The Globe and Mail

Go to the Globe and Mail homepage

Jump to main navigationJump to main content

Globe Investor

News Sources

Take control of your investments with the latest investing news and analysis

Press release from Marketwire

Walter Energy Announces Third Quarter 2011 Results

Wednesday, November 02, 2011

Walter Energy Announces Third Quarter 2011 Results17:56 EDT Wednesday, November 02, 2011BIRMINGHAM, AL--(Marketwire - November 02, 2011) - Walter Energy, Inc.</b> (NYSE: WLT) (TSX: WLT)- Produces 2.3 Million Metric Tons of Metallurgical Coal; Sales of 2.2 Million Metric Tons</b>- Revenue of $690.1 Million, Net Income of $76.2 Million, Diluted Earnings Per Share of $1.21, and EBITDA of $198.6 Million</b>- Sets Strong Fourth Quarter Targets for Production, Income, and Earnings Expectations</b>- Prepays $50 Million in Term Debt</b></ul>Walter Energy, Inc.</b> (NYSE: WLT) (TSX: WLT), the world's leading, publicly traded "pure play" producer of metallurgical coal for the global steel industry, today announced results for the third quarter ended Sept. 30, 2011.During the third quarter 2011, Walter Energy produced 2.3 million metric tons of metallurgical coal, consisting of 1.7 million tons of hard coking coal and 0.6 million metric tons of low-vol PCI. In addition, the Company produced 1.4 million metric tons of thermal coal during the third quarter 2011.Walter Energy generated operating income of $148.7 million, net income of $76.2 million and diluted earnings per share of $1.21 per share for the third quarter 2011. In the third quarter 2010, Walter Energy's results excluded the Apr. 1, 2011, impact from the acquisition of Western Coal Corp. and were $207.8 million in operating income, $136.2 million in net income, and $2.55 in diluted earnings per share."Walter Energy's third quarter financial results were slightly above our expectations for operating income, net income and earnings per share. Consolidated revenues were $690 million, driven by lower volumes than expected, primarily within Canada. The impact of lower volumes was partially offset by higher average pricing," said Walt Scheller, chief executive officer. "At Mine No. 7 in Alabama, production is increasing and we are now out of the area where the geological squeeze has more recently constrained our cutting rates. I am also pleased to report that we expect production from the new longwall panel at Mine No. 7 within the next few days. The early start of this new longwall will help us accomplish record fourth quarter hard coking coal production in the U.S."Consolidated revenues for the third quarter 2011 totaled $690.1 million and consisted of $467.1 million from the U.S. segment, $222.7 million from the Canada and U.K. segment, and $0.3 million from the Corporate and Other segment. The consolidated average net selling price for hard coking coal increased to $263 per metric ton in the third quarter of 2011, up from $243 in the second quarter 2011. The U.S. segment average net selling price increased to $259 per metric ton in the third quarter, up from $237 in the second quarter 2011. In the Canadian and U.K. operations, the average net selling price for hard coking coal increased to $277 per metric ton, up from $262 in the second quarter 2011.The consolidated average cash cost per ton was $132 per metric ton for hard coking coal, $143 per metric ton for low-vol PCI, and $64 per metric ton for thermal. On a consolidated basis, cash margins per metric ton were $131 in the third quarter for hard coking coal, $66 per metric ton for PCI, and approximately $8 per metric ton for thermal.The consolidated operating income of $148.7 million consisted of $112.9 million from the U.S. segment, $50.2 million from the Canada and U.K. segment, and $14.4 million in operating losses from the Corporate and Other segment. Consolidated earnings before interest, taxes, depreciation and amortization (EBITDA) was $198.6 million in the third quarter of 2011 as compared with $233.7 million in the third quarter 2010.Liquidity and Capital Expenditures</b>As of Sept. 30, 2011, the Company had available liquidity of approximately $489.6 million consisting of cash, cash equivalents, and marketable securities of $185.1 million, plus $ 304.5 million available under the Company's $375 million credit revolver. Capital expenditures for the quarter were $157 million. In addition, the Company prepaid $50 million in term debt on Oct. 31, 2011.Fourth Quarter Guidance</b>The Company currently anticipates consolidated sales of hard coking coal to be within the range of 2.1 million and 2.3 million metric tons, and production of hard coking coal in the fourth quarter to be within the range of 2.2 million and 2.4 million metric tons. Sales of low-vol PCI are expected to be in the range of 450 thousand and 530 thousand metric tons, and production of low-vol PCI is expected to be in the range of 580 thousand and 650 thousand metric tons. In addition, fourth quarter operating income is expected to be between $190 million and $230 million, net income between $120 million and $150 million, and earnings per share between $1.91 and $2.39.Expanded Disclosure and Use of Non-GAAP Measures</b>This release contains the use of certain non-GAAP (U.S. Generally Accepted Accounting Principles) measures such as "adjusted earnings per diluted share" and "adjusted net income" as well as EBITDA. These non-GAAP measures are provided as supplemental to, and not as replacement of, nor equal to, financial measures prepared in accordance with GAAP. Management feels that these non-GAAP measures provide additional insights into the performance of the Company that they believe are helpful to investors and they reflect how management analyzes Company performance and compares that performance against other companies. A reconciliation of non-GAAP to GAAP measures is provided in the financial section of this release.Conference Call Webcast</b>The Company will hold a live webcast to discuss third quarter results on Thursday, Nov. 3, 2011, at 9:00 a.m. EDT. To listen to the event live or in archive, visit www.walterenergy.com.About Walter Energy</b>Walter Energy is the world's leading, publicly traded "pure play" metallurgical coal producer for the global steel industry. The Company also produces thermal coal and industrial coal, anthracite, metallurgical coke and coal bed methane gas. The Company has strategic access to high-growth steel markets in Asia, South America and Europe. Walter Energy employs approximately 4,400 employees and contractors with operations in the United States, Canada and United Kingdom. For more information about Walter Energy, please visit the company website at www.walterenergy.com.Safe Harbor Statement</b>Except for historical information contained herein, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and may involve a number of risks and uncertainties. Forward-looking statements are based on information available to management at the time, and they involve judgments and estimates. Forward-looking statements include expressions such as "believe," "anticipate," "expect," "estimate," "intend," "may," "plan," "predict," "will," and similar terms and expressions. These forward-looking statements are made based on expectations and beliefs concerning future events affecting us and are subject to various risks, uncertainties, and factors relating to our operations and business environment, all of which are difficult to predict and many of which are beyond our control, that could cause our actual results to differ materially from those matters expressed in or implied by these forward-looking statements. The following factors are among those that may cause actual results to differ materially from our forward-looking statements: the market demand for coal, coke, and natural gas as well as changes in pricing and costs; the availability of raw material, labor, equipment and transportation; changes in weather and geologic conditions; changes in extraction costs, pricing, and assumptions and projections concerning reserves in our mining operations; changes in customer orders; pricing actions by our competitors, customers, suppliers and contractors; changes in governmental policies and laws, including with respect to safety enhancements and environmental initiatives; availability and costs of credit, surety bonds and letters of credit; and changes in general economic conditions. Forward-looking statements made by us in this release, or elsewhere, speak only as of the date on which the statements were made. See also the "Risk Factors" in our 2010 Annual Report on Form 10-K and subsequent filings with the SEC which are currently available on our website at www.walterenergy.com. New risks and uncertainties arise from time to time, and it is impossible for us to predict these events or how they may affect us or our anticipated results. We have no duty to, and do not intend to, update or revise the forward-looking statements in this release, except as may be required by law. In light of these risks and uncertainties, readers should keep in mind that any forward-looking statements made in this press release may not occur. All data presented herein is as of the date of this release unless otherwise noted. WALTER ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ($ in thousands, except per share and share amounts) Unaudited For the three months ended September 30, ------------------------ 2011 (1) 2010 ----------- -----------Revenues: Sales $ 685,052 $ 460,163 Miscellaneous income 5,017 4,099 ----------- ----------- 690,069 464,262 ----------- -----------Costs and expenses: Cost of sales (exclusive of depreciation and depletion) 425,487 200,498 Depreciation and depletion 63,046 25,905 Selling, general and administrative (2) 43,122 19,703 Postretirement benefits 9,764 10,369 ----------- ----------- 541,419 256,475 ----------- -----------Operating income 148,650 207,787 Interest expense (27,642) (4,179) Interest income 40 175 Other loss (3) (13,143) - ----------- -----------Income from continuing operations before income taxes 107,905 203,783Income tax expense 31,684 66,811 ----------- -----------Income from continuing operations 76,221 136,972Discontinued operations (4) - (757) ----------- -----------Net income $ 76,221 $ 136,215 =========== ===========Basic income per share:Income from continuing operations $ 1.22 $ 2.59Discontinued operations - (0.02) ----------- -----------Net income $ 1.22 $ 2.57 =========== ===========Weighted average number of shares outstanding (5) 62,413,694 52,919,764 =========== ===========Diluted income per share:Income from continuing operations $ 1.21 $ 2.57Discontinued operations - (0.02) ----------- -----------Net income $ 1.21 $ 2.55 =========== ===========Weighted average number of diluted shares outstanding (5) 62,758,658 53,392,885 =========== ===========(1) Includes the results of Western Coal Corp. since the April 1, 2011 date of acquisition as well as the effect of related purchase accounting as detailed within the Supplemental Information exhibits.(2) The 2011 third quarter includes $6.1 million of costs associated with the acquisition of Western Coal Corp.(3) The 2011 third quarter includes losses on the sale and remeasurement to fair value of equity investments.(4) Discontinued operations includes the results of our closed Homebuilding and Kodiak operations for the third quarter 2010.(5) The 2011 third quarter weighted average number of shares outstanding includes the issuance of 8,951,558 common shares on April 1, 2011 in connection with the acquisition of Western Coal Corp. WALTER ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ($ in thousands, except per share and share amounts) Unaudited For the nine months ended September 30, ------------------------ 2011 (1) 2010 ----------- -----------Revenues: Sales $ 1,858,343 $ 1,173,982 Miscellaneous income 13,460 12,951 ----------- ----------- 1,871,803 1,186,933 ----------- -----------Costs and expenses: Cost of sales (exclusive of depreciation and depletion) 1,106,008 574,095 Depreciation and depletion 180,830 71,959 Selling, general and administrative (2) 132,525 60,453 Postretirement benefits 30,374 31,099 ----------- ----------- 1,449,737 737,606 ----------- -----------Operating income 422,066 449,327 Interest expense (63,245) (13,120) Interest income 356 633 Other income, net (3) 11,360 - ----------- -----------Income from continuing operations before income taxes 370,537 436,840Income tax expense 105,145 141,063 ----------- -----------Income from continuing operations 265,392 295,777Discontinued operations (4) - (1,848) ----------- -----------Net income $ 265,392 $ 293,929 =========== ===========Basic income per share:Income from continuing operations $ 4.45 $ 5.56Discontinued operations - (0.04) ----------- -----------Net income $ 4.45 $ 5.52 =========== ===========Weighted average number of shares outstanding (5) 59,601,241 53,224,084 =========== ===========Diluted income per share:Income from continuing operations $ 4.43 $ 5.50Discontinued operations - (0.03)----------- -----------Net income $ 4.43 $ 5.47 =========== ===========Weighted average number of diluted shares outstanding (5) 59,972,442 53,771,716 =========== ===========(1) Includes the results of Western Coal Corp since the April 1, 2011 date of acquisition as well as the effect of related purchase accounting as detailed within the Supplemental Information exhibits.(2) The 2011 period includes $23.1 million of costs associated with the acquisition of Western Coal Corp.(3) The 2011 period includes a gain recognized on April 1, 2011 of $20.6 million as a result of remeasuring to fair value Western shares acquired from Audley Capital in January 2011, partially offset by a net loss on the sale and remeasurment to fair value of our other equity investments.(4) Discontinued operations includes the results of our closed Homebuilding and Kodiak operations for the 2010 period.(5) The 2011 period weighted average number of shares outstanding includes the issuance of 8,951,558 common shares on April 1, 2011 in connection with the acquisition of Western Coal Corp. WALTER ENERGY, INC. AND SUBSIDIARIES RESULTS BY OPERATING SEGMENT ($ in thousands) Unaudited For the three months For the nine months ended September 30, ended September 30, ------------------------ ------------------------ 2011 2010 2011 2010 ----------- ----------- ----------- -----------REVENUES: (1)U.S. Operations $ 467,130 $ 463,478 $ 1,381,918 $ 1,184,783Canadian and U.K. Operations 222,681 - 488,256 -Other 258 784 1,629 2,150 ----------- ----------- ----------- ----------- Revenues $ 690,069 $ 464,262 $ 1,871,803 $ 1,186,933 =========== =========== =========== ===========OPERATING INCOME (LOSS): (1)U.S. Operations $ 112,867 $ 215,518 $ 420,511 $ 477,010Canadian and U.K. Operations 50,195 - 62,643 -Other (2) (14,412) (7,731) (61,088) (27,683) ----------- ----------- ----------- ----------- Operating income $ 148,650 $ 207,787 $ 422,066 $ 449,327 =========== =========== =========== ===========DEPRECIATION AND DEPLETION: (1)U.S. Operations $ 46,732 $ 25,733 $ 114,170 $ 71,623Canadian and U.K. Operations 16,124 - 66,089 -Other 190 172 571 336 ----------- ----------- ----------- ----------- Depreciation and Depletion $ 63,046 $ 25,905 $ 180,830 $ 71,959 =========== =========== =========== ===========CAPITAL EXPENDITURES: (1)U.S. Operations $ 41,435 $ 35,147 $ 126,543 $ 76,008Canadian and U.K. Operations 115,426 - 166,837 -Other 99 43 (3) 4,222 ----------- ----------- ----------- ----------- Capital Expenditures $ 156,960 $ 35,190 $ 293,377 $ 80,230 =========== =========== =========== ===========(1) Beginning in the second quarter of 2011 the Company reports all operations located in the U.S. under the U.S. Operations segment which includes Walter Energy's historical operating segments of Underground Mining, Surface Mining and Walter Coke along with the West Virginia mining operations acquired through the April 1, 2011 acquisition of Western Coal Corp. The Company reports its mining operations located in northeast British Columbia (Canada) and South Wales (United Kingdom), both acquired through the Western Coal Corp. acquisition, under the Canadian and U.K. Operations segment. The Other segment primarily includes corporate expenses.(2) Amounts for the three and nine months ended September 30, 2011 include $6.1 million and $23.1 million, respectively, of costs associated with the April 1, 2011 acquisition of Western. WALTER ENERGY, INC. AND SUBSIDIARIES QUARTERLY STATISTICAL RESULTS AND FOURTH QUARTER GUIDANCE BY OPERATING SEGMENT AND MAJOR PRODUCT (Ton information in thousand metric tons and dollars in USD)Consolidated Statistical Information by Major Product 3 months 3 months 3 months ended ended ended September September June 30, 3 months ending 30, 2011 30, 2010 2011 December 31, 2011 Actual Actual Actual Guidance --------- --------- --------- -------------------Hard Coking Low High Sales Metric Tons 1,588 1,638 2,023 2,100 2,300 Production Metric Tons 1,678 1,696 1,996 2,230 2,425 Average Net Selling Price $ 263.23 $ 228.94 $ 242.99 $ 248.00 $ 262.00 Average Cash Cost per Ton (1)(2) $ 132.14 $ 83.13 $ 110.11 $ 107.00 $ 122.00Low Vol PCI Sales Metric Tons 562 - 645 450 530 Production Metric Tons 587 - 495 580 650 Average Net Selling Price $ 209.12 - $ 207.92 $ 190.00 $ 200.00 Average Cash Cost per Ton (1)(2) $ 143.42 - $ 142.79 $ 145.00 $ 155.00Thermal Sales Metric Tons 1,337 269 1,041 965 1,080 Production Metric Tons 1,359 290 914 865 980 Average Net Selling Price $ 71.40 $ 82.39 $ 73.80 $ 65.00 $ 76.00 Average Cash Cost per Ton (1)(2) $ 63.58 $ 68.04 $ 76.66 $ 60.00 $ 71.00Total All Sales Metric Tons 3,487 1,907 3,708 3,515 3,910Production Metric Tons 3,625 1,986 3,404 3,675 4,055 Average Net Selling Price $ 180.96 $ 208.27 $ 189.41 $ 190.00 $ 202.00 Average Cash Cost per Ton (1)(2) $ 107.67 $ 81.00 $ 106.40 $ 99.00 $ 112.00US Segment StatisticalInformation by MajorProduct 3 months 3 months 3 months ended ended ended September September June 30, 3 months ending 30, 2011 30, 2010 2011 December 31, 2011 Actual Actual Actual Guidance --------- --------- --------- -------------------Hard Coking Low High Sales Metric Tons 1,232 1,638 1,546 1,670 1,800 Production Metric Tons 1,307 1,696 1,648 1,800 1,925 Average Net Selling Price $ 259.38 $ 228.94 $ 237.03 $ 245.00 $ 260.00 Average Cash Cost per Ton (1)(2) $ 126.03 $ 83.13 $ 98.06 $ 100.00 $ 115.00Thermal Sales Metric Tons 1,302 269 1,014 950 1,050 Production Metric Tons 1,329 290 881 850 950 Average Net Selling Price $ 70.35 $ 82.39 $ 72.66 $ 65.00 $ 75.00 Average Cash Cost per Ton (1)(2) $ 61.85 $ 68.04 $ 69.77 $ 60.00 $ 70.00Total All Sales Metric Tons 2,535 1,907 2,560 2,620 2,850 Production Metric Tons 2,637 1,986 2,529 2,650 2,875 Average Net Selling Price $ 162.25 $ 208.27 $ 171.93 $ 180.00 $ 192.00 Average Cash Cost per Ton (1)(2) $ 93.06 $ 81.00 $ 86.86 $ 85.00 $ 98.00Canada and UK SegmentStatistical Information byMajor Product 3 months 3 months 3 months ended ended ended September September June 30, 3 months ending 30, 2011 30, 2010 2011 December 31, 2011 Actual Actual Actual Guidance --------- --------- --------- -------------------Hard Coking Low High Sales Metric Tons 356 - 476 430 500 Production Metric Tons 371 - 347 430 500 Average Net Selling Price $ 276.56 - $ 262.35 $ 260.00 $ 270.00 Average Cash Cost per Ton (1)(2) $ 153.26 - $ 149.23 $ 135.00 $ 145.00Low Vol PCI Sales Metric Tons 562 - 645 450 530 Production Metric Tons 587 - 495 580 650 Average Net Selling Price $ 209.12 - $ 207.92 $ 190.00 $ 200.00 Average Cash Cost per Ton (1)(2) $ 143.42 - $ 142.79 $ 145.00 $ 155.00Thermal Sales Metric Tons 35 - 27 15 30 Production Metric Tons 30 - 33 15 30 Average Net Selling Price $ 111.13 - $ 116.90 $ 95.00 $ 115.00 Average Cash Cost per Ton (1)(2) $ 128.70 - $ 336.82 $ 90.00 $ 105.00Total All Sales Metric Tons 952 - 1,148 895 1,060 Production Metric Tons 988 - 875 1,025 1,180 Average Net Selling Price $ 230.78 - $ 228.38 $ 222.00 $ 231.00 Average Cash Cost per Ton (1)(2) $ 146.57 - $ 150.00 $ 139.00 $ 149.00(1) Average Cash Cost per Ton is based on reported Cost of Sales and includes items such as freight, royalties, manpower, fuel and other similar production and sales cost items but excludes depreciation, depletion and post retirement benefits. Average Cash Cost per Ton is a non-GAAP financial measure which is not calculated in conformity with U.S. Generally Accepted Accounting Principles (GAAP) and should be considered supplemental to, and not as a substitute or superior to financial measures calculated in conformity with GAAP. We believe Cash Cost per Ton is a useful measure as our management uses that as a measure of performance and we believe it aids some investors and analysts in comparing us against other companies to help analyze our current and future potential performance.(2) Reconcilliation of Cash Cost per Ton to Cost of Sales as disclosed (in thousands USD): 3 months 3 months 3 months ended ended ended September September June 30, 30, 2011 30, 2010 2011 Actual Actual Actual --------- --------- ---------Cash Costs as Calculated from Above (sales tons times average cash cost per ton) $ 375,405 $ 154,503 $ 394,563Cash Costs of Other Products 45,285 45,995 44,276Purchase Accounting One- Time Effects on Cost of Sales 4,797 23,222 --------- --------- --------- Total Cost of Sales $ 425,487 $ 200,498 $ 462,061 ========= ========= ========= WALTER ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS ($ in thousands) Unaudited As of --------------------------- September 30, December 31, 2011 (1) (2) 2010 ------------- -------------ASSETSCash and cash equivalents $ 185,146 $ 293,410Receivables, net 252,482 143,238Inventories 226,566 97,631Deferred income taxes 42,287 62,371Prepaid expenses 63,887 28,179Other current assets 49,238 10,710 ------------- -------------Total current assets 819,606 635,539Mineral interests, net 4,370,073 17,305Property, plant and equipment, net 1,550,004 772,696Deferred income taxes - 149,520Goodwill 278,425 -Other long-term assets 153,839 82,705 ------------- ------------- TOTAL ASSETS $ 7,171,947 $ 1,657,765 ============= =============LIABILITIES AND STOCKHOLDERS' EQUITYCurrent debt $ 97,426 $ 13,903Accounts payable 137,690 70,692Accrued expenses 238,001 52,399Accumulated postretirement benefits obligation 25,692 24,753Other current liabilities 30,358 32,100 ------------- ------------- Total current liabilities 529,167 193,847Long-term debt 2,327,313 154,570Deferred income taxes 1,395,199 -Accumulated postretirement benefits obligation 464,710 451,348Other long-term liabilities 348,236 262,934 ------------- -------------TOTAL LIABILITIES 5,064,625 1,062,699STOCKHOLDERS' EQUITY 2,107,322 595,066 ------------- -------------TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 7,171,947 $ 1,657,765 ============= =============(1) Includes accounts of Western Coal Corp. acquired on April 1, 2011. The purchase price has been preliminarily allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. A full and detailed valuation of the assets and liabilities is being completed and certain information and analysis remains pending at this time. Accordingly, the allocation is preliminary and is expected to change as additional information becomes available and is assessed by the Company. The impact of such changes may be material.(2) In January 2011, we acquired approximately 25.3 million common shares of Western Coal Corp. from funds advised by Audley Capital for $293.7 million in cash. On April 1, 2011 we acquired the remaining common shares of Western Coal Corp. for $3.4 billion, funded through $2.2 billion in long-term debt and the issue of approximately 9.0 million common shares valued at $1.2 billion. WALTER ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2011 ($ in thousands) Unaudited Capital in Common Excess of Comprehensive Total Stock Par Value Income ----------- ------- ----------- -------------Balance at December 31, 2010 $ 595,066 $ 531 $ 355,540Comprehensive income:Net income 265,392 $ 265,392Other comprehensive income: Change in pension and postretirement benefit plans, net of tax 9,320 9,320 Change in unrealized loss on investments, net of tax (1,192) (1,192) Change in unrealized loss on hedges, net of tax (2,147) (2,147) Change in foreign currency translation adjustment (266) (266) -------------Comprehensive income $ 271,107 =============Stock issued upon the exercise of stock options 8,878 3 8,875Dividends paid, $0.375 per share (22,236)Stock-based compensation 7,809 7,809Excess tax benefit from stock-basedcompensation arrangements 8,946 8,946Issuance of common stock in connection with theWestern acquisition 1,224,126 90 1,224,036Replacement stock options and warrants issuedin connection with the Western acquisition 18,844 - 18,844Other (5,218) - (5,218) ----------- ------- -----------Balance at September 30, 2011 $ 2,107,322 $ 624 $ 1,618,832 =========== ======= =========== Accumulated Other Retained Comprehensive Earnings Loss ---------- -------------Balance at December 31, 2010 $ 411,383 $ (172,388)Comprehensive income:Net income 265,392Other comprehensive income: Change in pension and postretirement benefit plans, net of tax 9,320 Change in unrealized loss on investments, net of tax (1,192) Change in unrealized loss on hedges, net of tax (2,147) Change in foreign currency translation adjustment (266)Comprehensive incomeStock issued upon the exercise of stock optionsDividends paid, $0.375 per share (22,236)Stock-based compensationExcess tax benefit from stock-basedcompensation arrangementsIssuance of common stock in connection with theWestern acquisitionReplacement stock options and warrants issuedin connection with the Western acquisitionOther---------- -------------Balance at September 30, 2011 $ 654,539 $ (166,673) ========== ============= WALTER ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS ($ in thousands) Unaudited For the nine months ended September 30, ----------------------- 2011 (1) 2010 ----------- -----------OPERATING ACTIVITIESNet income $ 265,392 $ 293,929 Loss from discontinued operations - 1,848 ----------- ----------- Income from continuing operations 265,392 295,777Adjustments to reconcile income from continuing operations to net cash flows provided by operating activities: Depreciation and depletion 180,830 71,959 Deferred income taxes (19,138) 85,703 Gain on investment in Western Coal Corp. (20,553) - Other 29,098 (12,553) Decrease (increase) in current assets, net of effect of business acquisitions: Receivables 30,655 (91,783) Inventories (1,560) 12,580 Other current assets 19,496 12,839 Increase in current liabilities, net of effect of business acquisitions: Accounts payable 24,645 14,966 Accrued expenses and other current liabilities 764 33,584 ----------- ----------- Cash flows provided by operating activities 509,629 423,072 ----------- -----------INVESTING ACTIVITIES Additions to property, plant and equipment (293,377) (80,230) Acquisition of Western Coal Corp., net of cash acquired (2,432,693) - Acquisition of HighMount Exploration & Production Alabama, LLC. - (209,964) Proceeds from the sales of investments 27,325 - Other 814 (4,105) ----------- ----------- Cash flows used in investing activities (2,697,931) (294,299) ----------- -----------FINANCING ACTIVITIES Proceeds from issuance of debt 2,350,000 - Borrowings under revolving credit agreement 41,461 - Repayments on revolving credit agreement (41,461) - Retirements of debt (165,024) (19,711) Dividends paid (22,236) (18,654) Purchases of stock under stock repurchase program - (65,438) Debt issuance costs (80,027) - Other (1,197) 30,043 ----------- ----------- Cash flows provided by (used in) financing activities 2,081,516 (73,760) ----------- ----------- Cash flows provided by (used in) continuing operations (106,786) 55,013 ----------- -----------CASH FLOWS FROM DISCONTINUED OPERATIONS Cash flows used in operating activities - (6,146) Cash flows provided by investing activities - 3,453 Cash flows provided by (used in) financing activities - - ----------- ----------- Cash flows used in discontinued operations - (2,693) ----------- -----------EFFECT OF FOREIGN EXCHANGE RATES ON CASH (2,013) - ----------- -----------Net increase (decrease) in cash and cash equivalents $ (108,799)$ 52,320 =========== ===========Cash and cash equivalents at beginning of period $ 293,410 $ 165,279Add: Cash and cash equivalents of discontinued operations at beginning of period 535 1,254Net increase (decrease) in cash and cash equivalents (108,799) 52,320Less: Cash and cash equivalents of discontinued operations at end of period - 434 ----------- -----------Cash and cash equivalents at end of period $ 185,146 $ 218,419 =========== ===========(1) Includes the results of Western Coal Corp. since the April 1, 2011 acquisition date. WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL INFORMATION UnauditedRECONCILIATION OF EBITDA TO AMOUNTS REPORTED UNDER US GAAP: For the three months For the nine months ended ended September 30, September 30, ------------------------- -----------------------($ in thousands) 2011 2010 2011 2010 ------------ ------------ ----------- -----------Net income $ 76,221 $ 136,215 $ 265,392 $ 293,929 Add interest expense 27,642 4,179 63,245 13,120 Less interest income (40) (175) (356) (633) Add income tax expense 31,684 66,811 105,145 141,063 Add depreciation and depletion expense 63,046 25,905 180,830 71,959 Add loss from discontinued operations - 757 - 1,848 ------------ ------------ ----------- -----------Earnings from continuing operations before interest, income taxes, and depreciation and depletion (EBITDA) (1) $ 198,553 $ 233,692 $ 614,256 $ 521,286 ============ ============ =========== ===========(1) EBITDA is defined as earnings from continuing operations before interest expense, interest income, income taxes, and depreciation and depletion expense. EBITDA is a financial measure which is not calculated in conformity with U.S. Generally Accepted Accounting Principles (GAAP) and should be considered supplemental to, and not as a substitute or superior to financial measures calculated in conformity with GAAP. We believe that EBITDA is a useful measure as some investors and analysts use EBITDA to compare us against other companies and to help analyze our ability to satisfy principal and interest obligations and capital expenditure needs. EBITDA may not be comparable to similarly titled measures used by other entities.FOR FURTHER INFORMATION PLEASE CONTACT: Head - Investor RelationsPaul Blalock1 205 745 2627paul.blalock@walterenergy.com