XML 32 R52.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Details 2) (USD $)
3 Months Ended 12 Months Ended 12 Months Ended 3 Months Ended 12 Months Ended
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2011
Canadian and U.K. operations
Dec. 31, 2011
U.S. Operations
Dec. 31, 2010
U.S. Operations
Dec. 31, 2009
U.S. Operations
Dec. 31, 2011
Western Coal Corp
Dec. 31, 2010
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
Dec. 31, 2011
Western Coal Corp
Canadian and U.K. operations
Dec. 31, 2011
Western Coal Corp
U.S. Operations
Dec. 31, 2011
Western Coal Corp
Preliminary
Sep. 30, 2011
Western Coal Corp
Preliminary
Sep. 30, 2011
Western Coal Corp
Adjustments
Jun. 30, 2011
Western Coal Corp
Adjustments
Dec. 31, 2011
Western Coal Corp
Adjustments
Dec. 31, 2011
Western Coal Corp
Recast Adjustments
Dec. 31, 2011
North River Mine
M
May 06, 2011
North River Mine
Acquisitions                                                            
Depreciation and depletion                 $ 230,681,000 $ 98,702,000 $ 72,939,000 $ 74,203,000 $ 155,702,000 $ 98,170,000 $ 72,533,000               $ 245,509,000         $ (14,828,000)    
Net income 80,252,000 87,080,000 114,453,000 81,813,000 91,868,000 136,215,000 116,163,000 41,551,000 363,598,000 385,797,000 137,158,000                       349,176,000   4,100,000 7,800,000   14,422,000    
Diluted net income per share (in dollars per share) $ 1.28 $ 1.39 $ 1.83 $ 1.53 $ 1.72 $ 2.55 $ 2.16 $ 0.77 $ 6.00 $ 7.18 $ 2.55                       $ 5.76   $ 0.07 $ 0.13   $ 0.24    
Purchase consideration:                                                            
Cash consideration                                   2,173,080,000                       1,100,000
Liabilities assumed                                                           90,900,000
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                        
Below-market coal sales contract liability                                                           70,000,000
Remaining maturity period of below-market coal sales contract liability (in months)                                                         26  
Fair value of assets acquired and liabilities assumed                                                            
Cash and cash equivalents                               34,065,000             34,065,000 34,065,000            
Receivables                               163,668,000             163,668,000 163,668,000            
Inventories                               121,229,000             121,229,000 122,012,000     (783,000)      
Other current assets                               86,498,000             86,475,000 65,606,000     20,869,000 23,000    
Mineral interests                               3,086,000,000             2,992,000,000 4,399,000,000     (1,407,000,000) 94,000,000    
Property, plant and equipment                               554,192,000             560,894,000 565,228,000     (4,334,000) (6,702,000)    
Goodwill                               1,065,040,000         992,400,000,000 72,600,000 1,122,884,000 277,404,000     845,480,000 (57,844,000) 1,700,000  
Other long-term assets                               54,150,000             54,150,000 54,150,000            
Total assets                               5,164,842,000             5,135,365,000 5,681,133,000     (545,768,000) 29,477,000    
Accounts payable and accrued liabilities                               184,983,000             184,983,000 180,157,000     4,826,000      
Other current liabilities                               86,105,000             82,175,000 75,824,000     6,351,000 3,930,000    
Deferred tax liability                               1,046,708,000             1,021,161,000 1,576,896,000     (555,735,000) 25,547,000    
Other long-term liabilities                               100,844,000             100,844,000 102,054,000     (1,210,000)      
Total liabilities                               1,418,640,000             1,389,163,000 1,934,931,000     (545,768,000) 29,477,000    
Net assets acquired                               3,746,402,000             3,746,202,000 3,746,202,000            
Recast and previously reported operation's of acquisition                                                            
Depreciation and depletion                 230,681,000 98,702,000 72,939,000 74,203,000 155,702,000 98,170,000 72,533,000               245,509,000         (14,828,000)    
Operating income 131,174,000 158,027,000 164,463,000 119,767,000 144,735,000 207,787,000 170,223,000 71,307,000 573,431,000 594,062,000 202,170,000 86,538,000 561,370,000 634,442,000 231,256,000               558,603,000         14,828,000    
Income from continuing operations before income tax expense                 494,823,000 577,596,000 183,994,000                       479,995,000         14,828,000    
Income tax expense                 131,225,000 188,171,000 42,144,000                       130,819,000         406,000    
Net income 80,252,000 87,080,000 114,453,000 81,813,000 91,868,000 136,215,000 116,163,000 41,551,000 363,598,000 385,797,000 137,158,000                       349,176,000   4,100,000 7,800,000   14,422,000    
Net income per share:                                                            
Basic (in dollars per share)                 $ 6.03 $ 7.25 $ 2.58                       $ 5.79         $ 0.24    
Diluted (in dollars per share) $ 1.28 $ 1.39 $ 1.83 $ 1.53 $ 1.72 $ 2.55 $ 2.16 $ 0.77 $ 6.00 $ 7.18 $ 2.55                       $ 5.76   $ 0.07 $ 0.13   $ 0.24    
Recast and previously reported cash flow of acquisition                                                            
Net income 80,252,000 87,080,000 114,453,000 81,813,000 91,868,000 136,215,000 116,163,000 41,551,000 363,598,000 385,797,000 137,158,000                       349,176,000   4,100,000 7,800,000   14,422,000    
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities:                                                            
Depreciation and depletion                 230,681,000 98,702,000 72,939,000 74,203,000 155,702,000 98,170,000 72,533,000               245,509,000         (14,828,000)    
Deferred income tax credit                 66,803,000 83,174,000 29,038,000                       66,397,000         406,000    
Acquisition related costs (included in Selling, general and administrative expenses at the end of the period)                               23,200,000                            
Actual Western Coal Results Included in Walter Energy's Consolidated Results                                                            
Revenue                               846,682,000                            
Net income                               74,960,000                            
Supplemental Pro forma Combined Results                                                            
Revenue                               2,795,566,000 2,358,040,000                          
Net income                               $ 418,419,000 $ 342,693,000