The Company recorded
Earnings before interest, taxes, depreciation, depletion and amortization (EBITDA) for the fourth quarter of 2012 was
|
Quarterly Financial & Operating Highlights (millions, except per-share and per-ton amounts)
| ||||
|
Q4 2012 |
Q3 2012 |
Q4 2011(2) | ||
|
Coal revenues |
|
|
| |
|
Net loss |
|
|
| |
|
Net loss per diluted share |
|
|
| |
|
Adjusted net loss1 |
|
|
| |
|
Adjusted net loss per diluted share1 |
|
|
| |
|
EBITDA1 |
|
|
| |
|
Adjusted EBITDA1 |
|
|
| |
|
Tons of coal sold |
25.9 |
27.9 |
31.1 | |
|
Weighted average coal margin per ton |
|
|
| |
|
Adjusted weighted average coal margin per ton1 |
|
|
| |
|
1. These are non-GAAP financial measures. A reconciliation of adjusted net loss to net loss, a reconciliation of both EBITDA and adjusted EBITDA to net loss, and a reconciliation of adjusted cost of coal sales per ton to cost of coal sales per ton are included in tables accompanying the financial schedules. |
|
2. Adjusted to reflect certain immaterial corrections and the impact of retrospective adjustments made as a result of applying acquisition accounting for Massey. |
"This was a pivotal quarter for Alpha and concluded a year in which we made tremendous strides across our strategic priorities. Alpha posted strong results in the fourth quarter, reporting adjusted EBITDA of
"Once again Alpha improved its safety performance on several fronts," Kevin continued. "Compared with the prior quarter, both our incident rate and our days-lost declined by 20 percent in the fourth quarter. Looking at the full year 2012, Alpha achieved a 20 percent improvement in its incident rate and a 32 percent reduction in serious and substantial MSHA citations. No matter what market headwinds or other challenges we face, we can never lose our focus on 'Running Right.' The year 2012 was no exception. I would like to congratulate our entire workforce on their successful efforts. While I am pleased with the efforts all of our employees are making on accident reduction, the loss of three of our fellow employees in 2012 is a somber reminder that there remains much work to be done, and we must remain vigilant at all times."
Market conditions in 2012 were challenging for all coal producers, with reduced demand and over-supply in both the global metallurgical market and U.S. thermal market. In this environment, Alpha moved swiftly and decisively to reposition the Company for success. Specifically, Alpha:
While the restructuring efforts announced in 2012 are largely complete, Alpha will continue to evaluate market conditions and remains poised to adjust as necessary as the industry continues to evolve. Now that market conditions for metallurgical coal are beginning to point toward gradual improvement, Alpha expects to be well-positioned to emerge from the recent market headwinds as an industry leader and take advantage of opportunities in the market as they arise.
Financial Performance
|
Fourth quarter 2012 net loss adjustments |
($ in millions) |
|
Goodwill impairment |
|
|
Asset impairment and restructuring |
40.3 |
|
UBB expenses |
5.8 |
|
Change in fair value and settlement of derivative instruments |
7.1 |
|
Merger-related benefit |
(12.7) |
|
Gain on early extinguishment of debt |
(0.8) |
|
Change in estimated future costs of asset retirement obligations |
(154.4) |
|
Impact of benefits-related accrual reversal |
(45.9) |
|
Impacts on accrual for legal matters |
(3.1) |
|
Amortization of acquired intangibles, net |
(5.9) |
|
Income tax effect of above items |
67.9 |
|
Discrete tax charge from valuation allowance adjustment |
20.1 |
|
Discrete tax charge from state statutory tax rate and apportionment change, net of federal tax impact |
(20.4) |
|
After-tax total of above items |
|
Note: Adjustments pertaining to the comparable year-ago period are detailed in the Reconciliation of Adjusted Net Income (Loss) to Net Loss.
Excluding these items, the adjusted net loss was
Full Year 2012 Results
Liquidity and Capital Resources
Cash provided by operating activities for the quarter ended
Capital expenditures, exclusive of Lease by Application payments, for the fourth quarter and full year 2012 were
At the end of the fourth quarter of 2012, Alpha had available liquidity of approximately
Market Overview
After a period of cyclical weakness in the global metallurgical coal market in the second half of 2012 during which approximately 30 million tons of uneconomic production was removed from the seaborne market, developments are beginning to point to gradual improvement. Chinese coking coal imports rose 30 percent from November to
In the Atlantic basin, European demand has been muted by economic headwinds,
Throughout 2012, the market for domestic steam coal remained challenging due in part to the fourth warmest winter ever recorded, low natural gas prices and the long-term secular trend of coal-fired plant retirements all of which contributed to reduced coal usage and led to record-high inventory levels that peaked at an estimated 213 million tons in the spring of the year. As natural gas prices have increased from their lows below
In light of the continuing weakness in the U.S. steam coal market, Alpha adjusted its shipment levels and implemented a restructuring plan to right-size its operating footprint. With respect to the PRB, Alpha has reduced its planned shipments in the near-term until elevated inventories eventually correct, allowing acceptable profit levels. In the East, Alpha's
2013 Outlook
Alpha expects to ship between 81 and 92 million tons during 2013, including 19 to 22 million tons of Eastern metallurgical coal, 25 to 30 million tons of Eastern steam coal, and 37 to 40 million tons of Western steam coal out of the PRB. As of
|
Guidance (in millions, except per-ton and percentage amounts) | |
|
2013 | |
|
Average per Ton Sales Realization on Committed and Priced Coal Shipments1,2 |
|
|
West |
|
|
Eastern Steam |
|
|
Eastern Metallurgical |
|
|
Coal Shipments (tons)3 |
81 — 92 |
|
West |
37 — 40 |
|
Eastern Steam |
25 — 30 |
|
Eastern Metallurgical |
19 — 22 |
|
Committed and Priced (%)4 |
85% |
|
West |
97% |
|
Eastern Steam |
94% |
|
Eastern Metallurgical |
47% |
|
Committed and Unpriced (%)4,5 |
9% |
|
West |
0% |
|
Eastern Steam |
2% |
|
Eastern Metallurgical |
33% |
|
West — Cost of Coal Sales per Ton |
|
|
East — Cost of Coal Sales per Ton6 |
|
|
Selling, General & Administrative Expense7 (excluding merger-related expenses) |
|
|
Depletion, Depreciation & Amortization |
|
|
Interest Expense |
|
|
Capital Expenditures8 |
|
Notes:
About
With
Forward Looking Statements
This news release includes forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on Alpha's expectations and beliefs concerning future events and involve risks and uncertainties that may cause actual results to differ materially from current expectations. These factors are difficult to predict accurately and may be beyond Alpha's control. The following factors are among those that may cause actual results to differ materially from our forward-looking statements:
These and other risks and uncertainties are discussed in greater detail in Alpha's Annual Reports on Form 10-K and other documents filed with the
FINANCIAL TABLES FOLLOW
Use of Non-GAAP Measures
In addition to the results prepared in accordance with generally accepted accounting principles in
The definition of these non-GAAP measures may be changed periodically by management to adjust for significant items important to an understanding of operating trends. These measures are not intended to replace financial performance measures determined in accordance with GAAP. Rather, they are presented as supplemental measures of the Company's performance that management believes are useful to securities analysts, investors and others in assessing the Company's performance over time. Moreover, these measures are not calculated identically by all companies and therefore may not be comparable to similarly titled measures used by other companies. A reconciliation of each of these measures to its most directly comparable GAAP measure is provided in the tables below.
|
| |||||||||
|
Condensed Consolidated Statements of Operations | |||||||||
|
(In Thousands Except Shares and Per Share Data) | |||||||||
|
(Unaudited) | |||||||||
|
Three Months Ended |
Twelve Months Ended December 31, | ||||||||
|
2012 |
2011(1) |
2012 |
2011(1) | ||||||
|
Revenues: |
|||||||||
|
Coal revenues |
$ |
1,355,155 |
$ |
1,793,631 |
$ |
6,015,696 |
$ |
6,189,434 | |
|
Freight and handling revenues |
164,771 |
181,478 |
761,928 |
662,238 | |||||
|
Other revenues |
38,427 |
95,043 |
197,260 |
256,009 | |||||
|
Total revenues |
1,558,353 |
2,070,152 |
6,974,884 |
7,107,681 | |||||
|
Costs and expenses: |
|||||||||
|
Cost of coal sales (exclusive of items shown separately below) |
923,552 |
1,555,035 |
5,004,516 |
5,080,921 | |||||
|
Freight and handling costs |
164,771 |
181,478 |
761,928 |
662,238 | |||||
|
Other expenses |
2,238 |
31,664 |
45,432 |
142,709 | |||||
|
Depreciation, depletion and amortization |
240,059 |
285,767 |
1,037,575 |
770,769 | |||||
|
Amortization of acquired intangibles, net |
(5,858) |
(50,859) |
(70,338) |
(114,422) | |||||
|
Selling, general and administrative expenses (exclusive of depreciation, |
|||||||||
|
depletion and amortization shown separately above) |
49,162 |
49,652 |
209,788 |
382,250 | |||||
|
Asset impairment and restructuring |
40,296 |
- |
1,068,906 |
- | |||||
|
Goodwill impairment |
188,194 |
802,337 |
1,713,526 |
802,337 | |||||
|
Total costs and expenses |
1,602,414 |
2,855,074 |
9,771,333 |
7,726,802 | |||||
|
Loss from operations |
(44,061) |
(784,922) |
(2,796,449) |
(619,121) | |||||
|
Other income (expense): |
|||||||||
|
Interest expense |
(58,834) |
(47,188) |
(198,147) |
(141,914) | |||||
|
Interest income |
(376) |
991 |
3,373 |
3,978 | |||||
|
Gain (loss) on early extinguishment of debt |
773 |
(258) |
773 |
(10,026) | |||||
|
Miscellaneous income, net |
1,689 |
301 |
3,306 |
635 | |||||
|
Total other expense, net |
(56,748) |
(46,154) |
(190,695) |
(147,327) | |||||
|
Loss before income taxes |
(100,809) |
(831,076) |
(2,987,144) |
(766,448) | |||||
|
Income tax (expense) benefit |
(26,769) |
38,150 |
549,996 |
35,906 | |||||
|
Net loss |
$ |
(127,578) |
$ |
(792,926) |
$ |
(2,437,148) |
$ |
(730,542) | |
|
Loss per common share: |
|||||||||
|
Basic loss per common share: |
$ |
(0.58) |
$ |
(3.62) |
$ |
(11.06) |
$ |
(4.06) | |
|
Diluted loss per common share: |
$ |
(0.58) |
$ |
(3.62) |
$ |
(11.06) |
$ |
(4.06) | |
|
Weighted average shares outstanding: |
|||||||||
|
Weighted average shares--basic |
220,542,577 |
219,280,297 |
220,261,555 |
180,126,226 | |||||
|
Weighted average shares--diluted |
220,542,577 |
219,280,297 |
220,261,555 |
180,126,226 | |||||
|
(1) The results for the three and twelve months ended |
|||||||||
|
adjustments made to the provisional opening balance sheet of Massey and certain immaterial corrections recorded |
|||||||||
|
in the first six months of 2012. |
|||||||||
|
This information is intended to be reviewed in conjunction with the company's filings with the |
|||||||||
|
| ||||||||||||
|
Supplemental Sales, Operations and Financial Data | ||||||||||||
|
(In Thousands, Except Per Ton and Percentage Data) | ||||||||||||
|
(Unaudited) | ||||||||||||
|
Three Months Ended |
Twelve Months Ended | |||||||||||
|
December 31, 2012 |
September 30, 2012 |
December 31, 2011 |
2012 |
2011 | ||||||||
|
Tons sold (1): |
||||||||||||
|
|
11,580 |
13,219 |
13,895 |
46,732 |
49,949 | |||||||
|
Eastern steam |
9,429 |
9,849 |
11,937 |
41,797 |
37,192 | |||||||
|
Eastern metallurgical |
4,914 |
4,860 |
5,294 |
20,267 |
19,177 | |||||||
|
Total |
25,923 |
27,928 |
31,126 |
108,796 |
106,318 | |||||||
|
Average realized price per ton sold (2)(9): |
||||||||||||
|
|
$ |
13.00 |
$ |
12.87 |
$ |
11.96 |
$ |
12.94 |
$ |
11.95 | ||
|
Eastern steam |
$ |
64.55 |
$ |
66.40 |
$ |
66.93 |
$ |
65.92 |
$ |
66.92 | ||
|
Eastern metallurgical |
$ |
121.27 |
$ |
129.96 |
$ |
156.48 |
$ |
131.02 |
$ |
161.85 | ||
|
Weighted average total |
$ |
52.28 |
$ |
52.12 |
$ |
57.63 |
$ |
55.29 |
$ |
58.22 | ||
|
Coal revenues: |
||||||||||||
|
|
$ |
150,546 |
$ |
170,160 |
$ |
166,238 |
$ |
604,880 |
$ |
596,724 | ||
|
Eastern steam |
608,686 |
653,948 |
798,927 |
2,755,474 |
2,488,729 | |||||||
|
Eastern metallurgical |
595,923 |
631,594 |
828,465 |
2,655,342 |
3,103,981 | |||||||
|
Total coal revenues |
$ |
1,355,155 |
$ |
1,455,702 |
$ |
1,793,630 |
$ |
6,015,696 |
$ |
6,189,434 | ||
|
Adjusted cost of coal sales per ton (3)(7)(8)(11)(12)(13): |
||||||||||||
|
|
$ |
9.43 |
$ |
9.40 |
$ |
9.44 |
$ |
10.15 |
$ |
9.99 | ||
|
East (4) |
$ |
68.55 |
$ |
75.93 |
$ |
78.57 |
$ |
73.77 |
$ |
75.19 | ||
|
Adjusted weighted average total |
$ |
42.14 |
$ |
44.44 |
$ |
47.71 |
$ |
46.45 |
$ |
44.56 | ||
|
Adjusted weighted average coal margin per ton (9) |
$ |
10.14 |
$ |
7.68 |
$ |
9.92 |
$ |
8.84 |
$ |
13.66 | ||
|
Adjusted weighted average coal margin percentage (10) |
19.4% |
14.7% |
17.2% |
16.0% |
23.5% | |||||||
|
Cost of coal sales per ton (3)(7)(11)(12): |
||||||||||||
|
|
$ |
9.21 |
$ |
9.40 |
$ |
9.44 |
$ |
10.10 |
$ |
9.99 | ||
|
East (4) |
$ |
55.51 |
$ |
75.84 |
$ |
81.21 |
$ |
71.76 |
$ |
80.06 | ||
|
Weighted average total |
$ |
34.83 |
$ |
44.39 |
$ |
49.17 |
$ |
45.28 |
$ |
47.14 | ||
|
Weighted average coal margin per ton (5) |
$ |
17.45 |
$ |
7.73 |
$ |
8.46 |
$ |
10.01 |
$ |
11.08 | ||
|
Weighted average coal margin percentage (6) |
33.4% |
14.8% |
14.7% |
18.1% |
19.0% | |||||||
|
Net cash provided by operating activities |
$ |
212,772 |
$ |
170,298 |
$ |
149,409 |
$ |
518,419 |
$ |
686,641 | ||
|
Capital expenditures |
$ |
69,785 |
$ |
87,348 |
$ |
213,657 |
$ |
402,377 |
$ |
528,586 | ||
|
(1) Stated in thousands of short tons. |
|
|
(2) Coal revenues divided by tons sold. This statistic is stated as free on board (FOB) at the processing plant. | |
|
(3) Cost of coal sales divided by tons sold. The cost of coal sales per ton only includes costs in our Eastern and Western Coal Operations. | |
|
(4) East includes the Company's operations in | |
|
(5) Weighted average total sales realization per ton less weighted average total cost of coal sales per ton. | |
|
(6) Weighted average coal margin per ton divided by weighted average total sales realization per ton. | |
|
(7) Amounts per ton calculated based on unrounded revenues, cost of coal sales and tons sold. | |
|
(8) For the three and twelve months ended | |
|
includes adjustments to exclude the impact of certain non-cash charges set forth in the table below. | |
|
(9) Weighted average total sales realization per ton less adjusted weighted average total cost of coal sales per ton. | |
|
(10) Adjusted weighted average coal margin per ton divided by weighted average total sales realization per ton. | |
|
(11) Adjusted cost of coal sales per ton, adjusted weighted average coal margin per ton and adjusted weighted average coal margin percentage | |
|
for our Eastern Operations are reconciled to their unadjusted amounts as follows: | |
|
Three months ended |
Twelve months ended | |||||||||||
|
December 31, 2012 |
September 30, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 | ||||||||
|
Adjusted cost of coal sales per ton-East |
$ |
68.55 |
$ |
75.93 |
$ |
78.57 |
$ |
73.77 |
$ |
75.19 | ||
|
Impact of merger-related expenses |
0.04 |
0.01 |
0.76 |
0.56 |
3.34 | |||||||
|
Impact of UBB expenses |
0.41 |
(0.10) |
1.42 |
0.51 |
0.73 | |||||||
|
Impact of mineral lease terminations |
- |
- |
0.46 |
- |
0.14 | |||||||
|
Impact of changes in future costs of asset retirement obligations |
(10.73) |
- |
- |
(2.48) |
0.66 | |||||||
|
Impact of benefits-related accrual reversal |
(2.76) |
- |
- |
(0.64) |
- | |||||||
|
Impact of write-off of weather-related property damage |
- |
- |
- |
0.04 |
- | |||||||
|
Cost of coal sales per ton-East |
$ |
55.51 |
$ |
75.84 |
$ |
81.21 |
$ |
71.76 |
$ |
80.06 | ||
|
(12) The results for the three and twelve months ended |
|
adjustments made to the provisional opening balance sheet of Massey and certain immaterial corrections recorded |
|
in the first six months of 2012. |
|
(13) For the three and twelve months ended |
|
which excludes the impact of |
|
This information is intended to be reviewed in conjunction with the company's filings with the |
|
| |||||
|
Condensed Consolidated Balance Sheets and Supplemental Liquidity Data | |||||
|
(In Thousands) | |||||
|
(Unaudited) | |||||
|
|
| ||||
|
Cash and cash equivalents |
$ |
730,723 |
$ |
585,882 | |
|
Trade accounts receivable, net |
418,166 |
641,975 | |||
|
Inventories, net |
398,060 |
492,022 | |||
|
Short-term marketable securities |
297,452 |
80,342 | |||
|
Prepaid expenses and other current assets |
488,821 |
747,854 | |||
|
Total current assets |
2,333,222 |
2,548,075 | |||
|
Property, equipment and mine development costs, net |
2,219,016 |
2,812,069 | |||
|
Owned and leased mineral rights and land, net |
7,428,192 |
8,284,328 | |||
|
Goodwill, net |
567,664 |
2,281,191 | |||
|
Long-term marketable securities |
755 |
20,489 | |||
|
Other non-current assets |
540,957 |
647,893 | |||
|
Total assets |
$ |
13,089,806 |
$ |
16,594,045 | |
|
Current portion of long-term debt |
$ |
95,015 |
$ |
46,029 | |
|
Trade accounts payable |
255,191 |
504,059 | |||
|
Accrued expenses and other current liabilities |
872,402 |
1,359,160 | |||
|
Total current liabilities |
1,222,608 |
1,909,248 | |||
|
Long-term debt |
3,291,037 |
2,922,052 | |||
|
Pension and postretirement medical benefit obligations |
1,195,187 |
1,214,724 | |||
|
Asset retirement obligations |
763,482 |
743,613 | |||
|
Deferred income taxes |
971,001 |
1,507,923 | |||
|
Other non-current liabilities |
678,676 |
921,441 | |||
|
Total liabilities |
8,121,991 |
9,219,001 | |||
|
Total stockholders' equity |
4,967,815 |
7,375,044 | |||
|
Total liabilities and stockholders' equity |
$ |
13,089,806 |
$ |
16,594,045 | |
|
As of | |||||
|
|
| ||||
|
Liquidity ($ in 000's): |
|||||
|
Cash and cash equivalents |
$ |
730,723 |
$ |
585,882 | |
|
Marketable securities with maturities of less than one year |
297,452 |
80,342 | |||
|
Marketable securities with maturities of greater than one year |
755 |
20,489 | |||
|
Total cash, cash equivalents and marketable securities |
1,028,930 |
686,713 | |||
|
Unused revolving credit and A/R securitization facilities (2) |
1,023,300 |
1,114,700 | |||
|
Total liquidity |
$ |
2,052,230 |
$ |
1,801,413 | |
|
(1) During the six months ended | |||||
|
(2) The revolving credit facility is subject to a minimum liquidity requirement of | |||||
|
This information is intended to be reviewed in conjunction with the company's filings with the | |||||
|
| ||||
|
Condensed Consolidated Statements of Cash Flows | ||||
|
(In Thousands) | ||||
|
(Unaudited) | ||||
|
Twelve Months Ended December 31, | ||||
|
2012 |
2011(1) | |||
|
Operating activities: |
||||
|
Net loss |
$ |
(2,437,148) |
$ |
(730,542) |
|
Adjustments to reconcile net loss to net cash provided by |
||||
|
operating activities: |
||||
|
Depreciation, depletion, and amortization |
1,037,575 |
770,769 | ||
|
Amortization of acquired intangibles, net |
(70,338) |
(114,422) | ||
|
Amortization of debt issue costs and accretion of debt discount |
43,745 |
30,263 | ||
|
Mark-to-market adjustments for derivatives |
(2,795) |
(125,391) | ||
|
Accretion of asset retirement obligations |
65,548 |
43,062 | ||
|
Stock-based compensation |
9,881 |
53,685 | ||
|
Employee benefit plans, net |
72,465 |
68,157 | ||
|
(Gain) loss on early extinguishment of debt |
(773) |
10,026 | ||
|
Changes in future costs of asset retirement obligations |
(154,377) |
37,137 | ||
|
Deferred income taxes |
(554,575) |
(17,084) | ||
|
Asset impairment and restructuring |
1,068,906 |
- | ||
|
Goodwill impairment |
1,713,526 |
802,337 | ||
|
Other, net |
(39,984) |
(22,694) | ||
|
Changes in operating assets and liabilities: |
||||
|
Trade accounts receivable, net |
229,882 |
(178,704) | ||
|
Inventories, net |
93,962 |
120,460 | ||
|
Prepaid expenses and other current assets |
230,259 |
28,199 | ||
|
Other non-current assets |
(7,549) |
(30,191) | ||
|
Trade accounts payable |
(246,228) |
84,784 | ||
|
Accrued expenses and other current liabilities |
(407,128) |
(41,763) | ||
|
Pension and postretirement medical benefit obligations |
(53,008) |
(105,584) | ||
|
Asset retirement obligations |
(50,313) |
(22,833) | ||
|
Other non-current liabilities |
(23,114) |
26,970 | ||
|
Net cash provided by operating activities |
518,419 |
686,641 | ||
|
Investing activities: |
||||
|
Cash paid for acquisition, net of cash acquired |
- |
(711,387) | ||
|
Capital expenditures |
(402,377) |
(528,586) | ||
|
Acquisition of mineral rights under federal leases |
(95,765) |
(64,900) | ||
|
Purchases of marketable securities |
(555,096) |
(374,048) | ||
|
Sales of marketable securities |
352,112 |
547,249 | ||
|
Purchase of equity-method investments |
(10,100) |
(14,800) | ||
|
Proceeds from disposition of property and equipment |
38,250 |
8,470 | ||
|
Other, net |
- |
(9,005) | ||
|
Net cash used in investing activities |
(672,976) |
(1,147,007) | ||
|
Financing activities: |
||||
|
Proceeds from borrowings on long-term debt |
494,795 |
2,100,000 | ||
|
Principal repayments of long-term debt |
(160,157) |
(1,315,357) | ||
|
Principal repayments of capital lease obligations and other long-term debt |
(10,548) |
- | ||
|
Debt issuance costs |
(16,361) |
(85,226) | ||
|
Common stock repurchases |
(7,507) |
(212,257) | ||
|
Proceeds from exercise of stock options |
176 |
4,316 | ||
|
Other |
(1,000) |
- | ||
|
Net cash provided by financing activities |
299,398 |
491,476 | ||
|
Net increase in cash and cash equivalents |
$ |
144,841 |
$ |
31,110 |
|
Cash and cash equivalents at beginning of period |
$ |
585,882 |
$ |
554,772 |
|
Cash and cash equivalents at end of period |
$ |
730,723 |
$ |
585,882 |
|
(1) The results for the twelve months ended | ||||
|
adjustments made to the provisional opening balance sheet of Massey and certain immaterial corrections recorded | ||||
|
in the first six months of 2012.
|
||||
|
This information is intended to be reviewed in conjunction with the company's filings with the | ||||
|
| ||||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA to Net Loss | ||||||||||||
|
(In Thousands) | ||||||||||||
|
(Unaudited) | ||||||||||||
|
Three Months Ended |
Twelve Months Ended | |||||||||||
|
December 31, 2012 |
September 30, 2012 |
December 31, 2011 |
2012 |
2011 | ||||||||
|
Net loss |
$ |
(127,578) |
$ |
(46,146) |
$ |
(792,926) |
$ |
(2,437,148) |
$ |
(730,542) | ||
|
Interest expense |
58,834 |
47,345 |
47,188 |
198,147 |
141,914 | |||||||
|
Interest income |
376 |
(1,328) |
(991) |
(3,373) |
(3,978) | |||||||
|
Income tax expense (benefit) |
26,769 |
(83,182) |
(38,150) |
(549,996) |
(35,906) | |||||||
|
Depreciation, depletion and amortization |
240,059 |
238,894 |
285,767 |
1,037,575 |
770,769 | |||||||
|
Amortization of acquired intangibles, net |
(5,858) |
(11,682) |
(50,859) |
(70,338) |
(114,422) | |||||||
|
EBITDA |
192,602 |
143,901 |
(549,971) |
(1,825,133) |
27,835 | |||||||
|
Goodwill impairment |
188,194 |
- |
802,337 |
1,713,526 |
802,337 | |||||||
|
Asset impairment and restructuring |
40,296 |
13,676 |
- |
1,068,906 |
- | |||||||
|
UBB expenses |
5,810 |
(1,539) |
24,503 |
31,508 |
40,920 | |||||||
|
Change in fair value and settlement of derivative instruments |
7,110 |
28,581 |
(53,617) |
(8,275) |
(107,573) | |||||||
|
Merger related expense (benefit) |
(12,747) |
(6,101) |
29,912 |
13,741 |
402,099 | |||||||
|
(Gain) loss on early extinguishment of debt |
(773) |
- |
258 |
(773) |
10,026 | |||||||
|
Changes in future costs of asset retirement obligations |
(154,377) |
- |
- |
(154,377) |
37,137 | |||||||
|
Mineral lease terminations |
- |
- |
7,955 |
- |
7,955 | |||||||
|
Impact of benefits-related accrual reversal |
(45,865) |
- |
- |
(45,865) |
- | |||||||
|
Impacts on accrual for legal matters |
(3,067) |
- |
- |
(3,067) |
- | |||||||
|
Impact of write-off of weather-related property damage |
- |
- |
- |
2,300 |
- | |||||||
|
Adjusted EBITDA |
$ |
217,183 |
$ |
178,518 |
$ |
261,377 |
$ |
792,491 |
$ |
1,220,736 | ||
|
This information is intended to be reviewed in conjunction with the company's filings with the |
||||||||||||
|
| ||||||||||||
|
Reconciliation of Adjusted Net Income (Loss) to Net Loss | ||||||||||||
|
(In Thousands Except Shares and Per Share Data) | ||||||||||||
|
(Unaudited) | ||||||||||||
|
Three Months Ended |
Twelve Months Ended | |||||||||||
|
December 31, 2012 |
September 30, 2012 |
December 31, 2011 |
2012 |
2011 | ||||||||
|
Net loss |
$ |
(127,578) |
$ |
(46,146) |
$ |
(792,926) |
$ |
(2,437,148) |
$ |
(730,542) | ||
|
Goodwill impairment |
188,194 |
- |
802,337 |
1,713,526 |
802,337 | |||||||
|
Asset impairment and restructuring |
40,296 |
13,676 |
- |
1,068,906 |
- | |||||||
|
UBB expenses |
5,810 |
(1,539) |
24,503 |
31,508 |
40,920 | |||||||
|
Change in fair value and settlement of derivative instruments |
7,110 |
28,581 |
(53,617) |
(8,275) |
(107,573) | |||||||
|
Merger related expense (benefit) |
(12,747) |
(6,101) |
29,912 |
13,741 |
402,099 | |||||||
|
(Gain) loss on early extinguishment of debt |
(773) |
- |
258 |
(773) |
10,026 | |||||||
|
Changes in future costs of asset retirement obligations |
(154,377) |
- |
- |
(154,377) |
37,137 | |||||||
|
Mineral lease terminations |
- |
- |
7,955 |
- |
7,955 | |||||||
|
Impact of benefits-related accrual reversal |
(45,865) |
- |
- |
(45,865) |
- | |||||||
|
Impacts on accrual for legal matters |
(3,067) |
- |
- |
(3,067) |
- | |||||||
|
Impact of write-off of weather-related property damage |
- |
- |
- |
2,300 |
- | |||||||
|
Amortization of acquired intangibles, net |
(5,858) |
(11,682) |
(50,859) |
(70,338) |
(114,422) | |||||||
|
Estimated income tax effect of above adjustments |
67,850 |
(10,401) |
12,345 |
(330,668) |
(66,274) | |||||||
|
Discrete tax charge from valuation allowance adjustment |
20,051 |
(2,048) |
- |
40,757 |
- | |||||||
|
Discrete tax charge from state statutory tax rate and apportionment change, net of federal tax impact |
(20,437) |
- |
- |
(26,834) |
- | |||||||
|
Discrete tax charge from non-deductible transaction costs |
- |
- |
2,268 |
- |
8,230 | |||||||
|
Reversal of certain tax reserves |
- |
- |
(1,057) |
- |
(1,057) | |||||||
|
Adjusted net income (loss) |
$ |
(41,391) |
$ |
(35,660) |
$ |
(18,881) |
$ |
(206,607) |
$ |
288,836 | ||
|
Weighted average shares--diluted |
220,542,577 |
220,417,448 |
219,280,297 |
220,261,555 |
182,012,022 | |||||||
|
Adjusted diluted earnings (loss) per common share |
$ |
(0.19) |
$ |
(0.16) |
$ |
(0.09) |
$ |
(0.94) |
$ |
1.59 | ||
|
This information is intended to be reviewed in conjunction with the company's filings with the |
||||||||||||
SOURCE
News Provided by Acquire Media