Laserfiche WebLink
Supplemental Financial Data (Unaudited) <br />Peabody <br />For the Quarters and Years Ended Dec. 31, 2015 and 2014 <br />�IOIENERGV <br />Quarter Ended <br />Year Ended <br />Dec. <br />Dec. <br />Dec. <br />Dec. <br />2015 <br />2014 <br />2015 <br />2014 <br />Revenue Summary (In Millions) <br />U.S. Mining Operations <br />$ 840.4 <br />$ 983.6 <br />$ 3,529.4 <br />$ 4,023.8 <br />Australian Mining Operations <br />465.6 <br />676.3 <br />2,005.4 <br />2,671.8 <br />Trading and Brokerage Operations <br />0.1 <br />12.1 <br />42.8 <br />58.4 <br />Other <br />7.0 <br />12.5 <br />31.6 <br />38.2 <br />Total <br />$1.313.1 <br />$ 1.684.5 <br />_$ 5.609.2 <br />$ 6.792.2 <br />Tons Sold (In Millions) <br />Powder River Basin Mining Operations <br />35.7 <br />37.3 <br />138.8 <br />142.6 <br />Midwestern U.S. Mining Operations <br />4.6 <br />6.1 <br />21.2 <br />25.0 <br />Western U.S. Mining Operations <br />4.2 <br />5.8 <br />17.9 <br />23.8 <br />Australian Metallurgical Mining Operations <br />4.0 <br />4.8 <br />15.7 <br />17.2 <br />Australian Thermal Mining Operations <br />5.1 <br />5.5 <br />20.1 <br />21.0 <br />Trading and Brokerage Operations <br />4.3 <br />4.8 <br />15.1 <br />20.2 <br />Total <br />57.9 <br />64.3 <br />228.8 <br />249.8 <br />Revenues per Ton - Mining Operations <br />Powder River Basin 11 <br />$ 13.23 <br />$ 13.02 <br />$ 13.45 <br />$ 13.49 <br />Midwestern U.S. (2) <br />45.59 <br />45.99 <br />46.18 <br />47.99 <br />Western U.S. <br />37.30 <br />37.86 <br />38.09 <br />37.90 <br />Total - U.S.1'l(2) <br />18.87 <br />20.02 <br />19.84 <br />21.03 <br />Australian Metallurgical <br />64.63 <br />87.97 <br />75.04 <br />93.81 <br />Australian Thermal <br />40.71 <br />46.39 <br />41.00 <br />50.46 <br />Total - Australia <br />51.18 <br />65.97 <br />55.96 <br />69.99 <br />Operating Costs per Ton - Mining Operations 131 <br />Powder River Basin 1'1 <br />$ 9.64 <br />$ 9.62 <br />$ 9.97 <br />$ 9.92 <br />Midwestern U.S. <br />34.64 <br />34.31 <br />33.49 <br />35.70 <br />Western U.S. <br />28.43 <br />28.08 <br />27.78 <br />26.69 <br />Total - U.S. (') <br />14.01 <br />14.84 <br />14.57 <br />15.37 <br />Australian Metallurgical <br />68.65 <br />84.33 <br />76.20 <br />102.60 <br />Australian Thermal <br />32.95 <br />35.40 <br />31.36 <br />37.87 <br />Total - Australia <br />48.58 <br />58.44 <br />51.07 <br />67.03 <br />Gross Margin per Ton - Mining Operations 131 <br />Powder River Basin 1'1 <br />$ 3.59 <br />$ 3.40 <br />$ 3.48 <br />$ 3.57 <br />Midwestern U.S. (2) <br />10.95 <br />11.68 <br />12.69 <br />12.29 <br />Western U.S. <br />8.87 <br />9.78 <br />10.31 <br />11.21 <br />Total - U.S. (1)(2) <br />4.86 <br />5.18 <br />5.27 <br />5.66 <br />Australian Metallurgical <br />(4.02) <br />3.64 <br />(1.16) <br />(8.79) <br />Australian Thermal <br />7.76 <br />10.99 <br />9.64 <br />12.59 <br />Total - Australia <br />2.60 <br />7.53 <br />4.89 <br />2.96 <br />Other Supplemental Financial Data (In Millions) <br />Adjusted EBITDA - U.S. Mining <br />$ 216.2 <br />$ 254.3 <br />$ 937.2 <br />$ 1,082.8 <br />Adjusted EBITDA -Australian Mining <br />23.7 <br />77.3 <br />175.4 <br />113.0 <br />Adjusted EBITDA - Trading and Brokerage <br />(3.4) <br />7.2 <br />27.0 <br />14.9 <br />Adjusted EBITDA- Resource Management (41 <br />14.9 <br />16.2 <br />32.2 <br />30.9 <br />Corporate Hedging Results <br />(110.2) <br />(42.4) <br />(436.8) <br />(49.6) <br />Selling and Administrative Expenses <br />(47.6) <br />(55.5) <br />(176.4) <br />(227.1) <br />Restructuring and Pension Charges <br />(0.5) <br />(26.0) <br />(23.5) <br />(26.0) <br />Other Operating Costs, Net Is) <br />(40.1) <br />(23.4) <br />(100.5) <br />(124.9) <br />Adjusted EBITDA <br />53.0 <br />207.7 <br />434.6 <br />814.0 <br />Operating Cash Flows <br />76.2 <br />86.5 <br />(14.4) <br />336.6 <br />Acquisitions of Property, Plant and Equipment <br />49.9 <br />86.9 <br />126.8 <br />194.4 <br />Coal Reserve Lease Expenditures <br />187.4 <br />187.3 <br />277.2 <br />276.7 <br />(t) The finalization ofpricing under a customer sales agreement resulted in additional Powder River Basin revenues per ton, operating costs per ton, and gross <br />margin per ton of $0.23, $0.04, and $0.19, respectively, for the year ended Dec. 31, 2014. The impact on Total - U.S. revenues per ton, operating costs per ton, <br />and gross margin per ton was $0.18, $0.04, and $0.14, respectively, for that period. <br />(2) The finalization of pricing under a customer sales agreement resulted in lower Midwestern U.S. revenues per ton and gross margin per ton of $1.56 for the <br />quarter ended Dec. 31, 2014. The impact on Total - U.S. revenues per ton and gross margin per ton was $0.19 for that period. <br />(3) Includes revenue -based production taxes and royalties; excludes depreciation, depletion and amortization; asset retirement obligation expenses; selling and <br />administrative expenses; restructuring and pension settlement charges; asset impairment; and certain other costs <br />related to post -mining activities. <br />(4) Includes certain asset sales, property management costs and revenues, and coal royalty expense. <br />(5) Includes loss from equity affiliates (before the impact of related changes in deferred tax asset valuation allowance and amortization of basis difference), <br />costs <br />associated with post -mining activities, and minimum charges on certain transportation -related contracts. <br />This information is intended to be reviewed in conjunction with the company's filings with the SEC. <br />10 <br />