![]() | ||||||||
| Media Release | ||||||||
| Condensed Consolidated Statements of Operations (Unaudited) | ![]() | |||||||||||||||||||||||||
| For the Quarters and Years Ended Dec. 31, 2020 and 2019 | ||||||||||||||||||||||||||
| (In Millions, Except Per Share Data) | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| Dec. | Dec. | Dec. | Dec. | |||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Tons Sold | 34.0 | 40.8 | 132.6 | 165.5 | ||||||||||||||||||||||
| Revenues | $ | 737.2 | $ | 1,117.4 | $ | 2,881.1 | $ | 4,623.4 | ||||||||||||||||||
Operating Costs and Expenses (1) | 638.2 | 825.1 | 2,524.9 | 3,536.6 | ||||||||||||||||||||||
| Depreciation, Depletion and Amortization | 79.5 | 121.6 | 346.0 | 601.0 | ||||||||||||||||||||||
| Asset Retirement Obligation Expenses | (0.3) | 13.8 | 45.7 | 58.4 | ||||||||||||||||||||||
| Selling and Administrative Expenses | 22.2 | 37.2 | 99.5 | 145.0 | ||||||||||||||||||||||
| Restructuring Charges | 6.8 | 23.0 | 37.9 | 24.3 | ||||||||||||||||||||||
| Transaction Costs Related to Joint Ventures | — | 11.8 | 23.1 | 21.6 | ||||||||||||||||||||||
| Other Operating (Income) Loss: | ||||||||||||||||||||||||||
| Net (Gain) Loss on Disposals | (4.8) | 0.7 | (15.2) | (2.1) | ||||||||||||||||||||||
| Gain on Formation of United Wambo Joint Venture | — | (48.1) | — | (48.1) | ||||||||||||||||||||||
| Asset Impairment | 69.3 | 250.2 | 1,487.4 | 270.2 | ||||||||||||||||||||||
| Provision for North Goonyella Equipment Loss | — | 58.5 | — | 83.2 | ||||||||||||||||||||||
| North Goonyella Insurance Recovery | — | — | — | (125.0) | ||||||||||||||||||||||
| Loss (Income) from Equity Affiliates | 34.4 | (10.9) | 60.1 | (3.4) | ||||||||||||||||||||||
| Operating (Loss) Profit | (108.1) | (165.5) | (1,728.3) | 61.7 | ||||||||||||||||||||||
| Interest Expense | 37.5 | 37.0 | 139.8 | 144.2 | ||||||||||||||||||||||
| Interest Income | (2.3) | (4.5) | (9.4) | (27.0) | ||||||||||||||||||||||
| Net Periodic Benefit (Credit) Costs, Excluding Service Cost | (10.1) | 4.8 | (1.8) | 19.4 | ||||||||||||||||||||||
| Net Mark-to-Market Adjustment on Actuarially Determined Liabilities | (18.1) | 67.4 | (5.1) | 67.4 | ||||||||||||||||||||||
| Loss from Continuing Operations Before Income Taxes | (115.1) | (270.2) | (1,851.8) | (142.3) | ||||||||||||||||||||||
| Income Tax Provision | 5.3 | 20.0 | 8.0 | 46.0 | ||||||||||||||||||||||
| Loss from Continuing Operations, Net of Income Taxes | (120.4) | (290.2) | (1,859.8) | (188.3) | ||||||||||||||||||||||
| (Loss) Income from Discontinued Operations, Net of Income Taxes | (7.2) | 13.8 | (14.0) | 3.2 | ||||||||||||||||||||||
| Net Loss | (127.6) | (276.4) | (1,873.8) | (185.1) | ||||||||||||||||||||||
| Less: Net Income (Loss) Attributable to Noncontrolling Interests | 1.6 | 13.4 | (3.5) | 26.2 | ||||||||||||||||||||||
| Net Loss Attributable to Common Stockholders | $ | (129.2) | $ | (289.8) | $ | (1,870.3) | $ | (211.3) | ||||||||||||||||||
Adjusted EBITDA (2) | $ | 103.2 | $ | 239.7 | $ | 258.8 | $ | 883.0 | ||||||||||||||||||
Diluted EPS - Loss from Continuing Operations (3)(4) | $ | (1.25) | $ | (3.12) | $ | (18.99) | $ | (2.07) | ||||||||||||||||||
Diluted EPS - Net Loss Attributable to Common Stockholders (3) | $ | (1.32) | $ | (2.98) | $ | (19.14) | $ | (2.04) | ||||||||||||||||||
| (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 December 31, 2020 and 2019, weighted average diluted shares outstanding were 97.9 million and 97.3 million, respectively. During the years ended December 31, 2020 and 2019, weighted average diluted shares outstanding were 97.7 million and 103.7 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 Years Ended Dec. 31, 2020 and 2019 | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| Dec. | Dec. | Dec. | Dec. | |||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Tons Sold (In Millions) | ||||||||||||||||||||||||||
| Seaborne Thermal Mining Operations | 5.2 | 5.4 | 19.0 | 19.5 | ||||||||||||||||||||||
| Seaborne Metallurgical Mining Operations | 1.4 | 1.9 | 5.6 | 8.1 | ||||||||||||||||||||||
| Powder River Basin Mining Operations | 22.2 | 27.6 | 87.2 | 108.1 | ||||||||||||||||||||||
Other U.S. Thermal Mining Operations (1) | 4.8 | 5.6 | 18.3 | 27.9 | ||||||||||||||||||||||
| Total U.S. Thermal Mining Operations | 27.0 | 33.2 | 105.5 | 136.0 | ||||||||||||||||||||||
| Corporate and Other | 0.4 | 0.3 | 2.5 | 1.9 | ||||||||||||||||||||||
| Total | 34.0 | 40.8 | 132.6 | 165.5 | ||||||||||||||||||||||
| Revenue Summary (In Millions) | ||||||||||||||||||||||||||
| Seaborne Thermal Mining Operations | $ | 185.7 | $ | 251.0 | $ | 711.8 | $ | 971.7 | ||||||||||||||||||
| Seaborne Metallurgical Mining Operations | 122.9 | 201.4 | 486.5 | 1,033.1 | ||||||||||||||||||||||
| Powder River Basin Mining Operations | 253.9 | 325.2 | 991.1 | 1,228.7 | ||||||||||||||||||||||
Other U.S. Thermal Mining Operations (1) | 183.2 | 338.6 | 707.3 | 1,309.4 | ||||||||||||||||||||||
| Total U.S. Thermal Mining Operations | 437.1 | 663.8 | 1,698.4 | 2,538.1 | ||||||||||||||||||||||
| Corporate and Other | (8.5) | 1.2 | (15.6) | 80.5 | ||||||||||||||||||||||
| Total | $ | 737.2 | $ | 1,117.4 | $ | 2,881.1 | $ | 4,623.4 | ||||||||||||||||||
Total Reporting Segment Costs Summary (In Millions) (2) | ||||||||||||||||||||||||||
| Seaborne Thermal Mining Operations | $ | 140.6 | $ | 167.5 | $ | 548.6 | $ | 642.3 | ||||||||||||||||||
| Seaborne Metallurgical Mining Operations | 157.0 | 188.2 | 616.7 | 892.9 | ||||||||||||||||||||||
North Goonyella Equipment & Development Costs (3) | — | 16.9 | — | 77.6 | ||||||||||||||||||||||
| Seaborne Metallurgical Mining Operations, Excluding North Goonyella Equipment & Development Costs | 157.0 | 171.3 | 616.7 | 815.3 | ||||||||||||||||||||||
| Powder River Basin Mining Operations | 202.1 | 251.3 | 796.3 | 1,007.5 | ||||||||||||||||||||||
Other U.S. Thermal Mining Operations (1) | 137.8 | 218.5 | 538.9 | 948.0 | ||||||||||||||||||||||
| Total U.S. Thermal Mining Operations | 339.9 | 469.8 | 1,335.2 | 1,955.5 | ||||||||||||||||||||||
| Corporate and Other | (4.5) | 8.1 | 37.9 | 49.2 | ||||||||||||||||||||||
| Total | $ | 633.0 | $ | 833.6 | $ | 2,538.4 | $ | 3,539.9 | ||||||||||||||||||
| Other Supplemental Financial Data (In Millions) | ||||||||||||||||||||||||||
| Adjusted EBITDA - Seaborne Thermal Mining Operations | $ | 45.1 | $ | 83.5 | $ | 163.2 | $ | 329.4 | ||||||||||||||||||
| Adjusted EBITDA - Seaborne Metallurgical Mining Operations | (34.1) | 13.2 | (130.2) | 140.2 | ||||||||||||||||||||||
North Goonyella Equipment & Development Costs (3) | — | 16.9 | — | 77.6 | ||||||||||||||||||||||
| Adjusted EBITDA - Seaborne Metallurgical Mining Operations, Excluding North Goonyella Equipment & Development Costs | (34.1) | 30.1 | (130.2) | 217.8 | ||||||||||||||||||||||
| Adjusted EBITDA - Powder River Basin Mining Operations | 51.8 | 73.9 | 194.8 | 221.2 | ||||||||||||||||||||||
Adjusted EBITDA - Other U.S. Thermal Mining Operations (1) | 45.4 | 120.1 | 168.4 | 361.4 | ||||||||||||||||||||||
| Adjusted EBITDA - Total U.S. Thermal Mining Operations | 97.2 | 194.0 | 363.2 | 582.6 | ||||||||||||||||||||||
Middlemount (4) | (2.0) | (4.9) | (29.2) | (9.8) | ||||||||||||||||||||||
Resource Management Results (5) | 5.5 | 2.2 | 15.3 | 8.2 | ||||||||||||||||||||||
| Selling and Administrative Expenses | (22.2) | (37.2) | (99.5) | (145.0) | ||||||||||||||||||||||
Other Operating Costs, Net (6) | 13.7 | (11.1) | (24.0) | (22.6) | ||||||||||||||||||||||
Adjusted EBITDA (2) | $ | 103.2 | $ | 239.7 | $ | 258.8 | $ | 883.0 | ||||||||||||||||||
Note: See footnote explanations on following page | ||||||||||||||||||||||||||
| Supplemental Financial Data (Unaudited) | ![]() | |||||||||||||||||||||||||
| For the Quarters and Years Ended Dec. 31, 2020 and 2019 | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| Dec. | Dec. | Dec. | Dec. | |||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Revenues per Ton - Mining Operations (7) | ||||||||||||||||||||||||||
| Seaborne Thermal | $ | 35.67 | $ | 45.97 | $ | 37.46 | $ | 49.69 | ||||||||||||||||||
| Seaborne Metallurgical | 83.94 | 104.62 | 86.33 | 127.62 | ||||||||||||||||||||||
| Powder River Basin | 11.41 | 11.81 | 11.37 | 11.37 | ||||||||||||||||||||||
Other U.S. Thermal (1) | 38.88 | 60.05 | 38.73 | 46.85 | ||||||||||||||||||||||
| Total U.S. Thermal | 16.21 | 20.00 | 16.10 | 18.66 | ||||||||||||||||||||||
Costs per Ton - Mining Operations (7)(8) | ||||||||||||||||||||||||||
| Seaborne Thermal | $ | 27.00 | $ | 30.68 | $ | 28.87 | $ | 32.84 | ||||||||||||||||||
| Seaborne Metallurgical | 107.30 | 97.69 | 109.44 | 110.30 | ||||||||||||||||||||||
North Goonyella Equipment & Development Costs (3) | — | 8.78 | — | 9.59 | ||||||||||||||||||||||
| Seaborne Metallurgical, Excluding North Goonyella Equipment & Development Costs | 107.30 | 88.91 | 109.44 | 100.71 | ||||||||||||||||||||||
| Powder River Basin | 9.08 | 9.13 | 9.14 | 9.32 | ||||||||||||||||||||||
Other U.S. Thermal (1) | 29.24 | 38.74 | 29.51 | 33.91 | ||||||||||||||||||||||
| Total U.S. Thermal | 12.60 | 14.15 | 12.66 | 14.38 | ||||||||||||||||||||||
Adjusted EBITDA Margin per Ton - Mining Operations (7)(8) | ||||||||||||||||||||||||||
| Seaborne Thermal | $ | 8.67 | $ | 15.29 | $ | 8.59 | $ | 16.85 | ||||||||||||||||||
| Seaborne Metallurgical | (23.36) | 6.93 | (23.11) | 17.32 | ||||||||||||||||||||||
North Goonyella Equipment & Development Costs (3) | — | 8.78 | — | 9.59 | ||||||||||||||||||||||
| Seaborne Metallurgical, Excluding North Goonyella Equipment & Development Costs | (23.36) | 15.71 | (23.11) | 26.91 | ||||||||||||||||||||||
| Powder River Basin | 2.33 | 2.68 | 2.23 | 2.05 | ||||||||||||||||||||||
Other U.S. Thermal (1) | 9.64 | 21.31 | 9.22 | 12.94 | ||||||||||||||||||||||
| Total U.S. Thermal | 3.61 | 5.85 | 3.44 | 4.28 | ||||||||||||||||||||||
| (1) | Beginning Q1 2020, we have combined the Midwestern U.S. Mining segment with the Western U.S. Mining segment to reflect the manner in which our chief operating decision maker now views our businesses for purposes of reviewing performance, allocating resources and assessing future prospects and strategic execution. All periods presented have been recast for comparability. | |||||||||||||||||||||||||
| (2) | 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. | |||||||||||||||||||||||||
| (3) | Costs incurred from January 1, 2020 forward are included within Other Operating Costs, Net. Costs incurred prior to January 1, 2020 remain within the Seaborne Metallurgical segment. | |||||||||||||||||||||||||
| (4) | 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 | Year Ended | |||||||||||||||||||||||||
| Dec. | Dec. | Dec. | Dec. | |||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| (In Millions) | ||||||||||||||||||||||||||
| Tons sold | 0.4 | 0.3 | 1.6 | 1.5 | ||||||||||||||||||||||
| Depreciation, depletion and amortization and asset retirement obligation expenses | $ | 6.5 | $ | 7.8 | $ | 30.0 | $ | 23.1 | ||||||||||||||||||
| Net interest expense | 4.2 | 2.7 | 14.2 | 9.1 | ||||||||||||||||||||||
| Income tax benefit | (2.6) | (5.5) | (14.3) | (7.1) | ||||||||||||||||||||||
| (5) | Includes gains (losses) on certain surplus coal reserve and surface land sales and property management costs and revenues. | |||||||||||||||||||||||||
| (6) | 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. | |||||||||||||||||||||||||
| (7) | 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. | |||||||||||||||||||||||||
| (8) | Includes revenue-based production taxes and royalties; excludes depreciation, depletion and amortization; asset retirement obligation expenses; selling and administrative expenses; restructuring charges; asset impairment; provision for North Goonyella equipment loss and related insurance recovery; 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 Dec. 31, 2020 and 2019 | |||||||||||
| (Dollars In Millions) | |||||||||||
| (Unaudited) | |||||||||||
| Dec. 31, 2020 | Dec. 31, 2019 | ||||||||||
| Cash and Cash Equivalents | $ | 709.2 | $ | 732.2 | |||||||
| Accounts Receivable, Net | 244.8 | 329.5 | |||||||||
| Inventories | 261.6 | 331.5 | |||||||||
| Other Current Assets | 204.7 | 220.7 | |||||||||
| Total Current Assets | 1,420.3 | 1,613.9 | |||||||||
| Property, Plant, Equipment and Mine Development, Net | 3,051.1 | 4,679.1 | |||||||||
| Operating Lease Right-of-Use Assets | 49.9 | 82.4 | |||||||||
| Investments and Other Assets | 140.9 | 139.1 | |||||||||
| Deferred Income Taxes | 4.9 | 28.3 | |||||||||
| Total Assets | $ | 4,667.1 | $ | 6,542.8 | |||||||
| Current Portion of Long-Term Debt | $ | 25.5 | $ | 18.3 | |||||||
| Accounts Payable and Accrued Expenses | 745.7 | 957.0 | |||||||||
| Total Current Liabilities | 771.2 | 975.3 | |||||||||
| Long-Term Debt, Less Current Portion | 1,522.3 | 1,292.5 | |||||||||
| Deferred Income Taxes | 35.0 | 28.8 | |||||||||
| Asset Retirement Obligations | 650.5 | 654.1 | |||||||||
| Accrued Postretirement Benefit Costs | 413.2 | 593.4 | |||||||||
| Operating Lease Liabilities, Less Current Portion | 42.1 | 52.8 | |||||||||
| Other Noncurrent Liabilities | 251.5 | 273.4 | |||||||||
| Total Liabilities | 3,685.8 | 3,870.3 | |||||||||
| Common Stock | 1.4 | 1.4 | |||||||||
| Additional Paid-in Capital | 3,364.6 | 3,351.1 | |||||||||
| Treasury Stock | (1,368.9) | (1,367.3) | |||||||||
| (Accumulated Deficit) Retained Earnings | (1,273.3) | 597.0 | |||||||||
| Accumulated Other Comprehensive Income | 205.8 | 31.6 | |||||||||
| Peabody Energy Corporation Stockholders' Equity | 929.6 | 2,613.8 | |||||||||
| Noncontrolling Interests | 51.7 | 58.7 | |||||||||
| Total Stockholders' Equity | 981.3 | 2,672.5 | |||||||||
| Total Liabilities and Stockholders' Equity | $ | 4,667.1 | $ | 6,542.8 | |||||||
| 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 Quarters and Years Ended Dec. 31, 2020 and 2019 | |||||||||||||||||||||||
| (Dollars In Millions) | |||||||||||||||||||||||
| Quarter Ended | Year Ended | ||||||||||||||||||||||
| Dec. | Dec. | Dec. | Dec. | ||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Cash Flows From Operating Activities | |||||||||||||||||||||||
| Net Cash Provided By Continuing Operations | $ | 24.7 | $ | 127.6 | $ | 15.0 | $ | 705.4 | |||||||||||||||
| Net Cash Used in Discontinued Operations | (2.3) | (2.8) | (24.7) | (28.0) | |||||||||||||||||||
| Net Cash Provided By (Used In) Operating Activities | 22.4 | 124.8 | (9.7) | 677.4 | |||||||||||||||||||
| Cash Flows From Investing Activities | |||||||||||||||||||||||
| Additions to Property, Plant, Equipment and Mine Development | (59.5) | (102.6) | (191.4) | (285.4) | |||||||||||||||||||
| Changes in Accrued Expenses Related to Capital Expenditures | 8.8 | 5.7 | (6.1) | 0.1 | |||||||||||||||||||
| Insurance Proceeds Attributable to North Goonyella Equipment Losses | — | — | — | 23.2 | |||||||||||||||||||
| Proceeds from Disposal of Assets, Net of Receivables | 11.7 | 2.4 | 27.1 | 30.0 | |||||||||||||||||||
| Amount Attributable to Acquisition of Shoal Creek Mine | — | — | — | (2.4) | |||||||||||||||||||
| Contributions to Joint Ventures | (67.8) | (92.7) | (343.0) | (419.1) | |||||||||||||||||||
| Distributions from Joint Ventures | 59.3 | 92.1 | 330.3 | 408.8 | |||||||||||||||||||
| Advances to Related Parties | (0.1) | (14.8) | (23.2) | (27.3) | |||||||||||||||||||
| Cash Receipts from Middlemount Coal Pty Ltd | — | — | — | 14.7 | |||||||||||||||||||
| Investment in Equity Securities | — | (3.0) | — | (3.0) | |||||||||||||||||||
| Other, Net | 0.3 | (0.8) | (0.4) | (0.9) | |||||||||||||||||||
| Net Cash Used In Investing Activities | (47.3) | (113.7) | (206.7) | (261.3) | |||||||||||||||||||
| Cash Flows From Financing Activities | |||||||||||||||||||||||
| Proceeds from Long-Term Debt | 15.0 | — | 375.0 | — | |||||||||||||||||||
| Repayments of Long-Term Debt | (88.5) | (47.2) | (169.5) | (71.1) | |||||||||||||||||||
| Payment of Debt Issuance and Other Deferred Financing Costs | (7.0) | — | (7.0) | (6.4) | |||||||||||||||||||
| Common Stock Repurchases | — | (29.7) | — | (329.9) | |||||||||||||||||||
| Repurchase of Employee Common Stock Relinquished for Tax Withholding | — | — | (1.6) | (12.3) | |||||||||||||||||||
| Dividends Paid | — | (14.2) | — | (258.1) | |||||||||||||||||||
| Distributions to Noncontrolling Interests | — | (0.1) | (3.5) | (23.5) | |||||||||||||||||||
| Other, Net | — | (0.1) | — | — | |||||||||||||||||||
| Net Cash (Used In) Provided By Financing Activities | (80.5) | (91.3) | 193.4 | (701.3) | |||||||||||||||||||
| Net Change in Cash, Cash Equivalents and Restricted Cash | (105.4) | (80.2) | (23.0) | (285.2) | |||||||||||||||||||
| Cash, Cash Equivalents and Restricted Cash at Beginning of Period | 814.6 | 812.4 | 732.2 | 1,017.4 | |||||||||||||||||||
| Cash, Cash Equivalents and Restricted Cash at End of Period | $ | 709.2 | $ | 732.2 | $ | 709.2 | $ | 732.2 | |||||||||||||||
| 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 Years Ended Dec. 31, 2020 and 2019 | ||||||||||||||||||||||||||
| (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 | Year Ended | |||||||||||||||||||||||||
| Dec. | Dec. | Dec. | Dec. | |||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Loss from Continuing Operations, Net of Income Taxes | $ | (120.4) | $ | (290.2) | $ | (1,859.8) | $ | (188.3) | ||||||||||||||||||
| Depreciation, Depletion and Amortization | 79.5 | 121.6 | 346.0 | 601.0 | ||||||||||||||||||||||
| Asset Retirement Obligation Expenses | (0.3) | 13.8 | 45.7 | 58.4 | ||||||||||||||||||||||
| Restructuring Charges | 6.8 | 23.0 | 37.9 | 24.3 | ||||||||||||||||||||||
| Transaction Costs Related to Joint Ventures | — | 11.8 | 23.1 | 21.6 | ||||||||||||||||||||||
| Gain on Formation of United Wambo Joint Venture | — | (48.1) | — | (48.1) | ||||||||||||||||||||||
| Asset Impairment | 69.3 | 250.2 | 1,487.4 | 270.2 | ||||||||||||||||||||||
| Provision for North Goonyella Equipment Loss | — | 58.5 | — | 83.2 | ||||||||||||||||||||||
North Goonyella Insurance Recovery - Equipment (1) | — | — | — | (91.1) | ||||||||||||||||||||||
| Changes in Deferred Tax Asset Valuation Allowance and Reserves and Amortization of Basis Difference Related to Equity Affiliates | 32.5 | (19.1) | 30.9 | (18.8) | ||||||||||||||||||||||
| Interest Expense | 37.5 | 37.0 | 139.8 | 144.2 | ||||||||||||||||||||||
| Interest Income | (2.3) | (4.5) | (9.4) | (27.0) | ||||||||||||||||||||||
| Net Mark-to-Market Adjustment on Actuarially Determined Liabilities | (18.1) | 67.4 | (5.1) | 67.4 | ||||||||||||||||||||||
| Unrealized Losses (Gains) on Economic Hedges | 18.3 | 2.0 | 29.6 | (42.2) | ||||||||||||||||||||||
| Unrealized Gains on Non-Coal Trading Derivative Contracts | (3.5) | (1.0) | (7.1) | (1.2) | ||||||||||||||||||||||
| Take-or-Pay Contract-Based Intangible Recognition | (1.4) | (2.7) | (8.2) | (16.6) | ||||||||||||||||||||||
| Income Tax Provision | 5.3 | 20.0 | 8.0 | 46.0 | ||||||||||||||||||||||
Adjusted EBITDA (2) | $ | 103.2 | $ | 239.7 | $ | 258.8 | $ | 883.0 | ||||||||||||||||||
| Operating Costs and Expenses | $ | 638.2 | $ | 825.1 | $ | 2,524.9 | $ | 3,536.6 | ||||||||||||||||||
| Unrealized Gains on Non-Coal Trading Derivative Contracts | 3.5 | 1.0 | 7.1 | 1.2 | ||||||||||||||||||||||
| Take-or-Pay Contract-Based Intangible Recognition | 1.4 | 2.7 | 8.2 | 16.6 | ||||||||||||||||||||||
North Goonyella Insurance Recovery - Cost Recovery and Business Interruption (1) | — | — | — | (33.9) | ||||||||||||||||||||||
| Net Periodic Benefit (Credit) Costs, Excluding Service Cost | (10.1) | 4.8 | (1.8) | 19.4 | ||||||||||||||||||||||
Total Reporting Segment Costs (3) | $ | 633.0 | $ | 833.6 | $ | 2,538.4 | $ | 3,539.9 | ||||||||||||||||||
| Net Cash Provided By (Used In) Operating Activities | $ | 22.4 | $ | 124.8 | $ | (9.7) | $ | 677.4 | ||||||||||||||||||
| Net Cash Used In Investing Activities | (47.3) | (113.7) | (206.7) | (261.3) | ||||||||||||||||||||||
| Add Back: Amount Attributable to Acquisition of Shoal Creek Mine | — | — | — | 2.4 | ||||||||||||||||||||||
Free Cash Flow (4) | $ | (24.9) | $ | 11.1 | $ | (216.4) | $ | 418.5 | ||||||||||||||||||
| (1) | We recorded a $125.0 million insurance recovery during the year ended December 31, 2019 related to losses incurred at our North Goonyella Mine. Of this amount, Adjusted EBITDA excludes an allocated amount applicable to total equipment losses recognized at the time of the insurance recovery settlement, which consisted of $24.7 million and $66.4 million recognized during the years ended December 31, 2019 and 2018, respectively. The remaining $33.9 million, applicable to incremental costs and business interruption losses, is included in Adjusted EBITDA for the year ended December 31, 2019. | |||||||||||||||||||||||||
| (2) | 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. We have retrospectively modified our calculation of Adjusted EBITDA to exclude restructuring charges and transaction costs related to joint ventures as management does not view these items as part of our normal operations. | |||||||||||||||||||||||||
| (3) | 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. We have retrospectively modified our calculation of Total Reporting Segment Costs to exclude restructuring charges as management does not view this item as part of our normal operations. | |||||||||||||||||||||||||
| (4) | Free Cash Flow is defined as net cash provided by (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. | ||||||||||||||||||||||||||