Peabody Reports Earnings For Quarter Ended June 30, 2018

ST. LOUIS, July 24, 2018 /PRNewswire/ -- Peabody (NYSE: BTU) today announced its second quarter 2018 operating results, including revenues of $1.31 billion, income from continuing operations, net of income taxes of $120.0 million, net income attributable to common stockholders of $113.7 million, diluted earnings per share from continuing operations of $0.93 and Adjusted EBITDA(1) of $369.6 million.

"Peabody's diversified portfolio continues to generate substantial returns, led by 39 percent margins from the company's Australian platform, as we capitalize on continued strength in seaborne metallurgical and thermal coal fundamentals," said Peabody President and Chief Executive Officer Glenn Kellow. "During the quarter, Peabody also freed up all remaining cash collateral, reduced debt and returned $213 million in cash through buybacks and dividends. Peabody continues to generate cash, maintain financial strength and return cash to shareholders as part of a financial approach that is as consistent as it is powerful."

Second Quarter 2018 Results

Revenues for the second quarter increased 4 percent over the prior year to $1.31 billion driven by a 20 percent increase in Australian met and thermal sales volumes, offsetting the impact of lower U.S. volumes and $48.1 million on unrealized long-dated Newcastle hedge losses as the forward price of seaborne thermal coal sharply increased as of the end of the quarter. Prior-year Australian metallurgical volumes had been impacted by temporarily reduced shipments in Queensland from Cyclone Debbie.

Depreciation, depletion and amortization rose $15.6 million over the prior year primarily due to higher depletion associated with higher Australian and Western volumes. Income from continuing operations, net of income taxes totaled $120.0 million, an 18 percent increase over the prior year driven by higher revenues. Net income attributable to common stockholders increased $133.9 million to $113.7 million as the prior year was impacted by $115.1 million of non-cash preferred stock dividends. Diluted earnings per share from continuing operations improved $1.11 per share to $0.93 per share primarily due to higher revenue and the prior year impact of non-cash dividends on preferred stock that subsequently converted to common stock.

Second quarter Adjusted EBITDA totaled $369.6 million, a $51.8 million increase over the prior year, driven by higher metallurgical sales volumes and continued strength in seaborne pricing.

Peabody's Australian platform continued to produce substantial results, with total Adjusted EBITDA of $266.1 million contributed in the quarter. Australian Adjusted EBITDA increased $88.3 million over the prior year as a result of 45 percent higher metallurgical volumes and further strengthening in seaborne thermal and low-vol PCI pricing. Australian sales volumes totaled 7.9 million tons, including 2.9 million tons of metallurgical coal sold at an average price of $143.98 per ton and 2.9 million tons of export thermal coal sold at an average price of $78.68 per ton, with the remainder delivered under a long-term domestic contract.

Second quarter Australian thermal realized pricing increased 4 percent to $53.68 per ton, with export realized pricing rising 12 percent, on higher sales and continued high seaborne pricing benefiting spot sales. Australian thermal led the company in Adjusted EBITDA margins of 40 percent as higher volumes and elevated pricing mitigated the effects of higher costs associated with temporarily increased overburden ratios at the Wilpinjong Mine.

The Australian metallurgical coal segment continued to lead the company in revenues of $417.5 million, an increase of 45 percent compared to the prior year, largely due to sustained demand for quality metallurgical coal and healthy seaborne pricing levels. Costs per ton declined $19.70 per ton to $89.37 per ton as operational performance improved following an extended longwall move due to gas drainage at the Metropolitan mine in the second quarter of 2017. As expected, second quarter costs improved relative to the first quarter of 2018 and are expected to be within the company's annual guidance range for the year. The Australian metallurgical segment once again led the company in Adjusted EBITDA contributions of $158.5 million, as Adjusted EBITDA margins increased to 38 percent.

Americas Adjusted EBITDA totaled $137.9 million compared to $176.2 million in the prior year. Revenue per ton increased modestly compared to the prior year as favorable mix offset the impact of 5 percent lower volumes. U.S. costs per ton increased 8 percent to $15.12 per ton primarily due to wet weather in the PRB and Midwest, with the North Antelope Rochelle mine recording record rainfall, as well as higher fuel costs across the platform.

Peabody generated second quarter operating cash flow of $335.7 million, while Free Cash Flow totaled $324.1 million, including the release of $109.1 million of all remaining cash collateral requirements. In addition, Peabody received $34.9 million in Middlemount cash contributions and $29.6 million in proceeds from a land sale completed in the first quarter. The company invested $71.9 million in capital expenditures during the quarter.

In conjunction with the term loan amendment in April to reduce pricing and modify terms to provide additional financial and operational flexibility, the company repaid $46.0 million of its term loan balance, bringing total gross debt to $1.40 billion as of June 30, 2018, at the high-end of its targeted long-term debt range.

As part of the company's ongoing shareholder return initiatives, Peabody repurchased nearly $200 million of common stock in the quarter, and an additional $25 million since June 30, 2018, bringing total share repurchases to $575 million under its $1.0 billion repurchase program begun in August 2017. The company has repurchased a total of 15.6 million shares under the program to date, including 5.4 million since March 31, representing 11 percent of shares initially outstanding on a fully converted basis.

In addition, the company paid a quarterly common stock cash dividend of $0.115 per share, totaling approximately $14 million in the second quarter. In recognition of the scale of the share repurchase program, Peabody's board of directors recently declared a quarterly dividend of $0.125 per share to be payable on Aug. 23, 2018 for owners of record as of Aug. 2, 2018.

Quarter-end liquidity totaled $1.78 billion, including $1.45 billion in cash and cash equivalents, $220 million of available revolver capacity and $104 million of accounts receivable securitization capacity.

In addition, during the quarter Peabody entered into an agreement to sell the Millennium Mine's interest in certain resources for total cash consideration of approximately $22 million. Peabody expects to collect approximately $4 million in July upon completion of the sale, with the remaining $18 million to be received over the subsequent 12 months. Given the location of the tenements, costs to develop and pending closure of Millennium, selling these resources represents the preferred economic outcome. In conjunction with the closing of the transaction in the third quarter of 2018, Peabody expects to record a gain on the sale of approximately $22 million.


    ___________________________

    Note: All comparisons are to the Successor period April 2, 2017 through
     June 30, 2017, unless otherwise noted.


    (1) Adjusted EBITDA, revenues per ton, costs per ton, Adjusted EBITDA
     margin per ton and percent and Free Cash Flow are non-GAAP financial
     measures.  Please refer to the tables and related notes in this press
     release for a reconciliation of non-GAAP financial measures.

Industry Conditions

Vigorous seaborne thermal demand led to further strengthening in seaborne thermal coal pricing during the quarter, with Newcastle spot pricing reaching highs of approximately $116 per tonne in the second quarter.

Chinese thermal coal imports rose approximately 20 percent, or 19 million tonnes, through June compared to the prior year on sturdy industrial activity and an approximately 8 percent increase in thermal power generation driven by favorable weather conditions. In addition, domestic coal production has been unable to keep pace with the increased power generation and industrial demands, along with customer restocking.

India's domestic coal production has also been unable to keep pace with growing electricity demand, resulting in an approximately 13 percent increase, or 9 million tonnes, in thermal coal imports through June compared to the prior year. Coal inventories at India's power plants remain below targeted levels, further supporting the need for additional thermal coal imports.

In addition, ASEAN imports increased compared to the prior year on continued urbanization and general economic growth. Peabody expects this trend to continue as 56 gigawatts of new coal plants in 24 countries worldwide are expected to come online in 2018. The majority of new plants are located in the Asia-Pacific region, with additional plants announced in a number of other countries anticipated to come online in future years.

Through May, Australian exports have remained essentially flat, with Indonesia and U.S. thermal coal exports through May increasing approximately 18 million tonnes and 8 million tonnes, respectively, supporting ongoing strength in seaborne pricing. Annual contracts under Japanese Reference Pricing terms were recently reported as settled in July at $110 per tonne.

Turning to metallurgical coal, reference prices eased from the first quarter of 2018 but remain above historical averages, reaching a high of $201 per tonne last quarter.

Global steel production remains strong, rising 4 percent year-to-date through May, with May output increasing over 6 percent to an all-time high.

Despite continued strength in Chinese steel production, metallurgical coal imports declined approximately 7 million tonnes year-to-date through June compared to the prior year primarily due to increased reliance on domestic supplies.

As expected, India continues to lead the growth in metallurgical coal demand, with imports increasing approximately 16 percent through June compared to the prior year driven by an approximately 5 percent increase in steel production.

Australian exports rebounded from the prior year effects of Cyclone Debbie, increasing approximately 7 million tonnes through May compared to the prior year. While the Aurizon rail and labor issues in Queensland continue to garner significant media attention, Peabody has yet to be impacted by delays in rail services and continues to closely monitor the situation.

Compared to the prior year, second quarter 2018 seaborne hard coking coal spot pricing remained steady at an average price of approximately $190 per tonne. The index-based settlement price for premium hard coking coal was approximately $197 per tonne compared to approximately $194 per tonne in the prior year. The second quarter benchmark low-vol PCI price was negotiated at $155 per tonne, with the third quarter benchmark settled at $150 per tonne.

In the U.S., industry conditions remain challenged as utility coal consumption declined 5 percent from the prior year, despite a 4.5 percent increase in total load. Natural gas and wind generation continued to rise, along with an increase in nuclear generation driven by the timing of refueling across nuclear plants. In addition, retirements continue to weigh on coal demand and account for an estimated 3 percent of the decline in year-to-date coal demand. Powder River Basin demand decreased 5 percent due to ongoing pressure from retirements and regional natural gas prices that continue to trade at a discount to quoted Henry Hub prices.

While domestic demand has weakened, U.S. exports have continued to benefit from strong seaborne pricing, with thermal exports through May up 48 percent compared to the prior year. As a result of hearty U.S. exports and declining U.S. coal production, stockpiles have decreased from the prior year by an estimated 34 million tons as of the end of June to approximately 46 days of maximum burn.

Third Quarter 2018 Expectations

Relative to the second quarter, Peabody expects the longwall move at North Goonyella to impact third quarter metallurgical segment Adjusted EBITDA margins by about $15 per ton related to costs and sales mix. These impacts are anticipated to be partly offset by increased export thermal coal sales, higher U.S. volumes and positive Resource Management results related to the sale of exploration tenements in Australia.

    --  Australian export thermal volumes are expected to continue to increase
        sequentially, with the fourth quarter anticipated to be the segment's
        strongest shipping quarter.
    --  The North Goonyella longwall has commenced and is expected to be
        completed in the third quarter.
    --  PRB volumes are expected to improve on exit from the rain-affected
        second quarter shoulder season.

In recognition of the company's focus on value over volume, Peabody has tightened its annual PRB volume guidance range to 115 to 120 million tons.

In addition, Peabody continues to focus on its stated financial approach, including investing wisely and returning cash to shareholders.

Today's earnings call is scheduled for 10 a.m. CDT, and will be accompanied by a presentation available at PeabodyEnergy.com.

Peabody (NYSE: BTU) is the leading global pure-play coal company and a member of the Fortune 500, serving power and steel customers in more than 25 countries on six continents. Peabody offers significant scale, high-quality assets, and diversity in geography and products. Peabody is guided by seven core values: safety, sustainability, leadership, customer focus, integrity, excellence and people. For further information, visit PeabodyEnergy.com.

Contact:

Investors
Julie Gates
314.342.4336

Media
Michelle Constantine
314.342.4347


    Condensed Consolidated Statements of Operations (Unaudited)

    For the Quarters Ended Jun. 30, 2018 and 2017


    (In Millions, Except
     Per Share Data)

                                                            Successor                         Predecessor
                                                                                              -----------

                                             Quarter Ended             Apr. 2 through             Apr. 1, 2017
                                             Jun. 30, 2018             Jun. 30, 2017
                                             -------------             -------------


    Tons Sold                                         43.1                               43.6                          -
                                                      ====                               ====                        ===


    Revenues                                                  $1,309.4                                 $1,258.3            $          -

    Operating Costs and
     Expenses (1)                                    946.5                              927.9                          -

    Depreciation,
     Depletion and
     Amortization                                    163.9                              148.3                          -

    Asset Retirement
     Obligation Expenses                              13.2                               11.0                          -

    Selling and
     Administrative
     Expenses                                         44.1                               34.7                          -

    Other Operating
     (Income) Loss:

    Net Loss (Gain) on
     Disposals                                         1.6                              (0.5)                         -

    Income from Equity
     Affiliates                                     (25.2)                            (15.7)                         -
                                                     -----                              -----                        ---

    Operating Profit                                 165.3                              152.6                          -

    Interest Expense                                  38.3                               41.4                          -

    Loss on Early Debt
     Extinguishment                                    2.0                                  -                         -

    Interest Income                                  (7.0)                             (1.5)                         -

    Net Periodic Benefit
     Costs, Excluding
     Service Cost                                      4.6                                6.6                          -

    Reorganization Items,
     Net                                                 -                                 -                     585.8
                                                       ---                               ---                     -----

    Income (Loss) from
     Continuing Operations
     Before Income Taxes                             127.4                              106.1                    (585.8)

    Income Tax Provision
     (Benefit)                                         7.4                                4.7                    (266.0)
                                                       ---                                ---                     ------

    Income (Loss) from
     Continuing
     Operations, Net of
     Income Taxes                                    120.0                              101.4                    (319.8)

    Loss from Discontinued
     Operations, Net of
     Income Taxes                                    (3.6)                             (2.7)                    (12.1)
                                                      ----                               ----                      -----

    Net Income (Loss)                                116.4                               98.7                    (331.9)

    Less: Series A
     Convertible Preferred
     Stock Dividends                                     -                             115.1                          -

    Less: Net Income
     Attributable to
     Noncontrolling
     Interests                                         2.7                                3.8                          -

    Net Income (Loss)
     Attributable to
     Common Stockholders                                        $113.7                                  $(20.2)               $(331.9)
                                                                ======                                   ======                 =======


    Adjusted EBITDA (2)                                         $369.6                                   $317.8            $          -
                                                                ======                                   ======          ===        ===


    Diluted EPS -Income
     (Loss) from
     Continuing Operations
     (3)(4)                                                      $0.93                                  $(0.18)               $(17.44)
                                                                 =====                                   ======                 =======


    Diluted EPS -Net
     Income (Loss)
     Attributable to
     Common Stockholders
     (3)                                                        $0.90                                  $(0.21)               $(18.10)
                                                                 =====                                   ======                 =======


                     (1)    Excludes items shown
                             separately.


                     (2)    Adjusted EBITDA is a
                             non-GAAP financial
                             measure. Refer to the
                             "Reconciliation of
                             Non-GAAP Financial
                             Measures" section in
                             this document for
                             definitions and
                             reconciliations to
                             the most comparable
                             measures under U.S.
                             GAAP.


                     (3)    Diluted EPS is
                             calculated under the
                             two-class method
                             which treats
                             participating
                             securities as having
                             rights to earnings
                             that otherwise would
                             have been available
                             to common
                             stockholders and
                             assumes that
                             participating
                             securities are not
                             exercised or
                             converted. As such,
                             weighted average
                             diluted shares
                             outstanding were
                             126.0 million and
                             96.8 million for the
                             quarter ended June
                             30, 2018 and the
                             period April 2
                             through June 30,
                             2017, respectively,
                             and excluded weighted
                             average shares
                             outstanding related
                             to the participating
                             securities of 39.2
                             million for the
                             period April 2
                             through June 30,
                             2017. Weighted
                             average diluted
                             shares outstanding
                             were 18.3 million for
                             the period April 1,
                               2017.


                     (4)    Reflects income (loss)
                             from continuing
                             operations, net of
                             income taxes less
                             preferred stock
                             dividends and net
                             income attributable
                             to noncontrolling
                             interests.


    This information is intended to be reviewed in conjunction with the
     company's filings with the SEC.


    Condensed Consolidated Statements of Operations (Unaudited)

    For the Six Months Ended Jun. 30, 2018 and 2017


    (In Millions, Except Per Share Data)

                                                              Successor                           Predecessor


                                             Six Months Ended              Apr. 2 through           Jan. 1 through
                                               Jun. 30, 2018               Jun. 30, 2017             Apr. 1, 2017
                                               -------------               -------------             ------------


    Tons Sold                                            91.4                                43.6                       46.1
                                                         ====                                ====                       ====


    Revenues                                                      $2,772.1                                 $1,258.3            $1,326.2

    Operating Costs and
     Expenses (1)                                     2,003.7                               927.9                      950.2

    Depreciation,
     Depletion and
     Amortization                                       333.5                               148.3                      119.9

    Asset Retirement
     Obligation Expenses                                 25.5                                11.0                       14.6

    Selling and
     Administrative
     Expenses                                            81.1                                34.7                       36.3

    Other Operating (Income) Loss:

    Net Gain on Disposals                              (29.0)                              (0.5)                    (22.8)

    Asset Impairment                                        -                                  -                      30.5

    Income from Equity
     Affiliates                                        (47.2)                             (15.7)                    (15.0)
                                                        -----                               -----                      -----

    Operating Profit                                    404.5                               152.6                      212.5

    Interest Expense                                     74.6                                41.4                       32.9

    Loss on Early Debt
     Extinguishment                                       2.0                                   -                         -

    Interest Income                                    (14.2)                              (1.5)                     (2.7)

    Net Periodic Benefit
     Costs, Excluding
     Service Cost                                         9.1                                 6.6                       14.4

    Reorganization Items,
     Net                                               (12.8)                                  -                     627.2
                                                        -----                                 ---                     -----

    Income (Loss) from
     Continuing Operations
     Before Income Taxes                                345.8                               106.1                    (459.3)

    Income Tax Provision
     (Benefit)                                           17.5                                 4.7                    (263.8)
                                                         ----                                 ---                     ------

    Income (Loss) from
     Continuing
     Operations, Net of
     Income Taxes                                       328.3                               101.4                    (195.5)

    Loss from Discontinued
     Operations, Net of
     Income Taxes                                       (4.9)                              (2.7)                    (16.2)
                                                         ----                                ----                      -----

    Net Income (Loss)                                   323.4                                98.7                    (211.7)

    Less: Series A
     Convertible Preferred
     Stock Dividends                                    102.5                               115.1                          -

    Less: Net Income
     Attributable to
     Noncontrolling
     Interests                                            0.6                                 3.8                        4.8
                                                          ---                                 ---                        ---

    Net Income (Loss)
     Attributable to
     Common Stockholders                                            $220.3                                  $(20.2)           $(216.5)
                                                                    ======                                   ======             =======


    Adjusted EBITDA (2)                                             $733.5                                   $317.8              $341.3
                                                                    ======                                   ======              ======


    Diluted EPS -Income
     (Loss) from
     Continuing Operations
     (3)(4)                                                          $1.76                                  $(0.18)           $(10.93)
                                                                     =====                                   ======             =======


    Diluted EPS -Net
     Income (Loss)
     Attributable to
     Common Stockholders
     (3)                                                            $1.72                                  $(0.21)           $(11.81)
                                                                     =====                                   ======             =======


                     (1)    Excludes items
                             shown separately.


                     (2)    Adjusted EBITDA is a
                             non-GAAP financial
                             measure. Refer to the
                             "Reconciliation of
                             Non-GAAP Financial
                             Measures" section in
                             this document for
                             definitions and
                             reconciliations to
                             the most comparable
                             measures under U.S.
                             GAAP.


                     (3)    Diluted EPS is
                             calculated under the
                             two-class method
                             which treats
                             participating
                             securities as having
                             rights to earnings
                             that otherwise would
                             have been available
                             to common
                             stockholders and
                             assumes that
                             participating
                             securities are not
                             exercised or
                             converted. As such,
                             weighted average
                             diluted shares
                             outstanding were
                             124.6 million and
                             96.8 million for the
                             six months ended June
                             30, 2018 and the
                             period April 2
                             through June 30,
                             2017, respectively,
                             and excluded weighted
                             average shares
                             outstanding related
                             to the participating
                             securities of 4.2
                             million and 39.2
                             million,
                             respectively.
                             Weighted average
                             diluted shares
                             outstanding were 18.3
                             million for the
                             period January 1
                             through April 1,
                               2017.


                     (4)    Reflects income (loss)
                             from continuing
                             operations, net of
                             income taxes less
                             preferred stock
                             dividends and net
                             income attributable
                             to noncontrolling
                             interests.


    This information is intended to be reviewed in conjunction with the
     company's filings with the SEC.


    Supplemental Financial Data (Unaudited)

    For the Quarters and Six Months Ended Jun. 30, 2018 and 2017


                                                                  Successor                             Successor                       Predecessor         Combined
                                                                                                                                        -----------         --------

                                                         Quarter         Apr. 2     Six              Apr. 2                   Jan. 1                    Six
                                                          Ended          through   Months            through                  through                  Months
                                                        Jun. 30,         Jun. 30,  Ended             Jun. 30,               Apr. 1,                 Ended
                                                             2018             2017 Jun. 30,                2017                       2017            Jun. 30,
                                                                                      2018                                                              2017
                                                                                      ----                                                              ----

    Tons Sold (In
     Millions)
    -------------

    Powder River Basin
     Mining Operations                           26.2                         28.5              58.6                   28.5                                  31.0           59.5

    Midwestern U.S.
     Mining Operations                            4.7                          4.6               9.4                    4.6                                   4.5            9.1

    Western U.S. Mining
     Operations                                   3.5                          3.2               7.2                    3.2                                   3.4            6.6
                                                  ---                          ---               ---                    ---                                   ---            ---

    Total U.S. Mining
     Operations                                  34.4                         36.3              75.2                   36.3                                  38.9           75.2

    Australian
     Metallurgical
     Mining Operations                            2.9                          2.0               5.9                    2.0                                   2.2            4.2

    Australian Thermal
     Mining Operations                            5.0                          4.6               8.8                    4.6                                   4.6            9.2
                                                  ---                          ---               ---                    ---                                   ---            ---

    Total Australian
     Mining Operations                            7.9                          6.6              14.7                    6.6                                   6.8           13.4

    Trading and
     Brokerage
     Operations                                   0.8                          0.7               1.5                    0.7                                   0.4            1.1

    Total                                        43.1                         43.6              91.4                   43.6                                  46.1           89.7
                                                 ====                         ====              ====                   ====                                  ====           ====


    Revenue Summary (In
     Millions)
    -------------------

    Powder River Basin
     Mining Operations                                     $321.5                    $365.4                         $710.8                                $365.4                   $394.3   $759.7

    Midwestern U.S.
     Mining Operations                          197.5                        194.9             399.2                  194.9                                 193.2          388.1

    Western U.S. Mining
     Operations                                 139.6                        125.4             283.3                  125.4                                 149.7          275.1
                                                -----                        -----             -----                  -----                                 -----          -----

    Total U.S. Mining
     Operations                                 658.6                        685.7           1,393.3                  685.7                                 737.2        1,422.9

    Australian
     Metallurgical
     Mining Operations                          417.5                        287.8             883.7                  287.8                                 328.9          616.7

    Australian Thermal
     Mining Operations                          267.4                        239.2             468.8                  239.2                                 224.8          464.0
                                                -----                        -----             -----                  -----                                 -----          -----

    Total Australian
     Mining Operations                          684.9                        527.0           1,352.5                  527.0                                 553.7        1,080.7

    Trading and
     Brokerage
     Operations                                  10.0                          5.2              30.1                    5.2                                  15.0           20.2

    Corporate and Other                        (44.1)                        40.4             (3.8)                  40.4                                  20.3           60.7
                                                -----                         ----              ----                   ----                                  ----           ----

    Total                                                $1,309.4                  $1,258.3                       $2,772.1                              $1,258.3                 $1,326.2 $2,584.5
                                                         ========                  ========                       ========                              ========                 ======== ========


    Total Reporting
     Segment Costs
     Summary (In
     Millions) (1)
    ---------------

    Powder River Basin
     Mining Operations                                     $259.5                    $280.6                         $574.3                                $280.6                   $302.6   $583.2

    Midwestern U.S.
     Mining Operations                          155.5                        148.4             326.0                  148.4                                 143.2          291.6

    Western U.S. Mining
     Operations                                 105.7                         80.5             217.4                   80.5                                  99.7          180.2
                                                -----                         ----             -----                   ----                                  ----          -----

    Total U.S. Mining
     Operations                                 520.7                        509.5           1,117.7                  509.5                                 545.5        1,055.0

    Australian
     Metallurgical
     Mining Operations                          259.0                        215.9             558.8                  215.9                                 219.3          435.2

    Australian Thermal
     Mining Operations                          159.8                        133.3             299.6                  133.3                                 149.2          282.5
                                                -----                        -----             -----                  -----                                 -----          -----

    Total Australian
     Mining Operations                          418.8                        349.2             858.4                  349.2                                 368.5          717.7

    Trading and
     Brokerage
     Operations                                   6.9                         10.3              25.8                   10.3                                   6.2           16.5

    Corporate and Other                          12.6                         39.3              25.3                   39.3                                  44.4           83.7
                                                                                                                                                         ----

    Total                                                  $959.0                    $908.3                       $2,027.2                                $908.3                   $964.6 $1,872.9
                                                           ======                    ======                       ========                                ======                   ====== ========


    Other Supplemental
     Financial Data (In
     Millions)
    -------------------

    Adjusted EBITDA -
     Powder River Basin
     Mining Operations                                      $62.0                     $84.8                         $136.5                                 $84.8                    $91.7   $176.5

    Adjusted EBITDA -
     Midwestern U.S.
     Mining Operations                           42.0                         46.5              73.2                   46.5                                  50.0           96.5

    Adjusted EBITDA -
     Western U.S. Mining
     Operations                                  33.9                         44.9              65.9                   44.9                                  50.0           94.9
                                                 ----                         ----              ----                   ----                                  ----           ----

    Total U.S. Mining
     Operations                                 137.9                        176.2             275.6                  176.2                                 191.7          367.9

    Adjusted EBITDA -
     Australian
     Metallurgical
     Mining Operations                          158.5                         71.9             324.9                   71.9                                 109.6          181.5

    Adjusted EBITDA -
     Australian Thermal
     Mining Operations                          107.6                        105.9             169.2                  105.9                                  75.6          181.5
                                                -----                        -----             -----                  -----                                  ----          -----

    Total Australian
     Mining Operations                          266.1                        177.8             494.1                  177.8                                 185.2          363.0

    Adjusted EBITDA -
     Trading and
     Brokerage                                    3.1                        (5.1)              4.3                  (5.1)                                  8.8            3.7

    Resource Management
     Results (2)                                  0.7                          1.2              21.5                    1.2                                   2.9            4.1

    Selling and
     Administrative
     Expenses                                  (44.1)                      (34.7)           (81.1)                (34.7)                               (36.3)        (71.0)

    Other Operating
     Costs, Net (3)                               8.2                          2.8              23.8                    2.8                                  16.6           19.4

    Corporate Hedging
     Results                                    (2.3)                       (0.4)            (4.7)                 (0.4)                               (27.6)        (28.0)
                                                 ----                         ----              ----                   ----                                 -----          -----

    Adjusted EBITDA (1)                                    $369.6                    $317.8                         $733.5                                $317.8                   $341.3   $659.1
                                                           ======                    ======                         ======                                ======                   ======   ======


    Note:  See footnote explanations
     on following page


    Supplemental Financial Data (Unaudited)

    For the Quarters and Six Months Ended Jun. 30, 2018 and 2017



                                                                 Successor                          Successor                 Predecessor           Combined
                                                                                                                              -----------           --------

                                                    Quarter             Apr. 2     Six              Apr. 2              Jan. 1                 Six
                                                     Ended             through   Months            through            through             Months
                                                    Jun. 30,           Jun. 30,   Ended            Jun. 30,           Apr. 1,              Ended
                                                        2018                2017   Jun. 30,              2017                  2017           Jun. 30,
                                                                                     2018                                                      2017
                                                                                     ----                                                      ----

    Revenues per Ton
     -Mining
     Operations (4)
    ----------------

    Powder River
     Basin                                            $12.24                        $12.84                    $12.12                             $12.84             $12.70 $12.77

    Midwestern U.S.                         42.12                          42.62             42.39              42.62                              42.96      42.79

    Western U.S.                            39.87                          38.91             39.40              38.91                              44.68      41.85

    Total U.S.                              19.12                          18.91             18.52              18.91                              18.96      18.93

    Australian
     Metallurgical                         143.98                         145.31            148.58             145.31                             150.22     147.95

    Australian
     Thermal                                53.68                          51.52             53.57              51.52                              48.65      50.09

    Total Australian                        86.90                          79.54             92.01              79.54                              81.36      80.46


    Costs per Ton -
     Mining
     Operations
     (4)(5)
    ---------------

    Powder River
     Basin                                             $9.88                         $9.86                     $9.79                              $9.86              $9.75  $9.80

    Midwestern U.S.                         33.16                          32.45             34.61              32.45                              31.84      32.15

    Western U.S.                            30.21                          24.98             30.24              24.98                              29.76      27.41

    Total U.S.                              15.12                          14.05             14.86              14.05                              14.03      14.03

    Australian
     Metallurgical                          89.37                         109.07             93.96             109.07                             100.16     104.39

    Australian
     Thermal                                32.05                          28.67             34.23              28.67                              32.27      30.49

    Total Australian                        53.14                          52.69             58.40              52.69                              54.15      53.43


    Adjusted EBITDA
     Margin per Ton -
     Mining
     Operations
     (4)(5)
    -----------------

    Powder River
     Basin                                             $2.36                         $2.98                     $2.33                              $2.98              $2.95  $2.97

    Midwestern U.S.                          8.96                          10.17              7.78              10.17                              11.12      10.64

    Western U.S.                             9.66                          13.93              9.16              13.93                              14.92      14.44

    Total U.S.                               4.00                           4.86              3.66               4.86                               4.93       4.90

    Australian
     Metallurgical                          54.61                          36.24             54.62              36.24                              50.06      43.56

    Australian
     Thermal                                21.63                          22.85             19.34              22.85                              16.38      19.60

    Total Australian                        33.76                          26.85             33.61              26.85                              27.21      27.03


    (1)                 Total Reporting Segment Costs and
                        Adjusted EBITDA are non-GAAP
                        financial measures. Refer to the
                        "Reconciliation of Non-GAAP
                        Financial Measures" section in this
                        document for definitions and
                        reconciliations to the most
                        comparable measures under U.S. GAAP.


    (2)                 Includes gains (losses) on certain
                        surplus coal reserve and surface land
                        sales, property management costs and
                        revenues and the Q1 2018 gain of
                        $20.6 million on the sale of certain
                        surplus land assets in Queensland's
                        Bowen Basin.


    (3)                 Includes income from equity affiliates
                        (before the impact of related changes
                        in deferred tax asset valuation
                        allowance and amortization of basis
                        difference), costs associated with
                        post-mining activities, coal royalty
                        expense, minimum charges on certain
                        transportation-related contracts,
                        the Q1 2018 gain of $7.1 million
                        recognized on the sale of our
                        interest in the Red Mountain Joint
                        Venture and the Q1 2017 gain of $19.7
                        million recognized on the sale of
                        Dominion Terminal Associates.


    (4)                 Revenues per Ton, Costs per Ton and
                        Adjusted EBITDA Margin per Ton are
                        metrics used by management to measure
                        each of our mining segment's
                        operating performance. Revenues per
                        Ton and Adjusted EBITDA Margin per
                        Ton are equal to revenues by segment
                        and Adjusted EBITDA by segment,
                        respectively, divided by segment tons
                        sold. Costs per Ton is equal to
                        Revenues per Ton less Adjusted EBITDA
                        Margin per Ton. Management believes
                        Costs per Ton and Adjusted EBITDA
                        Margin per Ton best reflect
                        controllable costs and operating
                        results at the mining segment level.
                        We consider all measures reported on
                        a per ton basis to be operating/
                        statistical measures; however, we
                        include reconciliations of the
                        related non-GAAP financial measures
                        (Adjusted EBITDA and Total Reporting
                        Segment Costs) in the "Reconciliation
                        of Non-GAAP Financial Measures"
                        section in this document.


    (5)                 Includes revenue-based production
                        taxes and royalties; excludes
                        depreciation, depletion and
                        amortization; asset retirement
                        obligation expenses; selling and
                        administrative expenses;
                        restructuring charges; asset
                        impairment; coal inventory
                        revaluation; take-or-pay contract-
                        based intangible recognition; and
                        certain other costs related to post-
                        mining activities.


    This information is intended to be reviewed in conjunction with the company's
     filings with the SEC.


    Condensed Consolidated Balance Sheets

    As of Jun. 30, 2018 and Dec. 31, 2017


    (Dollars In Millions)

                                                          (Unaudited)

                                                         Jun. 30, 2018            Dec. 31, 2017
                                                         -------------          -------------

    Cash and Cash Equivalents                                          $1,451.7                    $1,012.1

    Restricted Cash                                                  -                       40.1

    Accounts Receivable, Net                                     503.0                       552.1

    Inventories                                                  290.5                       291.3

    Other Current Assets                                         238.7                       294.4
                                                                 -----                       -----

    Total Current Assets                                       2,483.9                     2,190.0

    Property, Plant, Equipment and Mine Development, Net       4,945.7                     5,111.9

    Collateral Arrangements                                          -                      323.1

    Investments and Other Assets                                 296.1                       470.6

    Deferred Income Taxes                                         85.5                        85.6
                                                                  ----                        ----

    Total Assets                                                       $7,811.2                    $8,181.2
                                                                       ========                    ========


    Current Portion of Long-Term Debt                                     $45.0                       $42.1

    Accounts Payable and Accrued Expenses                      1,054.4                     1,202.8
                                                               -------                     -------

    Total Current Liabilities                                  1,099.4                     1,244.9

    Long-Term Debt, Less Current Portion                       1,358.0                     1,418.7

    Deferred Income Taxes                                          5.1                         5.4

    Asset Retirement Obligations                                 672.6                       657.0

    Accrued Postretirement Benefit Costs                         726.8                       730.0

    Other Noncurrent Liabilities                                 404.0                       469.4
                                                                 -----                       -----

    Total Liabilities                                          4,265.9                     4,525.4


    Series A Convertible Preferred Stock                             -                      576.0

    Common Stock                                                   1.4                         1.0

    Additional Paid-in Capital                                 3,285.7                     2,590.3

    Treasury Stock                                             (564.9)                    (175.9)

    Retained Earnings                                            781.3                       613.6

    Accumulated Other Comprehensive (Loss) Income                (1.6)                        1.4
                                                                  ----                         ---

    Peabody Energy Corporation Stockholders' Equity            3,501.9                     3,606.4

    Noncontrolling Interests                                      43.4                        49.4
                                                                  ----                        ----

    Total Stockholders' Equity                                 3,545.3                     3,655.8
                                                               -------                     -------

    Total Liabilities and Stockholders' Equity                         $7,811.2                    $8,181.2
                                                                       ========                    ========


    This information is intended to be reviewed in conjunction with the company's filings with the SEC.


    Condensed Consolidated Statements of Cash Flows (Unaudited)

    For the Quarters Ended Jun. 30, 2018 and 2017

    (Dollars In Millions)

                                                                      Successor                        Predecessor       Combined
                                                                                                       -----------       --------

                                                            Quarter                  Apr. 2                Apr. 1, 2017       Quarter
                                                             Ended                  through                                    Ended
                                                        Jun. 30, 2018            Jun. 30, 2017                             Jun. 30 2017
                                                        -------------

    Cash Flows From
     Operating Activities

    Net Cash Provided By
     (Used In) Continuing
     Operations                                                           $338.5                                   $66.3                  $(1,069.1)  $(1,002.8)

    Net Cash Used In
     Discontinued
     Operations                                                 (2.8)                           (0.6)                                 -      (0.6)
                                                                 ----                             ----

    Net Cash Provided By
     (Used In) Operating
     Activities                                                 335.7                             65.7                          (1,069.1)  (1,003.4)
                                                                -----                             ----                           --------    --------

    Cash Flows From
     Investing Activities

    Additions to
     Property, Plant,
     Equipment and Mine
     Development                                               (71.9)                          (45.9)                                 -     (45.9)

    Changes in Accrued
     Expenses Related to
     Capital Expenditures                                         4.0                              1.6                                  -        1.6

    Proceeds from
     Disposal of Assets                                          29.6                              2.5                                  -        2.5

    Contributions to
     Joint Ventures                                           (120.3)                          (96.3)                                 -     (96.3)

    Distributions from
     Joint Ventures                                             116.1                             95.5                                  -       95.5

    Advances to Related
     Parties                                                    (2.6)                           (0.9)                                 -      (0.9)

    Repayments of Loans
     from Related Parties                                        34.9                             26.5                                  -       26.5

    Other, Net                                                  (1.4)                           (1.5)                                 -      (1.5)
                                                                 ----                             ----                                ---       ----

    Net Cash Used In
     Investing Activities                                      (11.6)                          (18.5)                                 -     (18.5)
                                                                -----                            -----                                ---      -----

    Cash Flows From
     Financing Activities

    Repayments of Long-
     Term Debt                                                 (55.3)                          (23.8)                                 -     (23.8)

    Payment of Deferred
     Financing Costs                                            (1.4)                               -                                 -          -

    Common Stock
     Repurchases                                              (199.0)                               -                                 -          -

    Repurchases of
     Employee Common
     Stock Relinquished
     for Tax Withholding                                       (14.5)                               -                                 -          -

    Dividends Paid                                             (14.3)                               -                                 -          -

    Distributions to
     Noncontrolling
     Interests                                                      -                           (6.4)                                 -      (6.4)

    Other, Net                                                  (0.1)                               -                                 -          -

    Net Cash Used In
     Financing Activities                                     (284.6)                          (30.2)                                 -     (30.2)
                                                               ------                            -----                                ---      -----

    Net Change in Cash,
     Cash Equivalents and
     Restricted Cash                                             39.5                             17.0                          (1,069.1)  (1,052.1)

    Cash, Cash
     Equivalents and
     Restricted Cash at
     Beginning of Period                                      1,438.4                          1,095.6                            2,164.7     2,164.7
                                                              -------                          -------                            -------     -------

    Cash, Cash
     Equivalents and
     Restricted Cash at
     End of Period                                                      $1,477.9                                $1,112.6                    $1,095.6     $1,112.6
                                                                        ========                                ========                    ========     ========


    This information is intended
     to be reviewed in conjunction
     with the company's filings
     with the SEC.


    Condensed Consolidated Statements of Cash Flows (Unaudited)

    For the Six Months Ended Jun. 30, 2018 and 2017

    (Dollars In Millions)

                                                                    Successor                          Predecessor              Combined
                                                                                                       -----------              --------

                                                        Six Months                 Apr. 2                       Jan. 1              Six Months
                                                           Ended                 through                    through                Ended
                                                      Jun. 30, 2018           Jun. 30, 2017              Apr. 1, 2017          Jun. 30, 2017
                                                                                                                               -------------

    Cash Flows From
     Operating Activities

    Net Cash Provided By
     (Used In) Continuing
     Operations                                                       $919.2                        $66.3                                       $(804.8)  $(738.5)

    Net Cash Used In
     Discontinued
     Operations                                               (3.8)                       (0.6)                          (8.2)                   (8.8)

    Net Cash Provided By
     (Used In) Operating
     Activities                                               915.4                         65.7                         (813.0)                 (747.3)
                                                              -----                         ----                          ------                   ------

    Cash Flows From
     Investing Activities

    Additions to
     Property, Plant,
     Equipment and Mine
     Development                                            (125.6)                      (45.9)                         (32.8)                  (78.7)

    Changes in Accrued
     Expenses Related to
     Capital Expenditures                                     (0.9)                         1.6                           (1.4)                     0.2

    Federal Coal Lease
     Expenditures                                             (0.5)                           -                          (0.5)                   (0.5)

    Proceeds from
     Disposal of Assets                                        52.6                          2.5                            24.3                     26.8

    Contributions to
     Joint Ventures                                         (243.8)                      (96.3)                         (95.4)                 (191.7)

    Distributions from
     Joint Ventures                                           236.8                         95.5                            90.5                    186.0

    Advances to Related
     Parties                                                  (4.6)                       (0.9)                          (0.4)                   (1.3)

    Repayments of Loans
     from Related Parties                                      70.2                         26.5                            31.1                     57.6

    Other, Net                                                (2.2)                       (1.5)                          (0.3)                   (1.8)
                                                               ----                         ----                            ----

    Net Cash (Used In)
     Provided By
     Investing Activities                                    (18.0)                      (18.5)                           15.1                    (3.4)
                                                              -----                        -----                            ----                     ----

    Cash Flows From
     Financing Activities

    Proceeds from Long-
     Term Debt                                                    -                           -                        1,000.0                  1,000.0

    Repayments of Long-
     Term Debt                                               (63.5)                      (23.8)                          (2.1)                  (25.9)

    Payment of Deferred
     Financing Costs                                          (1.4)                           -                         (45.4)                  (45.4)

    Common Stock
     Repurchases                                            (374.5)                           -                              -                       -

    Repurchases of
     Employee Common
     Stock Relinquished
     for Tax Withholding                                     (14.5)                           -                          (0.1)                   (0.1)

    Dividends Paid                                           (29.3)                           -                              -                       -

    Distributions to
     Noncontrolling
     Interests                                                (6.6)                       (6.4)                          (0.1)                   (6.5)

    Other, Net                                                  0.1                            -                              -                       -
                                                                                            ---

    Net Cash (Used In)
     Provided By
     Financing Activities                                   (489.7)                      (30.2)                          952.3                    922.1
                                                             ------                        -----                           -----                    -----

    Net Change in Cash,
     Cash Equivalents and
     Restricted Cash                                          407.7                         17.0                           154.4                    171.4

    Cash, Cash
     Equivalents and
     Restricted Cash at
     Beginning of Period                                    1,070.2                      1,095.6                           941.2                    941.2
                                                            -------                                                       -----

    Cash, Cash
     Equivalents and
     Restricted Cash at
     End of Period                                                  $1,477.9                     $1,112.6                                       $1,095.6   $1,112.6
                                                                    ========                     ========                                       ========   ========


    This information is intended
     to be reviewed in conjunction
     with the company's filings
     with the SEC.


    Reconciliation of Non-GAAP Financial Measures (Unaudited)

    For the Quarters Ended Jun. 30, 2018 and 2017


    (Dollars In Millions)


    Note: Management believes that non-GAAP performance measures are used by investors to measure our operating performance and lenders to measure our ability to incur and service debt.
     These measures are not intended to serve as alternatives to U.S. GAAP measures of performance and may not be comparable to similarly-titled measures presented by other companies.


                                                                         Successor                                          Predecessor
                                                                                                                            -----------

                                                           Quarter Ended             Apr. 2 through

                                                           Jun. 30, 2018             Jun. 30, 2017                             Apr. 1, 2017
                                                           -------------             -------------                             ------------


    Income (Loss) from Continuing
     Operations, Net of Income Taxes                                        $120.0                                             $101.4                                                       $(319.8)

                     Depreciation, Depletion and
                     Amortization                                    163.9                                 148.3                                             -

                    Asset Retirement Obligation Expenses              13.2                                  11.0                                             -

                     Changes in Deferred Tax Asset
                     Valuation Allowance and Amortization
                     of Basis Difference Related to
                     Equity Affiliates                               (8.4)                                (4.3)                                            -

                    Interest Expense                                  38.3                                  41.4                                             -

                    Loss on Early Debt Extinguishment                  2.0                                     -                                            -

                    Interest Income                                  (7.0)                                (1.5)                                            -

                    Reorganization Items, Net                            -                                    -                                        585.8

                     Break Fees Related to Terminated
                     Asset Sales                                         -                               (28.0)                                            -

                     Unrealized Losses (Gains) on Economic
                     Hedges                                           48.1                                 (9.4)                                            -

                     Unrealized Gains on Non-Coal Trading
                     Derivative Contracts                            (0.1)                                (3.2)                                            -

                    Coal Inventory Revaluation                           -                                 67.3                                             -

                     Take-or-Pay Contract-Based
                     Intangible Recognition                          (7.8)                                (9.9)                                            -

                    Income Tax Provision (Benefit)                     7.4                                   4.7                                       (266.0)
                                                                     ---


    Adjusted EBITDA (1)                                                     $369.6                                             $317.8                                              $               -
                                                                            ======                                             ======                                            ===             ===


             (1)    Adjusted EBITDA is defined as income (loss) from continuing operations
                     before deducting net interest expense, income taxes, asset retirement
                     obligation expenses, depreciation, depletion and amortization and
                     reorganization items, net. Adjusted EBITDA is also adjusted for the
                     discrete items that management excluded in analyzing each of our
                     segment's operating performance as displayed in the reconciliation above.
                     Adjusted EBITDA is used by management as the primary metric to measure
                     each of our segment's operating performance.


                                                                         Successor                                          Predecessor
                                                                                                                            -----------

                                                           Quarter Ended             Apr. 2 through

                                                           Jun. 30, 2018             Jun. 30, 2017                             Apr. 1, 2017
                                                           -------------             -------------                             ------------

    Operating Costs and Expenses                                            $946.5                                             $927.9                                              $               -

    Break Fees Related to Terminated
     Asset Sales                                                       -                                 28.0                                             -

    Unrealized Gains on Non-Coal
     Trading Derivative Contracts                                    0.1                                   3.2                                             -

    Coal Inventory Revaluation                                         -                               (67.3)                                            -

    Take-or-Pay Contract-Based
     Intangible Recognition                                          7.8                                   9.9                                             -

    Net Periodic Benefit Costs,
     Excluding Service Cost                                          4.6                                   6.6                                             -
                                                                     ---                                   ---                                           ---


                    Total Reporting Segment Costs (2)                         $959.0                                             $908.3                                              $               -
                                                                     ===                                                                                                                       ===


             (2)    Total Reporting Segment Costs is defined as operating costs and expenses
                     adjusted for the discrete items that management excluded in analyzing
                     each of our segment's operating performance as displayed in the
                     reconciliation above. Total Reporting Segment Costs is used by management
                     as a metric to measure each of our segment's operating performance.


                                                                         Successor                                          Predecessor
                                                                                                                            -----------

                                                           Quarter Ended             Apr. 2 through

                                                           Jun. 30, 2018             Jun. 30, 2017                             Apr. 1, 2017
                                                           -------------             -------------                             ------------

    Net Cash Provided By (Used In)
     Operating Activities                                                   $335.7                                              $65.7                                                     $(1,069.1)

    Net Cash Used In Investing
     Activities                                                   (11.6)                               (18.5)                                            -
                                                                   -----                                 -----                                           ---


                    Free Cash Flow (3)                                        $324.1                                              $47.2                                                     $(1,069.1)
                                                                     ===


             (3)    Free Cash Flow is defined as net cash provided by (used in) operating
                     activities less net cash used in investing activities. Free Cash Flow is
                     used by management as a measure of our financial performance and our
                     ability to generate excess cash flow from our business operations.


    This information is intended to be reviewed in conjunction with the company's filings with the SEC.


    Reconciliation of Non-GAAP Financial Measures (Unaudited)

    For the Six Months Ended Jun. 30, 2018 and 2017


    (Dollars In Millions)


    Note: Management believes that non-GAAP performance measures are used by investors to measure our operating performance and lenders to measure our ability to incur and service debt.
     These measures are not intended to serve as alternatives to U.S. GAAP measures of performance and may not be comparable to similarly-titled measures presented by other companies.


                                                                            Successor                                            Predecessor
                                                                                                                                 -----------

                                                           Six Months Ended                Apr. 2 through                          Jan. 1 through

                                                             Jun. 30, 2018                 Jun. 30, 2017                            Apr. 1, 2017
                                                             -------------                 -------------                            ------------


    Income (Loss) from Continuing
     Operations, Net of Income Taxes                                              $328.3                                                    $101.4                                        $(195.5)

                     Depreciation, Depletion and
                     Amortization                                       333.5                                    148.3                                                119.9

                    Asset Retirement Obligation Expenses                 25.5                                     11.0                                                 14.6

                    Asset Impairment                                        -                                       -                                                30.5

                     Changes in Deferred Tax Asset
                     Valuation Allowance and Amortization
                     of Basis Difference Related to
                     Equity Affiliates                                 (16.0)                                   (4.3)                                               (5.2)

                    Interest Expense                                     74.6                                     41.4                                                 32.9

                    Loss on Early Debt Extinguishment                     2.0                                        -                                                   -

                    Interest Income                                    (14.2)                                   (1.5)                                               (2.7)

                    Reorganization Items, Net                          (12.8)                                       -                                               627.2

                     Break Fees Related to Terminated
                     Asset Sales                                            -                                  (28.0)                                                   -

                     Unrealized Losses (Gains) on Economic
                     Hedges                                               9.5                                    (9.4)                                              (16.6)

                     Unrealized Losses (Gains) on Non-
                     Coal Trading Derivative Contracts                    1.7                                    (3.2)                                                   -

                    Coal Inventory Revaluation                              -                                    67.3                                                    -

                     Take-or-Pay Contract-Based
                     Intangible Recognition                            (16.1)                                   (9.9)                                                   -

                    Income Tax Provision (Benefit)                       17.5                                      4.7                                              (263.8)
                                                                       ----


    Adjusted EBITDA (1)                                                           $733.5                                                    $317.8                                          $341.3
                                                                                  ======                                                    ======                                          ======


             (1)    Adjusted EBITDA is defined as income (loss) from continuing operations
                     before deducting net interest expense, income taxes, asset retirement
                     obligation expenses, depreciation, depletion and amortization and
                     reorganization items, net. Adjusted EBITDA is also adjusted for the
                     discrete items that management excluded in analyzing each of our segment's
                     operating performance as displayed in the reconciliation above. Adjusted
                     EBITDA is used by management as the primary metric to measure each of our
                     segment's operating performance.


                                                                            Successor                                            Predecessor
                                                                                                                                 -----------

                                                           Six Months Ended                Apr. 2 through                          Jan. 1 through

                                                             Jun. 30, 2018                 Jun. 30, 2017                            Apr. 1, 2017
                                                             -------------                 -------------                            ------------

    Operating Costs and Expenses                                                $2,003.7                                                    $927.9                                          $950.2

    Break Fees Related to Terminated
     Asset Sales                                                          -                                    28.0                                                    -

    Unrealized (Losses) Gains on Non-
     Coal Trading Derivative Contracts                                (1.7)                                     3.2                                                    -

    Coal Inventory Revaluation                                            -                                  (67.3)                                                   -

    Take-or-Pay Contract-Based
     Intangible Recognition                                            16.1                                      9.9                                                    -

    Net Periodic Benefit Costs,
     Excluding Service Cost                                             9.1                                      6.6                                                 14.4
                                                                        ---                                      ---                                                 ----


                    Total Reporting Segment Costs (2)                             $2,027.2                                                    $908.3                                          $964.6
                                                                        ===


             (2)    Total Reporting Segment Costs is defined as operating costs and expenses
                     adjusted for the discrete items that management excluded in analyzing each
                     of our segment's operating performance as displayed in the reconciliation
                     above. Total Reporting Segment Costs is used by management as a metric to
                     measure each of our segment's operating performance.


                                                                            Successor                                            Predecessor
                                                                                                                                 -----------

                                                           Six Months Ended                Apr. 2 through                          Jan. 1 through

                                                             Jun. 30, 2018                 Jun. 30, 2017                            Apr. 1, 2017
                                                             -------------                 -------------                            ------------

    Net Cash Provided By (Used In)
     Operating Activities                                                         $915.4                                                     $65.7                                        $(813.0)

    Net Cash (Used In) Provided By
     Investing Activities                                            (18.0)                                  (18.5)                                                15.1
                                                                      -----                                    -----                                                 ----


                    Free Cash Flow (3)                                              $897.4                                                     $47.2                                        $(797.9)
                                                                        ===


             (3)    Free Cash Flow is defined as net cash provided by (used in) operating
                     activities less net cash (used in) provided by investing activities. Free
                     Cash Flow is used by management as a measure of our financial performance
                     and our ability to generate excess cash flow from our business operations.


    This information is intended to be reviewed in conjunction with the company's filings with the SEC.


                                                                     
    2018 Full-Year Guidance Targets


    Sales Volumes (Short Tons in millions)                                     Capital Expenditures                                                             $275 - $325 million

    PRB                                            115 - 120

    ILB                                             18 - 19                   Quarterly SG&A Expense                                                              ~$40 million

    Western                                         13 - 14

    Total U.S.                                     146 - 153                  Interest Expense                                                                 $140 - $148 million


    Aus. Metallurgical(1)                           11 - 12                   Cost Sensitivities4

    Aus. Export Thermal(2)                        11.5 - 12.5                                                                    $0.05 Decrease in A$ FX Rate5   + ~$50 million

    Aus. Domestic Thermal                            7 - 8                                                                       $0.05 Increase in A$ FX Rate5    -~$50 million

    Total Australia                               29.5 - 32.5                 Fuel (+/- $10/barrel)                                                             +/- ~$15 million


    U.S. Operations - Revenue Per Ton                                       2018 Priced Position (Avg. Price per Short Ton)

    Total U.S.                                              $17.50 - $18.50   PRB                                                                                           $11.90

                                                                            ILB                                                                                     ~$42

    U.S. Operations - Costs Per Ton                                         3Q - 4Q Australia Export Thermal Volumes6                                               ~$85

    PRB                                                       $9.25 - $9.75

    ILB                                                     $31.50 - $33.50

    Total U.S.                                              $13.50 - $14.50       Peabody's 2018 U.S. volumes are fully priced

                                                                                ~50% and ~65% of Peabody's 2019 U.S. volumes are

    Australia Operations - Costs per Ton (USD)(3)                           priced and committed, respectively, based on the

     Metallurgical                                                $85 - $95   mid-point of 2018 volume guidance

     Thermal                                                      $32 - $36       ~4.3 million short tons of Australia export
                                                                                   thermal

    Total Australia                                               $52 - $58   coal are priced for the second half of 2018


                                                                            2019 Priced Position (Avg. Price per Short Ton)

                                                                            Australia Export Thermal                                                                ~$75

                                                                             ~2.9 million short tons of Australia export
                                                                               thermal

                                                                            coal priced for 2019


    1 Metallurgical coal sales volumes
     may range from ~55% - 65% PCI and
     ~35% - 45% coking coal (including
     semi-hard and semi-soft coking
     coals).  Approximately 30% of
     seaborne coking sales may be
     priced on a spot basis, with the
     remainder linked to an index.
     Approximately 30% of seaborne PCI
     sales may be priced on a spot
     basis, with the remainder linked
     to the quarterly LV PCI benchmark.
      The company also has exposure to
      approximately 2 million tons of
     metallurgical coal related to the
     Middlemount Mine, a 50/50 joint
     venture accounted for in (Income)
     Loss from Equity Affiliates.


    Peabody's North Goonyella Mine
     receives the PHCC index quoted
     price and the Coppabella Mine
     typically sets the LV PCI
     benchmark, with the remainder of
     products sold at discounts to
     these values based on coal
     qualities and properties.  On a
     weighted-average basis across all
     metallurgical products, Peabody
     typically realizes approximately
     85% - 90% of the PHCC index
     quoted price for its coking
     products, and 85% - 90% of the LV
     PCI benchmark price for its PCI
     products.


    (2) A portion of Peabody's seaborne
     thermal coal products sell at or
     above the Newcastle index, with
     the remainder sold at discounts
     relative to the Newcastle index
     based on coal qualities and
     properties.  On a weighted-
     average basis across all seaborne
     thermal products, Peabody expects
     to realize approximately 85% -
     95% of the Newcastle index price.


    (3) Assumes 2018 average A$ FX rate
     of $0.76.  Cost ranges include
     sales-related cost, which will
     fluctuate based on realized
     prices.


    4 Sensitivities reflect approximate
     impacts of changes in variables on
     financial performance.  When
     realized, actual impacts may
     differ significantly.


    5 As of June 30, 2018, Peabody had
     purchased average rate call
     options to manage market price
     volatility associated with the
     Australian dollar in aggregate
     notional amount of approximately
     AUD $0.9 billion with strike price
     levels ranging from $0.79 to $0.82
     and settlement dates through Dec.
     31, 2018, and AUD $0.2 billion
     aggregate notional amount with
     average strike price levels of
     $0.79 and settlement dates from
     Jan. 1, 2019 through March 31,
     2019.  Sensitivities provided are
     relative to an assumed average A$
     FX exchange rate of $0.75 for the
     remainder of 2018.


    6 3Q - 4Q 2018 seaborne thermal
     priced position assumes recently
     announced JFY settlement of $110
     per tonne carries through to
     committed tons linked to the JFY
     settlement.


    Note 1: Peabody classifies its
     Australian Metallurgical or
     Thermal Mining segments based on
     the primary customer base and
     reserve type.  A small portion of
     the coal mined by the Australian
     Metallurgical Mining segment is of
     a thermal grade and vice versa.
     Peabody may market some of its
     metallurgical coal products as a
     thermal product from time to time
     depending on industry conditions.
     Per ton metrics presented are non-
     GAAP measures.  Due to the
     volatility and variability of
     certain items needed to reconcile
     these measures to their nearest
     GAAP measure, no reconciliation
     can be provided without
     unreasonable cost or effort.


    Note 2:  A sensitivity to changes
     in seaborne pricing should
     consider Peabody's estimated split
     of PCI and coking coal products,
     the ratio of PLV PCI benchmark to
     PLV HCC index quoted price, the
     weighted average discounts across
     all products to the applicable PLV
     HCC index quoted price or PLV PCI
     benchmark or Newcastle index
     prices, in addition to impacts on
     sales-related costs in Australia,
     and applicable conversions between
     short tons and metric tonnes as
     necessary.


    Note 3:  As of July 20, 2018
     Peabody has approximately 121.7
     million shares of common stock
     outstanding.  On a fully diluted
     basis, Peabody has approximately
     124.7 million shares of common
     stock.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the securities laws. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words or variation of words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "projects," "forecasts," "targets," "would," "will," "should," "goal," "could" or "may" or other similar expressions. Forward-looking statements provide management's current expectations or predictions of future conditions, events or results. All statements that address operating performance, events or developments that we expect or anticipate will occur in the future are forward-looking statements. They may include estimates of revenues, income, earnings per share, cost savings, capital expenditures, dividends, share repurchases, liquidity, capital structure, market share, industry volume, or other financial items, descriptions of management's plans or objectives for future operations, or descriptions of assumptions underlying any of the above. All forward-looking statements speak only as of the date they are made and reflect the company's good faith beliefs, assumptions and expectations, but they are not guarantees of future performance or events. Furthermore, the company disclaims any obligation to publicly update or revise any forward-looking statement, except as required by law. By their nature, forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. Factors that might cause such differences include, but are not limited to, a variety of economic, competitive and regulatory factors, many of which are beyond the company's control, that are described in our Annual Report on Form 10-K for the fiscal year ended Dec. 31, 2017, as well as additional factors we may describe from time to time in other filings with the SEC. You may get such filings for free at our website at www.peabodyenergy.com. You should understand that it is not possible to predict or identify all such factors and, consequently, you should not consider any such list to be a complete set of all potential risks or uncertainties.

View original content with multimedia:http://www.prnewswire.com/news-releases/peabody-reports-earnings-for-quarter-ended-june-30-2018-300685232.html

SOURCE Peabody