
Peabody Energy (BTU) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
890.1M
Gross Profit
100.7M
11.31%
Operating Income
-30.0M
-3.37%
Net Income
-26.0M
-2.92%
EPS (Diluted)
$-0.23
Balance Sheet Metrics
Total Assets
5.8B
Total Liabilities
2.1B
Shareholders Equity
3.7B
Debt to Equity
0.56
Cash Flow Metrics
Operating Cash Flow
229.3M
Free Cash Flow
10.9M
Revenue & Profitability Trend
Peabody Energy Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.2B | 4.9B | 5.0B | 3.3B | 2.9B |
Cost of Goods Sold | 3.4B | 3.4B | 3.3B | 2.6B | 2.5B |
Gross Profit | 815.8M | 1.6B | 1.7B | 765.2M | 356.2M |
Gross Margin % | 19.3% | 31.6% | 33.9% | 23.1% | 12.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 91.0M | 90.7M | 88.8M | 84.9M | 99.5M |
Other Operating Expenses | 52.6M | 91.4M | 49.4M | 44.7M | 45.7M |
Total Operating Expenses | 143.6M | 182.1M | 138.2M | 129.6M | 145.2M |
Operating Income | 329.2M | 1.1B | 1.2B | 326.9M | -135.0M |
Operating Margin % | 7.8% | 21.4% | 24.8% | 9.9% | -4.7% |
Non-Operating Items | |||||
Interest Income | 71.0M | 76.8M | 18.4M | 6.5M | 9.4M |
Interest Expense | 41.5M | 59.8M | 140.3M | 183.4M | 139.8M |
Other Non-Operating Income | 162.8M | 49.7M | 165.2M | 220.2M | -1.6B |
Pre-tax Income | 516.1M | 1.1B | 1.3B | 370.2M | -1.9B |
Income Tax | 108.8M | 308.8M | -38.8M | 22.8M | 8.0M |
Effective Tax Rate % | 21.1% | 27.5% | -3.0% | 6.2% | 0.0% |
Net Income | 403.5M | 815.6M | 1.3B | 371.4M | -1.9B |
Net Margin % | 9.5% | 16.5% | 26.5% | 11.2% | -65.0% |
Key Metrics | |||||
EBITDA | 796.0M | 1.5B | 1.8B | 805.9M | 167.2M |
EPS (Basic) | $3.06 | $5.90 | $9.01 | $2.70 | $-19.12 |
EPS (Diluted) | $2.70 | $5.00 | $8.31 | $2.70 | $-19.14 |
Basic Shares Outstanding | 121400000 | 128700000 | 143900000 | 133300000 | 97800000 |
Diluted Shares Outstanding | 121400000 | 128700000 | 143900000 | 133300000 | 97800000 |
Income Statement Trend
Peabody Energy Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 700.4M | 969.3M | 1.3B | 954.3M | 709.2M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 294.9M | 322.3M | 416.3M | 307.0M | 180.9M |
Inventory | 393.4M | 351.8M | 296.1M | 226.7M | 261.6M |
Other Current Assets | 327.6M | 308.9M | 303.6M | 270.2M | 204.7M |
Total Current Assets | 1.8B | 2.0B | 2.4B | 1.8B | 1.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 119.3M | 61.9M | 26.9M | 35.5M | 49.9M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 972.2M | 1.0B | 346.4M | 162.0M | 145.8M |
Total Non-Current Assets | 4.2B | 3.9B | 3.2B | 3.1B | 3.2B |
Total Assets | 6.0B | 6.0B | 5.6B | 4.9B | 4.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 228.4M | 275.8M | 240.7M | 201.7M | 146.3M |
Short-term Debt | 48.2M | 30.8M | 30.0M | 76.0M | 69.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.0M | 5.2M | 41.9M | 74.5M | 64.0M |
Total Current Liabilities | 827.5M | 979.0M | 918.7M | 931.7M | 790.6M |
Non-Current Liabilities | |||||
Long-term Debt | 419.0M | 368.4M | 331.6M | 1.1B | 1.5B |
Deferred Tax Liabilities | 40.9M | 28.6M | 20.4M | 27.3M | 35.0M |
Other Non-Current Liabilities | 169.3M | 181.6M | 223.0M | 197.7M | 251.5M |
Total Non-Current Liabilities | 1.4B | 1.4B | 1.4B | 2.2B | 2.9B |
Total Liabilities | 2.2B | 2.4B | 2.3B | 3.1B | 3.7B |
Equity | |||||
Common Stock | 1.9M | 1.9M | 1.9M | 1.8M | 1.4M |
Retained Earnings | 1.4B | 1.1B | 383.9M | -913.2M | -1.3B |
Treasury Stock | 1.9B | 1.7B | 1.4B | 1.4B | 1.4B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.7B | 3.6B | 3.3B | 1.8B | 981.3M |
Key Metrics | |||||
Total Debt | 467.2M | 399.2M | 361.6M | 1.2B | 1.6B |
Working Capital | 953.2M | 1.0B | 1.5B | 870.0M | 629.7M |
Balance Sheet Composition
Peabody Energy Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 407.3M | 816.0M | 1.3B | 347.4M | -1.9B |
Depreciation & Amortization | 343.0M | 321.4M | 317.6M | 308.7M | 346.0M |
Stock-Based Compensation | 7.3M | 6.9M | 8.4M | 10.0M | 13.5M |
Working Capital Changes | -25.0M | 29.6M | -213.7M | -128.2M | 175.5M |
Operating Cash Flow | 878.6M | 1.0B | 1.3B | 552.2M | -1.3B |
Investing Activities | |||||
Capital Expenditures | -401.3M | -348.3M | -221.5M | -183.1M | -191.4M |
Acquisitions | -946.4M | -739.0M | -474.1M | -440.9M | -343.0M |
Investment Purchases | - | - | - | 0 | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -1.3B | -1.1B | -657.6M | -602.3M | -530.9M |
Financing Activities | |||||
Share Repurchases | -187.2M | -361.4M | -2.6M | -1.4M | -1.6M |
Dividends Paid | -37.6M | -30.6M | 0 | 0 | 0 |
Debt Issuance | 9.3M | 0 | 545.0M | 0 | 375.0M |
Debt Repayment | -10.4M | -9.0M | -1.4B | -285.3M | -169.5M |
Financing Cash Flow | -276.0M | -460.3M | -681.6M | -43.4M | 193.4M |
Free Cash Flow | 204.0M | 687.2M | 949.4M | 236.9M | -207.2M |
Net Change in Cash | -711.5M | -481.7M | -46.3M | -93.5M | -1.6B |
Cash Flow Trend
Peabody Energy Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
29.36
Forward P/E
11.94
Price to Book
1.07
Price to Sales
0.96
PEG Ratio
-0.26
Profitability Ratios
Profit Margin
3.44%
Operating Margin
-2.54%
Return on Equity
4.43%
Return on Assets
2.15%
Financial Health
Current Ratio
2.21
Debt to Equity
10.73
Beta
0.66
Per Share Data
EPS (TTM)
$1.09
Book Value per Share
$29.81
Revenue per Share
$32.98
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
btu | 3.9B | 29.36 | 1.07 | 4.43% | 3.44% | 10.73 |
Cornerstone Building | 4.6B | 40.38 | 1.21 | 0.79% | 0.63% | 10.39 |
Core Natural | 2.9B | 7.36 | 1.91 | 29.08% | 18.39% | 13.21 |
Hallador Energy | 829.2M | 11.29 | 6.78 | -89.44% | -46.73% | 45.37 |
NACCO Industries | 324.1M | 9.78 | 0.75 | 7.87% | 11.79% | 25.09 |
Exxon Mobil | 482.9B | 16.09 | 1.84 | 11.83% | 9.40% | 14.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.