Press Releases

Peabody Energy (NYSE: BTU) Announces Results for the Quarter and Year Ended December 31, 2002
-- Net income increases $126.6 million year over year -- Operating profit increases 17% and EBITDA* increases 6% for the year -- Earnings per share total $1.96 for the year -- Operating cash flow increases 34%
PRNewswire-FirstCall
ST. LOUIS

Peabody Energy today reported 2002 net income of $105.5 million, a $126.6 million increase over pro forma 2001 results. Earnings per share totaled $1.96 for the year, including a $0.74 per share tax benefit and $0.19 per share after-tax charge in the fourth quarter. Operating profit for 2002 increased 17 percent to $173.7 million, while 2002 EBITDA* increased 6 percent to $406.1 million. Operating cash flow for 2002 improved 34 percent to $231.2 million.

"We are pleased that Peabody posted improvements in key 2002 financial measures in the face of many challenges," said Peabody Energy Chairman and Chief Executive Officer Irl F. Engelhardt. "Peabody expects the markets to show improvement in 2003, and we have considerable upside when this improvement occurs."

FINANCIAL RESULTS

EBITDA increased 6 percent to $406.1 million. Operating profit for the year increased to $173.7 million from $148.2 million in the prior year. Revenues rose 5 percent for the full year, driven by improved pricing and a 2 percent increase in sales volume. Revenue increases more than offset cost increases from operating certain mines below capacity and higher revenue-based royalties and taxes.

For the quarter, operating profit totaled $12.2 million compared with $29.2 million in the prior year, while EBITDA totaled $68.2 million compared with $87.7 million in 2001. Operating profit and EBITDA were impacted by a $17.2 million charge ($0.19 per share after tax) associated with a Jan. 15, 2003 U.S. Supreme Court ruling and a $13 million charge ($0.15 per share after tax) related to previously announced measures to improve the cost structure. During the quarter, the company and its subsidiaries reduced the work force by approximately 400 as they suspended two higher-cost mines in West Virginia, closed a high-cost mine in Western Kentucky and took other cost-cutting actions.

Interest expense for 2002 improved 23 percent due to reduced debt levels and lower short-term interest rates on floating rate debt. The net debt position improved to $958 million, while the EBITDA interest coverage ratio improved from 2.9 times to 4 times.

During the quarter, the company recognized a $45 million net tax benefit, which includes the impact of property transactions, the Supreme Court ruling and their impact on the overall 2002 tax rate.

Net income totaled $29.7 million for the quarter and $105.5 million for the year, compared with $3.9 million and a pro forma loss of $21.1 million in the prior year (which included a $37.5 million extraordinary loss from debt extinguishment).

GROWTH INITIATIVES

Peabody invested $254 million in capital expenditures and acquisitions during 2002 as the company built new mines to lower costs and serve long-term contracts, and acquired reserves and operations. The company anticipates 2003 capital expenditures of approximately $175 million to $200 million.

  During 2002, Peabody:

  --  Began shipping from four new mines in Kentucky, Illinois and West
      Virginia, and commissioned draglines in Wyoming and Indiana to
      improve the cost structure;
  --  Formed an alliance with Penn Virginia Resource Partners, L.P.
       by contributing 120 million tons of coal reserves in
      exchange for $72.5 million in cash and 2.76 million units, or 15
      percent, of the master limited partnership;
  --  Acquired the 1.3 million metric tonne per year Wilkie Creek Coal Mine
      with approximately 600 million tonnes of in-place coal resources in
      Queensland, Australia;
  --  Purchased a 25 percent interest in Arclar Company, LLC, which owns
      the new Willow Lake and Cottage Grove mines in Southern Illinois
      along with more than 50 million tons of coal reserves.  Peabody's 82
      percent-owned Black Beauty unit owns the remaining 75 percent;
  --  Acquired 100 million tons of coal reserves and 22,000 surface acres
      in Western Kentucky to lower costs and facilitate future mine
      development;
  --  Completed the expected sale of a landfill in Imperial County, Calif.,
      in the fourth quarter.  The 4,000-acre site was developed and
      permitted by Peabody using idle assets to serve Los Angeles County.
      Profits from the transaction total $10.1 million, raising 2002
      profits from property transactions to approximately those of 2001;
      and
  --  Received the final air quality permit for the 1,500-megawatt
      Thoroughbred Energy Campus, a planned generating plant and mine in
      Western Kentucky.  Peabody signed a transmission agreement and
      received its water withdrawal permit for the planned 1,500-megawatt
      Prairie State Energy Campus in Illinois.  The company will continue
      the permitting process and seek partners for these projects during
      2003.

  MARKET OVERVIEW

Total U.S. coal used for electricity generation grew by approximately 1 percent in 2002, although demand was lower by 20 to 30 million tons due to customer stockpile reductions, mild weather in the first quarter and decreased industrial electricity demand. Year-end customer inventories are estimated at approximately 125 to 130 million tons, which is near normal levels. At a delivered cost of approximately $1.20 per million Btu in 2002, coal's competitiveness with other fuels improved steadily through the year.

Peabody expects normal weather patterns and high natural gas prices to positively impact coal-fueled generation and increase coal demand approximately 2 percent in 2003, while financial concerns for certain producers may affect industry production. The company expects steady improvements in coal demand to occur throughout 2003, and believes a sustained economic recovery, severe weather or natural gas shortages could tax generating capacity and coal supplies.

OUTLOOK

Peabody is targeting 2003 EBITDA in the range of the $406 million reported for 2002. Full year targets reflect demand improvements in the second half of 2003, the positive effects of new mines installed in 2002 and 2003, and operating cost initiatives.

Peabody's 2003 targets include higher health care and pension expenses due to changes in actuarial assumptions, most of which are non-cash. In 2003, Peabody expects to incur approximately $30 million in additional non-cash health care expenses (approximately $20 million is related to lower interest discount rates, with approximately $10 million primarily related to higher long-term medical and prescription drug inflation). Lower interest discount rates and lower return assumptions, coupled with recent equity market performance, will increase pension expense approximately $10 million in 2003.

In addition, the industry is required to adopt a new accounting standard in 2003, SFAS 143, "Accounting for Asset Retirement Obligations," for recording post-mining reclamation liabilities. This accounting change is expected to result in a one-time pre-tax gain of approximately $75 million in 2003 to reduce a portion of the previously recorded liability, offset by higher operating charges of approximately $24 million.

The estimated impact of the three items discussed above on various financial measures follows:

  (Dollars in Millions)         Retiree
                                Health                          Estimated
                                 Care      Pension   SFAS 143    Impact

  EBITDA                         ($30)      ($10)       $11       ($29)
  Operating Profit               ($30)      ($10)      ($24)      ($64)
  Cumulative Effect (Pre-Tax)      --         --        $75        $75
  Operating Cash Flow              $0       ($10)        $0       ($10)


First quarter EBITDA is targeted in the range of $80 to $90 million, impacted by expected repairs at three customer plants and Peabody's plans to operate at reduced levels due to a conservative view of the market during the first quarter. Overall production is expected to rise in the last three quarters to match the 177 million ton total for 2002.

Should markets improve in 2003, Peabody has up to 15 to 20 million tons of additional annual capacity available. Approximately 8 million tons of planned 2003 production and 75 million tons of planned 2004 production remains to be priced, which positions the company to benefit from improving markets.

"2002 marked continued growth in EBITDA, operating profit, earnings and cash flow. Demonstrating our strong cash flow, the net debt position improved for the third consecutive year as Peabody invested $254 million in capital expenditures and accretive acquisitions," said Executive Vice President and Chief Financial Officer Richard A. Navarre. "In 2003, Peabody is focused on improving our margins and cash flow and is targeting 10 to 20 percent growth in operating cash flows."

Peabody Energy is the world's largest private-sector coal company. Its coal fuels more than 9 percent of all U.S. electricity generation and more than 2 percent of worldwide electricity generation.

NOTE: For comparison purposes, prior-year pro forma data exclude the gain on, and results of, Peabody Resources Limited operations that were sold in January 2001, and discontinued operations. 2001 pro forma data also include a $37.5 million extraordinary charge for debt extinguishment.

* EBITDA (also called adjusted EBITDA) is defined as income from continuing operations before deducting net interest expense, income taxes, minority interests and depreciation, depletion and amortization. EBITDA, which is not calculated identically by all companies, is not a substitute for operating income, net income and cash flow as determined in accordance with generally accepted accounting principles. Management believes it is a useful indicator of its ability to meet debt service and capital expenditure requirements.

Certain statements in this press release are forward looking as defined in the Private Securities Litigation Reform Act of 1995. These statements involve certain risks and uncertainties that may cause actual results to differ materially from expectations as of the date of this release. These risks include, but are not limited to: growth in coal and power markets; coal's share of electricity generation; timing of reductions in customer coal inventories; the pace and extent of the economic recovery; severity of weather; railroad and other transportation performance and costs; the ability to renew sales contracts upon expiration or renegotiation; the ability to successfully implement operating strategies; the effectiveness of cost-cutting measures; regulatory and court decisions; future legislation; changes in postretirement benefit and pension obligations; credit, market and performance risk associated with customers; modification or termination of long-term coal supply agreements; reduction of purchases by major customers; risks inherent to mining including geologic conditions or unforeseen equipment problems; implementation of new accounting standards and other risks detailed from time to time in the company's reports filed with the Securities and Exchange Commission. These factors are difficult to accurately predict and may be beyond the control of the company.

                   Condensed Income Statements (Unaudited)
             Quarters and Years Ended December 31, 2002 and 2001
                   (Dollars in Millions, Except Share Data)

                                  Quarter Ended            Year Ended
                                                                     Pro
                                                                  Forma(a)
                              December     December    December   December
                                2002         2001        2002       2001

  Tons Sold (Millions)          50.0         50.4        197.9       194.4

  Revenues                    $669.8       $646.1     $2,717.1    $2,588.6
  Operating Costs              572.4        533.0      2,209.6     2,101.6
  Depreciation, Depletion
   & Amortization               56.0         58.5        232.4       233.2
  Selling & Administrative      29.2         25.4        101.4       105.6
    Operating Profit            12.2         29.2        173.7       148.2
  Interest Income               (0.9)        (0.7)        (7.6)       (3.9)
  Interest Expense              25.7         25.4        102.5       132.3
    Income (Loss) Before
     Taxes & Minority
     Interests                 (12.6)         4.5         78.8        19.8
  Income Tax Benefit           (44.6)        (2.8)       (40.0)       (6.7)
  Minority Interests             2.3          2.0         13.3        10.1
    Income Before
     Extraordinary Item         29.7          5.3        105.5        16.4
  Extraordinary Loss from
   Debt Extinguishment,
   Net of Taxes                    -         (1.4)           -       (37.5)
    Net Income (Loss)          $29.7         $3.9       $105.5      $(21.1)

  Diluted EPS - Income
   before Extraordinary
   Item(b)                     $0.55        $0.10        $1.96          nm

  EBITDA                       $68.2        $87.7       $406.1      $381.4

  (a) Excludes gain on, and results of, Peabody Resources Limited
      operations sold in January 2001, and discontinued operations.
  (b) Weighted average diluted shares outstanding were 53.9 and 53.7
      million for the quarters ended December 31, 2002 and 2001,
      respectively, and 53.8 million for the year ended December 31, 2002.

      This information is intended to be reviewed in conjunction with the
      company's filings with the Securities and Exchange Commission.



                   Supplemental Financial Data (Unaudited)
             Quarters and Years Ended December 31, 2002 and 2001

                                 Quarter Ended             Year Ended
                                                                     Pro
                                                                  Forma(a)
                             December    December    December     December
                               2002        2001        2002         2001
  Revenue Summary
   (Dollars in Millions)
    U.S. Mining
     Operations               $606.0      $583.8     $2,483.5    $2,341.0
    Trading & Brokerage
     Operations                 52.8        60.6        205.0       221.0
    Australian Mining
     Operations                  8.5           -          9.9           -
    Other                        2.5         1.7         18.7        26.6
      Total                   $669.8      $646.1     $2,717.1    $2,588.6

  Tons Sold (in Millions)
    East                        11.7        12.0         48.1        51.8
    West                        32.4        33.2        128.6       127.2
    Australia                    0.3           -          0.4           -
    Trading & Brokerage          5.6         5.2         20.8        15.4
      Total                     50.0        50.4        197.9       194.4

  Revenues per Ton -
   U.S. Mining Operations
    East                      $26.22      $24.98       $26.31      $24.77
    West                        9.22        8.54         9.48(b)     8.32
      Total                    13.73       12.90        14.05       13.08

  Operating Costs per
   Ton - U.S. Mining
   Operations(c)
    East                      $22.74      $21.63       $21.73      $20.94
    West                        6.48        6.09         6.71        5.97
      Total                    10.79       10.21        10.79       10.31

  Gross Margin per
   Ton - U.S. Mining
   Operations(c)
    East                       $3.48       $3.35        $4.58       $3.83
    West                        2.74        2.45         2.77(b)     2.35
      Total                     2.94        2.69         3.26        2.77

  Operating Profit
   per Ton                     $0.24       $0.58        $0.88       $0.76

                             Dollars in Millions       Dollars in Millions
  Gross Margin - U.S.
   Mining Operations          $129.8      $121.8       $576.3      $496.7
  Gross Margin -
   Australian Mining
   Operations                    2.2           -          3.0           -
  Gross Margin - Trading &
   Brokerage Operations(d)       3.7         5.3         37.0        31.6
  Selling & Administrative     (29.2)      (25.4)      (101.4)     (105.6)
  Other Operating Costs
   and Revenues                (38.3)      (14.0)      (108.8)      (41.3)
  EBITDA                        68.2        87.7        406.1       381.4
  Depreciation,
   Depletion &
   Amortization                (56.0)      (58.5)      (232.4)     (233.2)
  Operating Profit              12.2        29.2        173.7       148.2
  Capital Expenditures and
   Acquisitions                 47.2        70.2        254.1       243.8

  (a) Excludes gain on, and results of, the operations of Peabody Resources
      Limited sold in January 2001, and discontinued operations.
  (b) The favorable effects of the arbitration settlements on revenues and
      gross margin were $0.33 and $0.29, respectively, for the year ended
      December 31, 2002.
  (c) Excludes depreciation, depletion, and amortization; selling and
      administrative expenses; and certain other costs related to past
      mining activities.
  (d) Tons traded (in millions) for the quarter and year ended December 31,
      2002 were 11.0 and 66.9 respectively, compared to 17.9 and 53.7 for
      the corresponding prior periods.

  This information is intended to be reviewed in conjunction with the
  company's filings with the Securities and Exchange Commission.


                           Condensed Balance Sheets
           December 31 and September 30, 2002 and December 31, 2001
                            (Dollars in Millions)

                                 (Unaudited)     (Unaudited)
                                December 31,    September 30,  December 31,
                                    2002             2002          2001

  Cash & Cash Equivalents           $71.2           $15.9         $38.6
  Receivables                       153.2           165.5         178.1
  Inventories                       229.7           231.2         215.7
  Assets from Coal/Allowance
   Trading Activities                69.9            75.0          60.5
  Other Current Assets               25.9            42.0          34.6
    Total Current Assets            549.9           529.6         527.5
  Net Property, Plant &
   Equipment                      4,273.0         4,380.4       4,337.4
  Investments & Other Assets        317.2           293.6         286.0
    Total Assets                 $5,140.1        $5,203.6      $5,150.9

  Current Maturities of Debt        $47.5           $50.6         $46.5
  Liabilities from Coal/Allowance
   Trading Activities                37.0            43.8          45.7
  Accounts Payable & Accruals       547.0           571.9         592.1
    Total Current Liabilities       631.5           666.3         684.3
  Long-Term Debt                    981.7           997.3         984.6
  Deferred Taxes                    499.3           580.4         564.8
  Other Long-Term Liabilities     1,909.4         1,822.6       1,834.6
    Total Liabilities             4,021.9         4,066.6       4,068.3
  Minority Interests                 37.1            36.7          47.1
  Stockholders' Equity            1,081.1         1,100.3       1,035.5
    Total Liabilities &
     Stockholders' Equity        $5,140.1        $5,203.6      $5,150.9

  This information is intended to be reviewed in conjunction with the
  company's filings with the Securities and Exchange Commission.


                    Condensed Income Statement (Unaudited)
                 Reconciliation of Pro Forma and GAAP Results
                         Year Ended December 31, 2001
                            (Dollars in Millions)

                                 Pro Forma      Adjustments
                                Year Ended      to Reconcile    Year Ended
                               Dec. 31, 2001     to GAAP(a)   Dec. 31, 2001

  Revenues                       $2,588.6           $20.5        $2,609.1
  Operating Costs                 2,101.6            13.6         2,115.2
  Depreciation, Depletion &
   Amortization                     233.2             2.3           235.5
  Selling & Administrative          105.6             0.3           105.9
  Gain on Sale of Peabody
   Resources Limited                    -          (171.7)         (171.7)
    Operating Profit                148.2           176.0           324.2
  Interest Income                    (3.9)              -            (3.9)
  Interest Expense                  132.3             0.6           132.9
  Income Tax Expense (Benefit)       (6.7)           48.1            41.4
  Minority Interests                 10.1               -            10.1
    Income from Continuing
     Operations                      16.4           127.3           143.7
  Income from Discontinued
   Operations                           -             1.1             1.1
    Income Before Extraordinary
     Item                            16.4           128.4           144.8
  Extraordinary Loss from Debt
   Extinguishment, Net of Taxes     (37.5)              -           (37.5)
    Net Income (Loss)              $(21.1)         $128.4          $107.3

  (a) Represents gain on, and results of, Peabody Resources Limited
      operations sold in January 2001, and discontinued operations (and
      related tax effects).

  This information is intended to be reviewed in conjunction with the
  company's filings with the Securities and Exchange Commission.

  Contact: Vic Svec of Peabody Energy, (314) 342-7768

SOURCE: Peabody Energy

CONTACT: Vic Svec of Peabody Energy, +1-314-342-7768