Attached files

file filename
8-K - 8-K - Foresight Energy LPfelp-8k_20150730.htm

Exhibit 99.1

 

Foresight Energy LP Announces Second Quarter 2015 Results

 

Second Quarter 2015 Highlights:

 

·

Sales volumes increased to 5.6 million tons contributing to total revenues of $251.2 million and Adjusted EBITDA of $103.5 million

·

Announced quarterly cash distribution of $0.38 per unit

·

Further improved liquidity by amending its credit facility

·

Maintaining focus on delivering synergies as part of the Murray Energy Corporation transaction by lowering SG&A, improving Foresight’s cost  structure and reducing capital spending

 

 

ST. LOUIS, Missouri—(BUSINESS WIRE)—July 30, 2015—Foresight Energy LP (NYSE: FELP) today reported sales volumes of 5.6 million tons, total revenues of $251.2 million and Adjusted EBITDA of $103.5 million for the quarter ended June 30, 2015.  Net loss attributable to limited partner units amounted to $(25.4) million or $(0.20) per unit, which includes $(12.3) million, or $(0.09) per unit, of transition and reorganization costs related to the transaction with Murray Energy Corporation.  

“The second quarter was significant for Foresight as we announced the transaction with Murray Energy Corporation and made considerable progress in transitioning and reorganizing our operations to begin taking advantage of significant synergies between these two leading coal producers," said Robert D. Moore, Foresight’s President and Chief Executive Officer. "This transaction creates a pipeline of productive coal assets that can support Foresight’s ability to generate cash flow and bolster its growth in spite of the challenging coal markets.”

Foresight also announced that the Board of Directors of its General Partner approved a quarterly cash distribution of $0.38 per unit, an annualized rate of $1.52 per unit.  This distribution represents an increase of 2.7% from the prior distribution and a 12.6% increase over the minimum quarterly distribution of $0.3375 per unit established at the time of its IPO.  The distribution is payable on August 26, 2015 for unitholders of record on August 14, 2015.  

Consolidated Financial Results

Three Months Ended June 30, 2015 Compared to Three Months Ended June 30, 2014

Total revenues were $251.2 million for the second quarter of 2015 compared to $266.7 million for the second quarter of 2014.  Coal sales decreased $16.8 million from the second quarter of 2014 due to a decline in coal sales realization per ton sold of $4.76 offset by a 3.8% increase in sales volumes compared to the second quarter of 2014.  Coal sales realization per ton sold decreased from $49.14 per ton to $44.38 per ton due to the continued weakness in coal markets, particularly in international markets where pricing remains challenged.  Total revenues for the second quarter of 2015 were favorably impacted by $1.3 million of other revenues related to the drop-down transactions completed with Murray Energy during the quarter.

Cost of coal produced was $122.0 million for the second quarter of 2015 compared to $106.6 million for the second quarter of 2014.  The increase of $15.4 million from the second quarter of 2014 was driven by a $2.14 per ton increase in the cash cost per ton sold, as well as a 3.3% increase in sales volumes.  The increase in cash cost per ton sold during the current quarter was principally driven by higher repair costs, maintenance, roof control and longwall-related costs at Foresight’s Williamson and Sugar Camp mines offset by synergies resulting from the Murray Energy transaction. Also included in cost of coal produced for the second quarter of 2015 were the direct and indirect costs of the combustion event at our Hillsboro operation, which required us to temporarily idle the mine.  However, these costs were partially offset by a favorable adjustment related to a refund from our utility provider during the second quarter of 2015.  While production was impacted by this event, Foresight had sufficient inventory on hand at both our Hillsboro and Macoupin operations to satisfy sales commitments during this period.

1

 


Transportation expense was $46.0 million for the second quarter of 2015 compared to $48.2 million for the second quarter of 2014.  The decrease of $2.2 million was primarily related to lower liquidated damages charges due to the reduction in the required minimum volumes through Convent Marine Terminal.

Depreciation, depletion and amortization expense was $52.7 million for the second quarter of 2015 compared to $41.4 million for the second quarter of 2014.  The increase of $11.3 million was primarily due to the startup of our second longwall at our Sugar Camp complex, which came out of development in June of 2014.

Selling, general and administrative expenses were $6.1 million for the second quarter of 2015 compared to $11.2 million for the second quarter of 2014.  The decrease of $5.1 million was primarily due to synergies from the Murray Energy transaction including lower discretionary bonus and equity-based compensation expenses during the current year period. Also, the prior year period included $1.5 million in expense for equity awards that were granted upon the closing of the IPO and vested immediately.  

Transition and reorganization costs were $12.3 million for the second quarter of 2015.  As part of the Murray Energy transaction, Foresight entered into a management services agreement with Murray Energy with the intent of optimizing and reorganizing certain corporate administrative functions and generating synergies between the two companies through the elimination of redundant headcount.  The costs for the current period are comprised of retention compensation to certain employees during the transition period and termination benefits to employees whose positions were replaced during the current period by Murray Energy employees under the management services agreement.  Included in these costs were $5.8 million of expense paid by Foresight Reserves, Foresight’s parent company, which were recorded as capital contributions, $2.6 million of equity-based compensation for the accelerated vesting of certain equity awards and various other one-time charges related to the transaction.  An additional $3.3 million in costs paid by Foresight Reserves were deferred and will be expensed over the employee retention periods.

Foresight recorded a loss on our commodity derivative contracts of $5.9 million for the second quarter of 2015 compared to a $7.0 million gain for the second quarter of 2014.  This change is attributed to an increase in the API 2 coal index forward price curve during the second quarter of 2015 as opposed to a decline in the API 2 forward price curve during the second quarter of 2014. For the current quarter, Foresight had realized gains of $27.4 million of which $15.8 million was for contracts that settled prior to their contractual maturities, to lock-in gains imbedded in those derivatives.

Adjusted EBITDA was $103.5 million for the second quarter of 2015 compared to $104.5 million for the second quarter of 2014.  The slight decrease from the prior year quarter was due to lower coal sales and higher cash costs during the current year period offset by increased sales volumes and the recognition of realized gains on commodity derivative contracts.

Liquidity and Financing

During the second quarter of 2015, Foresight improved its liquidity position by increasing the capacity under its revolving credit facility by $50.0 million and issuing an incremental $60.0 million of term loan borrowings.  As of June 30, 2015, Foresight had $203.0 million of liquidity, comprised of $28.0 million in cash and $175.0 million of availability under its revolving credit facility.  Foresight continues to focus on managing its available liquidity through these difficult market conditions and will continue to pursue drop-down transactions that are accretive to Foresight going forward.

Outlook

Looking ahead, Foresight has updated its full-year earnings outlook to reflect results to date and to take account of the continued decline in the coal markets and to incorporate the contributions from our drop-down transactions and management services agreement, in addition to the other expected synergies from the transaction with Murray Energy. Foresight’s focus continues to be on delivering the synergies by reducing overhead costs and identifying ways to streamline operations, further improving its cost structure.  Considering the items mentioned above, Foresight is adjusting the previously issued guidance for its operating and investment activities.

“Although we are tempering our outlook to reflect the current market environment, Foresight is committed to maintaining its cost leadership and profitability in order to continue supporting its distribution,” said Robert D. Moore, Foresight’s President and Chief Executive Officer.

Sales Volumes – Guidance for sales volumes is reduced to 22.5 to 23.5 million tons from the previous range, which was between 22.8 and 25.2 million tons.  Foresight has current commitments for 21.9 million tons for 2015.

Adjusted EBITDA – As a result of lower expected sales volumes, Foresight is tightening its adjusted EBITDA guidance to a range of $385 to $400 million from the previous range of $385 to $425 million.  

Capital Expenditures – As a result of realized and expected synergies with Murray Energy, guidance for total 2015 capital expenditures is being revised downward and is now estimated to be $105 to $110 million, including maintenance capital estimates of $70 to $80 million.  The prior outlook estimate was between $115 to $130 million, including a maintenance capital range of $80 to $90 million.

2

 


Forward-Looking Statements

This press release contains “forward-looking” statements within the meaning of the federal securities laws. These statements contain words such as “possible,” “intend,” “will,” “if” and “expect” and can be impacted by numerous factors, including risks relating to the securities markets, the impact of adverse market conditions affecting business of the Partnership, adverse changes in laws including with respect to tax and regulatory matters and other risks. There can be no assurance that actual results will not differ from those expected by management of the Partnership. The Partnership undertakes no obligation to update or revise such forward-looking statements to reflect events or circumstances that occur, or which the Partnership becomes aware of, after the date hereof.

 

Non-GAAP Financial Measures

Adjusted EBITDA and distributable cash flow (“DCF”) are non-GAAP supplemental financial measures that management and external users of the Partnership’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies, may use to assess:

·

the Partnership’s operating performance as compared to other publicly traded partnerships, without regard to historical cost basis or, in the case of Adjusted EBITDA, financing methods;

 

·

the ability of the Partnership’s assets to generate sufficient cash flow to make distributions to its unitholders;

 

·

the Partnership’s ability to incur and service debt and fund capital expenditures; and

·

the viability of acquisitions and other capital expenditure projects and the returns on investment of various expansion and growth opportunities.

We define Adjusted EBITDA as net income (loss) attributable to controlling interests before interest, income taxes, depreciation, depletion, amortization and accretion. Adjusted EBITDA is also adjusted for equity-based compensation, unrealized gains or losses on derivatives, early debt extinguishment costs and material nonrecurring or other items which may not reflect the trend of future results. We define DCF as Adjusted EBITDA less cash interest expense, net and estimated maintenance capital expenditures, plus returns on our direct financing lease and contractual override arrangements.

 

We believe that the presentation of Adjusted EBITDA and DCF provides useful information to investors in assessing the Partnership’s financial condition and results of operations. Adjusted EBITDA and DCF should not be considered alternatives to net income, operating income, or any other measure of financial performance presented in accordance with U.S. GAAP, nor should Adjusted EBITDA and DCF be considered alternatives to operating surplus, adjusted operating surplus or other definitions in the Partnership’s partnership agreement. Adjusted EBITDA and DCF have important limitations as analytical tools because they exclude some but not all items that affect net income.  Additionally, because Adjusted EBITDA and DCF may be defined differently by other companies in the industry, and the Partnership’s definition of Adjusted EBITDA and DCF may not be comparable to similarly titled measures of other companies, thereby diminishing their utility. For a reconciliation of these non-U.S. GAAP measures to their most directly comparable U.S. GAAP financial measure, please see the table below.

 

This press release references forward-looking estimates of Adjusted EBITDA projected to be generated by the Partnership during 2015 as well as the Adjusted EBITDA projected to be contributed annually by the acquisition of assets from Foresight Reserves and Murray Energy. A reconciliation of estimated 2015 Adjusted EBITDA to U.S. GAAP net income is not provided because U.S. GAAP net income for the projection period is not assessable. The Partnership’s net income is affected by unrealized gains and losses on commodity derivative contracts, which are not assessable at this time because they will be a function of prevailing market prices for coal in the future. The amount of such gains and losses could be significant, such that the amount of additional net income would vary substantially from the amount of projected Adjusted EBITDA.   A reconciliation of the Adjusted EBITDA projected to be contributed annually by the acquired assets is not provided because the Partnership does not allocate selling, general and administrative or interests costs among its assets (including the acquired assets).

 

About Foresight Energy LP

Foresight Energy LP is a leading producer and marketer of thermal coal controlling over 3 billion tons of coal reserves in the Illinois Basin. Foresight currently operates four mining complexes (Williamson, Sugar Camp, Hillsboro and Macoupin), with four longwall systems, and the Sitran river terminal on the Ohio River.   Foresight’s operations are strategically located near multiple rail and river transportation access points, providing transportation cost certainty and flexibility to direct shipments to the domestic and international markets.  

Contact

Oscar A. Martinez

Senior Vice President & Chief Financial Officer

(314) 932-6152

Investor.relations@foresight.com

3

 


Foresight Energy LP

Unaudited Condensed Consolidated Statements of Operations

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

(In Thousands, Except per Unit Data)

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal sales

$

249,900

 

 

$

266,677

 

 

$

488,815

 

 

$

509,400

 

Other revenues

 

1,322

 

 

 

 

 

 

1,322

 

 

 

 

Total revenues

 

251,222

 

 

 

266,677

 

 

 

490,137

 

 

 

509,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of coal produced (excluding depreciation, depletion and amortization)

 

121,987

 

 

 

106,581

 

 

 

232,575

 

 

 

199,529

 

Cost of coal purchased

 

1,902

 

 

 

527

 

 

 

2,008

 

 

 

732

 

Transportation

 

46,021

 

 

 

48,174

 

 

 

93,380

 

 

 

106,735

 

Depreciation, depletion and amortization

 

52,731

 

 

 

41,370

 

 

 

91,549

 

 

 

77,306

 

Accretion on asset retirement obligations

 

567

 

 

 

405

 

 

 

1,134

 

 

 

810

 

Selling, general and administrative

 

6,057

 

 

 

11,196

 

 

 

20,523

 

 

 

20,234

 

Transition and reorganization costs

 

12,251

 

 

 

 

 

 

12,251

 

 

 

 

Loss (gain) on commodity derivative contracts

 

5,905

 

 

 

(7,028

)

 

 

(23,162

)

 

 

(22,429

)

Other operating income, net

 

(278

)

 

 

(1,622

)

 

 

(14,258

)

 

 

(2,320

)

Operating income

 

4,079

 

 

 

67,074

 

 

 

74,137

 

 

 

128,803

 

Other expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on early extinguishment of debt

 

 

 

 

4,979

 

 

 

 

 

 

4,979

 

Interest expense, net

 

29,359

 

 

 

30,350

 

 

 

56,700

 

 

 

59,954

 

Net (loss) income

 

(25,280

)

 

 

31,745

 

 

 

17,437

 

 

 

63,870

 

Less: net income attributable to noncontrolling interests

 

123

 

 

 

1,390

 

 

 

534

 

 

 

2,015

 

Net (loss) income attributable to controlling interests

 

(25,403

)

 

 

30,355

 

 

 

16,903

 

 

 

61,855

 

Less: net income attributable to predecessor equity

 

 

 

 

34,586

 

 

 

23

 

 

 

66,086

 

Net (loss) income attributable to limited partner units

$

(25,403

)

 

$

(4,231

)

 

$

16,880

 

 

$

(4,231

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income subsequent to initial public offering available to limited partner units - basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units

$

(12,713

)

 

$

(2,073

)

 

$

8,444

 

 

$

(2,073

)

Subordinated units

$

(12,690

)

 

$

(2,158

)

 

$

8,436

 

 

$

(2,158

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income subsequent to initial public offering per limited partner unit - basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units

$

(0.20

)

 

$

(0.03

)

 

$

0.13

 

 

$

(0.03

)

Subordinated units

$

(0.20

)

 

$

(0.03

)

 

$

0.13

 

 

$

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average limited partner units outstanding - basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units

 

65,071

 

 

 

64,811

 

 

 

65,021

 

 

 

64,811

 

Subordinated units

 

64,955

 

 

 

64,739

 

 

 

64,913

 

 

 

64,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per limited partner unit

$

0.37

 

 

$

 

 

$

0.73

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 


Foresight Energy LP

Unaudited Condensed Consolidated Balance Sheets

 

 

June 30,

 

 

December 31,

 

 

2015

 

 

2014

 

 

(In Thousands)

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

28,025

 

 

$

26,509

 

Accounts receivable

 

78,494

 

 

 

80,911

 

Due from affiliates

 

4,258

 

 

 

532

 

Financing receivables - affiliates

 

2,588

 

 

 

-

 

Inventories

 

118,654

 

 

 

92,075

 

Prepaid expenses

 

8,102

 

 

 

2,157

 

Prepaid royalties

 

3,848

 

 

 

8,380

 

Deferred longwall costs

 

25,694

 

 

 

23,224

 

Coal derivative assets

 

26,875

 

 

 

36,080

 

Other current assets

 

3,326

 

 

 

6,302

 

Total current assets

 

299,864

 

 

 

276,170

 

Property, plant, equipment and development, net

 

1,485,593

 

 

 

1,522,488

 

Due from affiliates

 

2,691

 

 

 

 

Financing receivables - affiliates

 

71,510

 

 

 

 

Prepaid royalties

 

65,453

 

 

 

59,967

 

Coal derivative assets

 

19,071

 

 

 

24,957

 

Other assets

 

31,451

 

 

 

32,070

 

Total assets

$

1,975,633

 

 

$

1,915,652

 

Liabilities and partners’ capital

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of long-term debt and capital lease obligations

$

101,307

 

 

$

44,143

 

Accrued interest

 

24,105

 

 

 

25,136

 

Accounts payable

 

40,091

 

 

 

60,206

 

Accrued expenses and other current liabilities

 

38,199

 

 

 

37,820

 

Due to affiliates

 

10,231

 

 

 

15,107

 

Total current liabilities

 

213,933

 

 

 

182,412

 

Long-term debt and capital lease obligations

 

1,402,537

 

 

 

1,316,528

 

Sale-leaseback financing arrangements affiliate

 

193,434

 

 

 

193,434

 

Asset retirement obligations

 

31,426

 

 

 

31,373

 

Other long-term liabilities

 

6,019

 

 

 

5,508

 

Total liabilities

 

1,847,349

 

 

 

1,729,255

 

Total partners' capital

 

128,284

 

 

 

186,397

 

Total liabilities and partners' capital

$

1,975,633

 

 

$

1,915,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 


Foresight Energy LP

Unaudited Condensed Consolidated Statements of Cash Flows

 

 

Six Months Ended

 

 

June 30,

 

 

2015

 

 

2014

 

 

(In Thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

$

17,437

 

 

$

63,870

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

91,549

 

 

 

77,306

 

Equity-based compensation

 

11,637

 

 

 

2,180

 

Unrealized losses (gains) on commodity derivative contracts and cumulative prior unrealized gains realized during the period

 

17,470

 

 

 

(17,710

)

Realized gain on commodity derivative contracts included in investing activities

 

(19,073

)

 

 

 

Transition and reorganization expenses paid by Foresight Reserves LP

 

5,758

 

 

 

 

Noncash loss on early extinguishment of debt

 

 

 

 

4,681

 

Other

 

4,467

 

 

 

5,692

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

2,417

 

 

 

(6,244

)

Due from/to affiliates, net

 

(6,835

)

 

 

3,339

 

Inventories

 

(24,657

)

 

 

(15,350

)

Prepaid expenses and other current assets

 

(1,384

)

 

 

(5,024

)

Prepaid royalties

 

(954

)

 

 

73

 

Commodity derivative contract assets and liabilities, net

 

(2,174

)

 

 

(1,399

)

Accounts payable

 

(20,115

)

 

 

10,867

 

Accrued interest

 

(1,031

)

 

 

2,361

 

Accrued expenses and other current liabilities

 

(2,515

)

 

 

1,416

 

Other

 

(3,117

)

 

 

(472

)

Net cash provided by operating activities

 

68,880

 

 

 

125,586

 

Cash flows from investing activities

 

 

 

 

 

 

 

Investment in property, plant, equipment and development

 

(55,124

)

 

 

(118,629

)

Investment in transactions with Murray Energy (affiliate)

 

(75,000

)

 

 

 

Acquisition of an affiliate

 

 

 

 

(3,822

)

Proceeds from sale of equipment

 

 

 

 

40

 

Settlement of coal derivative contracts

 

19,073

 

 

 

 

Net cash used in investing activities

 

(111,051

)

 

 

(122,411

)

Cash flows from financing activities

 

 

 

 

 

 

 

Net increase in borrowings under revolving credit facility

 

49,000

 

 

 

54,000

 

Net increase in borrowings under A/R securitization program

 

56,500

 

 

 

 

Proceeds from other long-term debt

 

59,325

 

 

 

29,719

 

Payments on other long-term debt and capital lease obligations

 

(22,248

)

 

 

(289,467

)

Distributions paid

 

(95,200

)

 

 

(117,767

)

Proceeds from issuance of common units (net of underwriters' discount)

 

 

 

 

329,875

 

Initial public offering costs paid (other than underwriters' discount)

 

 

 

 

(7,061

)

Debt issuance costs paid

 

(2,473

)

 

 

(297

)

Other

 

(1,217

)

 

 

 

Net cash provided by (used in) financing activities

 

43,687

 

 

 

(998

)

Net increase in cash and cash equivalents

 

1,516

 

 

 

2,177

 

Cash and cash equivalents, beginning of period

 

26,509

 

 

 

24,787

 

Cash and cash equivalents, end of period

$

28,025

 

 

$

26,964

 

 

 

 

 

 

 

 

 

Supplemental information and disclosures of non-cash financing activities:

 

 

 

 

 

 

 

Interest paid, net of amounts capitalized

$

54,476

 

 

$

53,863

 

Non-cash distribution

$

 

 

$

12,187

 

Non-cash contribution

$

9,079

 

 

$

 

Short-term insurance financing

$

2,806

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 


Reconciliation of U.S. GAAP Net (Loss) Income Attributable to Controlling Interests to Adjusted EBITDA and DCF:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2015

 

 

June 30, 2014

 

 

March 31, 2015

 

 

June 30, 2015

 

 

June 30, 2014

 

 

 

(In Thousands)

Net (loss) income attributable to controlling interests

$

(25,403

)

 

$

30,355

 

 

$

42,306

 

 

$

16,903

 

 

$

61,855

 

 

Interest expense, net

 

29,359

 

 

 

30,350

 

 

 

27,341

 

 

 

56,700

 

 

 

59,954

 

 

Depreciation, depletion and amortization

 

52,731

 

 

 

41,370

 

 

 

38,818

 

 

 

91,549

 

 

 

77,306

 

 

Accretion on asset retirement obligations

 

567

 

 

 

405

 

 

 

567

 

 

 

1,134

 

 

 

810

 

 

Transition and reorganization costs(1)

 

12,251

 

 

 

 

 

 

 

 

 

12,251

 

 

 

 

 

Loss on early extinguishment of debt

 

 

 

 

4,979

 

 

 

 

 

 

 

 

 

4,979

 

 

Equity-based compensation(1)

 

759

 

 

 

1,805

 

 

 

8,231

 

 

 

8,990

 

 

 

2,180

 

 

Unrealized loss (gain) on commodity derivative contracts and prior cumulative unrealized gains realized during the period

 

33,252

 

 

 

(4,800

)

 

 

(15,782

)

 

 

17,470

 

 

 

(17,710

)

 

Adjusted EBITDA

 

103,516

 

 

 

104,464

 

 

 

101,481

 

 

 

204,997

 

 

$

189,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: estimated maintenance capital expenditures(2)

 

(18,000

)

 

 

(18,000

)

 

 

(19,300

)

 

 

(37,300

)

 

 

 

 

 

Less: cash interest expense, net(3)

 

(27,731

)

 

 

(28,760

)

 

 

(25,713

)

 

 

(53,444

)

 

 

 

 

 

Add: return of investment on financing arrangements(4)

 

903

 

 

 

 

 

 

 

 

 

903

 

 

 

 

 

 

Distributable cash flow

$

58,688

 

 

$

57,704

 

 

$

56,468

 

 

$

115,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) - Equity-based compensation of $2,647 was recorded in transition and reorganization costs for the three and six months ended June 30, 2015.

 

 

(2) - Amount represents the average estimated quarterly maintenance capital expenditures required to maintain our assets over the long-term.

(3) - Cash interest expense is calculated as U.S. GAAP interest expense for the period excluding the amortization expense recorded during the period for deferred debt issuance costs and debt discounts.

(4) - Return of investment on financing arrangements represents the scheduled principal repayments under the overriding royalty financing arrangement and direct financing lease with Murray Energy.

 

 

 

Operating Metrics

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2015

 

 

June 30, 2014

 

 

March 31, 2015

 

 

June 30, 2015

 

 

June 30, 2014

 

 

 

(In Thousands, Except Per Ton Data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Produced tons sold

 

5,589

 

 

 

5,413

 

 

 

5,101

 

 

 

10,690

 

 

 

10,114

 

 

Purchased tons sold

 

42

 

 

 

14

 

 

 

 

 

 

42

 

 

 

19

 

 

Total tons sold

 

5,631

 

 

 

5,427

 

 

 

5,101

 

 

 

10,732

 

 

 

10,133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tons produced

 

4,700

 

 

 

5,578

 

 

 

6,608

 

 

 

11,309

 

 

 

10,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal sales realization per ton sold(1)

$

44.38

 

 

$

49.14

 

 

$

46.84

 

 

$

45.55

 

 

$

50.27

 

 

Cash cost per ton sold(2)

$

21.83

 

 

$

19.69

 

 

$

21.68

 

 

$

21.76

 

 

$

19.73

 

 

Netback to mine realization per ton sold(3)

$

36.21

 

 

$

40.26

 

 

$

37.55

 

 

$

36.85

 

 

$

39.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) - Coal sales realization per ton sold is defined as coal sales divided by total tons sold.

(2) - Cash cost per ton sold is defined as cost of coal produced (excluding depreciation, depletion and amortization) divided by produced tons sold.

(3) - Netback to mine realization per ton sold is defined as coal sales less transportation expense divided by tons sold.

 

7