![]() | ||||||||
Media Release |
Total Volume (millions of short tons) | Priced Volume (millions of short tons) | Priced Volume Pricing per Short Ton | Average Cost per Short Ton | |||||||||||
PRB – Total | ~85 - 90 | ~86 | ~$11.00 | ~$9.35 | ||||||||||
Other U.S. Thermal – Total | ~16 - 17 | ~16.5 | ~$39.50 | ~$30.50 | ||||||||||
Seaborne Thermal (Export) | ~9.5 - 10.5 | ~6.6 | ~$70.00 | |||||||||||
Seaborne Thermal – Total | ~17 - 18 | ~$33.75 | ||||||||||||
Seaborne Metallurgical (excluding Shoal Creek) | ~4.5 - 5 | ~2.8 | ~$88.00 | ~$93.00 |
Volume (millions of short tons) | Priced Volume (millions of short tons) | Priced Volume Pricing per Short Ton | Average Cost per Short Ton | |||||||||||
Wilpinjong (Export) | ~6 | ~3.5 | ~$56.70 | |||||||||||
Wilpinjong (Domestic) | ~7.5 | ~7.5 | ||||||||||||
Wilpinjong – Total | ~13.5 | ~11.0 | ~$23.00 |
SG&A | ~$80 | ||||
Net Cash Interest Payments | ~$150 | ||||
Interest Expense (Including Non-Cash) | ~$190 | ||||
Total Capital Expenditures | ~$200 | ||||
Major Project Capital Expenditures | ~$100 | ||||
ARO Cash Spend | ~$60 | ||||
Postretirement benefits cash spend | ~$30 | ||||
Multi-employer pension plan (MEPP) payment | ~$15 |
PRB and Other U.S. Thermal | PRB and Other U.S. Thermal volumes reflect volumes priced as of June 30, 2021. | ||||
Seaborne Thermal | Seaborne Thermal volumes reflect volumes priced as of June 30, 2021. Realized seaborne thermal export pricing varies based on sales timing and product quality as well as optimization of price, quality and volumes. In general, the Wambo unpriced products are expected to price with reference to Globalcoal “NEWC” levels and Wilpinjong, with a higher ash content, is anticipated to price at a 5-15% discount to API 5 price levels. | ||||
Seaborne Metallurgical | CMJV volumes are expected to be 3.5 – 4.0 million tons. Metropolitan volumes are expected to be 1.0 million tons. No guidance has been provided for Shoal Creek. |
Condensed Consolidated Statements of Operations (Unaudited) | ![]() | |||||||||||||||||||||||||
For the Quarters and Six Months Ended Jun. 30, 2021 and 2020 | ||||||||||||||||||||||||||
(In Millions, Except Per Share Data) | ||||||||||||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||
Jun. | Jun. | Jun. | Jun. | |||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Tons Sold | 32.8 | 28.3 | 63.0 | 63.9 | ||||||||||||||||||||||
Revenues | $ | 723.4 | $ | 626.7 | $ | 1,374.7 | $ | 1,472.9 | ||||||||||||||||||
Operating Costs and Expenses (1) | 611.4 | 556.3 | 1,194.0 | 1,335.8 | ||||||||||||||||||||||
Depreciation, Depletion and Amortization | 77.1 | 88.3 | 145.4 | 194.3 | ||||||||||||||||||||||
Asset Retirement Obligation Expenses | 15.1 | 14.1 | 31.0 | 31.7 | ||||||||||||||||||||||
Selling and Administrative Expenses | 21.4 | 25.2 | 43.1 | 50.1 | ||||||||||||||||||||||
Restructuring Charges | 2.1 | 16.5 | 4.2 | 23.0 | ||||||||||||||||||||||
Transaction Costs Related to Joint Ventures | — | 12.9 | — | 17.1 | ||||||||||||||||||||||
Other Operating (Income) Loss: | ||||||||||||||||||||||||||
Net (Gain) Loss on Disposals | (3.0) | 0.2 | (2.4) | (7.9) | ||||||||||||||||||||||
Asset Impairment | — | 1,418.1 | — | 1,418.1 | ||||||||||||||||||||||
Loss from Equity Affiliates | 3.5 | 6.0 | 4.4 | 15.1 | ||||||||||||||||||||||
Operating Loss | (4.2) | (1,510.9) | (45.0) | (1,604.4) | ||||||||||||||||||||||
Interest Expense | 45.4 | 34.3 | 97.8 | 67.4 | ||||||||||||||||||||||
Net Gain on Early Debt Extinguishment | (11.8) | — | (15.3) | — | ||||||||||||||||||||||
Interest Income | (1.3) | (2.4) | (2.8) | (5.5) | ||||||||||||||||||||||
Net Periodic Benefit (Credit) Costs, Excluding Service Cost | (8.7) | 2.7 | (17.4) | 5.5 | ||||||||||||||||||||||
Loss from Continuing Operations Before Income Taxes | (27.8) | (1,545.5) | (107.3) | (1,671.8) | ||||||||||||||||||||||
Income Tax (Benefit) Provision | (4.8) | (0.2) | (6.6) | 2.8 | ||||||||||||||||||||||
Loss from Continuing Operations, Net of Income Taxes | (23.0) | (1,545.3) | (100.7) | (1,674.6) | ||||||||||||||||||||||
Loss from Discontinued Operations, Net of Income Taxes | (2.3) | (2.3) | (4.3) | (4.5) | ||||||||||||||||||||||
Net Loss | (25.3) | (1,547.6) | (105.0) | (1,679.1) | ||||||||||||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interests | 3.3 | (3.4) | 3.7 | (5.2) | ||||||||||||||||||||||
Net Loss Attributable to Common Stockholders | $ | (28.6) | $ | (1,544.2) | $ | (108.7) | $ | (1,673.9) | ||||||||||||||||||
Adjusted EBITDA (2) | $ | 122.1 | $ | 23.4 | $ | 183.2 | $ | 60.2 | ||||||||||||||||||
Diluted EPS - Loss from Continuing Operations (3)(4) | $ | (0.26) | $ | (15.76) | $ | (1.05) | $ | (17.12) | ||||||||||||||||||
Diluted EPS - Net Loss Attributable to Common Stockholders (3) | $ | (0.28) | $ | (15.78) | $ | (1.09) | $ | (17.16) | ||||||||||||||||||
(1) | Excludes items shown separately. | |||||||||||||||||||||||||
(2) | Adjusted EBITDA is a non-GAAP financial measure. Refer to the “Reconciliation of Non-GAAP Financial Measures” section in this document for definitions and reconciliations to the most comparable measures under U.S. GAAP. | |||||||||||||||||||||||||
(3) | During the quarters ended June 30, 2021 and 2020, weighted average diluted shares outstanding were 101.2 million and 97.9 million, respectively. During the six months ended June 30, 2021 and 2020, weighted average diluted shares outstanding were 99.8 million and 97.5 million, respectively. | |||||||||||||||||||||||||
(4) | Reflects loss from continuing operations, net of income taxes less net income (loss) attributable to noncontrolling interests. | |||||||||||||||||||||||||
This information is intended to be reviewed in conjunction with the company's filings with the SEC. |
Supplemental Financial Data (Unaudited) | ![]() | |||||||||||||||||||||||||
For the Quarters and Six Months Ended Jun. 30, 2021 and 2020 | ||||||||||||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||
Jun. | Jun. | Jun. | Jun. | |||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Tons Sold (In Millions) | ||||||||||||||||||||||||||
Seaborne Thermal Mining Operations | 4.1 | 4.6 | 8.2 | 9.2 | ||||||||||||||||||||||
Seaborne Metallurgical Mining Operations | 1.4 | 1.1 | 2.4 | 3.1 | ||||||||||||||||||||||
Powder River Basin Mining Operations | 22.5 | 17.9 | 43.2 | 41.4 | ||||||||||||||||||||||
Other U.S. Thermal Mining Operations | 3.9 | 3.8 | 7.8 | 8.7 | ||||||||||||||||||||||
Total U.S. Thermal Mining Operations | 26.4 | 21.7 | 51.0 | 50.1 | ||||||||||||||||||||||
Corporate and Other | 0.9 | 0.9 | 1.4 | 1.5 | ||||||||||||||||||||||
Total | 32.8 | 28.3 | 63.0 | 63.9 | ||||||||||||||||||||||
Revenue Summary (In Millions) | ||||||||||||||||||||||||||
Seaborne Thermal Mining Operations | $ | 194.1 | $ | 162.0 | $ | 370.5 | $ | 363.1 | ||||||||||||||||||
Seaborne Metallurgical Mining Operations | 121.0 | 91.6 | 208.5 | 284.8 | ||||||||||||||||||||||
Powder River Basin Mining Operations | 248.6 | 205.8 | 477.0 | 472.4 | ||||||||||||||||||||||
Other U.S. Thermal Mining Operations | 162.1 | 152.0 | 311.4 | 344.3 | ||||||||||||||||||||||
Total U.S. Thermal Mining Operations | 410.7 | 357.8 | 788.4 | 816.7 | ||||||||||||||||||||||
Corporate and Other | (2.4) | 15.3 | 7.3 | 8.3 | ||||||||||||||||||||||
Total | $ | 723.4 | $ | 626.7 | $ | 1,374.7 | $ | 1,472.9 | ||||||||||||||||||
Total Reporting Segment Costs Summary (In Millions) (1) | ||||||||||||||||||||||||||
Seaborne Thermal Mining Operations | $ | 122.7 | $ | 134.3 | $ | 270.6 | $ | 280.3 | ||||||||||||||||||
Seaborne Metallurgical Mining Operations | 147.4 | 127.7 | 257.3 | 353.6 | ||||||||||||||||||||||
Powder River Basin Mining Operations | 203.1 | 166.5 | 401.4 | 407.7 | ||||||||||||||||||||||
Other U.S. Thermal Mining Operations | 117.8 | 119.1 | 230.9 | 272.9 | ||||||||||||||||||||||
Total U.S. Thermal Mining Operations | 320.9 | 285.6 | 632.3 | 680.6 | ||||||||||||||||||||||
Corporate and Other | 11.6 | 16.9 | 9.8 | 35.0 | ||||||||||||||||||||||
Total | $ | 602.6 | $ | 564.5 | $ | 1,170.0 | $ | 1,349.5 | ||||||||||||||||||
Other Supplemental Financial Data (In Millions) | ||||||||||||||||||||||||||
Adjusted EBITDA - Seaborne Thermal Mining Operations | $ | 71.4 | $ | 27.7 | $ | 99.9 | $ | 82.8 | ||||||||||||||||||
Adjusted EBITDA - Seaborne Metallurgical Mining Operations | (26.4) | (36.1) | (48.8) | (68.8) | ||||||||||||||||||||||
Adjusted EBITDA - Powder River Basin Mining Operations | 45.5 | 39.3 | 75.6 | 64.7 | ||||||||||||||||||||||
Adjusted EBITDA - Other U.S. Thermal Mining Operations | 44.3 | 32.9 | 80.5 | 71.4 | ||||||||||||||||||||||
Adjusted EBITDA - Total U.S. Thermal Mining Operations | 89.8 | 72.2 | 156.1 | 136.1 | ||||||||||||||||||||||
Middlemount (2) | (4.1) | (6.4) | (6.4) | (16.1) | ||||||||||||||||||||||
Resource Management Results (3) | 3.9 | 0.8 | 4.3 | 8.8 | ||||||||||||||||||||||
Selling and Administrative Expenses | (21.4) | (25.2) | (43.1) | (50.1) | ||||||||||||||||||||||
Other Operating Costs, Net (4) | 8.9 | (9.6) | 21.2 | (32.5) | ||||||||||||||||||||||
Adjusted EBITDA (1) | $ | 122.1 | $ | 23.4 | $ | 183.2 | $ | 60.2 | ||||||||||||||||||
Note: See footnote explanations on following page |
Supplemental Financial Data (Unaudited) | ![]() | |||||||||||||||||||||||||
For the Quarters and Six Months Ended Jun. 30, 2021 and 2020 | ||||||||||||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||
Jun. | Jun. | Jun. | Jun. | |||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Revenues per Ton - Mining Operations (5) | ||||||||||||||||||||||||||
Seaborne Thermal | $ | 46.92 | $ | 35.10 | $ | 45.15 | $ | 39.58 | ||||||||||||||||||
Seaborne Metallurgical | 85.48 | 86.80 | 86.31 | 92.61 | ||||||||||||||||||||||
Powder River Basin | 11.06 | 11.45 | 11.04 | 11.40 | ||||||||||||||||||||||
Other U.S. Thermal | 40.70 | 39.81 | 39.75 | 39.49 | ||||||||||||||||||||||
Total U.S. Thermal | 15.53 | 16.42 | 15.45 | 16.28 | ||||||||||||||||||||||
Costs per Ton - Mining Operations (5)(6) | ||||||||||||||||||||||||||
Seaborne Thermal | $ | 29.61 | $ | 29.19 | $ | 32.97 | $ | 30.56 | ||||||||||||||||||
Seaborne Metallurgical | 104.24 | 120.72 | 106.51 | 115.00 | ||||||||||||||||||||||
Powder River Basin | 9.04 | 9.26 | 9.29 | 9.84 | ||||||||||||||||||||||
Other U.S. Thermal | 29.57 | 31.22 | 29.47 | 31.31 | ||||||||||||||||||||||
Total U.S. Thermal | 12.14 | 13.11 | 12.39 | 13.57 | ||||||||||||||||||||||
Adjusted EBITDA Margin per Ton - Mining Operations (5)(6) | ||||||||||||||||||||||||||
Seaborne Thermal | $ | 17.31 | $ | 5.91 | $ | 12.18 | $ | 9.02 | ||||||||||||||||||
Seaborne Metallurgical | (18.76) | (33.92) | (20.20) | (22.39) | ||||||||||||||||||||||
Powder River Basin | 2.02 | 2.19 | 1.75 | 1.56 | ||||||||||||||||||||||
Other U.S. Thermal | 11.13 | 8.59 | 10.28 | 8.18 | ||||||||||||||||||||||
Total U.S. Thermal | 3.39 | 3.31 | 3.06 | 2.71 | ||||||||||||||||||||||
(1) | Total Reporting Segment Costs and Adjusted EBITDA are non-GAAP financial measures. Refer to the “Reconciliation of Non-GAAP Financial Measures” section in this document for definitions and reconciliations to the most comparable measures under U.S. GAAP. | |||||||||||||||||||||||||
(2) | We account for our 50% equity interest in Middlemount Coal Pty Ltd. (Middlemount), which owns the Middlemount Mine, under the equity method. Middlemount's standalone results exclude the impact of related changes in deferred tax asset valuation allowance and reserves and amortization of basis difference recorded by the company in applying the equity method. Middlemount's standalone results include (on a 50% attributable basis): | |||||||||||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||
Jun. | Jun. | Jun. | Jun. | |||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
(In Millions) | ||||||||||||||||||||||||||
Tons sold | 0.5 | 0.3 | 1.1 | 0.8 | ||||||||||||||||||||||
Depreciation, depletion and amortization and asset retirement obligation expenses | $ | 6.9 | $ | 8.4 | $ | 13.6 | $ | 14.3 | ||||||||||||||||||
Net interest expense | 5.0 | 3.2 | 10.1 | 5.9 | ||||||||||||||||||||||
Income tax benefit | (0.8) | (2.8) | (0.9) | (7.0) | ||||||||||||||||||||||
(3) | Includes gains (losses) on certain surplus coal reserve and surface land sales and property management costs and revenues. | |||||||||||||||||||||||||
(4) | Includes trading and brokerage activities, costs associated with post-mining activities, minimum charges on certain transportation-related contracts and costs associated with suspended operations including the North Goonyella Mine. | |||||||||||||||||||||||||
(5) | Revenues per Ton, Costs per Ton and Adjusted EBITDA Margin per Ton are metrics used by management to measure each of our mining segment’s operating performance. Revenues per Ton and Adjusted EBITDA Margin per Ton are equal to revenues by segment and Adjusted EBITDA by segment, respectively, divided by segment tons sold. Costs per Ton is equal to Revenues per Ton less Adjusted EBITDA Margin per Ton. Management believes Costs per Ton and Adjusted EBITDA Margin per Ton best reflect controllable costs and operating results at the mining segment level. We consider all measures reported on a per ton basis to be operating/statistical measures; however, we include reconciliations of the related non-GAAP financial measures (Adjusted EBITDA and Total Reporting Segment Costs) in the “Reconciliation of Non-GAAP Financial Measures” section in this document. | |||||||||||||||||||||||||
(6) | Includes revenue-based production taxes and royalties; excludes depreciation, depletion and amortization; asset retirement obligation expenses; selling and administrative expenses; restructuring charges; asset impairment; amortization of take-or-pay contract-based intangibles; and certain other costs related to post-mining activities. | |||||||||||||||||||||||||
This information is intended to be reviewed in conjunction with the company's filings with the SEC. |
Condensed Consolidated Balance Sheets | ![]() | |||||||||||||
As of Jun. 30, 2021 and Dec. 31, 2020 | ||||||||||||||
(Dollars In Millions) | ||||||||||||||
(Unaudited) | ||||||||||||||
Jun. 30, 2021 | Dec. 31, 2020 | |||||||||||||
Cash and Cash Equivalents | $ | 548.3 | $ | 709.2 | ||||||||||
Restricted Cash | 13.6 | — | ||||||||||||
Accounts Receivable, Net | 250.7 | 244.8 | ||||||||||||
Inventories | 232.5 | 261.6 | ||||||||||||
Other Current Assets | 225.4 | 204.7 | ||||||||||||
Total Current Assets | 1,270.5 | 1,420.3 | ||||||||||||
Property, Plant, Equipment and Mine Development, Net | 3,008.3 | 3,051.1 | ||||||||||||
Operating Lease Right-of-Use Assets | 42.4 | 49.9 | ||||||||||||
Investments and Other Assets | 132.2 | 140.9 | ||||||||||||
Deferred Income Taxes | — | 4.9 | ||||||||||||
Total Assets | $ | 4,453.4 | $ | 4,667.1 | ||||||||||
Current Portion of Long-Term Debt | $ | 94.0 | $ | 44.9 | ||||||||||
Accounts Payable and Accrued Expenses | 711.0 | 745.7 | ||||||||||||
Total Current Liabilities | 805.0 | 790.6 | ||||||||||||
Long-Term Debt, Less Current Portion | 1,324.1 | 1,502.9 | ||||||||||||
Deferred Income Taxes | 34.2 | 35.0 | ||||||||||||
Asset Retirement Obligations | 664.5 | 650.5 | ||||||||||||
Accrued Postretirement Benefit Costs | 405.9 | 413.2 | ||||||||||||
Operating Lease Liabilities, Less Current Portion | 34.8 | 42.1 | ||||||||||||
Other Noncurrent Liabilities | 233.1 | 251.5 | ||||||||||||
Total Liabilities | 3,501.6 | 3,685.8 | ||||||||||||
Common Stock | 1.5 | 1.4 | ||||||||||||
Additional Paid-in Capital | 3,463.8 | 3,364.6 | ||||||||||||
Treasury Stock | (1,370.2) | (1,368.9) | ||||||||||||
Accumulated Deficit | (1,382.0) | (1,273.3) | ||||||||||||
Accumulated Other Comprehensive Income | 183.4 | 205.8 | ||||||||||||
Peabody Energy Corporation Stockholders' Equity | 896.5 | 929.6 | ||||||||||||
Noncontrolling Interests | 55.3 | 51.7 | ||||||||||||
Total Stockholders' Equity | 951.8 | 981.3 | ||||||||||||
Total Liabilities and Stockholders' Equity | $ | 4,453.4 | $ | 4,667.1 | ||||||||||
This information is intended to be reviewed in conjunction with the company's filings with the SEC. |
Condensed Consolidated Statements of Cash Flows (Unaudited) | ![]() | ||||||||||
For the Six Months Ended Jun. 30, 2021 and 2020 | |||||||||||
(Dollars In Millions) | |||||||||||
Six Months Ended | |||||||||||
Jun. | Jun. | ||||||||||
2021 | 2020 | ||||||||||
Cash Flows From Operating Activities | |||||||||||
Net Cash Used In Continuing Operations | $ | (18.0) | $ | (32.7) | |||||||
Net Cash Used in Discontinued Operations | (4.8) | (20.4) | |||||||||
Net Cash Used In Operating Activities | (22.8) | (53.1) | |||||||||
Cash Flows From Investing Activities | |||||||||||
Additions to Property, Plant, Equipment and Mine Development | (93.9) | (85.8) | |||||||||
Changes in Accrued Expenses Related to Capital Expenditures | (4.1) | (14.3) | |||||||||
Proceeds from Disposal of Assets, Net of Receivables | 4.9 | 12.0 | |||||||||
Contributions to Joint Ventures | (244.5) | (192.0) | |||||||||
Distributions from Joint Ventures | 252.6 | 188.2 | |||||||||
Advances to Related Parties | (0.2) | (23.1) | |||||||||
Cash Receipts from Middlemount Coal Pty Ltd and Other Related Parties | 2.6 | — | |||||||||
Other, Net | — | (0.6) | |||||||||
Net Cash Used In Investing Activities | (82.6) | (115.6) | |||||||||
Cash Flows From Financing Activities | |||||||||||
Proceeds from Long-Term Debt | — | 300.0 | |||||||||
Repayments of Long-Term Debt | (83.1) | (9.9) | |||||||||
Payment of Debt Issuance and Other Deferred Financing Costs | (22.5) | — | |||||||||
Proceeds from Common Stock Issuances, Net of Costs | 65.1 | — | |||||||||
Repurchase of Employee Common Stock Relinquished for Tax Withholding | (1.3) | (1.6) | |||||||||
Distributions to Noncontrolling Interests | (0.1) | (3.5) | |||||||||
Net Cash (Used In) Provided By Financing Activities | (41.9) | 285.0 | |||||||||
Net Change in Cash, Cash Equivalents and Restricted Cash | (147.3) | 116.3 | |||||||||
Cash, Cash Equivalents and Restricted Cash at Beginning of Period | 709.2 | 732.2 | |||||||||
Cash, Cash Equivalents and Restricted Cash at End of Period | $ | 561.9 | $ | 848.5 | |||||||
This information is intended to be reviewed in conjunction with the company's filings with the SEC. |
Reconciliation of Non-GAAP Financial Measures (Unaudited) | ![]() | |||||||||||||||||||||||||
For the Quarters and Six Months Ended Jun. 30, 2021 and 2020 | ||||||||||||||||||||||||||
(Dollars In Millions) | ||||||||||||||||||||||||||
Note: Management believes that non-GAAP performance measures are used by investors to measure our operating performance and lenders to measure our ability to incur and service debt. These measures are not intended to serve as alternatives to U.S. GAAP measures of performance and may not be comparable to similarly-titled measures presented by other companies. | ||||||||||||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||
Jun. | Jun. | Jun. | Jun. | |||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Loss from Continuing Operations, Net of Income Taxes | $ | (23.0) | $ | (1,545.3) | $ | (100.7) | $ | (1,674.6) | ||||||||||||||||||
Depreciation, Depletion and Amortization | 77.1 | 88.3 | 145.4 | 194.3 | ||||||||||||||||||||||
Asset Retirement Obligation Expenses | 15.1 | 14.1 | 31.0 | 31.7 | ||||||||||||||||||||||
Restructuring Charges | 2.1 | 16.5 | 4.2 | 23.0 | ||||||||||||||||||||||
Transaction Costs Related to Joint Ventures | — | 12.9 | — | 17.1 | ||||||||||||||||||||||
Asset Impairment | — | 1,418.1 | — | 1,418.1 | ||||||||||||||||||||||
Changes in Deferred Tax Asset Valuation Allowance and Reserves and Amortization of Basis Difference Related to Equity Affiliates | (0.5) | (0.4) | (2.0) | (1.1) | ||||||||||||||||||||||
Interest Expense | 45.4 | 34.3 | 97.8 | 67.4 | ||||||||||||||||||||||
Net Gain on Early Debt Extinguishment | (11.8) | — | (15.3) | — | ||||||||||||||||||||||
Interest Income | (1.3) | (2.4) | (2.8) | (5.5) | ||||||||||||||||||||||
Unrealized Losses (Gains) on Economic Hedges | 23.7 | (7.0) | 25.6 | (4.8) | ||||||||||||||||||||||
Unrealized Losses (Gains) on Non-Coal Trading Derivative Contracts | 1.2 | (2.8) | 8.8 | (2.9) | ||||||||||||||||||||||
Take-or-Pay Contract-Based Intangible Recognition | (1.1) | (2.7) | (2.2) | (5.3) | ||||||||||||||||||||||
Income Tax (Benefit) Provision | (4.8) | (0.2) | (6.6) | 2.8 | ||||||||||||||||||||||
Adjusted EBITDA (1) | $ | 122.1 | $ | 23.4 | $ | 183.2 | $ | 60.2 | ||||||||||||||||||
Operating Costs and Expenses | $ | 611.4 | $ | 556.3 | $ | 1,194.0 | $ | 1,335.8 | ||||||||||||||||||
Unrealized (Losses) Gains on Non-Coal Trading Derivative Contracts | (1.2) | 2.8 | (8.8) | 2.9 | ||||||||||||||||||||||
Take-or-Pay Contract-Based Intangible Recognition | 1.1 | 2.7 | 2.2 | 5.3 | ||||||||||||||||||||||
Net Periodic Benefit (Credit) Costs, Excluding Service Cost | (8.7) | 2.7 | (17.4) | 5.5 | ||||||||||||||||||||||
Total Reporting Segment Costs (2) | $ | 602.6 | $ | 564.5 | $ | 1,170.0 | $ | 1,349.5 | ||||||||||||||||||
Net Cash Used In Operating Activities | $ | (22.8) | $ | (53.1) | ||||||||||||||||||||||
Net Cash Used In Investing Activities | (82.6) | (115.6) | ||||||||||||||||||||||||
Free Cash Flow (3) | $ | (105.4) | $ | (168.7) | ||||||||||||||||||||||
(1) | Adjusted EBITDA is defined as loss from continuing operations before deducting net interest expense, income taxes, asset retirement obligation expenses and depreciation, depletion and amortization. Adjusted EBITDA is also adjusted for the discrete items that management excluded in analyzing each of our segment's operating performance, as displayed in the reconciliation above. Adjusted EBITDA is used by management as the primary metric to measure each of our segment's operating performance. | |||||||||||||||||||||||||
(2) | Total Reporting Segment Costs is defined as operating costs and expenses adjusted for the discrete items that management excluded in analyzing each of our segment's operating performance, as displayed in the reconciliation above. Total Reporting Segment Costs is used by management as a metric to measure each of our segment's operating performance. | |||||||||||||||||||||||||
(3) | Free Cash Flow is defined as net cash used in operating activities less net cash used in investing activities and excludes cash outflows related to business combinations. Free Cash Flow is used by management as a measure of our financial performance and our ability to generate excess cash flow from our business operations. | |||||||||||||||||||||||||
This information is intended to be reviewed in conjunction with the company's filings with the SEC. |