.4

 

 
154.4

Loss from equity affiliates and investment in subsidiaries
74.7

 
7.6

 
100.0

 
(74.7
)
 
107.6

Interest expense
423.1

 
19.5

 
34.3

 
(50.3
)
 
426.6

Loss on early debt extinguishment
1.6

 

 

 

 
1.6

Interest income
(15.3
)
 
(2.9
)
 
(47.5
)
 
50.3

 
(15.4
)
(Loss) income from continuing operations before income taxes
(585.2
)
 
390.8

 
(428.2
)
 
74.7

 
(547.9
)
Income tax provision
116.4

 
23.7

 
7.3

 

 
147.4

(Loss) income from continuing operations, net of income taxes
(701.6
)
 
367.1

 
(435.5
)
 
74.7

 
(695.3
)
(Loss) income from discontinued operations, net of income taxes
(31.6
)
 
(7.2
)
 
10.6

 

 
(28.2
)
Net (loss) income
(733.2
)
 
359.9

 
(424.9
)
 
74.7

 
(723.5
)
Less: Net income attributable to noncontrolling interests

 
5.2

 
4.5

 

 
9.7

Net (loss) income attributable to common stockholders
$
(733.2
)
 
$
354.7

 
$
(429.4
)
 
$
74.7

 
$
(733.2
)
SupplementalCondensedConsolidatingStatementsOfComprehensiveIncomeLoss [Table Text Block]
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
Year Ended December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(729.3
)
 
$
179.4

 
$
(346.0
)
 
$
174.5

 
$
(721.4
)
Other comprehensive income (loss), net of income taxes:

 
 
 
 
 
 
 
 
 
Net unrealized gains on cash flow hedges (net of $85.9 tax provision)

 
 
 
 
 
 
 
 
 
(Decrease) increase in fair value of cash flow hedges

 

 

 

 

Reclassification for realized losses included in net (loss) income
146.3

 

 

 

 
146.3

Net unrealized gains on cash flow hedges
146.3

 

 

 

 
146.3

Postretirement plans and workers' compensation obligations (net of $1.5 tax benefit)

 
 
 
 
 
 
 
 
 
Prior service cost for the period

 
(4.5
)
 

 

 
(4.5
)
Net actuarial gain (loss) for the period
8.9

 
(22.4
)
 

 

 
(13.5
)
Amortization of actuarial (loss) gain and prior service cost included in net (loss) income
(6.1
)
 
21.5

 

 

 
15.4

Postretirement plans and workers' compensation obligations
2.8

 
(5.4
)
 

 

 
(2.6
)
Foreign currency translation adjustment

 

 
(1.8
)
 

 
(1.8
)
Other comprehensive loss from investment in subsidiaries
(7.2
)
 

 

 
7.2

 

Other comprehensive income (loss), net of income taxes
141.9

 
(5.4
)
 
(1.8
)
 
7.2

 
141.9

Comprehensive (loss) income
(587.4
)
 
174.0

 
(347.8
)
 
181.7

 
(579.5
)
Less: Comprehensive income attributable to noncontrolling interests

 

 
7.9

 

 
7.9

Comprehensive (loss) income attributable to common stockholders
$
(587.4
)
 
$
174.0

 
$
(355.7
)
 
$
181.7

 
$
(587.4
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
Year Ended December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(1,965.3
)
 
$
152.7

 
$
(1,048.8
)
 
$
903.2

 
$
(1,958.2
)
Other comprehensive income (loss), net of income taxes:

 
 
 
 
 
 
 
 
 
Net change in unrealized losses on available-for-sale securities (net of $0.1 tax benefit)
 
 
 
 
 
 
 
 
 
Net unrealized gains (losses) on cash flow hedges (net of $72.2 tax provision)

 
 
 
 
 
 
 
 
 
(Decrease) increase in fair value of cash flow hedges
(137.1
)
 

 
5.8

 

 
(131.3
)
Reclassification for realized losses (gains) included in net (loss) income
292.1

 

 
(40.4
)
 

 
251.7

Net unrealized gains (losses) on cash flow hedges
155.0

 

 
(34.6
)
 

 
120.4

Postretirement plans and workers' compensation obligations (net of $36.2 tax provision)

 
 
 
 
 
 
 
 
 
Prior service credit for the period

 
10.4

 

 

 
10.4

Net actuarial gain for the period
5.5

 
12.6

 

 

 
18.1

Amortization of actuarial loss (gain) and prior service cost included in net (loss) income
7.2

 
37.3

 
(12.6
)
 

 
31.9

Postretirement plans and workers' compensation obligations
12.7

 
60.3

 
(12.6
)
 

 
60.4

Foreign currency translation adjustment

 

 
(34.9
)
 

 
(34.9
)
Other comprehensive loss from investment in subsidiaries
(21.8
)
 

 

 
21.8

 

Other comprehensive income (loss), net of income taxes
145.9

 
60.3

 
(82.1
)
 
21.8

 
145.9

Comprehensive (loss) income
(1,819.4
)
 
213.0

 
(1,130.9
)
 
925.0

 
(1,812.3
)
Less: Comprehensive income attributable to noncontrolling interests

 
0.8

 
6.3

 

 
7.1

Comprehensive (loss) income attributable to common stockholders
$
(1,819.4
)
 
$
212.2

 
$
(1,137.2
)
 
$
925.0

 
$
(1,819.4
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
Year Ended December 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(733.2
)
 
$
359.9

 
$
(424.9
)
 
$
74.7

 
$
(723.5
)
Other comprehensive loss, net of income taxes:
 
 
 
 
 
 
 
 
 
Net change in unrealized losses on available-for-sale securities (net of $0.5 tax benefit)
 
 
 
 
 
 
 
 
 
Unrealized holding losses on available-for-sale securities
(3.7
)
 

 

 

 
(3.7
)
Reclassification for realized losses included in net (loss) income
2.9

 

 

 

 
2.9

Net change in unrealized losses on available-for-sale securities
(0.8
)
 

 

 

 
(0.8
)
Net unrealized losses on cash flow hedges (net of $54.6 tax benefit)

 
 
 
 
 
 
 
 
 
(Decrease) increase in fair value of cash flow hedges
(225.9
)
 

 
30.9

 

 
(195.0
)
Reclassification for realized losses (gains) included in net (loss) income
31.3

 

 
(41.5
)
 

 
(10.2
)
Net unrealized losses on cash flow hedges
(194.6
)
 

 
(10.6
)
 

 
(205.2
)
Postretirement plans and workers' compensation obligations (net of $10.3 tax benefit)

 
 
 
 
 
 
 
 
 
Prior service credit for the period

 
11.4

 

 

 
11.4

Net actuarial (loss) gain for the period

 
(152.6
)
 
9.9

 

 
(142.7
)
Amortization of actuarial loss (gain) and prior service cost included in net (loss) income

 
41.4

 
(8.7
)
 

 
32.7

Postretirement plans and workers' compensation obligations

 
(99.8
)
 
1.2

 

 
(98.6
)
Foreign currency translation adjustment

 

 
(41.0
)
 

 
(41.0
)
Other comprehensive income from investment in subsidiaries
(150.2
)
 

 

 
150.2

 

Other comprehensive loss, net of income taxes
(345.6
)
 
(99.8
)
 
(50.4
)
 
150.2

 
(345.6
)
Comprehensive (loss) income
(1,078.8
)
 
260.1

 
(475.3
)
 
224.9

 
(1,069.1
)
Less: Comprehensive income attributable to noncontrolling interests

 
5.2

 
4.5

 

 
9.7

Comprehensive (loss) income attributable to common stockholders
$
(1,078.8
)
 
$
254.9

 
$
(479.8
)
 
$
224.9

 
$
(1,078.8
)
Supplemental Consolidated Balance Sheets [Table Text Block]
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS
 
December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
(Dollars in millions)
Assets
 

 
 

 
 

 
 

 
 

Current assets
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
266.6

 
$
107.0

 
$
498.7

 
$

 
$
872.3

Restricted cash
13.8

 

 
40.5

 

 
54.3

Accounts receivable, net

 
5.1

 
467.9

 

 
473.0

Receivables from affiliates, net
899.9

 

 
783.0

 
(1,682.9
)
 

Inventories

 
76.8

 
126.9

 

 
203.7

Assets from coal trading activities, net

 
0.9

 

 
(0.2
)
 
0.7

Other current assets
19.1

 
51.2

 
416.3

 

 
486.6

Total current assets
1,199.4

 
241.0

 
2,333.3

 
(1,683.1
)
 
2,090.6

Property, plant, equipment and mine development, net

 
4,381.6

 
4,395.1

 

 
8,776.7

Deferred income taxes

 
15.8

 

 
(15.8
)
 

Investments and other assets
8,495.7

 
3.8

 
626.5

 
(8,215.6
)
 
910.4

Notes receivable from affiliates, net

 
1,036.3

 

 
(1,036.3
)
 

Total assets
$
9,695.1

 
$
5,678.5

 
$
7,354.9

 
$
(10,950.8
)
 
$
11,777.7

Liabilities and Stockholders’ Equity
 

 
 

 
 

 
 

 
 

Current liabilities
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
$

 
$
19.3

 
$
0.9

 
$

 
$
20.2

Payables to affiliates, net

 
1,682.9

 

 
(1,682.9
)
 

Liabilities from coal trading activities, net

 

 
1.4

 
(0.2
)
 
1.2

Accounts payable and accrued expenses
58.9

 
439.3

 
492.2

 

 
990.4

Total current liabilities
58.9

 
2,141.5

 
494.5

 
(1,683.1
)
 
1,011.8

Deferred income taxes
28.0

 

 
161.7

 
(15.8
)
 
173.9

Notes payable to affiliates, net
1,032.5

 

 
3.8

 
(1,036.3
)
 

Other noncurrent liabilities
160.4

 
1,330.3

 
479.6

 

 
1,970.3

Total liabilities not subject to compromise
1,279.8

 
3,471.8

 
1,139.6

 
(2,735.2
)
 
3,156.0

Liabilities subject to compromise
8,241.4

 
184.2

 
14.6

 

 
8,440.2

Total liabilities
9,521.2

 
3,656.0

 
1,154.2

 
(2,735.2
)
 
11,596.2

Peabody Energy Corporation stockholders’ equity
173.9

 
2,022.5

 
6,193.1

 
(8,215.6
)
 
173.9

Noncontrolling interests

 

 
7.6

 

 
7.6

        Total stockholders’ equity
173.9

 
2,022.5

 
6,200.7

 
(8,215.6
)
 
181.5

Total liabilities and stockholders’ equity
$
9,695.1

 
$
5,678.5

 
$
7,354.9

 
$
(10,950.8
)
 
$
11,777.7

PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS
 
December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
 
 
(Dollars in millions)
 
 
Assets
 

 
 

 
 

 
 

 
 

Current assets
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
7.2

 
$
4.7

 
$
249.4

 
$

 
$
261.3

Accounts receivable, net

 
12.1

 
216.7

 

 
228.8

Receivables from affiliates, net
582.1

 

 
948.1

 
(1,530.2
)
 

Inventories

 
109.4

 
198.4

 

 
307.8

Assets from coal trading activities, net

 
3.2

 
20.3

 

 
23.5

Deferred income taxes

 
65.3

 

 
(11.8
)
 
53.5

Other current assets
23.1

 
128.1

 
296.4

 

 
447.6

Total current assets
612.4

 
322.8

 
1,929.3

 
(1,542.0
)
 
1,322.5

Property, plant, equipment and mine development, net

 
4,304.8

 
4,953.7

 

 
9,258.5

Deferred income taxes

 
33.1

 

 
(30.9
)
 
2.2

Investments and other assets
8,309.4

 
3.6

 
185.5

 
(8,134.8
)
 
363.7

Notes receivable from affiliates, net

 
632.7

 
399.9

 
(1,032.6
)
 

Total assets
$
8,921.8

 
$
5,297.0

 
$
7,468.4

 
$
(10,740.3
)
 
$
10,946.9

Liabilities and Stockholders’ Equity
 

 
 

 
 

 
 

 
 

Current liabilities
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
$
5,844.0

 
$
23.8

 
$
7.1

 
$

 
$
5,874.9

Payables to affiliates, net

 
1,530.2

 

 
(1,530.2
)
 

Deferred income taxes
11.8

 

 
3.8

 
(11.8
)
 
3.8

Liabilities from coal trading activities, net

 
4.8

 
10.8

 

 
15.6

Accounts payable and accrued expenses
494.8

 
479.8

 
467.9

 

 
1,442.5

Total current liabilities
6,350.6

 
2,038.6

 
489.6

 
(1,542.0
)
 
7,336.8

Long-term debt, less current portion
366.3

 

 

 

 
366.3

Deferred income taxes
98.6

 

 
168.2

 
(30.9
)
 
235.9

Notes payable to affiliates, net
1,032.6

 

 

 
(1,032.6
)
 

Other noncurrent liabilities
323.6

 
1,454.9

 
477.7

 

 
2,256.2

Total liabilities
8,171.7

 
3,493.5

 
1,135.5

 
(2,605.5
)
 
10,195.2

Peabody Energy Corporation stockholders’ equity
750.1

 
1,803.5

 
6,331.3

 
(8,134.8
)
 
750.1

Noncontrolling interests

 

 
1.6

 

 
1.6

Total stockholders’ equity
750.1

 
1,803.5

 
6,332.9

 
(8,134.8
)
 
751.7

Total liabilities and stockholders’ equity
$
8,921.8

 
$
5,297.0

 
$
7,468.4

 
$
(10,740.3
)
 
$
10,946.9

Unaudited Supplemental Condensed Consolidating Statements of Cash Flows
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
 
 
(Dollars in millions)
 
 
Cash Flows From Operating Activities
 

 
 

 
 

 
 

Net cash (used in) provided by continuing operations
$
(167.3
)
 
$
78.5

 
$
65.9

 
$
(22.9
)
Net cash used in discontinued operations
(16.2
)
 
(1.9
)
 
(11.8
)
 
(29.9
)
Net cash (used in) provided by operating activities
(183.5
)
 
76.6

 
54.1

 
(52.8
)
Cash Flows From Investing Activities
 

 
 

 
 

 
 

Additions to property, plant, equipment and mine development

 
(55.5
)
 
(71.1
)
 
(126.6
)
Changes in accrued expenses related to capital expenditures

 
(0.6
)
 
(5.5
)
 
(6.1
)
Federal coal lease expenditures

 
(249.0
)
 

 
(249.0
)
Proceeds from disposal of assets, net of notes receivable

 
77.7

 
66.7

 
144.4

Contributions to joint ventures

 

 
(309.5
)
 
(309.5
)
Distributions from joint ventures

 

 
312.4

 
312.4

Advances to related parties

 

 
(40.4
)
 
(40.4
)
Repayment of loans from related parties

 

 
40.6

 
40.6

Other, net

 
(5.1
)
 
(4.8
)
 
(9.9
)
  Net cash used in by investing activities

 
(232.5
)
 
(11.6
)
 
(244.1
)
Cash Flows From Financing Activities
 
 
 
 
 
 
 
Proceeds from long-term debt
1,450.6

 

 
7.8

 
1,458.4

Repayments of long-term debt
(503.0
)
 
(4.4
)
 
(6.3
)
 
(513.7
)
Payment of deferred financing costs
(26.8
)
 

 
(4.2
)
 
(31.0
)
Other, net

 
(5.8
)
 

 
(5.8
)
Transactions with affiliates, net
(477.9
)
 
268.4

 
209.5

 

Net cash provided by financing activities
442.9

 
258.2

 
206.8

 
907.9

Net change in cash and cash equivalents
$
259.4

 
$
102.3

 
$
249.3

 
$
611.0

Cash and cash equivalents at beginning of year
7.2

 
4.7

 
249.4

 
261.3

Cash and cash equivalents at end of year
$
266.6

 
$
107.0

 
$
498.7

 
$
872.3

PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
 
 
(Dollars in millions)
 
 
Cash Flows From Operating Activities
 

 
 

 
 

 
 

Net cash (used in) provided by continuing operations
$
(692.9
)
 
$
615.3

 
$
96.5

 
$
18.9

Net cash used in discontinued operations
(27.4
)
 
(2.9
)
 
(3.0
)
 
(33.3
)
Net cash (used in) provided by operating activities
(720.3
)
 
612.4

 
93.5

 
(14.4
)
Cash Flows From Investing Activities
 

 
 

 
 

 
 

Additions to property, plant, equipment and mine development

 
(70.6
)
 
(56.2
)
 
(126.8
)
Changes in accrued expenses related to capital expenditures

 
(2.3
)
 
(6.9
)
 
(9.2
)
Federal coal lease expenditures

 
(277.2
)
 

 
(277.2
)
Proceeds from disposal of assets, net of notes receivable

 
36.3

 
34.1

 
70.4

Purchases of debt and equity securities

 

 
(28.8
)
 
(28.8
)
Proceeds from sales and maturities of debt and equity securities

 

 
90.3

 
90.3

Contributions to joint ventures

 

 
(425.4
)
 
(425.4
)
Distributions from joint ventures

 

 
422.6

 
422.6

Advances to related parties

 

 
(3.7
)
 
(3.7
)
Repayment of loan from related parties

 

 
0.9

 
0.9

Other, net

 
(2.7
)
 
(0.4
)
 
(3.1
)
Net cash (used in) provided by investing activities

 
(316.5
)
 
26.5

 
(290.0
)
Cash Flows From Financing Activities
 
 
 
 
 
 
 
Proceeds from long-term debt
975.7

 

 

 
975.7

Repayments of long-term debt
(662.0
)
 
(0.7
)
 
(8.6
)
 
(671.3
)
Payment of deferred financing costs
(28.7
)
 

 

 
(28.7
)
Dividends paid
(1.4
)
 

 

 
(1.4
)
Other, net
1.4

 
(1.8
)
 
(6.2
)
 
(6.6
)
Transactions with affiliates, net
253.8

 
(289.9
)
 
36.1

 

Net cash provided by (used in) financing activities
538.8

 
(292.4
)
 
21.3

 
267.7

Net change in cash and cash equivalents
$
(181.5
)
 
$
3.5

 
$
141.3

 
$
(36.7
)
Cash and cash equivalents at beginning of year
188.7

 
1.2

 
108.1

 
298.0

Cash and cash equivalents at end of year
$
7.2

 
$
4.7

 
$
249.4

 
$
261.3



PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
 
 
(Dollars in millions)
 
 
Cash Flows From Operating Activities
 

 
 

 
 

 
 

Net cash (used in) provided by continuing operations
$
(369.0
)
 
$
764.7

 
$
45.3

 
$
441.0

Net cash used in discontinued operations
(73.3
)
 
(4.6
)
 
(26.5
)
 
(104.4
)
Net cash (used in) provided by operating activities
(442.3
)
 
760.1

 
18.8

 
336.6

Cash Flows From Investing Activities
 

 
 

 
 

 
 

Additions to property, plant, equipment and mine development

 
(95.8
)
 
(98.6
)
 
(194.4
)
Changes in accrued expenses related to capital expenditures

 
2.2

 
(18.8
)
 
(16.6
)
Federal coal lease expenditures

 
(276.7
)
 

 
(276.7
)
Proceeds from disposal of assets, net of notes receivable

 
105.9

 
97.8

 
203.7

Purchases of debt and equity securities

 

 
(15.1
)
 
(15.1
)
Proceeds from sales and maturities of debt and equity securities

 

 
13.5

 
13.5

Contributions to joint ventures

 

 
(529.8
)
 
(529.8
)
Distributions from joint ventures

 

 
534.2

 
534.2

Advances to related parties

 

 
(33.7
)
 
(33.7
)
Repayment of loans from related parties

 

 
5.4

 
5.4

Other, net

 
(4.2
)
 
(0.8
)
 
(5.0
)
Net cash used in investing activities

 
(268.6
)
 
(45.9
)
 
(314.5
)
Cash Flows From Financing Activities
 

 
 

 
 

 
 

Proceeds from long-term debt

 

 
1.1

 
1.1

Repayments of long-term debt
(12.0
)
 
(0.7
)
 
(8.3
)
 
(21.0
)
Payment of deferred financing costs
(10.1
)
 

 

 
(10.1
)
Dividends paid
(92.3
)
 

 

 
(92.3
)
Restricted cash for distributions to noncontrolling interest

 

 
(42.5
)
 
(42.5
)
Other, net
3.1

 
(1.7
)
 
(4.7
)
 
(3.3
)
Transactions with affiliates, net
441.6

 
(488.2
)
 
46.6

 

Net cash provided by (used in) financing activities
330.3

 
(490.6
)
 
(7.8
)
 
(168.1
)
Net change in cash and cash equivalents
$
(112.0
)
 
$
0.9

 
$
(34.9
)
 
$
(146.0
)
Cash and cash equivalents at beginning of year
300.7

 
0.3

 
143.0

 
444.0

Cash and cash equivalents at end of year
$
188.7

 
$
1.2

 
$
108.1

 
$
298.0

Supplemental Guarantor Non Guarantor Financial Information Disclosure [Text Block]
Supplemental Guarantor/Non-Guarantor Financial Information
In accordance with the indentures governing 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 2013 Credit Facility 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.
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
 
Year Ended December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
2,830.0

 
$
2,189.8

 
$
(304.5
)
 
$
4,715.3

Costs and expenses
 

 
 

 
 

 
 

 
 
Operating costs and expenses (exclusive of items shown separately below)
172.9

 
2,172.4

 
2,066.8

 
(304.5
)
 
4,107.6

Depreciation, depletion and amortization

 
217.4

 
248.0

 

 
465.4

Asset retirement obligation expenses

 
15.8

 
26.0

 

 
41.8

Selling and administrative expenses
12.8

 
126.5

 
14.1

 

 
153.4

Restructuring charges

 
11.9

 
3.6

 

 
15.5

Other operating (income) loss:
 

 
 

 
 

 
 

 
 
Net gain on disposal of assets

 
(21.4
)
 
(1.8
)
 

 
(23.2
)
Asset impairment

 
37.5

 
210.4

 

 
247.9

Loss from equity affiliates and investment in subsidiaries
174.5

 
4.5

 
(20.7
)
 
(174.5
)
 
(16.2
)
Interest expense
288.6

 
19.6

 
24.4

 
(34.0
)
 
298.6

Loss on early debt extinguishment
29.5

 

 

 

 
29.5

Interest income
(0.2
)
 
(4.8
)
 
(34.7
)
 
34.0

 
(5.7
)
Reorganization items, net
73.4

 
82.1

 
3.5

 

 
159.0

(Loss) income from continuing operations before income taxes
(751.5
)
 
168.5

 
(349.8
)
 
174.5

 
(758.3
)
Income tax (benefit) provision
(84.6
)
 
(11.0
)
 
1.1

 

 
(94.5
)
(Loss) income from continuing operations, net of income taxes
(666.9
)
 
179.5

 
(350.9
)
 
174.5

 
(663.8
)
(Loss) income from discontinued operations, net of income taxes
(62.4
)
 
(0.1
)
 
4.9

 

 
(57.6
)
Net (loss) income
(729.3
)
 
179.4

 
(346.0
)
 
174.5

 
(721.4
)
Less: Net income attributable to noncontrolling interests

 

 
7.9

 

 
7.9

Net (loss) income attributable to common stockholders
$
(729.3
)
 
$
179.4

 
$
(353.9
)
 
$
174.5

 
$
(729.3
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
 
Year Ended December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
3,535.3

 
$
2,535.3

 
$
(461.4
)
 
$
5,609.2

Costs and expenses
 

 
 

 
 

 
 

 
 
Operating costs and expenses (exclusive of items shown separately below)
436.6

 
2,782.6

 
2,249.9

 
(461.4
)
 
5,007.7

Depreciation, depletion and amortization

 
249.7

 
322.5

 

 
572.2

Asset retirement obligation expenses

 
13.2

 
32.3

 

 
45.5

Selling and administrative expenses
32.1

 
132.6

 
11.7

 

 
176.4

Restructuring charges
(3.9
)
 
11.4

 
16.0

 

 
23.5

Other operating (income) loss:
 

 
 

 
 

 
 

 
 
Net gain on disposal of assets
(2.3
)
 
(29.8
)
 
(12.9
)
 

 
(45.0
)
Asset impairment

 
308.6

 
969.2

 

 
1,277.8

Loss from equity affiliates and investment in subsidiaries
903.2

 
6.9

 
9.0

 
(903.2
)
 
15.9

Interest expense
468.4

 
19.6

 
24.7

 
(47.3
)
 
465.4

Loss on early debt extinguishment
67.8

 

 

 

 
67.8

Interest income
(14.0
)
 
(2.4
)
 
(38.6
)
 
47.3

 
(7.7
)
(Loss) income from continuing operations before income taxes
(1,887.9
)
 
42.9

 
(1,048.5
)
 
903.2

 
(1,990.3
)
Income tax (benefit) provision
(87.4
)
 
(108.2
)
 
(11.5
)
 

 
(207.1
)
(Loss) income from continuing operations, net of income taxes
(1,800.5
)
 
151.1

 
(1,037.0
)
 
903.2

 
(1,783.2
)
(Loss) income from discontinued operations, net of income taxes
(164.8
)
 
1.6

 
(11.8
)
 

 
(175.0
)
Net (loss) income
(1,965.3
)
 
152.7

 
(1,048.8
)
 
903.2

 
(1,958.2
)
Less: Net income attributable to noncontrolling interests

 
0.8

 
6.3

 

 
7.1

Net (loss) income attributable to common stockholders
$
(1,965.3
)
 
$
151.9

 
$
(1,055.1
)
 
$
903.2

 
$
(1,965.3
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
 
Year Ended December 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Total revenues
$

 
$
4,063.8

 
$
3,311.7

 
$
(583.3
)
 
$
6,792.2

Costs and expenses
 

 
 

 
 

 
 

 
 
Operating costs and expenses (exclusive of items shown separately below)
49.6

 
3,121.9

 
3,128.7

 
(583.3
)
 
5,716.9

Depreciation, depletion and amortization

 
271.0

 
384.7

 

 
655.7

Asset retirement obligation expenses

 
23.2

 
57.8

 

 
81.0

Selling and administrative expenses
46.8

 
161.1

 
19.2

 

 
227.1

Restructuring and pension settlement charges

 
26.0

 

 

 
26.0

Other operating (income) loss:
 

 
 

 
 

 
 

 
 
Net gain on disposal of assets

 
(17.7
)
 
(23.7
)
 

 
(41.4
)
Asset impairment
4.7

 
63.3

 
86.4

 

 
154.4

Loss from equity affiliates and investment in subsidiaries
74.7

 
7.6

 
100.0

 
(74.7
)
 
107.6

Interest expense
423.1

 
19.5

 
34.3

 
(50.3
)
 
426.6

Loss on early debt extinguishment
1.6

 

 

 

 
1.6

Interest income
(15.3
)
 
(2.9
)
 
(47.5
)
 
50.3

 
(15.4
)
(Loss) income from continuing operations before income taxes
(585.2
)
 
390.8

 
(428.2
)
 
74.7

 
(547.9
)
Income tax provision
116.4

 
23.7

 
7.3

 

 
147.4

(Loss) income from continuing operations, net of income taxes
(701.6
)
 
367.1

 
(435.5
)
 
74.7

 
(695.3
)
(Loss) income from discontinued operations, net of income taxes
(31.6
)
 
(7.2
)
 
10.6

 

 
(28.2
)
Net (loss) income
(733.2
)
 
359.9

 
(424.9
)
 
74.7

 
(723.5
)
Less: Net income attributable to noncontrolling interests

 
5.2

 
4.5

 

 
9.7

Net (loss) income attributable to common stockholders
$
(733.2
)
 
$
354.7

 
$
(429.4
)
 
$
74.7

 
$
(733.2
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
Year Ended December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(729.3
)
 
$
179.4

 
$
(346.0
)
 
$
174.5

 
$
(721.4
)
Other comprehensive income (loss), net of income taxes:

 
 
 
 
 
 
 
 
 
Net unrealized gains on cash flow hedges (net of $85.9 tax provision)

 
 
 
 
 
 
 
 
 
(Decrease) increase in fair value of cash flow hedges

 

 

 

 

Reclassification for realized losses included in net (loss) income
146.3

 

 

 

 
146.3

Net unrealized gains on cash flow hedges
146.3

 

 

 

 
146.3

Postretirement plans and workers' compensation obligations (net of $1.5 tax benefit)

 
 
 
 
 
 
 
 
 
Prior service cost for the period

 
(4.5
)
 

 

 
(4.5
)
Net actuarial gain (loss) for the period
8.9

 
(22.4
)
 

 

 
(13.5
)
Amortization of actuarial (loss) gain and prior service cost included in net (loss) income
(6.1
)
 
21.5

 

 

 
15.4

Postretirement plans and workers' compensation obligations
2.8

 
(5.4
)
 

 

 
(2.6
)
Foreign currency translation adjustment

 

 
(1.8
)
 

 
(1.8
)
Other comprehensive loss from investment in subsidiaries
(7.2
)
 

 

 
7.2

 

Other comprehensive income (loss), net of income taxes
141.9

 
(5.4
)
 
(1.8
)
 
7.2

 
141.9

Comprehensive (loss) income
(587.4
)
 
174.0

 
(347.8
)
 
181.7

 
(579.5
)
Less: Comprehensive income attributable to noncontrolling interests

 

 
7.9

 

 
7.9

Comprehensive (loss) income attributable to common stockholders
$
(587.4
)
 
$
174.0

 
$
(355.7
)
 
$
181.7

 
$
(587.4
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
Year Ended December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(1,965.3
)
 
$
152.7

 
$
(1,048.8
)
 
$
903.2

 
$
(1,958.2
)
Other comprehensive income (loss), net of income taxes:

 
 
 
 
 
 
 
 
 
Net change in unrealized losses on available-for-sale securities (net of $0.1 tax benefit)
 
 
 
 
 
 
 
 
 
Net unrealized gains (losses) on cash flow hedges (net of $72.2 tax provision)

 
 
 
 
 
 
 
 
 
(Decrease) increase in fair value of cash flow hedges
(137.1
)
 

 
5.8

 

 
(131.3
)
Reclassification for realized losses (gains) included in net (loss) income
292.1

 

 
(40.4
)
 

 
251.7

Net unrealized gains (losses) on cash flow hedges
155.0

 

 
(34.6
)
 

 
120.4

Postretirement plans and workers' compensation obligations (net of $36.2 tax provision)

 
 
 
 
 
 
 
 
 
Prior service credit for the period

 
10.4

 

 

 
10.4

Net actuarial gain for the period
5.5

 
12.6

 

 

 
18.1

Amortization of actuarial loss (gain) and prior service cost included in net (loss) income
7.2

 
37.3

 
(12.6
)
 

 
31.9

Postretirement plans and workers' compensation obligations
12.7

 
60.3

 
(12.6
)
 

 
60.4

Foreign currency translation adjustment

 

 
(34.9
)
 

 
(34.9
)
Other comprehensive loss from investment in subsidiaries
(21.8
)
 

 

 
21.8

 

Other comprehensive income (loss), net of income taxes
145.9

 
60.3

 
(82.1
)
 
21.8

 
145.9

Comprehensive (loss) income
(1,819.4
)
 
213.0

 
(1,130.9
)
 
925.0

 
(1,812.3
)
Less: Comprehensive income attributable to noncontrolling interests

 
0.8

 
6.3

 

 
7.1

Comprehensive (loss) income attributable to common stockholders
$
(1,819.4
)
 
$
212.2

 
$
(1,137.2
)
 
$
925.0

 
$
(1,819.4
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
Year Ended December 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in millions)
Net (loss) income
$
(733.2
)
 
$
359.9

 
$
(424.9
)
 
$
74.7

 
$
(723.5
)
Other comprehensive loss, net of income taxes:
 
 
 
 
 
 
 
 
 
Net change in unrealized losses on available-for-sale securities (net of $0.5 tax benefit)
 
 
 
 
 
 
 
 
 
Unrealized holding losses on available-for-sale securities
(3.7
)
 

 

 

 
(3.7
)
Reclassification for realized losses included in net (loss) income
2.9

 

 

 

 
2.9

Net change in unrealized losses on available-for-sale securities
(0.8
)
 

 

 

 
(0.8
)
Net unrealized losses on cash flow hedges (net of $54.6 tax benefit)

 
 
 
 
 
 
 
 
 
(Decrease) increase in fair value of cash flow hedges
(225.9
)
 

 
30.9

 

 
(195.0
)
Reclassification for realized losses (gains) included in net (loss) income
31.3

 

 
(41.5
)
 

 
(10.2
)
Net unrealized losses on cash flow hedges
(194.6
)
 

 
(10.6
)
 

 
(205.2
)
Postretirement plans and workers' compensation obligations (net of $10.3 tax benefit)

 
 
 
 
 
 
 
 
 
Prior service credit for the period

 
11.4

 

 

 
11.4

Net actuarial (loss) gain for the period

 
(152.6
)
 
9.9

 

 
(142.7
)
Amortization of actuarial loss (gain) and prior service cost included in net (loss) income

 
41.4

 
(8.7
)
 

 
32.7

Postretirement plans and workers' compensation obligations

 
(99.8
)
 
1.2

 

 
(98.6
)
Foreign currency translation adjustment

 

 
(41.0
)
 

 
(41.0
)
Other comprehensive income from investment in subsidiaries
(150.2
)
 

 

 
150.2

 

Other comprehensive loss, net of income taxes
(345.6
)
 
(99.8
)
 
(50.4
)
 
150.2

 
(345.6
)
Comprehensive (loss) income
(1,078.8
)
 
260.1

 
(475.3
)
 
224.9

 
(1,069.1
)
Less: Comprehensive income attributable to noncontrolling interests

 
5.2

 
4.5

 

 
9.7

Comprehensive (loss) income attributable to common stockholders
$
(1,078.8
)
 
$
254.9

 
$
(479.8
)
 
$
224.9

 
$
(1,078.8
)
PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS
 
December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
(Dollars in millions)
Assets
 

 
 

 
 

 
 

 
 

Current assets
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
266.6

 
$
107.0

 
$
498.7

 
$

 
$
872.3

Restricted cash
13.8

 

 
40.5

 

 
54.3

Accounts receivable, net

 
5.1

 
467.9

 

 
473.0

Receivables from affiliates, net
899.9

 

 
783.0

 
(1,682.9
)
 

Inventories

 
76.8

 
126.9

 

 
203.7

Assets from coal trading activities, net

 
0.9

 

 
(0.2
)
 
0.7

Other current assets
19.1

 
51.2

 
416.3

 

 
486.6

Total current assets
1,199.4

 
241.0

 
2,333.3

 
(1,683.1
)
 
2,090.6

Property, plant, equipment and mine development, net

 
4,381.6

 
4,395.1

 

 
8,776.7

Deferred income taxes

 
15.8

 

 
(15.8
)
 

Investments and other assets
8,495.7

 
3.8

 
626.5

 
(8,215.6
)
 
910.4

Notes receivable from affiliates, net

 
1,036.3

 

 
(1,036.3
)
 

Total assets
$
9,695.1

 
$
5,678.5

 
$
7,354.9

 
$
(10,950.8
)
 
$
11,777.7

Liabilities and Stockholders’ Equity
 

 
 

 
 

 
 

 
 

Current liabilities
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
$

 
$
19.3

 
$
0.9

 
$

 
$
20.2

Payables to affiliates, net

 
1,682.9

 

 
(1,682.9
)
 

Liabilities from coal trading activities, net

 

 
1.4

 
(0.2
)
 
1.2

Accounts payable and accrued expenses
58.9

 
439.3

 
492.2

 

 
990.4

Total current liabilities
58.9

 
2,141.5

 
494.5

 
(1,683.1
)
 
1,011.8

Deferred income taxes
28.0

 

 
161.7

 
(15.8
)
 
173.9

Notes payable to affiliates, net
1,032.5

 

 
3.8

 
(1,036.3
)
 

Other noncurrent liabilities
160.4

 
1,330.3

 
479.6

 

 
1,970.3

Total liabilities not subject to compromise
1,279.8

 
3,471.8

 
1,139.6

 
(2,735.2
)
 
3,156.0

Liabilities subject to compromise
8,241.4

 
184.2

 
14.6

 

 
8,440.2

Total liabilities
9,521.2

 
3,656.0

 
1,154.2

 
(2,735.2
)
 
11,596.2

Peabody Energy Corporation stockholders’ equity
173.9

 
2,022.5

 
6,193.1

 
(8,215.6
)
 
173.9

Noncontrolling interests

 

 
7.6

 

 
7.6

        Total stockholders’ equity
173.9

 
2,022.5

 
6,200.7

 
(8,215.6
)
 
181.5

Total liabilities and stockholders’ equity
$
9,695.1

 
$
5,678.5

 
$
7,354.9

 
$
(10,950.8
)
 
$
11,777.7

PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS
 
December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
 
 
(Dollars in millions)
 
 
Assets
 

 
 

 
 

 
 

 
 

Current assets
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
7.2

 
$
4.7

 
$
249.4

 
$

 
$
261.3

Accounts receivable, net

 
12.1

 
216.7

 

 
228.8

Receivables from affiliates, net
582.1

 

 
948.1

 
(1,530.2
)
 

Inventories

 
109.4

 
198.4

 

 
307.8

Assets from coal trading activities, net

 
3.2

 
20.3

 

 
23.5

Deferred income taxes

 
65.3

 

 
(11.8
)
 
53.5

Other current assets
23.1

 
128.1

 
296.4

 

 
447.6

Total current assets
612.4

 
322.8

 
1,929.3

 
(1,542.0
)
 
1,322.5

Property, plant, equipment and mine development, net

 
4,304.8

 
4,953.7

 

 
9,258.5

Deferred income taxes

 
33.1

 

 
(30.9
)
 
2.2

Investments and other assets
8,309.4

 
3.6

 
185.5

 
(8,134.8
)
 
363.7

Notes receivable from affiliates, net

 
632.7

 
399.9

 
(1,032.6
)
 

Total assets
$
8,921.8

 
$
5,297.0

 
$
7,468.4

 
$
(10,740.3
)
 
$
10,946.9

Liabilities and Stockholders’ Equity
 

 
 

 
 

 
 

 
 

Current liabilities
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
$
5,844.0

 
$
23.8

 
$
7.1

 
$

 
$
5,874.9

Payables to affiliates, net

 
1,530.2

 

 
(1,530.2
)
 

Deferred income taxes
11.8

 

 
3.8

 
(11.8
)
 
3.8

Liabilities from coal trading activities, net

 
4.8

 
10.8

 

 
15.6

Accounts payable and accrued expenses
494.8

 
479.8

 
467.9

 

 
1,442.5

Total current liabilities
6,350.6

 
2,038.6

 
489.6

 
(1,542.0
)
 
7,336.8

Long-term debt, less current portion
366.3

 

 

 

 
366.3

Deferred income taxes
98.6

 

 
168.2

 
(30.9
)
 
235.9

Notes payable to affiliates, net
1,032.6

 

 

 
(1,032.6
)
 

Other noncurrent liabilities
323.6

 
1,454.9

 
477.7

 

 
2,256.2

Total liabilities
8,171.7

 
3,493.5

 
1,135.5

 
(2,605.5
)
 
10,195.2

Peabody Energy Corporation stockholders’ equity
750.1

 
1,803.5

 
6,331.3

 
(8,134.8
)
 
750.1

Noncontrolling interests

 

 
1.6

 

 
1.6

Total stockholders’ equity
750.1

 
1,803.5

 
6,332.9

 
(8,134.8
)
 
751.7

Total liabilities and stockholders’ equity
$
8,921.8

 
$
5,297.0

 
$
7,468.4

 
$
(10,740.3
)
 
$
10,946.9

PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
 
 
(Dollars in millions)
 
 
Cash Flows From Operating Activities
 

 
 

 
 

 
 

Net cash (used in) provided by continuing operations
$
(167.3
)
 
$
78.5

 
$
65.9

 
$
(22.9
)
Net cash used in discontinued operations
(16.2
)
 
(1.9
)
 
(11.8
)
 
(29.9
)
Net cash (used in) provided by operating activities
(183.5
)
 
76.6

 
54.1

 
(52.8
)
Cash Flows From Investing Activities
 

 
 

 
 

 
 

Additions to property, plant, equipment and mine development

 
(55.5
)
 
(71.1
)
 
(126.6
)
Changes in accrued expenses related to capital expenditures

 
(0.6
)
 
(5.5
)
 
(6.1
)
Federal coal lease expenditures

 
(249.0
)
 

 
(249.0
)
Proceeds from disposal of assets, net of notes receivable

 
77.7

 
66.7

 
144.4

Contributions to joint ventures

 

 
(309.5
)
 
(309.5
)
Distributions from joint ventures

 

 
312.4

 
312.4

Advances to related parties

 

 
(40.4
)
 
(40.4
)
Repayment of loans from related parties

 

 
40.6

 
40.6

Other, net

 
(5.1
)
 
(4.8
)
 
(9.9
)
  Net cash used in by investing activities

 
(232.5
)
 
(11.6
)
 
(244.1
)
Cash Flows From Financing Activities
 
 
 
 
 
 
 
Proceeds from long-term debt
1,450.6

 

 
7.8

 
1,458.4

Repayments of long-term debt
(503.0
)
 
(4.4
)
 
(6.3
)
 
(513.7
)
Payment of deferred financing costs
(26.8
)
 

 
(4.2
)
 
(31.0
)
Other, net

 
(5.8
)
 

 
(5.8
)
Transactions with affiliates, net
(477.9
)
 
268.4

 
209.5

 

Net cash provided by financing activities
442.9

 
258.2

 
206.8

 
907.9

Net change in cash and cash equivalents
$
259.4

 
$
102.3

 
$
249.3

 
$
611.0

Cash and cash equivalents at beginning of year
7.2

 
4.7

 
249.4

 
261.3

Cash and cash equivalents at end of year
$
266.6

 
$
107.0

 
$
498.7

 
$
872.3

PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
 
 
(Dollars in millions)
 
 
Cash Flows From Operating Activities
 

 
 

 
 

 
 

Net cash (used in) provided by continuing operations
$
(692.9
)
 
$
615.3

 
$
96.5

 
$
18.9

Net cash used in discontinued operations
(27.4
)
 
(2.9
)
 
(3.0
)
 
(33.3
)
Net cash (used in) provided by operating activities
(720.3
)
 
612.4

 
93.5

 
(14.4
)
Cash Flows From Investing Activities
 

 
 

 
 

 
 

Additions to property, plant, equipment and mine development

 
(70.6
)
 
(56.2
)
 
(126.8
)
Changes in accrued expenses related to capital expenditures

 
(2.3
)
 
(6.9
)
 
(9.2
)
Federal coal lease expenditures

 
(277.2
)
 

 
(277.2
)
Proceeds from disposal of assets, net of notes receivable

 
36.3

 
34.1

 
70.4

Purchases of debt and equity securities

 

 
(28.8
)
 
(28.8
)
Proceeds from sales and maturities of debt and equity securities

 

 
90.3

 
90.3

Contributions to joint ventures

 

 
(425.4
)
 
(425.4
)
Distributions from joint ventures

 

 
422.6

 
422.6

Advances to related parties

 

 
(3.7
)
 
(3.7
)
Repayment of loan from related parties

 

 
0.9

 
0.9

Other, net

 
(2.7
)
 
(0.4
)
 
(3.1
)
Net cash (used in) provided by investing activities

 
(316.5
)
 
26.5

 
(290.0
)
Cash Flows From Financing Activities
 
 
 
 
 
 
 
Proceeds from long-term debt
975.7

 

 

 
975.7

Repayments of long-term debt
(662.0
)
 
(0.7
)
 
(8.6
)
 
(671.3
)
Payment of deferred financing costs
(28.7
)
 

 

 
(28.7
)
Dividends paid
(1.4
)
 

 

 
(1.4
)
Other, net
1.4

 
(1.8
)
 
(6.2
)
 
(6.6
)
Transactions with affiliates, net
253.8

 
(289.9
)
 
36.1

 

Net cash provided by (used in) financing activities
538.8

 
(292.4
)
 
21.3

 
267.7

Net change in cash and cash equivalents
$
(181.5
)
 
$
3.5

 
$
141.3

 
$
(36.7
)
Cash and cash equivalents at beginning of year
188.7

 
1.2

 
108.1

 
298.0

Cash and cash equivalents at end of year
$
7.2

 
$
4.7

 
$
249.4

 
$
261.3



PEABODY ENERGY CORPORATION
(DEBTOR-IN-POSSESSION)
SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2014
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidated
 
 
 
(Dollars in millions)
 
 
Cash Flows From Operating Activities
 

 
 

 
 

 
 

Net cash (used in) provided by continuing operations
$
(369.0
)
 
$
764.7

 
$
45.3

 
$
441.0

Net cash used in discontinued operations
(73.3
)
 
(4.6
)
 
(26.5
)
 
(104.4
)
Net cash (used in) provided by operating activities
(442.3
)
 
760.1

 
18.8

 
336.6

Cash Flows From Investing Activities
 

 
 

 
 

 
 

Additions to property, plant, equipment and mine development

 
(95.8
)
 
(98.6
)
 
(194.4
)
Changes in accrued expenses related to capital expenditures

 
2.2

 
(18.8
)
 
(16.6
)
Federal coal lease expenditures

 
(276.7
)
 

 
(276.7
)
Proceeds from disposal of assets, net of notes receivable

 
105.9

 
97.8

 
203.7

Purchases of debt and equity securities

 

 
(15.1
)
 
(15.1
)
Proceeds from sales and maturities of debt and equity securities

 

 
13.5

 
13.5

Contributions to joint ventures

 

 
(529.8
)
 
(529.8
)
Distributions from joint ventures

 

 
534.2

 
534.2

Advances to related parties

 

 
(33.7
)
 
(33.7
)
Repayment of loans from related parties

 

 
5.4

 
5.4

Other, net

 
(4.2
)
 
(0.8
)
 
(5.0
)
Net cash used in investing activities

 
(268.6
)
 
(45.9
)
 
(314.5
)
Cash Flows From Financing Activities
 

 
 

 
 

 
 

Proceeds from long-term debt

 

 
1.1

 
1.1

Repayments of long-term debt
(12.0
)
 
(0.7
)
 
(8.3
)
 
(21.0
)
Payment of deferred financing costs
(10.1
)
 

 

 
(10.1
)
Dividends paid
(92.3
)
 

 

 
(92.3
)
Restricted cash for distributions to noncontrolling interest

 

 
(42.5
)
 
(42.5
)
Other, net
3.1

 
(1.7
)
 
(4.7
)
 
(3.3
)
Transactions with affiliates, net
441.6

 
(488.2
)
 
46.6

 

Net cash provided by (used in) financing activities
330.3

 
(490.6
)
 
(7.8
)
 
(168.1
)
Net change in cash and cash equivalents
$
(112.0
)
 
$
0.9

 
$
(34.9
)
 
$
(146.0
)
Cash and cash equivalents at beginning of year
300.7

 
0.3

 
143.0

 
444.0

Cash and cash equivalents at end of year
$
188.7

 
$
1.2

 
$
108.1

 
$
298.0