February 4, 2011, SCOTT DEPOT, W.Va., (Coal Geology): International Coal Group, Inc. (NYSE: ICO) has reported its results for the fourth quarter of 2010. The adjusted EBITDA was $47.8 million in the fourth quarter of 2010 compared to $40.3 million during the fourth quarter of 2009. Margin per ton sold increased 21% to $14.67 in the fourth quarter of 2010 compared to $12.11 during the same period in 2009, primarily due to higher price realization from growing metallurgical shipments. Net income was $9.6 million, or $0.05 per share on a diluted basis, in the fourth quarter of 2010 compared to a net loss of $11.3 million, or $0.07 per share on a diluted basis, during the fourth quarter of 2009. Net income for the fourth quarter of 2010 included a $0.4 million pre-tax loss on extinguishment of debt related to repurchases of 9% Convertible Senior Notes. Excluding the loss on extinguishment of debt in the fourth quarter of 2010, adjusted net income would have been $9.8 million, or $0.05 per share on a diluted basis. Fourth quarter 2009 financial results included a $13.3 million pre-tax loss on extinguishment of debt resulting from private exchanges of 9% Convertible Senior Notes for shares of the Company’s common stock. Excluding the loss on extinguishment of debt in the fourth quarter of 2009, net income and diluted earnings per share would have been essentially break-even. Coal sales revenues increased to $243.4 million in the fourth quarter of 2010 compared to $231.3 million during the fourth quarter of 2009.
“We were pleased to deliver solid fourth quarter results despite isolated operational challenges and late-quarter shipment delays,” said Ben Hatfield, President and CEO of ICG. “Although our Sentinel mine had several unplanned section moves that reduced metallurgical shipments, we were able to maintain attractive margins. Additionally, weather-related disruptions to rail service delayed approximately 100,000 tons of fourth quarter shipments, impacting Adjusted EBITDA by nearly $5.0 million.”
Hatfield continued, “Current coal prices have moved up sharply for both metallurgical and thermal coal. Metallurgical prices are being driven by the severe flooding in Australia, which has idled substantial production there, and an improving global economic climate. Thermal markets have also shown marked improvement due to rebounding export demand and colder weather, although US utilities are delaying significant spot purchases in order to draw down stockpiles. We believe US domestic prices are poised for rapid improvement during the latter half of 2011.”
Full Year Results
The Company reported Adjusted EBITDA of $201.1 million in 2010 and $201.7 million in 2009. Adjusted EBITDA in 2010 was reduced by a $10.0 million contract buyout, but increased in 2009 by a $27.0 million payment received for early termination of coal supply agreements and a $7.7 million gain on the termination of a below-market contract. Excluding these transactions, Adjusted EBITDA would have been $211.1 million for 2010 and $167.0 million for 2009.
Net income for 2010 was $30.1 million, or $0.15 per share on a diluted basis, versus net income of $21.5 million, or $0.14 per share on a diluted basis, for 2009. Excluding the $10.0 million contract buyout charge and a $29.4 million loss on extinguishment of debt, adjusted net income for 2010 would have been $54.9 million, or $0.27 per share on a diluted basis. Excluding the $27.0 million payment received for early termination of coal supply agreements, the $7.7 million gain related to the contract termination and a $13.3 million loss on extinguishment of debt, adjusted net income for 2009 would have been $11.3 million, or $0.07 per share on a diluted basis.
Sales, Production and Reserves
ICG sold 3.5 million tons of coal during the fourth quarter of 2010 compared to 3.8 million tons during the fourth quarter of 2009. Production totaled 3.6 million tons for the fourth quarter of both 2010 and 2009. Metallurgical shipments of 571,000 tons represented a 64% increase over the fourth quarter of 2009.
As of December 31, 2010, ICG controlled approximately 1.1 billion tons of coal reserves, located primarily in Illinois, Kentucky, West Virginia, Maryland and Virginia. Additionally, the Company controlled approximately 434 million tons of non-reserve coal deposits, which may be classified as reserves in the future as additional drilling and geological work is completed.
Operational and Other Updates
- Construction at the new Tygart Valley #1 deep mine complex experienced minor weather-related delays during the fourth quarter, but major earthwork is now complete with site development expected to wrap up in March 2011. Construction of the slope commenced in early November and work on the shafts began in December. Initial coal production is projected for late fourth quarter 2011. At full output, currently projected for early 2014, Tygart Valley #1 is expected to boost the Company’s annual metallurgical sales to approximately 5.5 million tons.
- Vindex Energy’s Dobbin Ridge preparation plant began processing coal in January 2011 after a $7.7 million upgrade. The associated Bismarck deep mine, despite a slower than anticipated start, is expected to contribute approximately 180,000 tons of low-volatile metallurgical coal sales in 2011, and achieve the targeted run-rate of 250,000 annual tons by the fourth quarter of 2011.
- During the fourth quarter of 2010, the Company substantially completed its capital restructuring which began late in 2009. In October 2010, the Company redeemed $10.3 million aggregate principal amount of its 9.0% Convertible Senior Notes, incurring a $0.4 million loss. The Company used cash on hand to fund the repurchase.
Market Outlook and Committed Sales
Recent historic flooding in Australia has affected coal prices in world markets. The key metallurgical coal-producing region of Queensland has been especially impacted, driving spot metallurgical prices to over $300 per metric tonne FOB Australia. While US prices have not yet reached that level, the Company anticipates substantial spot price improvement over the next few quarters.
While there has been general improvement in thermal prices, domestic utility spot purchases are expected to be somewhat muted until early summer of this year. Management believes that continued economic recovery and growing export demand, in conjunction with regulatory actions that constrain Central Appalachian production, will serve as catalysts for meaningful price increases.
Reflecting this market view, the Company has generally limited term-contract commitments in anticipation of improved pricing.
For 2011, committed and priced sales total approximately 12.9 million tons, or 79% of planned shipments, at an average price of $72.25 per ton, excluding freight and handling expenses. Uncommitted tonnage includes approximately 2.5 million tons of thermal coal and 1.0 million tons of metallurgical coal.
For 2012, committed and priced sales total approximately 3.6 million tons, or 21% of planned shipments, at an average price of $53.75 per ton, excluding freight and handling expenses. Uncommitted tonnage includes approximately 10.2 million tons of thermal coal and 3.2 million tons of metallurgical coal.
Liquidity and Debt
As of December 31, 2010, the Company had $215.3 million in cash and $19.6 million in borrowing capacity available under its credit agreement.
Debt outstanding as of December 31, 2010 totaled $329.1 million, net of a $33.2 million discount, consisting primarily of $115.0 million aggregate principal amount of 4.0% Convertible Senior Notes and $200.0 million aggregate principal amount of 9.125% Senior Secured Second-Priority Notes.
Outlook
The Company has updated its guidance to reflect modifications to its production mix and the global economic conditions affecting the coal market:
- For 2011, the Company expects to produce and sell between 16.1 million and 16.7 million tons of coal, including 3.1 million to 3.5 million tons of metallurgical coal. The average selling price is projected to be $73.00 per ton to $77.00 per ton, with an anticipated average cost of $55.00 to $57.00 per ton, excluding selling, general and administrative expenses.
- Adjusted EBITDA, or earnings before deducting interest, income taxes, depreciation, depletion, amortization and noncontrolling interest, is expected to be in the range of $270 million to $310 million in 2011.
- The Company projects its effective tax rate to be approximately 30% for 2011.
- The Company’s expectation for average coal pricing by region for 2011 is as follows:
| Region |
|
2011 Forecast |
|
| Central Appalachia |
|
$79.00 – $84.00 |
|
| Northern Appalachia |
|
$83.00 – $87.00 |
|
| Illinois Basin |
|
$39.00 – $39.50 |
|
| Average |
|
$73.00 – $77.00 |
|
|
|
|
- The Company anticipates 2011 capital expenditures of between $225 million and $245 million, including approximately $125 million related to development projects at our Tygart Valley #1, Illinois and Vindex operations.
- For 2012, the Company expects to produce and sell between 16.5 million and 17.5 million tons of coal, including 3.3 million to 3.7 million tons of metallurgical coal.
General Information
ICG is a leading producer of coal in Northern and Central Appalachia and the Illinois Basin. The Company has 13 active mining complexes, of which 12 are located in Northern and Central Appalachia and one in Central Illinois. ICG’s mining operations and reserves are strategically located to serve utility, metallurgical and industrial customers domestically and internationally.
Highlights:
- Fourth quarter Adjusted EBITDA increases by 19% over 2009
- Per ton margins increase by 21% compared to fourth quarter 2009
- Metallurgical shipments up 64% over fourth quarter 2009
- Record full-year Adjusted EBITDA of $211.1 million, excluding non-routine transactions
| INTERNATIONAL COAL GROUP, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2010 AND 2009
(in thousands, except share and per share amounts) |
|
|
|
|
|
Three months ended
December 31, |
|
|
Year ended
December 31, |
|
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
| REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Coal sales revenues |
|
$ |
243,449 |
|
|
$ |
231,325 |
|
|
$ |
1,078,246 |
|
|
$ |
1,006,606 |
|
|
| Freight and handling revenues |
|
|
8,447 |
|
|
|
5,827 |
|
|
|
35,411 |
|
|
|
26,279 |
|
|
| Other revenues |
|
|
12,477 |
|
|
|
8,812 |
|
|
|
52,814 |
|
|
|
92,464 |
|
|
| Total revenues |
|
|
264,373 |
|
|
|
245,964 |
|
|
|
1,166,471 |
|
|
|
1,125,349 |
|
|
| COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of coal sales |
|
|
191,390 |
|
|
|
184,842 |
|
|
|
850,328 |
|
|
|
832,214 |
|
|
| Freight and handling costs |
|
|
8,447 |
|
|
|
5,827 |
|
|
|
35,411 |
|
|
|
26,279 |
|
|
| Cost of other revenues |
|
|
7,386 |
|
|
|
7,399 |
|
|
|
48,331 |
|
|
|
36,089 |
|
|
| Depreciation, depletion and amortization |
|
|
26,167 |
|
|
|
26,790 |
|
|
|
104,566 |
|
|
|
106,084 |
|
|
| Selling, general and administrative |
|
|
9,997 |
|
|
|
8,117 |
|
|
|
35,569 |
|
|
|
32,749 |
|
|
| Gain on sale of assets, net |
|
|
(642) |
|
|
|
(475) |
|
|
|
(4,243) |
|
|
|
(3,659) |
|
|
| Total costs and expenses |
|
|
242,745 |
|
|
|
232,500 |
|
|
|
1,069,962 |
|
|
|
1,029,756 |
|
|
| Income from operations |
|
|
21,628 |
|
|
|
13,464 |
|
|
|
96,509 |
|
|
|
95,593 |
|
|
| INTEREST AND OTHER INCOME (EXPENSE) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on extinguishment of debt |
|
|
(376) |
|
|
|
(13,293) |
|
|
|
(29,409) |
|
|
|
(13,293) |
|
|
| Interest expense, net |
|
|
(8,095) |
|
|
|
(13,403) |
|
|
|
(40,736) |
|
|
|
(53,044) |
|
|
| Total interest and other income (expense) |
|
|
(8,471) |
|
|
|
(26,696) |
|
|
|
(70,145) |
|
|
|
(66,337) |
|
|
| Income (loss) before income taxes |
|
|
13,157 |
|
|
|
(13,232) |
|
|
|
26,364 |
|
|
|
29,256 |
|
|
| INCOME TAX BENEFIT (EXPENSE) |
|
|
(3,522) |
|
|
|
1,942 |
|
|
|
3,750 |
|
|
|
(7,732) |
|
|
| Net income (loss) |
|
|
9,635 |
|
|
|
(11,290) |
|
|
|
30,114 |
|
|
|
21,524 |
|
|
| Net income attributable to noncontrolling interest |
|
|
(4) |
|
|
|
(43) |
|
|
|
(3) |
|
|
|
(66) |
|
|
| Net income (loss) attributable to International Coal Group, Inc. |
|
$ |
9,631 |
|
|
$ |
(11,333) |
|
|
$ |
30,111 |
|
|
$ |
21,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA (a) |
|
$ |
47,795 |
|
|
$ |
40,254 |
|
|
$ |
201,075 |
|
|
$ |
201,677 |
|
|
| Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
$ |
0.05 |
|
|
$ |
(0.07) |
|
|
$ |
0.15 |
|
|
$ |
0.14 |
|
|
| Diluted |
|
$ |
0.05 |
|
|
$ |
(0.07) |
|
|
$ |
0.15 |
|
|
$ |
0.14 |
|
|
| Weighted-average shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
|
202,663,394 |
|
|
|
155,889,377 |
|
|
|
197,366,978 |
|
|
|
153,630,446 |
|
|
| Diluted |
|
|
211,013,945 |
|
|
|
155,889,377 |
|
|
|
205,283,999 |
|
|
|
155,386,263 |
|
|
|
|
| (a) This press release includes a non-GAAP financial measure within the meaning of applicable SEC rules and regulations. Adjusted EBITDA is a non-GAAP financial measure used by management to gauge operating performance. We define Adjusted EBITDA as net income or loss attributable to International Coal Group, Inc. before deducting interest, income taxes, depreciation, depletion, amortization, loss on extinguishment of debt and noncontrolling interest. Adjusted EBITDA is not, and should not be used as, a substitute for operating income, net income and cash flow as determined in accordance with GAAP. We present Adjusted EBITDA because we consider it an important supplemental measure of our performance and believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry, substantially all of which present EBITDA or Adjusted EBITDA when reporting their results. We also use Adjusted EBITDA as our executive compensation plan bases incentive compensation payments on our Adjusted EBITDA performance measured against budgets. Our ABL Loan Facility uses Adjusted EBITDA (with additional adjustments) to measure our compliance with covenants, such as fixed charge ratio. EBITDA or Adjusted EBITDA is also widely used by us and others in our industry to evaluate and price potential acquisition candidates. Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are that Adjusted EBITDA does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; changes in, or cash requirements for, our working capital needs; interest expense, or the cash requirements necessary to service interest or principal payments, on our debts. Although depreciation, depletion and amortization are non-cash charges, the assets being depreciated, depleted and amortized will often have to be replaced in the future. Adjusted EBITDA does not reflect any cash requirements for such replacements. Other companies in our industry may calculate EBITDA or Adjusted EBITDA differently than we do, limiting its usefulness as a comparative meas ure. A reconciliation of Adjusted EBITDA to GAAP net income or loss attributable to International Coal Group, Inc. appears at the end of this press release. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INTERNATIONAL COAL GROUP, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF DECEMBER 31, 2010 AND 2009
(in thousands) |
|
|
|
|
|
December 31,
2010 |
|
|
December 31,
2009 |
|
|
| ASSETS |
|
|
|
|
|
|
|
| CURRENT ASSETS: |
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
215,276 |
|
|
$ |
92,641 |
|
|
| Accounts receivable, net |
|
|
82,557 |
|
|
|
80,291 |
|
|
| Inventories, net |
|
|
70,029 |
|
|
|
82,037 |
|
|
| Deferred income taxes |
|
|
12,385 |
|
|
|
15,906 |
|
|
| Prepaid expenses and other |
|
|
19,172 |
|
|
|
17,734 |
|
|
| Total current assets |
|
|
399,419 |
|
|
|
288,609 |
|
|
|
|
|
|
|
|
|
|
|
|
| PROPERTY, PLANT, EQUIPMENT AND MINE DEVELOPMENT, net |
|
|
1,040,118 |
|
|
|
1,038,200 |
|
|
| DEBT ISSUANCE COSTS, net |
|
|
11,998 |
|
|
|
7,634 |
|
|
| ADVANCE ROYALTIES, net |
|
|
16,037 |
|
|
|
18,025 |
|
|
| OTHER NON-CURRENT ASSETS |
|
|
10,947 |
|
|
|
15,492 |
|
|
| Total assets |
|
$ |
1,478,519 |
|
|
$ |
1,367,960 |
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
| CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
|
| Accounts payable |
|
$ |
78,899 |
|
|
$ |
63,582 |
|
|
| Short-term debt |
|
|
2,797 |
|
|
|
2,166 |
|
|
| Current portion of long-term debt and capital leases |
|
|
18,631 |
|
|
|
17,794 |
|
|
| Current portion of reclamation and mine closure costs |
|
|
8,414 |
|
|
|
9,390 |
|
|
| Current portion of employee benefits |
|
|
3,831 |
|
|
|
3,973 |
|
|
| Accrued expenses and other |
|
|
61,092 |
|
|
|
74,803 |
|
|
| Total current liabilities |
|
|
173,664 |
|
|
|
171,708 |
|
|
|
|
|
|
|
|
|
|
|
|
| LONG-TERM DEBT AND CAPITAL LEASE |
|
|
307,719 |
|
|
|
366,515 |
|
|
| RECLAMATION AND MINE CLOSURE COSTS |
|
|
70,730 |
|
|
|
65,601 |
|
|
| EMPLOYEE BENEFITS |
|
|
81,868 |
|
|
|
63,767 |
|
|
| DEFERRED INCOME TAXES |
|
|
59,274 |
|
|
|
57,399 |
|
|
| BELOW-MARKET COAL SUPPLY AGREEMENTS |
|
|
26,823 |
|
|
|
29,939 |
|
|
| OTHER NON-CURRENT LIABILITIES |
|
|
4,176 |
|
|
|
3,797 |
|
|
| Total liabilities |
|
|
724,254 |
|
|
|
758,726 |
|
|
|
|
|
|
|
|
|
|
|
|
| COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| STOCKHOLDERS’ EQUITY: |
|
|
|
|
|
|
|
|
|
| Common stock |
|
|
2,038 |
|
|
|
1,728 |
|
|
| Treasury stock |
|
|
(216) |
|
|
|
(14) |
|
|
| Additional paid-in capital |
|
|
851,440 |
|
|
|
732,124 |
|
|
| Accumulated other comprehensive income (loss) |
|
|
(3,459) |
|
|
|
1,048 |
|
|
| Retained deficit |
|
|
(95,602) |
|
|
|
(125,713) |
|
|
| Total International Coal Group, Inc. stockholders’ equity |
|
|
754,201 |
|
|
|
609,173 |
|
|
| Noncontrolling interest |
|
|
64 |
|
|
|
61 |
|
|
| Total stockholders’ equity |
|
|
754,265 |
|
|
|
609,234 |
|
|
| Total liabilities and stockholders’ equity |
|
$ |
1,478,519 |
|
|
$ |
1,367,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INTERNATIONAL COAL GROUP, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009
(in thousands) |
|
|
|
|
|
Year ended
December 31, |
|
|
|
|
2010 |
|
|
2009 |
|
|
| CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
| Net income |
|
$ |
30,114 |
|
|
$ |
21,524 |
|
|
| Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
|
104,566 |
|
|
|
106,084 |
|
|
| Loss on extinguishment of debt |
|
|
29,409 |
|
|
|
13,293 |
|
|
| Amortization and write-off of deferred finance costs and debt discount |
|
|
7,798 |
|
|
|
7,001 |
|
|
| Amortization of accumulated employee benefit obligations |
|
|
639 |
|
|
|
(102) |
|
|
| Compensation expense on share based awards |
|
|
3,223 |
|
|
|
3,705 |
|
|
| Gain on sale of assets, net |
|
|
(4,243) |
|
|
|
(3,659) |
|
|
| Provision for bad debt |
|
|
783 |
|
|
|
(1,294) |
|
|
| Deferred income taxes |
|
|
(4,533) |
|
|
|
7,859 |
|
|
| Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
| Accounts receivable |
|
|
(3,049) |
|
|
|
(3,676) |
|
|
| Inventories |
|
|
11,988 |
|
|
|
(23,249) |
|
|
| Prepaid expenses and other |
|
|
(1,438) |
|
|
|
14,569 |
|
|
| Other non-current assets |
|
|
(2,191) |
|
|
|
399 |
|
|
| Accounts payable |
|
|
16,852 |
|
|
|
(16,814) |
|
|
| Accrued expenses and other |
|
|
(13,888) |
|
|
|
(13,089) |
|
|
| Reclamation and mine closure costs |
|
|
2,178 |
|
|
|
1,341 |
|
|
| Other liabilities |
|
|
9,223 |
|
|
|
1,862 |
|
|
| Net cash from operating activities |
|
|
187,431 |
|
|
|
115,754 |
|
|
| CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
| Proceeds from the sale of assets |
|
|
4,764 |
|
|
|
3,695 |
|
|
| Additions to property, plant, equipment and mine development |
|
|
(102,912) |
|
|
|
(66,345) |
|
|
| Withdrawals (deposits) of restricted cash |
|
|
8,807 |
|
|
|
(10,468) |
|
|
| Distribution to joint venture |
|
|
— |
|
|
|
(40) |
|
|
| Net cash from investing activities |
|
|
(89,341) |
|
|
|
(73,158) |
|
|
| CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
| Borrowings on short-term debt |
|
|
5,191 |
|
|
|
2,611 |
|
|
| Repayments on short-term debt |
|
|
(4,560) |
|
|
|
(5,186) |
|
|
| Borrowings on long-term debt |
|
|
— |
|
|
|
9,086 |
|
|
| Repayments on long-term debt and capital lease |
|
|
(18,899) |
|
|
|
(19,104) |
|
|
| Proceeds from convertible notes offering |
|
|
115,000 |
|
|
|
— |
|
|
| Proceeds from senior notes offering |
|
|
198,596 |
|
|
|
— |
|
|
| Proceeds from common stock offering |
|
|
102,453 |
|
|
|
— |
|
|
| Repurchases of senior notes |
|
|
(188,960) |
|
|
|
— |
|
|
| Repurchases of convertible notes |
|
|
(169,458) |
|
|
|
— |
|
|
| Purchases of treasury stock |
|
|
(202) |
|
|
|
(14) |
|
|
| Proceeds from stock options exercised |
|
|
114 |
|
|
|
— |
|
|
| Debt issuance costs |
|
|
(14,730) |
|
|
|
(1,278) |
|
|
| Net cash from financing activities |
|
|
24,545 |
|
|
|
(13,885) |
|
|
| NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
|
122,635 |
|
|
|
28,711 |
|
|
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
|
|
92,641 |
|
|
|
63,930 |
|
|
| CASH AND CASH EQUIVALENTS, END OF PERIOD |
|
$ |
215,276 |
|
|
$ |
92,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INTERNATIONAL COAL GROUP, INC. AND SUBSIDIARIES
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2010 AND 2009 (UNAUDITED)
(in thousands) |
|
|
|
|
|
Three months ended
December 31, |
|
|
Year ended
December 31, |
|
|
|
|
2010 |
|
2009 |
|
|
2010 |
|
2009 |
|
|
| Net income (loss) attributable to International Coal Group, Inc. |
|
$ |
9,631 |
|
$ |
(11,333) |
|
|
$ |
30,111 |
|
$ |
21,458 |
|
|
| Depreciation, depletion and amortization |
|
|
26,167 |
|
|
26,790 |
|
|
|
104,566 |
|
|
106,084 |
|
|
| Interest expense, net |
|
|
8,095 |
|
|
13,403 |
|
|
|
40,736 |
|
|
53,044 |
|
|
| Income tax (benefit) expense |
|
|
3,522 |
|
|
(1,942) |
|
|
|
(3,750) |
|
|
7,732 |
|
|
| Loss on extinguishment of debt |
|
|
376 |
|
|
13,293 |
|
|
|
29,409 |
|
|
13,293 |
|
|
| Noncontrolling interest |
|
|
4 |
|
|
43 |
|
|
|
3 |
|
|
66 |
|
|
| Adjusted EBITDA |
|
$ |
47,795 |
|
$ |
40,254 |
|
|
$ |
201,075 |
|
$ |
201,677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2010 AND 2009 (UNAUDITED)
(in thousands) |
|
|
|
|
|
Three months ended
December 31, |
|
|
Year ended
December 31, |
|
|
|
|
2010 |
|
2009 |
|
|
2010 |
|
2009 |
|
|
| Net income (loss) attributable to International Coal Group, Inc. |
|
$ |
9,631 |
|
$ |
(11,333) |
|
|
$ |
30,111 |
|
$ |
21,458 |
|
|
| Loss on extinguishment of debt |
|
|
376 |
|
|
13,293 |
|
|
|
29,409 |
|
|
13,293 |
|
|
| (Gain) loss on contract buyout/termination |
|
|
— |
|
|
— |
|
|
|
10,000 |
|
|
(34,721) |
|
|
| Income tax expense (benefit) |
|
|
(222) |
|
|
(1,930) |
|
|
|
(14,648) |
|
|
11,229 |
|
|
| Adjusted net income attributable to International Coal Group, Inc. |
|
$ |
9,785 |
|
$ |
30 |
|
|
$ |
54,872 |
|
$ |
11,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPERATING STATISTICS
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2010 AND 2009 (UNAUDITED)
(in thousands, except per ton amounts) |
|
|
|
|
Central
Appalachia |
|
Northern
Appalachia |
|
Illinois
Basin |
|
Purchased
Coal |
|
Total |
|
| For the three months ended December 31, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tons sold |
|
2,024 |
|
|
908 |
|
|
539 |
|
|
78 |
|
|
3,549 |
|
| Coal sales revenues |
$ |
149,469 |
|
$ |
70,740 |
|
$ |
20,061 |
|
$ |
3,179 |
|
$ |
243,449 |
|
| Cost of coal sales |
$ |
123,269 |
|
$ |
50,162 |
|
$ |
14,090 |
|
$ |
3,869 |
|
$ |
191,390 |
|
| Coal sales revenue per ton (b) |
$ |
73.84 |
|
$ |
77.99 |
|
$ |
37.23 |
|
$ |
40.74 |
|
$ |
68.61 |
|
| Cost of coal sales per ton (b) |
$ |
60.90 |
|
$ |
55.30 |
|
$ |
26.15 |
|
$ |
49.57 |
|
$ |
53.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the three months ended December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tons sold |
|
2,272 |
|
|
844 |
|
|
554 |
|
|
167 |
|
|
3,837 |
|
| Coal sales revenues |
$ |
155,843 |
|
$ |
49,135 |
|
$ |
19,163 |
|
$ |
7,184 |
|
$ |
231,325 |
|
| Cost of coal sales |
$ |
117,541 |
|
$ |
40,993 |
|
$ |
17,018 |
|
$ |
9,290 |
|
$ |
184,842 |
|
| Coal sales revenue per ton (b) |
$ |
68.60 |
|
$ |
58.22 |
|
$ |
34.59 |
|
$ |
43.00 |
|
$ |
60.29 |
|
| Cost of coal sales per ton (b) |
$ |
51.74 |
|
$ |
48.58 |
|
$ |
30.72 |
|
$ |
55.60 |
|
$ |
48.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the years ended December 31, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tons sold |
|
9,324 |
|
|
4,120 |
|
|
2,383 |
|
|
515 |
|
|
16,342 |
|
| Coal sales revenues |
$ |
683,994 |
|
$ |
278,877 |
|
$ |
87,654 |
|
$ |
27,721 |
|
$ |
1,078,246 |
|
| Cost of coal sales |
$ |
542,942 |
|
$ |
216,127 |
|
$ |
65,880 |
|
$ |
25,379 |
|
$ |
850,328 |
|
| Coal sales revenue per ton (b) |
$ |
73.36 |
|
$ |
67.70 |
|
$ |
36.78 |
|
$ |
53.85 |
|
$ |
65.98 |
|
| Cost of coal sales per ton (b) |
$ |
58.23 |
|
$ |
52.47 |
|
$ |
27.64 |
|
$ |
49.30 |
|
$ |
52.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the years ended December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tons sold |
|
9,984 |
|
|
3,803 |
|
|
2,254 |
|
|
792 |
|
|
16,833 |
|
| Coal sales revenues |
$ |
682,088 |
|
$ |
207,022 |
|
$ |
75,817 |
|
$ |
41,679 |
|
$ |
1,006,606 |
|
| Cost of coal sales |
$ |
554,368 |
|
$ |
182,607 |
|
$ |
62,958 |
|
$ |
32,281 |
|
$ |
832,214 |
|
| Coal sales revenue per ton (b) |
$ |
68.32 |
|
$ |
54.43 |
|
$ |
33.63 |
|
$ |
52.62 |
|
$ |
59.80 |
|
| Cost of coal sales per ton (b) |
$ |
55.53 |
|
$ |
48.01 |
|
$ |
27.93 |
|
$ |
40.76 |
|
$ |
49.44 |
|
|
|
| (b) ”Coal sales revenue per ton” and “Cost of coal sales per ton” are calculated as Coal sales revenues or Cost of coal sales, respectively, divided by Tons sold. Although Coal sales revenue per ton and Cost of coal sales per ton are not measures of performance calculated in accordance with GAAP, manageme nt believes that they are useful to an investor in evaluating performance because they are widely used in the coal industry as a measure to evaluate a company’s sales performance or control over its costs. Coal sales revenue per ton and Cost of coal sales per ton should not be considered in isolation or as substitutes for measures of performance in accordance with GAAP. In addition, because Coal sales revenue per ton and Cost of coal sales per ton are not calculated identically by all companies, ICG’s presentation may not be comparable to other similarly titled measures of other companies. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE International Coal Group, Inc.
CONTACT: Ross Mazza, Director of Financial Reporting and Investor Relations, +1-304-760-2526
Web Site: http://www.intlcoal.com
