Peabody Reports Earnings For Quarter Ended September 30, 2018

ST. LOUIS, Oct. 30, 2018 /PRNewswire/ -- Peabody (NYSE: BTU) today announced its third quarter 2018 operating results, including revenues of $1.41 billion, income from continuing operations, net of income taxes of $83.9 million, net income attributable to common stockholders of $71.5 million, diluted earnings per share from continuing operations of $0.63 and Adjusted EBITDA(1) of $372.1 million.

"During a quarter that ended with substantial challenges at the North Goonyella Mine, Peabody's large, diversified platform generated solid results, led by our Australian thermal coal segment," said Peabody President and Chief Executive Officer Glenn Kellow. "While our operational focus is on our current platform, entering the assessment and planning phase of the North Goonyella Mine, and completing the accretive Shoal Creek metallurgical coal mine acquisition in Alabama, our financial approach is unchanged. We are committed to generating cash, maintaining financial strength, investing wisely and returning cash to shareholders - demonstrated by our expanded share buyback program and increased dividend per share."

Third Quarter 2018 Results

Revenues for the third quarter totaled $1.41 billion compared to $1.48 billion in the prior year as higher Australian realized pricing mostly offset the impact of lower Australian and U.S. sales volumes.

Depreciation, depletion and amortization declined 13 percent over the prior year driven by continued contract amortization roll off. During the quarter, Peabody completed the sale of certain resources associated with its Millennium Mine, resulting in a gain of $20.5 million. Income from continuing operations, net of income taxes decreased $149.8 million due to a $49.3 million provision for estimated equipment loss at the North Goonyella Mine (see additional information under Operational and Portfolio Items) and a prior year $84.1 million net tax benefit. Net income attributable to common stockholders declined $129.9 million to $71.5 million.

Adjusted EBITDA for the third quarter totaled $372.1 million compared to $411.3 million in the prior year and includes approximately $9 million in expenses related to containment activities at the North Goonyella Mine.

Third quarter Australian Adjusted EBITDA of $236.0 million eased 2 percent from the prior year as higher realized pricing was overcome by lower volumes and elevated costs, largely related to North Goonyella, along with higher royalties. Australian sales volumes totaled 7.6 million tons, including 2.8 million tons of metallurgical coal sold at an average price of $132.50 per ton and 2.9 million tons of export thermal coal sold at an average price of $92.08 per ton, with the remainder delivered under a long-term domestic contract.

During the third quarter, the Australian thermal segment led the company with Adjusted EBITDA of $145.3 million and Adjusted EBITDA margins of 48 percent. Australian thermal realized pricing in the third quarter increased 23 percent to $63.50 per ton due to favorable spot pricing as well as a higher JFY settlement price. Realized pricing reflects a blend of products ranging from API 5 5,500 to Newcastle 6,000 specification. Australian thermal costs per ton rose modestly to $33.20 driven by higher royalties and fuel costs, partially offset by favorable currency. Third quarter Australian metallurgical Adjusted EBITDA declined approximately $52 million to $90.7 million primarily due to the longwall move and expenses related to events at North Goonyella.

Adjusted EBITDA for the U.S. operations totaled $155.4 million compared to $196.7 million in the prior year. Powder River Basin costs per ton declined 1 percent to $9.01 on lower repair costs, even with a 6 percent reduction in volumes. Midwestern costs per ton rose 7 percent to $34.57 due to higher commodity pricing, while Western costs per ton increased 7 percent, impacted primarily by certain repair increases and higher sales-related costs. Overall, third quarter U.S. Adjusted EBITDA margins totaled 21 percent, with 24 percent margins from the PRB.

During the third quarter, Peabody generated operating cash flow of $345.4 million and Free Cash Flow(1) of $297.9 million, reflecting low fixed charges. Capital expenditures for the quarter totaled $61 million. Additionally, Peabody collected approximately $7 million in cash from the sale of Millennium Mine resources, with the remaining balance of about $13.5 million expected to be received through July 2019.

The company repurchased $325 million of common stock in the quarter, bringing total share repurchases under its $1.0 billion share repurchase program to $875 million since August 2017. To date, the company has repurchased a total of 22.8 million shares under the program, representing 17 percent of shares initially outstanding on a fully converted basis. In light of expected continued strong cash flows and robust liquidity, the company has announced it has expanded its share repurchase authorization by an additional $500 million to $1.5 billion. In addition, during the third quarter, Peabody completed a consent process to amend certain terms related to its 2022 and 2025 Senior Notes to increase flexibility to return cash to shareholders.

In October, Peabody's board of directors increased the company's quarterly common stock cash dividend from $0.125 per share to $0.13 per share. Given the company's share repurchases, the announcement reflects an increase of nearly 4 percent per share, while maintaining dividend cash outflows consistent with the prior quarter.

Liquidity at quarter end totaled $1.69 billion and included $1.37 billion in cash and cash equivalents, with approximately $400 million earmarked for financing the Shoal Creek transaction. Total liquidity also included $245.6 million of available revolver capacity and $78.0 million of accounts receivable securitization capacity.



     _________________________________


      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.

Operational and Portfolio Items

North Goonyella Update: Mine personnel are continuing with concrete sealing of the completed longwall panel, and the company is transitioning to the assessment/planning phase of managing the previously reported incident at North Goonyella. This next phase involves mapping of the heated area and monitoring of temperatures, gas levels, seismic activity, surface air quality and camera imaging. These actions come before advanced planning for re-ventilation, mine re-entry and potential restart of operations.

Continuing analysis is based on a network of 25 planned, remote gas monitoring points throughout the mine. The GAG Unit that was initially used in the inertization of the underground environment has been deactivated and on stand-by mode for nearly two weeks. With no ventilation or water management at present, the underground air quality is inert and there are indications of standing water in portions of the mine, with pumping being planned from the surface.

Financial Elements: Consistent with actions taken and conditions known to date, Peabody has recorded a $49.3 million charge for estimated equipment loss, including 78 shields and ancillary equipment sealed in the completed 9 North panel area. The majority of this charge is expected to have a cash impact related to leased equipment.

The current book value of North Goonyella following the charge is $284 million, including unmined panels in the north and south portions of the current seam, lower-seam reserves and surface facilities. The mine also contains $61 million in leased equipment not within the sealed and mined-out 9 North panel.

In the fourth quarter, Peabody estimates $20 to $25 million in containment, monitoring and planning costs, along with approximately $15 to $20 million in costs to keep the mine in idle status pending any future re-entry. The company intends to take all steps to work safely, progress the plan and look to mitigate costs while pursuing options for a resumption of activities at the appropriate time. Mitigation actions under consideration include pursuing means to access a small quantity of metallurgical coal remaining in the stockpile, subletting excess rail and port capacity for a limited time, and analyzing reprocessing of coal waste for potential sales into the thermal market.

Regarding insurance coverage, the company has notified its carriers of a potential claim under the company's insurance policies that hold a relevant coverage limit of $125 million above a deductible of $50 million.

North Goonyella coal typically sells at or near the benchmark for high-quality hard coking coal and, prior to the incident, costs for full-year 2018 had been projected at approximately $110 per short ton. Peabody has declared force majeure with customers for shipments covering upcoming months.

Future Scenarios: As Peabody enters the next phase, the North Goonyella team will continue to work from the surface and obtain greater knowledge of underground conditions in the mine. The assessment and planning phase comes before re-ventilation, re-entry and any potential restart of operations. All phases involve review and collaboration with the Queensland Mines Inspectorate.

Multiple scenarios are being evaluated should mining be able to resume. If the next panel (10 North, which is already developed) is accessible, production would be targeted for the second half of 2019, whereas southern panels (GM South) access would likely extend to 2020 given that development was in early stages. The company is exploring all reasonable mine-planning steps given the long-lived nature of reserves and compelling margins of the mine during times of strong industry conditions.

Shoal Creek Acquisition: In the third quarter, Peabody also announced plans to acquire the Shoal Creek metallurgical coal mine, preparation plant and supporting assets from Drummond Company for $400 million. The transaction excludes legacy liabilities other than reclamation. Closing is expected in the fourth quarter 2018, and Peabody intends to finance the transaction with cash on the balance sheet.

Peabody believes the acquisition is consistent with its approach to upgrade the company's metallurgical coal portfolio and meets the criteria of its previously stated investment filters.

Currently, the sales process is moving forward with regulatory approvals. In addition, Drummond is negotiating a collective bargaining agreement with the union-represented workforce, which is a condition precedent for closing, and union-represented workers must agree to elimination of participation in the multi-employer pension plan and replacement with a 401(k) program.

Shoal Creek is located in Central Alabama and serves Asian and European steel mills with high-vol A coking coal. In 2017, Shoal Creek sold 2.1 million tons. Shoal Creek's mining costs per ton are within the prior targeted range of $85 to $95 per ton for Peabody's metallurgical coal platform. In addition, the mine is strategically positioned on the Black Warrior River with direct access to barge transportation, eliminating trucking or rail requirements. Shoal Creek coal typically prices at or near the high-vol A index.

Proven and probable reserves total 58 million tons with a current mine plan accessing 17 million tons with minimal capital requirements. Peabody expects Shoal Creek to integrate into the company's operating and SG&A platforms with minimal friction costs. In addition, the acquisition is not expected to increase Peabody's U.S. federal cash tax payments for the foreseeable future, due to the company's substantial U.S. net operating loss tax position.

Industry Conditions

Strong seaborne thermal coal supply-demand dynamics remained in place during the third quarter with the 6,000-specification average prompt Newcastle thermal pricing rising 13 percent to approximately $117 per tonne from the second quarter 2018. At the same time, the prompt API 5 5,500 quality thermal product declined approximately $6 to an average of $69 per tonne for the third quarter.

China and India continue to drive seaborne thermal demand growth with ASEAN nations also representing persistent import strength. Through September, China thermal coal imports rose 27 million tonnes, supported by an approximately 7 percent increase in thermal power generation that has outpaced domestic coal production growth. Through September, India thermal imports increased 20 million tonnes on strong industrial demand and coal power generation, despite an approximately 8 percent increase in domestic production. In addition, ASEAN thermal import demand rose 9 percent through September over the prior year as new coal-fueled generation came online.

Through September, Australian thermal exports increased 2 percent, while lower-quality Indonesian coal exports rose 12 percent over the prior year. In addition, U.S. seaborne thermal coal exports have benefited from the higher pricing environment, rising 13 million tonnes through August.

Within metallurgical coal fundamentals, third quarter low-vol hard coking coal spot pricing continued to be favorable to historical averages and was in line with the prior quarter. Pricing reached a high of $209 per tonne during the third quarter with an average of $189 per tonne. The third-quarter index settlement price for premium low-vol hard coking coal was $188 per tonne compared to $170 per tonne in the prior year. The benchmark for low-vol PCI in the third quarter was settled at $150 per tonne compared to the benchmark settlements of $115 and $127 per tonne in the prior year. In addition, the fourth quarter benchmark price for low-vol PCI has been settled at $139 per tonne.

Seaborne metallurgical coal pricing has been supported by a 5 percent increase in global steel production through September. India seaborne metallurgical coal demand increased 4 million tonnes compared to the prior year through September, more than offsetting a 2 million tonne decline in China imports.

Regarding seaborne metallurgical coal supply, overall growth remains limited with the greatest increases from Australia and the U.S. While Australian metallurgical coal exports rose 2 million tonnes year-to-date through September, lower 2017 volumes reflect the impacts of Cyclone Debbie.

In the U.S., coal demand has been impacted by weak natural gas pricing, coal plant retirements and increased renewable generation, despite a 4 percent increase in total generation load over the prior year through September. Average Henry Hub gas prices fell approximately $0.20 per mmbtu through September compared to the prior year. Overall, U.S. coal production has declined 12 million tons year to date through September compared to prior year levels. Lower production and increased thermal coal exports have reduced overall utility stockpiles to approximately 100 million tons, the lowest levels since 2005.

Fourth Quarter 2018 Expectations

For the fourth quarter, Peabody is:

    --  Advancing the assessment and planning phase at the North Goonyella Mine;
    --  Preparing for the completion and integration of the Shoal Creek Mine
        acquisition;
    --  Driving strong shipments from the Australian thermal platform;
    --  Revising 2018 U.S. Midwestern and Western sales volumes to reflect
        stronger year-to-date shipments. The company is focused on contracting
        2019 U.S. volumes if margins are acceptable; and
    --  Continuing its financial approach, including 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:
Vic Svec
314.342.7768



       
                Condensed Consolidated Statements of Operations (Unaudited)



       
                For the Quarters Ended Sept. 30, 2018 and 2017

    ---



        (In Millions, Except Per Share Data)


                                                                     
              
          Successor


                                                              Quarter Ended                                  Quarter Ended
                                                  Sept. 30, 2018                                 Sept. 30, 2017






       Tons Sold                                                      49.1                                                   52.0






       Revenues                                                              $
        1,412.6                                        $
        1,477.2


        Operating Costs and
         Expenses (1)                                               1,047.9                                                1,039.1


        Depreciation,
         Depletion and
         Amortization                                                 169.6                                                  194.5


        Asset Retirement
         Obligation Expenses                                           12.4                                                   11.3


        Selling and
         Administrative
         Expenses                                                      38.6                                                   33.7


        Acquisition Costs
         Related to Shoal
         Creek                                                          2.5


        Other Operating (Income) Loss:


        Net Gain on Disposals                                        (20.8)                                                 (0.4)


        Provision for North
         Goonyella Equipment
         Loss                                                          49.3


        Income from Equity
         Affiliates                                                  (17.2)                                                (10.5)



        Operating Profit                                              130.3                                                  209.5


        Interest Expense                                               38.2                                                   42.4


        Loss on Early Debt
         Extinguishment                                                   -                                                  12.9


        Interest Income                                              (10.1)                                                 (2.0)


        Net Periodic Benefit
         Costs, Excluding
         Service Cost                                                   4.5                                                    6.6


        Income from Continuing
         Operations Before
         Income Taxes                                                  97.7                                                  149.6


        Income Tax Provision
         (Benefit)                                                     13.8                                                 (84.1)



        Income from Continuing
         Operations, Net of
         Income Taxes                                                  83.9                                                  233.7


        Loss from Discontinued
         Operations, Net of
         Income Taxes                                                 (4.1)                                                 (3.7)




       Net Income                                                     79.8                                                  230.0


        Less: Series A
         Convertible Preferred
         Stock Dividends                                                  -                                                  23.5


        Less: Net Income
         Attributable to
         Noncontrolling
         Interests                                                      8.3                                                    5.1


        Net Income
         Attributable to
         Common Stockholders                                                     $
        71.5                                          $
        201.4





        Adjusted EBITDA (2)                                                     $
        372.1                                          $
        411.3





        Diluted EPS -Income
         from Continuing
         Operations (3)(4)                                                       $
        0.63                                           $
        1.49





        Diluted EPS -Net
         Income Attributable
         to Common
         Stockholders (3)                                                        $
        0.59                                           $
        1.47



     (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
                          120.3 million and
                          103.1 million for
                          the quarter ended
                          September 30,
                          2018 and 2017,
                          respectively, and
                          excluded weighted
                          average shares
                          outstanding
                          related to the
                          participating
                          securities of
                          34.2 million for
                          the quarter ended
                          September 30,
                          2017.





     (4)               Reflects income
                          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 Nine Months Ended Sept. 30, 2018 and 2017

    ---



        (In Millions, Except Per Share Data)


                                                                        
             
          Successor                                             Predecessor



                                                              Nine Months Ended                                Apr. 2 through                    Jan. 1 through
                                                    Sept. 30, 2018                                 Sept. 30, 2017                     Apr. 1, 2017






       Tons Sold                                                         140.5                                                  95.6                                46.1






       Revenues                                                                 $
        4,184.7                                               $
              2,735.5           $
        1,326.2


        Operating Costs and
         Expenses (1)                                                   3,051.6                                               1,967.0                               950.2


        Depreciation,
         Depletion and
         Amortization                                                     503.1                                                 342.8                               119.9


        Asset Retirement
         Obligation Expenses                                               37.9                                                  22.3                                14.6


        Selling and
         Administrative
         Expenses                                                         119.7                                                  68.4                                36.3


        Acquisition Costs
         Related to Shoal
         Creek                                                              2.5



       Other Operating (Income) Loss:


        Net Gain on Disposals                                            (49.8)                                                (0.9)                             (22.8)


        Asset Impairment                                                      -                                                                                    30.5


        Provision for North
         Goonyella Equipment
         Loss                                                              49.3


        Income from Equity
         Affiliates                                                      (64.4)                                               (26.2)                             (15.0)



        Operating Profit                                                  534.8                                                 362.1                               212.5


        Interest Expense                                                  112.8                                                  83.8                                32.9


        Loss on Early Debt
         Extinguishment                                                     2.0                                                  12.9


        Interest Income                                                  (24.3)                                                (3.5)                              (2.7)


        Net Periodic Benefit
         Costs, Excluding
         Service Cost                                                      13.6                                                  13.2                                14.4


        Reorganization Items,
         Net                                                             (12.8)                                                                                   627.2



        Income (Loss) from
         Continuing Operations
         Before Income Taxes                                              443.5                                                 255.7                             (459.3)


        Income Tax Provision
         (Benefit)                                                         31.3                                                (79.4)                            (263.8)



        Income (Loss) from
         Continuing
         Operations, Net of
         Income Taxes                                                     412.2                                                 335.1                             (195.5)


        Loss from Discontinued
         Operations, Net of
         Income Taxes                                                     (9.0)                                                (6.4)                             (16.2)



        Net Income (Loss)                                                 403.2                                                 328.7                             (211.7)


        Less: Series A
         Convertible Preferred
         Stock Dividends                                                  102.5                                                 138.6


        Less: Net Income
         Attributable to
         Noncontrolling
         Interests                                                          8.9                                                   8.9                                 4.8



        Net Income (Loss)
         Attributable to
         Common Stockholders                                                       $
        291.8                                                 $
              181.2           $
        (216.5)





        Adjusted EBITDA (2)                                                      $
        1,105.6                                                 $
              729.1             $
        341.3





        Diluted EPS -Income
         (Loss) from
         Continuing Operations
         (3)(4)                                                                     $
        2.40                                                  $
              1.37           $
        (10.93)





        Diluted EPS -Net
         Income (Loss)
         Attributable to
         Common Stockholders
         (3)                                                                       $
        2.33                                                  $
              1.32           $
        (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 123.1
                       million and 100.2
                       million for the nine
                       months ended September
                       30, 2018 and the period
                       April 2 through
                       September 30, 2017,
                       respectively, and
                       excluded weighted
                       average shares
                       outstanding related to
                       the participating
                       securities of 2.8
                       million and 36.7
                       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 Nine Months Ended Sept. 30, 2018 and 2017

    ---





                                                                     
              
       Successor                        
              
             Successor                                     Predecessor               Combined



                                                                         Quarter                        Quarter                Nine                           Apr. 2                               Jan. 1                  Nine
                                                              Ended                             Ended              Months                            through                          through                  Months
                                                            Sept. 30,                         Sept. 30,            Ended                            Sept. 30,                         Apr. 1,                   Ended
                                                                            2018                            2017   Sept. 30,                                      2017                                    2017   Sept. 30,
                                                                                                                               2018                                                                                           2017



                     Tons Sold (In Millions)

    ---

        Powder River Basin
         Mining Operations                31.7                                                              33.7                          90.3                                   62.2                                                         31.0         93.2


        Midwestern U.S.
         Mining Operations                 4.9                                                               4.9                          14.3                                    9.5                                                          4.5         14.0


        Western U.S. Mining
         Operations                        4.0                                                               4.0                          11.2                                    7.2                                                          3.4         10.6



        Total U.S. Mining
         Operations                       40.6                                                              42.6                         115.8                                   78.9                                                         38.9        117.8


        Australian
         Metallurgical
         Mining Operations                 2.8                                                               3.5                           8.7                                    5.5                                                          2.2          7.7


        Australian Thermal
         Mining Operations                 4.8                                                               5.2                          13.6                                    9.8                                                          4.6         14.4



        Total Australian
         Mining Operations                 7.6                                                               8.7                          22.3                                   15.3                                                          6.8         22.1


        Trading and
         Brokerage
         Operations                        0.9                                                               0.7                           2.4                                    1.4                                                          0.4          1.8



       Total                             49.1                                                              52.0                         140.5                                   95.6                                                         46.1        141.7





                     Revenue Summary (In Millions)

    ---

        Powder River Basin
         Mining Operations                                     $
              373.7                                   $
              420.9                                   $
        1,084.5                                                 $
         786.3                 $
        394.3 $
       1,180.6


        Midwestern U.S.
         Mining Operations               208.5                                                             207.7                         607.7                                  402.6                                                        193.2        595.8


        Western U.S. Mining
         Operations                      156.1                                                             155.7                         439.4                                  281.1                                                        149.7        430.8



        Total U.S. Mining
         Operations                      738.3                                                             784.3                       2,131.6                                1,470.0                                                        737.2      2,207.2


        Australian
         Metallurgical
         Mining Operations               370.3                                                             415.9                       1,254.0                                  703.7                                                        328.9      1,032.6


        Australian Thermal
         Mining Operations               305.1                                                             265.8                         773.9                                  505.0                                                        224.8        729.8



        Total Australian
         Mining Operations               675.4                                                             681.7                       2,027.9                                1,208.7                                                        553.7      1,762.4


        Trading and
         Brokerage
         Operations                       22.6                                                              19.4                          52.7                                   24.6                                                         15.0         39.6


        Corporate and Other             (23.7)                                                            (8.2)                       (27.5)                                  32.2                                                         20.3         52.5




       Total                                                $
              1,412.6                                 $
              1,477.2                                   $
        4,184.7                                               $
         2,735.5               $
        1,326.2 $
       4,061.7





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

    ---

        Powder River Basin
         Mining Operations                                     $
              285.5                                   $
              308.2                                     $
        859.8                                                 $
         588.8                 $
        302.6   $
       891.4


        Midwestern U.S.
         Mining Operations               169.8                                                             158.2                         495.8                                  306.6                                                        143.2        449.8


        Western U.S. Mining
         Operations                      127.6                                                             121.2                         345.0                                  201.7                                                         99.7        301.4



        Total U.S. Mining
         Operations                      582.9                                                             587.6                       1,700.6                                1,097.1                                                        545.5      1,642.6


        Australian
         Metallurgical
         Mining Operations               279.6                                                             272.8                         838.4                                  488.7                                                        219.3        708.0


        Australian Thermal
         Mining Operations               159.8                                                             168.0                         459.4                                  301.3                                                        149.2        450.5



        Total Australian
         Mining Operations               439.4                                                             440.8                       1,297.8                                  790.0                                                        368.5      1,158.5


        Trading and
         Brokerage
         Operations                       25.0                                                              16.7                          50.8                                   27.0                                                          6.2         33.2


        Corporate and Other               10.8                                                               5.4                          36.1                                   44.7                                                         44.4         89.1




       Total                                                $
              1,058.1                                 $
              1,050.5                                   $
        3,085.3                                               $
         1,958.8                 $
        964.6 $
       2,923.4





                     Other Supplemental Financial Data (In
                      Millions)

    ---

        Adjusted EBITDA -
         Powder River Basin
         Mining Operations                                      $
              88.2                                   $
              112.7                                     $
        224.7                                                 $
         197.5                  $
        91.7   $
       289.2


        Adjusted EBITDA -
         Midwestern U.S.
         Mining Operations                38.7                                                              49.5                         111.9                                   96.0                                                         50.0        146.0


        Adjusted EBITDA -
         Western U.S. Mining
         Operations                       28.5                                                              34.5                          94.4                                   79.4                                                         50.0        129.4



        Total U.S. Mining
         Operations                      155.4                                                             196.7                         431.0                                  372.9                                                        191.7        564.6


        Adjusted EBITDA -
         Australian
         Metallurgical
         Mining Operations                90.7                                                             143.1                         415.6                                  215.0                                                        109.6        324.6


        Adjusted EBITDA -
         Australian Thermal
         Mining Operations               145.3                                                              97.8                         314.5                                  203.7                                                         75.6        279.3



        Total Australian
         Mining Operations               236.0                                                             240.9                         730.1                                  418.7                                                        185.2        603.9


        Adjusted EBITDA -
         Trading and
         Brokerage                       (2.4)                                                              2.7                           1.9                                  (2.4)                                                         8.8          6.4


        Resource Management
         Results (2)                      21.3                                                               0.4                          42.8                                    1.6                                                          2.9          4.5


        Selling and
         Administrative
         Expenses                       (38.6)                                                           (33.7)                      (119.7)                                (68.4)                                                      (36.3)     (104.7)


        Acquisition Costs
         Related to Shoal
         Creek                           (2.5)                                                                                         (2.5)


        Other Operating
         Costs, Net (3)                    4.7                                                             (3.0)                         28.5                                  (0.2)                                                        16.6         16.4


        Corporate Hedging
         Results                         (1.8)                                                              7.3                         (6.5)                                   6.9                                                       (27.6)      (20.7)



        Adjusted EBITDA (1)                                    $
              372.1                                   $
              411.3                                   $
        1,105.6                                                 $
         729.1                 $
        341.3 $
       1,070.4


                            Note:  See footnote explanations
                             on following page



       
                Supplemental Financial Data (Unaudited)



       
                For the Quarters and Nine Months Ended Sept. 30, 2018 and 2017

    ---





                                                                                    Successor                                        Successor                                 Predecessor              Combined



                                                                        Quarter                         Quarter             Nine                         Apr. 2                           Jan. 1                  Nine
                                                             Ended                              Ended            Months                         through                      through                  Months
                                                           Sept. 30,                          Sept. 30,           Ended                        Sept. 30,                     Apr. 1,                  Ended
                                                                           2018                             2017  Sept. 30,                                  2017                                2017   Sept. 30,
                                                                                                                            2018                                                                                     2017



                     Revenues per Ton -Mining
                      Operations (4)

    ---

        Powder River Basin                                    $
              11.80                                   $
            12.48                                 $
      12.01                                               $
      12.65         $
      12.70 $
      12.67


        Midwestern U.S.                 42.45                                                              42.52                   42.41                               42.57                                                   42.96  42.69


        Western U.S.                    38.91                                                              38.25                   39.23                               38.54                                                   44.68  40.47


        Total U.S.                      18.19                                                              18.38                   18.40                               18.63                                                   18.96  18.73


        Australian
         Metallurgical                 132.50                                                             119.55                  143.44                              128.89                                                  150.22 135.03


        Australian Thermal              63.50                                                              51.78                   57.09                               51.65                                                   48.65  50.69


        Total Australian                88.88                                                              79.15                   90.94                               79.32                                                   81.36  79.95




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

    ---

        Powder River Basin                                     $
              9.01                                    $
            9.13                                  $
      9.52                                                $
      9.47          $
      9.75  $
      9.57


        Midwestern U.S.                 34.57                                                              32.39                   34.60                               32.42                                                   31.84  32.23


        Western U.S.                    31.80                                                              29.77                   30.80                               27.65                                                   29.76  28.31


        Total U.S.                      14.36                                                              13.77                   14.68                               13.91                                                   14.03  13.94


        Australian
         Metallurgical                 100.14                                                              78.42                   95.90                               89.53                                                  100.16  92.57


        Australian Thermal              33.20                                                              32.72                   33.89                               30.79                                                   32.27  31.29


        Total Australian                57.83                                                              51.18                   58.20                               51.83                                                   54.15  52.55




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

    ---

        Powder River Basin                                     $
              2.79                                    $
            3.35                                  $
      2.49                                                $
      3.18          $
      2.95  $
      3.10


        Midwestern U.S.                  7.88                                                              10.13                    7.81                               10.15                                                   11.12  10.46


        Western U.S.                     7.11                                                               8.48                    8.43                               10.89                                                   14.92  12.16


        Total U.S.                       3.83                                                               4.61                    3.72                                4.72                                                    4.93   4.79


        Australian
         Metallurgical                  32.36                                                              41.13                   47.54                               39.36                                                   50.06  42.46


        Australian Thermal              30.30                                                              19.06                   23.20                               20.86                                                   16.38  19.40


        Total Australian                31.05                                                              27.97                   32.74                               27.49                                                   27.21  27.40



     (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, the Q3 2018
                    gain of $20.5 million on the sale of surplus
                    coal resources associated with the Millennium
                    Mine 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, certain coal royalty
                    expenses, 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 Sept. 30, 2018 and Dec. 31, 2017

    ---




       (Dollars In Millions)


                                                              (Unaudited)


                                                            Sept. 30, 2018               Dec. 31, 2017



        Cash and Cash
         Equivalents                                                       $
        1,371.0                        $
        1,012.1


        Restricted Cash                                                  -                                40.1


        Accounts Receivable, Net                                     444.9                                552.1



       Inventories                                                  277.1                                291.3


        Other Current Assets                                         213.9                                294.4



        Total Current Assets                                       2,306.9                              2,190.0


        Property, Plant,
         Equipment and Mine
         Development, Net                                          4,851.9                              5,111.9


        Collateral Arrangements                                          -                               323.1


        Investments and Other
         Assets                                                      276.4                                470.6


        Deferred Income Taxes                                         85.5                                 85.6




       Total Assets                                                       $
        7,520.7                        $
        8,181.2





        Current Portion of Long-
         Term Debt                                                            $
        42.0                           $
        42.1


        Accounts Payable and
         Accrued Expenses                                          1,082.2                              1,202.8



        Total Current
         Liabilities                                               1,124.2                              1,244.9


        Long-Term Debt, Less
         Current Portion                                           1,334.2                              1,418.7


        Deferred Income Taxes                                          4.8                                  5.4


        Asset Retirement
         Obligations                                                 670.7                                657.0


        Accrued Postretirement
         Benefit Costs                                               723.4                                730.0


        Other Noncurrent
         Liabilities                                                 374.8                                469.4



        Total Liabilities                                          4,232.1                              4,525.4




        Series A Convertible
         Preferred Stock                                                 -                               576.0



       Common Stock                                                   1.4                                  1.0


        Additional Paid-in
         Capital                                                   3,295.1                              2,590.3


        Treasury Stock                                             (890.0)                             (175.9)


        Retained Earnings                                            837.2                                613.6


        Accumulated Other
         Comprehensive (Loss)
         Income                                                      (3.1)                                 1.4



        Peabody Energy
         Corporation
         Stockholders' Equity                                      3,240.6                              3,606.4


        Noncontrolling Interests                                      48.0                                 49.4



        Total Stockholders'
         Equity                                                    3,288.6                              3,655.8



        Total Liabilities and
         Stockholders' Equity                                              $
        7,520.7                        $
        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 Sept. 30, 2018 and 2017

    ---




       (Dollars In Millions)


                                                                             
            
         Successor


                                                                      Quarter Ended                               Quarter Ended
                                                          Sept. 30, 2018                              Sept. 30, 2017



                     Cash Flows From Operating Activities


                     Net Cash Provided By
                      Continuing
                      Operations                                                      $
       364.6                                         $
     261.8


        Net Cash Used In
         Discontinued
         Operations                                                          (19.2)                                              (13.8)



                     Net Cash Provided By
                      Operating Activities                                    345.4                                                248.0



                     Cash Flows From Investing Activities


        Additions to
         Property, Plant,
         Equipment and Mine
         Development                                                         (60.9)                                              (22.7)


        Changes in Accrued
         Expenses Related to
         Capital Expenditures                                                 (6.1)                                                 0.2


        Proceeds from
         Disposal of Assets                                                    16.4                                                  2.7


        Contributions to
         Joint Ventures                                                     (114.4)                                             (113.7)


        Distributions from
         Joint Ventures                                                       118.2                                                112.5


        Advances to Related
         Parties                                                              (1.0)                                               (3.2)


        Cash Receipts from
         Middlemount Coal Pty
         Ltd                                                                   10.9                                                  8.7


        Investment in Equity
         Securities                                                          (10.0)



       Other, Net                                                            (0.6)                                               (0.9)



                     Net Cash Used In
                      Investing Activities                                   (47.5)                                              (16.4)



                     Cash Flows From Financing Activities


        Repayments of Long-
         Term Debt                                                            (9.5)                                             (308.3)


        Payment of Deferred
         Financing Costs                                                     (19.8)                                               (6.1)


        Common Stock
         Repurchases                                                        (325.1)                                              (69.2)


        Dividends Paid                                                       (15.3)


        Distributions to
         Noncontrolling
         Interests                                                            (3.7)                                              (10.3)


                     Net Cash Used In
                      Financing Activities                                  (373.4)                                             (393.9)



                     Net Change in Cash,
                      Cash Equivalents and
                      Restricted Cash                                        (75.5)                                             (162.3)


                     Cash, Cash
                      Equivalents and
                      Restricted Cash at
                      Beginning of Period                                   1,477.9                                              1,112.6



                     Cash, Cash
                      Equivalents and
                      Restricted Cash at
                      End of Period                                                 $
       1,402.4                                         $
     950.3


                            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 Nine Months Ended Sept. 30, 2018 and 2017

    ---




       (Dollars In Millions)


                                                                        
             
       Successor                                                Predecessor                             Combined



                                                                      Nine Months                              Apr. 2                              Jan. 1                           Nine Months
                                                      Ended Sept. 30, 2018                            through                          through                             Ended
                                                                                                Sept. 30, 2017                    Apr. 1, 2017                       Sept. 30, 2017



                     Cash Flows From Operating Activities


                     Net Cash Provided By
                      (Used In) Continuing
                      Operations                                                   $
     1,283.8                                  $
            328.1                                                  $
       (804.8)  $
        (476.7)


        Net Cash Used In
         Discontinued
         Operations                                                        (23.0)                                      (14.4)                                (8.2)                                  (22.6)


                     Net Cash Provided By
                      (Used In) Operating
                      Activities                                          1,260.8                                        313.7                               (813.0)                                 (499.3)



                     Cash Flows From Investing Activities


        Additions to
         Property, Plant,
         Equipment and Mine
         Development                                                      (186.5)                                      (68.6)                               (32.8)                                 (101.4)


        Changes in Accrued
         Expenses Related to
         Capital Expenditures                                               (7.0)                                         1.8                                 (1.4)                                     0.4


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


        Proceeds from
         Disposal of Assets                                                  69.0                                          5.2                                  24.3                                     29.5


        Contributions to
         Joint Ventures                                                   (358.2)                                     (210.0)                               (95.4)                                 (305.4)


        Distributions from
         Joint Ventures                                                     355.0                                        208.0                                  90.5                                    298.5


        Advances to Related
         Parties                                                            (5.6)                                       (4.1)                                (0.4)                                   (4.5)


        Cash Receipts from
         Middlemount Coal Pty
         Ltd                                                                 81.1                                         35.2                                  31.1                                     66.3


        Investment in Equity
         Securities                                                        (10.0)



       Other, Net                                                          (2.8)                                       (2.4)                                (0.3)                                   (2.7)



                     Net Cash (Used In)
                      Provided By
                      Investing Activities                                 (65.5)                                      (34.9)                                 15.1                                   (19.8)



                     Cash Flows From Financing Activities


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


        Repayments of Long-
         Term Debt                                                         (73.0)                                     (332.1)                                (2.1)                                 (334.2)


        Payment of Deferred
         Financing Costs                                                   (21.2)                                       (6.1)                               (45.4)                                  (51.5)


        Common Stock
         Repurchases                                                      (699.6)                                      (69.2)                                                                       (69.2)


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


        Dividends Paid                                                     (44.6)


        Distributions to
         Noncontrolling
         Interests                                                         (10.3)                                      (16.7)                                (0.1)                                  (16.8)



       Other, Net                                                            0.1



                     Net Cash (Used In)
                      Provided By
                      Financing Activities                                (863.1)                                     (424.1)                                952.3                                    528.2



                     Net Change in Cash,
                      Cash Equivalents and
                      Restricted Cash                                       332.2                                      (145.3)                                154.4                                      9.1


                     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                                                $
     1,402.4                                  $
            950.3                                                  $
       1,095.6     $
        950.3


                            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 Sept. 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


                                                                                         Quarter Ended                                                 Quarter Ended
                                                                             Sept. 30, 2018                                                Sept. 30, 2017





        Income from Continuing Operations,
         Net of Income Taxes                                                                                $
              83.9                                                     $
         233.7


                          Depreciation, Depletion and
                           Amortization                                                            169.6                                                                 194.5


                          Asset Retirement Obligation Expenses                                      12.4                                                                  11.3


                          Provision for North Goonyella
                           Equipment Loss                                                           49.3


                          Changes in Deferred Tax Asset
                           Valuation Allowance and Amortization
                           of Basis Difference Related to Equity
                           Affiliates                                                              (6.1)                                                                (3.4)


               
              Interest Expense                                                          38.2                                                                  42.4


                          Loss on Early Debt Extinguishment                                                                                                              12.9


               
              Interest Income                                                         (10.1)                                                                (2.0)


                          Unrealized Losses on Economic Hedges                                      26.8                                                                  10.8


                          Unrealized (Gains) Losses on Non-Coal
                           Trading Derivative Contracts                                            (0.3)                                                                  1.7


                          Take-or-Pay Contract-Based
                           Intangible Recognition                                                  (5.4)                                                                (6.5)


                          Income Tax Provision (Benefit)                                            13.8                                                                (84.1)






       Adjusted EBITDA (1)                                                                                $
              372.1                                                     $
         411.3






       (1)              Adjusted EBITDA is defined as income 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


                                                                                         Quarter Ended                                                 Quarter Ended
                                                                             Sept. 30, 2018                                                Sept. 30, 2017



        Operating Costs and Expenses                                                                     $
              1,047.9                                                   $
         1,039.1


        Unrealized Gains (Losses) on Non-
         Coal Trading Derivative Contracts                                                         0.3                                                                 (1.7)


        Take-or-Pay Contract-Based
         Intangible Recognition                                                                    5.4                                                                   6.5


        Net Periodic Benefit Costs,
         Excluding Service Cost                                                                    4.5                                                                   6.6





                          Total Reporting Segment Costs (2)                                                $
              1,058.1                                                   $
         1,050.5






       (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


                                                                                         Quarter Ended                                                 Quarter Ended
                                                                             Sept. 30, 2018                                                Sept. 30, 2017



        Net Cash Provided By Operating
         Activities                                                                                        $
              345.4                                                     $
         248.0


        Net Cash Used In Investing
         Activities                                                                             (47.5)                                                               (16.4)





               
              Free Cash Flow (3)                                                                 $
              297.9                                                     $
         231.6






       (3)              Free Cash Flow is defined as net cash provided by
                           operating activities less net cash used in investing
                           activities and excludes cash outflows related to
                           business combinations. 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 Nine Months Ended Sept. 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



                                                                                                                    Nine Months Ended                                                 Apr. 2 through                                                  Jan. 1 through Apr.
                                                                                                          Sept. 30, 2018                                                  Sept. 30, 2017                                                            1, 2017





        Income (Loss) from Continuing
         Operations, Net of Income Taxes                                                                                                  $
              412.2                                                                           $
         335.1                                       $
         (195.5)


                                                     Depreciation, Depletion and
                                                      Amortization                                                                503.1                                                                       342.8                                                     119.9


                                                     Asset Retirement Obligation Expenses                                          37.9                                                                        22.3                                                      14.6


                                          
              Asset Impairment                                                                                                                                                                                                  30.5


                                                     Provision for North Goonyella
                                                      Equipment Loss                                                               49.3


                                                     Changes in Deferred Tax Asset
                                                      Valuation Allowance and Amortization
                                                      of Basis Difference Related to Equity
                                                      Affiliates                                                                 (22.1)                                                                      (7.7)                                                    (5.2)


                                          
              Interest Expense                                                             112.8                                                                        83.8                                                      32.9


                                                     Loss on Early Debt Extinguishment                                              2.0                                                                        12.9


                                          
              Interest Income                                                             (24.3)                                                                      (3.5)                                                    (2.7)


                                          
              Reorganization Items, Net                                                   (12.8)                                                                                                                               627.2


                                                     Break Fees Related to Terminated Asset
                                                      Sales                                                                                                                                                 (28.0)


                                                     Unrealized Losses (Gains) on Economic
                                                      Hedges                                                                       36.3                                                                         1.4                                                    (16.6)


                                                     Unrealized Losses (Gains) on Non-Coal
                                                      Trading Derivative Contracts                                                  1.4                                                                       (1.5)


                                          
              Coal Inventory Revaluation                                                                                                                               67.3


                                                     Take-or-Pay Contract-Based
                                                      Intangible Recognition                                                     (21.5)                                                                     (16.4)


                                                     Income Tax Provision (Benefit)                                                31.3                                                                      (79.4)                                                  (263.8)






       Adjusted EBITDA (1)                                                                                                             $
              1,105.6                                                                           $
         729.1                                         $
         341.3






       (1)                                         Adjusted EBITDA is defined as income 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



                                                                                                                    Nine Months Ended                                                 Apr. 2 through                                                  Jan. 1 through Apr.
                                                                                                          Sept. 30, 2018                                                  Sept. 30, 2017                                                            1, 2017



        Operating Costs and Expenses                                                                                                    $
              3,051.6                                                                         $
         1,967.0                                         $
         950.2


        Break Fees Related to Terminated
         Asset Sales                                                                                                                -                                                                       28.0


        Unrealized (Losses) Gains on Non-
         Coal Trading Derivative Contracts                                                                                      (1.4)                                                                        1.5


        Coal Inventory Revaluation                                                                                                  -                                                                     (67.3)


        Take-or-Pay Contract-Based
         Intangible Recognition                                                                                                  21.5                                                                        16.4


        Net Periodic Benefit Costs,
         Excluding Service Cost                                                                                                  13.6                                                                        13.2                                                      14.4





                                                     Total Reporting Segment Costs (2)                                                    $
              3,085.3                                                                         $
         1,958.8                                         $
         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



                                                                                                                    Nine Months Ended                                                 Apr. 2 through                                                  Jan. 1 through Apr.
                                                                                                          Sept. 30, 2018                                                  Sept. 30, 2017                                                            1, 2017



        Net Cash Provided By (Used In)
         Operating Activities                                                  
              $                                                                                                                          $
           313.7                                           $
     (813.0)

                                                                                    1,260.8


        Net Cash (Used In) Provided By
         Investing Activities                                                                                                  (65.5)                                                                     (34.9)                                                     15.1





                                          
              Free Cash Flow (3)                                                                   $
              1,195.3                                                                           $
         278.8                                       $
         (797.9)






       (3)                                         Free Cash Flow is defined as net cash provided by operating activities less net
                                                      cash used in investing activities and excludes cash outflows related to business
                                                      combinations. 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(1)                                                       
             115 - 120



     ILB                                                         
             18.5 - 19.5            
             
                Quarterly SG&A Expense                                 
           ~$40 million



     Western                                                       
             14 - 15



     Total U.S.                                                 
             147.5 - 154.5           
             
                Interest Expense5                                     
           ~$150 million





     Aus. Metallurgical(2)                                       
             11.0 - 12.0            
             
                Cost Sensitivities6



     Aus. Export Thermal(3)                                      
             11.5 - 12.5                                               
              $0.05 Decrease in A$ FX Rate7  
           + ~$30 million



     Aus. Domestic Thermal                                        
             7.0 - 8.0                                                
              $0.05 Increase in A$ FX Rate7  
           -~$30 million



     Total Australia                                          
           
               29.5 - 32.5     
             Fuel (+/- $10/barrel)                                             
           +/- ~$8 million





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



     Total U.S.                                                       
             $17.75 - $18.50   
             PRB                                                                                          $11.81


                                                                                                 
             ILB                                                                     
           ~$42



     
                U.S. Operations - Costs Per Ton                                               
             4Q Australia Export                                                     
           ~$83



     PRB                                                                
             $9.25 - $9.75   
             Thermal Volumes



     ILB                                                              
             $33.50 - $35.50



     Total U.S.                                                       
             $14.00 - $14.75             Peabody's 2018 U.S. volumes are fully priced


                                                                                                           ~65% and ~75% of Peabody's 2019 U.S. volumes are



     
                Australia Operations - Costs per Ton (USD)4                                             priced and committed, respectively, based on the



      Metallurgical                                                 
             ~$100               
             mid-point of 2018 volume guidance



      Thermal                                                              
              $32 - $36             ~2.4 million short tons of Australia export
                                                                                                              thermal


                                                                                                           coal are priced for the fourth quarter of 2018




                                                                                                                        2019 Priced Position (Avg. Price per Short Ton)


                                                                                                 
             Australia Export Thermal                                                
           ~$79


                                                                                                           ~3.3 million short tons of Australia export
                                                                                                              thermal


                                                                                                 
             coal priced for 2019



                            1  For full-year 2018, Peabody is
                             targeting the higher end of its
                             range for PRB coal sales volumes.




                            2  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.  In 4Q 2018,
                             metallurgical sales will consist of
                             ~70% PCI and ~30% coking coal.  For
                             full-year 2018, Peabody is
                             targeting the lower end of its range
                             for metallurgical coal sales
                             volumes.




               The 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.  Peabody
                expects to realize approximately
                70%-80% of the PHCC index quoted
                price for its coking products in 4Q
                2018.




                            3 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.  For full-year 2018, Peabody
                             is targeting the lower end of its
                             range for metallurgical coal sales
                             volumes.




                            4 Assumes 2018 average A$ FX rate of
                             $0.75.  Cost ranges include sales-
                             related cost, which will fluctuate
                             based on realized prices.




                            5 Interest expense includes ~$3M in
                             fees associated with amendments of
                             debt agreements and $4M non-cash
                             expense associated with certain
                             contractual arrangements.




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




                            7 As of October 30, 2018, Peabody had
                             outstanding average rate call
                             options to manage market price
                             volatility associated with the
                             Australian dollar in aggregate
                             notional amount of approximately AUD
                             $0.5 billion with strike price
                             levels ranging from $0.79 to $0.82
                             and settlement dates through
                             December 31, 2018, and AUD $0.5
                             billion aggregate notional amount
                             with average strike price levels
                             ranging from $0.76 to $0.79 and
                             settlement dates from January, 1,
                             2019 through June 30, 2019.
                             Sensitivities provided are relative
                             to an assumed average A$ FX exchange
                             rate of $0.73 for the remainder of
                             2018.




               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 September 30, 2018,
                Peabody had approximately 114.5
                million shares of common stock
                outstanding.  On a fully diluted
                basis, Peabody has approximately
                116.2 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 to download multimedia:http://www.prnewswire.com/news-releases/peabody-reports-earnings-for-quarter-ended-september-30-2018-300739880.html

SOURCE Peabody