Supplemental Guarantor and Non-Guarantor Financial Information | Supplemental Guarantor and Non-Guarantor Financial Information In accordance with the indentures governing the 9.875% senior notes due December 2020 and the 8.50% senior notes due April 2021 (collectively the "senior notes"), certain 100% owned U.S. domestic restricted subsidiaries of the Company have fully and unconditionally guaranteed the senior notes on a joint and several basis. The following tables present unaudited condensed consolidating financial information for (i) the Company, (ii) the issuer of the senior notes, (iii) the subsidiaries which are guarantors under the senior notes, and (iv) the subsidiaries which are not guarantors of the senior notes: WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) JUNE 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total ASSETS Cash and cash equivalents $ 230,340 $ — $ 36,663 $ — $ 267,003 Trade receivables, net — 70,005 1,665 — 71,670 Other receivables 125,524 2,684 527 — 128,735 Intercompany receivables 4,401 134,300 — (138,701 ) — Inventories — 100,627 61,479 — 162,106 Deferred income taxes 15,984 — 263 — 16,247 Prepaid expenses 8,118 40,773 3,303 — 52,194 Other current assets 164 6,673 2,243 — 9,080 Total current assets 384,531 355,062 106,143 (138,701 ) 707,035 Mineral interests, net — 132,125 314,445 — 446,570 Property, plant and equipment, net 6,618 683,146 213,921 — 903,685 Investment in subsidiaries 814,796 6,477 — (821,273 ) — Other long-term assets 39,909 13,533 16,980 — 70,422 Total assets $ 1,245,854 $ 1,190,343 $ 651,489 $ (959,974 ) $ 2,127,712 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Accounts payable $ 19,875 $ 27,073 $ 3,804 $ — $ 50,752 Accrued expenses 66,462 51,039 11,899 — 129,400 Intercompany payables 134,300 — 4,401 (138,701 ) — Pension and other postretirement benefits obligation 851 28,937 — — 29,788 Liability for uncertain tax positions 161,271 — 4,829 — 166,100 Other current liabilities 12,001 26,238 15,172 — 53,411 Current debt 3,015,052 9,361 1,436 — 3,025,849 Total current liabilities 3,409,812 142,648 41,541 (138,701 ) 3,455,300 Deferred income taxes 27,432 — 42,605 — 70,037 Pension and other postretirement benefits obligation 10,457 635,422 — — 645,879 Other long-term liabilities 30,082 100,469 57,874 — 188,425 Total liabilities 3,477,783 878,539 142,020 (138,701 ) 4,359,641 Stockholders' equity (deficit): (2,231,929 ) 311,804 509,469 (821,273 ) (2,231,929 ) Total liabilities and stockholders' equity (deficit) $ 1,245,854 $ 1,190,343 $ 651,489 $ (959,974 ) $ 2,127,712 WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) DECEMBER 31, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total ASSETS Cash and cash equivalents $ 421,533 $ 1,117 $ 45,882 $ — $ 468,532 Trade receivables, net — 88,959 2,098 — 91,057 Other receivables 123,659 2,193 1,185 — 127,037 Intercompany receivables — 206,118 14,952 (221,070 ) — Inventories — 110,882 90,716 — 201,598 Deferred income taxes 15,986 — 833 — 16,819 Prepaid expenses 3,424 40,044 2,722 — 46,190 Other current assets 106 7,029 2,150 — 9,285 Total current assets 564,708 456,342 160,538 (221,070 ) 960,518 Mineral interests, net — 135,377 2,701,424 — 2,836,801 Property, plant and equipment, net 7,558 726,478 732,261 — 1,466,297 Investment in subsidiaries 3,233,399 6,459 — (3,239,858 ) — Other long-term assets 43,420 17,857 6,471 — 67,748 Total assets $ 3,849,085 $ 1,342,513 $ 3,600,694 $ (3,460,928 ) $ 5,331,364 LIABILITIES AND STOCKHOLDERS' EQUITY Current debt $ — $ 7,209 $ 5,118 $ — $ 12,327 Accounts payable 2,296 30,697 5,987 — 38,980 Accrued expenses 43,088 60,762 21,468 — 125,318 Intercompany payables 221,070 — — (221,070 ) — Pension and other postretirement benefits obligation 95 28,937 — — 29,032 Liability for uncertain tax positions 156,486 — 7,862 — 164,348 Other current liabilities 11,958 27,172 12,474 — 51,604 Total current liabilities 434,993 154,777 52,909 (221,070 ) 421,609 Long-term debt 3,063,121 5,704 53 — 3,068,878 Deferred income taxes 23,766 — 706,919 — 730,685 Pension and other postretirement benefits obligation 10,502 630,729 — — 641,231 Other long-term liabilities 35,122 96,599 55,659 — 187,380 Total liabilities 3,567,504 887,809 815,540 (221,070 ) 5,049,783 Stockholders' equity: 281,581 454,704 2,785,154 (3,239,858 ) 281,581 Total liabilities and stockholders' equity $ 3,849,085 $ 1,342,513 $ 3,600,694 $ (3,460,928 ) $ 5,331,364 WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED) THREE MONTHS ENDED JUNE 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Revenues: Sales $ — $ 183,315 $ 10,520 $ — $ 193,835 Miscellaneous income (loss) 775 2,630 (613 ) — 2,792 Total revenues 775 185,945 9,907 — 196,627 Cost and expenses: Cost of sales (exclusive of depreciation and depletion) — 203,680 22,187 — 225,867 Depreciation and depletion 599 34,012 16,867 — 51,478 Selling, general and administrative 14,458 10,998 2,773 — 28,229 Other postretirement benefits (66 ) 12,399 — — 12,333 Restructuring charges 355 1,322 769 — 2,446 Asset impairments — — 2,897,928 — 2,897,928 Total costs and expenses 15,346 262,411 2,940,524 — 3,218,281 Operating loss (14,571 ) (76,466 ) (2,930,617 ) — (3,021,654 ) Interest income (expense), net (75,234 ) (166 ) 549 — (74,851 ) Loss before income tax benefit (89,805 ) (76,632 ) (2,930,068 ) — (3,096,505 ) Income tax benefit (3,239 ) — (638,202 ) — (641,441 ) Equity in net losses of subsidiaries (2,368,498 ) — — 2,368,498 — Net loss $ (2,455,064 ) $ (76,632 ) $ (2,291,866 ) $ 2,368,498 $ (2,455,064 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED) THREE MONTHS ENDED JUNE 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Revenues: Sales $ — $ 298,199 $ 79,783 $ — $ 377,982 Miscellaneous income (loss) 324 1,851 (1,806 ) — 369 Total revenues 324 300,050 77,977 — 378,351 Cost and expenses: Cost of sales (exclusive of depreciation and depletion) — 244,186 99,575 — 343,761 Depreciation and depletion 613 36,154 33,049 — 69,816 Selling, general and administrative 1,961 11,647 5,394 — 19,002 Other postretirement benefits (44 ) 13,913 — — 13,869 Restructuring charges 514 681 7,104 — 8,299 Asset impairments — 23,043 — — 23,043 Total costs and expenses 3,044 329,624 145,122 — 477,790 Operating loss (2,720 ) (29,574 ) (67,145 ) — (99,439 ) Interest expense, net (72,338 ) (251 ) (813 ) — (73,402 ) Gain on extinguishment of debt 11,397 — — — 11,397 Other income (loss), net 981 — (3 ) — 978 Loss before income tax expense (benefit) (62,680 ) (29,825 ) (67,961 ) — (160,466 ) Income tax expense (benefit) 16,128 (6,988 ) (18,215 ) — (9,075 ) Equity in net losses of subsidiaries (72,583 ) — — 72,583 — Net loss $ (151,391 ) $ (22,837 ) $ (49,746 ) $ 72,583 $ (151,391 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED) SIX MONTHS ENDED JUNE 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Revenues: Sales $ — $ 431,685 $ 47,796 $ — $ 479,481 Miscellaneous income 1,228 2,885 3,959 — 8,072 Total revenues 1,228 434,570 51,755 — 487,553 Cost and expenses: Cost of sales (exclusive of depreciation and depletion) — 436,096 74,464 — 510,560 Depreciation and depletion 1,174 70,276 39,210 — 110,660 Selling, general and administrative 19,841 23,493 5,956 — 49,290 Other postretirement benefits (133 ) 24,799 — — 24,666 Restructuring charges 355 1,322 769 — 2,446 Asset impairments — — 2,897,928 — 2,897,928 Total costs and expenses 21,237 555,986 3,018,327 — 3,595,550 Operating loss (20,009 ) (121,416 ) (2,966,572 ) — (3,107,997 ) Interest expense, net (151,590 ) (361 ) (1,136 ) — (153,087 ) Gain on extinguishment of debt 58,626 — — — 58,626 Loss before income tax benefit (112,973 ) (121,777 ) (2,967,708 ) — (3,202,458 ) Income tax benefit (3,239 ) — (663,959 ) — (667,198 ) Equity in net losses of subsidiaries (2,425,526 ) — — 2,425,526 — Net loss $ (2,535,260 ) $ (121,777 ) $ (2,303,749 ) $ 2,425,526 $ (2,535,260 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED) SIX MONTHS ENDED JUNE 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Revenues: Sales $ — $ 623,110 $ 160,101 $ — $ 783,211 Miscellaneous income 979 3,730 4,316 — 9,025 Total revenues 979 626,840 164,417 — 792,236 Cost and expenses: Cost of sales (exclusive of depreciation and depletion) — 498,227 195,409 — 693,636 Depreciation and depletion 1,261 74,255 70,724 — 146,240 Selling, general and administrative 3,114 25,505 11,162 — 39,781 Other postretirement benefits (88 ) 27,826 — — 27,738 Restructuring charges 514 681 7,104 — 8,299 Asset impairments — 23,043 — — 23,043 Total costs and expenses 4,801 649,537 284,399 — 938,737 Operating loss (3,822 ) (22,697 ) (119,982 ) — (146,501 ) Interest expense, net (144,742 ) 6,983 (1,075 ) — (138,834 ) Loss on extinguishment of debt (2,492 ) — — — (2,492 ) Other loss, net (719 ) — (59 ) — (778 ) Loss before income tax benefit (151,775 ) (15,714 ) (121,116 ) — (288,605 ) Income tax benefit (2,433 ) (4,359 ) (38,244 ) — (45,036 ) Equity in net losses of subsidiaries (94,227 ) — — 94,227 — Net loss $ (243,569 ) $ (11,355 ) $ (82,872 ) $ 94,227 $ (243,569 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) THREE MONTHS ENDED JUNE 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Net loss $ (2,455,064 ) $ (76,632 ) $ (2,291,866 ) $ 2,368,498 $ (2,455,064 ) Other comprehensive income: Change in pension and other postretirement benefit plans, net of tax 3,700 3,550 — (3,550 ) 3,700 Change in foreign currency translation adjustment 21,420 — 21,420 (21,420 ) 21,420 Total other comprehensive income 25,120 3,550 21,420 (24,970 ) 25,120 Total comprehensive loss $ (2,429,944 ) $ (73,082 ) $ (2,270,446 ) $ 2,343,528 $ (2,429,944 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) THREE MONTHS ENDED JUNE 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Net loss $ (151,391 ) $ (22,837 ) $ (49,746 ) $ 72,583 $ (151,391 ) Other comprehensive income: Change in pension and other postretirement benefit plans, net of tax 3,498 3,187 — (3,187 ) 3,498 Change in foreign currency translation adjustment 11,264 — 11,264 (11,264 ) 11,264 Total other comprehensive income 14,762 3,187 11,264 (14,451 ) 14,762 Total comprehensive loss $ (136,629 ) $ (19,650 ) $ (38,482 ) $ 58,132 $ (136,629 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) SIX MONTHS ENDED JUNE 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Net loss $ (2,535,260 ) $ (121,777 ) $ (2,303,749 ) $ 2,425,526 $ (2,535,260 ) Other comprehensive income: Change in pension and other postretirement benefit plans, net of tax 7,399 7,100 — (7,100 ) 7,399 Change in foreign currency translation adjustment 3,095 — 3,095 (3,095 ) 3,095 Total other comprehensive income 10,494 7,100 3,095 (10,195 ) 10,494 Total comprehensive loss $ (2,524,766 ) $ (114,677 ) $ (2,300,654 ) $ 2,415,331 $ (2,524,766 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) SIX MONTHS ENDED JUNE 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Net loss $ (243,569 ) $ (11,355 ) $ (82,872 ) $ 94,227 $ (243,569 ) Other comprehensive income: Change in pension and other postretirement benefit plans, net of tax 7,017 6,991 — (6,991 ) 7,017 Change in unrealized gain on hedges, net of tax 1,679 3 — (3 ) 1,679 Change in foreign currency translation adjustment 13,428 — 13,428 (13,428 ) 13,428 Total other comprehensive income 22,124 6,994 13,428 (20,422 ) 22,124 Total comprehensive loss $ (221,445 ) $ (4,361 ) $ (69,444 ) $ 73,805 $ (221,445 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) SIX MONTHS ENDED JUNE 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Cash flows provided by (used in) operating activities $ 22,008 $ (151,526 ) $ (17,612 ) $ — $ (147,130 ) INVESTING ACTIVITIES Additions to property, plant and equipment (598 ) (44,984 ) (2,750 ) — (48,332 ) Proceeds from sale of property, plant and equipment — 1,454 252 — 1,706 Other — — 589 — 589 Cash flows used in investing activities (598 ) (43,530 ) (1,909 ) — (46,037 ) FINANCING ACTIVITIES Retirements of debt — (3,550 ) (3,498 ) — (7,048 ) Advances from (to) consolidated entities (212,543 ) 197,489 15,054 — — Other (60 ) — — — (60 ) Cash flows provided by (used in) financing activities (212,603 ) 193,939 11,556 — (7,108 ) Effect of foreign exchange rates on cash — — (1,254 ) — (1,254 ) Net decrease in cash and cash equivalents (191,193 ) (1,117 ) (9,219 ) — (201,529 ) Cash and cash equivalents at beginning of period 421,533 1,117 45,882 — 468,532 Cash and cash equivalents at end of period $ 230,340 $ — $ 36,663 $ — $ 267,003 WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) SIX MONTHS ENDED JUNE 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Cash flows provided by (used in) operating activities $ (112,535 ) $ 98,093 $ (24,566 ) $ — $ (39,008 ) INVESTING ACTIVITIES Additions to property, plant and equipment (1,691 ) (37,459 ) (4,326 ) — (43,476 ) Intercompany loans made (3,700 ) — — 3,700 — Intercompany loans received 1,828 — — (1,828 ) — Other — — (350 ) — (350 ) Cash flows used in investing activities (3,563 ) (37,459 ) (4,676 ) 1,872 (43,826 ) FINANCING ACTIVITIES Proceeds from issuance of debt 553,000 — — — 553,000 Retirements of debt (406,566 ) (3,685 ) (3,873 ) — (414,124 ) Dividends paid (1,284 ) — — — (1,284 ) Debt issuance costs (21,325 ) — — — (21,325 ) Advances from (to) consolidated entities 13,934 (53,903 ) 39,969 — — Intercompany notes borrowings — — 3,700 (3,700 ) — Intercompany notes payments — — (1,828 ) 1,828 — Other (191 ) — — — (191 ) Cash flows provided by (used in) financing activities 137,568 (57,588 ) 37,968 (1,872 ) 116,076 Effect of foreign exchange rates on cash — — (588 ) — (588 ) Net increase in cash and cash equivalents 21,470 3,046 8,138 — 32,654 Cash and cash equivalents at beginning of period 234,150 1,620 25,048 — 260,818 Cash and cash equivalents at end of period $ 255,620 $ 4,666 $ 33,186 $ — $ 293,472 |