XML 57 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Details 2) (USD $)
3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Dec. 31, 2011
Sep. 30, 2012
Canadian and U.K. operations
Sep. 30, 2011
Canadian and U.K. operations
Sep. 30, 2012
Canadian and U.K. operations
Sep. 30, 2011
Canadian and U.K. operations
Dec. 31, 2011
Canadian and U.K. operations
Sep. 30, 2012
U.S. Operations
Sep. 30, 2011
U.S. Operations
Sep. 30, 2012
U.S. Operations
Sep. 30, 2011
U.S. Operations
Dec. 31, 2011
U.S. Operations
Sep. 30, 2011
Previously reported/Preliminary
Sep. 30, 2011
Previously reported/Preliminary
Dec. 31, 2011
Previously reported/Preliminary
Sep. 30, 2011
Western Coal Corp
Sep. 30, 2011
Western Coal Corp
Mar. 31, 2012
Western Coal Corp
Apr. 02, 2011
Western Coal Corp
Apr. 02, 2011
Western Coal Corp
Common stock of Walter Energy
Apr. 02, 2011
Western Coal Corp
Stock options issued and warrants assumed
Sep. 30, 2012
Western Coal Corp
Canadian and U.K. operations
Sep. 30, 2012
Western Coal Corp
U.S. Operations
Dec. 31, 2011
Western Coal Corp
Previously reported/Preliminary
Sep. 30, 2011
Western Coal Corp
Adjustments
Purchase price allocation adjustments
Sep. 30, 2011
Western Coal Corp
Adjustments
Purchase price allocation adjustments
Dec. 31, 2011
Western Coal Corp
Adjustments
Purchase price allocation adjustments
Sep. 30, 2012
Western Coal Corp
Adjustments
Purchase price allocation adjustments
Acquisitions                                                              
Net income (loss) $ (1,061,956,000) $ 87,080,000 $ (989,404,000) $ 283,346,000                       $ 76,221,000 $ 265,392,000                     $ 10,900,000 $ 18,000,000 $ 14,400,000  
ASSETS                                                              
Inventories 374,239,000   374,239,000   240,437,000                         242,607,000                          
Other current assets 22,096,000   22,096,000   45,649,000                         45,627,000                          
Mineral interests, net 2,980,924,000   2,980,924,000   3,056,258,000                         2,946,113,000                          
Property, plant and equipment, net 1,720,137,000   1,720,137,000   1,631,333,000                         1,637,182,000                          
Goodwill         1,066,754,000         992,434,000         74,320,000     1,124,597,000                          
LIABILITIES AND STOCKHOLDERS' EQUITY                                                              
Other current liabilities 42,188,000   42,188,000   63,757,000                         59,827,000                          
Deferred income taxes 951,835,000   951,835,000   1,029,336,000                         1,003,383,000                          
Retained earnings (268,664,000)   (268,664,000)   744,939,000                         730,517,000                          
Company's recast and previously reported condensed consolidated statements of operations                                                              
Sales 612,510,000 683,730,000 1,908,413,000 1,854,892,000                       685,052,000 1,858,343,000                            
Cost of sales (exclusive of depreciation and depletion) 448,765,000 420,690,000 1,366,383,000 1,105,224,000                       425,487,000 1,106,008,000                            
Depreciation and depletion 82,560,000 57,144,000 223,512,000 157,972,000   37,305,000 13,408,000 91,976,000 46,651,000   44,789,000 43,546,000 130,635,000 110,750,000   63,046,000 180,830,000                            
Operating income (1,071,765,000) 158,027,000 (919,716,000) 442,257,000   (1,036,690,000) 52,361,000 (1,074,924,000) 71,161,000   (22,228,000) 120,078,000 191,998,000 432,184,000   148,650,000 422,066,000                            
Income before income tax expense (1,103,140,000) 117,282,000 (1,022,556,000) 390,728,000                       107,905,000 370,537,000                            
Income tax expense (benefit) (41,184,000) 30,202,000 (27,972,000) 107,382,000                       31,684,000 105,145,000                            
Net income (loss) (1,061,956,000) 87,080,000 (989,404,000) 283,346,000                       76,221,000 265,392,000                     10,900,000 18,000,000 14,400,000  
Net income per share:                                                              
Basic (in dollars per share) $ (16.97) $ 1.40 $ (15.82) $ 4.75                       $ 1.22 $ 4.45                            
Diluted (in dollars per share) $ (16.97) $ 1.39 $ (15.82) $ 4.72                       $ 1.21 $ 4.43                            
Company's recast and previously reported condensed consolidated statements of cash flows                                                              
Net income (loss) (1,061,956,000) 87,080,000 (989,404,000) 283,346,000                       76,221,000 265,392,000                     10,900,000 18,000,000 14,400,000  
Adjustments to reconcile net income (loss) from continuing operations to net cash flows provided by (used in) operating activities:                                                              
Depreciation and depletion 82,560,000 57,144,000 223,512,000 157,972,000   37,305,000 13,408,000 91,976,000 46,651,000   44,789,000 43,546,000 130,635,000 110,750,000   63,046,000 180,830,000                            
Deferred income tax credit     (100,419,000) (16,901,000)                         (19,138,000)                            
Other     41,022,000 8,349,000                         29,098,000                            
Decrease in current assets, net of effect of business acquisitions:                                                              
Inventories     (113,601,000) 21,856,000                         (1,560,000)                            
Purchase consideration:                                                              
Cash consideration                                           2,173,080,000                  
Fair value of shares of common stock issued or stock options issued and warrants                                             1,224,126,000 34,765,000              
Fair value of consideration transferred                                           3,431,971,000                  
Business Combination Step Acquisition Equity Interest in Acquiree Fair Value                                           314,231,000                  
Total consideration                                           3,746,202,000                  
Fair value of assets acquired and liabilities assumed                                                              
Cash and cash equivalents                                         34,065,000           34,065,000        
Receivables                                         163,668,000           163,668,000        
Inventories                                         121,229,000           121,229,000        
Other current assets                                         86,498,000           86,475,000       23,000
Mineral interests                                         3,086,000,000           2,992,000,000       94,000,000
Property, plant and equipment                                         554,192,000           560,894,000       (6,702,000)
Goodwill                                         1,065,040,000       992,400,000 72,600,000 1,122,884,000       (57,844,000)
Other long-term assets                                         54,150,000           54,150,000        
Total assets                                         5,164,842,000           5,135,365,000       29,477,000
Accounts payable and accrued liabilities                                         184,983,000           184,983,000        
Other current liabilities                                         86,105,000           82,175,000       3,930,000
Deferred tax liability                                         1,046,708,000           1,021,161,000       25,547,000
Other long-term liabilities                                         100,844,000           100,844,000        
Total liabilities                                         1,418,640,000           1,389,163,000       29,477,000
Net assets acquired                                         3,746,202,000           3,746,202,000        
Acquisition and integration related costs (included in Selling, general and administrative expenses at the end of the period)                                     6,100,000 23,100,000                      
Supplemental Pro forma Combined Results                                                              
Revenue                                       2,092,560,000                      
Net income                                       $ 338,106,000