RICHMOND, Va., May 2, 2011 /PRNewswire/ -- Massey Energy
Company (NYSE: MEE) today reported that it shipped 10.3 million
tons of coal in the first quarter of 2011, representing an increase
of 21 percent compared to the first quarter of 2010. Massey
further reported that produced coal revenue per ton reached an
all-time record high of $80.96 during
the quarter, an increase of 20 percent over the same period a year
ago. The higher volume and higher realization generated
record high produced coal revenue of $831.3
million for the first quarter 2011, which represents an
increase of 45 percent compared to the first quarter of 2010.
(Logo:
http://photos.prnewswire.com/prnh/20071031/MASSEYENERGYLOGO
)
Massey reported adjusted EBITDA for the first quarter of 2011 of
$148.9 million compared to
$94.8 million in the first quarter of
2010. Adjusted EBITDA for the first quarter of 2011 excludes
$12.4 million in charges related to
the Upper Big Branch (“UBB”) mine disaster that occurred in
April 2010, $18.4 million in
losses on derivative instruments and $5.4
million in transaction costs related to the proposed merger
with Alpha Natural Resources, Inc. For the first quarter of
2010, adjusted EBITDA excludes $36.5
million in gains from derivatives instruments.
Including the items above, the Company reported EBITDA of
$112.7 million and a net loss of
$7.7 million in the first quarter of
2011 compared to EBITDA of $131.3
million and net income of $33.6
million in the first quarter of 2010.
Commenting on the Company’s first quarter results, Massey’s
Chief Executive Officer and President Baxter F. Phillips, Jr. said,
“We are pleased with our progress in improving our operations and
bringing shipments back in line with our expectations. We
recognize that a lot of work remains to bring costs in line to
improve net profitability. We believe our operations can
achieve cost improvements as the year progresses.”
The record high revenue per ton achieved in the quarter was the
result of improving market prices. Prices for metallurgical
coal shipped in the first quarter 2011 increased by more than 53
percent over the same period of comparison a year earlier.
Prices for utility coal shipped in the quarter increased by
12 percent compared to the first quarter of 2010. Shipments
of utility coal increased by 37 percent in the quarter compared to
the same period a year ago and represented 69 percent of total tons
shipped compared to 61 percent of the total in the first quarter
2010. Total shipments of metallurgical coal declined by
approximately 4 percent year over year. The slight decline in
metallurgical coal shipments compared to first quarter 2010 was due
primarily to lost production from UBB. Massey’s export
shipments of metallurgical coal increased by 10 percent compared to
the year ago period. The increase in export shipments was
driven by strong overseas demand for mid-vol coal blends and mid
quality high-vol coals. Massey exported 2.3 million tons of
coal during the quarter (including steam coal), an increase of 36
percent over the first quarter of 2010.
Regarding the metallurgical coal market, Phillips said, “We
believe we are in a strong position to take advantage of the very
favorable pricing in today’s market. We expect to shift 2 to
3 million tons of Cumberland
production into the metallurgical market in 2011 and recent
contracts for limited quantities of this coal have been signed for
as much as $300.00 per ton FOBT.
Our increased production plans and expanded port and barge
capacity will enable us to ship more coal to meet the demands of
our customers.”
Massey’s average cash cost per ton for the first quarter of 2011
was $66.04 compared to $55.38 in the first quarter of 2010. The
increase was due largely to higher fixed cost absorption on lower
than planned production, higher sales related costs related to
higher average sales prices, and increased costs for mining
supplies and labor. The higher cash costs were offset by the
reported higher revenue per ton, resulting in an improvement cash
margin per ton. The operating cash margin per ton in the
first quarter of 2011 was $14.92
compared to $12.00 in the first
quarter of 2010.
The first quarter 2011 results included approximately
$5.4 million in pre-tax transaction
expenses (recorded in Selling, general and administrative costs)
related to the planned merger with Alpha Natural Resources, Inc.
("Alpha").
For a reconciliation of non-GAAP measures see the notes to the
accompanying financial tables.
1st Quarter Comparative
Statistics
|
1st
Qtr.
2011
|
4th
Qtr.
2010
|
1st
Qtr.
2010
|
|
|
|
|
|
|
Produced tons
(millions)
|
10.3
|
9.3
|
8.5
|
|
Produced tons sold
(millions)
|
10.3
|
8.9
|
8.5
|
|
Produced coal revenue ($
millions)
|
$831.3
|
$641.1
|
$571.8
|
|
Produced coal revenue per
ton
|
$80.96
|
$71.76
|
$67.38
|
|
Average cash cost per
ton
|
$66.04*
|
$62.67*
|
$55.38*
|
|
EBITDA ($ millions)
|
$112.7
|
$35.8
|
$131.3
|
|
Adjusted EBITDA ($
millions)
(excluding UBB and transaction
related
charges and derivative
impact)
|
$148.9
|
$59.6
|
$94.8
|
|
|
|
|
|
|
* Excludes UBB
charges
|
|
|
|
|
|
Liquidity and Capital Resources
At March 31, 2011, Massey had cash
and cash equivalents totaling $280.7
million. This compared to $327.2 million at December
31, 2010. In addition to its cash and cash
equivalents, the Company also had $122.8
million available under its asset-based revolving credit
facility for total liquidity of $403.5
million at March 31, 2011.
Total debt at March 31, 2011 was
$1,319.0 million compared to
$1,316.2 million at December 31, 2010. Massey's total
debt-to-book capitalization ratio was 42.4 percent at March 31, 2011 compared to 42.5 percent at
December 31, 2010.
Capital expenditures for the first quarter 2011 totaled
$100.8 million compared to
$56.1 million in the first quarter
2010.
Depreciation, depletion and amortization (DD&A) was
$97.2 million in the first quarter
2011 compared to $64.5 million in the
first quarter 2010. The increase in DD&A was largely
attributed to the acquisition of Cumberland Resources, Inc., which
was completed in the second quarter of 2010, and included
$12.3 million in amortization of
acquired sales contracts.
Development Project Update
Construction of Massey’s new Marianna processing plant is
nearing completion. The plant is on track to begin operating
in August 2011 and is expected to
reach full operating capacity within the first year of operations.
The plant will provide an additional 2.4 million tons of
capacity for low-vol metallurgical coal shipments annually.
Other ongoing expansion projects include the development of
two new mines in the Pocahontas #3
seam near the new Marianna plant and the start up of a new mine in
the Sewell seam at the Company’s Guyandotte operation. Each
of these mines will produce high quality low-vol metallurgical
coal. In addition, Massey has completed the face up of the
new Cedar Grove #2 mine at its Aracoma operation and has received
the necessary permits and approvals to begin the slope into the
Beckley seam at its Rowland property.
Guidance Update
For 2011, Massey projects produced coal shipments from its
operations in the range of 41.0 to 44.0 million tons. Average
produced coal realization in 2011 is expected to be between
$83.00 and $86.00 per ton. The
Company has commitments for sales of 41.9 million tons of coal in
2011, including 37.8 million tons that are sold and priced at an
average price per ton of approximately $79.00. The sold and priced tons include
7.1 million tons of metallurgical coal. Massey expects met
coal shipments for 2011 to be in the range of 10 to 13 million
tons.
Average cash cost per ton for the full year 2011 is expected to
be in the range of $64.00 to $67.00.
The increase in this range over previous guidance is driven
mostly by higher than expected increases in costs for mining
supplies, including diesel fuel, explosives and steel products.
Lower production levels and increases in sales related costs
are also factors in the increased cash cost per ton range.
Other income in 2011 is expected to be between $20 and $100 million. The Company expects capital
expenditures in 2011 to be in the range of $400 to $500 million. DD&A is expected
to be $380 million with approximately
$56 million from the amortization of
acquired sales contracts and other intangibles.
For 2012, the Company has commitments for sales of 28.9 million
tons of coal, including 18.7 million tons that are sold and priced
at an average price per ton of approximately $71.00. The sold and priced tons include
approximately 1.1 million tons of metallurgical coal.
Management’s previous and current estimates for key operating
statistics and financial measures for 2011 are summarized
below:
(In millions
except
per ton
amounts)
|
2011
(previous)
|
2011
(current)
|
|
Shipped Tons
|
43.0 to
47.0
|
41.0 to
44.0
|
|
Average
Price/Ton
|
$81.00 to
$86.00
|
$83.00 to
$86.00
|
|
Cash Cost/Ton*
|
$59.00 to
$62.00
|
$64.00 to
$67.00
|
|
CAPEX
|
$400 to
$550
|
$400 to
$500
|
|
Other Income
|
$20 to
$100
|
$20 to
$100
|
|
|
|
|
|
DD&A
|
$390
|
$380
|
|
|
|
|
|
* Excludes UBB
charges
|
|
|
|
|
Merger Update
The Securities and Exchange Commission has declared effective
the Form S-4 Registration Statement concerning the agreement and
plan of merger between Alpha and Massey. The close of business on
April 27, 2011 is the record date for
determining the holders of common stock that will be entitled to
notice of and to vote at the companies' respective special meetings
of stockholders regarding the proposed merger of a wholly owned
subsidiary of Alpha and Massey and any adjournment of the special
meetings. The companies intend to hold their respective special
meetings of stockholders on June 1,
2011. If the Alpha and Massey stockholders approve the
merger-related proposals at their respective special meetings,
then, subject to certain other customary closing conditions, Alpha
and Massey expect to close the merger promptly after the special
meetings on June 1, 2011.
Conference Call, Webcast and Replay
Members of the Massey senior management team will hold a
conference call to discuss the first quarter results and operations
on Tuesday, May 3, 2011 at
10:00 a.m. ET. The call can be
accessed via the Massey Energy Company website at
www.masseyenergyco.com. Following the live call, a replay
will also be available at the same site.
Company Description
Massey Energy Company, headquartered in Richmond, Va., with operations in West Virginia, Kentucky and Virginia, is the largest coal producer in
Central Appalachia and is included
in the S&P500 Index. Massey produces, processes and sells
various steam and metallurgical grade coals through its 25
processing plants and shipping centers and employs, through its
various subsidiaries, more than 7,600 employees. More information
about Massey can be found on the company's Web site at
www.masseyenergyco.com.
FORWARD-LOOKING STATEMENTS: Certain statements in this
press release constitute “forward-looking statements” within the
meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended,
and are intended to come within the safe harbor protection provided
by those sections. Any forward-looking statements are also subject
to a number of assumptions regarding, among other things, future
economic, competitive and market conditions. These assumptions are
based on facts and conditions as they exist at the time such
statements are made as well as predictions as to future facts and
conditions, the accurate prediction of which may be difficult and
involve the assessment of circumstances or events beyond the
Company’s control. The Company disclaims any intent or obligation
to update these forward-looking statements unless required by
securities law, and the Company cautions the reader to not rely on
them unduly. Caution must be exercised in relying on
forward-looking statements including disclosures that use words
such as “believe,” “anticipate,” “expect,” “estimate,” “intend,”
“may,” “plan,” “project,” “will,” and similar words or statements
that are subject to risks, trends and uncertainties that could
cause the Company’s actual results to differ materially from the
expectations expressed or implied in such forward-looking
statements. Factors potentially contributing to such differences
include, among others: the Company’s cash flows, results of
operation or financial condition; the successful completion of
acquisition, disposition or financing transactions; the
impact of the Upper Big Branch mine explosion and the effect
thereof on our business; our ability to successfully integrate the
operations we acquire, including as a result of the acquisition of
Cumberland; governmental policies,
laws, regulatory actions and court decisions affecting the coal
industry or our customers’ coal usage; legal and administrative
proceedings, settlements, investigations and claims and the
availability of insurance coverage related thereto; inherent risks
of coal mining beyond our control, including weather and geologic
conditions or catastrophic weather-related damage; inherent
complexities make it more difficult and costly to mine in
Central Appalachia than in other
parts of the United States; our
production capabilities to meet market expectations and customer
requirements; our ability to obtain coal from brokerage sources or
contract miners in accordance with their contracts; our ability to
obtain and renew permits necessary for our existing and planned
operations in a timely manner; the cost and availability of
transportation for our produced coal; our ability to expand our
mining capacity; our ability to manage production costs, including
labor costs; adjustments made in price, volume or terms to existing
coal supply agreements; the worldwide market demand for coal,
electricity and steel; environmental concerns related to coal
mining and combustion and the cost and perceived benefits of
alternative sources of energy such as natural gas and nuclear
energy; competition among coal and other energy producers, in
the United States and
internationally; our ability to timely obtain necessary supplies
and equipment; our reliance upon and relationships with our
customers and suppliers; the creditworthiness of our customers and
suppliers; our ability to attract, train and retain a skilled
workforce to meet replacement or expansion needs; our assumptions
and projections concerning economically recoverable coal reserve
estimates; our failure to enter into anticipated new contracts;
future economic or capital market conditions; foreign currency
fluctuations; the availability and costs of credit, surety bonds
and letters of credit that we require; the lack of insurance
against all potential operating risks; our assumptions and
projections regarding pension and other post-retirement benefit
liabilities; our interpretation and application of accounting
literature related to mining specific issues; our assumptions
concerning economically recoverable coal reserve estimates; the
successful implementation of Alpha’s and Massey’s strategic plans
and objectives for future operations and expansion or
consolidation; the ability to obtain regulatory approvals of the
proposed merger with Alpha on the proposed terms and schedule; the
failure of Alpha or Massey stockholders to approve the proposed
merger with Alpha; the outcome of pending or potential litigation
or governmental investigations; the risk that the businesses of
Alpha and Massey will not be integrated successfully after the
merger is completed or such integration may be more difficult,
time-consuming or costly than expected; uncertainty of the expected
financial performance of Alpha following completion of the proposed
transaction; Alpha’s ability to achieve the cost savings and
synergies contemplated by the proposed transaction within the
expected time frame; disruption from the proposed merger with Alpha
making it more difficult to maintain relationships with customers,
employees or suppliers; and the calculations of, and factors that
may impact the calculations of, the acquisition price in connection
with the proposed merger and the allocation of such acquisition
price to the net assets acquired in accordance with applicable
accounting rules and methodologies.
Important Additional Information and Where to Find It
This communication does not constitute an offer to sell or the
solicitation of an offer to buy any securities or a solicitation of
any vote or approval.
In connection with the proposed merger, Alpha has filed with the
SEC a registration statement on Form S-4 (commission file number
333-172888), as amended, that includes a preliminary joint proxy
statement/prospectus regarding the proposed merger. The
registration statement was declared effective by the SEC on
April 28, 2011, and a definitive
joint proxy statement/prospectus has been mailed to Alpha and
Massey stockholders on or about April 29,
2011 in connection with the proposed merger. INVESTORS
ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS (INCLUDING
ALL AMENDMENTS AND SUPPLEMENTS THERETO) AND OTHER DOCUMENTS
RELATING TO THE MERGER FILED WITH THE SEC, BECAUSE THEY CONTAIN
IMPORTANT INFORMATION ABOUT THE PROPOSED MERGER. You may
obtain a copy of the joint proxy statement/prospectus and other
related documents filed by Alpha and Massey with the SEC regarding
the proposed merger as well as other filings containing
information, free of charge, through the web site maintained by the
SEC at www.sec.gov, by directing a request to Alpha’s Investor
Relations department at Alpha Natural Resources, Inc., One Alpha Place, P.O. Box 2345, Abingdon, Virginia 24212, Attn: Investor
Relations, to D.F. King & Co.,
Inc., 48 Wall Street, 22nd Floor, New
York, New York 10005 or to Massey’s Investor Relations
department at, (804) 788 - 1824 or by email to
Investor@masseyenergyco.com. Copies of the joint proxy
statement/prospectus and the filings with the SEC that are
incorporated by reference in the joint proxy statement/prospectus
can also be obtained, without charge, from Alpha’s website at
www.alphanr.com under the heading “Investor Relations” and then
under the heading “SEC Filings” and Massey’s website at
www.masseyenergyco.com under the heading “Investors” and then under
the heading “SEC Filings”.
Participants in Solicitation
Alpha, Massey and their respective directors, executive officers
and certain other members of management and employees may be deemed
to be participants in the solicitation of proxies in favor of the
proposed merger. Information regarding the persons who may,
under the rules of the SEC, be considered participants in the
solicitation of proxies in favor of the proposed merger is set
forth in the definitive joint proxy statement/prospectus filed with
the SEC. You can find information about Alpha’s directors and
executive officers in Alpha’s definitive proxy statement filed with
the SEC on April 1, 2011. You
can find information about Massey’s directors and executive
officers in Amendment No. 1 to Massey’s annual report on Form 10-K
filed with the SEC on April 19, 2011.
You can obtain free copies of these documents from Alpha or Massey
using the contact information above.
MASSEY
ENERGY COMPANY
|
|
CONSOLIDATED
FINANCIAL RESULTS - UNAUDITED
|
|
(In
Millions, Except Number of Employees, Per Share and Per Ton
Information)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
March
31,
|
|
|
2011
|
|
2010
|
|
Revenues
|
|
|
|
|
Produced coal
revenue
|
$ 831.3
|
|
$ 571.8
|
|
Freight and handling
revenue
|
84.4
|
|
74.3
|
|
Purchased coal
revenue
|
16.0
|
|
19.5
|
|
Other revenue
|
18.1
|
|
23.0
|
|
Total revenues
|
949.8
|
|
688.6
|
|
|
|
|
|
|
Costs and expenses
|
|
|
|
|
Cost of produced coal
revenue
|
690.4
|
|
469.9
|
|
Freight and handling
costs
|
84.4
|
|
74.3
|
|
Cost of purchased coal
revenue
|
15.8
|
|
20.6
|
|
Depreciation, depletion
and amortization applicable to:
|
|
|
|
|
Cost of produced coal
revenue
|
86.0
|
|
64.2
|
|
Selling, general and
administrative
|
11.2
|
|
0.3
|
|
Selling, general and
administrative
|
27.3
|
|
28.1
|
|
Other expense
|
0.8
|
|
0.9
|
|
Loss (Gain) on derivative
instruments
|
18.4
|
|
(36.5)
|
|
Total costs and
expenses
|
934.3
|
|
621.8
|
|
|
|
|
|
|
Income before interest and
taxes
|
15.5
|
|
66.8
|
|
Interest income
|
0.3
|
|
1.4
|
|
Interest
expense
|
(25.8)
|
|
(25.2)
|
|
Gain on short-term
investment
|
-
|
|
3.8
|
|
(Loss) Income before
taxes
|
(10.0)
|
|
46.8
|
|
Income tax benefit
(expense)
|
2.3
|
|
(13.2)
|
|
|
|
|
|
|
Net (loss) income
|
$ (7.7)
|
|
$ 33.6
|
|
|
|
|
|
|
Net (loss) income per
share
|
|
|
|
|
Basic
|
$ (0.07)
|
|
$ 0.39
|
|
Diluted
|
$ (0.07)
|
|
$ 0.39
|
|
|
|
|
|
|
Shares used to calculate net
(loss) income per share
|
|
|
|
|
Basic
|
102.3
|
|
86.1
|
|
Diluted
|
102.3
|
|
87.4
|
|
|
|
|
|
|
EBIT
|
$ 15.5
|
|
$ 66.8
|
|
EBITDA
|
$ 112.7
|
|
$ 131.3
|
|
Adjusted EBITDA (see Note
5)
|
$ 148.9
|
|
$ 94.8
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
March
31,
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
Produced tons sold:
|
|
|
|
|
|
Utility
|
|
7.1
|
|
5.2
|
|
Metallurgical
|
|
2.3
|
|
2.4
|
|
Industrial
|
|
0.9
|
|
0.9
|
|
Total produced tons
sold
|
|
10.3
|
|
8.5
|
|
|
|
|
|
|
|
Total tons produced
|
|
10.3
|
|
8.5
|
|
|
|
|
|
|
|
Produced coal revenue per ton
sold:
|
|
|
|
|
|
Utility
|
|
$
66.23
|
|
$
58.88
|
|
Metallurgical
|
|
$
129.08
|
|
$
84.30
|
|
Industrial
|
|
$
71.32
|
|
$
70.90
|
|
Produced coal revenue per
ton sold
|
|
$
80.96
|
|
$
67.38
|
|
|
|
|
|
|
|
Average cash cost per
ton
|
|
$
66.04
|
|
$
55.38
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
100.8
|
|
$
56.1
|
|
Number of employees at period
end
|
|
7,613
|
|
5,951
|
|
|
|
|
|
|
|
|
|
March 31,
2011
|
|
December 31,
2010
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
280.7
|
|
$
327.2
|
|
Trade and other accounts
receivable
|
|
366.1
|
|
296.8
|
|
Inventories
|
|
304.5
|
|
289.0
|
|
Income tax receivable
|
|
13.0
|
|
10.9
|
|
Other current assets
|
|
208.9
|
|
193.2
|
|
Property, plant and equipment,
net
|
|
3,236.1
|
|
3,217.7
|
|
Intangible assets,
net
|
|
106.6
|
|
120.9
|
|
Goodwill
|
|
36.7
|
|
36.7
|
|
Other noncurrent
assets
|
|
111.5
|
|
118.6
|
|
|
|
|
|
|
|
Total assets
|
|
$
4,664.1
|
|
$
4,611.0
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt
|
|
$
9.7
|
|
$
12.3
|
|
Accounts payable, principally
trade and bank overdrafts
|
|
255.5
|
|
245.3
|
|
Payroll and employee
benefits
|
|
103.6
|
|
95.4
|
|
Other current
liabilities
|
|
325.1
|
|
310.0
|
|
Long-term debt
|
|
1,309.3
|
|
1,303.9
|
|
Deferred taxes
|
|
165.2
|
|
163.4
|
|
Pension obligations
|
|
76.4
|
|
79.7
|
|
Other noncurrent
liabilities
|
|
631.0
|
|
620.5
|
|
|
|
|
|
|
|
Total
liabilities
|
|
2,875.8
|
|
2,830.5
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
1,788.3
|
|
1,780.5
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
|
$
4,664.1
|
|
$
4,611.0
|
|
|
|
|
|
|
Note 1: The number of shares used to calculate basic Net
(loss) income per share is based on the weighted average
outstanding shares of Massey during the respective periods.
The number of shares used to calculate diluted Net (loss)
income per share is based on the number of shares used to calculate
basic Net (loss) income per share plus the dilutive effect of stock
options and other stock-based instruments held by Massey employees
and directors each period and debt securities convertible into
common stock. In accordance with accounting principles
generally accepted in the United
States ("GAAP"), the effect of certain dilutive securities
was excluded from the calculation of the diluted Net (loss) income
per share in the three months ended March
31, 2011, as such inclusion would result in
antidilution.
Note 2: The three months ended March 31, 2011, includes pretax charges of
$12.4 million in incurred costs,
asset impairments and accrued reserves associated with the tragic
accident at the Upper Big Branch mine ("UBB") that occurred in
April 2010. The table below
summarizes expenses incurred by Massey related to the UBB accident,
broken down by the financial statement line where the expenses were
included:
|
|
Three Months
Ended
|
|
|
|
March
31,
|
|
December
31,
|
|
|
|
2011
|
|
2010
|
|
2010
|
|
Cost of produced coal
revenue
|
|
$
12.4
|
|
$
-
|
|
$
23.1
|
|
UBB charges
|
|
$
12.4
|
|
$
-
|
|
$
23.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 3: Transaction costs represent approximately
$5.4 million of pre-tax expenses
(recorded in Selling, general and administrative expense) related
to the planned merger with Alpha Natural Resources, Inc.
These costs include legal, professional services, and other
administrative expenses.
Note 4: Loss (Gain) on derivative instruments represents
the net loss (gain) for certain coal contracts that meet the
definition of a derivative instrument but do not qualify for the
normal purchase normal sale exception. These contracts are
recognized at fair value and changes to their value are recognized
as gains or losses in the current period earnings.
Note 5: "EBIT" is defined as (Loss) Income before interest
and taxes. "EBITDA" is defined as (Loss) Income before
interest and taxes before deducting Depreciation, depletion, and
amortization ("DD&A"). "Adjusted EBITDA" is defined as
EBITDA before UBB charges (see Note 2), Transaction costs (see Note
3), and Loss (Gain) on derivative instruments (see Note 4), which
we consider significant items that are not related to our ongoing,
underlying business and which distorts comparability of results.
Although EBIT, EBITDA and Adjusted EBITDA are not measures of
performance calculated in conformity with GAAP, management believes
that both measures are useful to an investor in evaluating Massey
because they are widely used in the coal industry as measures to
evaluate a company’s operating performance before debt expense and
as a measure of its cash flow. EBIT, EBITDA and Adjusted
EBITDA do not purport to represent operating income, net income or
cash generated by operating activities and should not be considered
in isolation or as a substitute for measures of performance
calculated in accordance with GAAP. In addition, because
EBIT, EBITDA and Adjusted EBITDA are not calculated identically by
all companies, the presentation here may not be comparable to other
similarly titled measures of other companies. The table below
reconciles the GAAP measure of Net (loss) income to EBIT, EBITDA
and Adjusted EBITDA.
|
Three Months
Ended
|
|
|
March
31,
|
|
|
2011
|
|
2010
|
|
Net (loss) income
|
$
(7.7)
|
|
$
33.6
|
|
Plus: Income tax (benefit)
expense
|
(2.3)
|
|
13.2
|
|
Plus: Net interest expense
and
|
|
|
|
|
Gain on short-term investment
|
25.5
|
|
20.0
|
|
EBIT
|
15.5
|
|
66.8
|
|
Plus: Depreciation, depletion
and amortization
|
97.2
|
|
64.5
|
|
EBITDA
|
112.7
|
|
131.3
|
|
Plus: UBB charges (see Note
2)
|
12.4
|
|
-
|
|
Plus: Transaction costs (see
Note 3)
|
5.4
|
|
-
|
|
Plus: Loss (Gain) on derivative
instruments (see
|
|
|
|
|
Note 4)
|
18.4
|
|
(36.5)
|
|
Adjusted EBITDA
|
$
148.9
|
|
$
94.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
|
December
31,
|
|
|
|
|
2010
|
|
|
|
Net (loss) income
|
$
(70.1)
|
|
|
|
Plus: Income tax (benefit)
expense
|
(19.5)
|
|
|
|
Plus: Net interest expense
and
|
|
|
|
|
Gain on short-term investment
|
25.8
|
|
|
|
EBIT
|
(63.8)
|
|
|
|
Plus: Depreciation, depletion
and amortization
|
99.6
|
|
|
|
EBITDA
|
35.8
|
|
|
|
Plus: UBB charges (see Note
2)
|
23.1
|
|
|
|
Plus: Loss (Gain) on derivative
instruments (see
|
|
|
|
|
Note 4)
|
0.7
|
|
|
|
Adjusted EBITDA
|
$
59.6
|
|
|
|
|
|
|
|
Note 6: "Average cash cost per ton" is calculated as Cost
of produced coal revenue (excluding Selling, general and
administrative expense ("SG&A"), DD&A and the UBB charges)
divided by the number of produced tons sold. Although Average cash
cost per ton is not a measure of performance calculated in
accordance with GAAP, management believes that it is useful to
investors in evaluating Massey because it is widely used in the
coal industry as a measure to evaluate a company's control over its
cash costs. Average cash cost per ton should not be
considered in isolation or as a substitute for measures of
performance in accordance with GAAP. In addition, because
Average cash cost per ton is not calculated identically by all
companies, the presentation here may not be comparable to other
similarly titled measures of other companies. The table below
reconciles the GAAP measure of Total costs and expenses to Average
cash cost per ton.
|
Three Months
Ended
|
|
|
March
31,
|
|
|
2011
|
|
2010
|
|
2010
|
|
Total costs and
expenses
|
$
934.3
|
|
$
621.8
|
|
$
793.8
|
|
Less: Freight and handling
costs
|
84.4
|
|
74.3
|
|
51.3
|
|
Less: Cost of purchased coal
revenue
|
15.8
|
|
20.6
|
|
20.9
|
|
Less: Depreciation, depletion
and
|
|
|
|
|
|
|
amortization
|
97.2
|
|
64.5
|
|
99.6
|
|
Less: Selling, general and
administrative
|
27.3
|
|
28.1
|
|
37.5
|
|
Less: Other expense
|
0.8
|
|
0.9
|
|
0.8
|
|
Less: Loss (Gain) on derivative
instruments (see Note 4)
|
18.4
|
|
(36.5)
|
|
0.7
|
|
Less: UBB charges (see Note
2)
|
12.4
|
|
-
|
|
23.1
|
|
Average cash cost
|
$
678.0
|
|
$
469.9
|
|
$
559.9
|
|
Average cash cost per
ton
|
$
66.04
|
|
$
55.38
|
|
$
62.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 7: Massey's debt is comprised of the following:
|
March
31,
|
|
December
31,
|
|
|
2011
|
|
2010
|
|
6.875% senior notes due 2013,
net of discount of $2.3
|
|
|
|
|
and $2.5,
respectively
|
$ 757.7
|
|
$
757.5
|
|
3.25% convertible senior notes
due 2015, net of discount of $107.5
|
|
|
|
|
and $112.7,
respectively
|
551.5
|
|
546.4
|
|
2.25% convertible senior notes
due 2024
|
9.7
|
|
9.6
|
|
Capital lease
obligations
|
0.1
|
|
2.7
|
|
Total debt
|
1,319.0
|
|
1,316.2
|
|
Less: Short-term
debt
|
9.7
|
|
12.3
|
|
Total long-term debt
|
$ 1,309.3
|
|
$
1,303.9
|
|
|
|
|
|
Note 8: "Net debt" is calculated as the sum of Short-term
debt and Long-term debt less Cash and cash equivalents and
Restricted cash (included in Other current assets). Although
Net debt is not a measure of performance calculated in accordance
with GAAP, management believes that it is useful to an investor in
evaluating Massey because it provides a clearer comparison of the
Company's debt position from period to period. Net debt
should not be considered in isolation or as a substitute for
measures of performance in accordance with GAAP. The table
below reconciles the GAAP measure of Long-term debt to Net
debt.
|
March
31,
|
|
December
31,
|
|
|
2011
|
|
2010
|
|
Long-term debt
|
$
1,309.3
|
|
$
1,303.9
|
|
Plus: Short-term
debt
|
9.7
|
|
12.3
|
|
Less: Cash and cash
equivalents
|
280.7
|
|
327.2
|
|
Less: Restricted
cash
|
73.4
|
|
73.4
|
|
Net debt
|
$
964.9
|
|
$
915.6
|
|
|
|
|
|
Note 9: The "Total debt-to-book capitalization" ratio is
calculated as the sum of Short-term debt and Long-term debt divided
by the sum of Short-term debt, Long-term debt and Total
shareholders' equity. The "Total net debt-to-book
capitalization" ratio is calculated as the sum of Net debt
(calculated in Note 7) divided by the sum of Net debt and Total
shareholders' equity. The tables below calculate the Total
debt-to-book capitalization and Total net debt-to-book
capitalization ratios.
|
March
31,
|
|
December
31,
|
|
|
2011
|
|
2010
|
|
Long-term debt
|
$ 1,309.3
|
|
$
1,303.9
|
|
Plus: Short-term
debt
|
9.7
|
|
12.3
|
|
Total debt
(numerator)
|
1,319.0
|
|
1,316.2
|
|
|
|
|
|
|
Plus: Total shareholders'
equity
|
1,788.3
|
|
1,780.5
|
|
Book capitalization
(denominator)
|
$ 3,107.3
|
|
$
3,096.7
|
|
|
|
|
|
|
Total debt-to-book
capitalization ratio
|
42.4%
|
|
42.5%
|
|
|
|
|
|
|
|
|
|
|
|
Net debt (from Note 8)
(numerator)
|
$ 964.9
|
|
$
915.6
|
|
Plus: Total shareholders'
equity
|
1,788.3
|
|
1,780.5
|
|
Adjusted book capitalization
(denominator)
|
$ 2,753.2
|
|
$
2,696.1
|
|
|
|
|
|
|
Total net debt-to-book
capitalization ratio
|
35.0%
|
|
34.0%
|
|
|
|
|
|
Note 10: "Operating cash margin per ton" is calculated as
the difference between Produced coal revenue per ton sold (Produced
coal revenue divided by Total produced tons sold) and Average cash
cost per ton (computed in Note 6). Although Operating cash
margin per ton is not a measure of performance calculated in
accordance with GAAP, management believes that it is useful to an
investor in evaluating Massey because it is widely used in the coal
industry as a measure to evaluate a company's profitability from
produced tons sold. Operating cash margin per ton should not
be considered in isolation or as a substitute for measures of
performance in accordance with GAAP. In addition, because
Operating cash margin per ton may not be calculated identically by
all companies, the presentation here may not be comparable to other
similarly titled measures of other companies. The table below
reconciles the GAAP measure of Produced coal revenue to Operating
cash margin per ton.
|
Three Months
Ended
|
|
|
March
31,
|
|
|
2011
|
|
2010
|
|
|
$
|
Per
Ton
|
|
$
|
Per
Ton
|
|
Produced coal revenue
|
$ 831.3
|
$ 80.96
|
|
$ 571.8
|
$ 67.38
|
|
Less: Average cash
cost
|
|
|
|
|
|
|
(from
Note 6)
|
678.0
|
66.04
|
|
469.9
|
55.38
|
|
Operating cash margin
|
$ 153.3
|
$ 14.92
|
|
$ 101.9
|
$ 12.00
|
|
|
|
|
|
|
|
Note 11: "Other (loss) income" is calculated as the sum of
Purchased coal revenue and Other revenue less Cost of purchased
coal revenue, Other expense and Loss (Gain) on derivative
instruments. Although Other (loss) income is not a measure of
performance calculated in accordance with GAAP, management believes
that it is useful to investors in evaluating Massey because it is a
widely used measure of gross income from non-core sources.
Other (loss) income should not be considered in isolation or
as a substitute for measures of performance in accordance with
GAAP. In addition, because Other (loss) income is not
calculated identically by all companies, the presentation here may
not be comparable to other similarly titled measures of other
companies. The table below reconciles the GAAP measure of
Other revenue to Other (loss) income.
|
Three Months
Ended
|
|
|
March
31,
|
|
|
2011
|
|
2010
|
|
Other revenue
|
$
18.1
|
|
$
23.0
|
|
Plus: Purchased coal
revenue
|
16.0
|
|
19.5
|
|
Less: Cost of purchased coal
revenue
|
15.8
|
|
20.6
|
|
Less: Other expense
|
0.8
|
|
0.9
|
|
Less: Loss (Gain) on derivative
instruments
|
18.4
|
|
(36.5)
|
|
Other (loss) income
|
$
(0.9)
|
|
$
57.5
|
|
|
|
|
|
SOURCE Massey Energy Company