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 Company and the subsidiaries which are guarantors under the Senior Notes are Debtors in the Chapter 11 Cases. The Company's Blue Creek Energy, Inc. ("Blue Creek Energy") subsidiary which is a not a guarantor under the senior notes is also a Debtor subsidiary. Blue Creek Energy's total assets at September 30, 2015 were $22.7 million and its net loss for the three and nine months ended September 30, 2015 was $0.2 million and $0.6 million , respectively. The following tables present unaudited condensed consolidating financial information for (i) the Company, (ii) the issuer of the senior notes (Debtor), (iii) the subsidiaries which are guarantors under the senior notes (Debtor), and (iv) the subsidiaries which are not guarantors of the senior notes (Non-Debtors). These tables provide substantially the same information as would be presented pursuant to the disclosure requirements of ASC 852 with respect to condensed combined financial statements of entities in reorganization proceedings. WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) SEPTEMBER 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total ASSETS Cash and cash equivalents $ 142,130 $ 4,521 $ 35,459 $ — $ 182,110 Trade receivables, net — 54,025 7,939 — 61,964 Other receivables 125,448 2,853 260 — 128,561 Intercompany receivables 4,828 92,724 — (97,552 ) — Inventories — 95,722 43,256 — 138,978 Deferred income taxes 15,984 — 263 — 16,247 Prepaid expenses 12,294 30,534 1,678 — 44,506 Other current assets 156 139 2,163 — 2,458 Total current assets 300,840 280,518 91,018 (97,552 ) 574,824 Mineral interests, net — 133,549 302,569 — 436,118 Property, plant and equipment, net 6,226 664,466 205,322 — 876,014 Investment in subsidiaries 707,655 6,481 — (714,136 ) — Other long-term assets 40,098 32,164 17,701 — 89,963 Total assets $ 1,054,819 $ 1,117,178 $ 616,610 $ (811,688 ) $ 1,976,919 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Liabilities not subject to compromise Accounts payable $ 18,085 $ 18,741 $ 4,288 $ — $ 41,114 Accrued expenses 8,649 37,791 6,892 — 53,332 Intercompany payables 92,724 — 4,828 (97,552 ) — Other current liabilities 125,317 20,946 16,534 — 162,797 Current debt — — 156 — 156 Total current liabilities 244,775 77,478 32,698 (97,552 ) 257,399 Deferred income taxes 26,330 — 40,110 — 66,440 Other long-term liabilities 24,750 104,660 56,943 — 186,353 Total liabilities not subject to compromise 295,855 182,138 129,751 (97,552 ) 510,192 Liabilities subject to compromise 3,158,642 707,652 111 3,866,405 Total liabilities 3,454,497 889,790 129,862 (97,552 ) 4,376,597 Stockholders' equity (deficit): (2,399,678 ) 227,388 486,748 (714,136 ) (2,399,678 ) Total liabilities and stockholders' equity (deficit) $ 1,054,819 $ 1,117,178 $ 616,610 $ (811,688 ) $ 1,976,919 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 Accounts payable $ 2,296 $ 30,697 $ 5,987 $ — $ 38,980 Accrued expenses 43,088 60,762 21,468 — 125,318 Pension and other postretirement benefits obligation 95 28,937 — — 29,032 Intercompany payables 221,070 — — (221,070 ) — Other current liabilities 168,444 27,172 20,336 — 215,952 Current debt — 7,209 5,118 — 12,327 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 SEPTEMBER 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Revenues: Sales $ — $ 155,845 $ 23,223 $ — $ 179,068 Miscellaneous income 226 1,910 3,595 — 5,731 Total revenues 226 157,755 26,818 — 184,799 Cost and expenses: Cost of sales (exclusive of depreciation and depletion) — 190,245 26,402 — 216,647 Depreciation and depletion 493 33,334 9,660 — 43,487 Selling, general and administrative 4,822 6,711 2,700 — 14,233 Other postretirement benefits (67 ) 12,400 — — 12,333 Restructuring charges 192 3,178 846 — 4,216 Total costs and expenses 5,440 245,868 39,608 — 290,916 Operating loss (5,214 ) (88,113 ) (12,790 ) — (106,117 ) Interest income (expense), net (42,535 ) (45 ) 358 — (42,222 ) Loss before reorganization items, net and income tax benefit (47,749 ) (88,158 ) (12,432 ) — (148,339 ) Reorganization items, net (17,581 ) 230 334 (17,017 ) Loss before income tax benefit (65,330 ) (87,928 ) (12,098 ) — (165,356 ) Income tax benefit (3,144 ) — (3,569 ) — (6,713 ) Equity in net losses of subsidiaries (96,457 ) — — 96,457 — Net loss $ (158,643 ) $ (87,928 ) $ (8,529 ) $ 96,457 $ (158,643 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED) THREE MONTHS ENDED SEPTEMBER 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Revenues: Sales $ — $ 280,010 $ 39,532 $ — $ 319,542 Miscellaneous income (loss) (40 ) 1,834 8,210 — 10,004 Total revenues (40 ) 281,844 47,742 — 329,546 Cost and expenses: Cost of sales (exclusive of depreciation and depletion) — 246,187 51,738 — 297,925 Depreciation and depletion 612 35,289 22,512 — 58,413 Selling, general and administrative 1,387 11,564 3,647 — 16,598 Other postretirement benefits (45 ) 13,914 — — 13,869 Restructuring charges (benefit) 50 (13 ) (2,500 ) — (2,463 ) Asset impairments — 37 — — 37 Total costs and expenses 2,004 306,978 75,397 — 384,379 Operating loss (2,044 ) (25,134 ) (27,655 ) — (54,833 ) Interest expense, net (77,856 ) (257 ) (1,118 ) — (79,231 ) Gain on extinguishment of debt 3,394 — — — 3,394 Other income (loss), net 1,424 — — — 1,424 Loss before income tax expense (benefit) (75,082 ) (25,391 ) (28,773 ) — (129,246 ) Income tax expense (benefit) (404 ) 17 (29,957 ) — (30,344 ) Equity in net losses of subsidiaries (24,224 ) — — 24,224 — Net loss $ (98,902 ) $ (25,408 ) $ 1,184 $ 24,224 $ (98,902 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED) NINE MONTHS ENDED SEPTEMBER 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Revenues: Sales $ — $ 587,530 $ 71,019 $ — $ 658,549 Miscellaneous income 1,454 4,795 7,554 — 13,803 Total revenues 1,454 592,325 78,573 — 672,352 Cost and expenses: Cost of sales (exclusive of depreciation and depletion) — 626,341 100,866 — 727,207 Depreciation and depletion 1,667 103,610 48,870 — 154,147 Selling, general and administrative 24,663 30,204 8,656 — 63,523 Other postretirement benefits (200 ) 37,199 — — 36,999 Restructuring charges 547 4,500 1,615 — 6,662 Asset impairments — — 2,897,928 — 2,897,928 Total costs and expenses 26,677 801,854 3,057,935 — 3,886,466 Operating loss (25,223 ) (209,529 ) (2,979,362 ) — (3,214,114 ) Interest expense, net (194,125 ) (406 ) (778 ) — (195,309 ) Gain on extinguishment of debt 58,626 — — — 58,626 Loss before reorganization items, net and income tax benefit (160,722 ) (209,935 ) (2,980,140 ) — (3,350,797 ) Reorganization items, net (17,581 ) 230 334 (17,017 ) Loss before income tax benefit (178,303 ) (209,705 ) (2,979,806 ) — (3,367,814 ) Income tax benefit (6,383 ) — (667,528 ) — (673,911 ) Equity in net losses of subsidiaries (2,521,983 ) — — 2,521,983 — Net loss $ (2,693,903 ) $ (209,705 ) $ (2,312,278 ) $ 2,521,983 $ (2,693,903 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED) NINE MONTHS ENDED SEPTEMBER 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Revenues: Sales $ — $ 903,120 $ 199,633 $ — $ 1,102,753 Miscellaneous income 939 5,564 12,526 — 19,029 Total revenues 939 908,684 212,159 — 1,121,782 Cost and expenses: Cost of sales (exclusive of depreciation and depletion) — 744,414 247,147 — 991,561 Depreciation and depletion 1,873 109,544 93,236 — 204,653 Selling, general and administrative 4,501 37,069 14,809 — 56,379 Other postretirement benefits (133 ) 41,740 — — 41,607 Restructuring charges 564 667 4,604 — 5,835 Asset impairments — 23,081 — — 23,081 Total costs and expenses 6,805 956,515 359,796 — 1,323,116 Operating loss (5,866 ) (47,831 ) (147,637 ) — (201,334 ) Interest income (expense), net (222,598 ) 6,726 (2,193 ) — (218,065 ) Gain on extinguishment of debt 902 — — — 902 Other income (loss), net 705 — (59 ) — 646 Loss before income tax benefit (226,857 ) (41,105 ) (149,889 ) — (417,851 ) Income tax benefit (2,837 ) (4,342 ) (68,201 ) — (75,380 ) Equity in net losses of subsidiaries (118,451 ) — — 118,451 — Net loss $ (342,471 ) $ (36,763 ) $ (81,688 ) $ 118,451 $ (342,471 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) THREE MONTHS ENDED SEPTEMBER 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Net loss $ (158,643 ) $ (87,928 ) $ (8,529 ) $ 96,457 $ (158,643 ) Other comprehensive income (loss): Change in pension and other postretirement benefit plans, net of tax 4,007 3,846 — (3,846 ) 4,007 Change in foreign currency translation adjustment (13,922 ) — (13,922 ) 13,922 (13,922 ) Total other comprehensive income (loss) (9,915 ) 3,846 (13,922 ) 10,076 (9,915 ) Total comprehensive loss $ (168,558 ) $ (84,082 ) $ (22,451 ) $ 106,533 $ (168,558 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) THREE MONTHS ENDED SEPTEMBER 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Net loss $ (98,902 ) $ (25,408 ) $ 1,184 $ 24,224 $ (98,902 ) Other comprehensive income (loss): Change in pension and other postretirement benefit plans, net of tax 2,977 2,963 — (2,963 ) 2,977 Change in foreign currency translation adjustment (21,672 ) — (21,672 ) 21,672 (21,672 ) Total other comprehensive income (loss) (18,695 ) 2,963 (21,672 ) 18,709 (18,695 ) Total comprehensive loss $ (117,597 ) $ (22,445 ) $ (20,488 ) $ 42,933 $ (117,597 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) NINE MONTHS ENDED SEPTEMBER 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Net loss $ (2,693,903 ) $ (209,705 ) $ (2,312,278 ) $ 2,521,983 $ (2,693,903 ) Other comprehensive income (loss): Change in pension and other postretirement benefit plans, net of tax 11,406 10,946 — (10,946 ) 11,406 Change in foreign currency translation adjustment (10,827 ) — (10,827 ) 10,827 (10,827 ) Total other comprehensive income (loss) 579 10,946 (10,827 ) (119 ) 579 Total comprehensive loss $ (2,693,324 ) $ (198,759 ) $ (2,323,105 ) $ 2,521,864 $ (2,693,324 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) NINE MONTHS ENDED SEPTEMBER 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Net loss $ (342,471 ) $ (36,763 ) $ (81,688 ) $ 118,451 $ (342,471 ) Other comprehensive income (loss): Change in pension and other postretirement benefit plans, net of tax 9,994 9,954 — (9,954 ) 9,994 Change in unrealized gain on hedges, net of tax 1,679 3 — (3 ) 1,679 Change in foreign currency translation adjustment (8,244 ) — (8,244 ) 8,244 (8,244 ) Total other comprehensive income (loss) 3,429 9,957 (8,244 ) (1,713 ) 3,429 Total comprehensive loss $ (339,042 ) $ (26,806 ) $ (89,932 ) $ 116,738 $ (339,042 ) WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) NINE MONTHS ENDED SEPTEMBER 30, 2015 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Cash flows provided by (used in) operating activities $ 55,538 $ (254,568 ) $ (17,960 ) $ — $ (216,990 ) INVESTING ACTIVITIES Additions to property, plant and equipment (699 ) (57,295 ) (3,335 ) — (61,329 ) Proceeds from sale of property, plant and equipment — 1,575 201 — 1,776 Other — — 364 — 364 Cash flows used in investing activities (699 ) (55,720 ) (2,770 ) — (59,189 ) FINANCING ACTIVITIES Retirements of debt — (4,150 ) (4,336 ) — (8,486 ) Advances from (to) consolidated entities (334,182 ) 317,842 16,340 — — Other (60 ) — — — (60 ) Cash flows provided by (used in) financing activities (334,242 ) 313,692 12,004 — (8,546 ) Effect of foreign exchange rates on cash — — (1,697 ) — (1,697 ) Net increase (decrease) in cash and cash equivalents (279,403 ) 3,404 (10,423 ) — (286,422 ) Cash and cash equivalents at beginning of period 421,533 1,117 45,882 — 468,532 Cash and cash equivalents at end of period $ 142,130 $ 4,521 $ 35,459 $ — $ 182,110 WALTER ENERGY, INC. AND SUBSIDIARIES SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) NINE MONTHS ENDED SEPTEMBER 30, 2014 (in thousands) Parent Guarantor Non-Guarantor Eliminations Total Cash flows provided by (used in) operating activities $ (124,771 ) $ 116,284 $ (12,299 ) $ — $ (20,786 ) INVESTING ACTIVITIES Additions to property, plant and equipment (2,758 ) (60,853 ) (6,122 ) — (69,733 ) Proceeds from sale of property, plant and equipment — 24,112 — — 24,112 Intercompany loans made (5,200 ) — — 5,200 — Intercompany loans received 1,828 — — (1,828 ) — Other — — 134 — 134 Cash flows used in investing activities (6,130 ) (36,741 ) (5,988 ) 3,372 (45,487 ) FINANCING ACTIVITIES Proceeds from issuance of debt 869,800 — — — 869,800 Retirements of debt (406,566 ) (5,894 ) (5,861 ) — (418,321 ) Dividends paid (1,944 ) — — — (1,944 ) Debt issuance costs (27,748 ) — — — (27,748 ) Advances from (to) consolidated entities 30,043 (73,617 ) 43,574 — — Intercompany notes borrowings — — 5,200 (5,200 ) — Intercompany notes payments — — (1,828 ) 1,828 — Other (195 ) — — — (195 ) Cash flows provided by (used in) financing activities 463,390 (79,511 ) 41,085 (3,372 ) 421,592 Effect of foreign exchange rates on cash — — (1,514 ) — (1,514 ) Net increase in cash and cash equivalents 332,489 32 21,284 — 353,805 Cash and cash equivalents at beginning of period 234,150 1,620 25,048 — 260,818 Cash and cash equivalents at end of period $ 566,639 $ 1,652 $ 46,332 $ — $ 614,623 |