.

Peabody Energy CorpBTU

.

.

Operating Data ($ amounts in 000's except per share data) From Continuing OperationsShare Count Operating Margins as a Percentage of Sales

.

Fiscal Year End 12-31Sales% Incr. (Decr.)Operating Income (Loss) Continiung Operatns% Incr. (Decr.)Net Income (Loss) Before Taxes Continuing Operations% Incr. (Decr.)Net Income (Loss) Continuing Operations% Incr. (Decr.) Diluted EPS (Loss) Continuing Operations% Incr. (Decr.)Diluted Shares O/S (000's)Gross Profit Selling, G&A All Other Oper. Expn's Operating Income (Loss) Net Income (Loss) Before Taxes Net Income (Loss)

.

Yrs

.

2005$3,597,90030.2%$431,60059.9%$342,70087.3%$280,40053.7%$1.0446.5%267,30021.4%3.7%5.7%12.0%9.5%7.8%

.

20064,045,60012.4%612,80042.0%485,00041.5%570,600103.5%2.11102.9%268,80023.8%3.2%5.5%15.1%12.0%14.1%

.

20074,523,80011.8%599,700-2.1%370,900-23.5%441,600-22.6%1.64-22.2%268,60022.4%3.3%5.9%13.3%8.2%9.8%

.

20086,561,00045.0%1,396,300132.8%1,179,300218.0%987,900123.7%3.60119.4%270,70030.1%3.1%5.8%21.3%18.0%15.1%

.

20096,012,400-8.4%844,800-39.5%651,700-44.7%457,900-53.6%1.64-54.4%267,50025.7%3.5%8.2%14.1%10.8%7.6%

.

Qtr's

.

2010

.

Q1$1,515,6004.3%$242,20010.2%$193,20012.7%$137,100-2.9%$0.50-2.0%267,40026.8%3.7%7.2%16.0%12.7%9.0%

.

Q21,661,40024.2%324,40050.6%268,10059.2%214,700138.6%0.76137.5%271,31629.3%3.3%6.5%19.5%16.1%12.9%

.

Q3

.

Q4

.

YTD$3,177,000 $566,600 $461,300 $351,800 $1.26 28.1%3.4%6.8%17.8%14.5%11.1%

.

Note: The % Increase (Decrease) is based on a comparison with the same period (year or quarter) in the prior year. Amounts From Continuing Operations

.

Cash Flow Data Share Price Data Valuation Metrics and Information Dividend Info Net IncomeOther Consensus Estimates

.

Fiscal Year End 12-31Cash Flow From (Used) 000's)Cash Flow (Used) Per ShareShare Price End of PeriodShare Price High (During Period)Share Price Low (During Period)Market CapMarket Cap / by Annual SalesPrice Earnings Ratio TTMEPS Growth Rate TTM / PE Ratio Dividend Yield TTMAmt.% Return On Equity% Return Total AssetsLiab.'s as % of EquityRevenueEPS (Loss) Per SharePeriod Covered

.

YrsEstimates as of9/29/10

.

2005$725,261$2.71$38.84$43.48$19.68$10,381,1802.937.31.20.4%$0.1714.4%4.3%214.5%Q-1 2010

.

2006583,3002.1738.0876.2932.9410,236,7782.518.05.70.6%0.2425.3%7.0%306.8%Q-2 2010

.

2007319,4001.1961.6462.5536.2016,556,5043.737.6(0.6)0.4%0.2418.2%4.7%260.8%1,870,0000.92Q-3 2010

.

20081,286,8004.7522.7588.6916.006,158,4250.96.318.91.1%0.2435.0%10.5%210.8%1,880,0000.91Q-4 2010

.

20091,047,9003.9245.2148.2120.1712,093,6752.027.6(2.0)0.6%0.2513.3%4.7%165.1%6,940,0003.06Year 2010

.

Qtr's

.

2010

.

Q1$164,000$0.61$45.70$52.14$39.8812,220,1802.028.0(2.0)0.6%$0.0714.3%5.5%155.5%Q-1 2011

.

Q2292,4001.0839.1350.2534.8910,616,5871.718.9(1.8)0.7%0.0721.8%8.5%155.3%Q-2 2011

.

Q3 Q-3 2011

.

Q4 Q-4 2011

.

YTD$456,400$1.69$0.147,880,0004.55Year 2011

.

Engages in the exploration, mining, and production of coal worldwide. It owns interests in 28 coal operations located in the United States and Australia, as well as owns joint venture interests in a Venezuelan mine. The company also markets, brokerages, and trades coal. It also develops mine-mouth coal-fueled generating plants; and develops Btu Conversion technologies, which are designed to convert coal to natural gas and transportation fuels. The company sells its thermal coal to electric utilities and metallurgical coal to industrial customers. As of December 31, 2009, Peabody Energy had 9.0 billion tons of proven and probable coal reserves. The company was founded in 1883 and is headquartered in St. Louis, Missouri.

.

Balance Sheet Information (000's) - Assets, Liabilities & Shareholders Equity Per Share Information Other Info & Metrics

.

Fiscal Year End 12-31Cash, Marketable Securities & InvestmentsAccounts Receivable - TradeInventoryFixed Assets - Net of Accum. DeprctnGoodwill & IntangiblesAll Other AssetsTotal AssetsTotal LiabilitiesStock- holders EquityTotal Liabilities & Stock- holders EquityShare Price End of PeriodNet Book Value Per Diluted SharesCash, Mrktble Secur & Invstmnts Per ShrNet Book Per Share Excldng IntngblsEPS Amount TTMDiluted EPS (Loss) TTM % Incr. (Decr.)Price Earnings Ratio TTMEarnings Yield TTMDividend Yield TTM

.

Yrs

.

2005$872,339$202,134$389,771$5,177,708$0$210,054$6,852,006$4,673,539$2,178,467$6,852,006$38.84$8.15$3.26$8.15$1.0446.5%37.32.7%0.4%

.

2006631,029320,822202,9096,708,83001,650,4669,514,0567,175,5302,338,5269,514,05638.088.702.358.702.11102.9%18.05.5%0.6%

.

2007528,100256,900264,7007,297,9000743,6009,091,2006,571,5002,519,7009,091,20061.649.371.969.371.64-22.2%37.62.7%0.4%

.

2008876,700382,200276,2007,297,3000863,2009,695,6006,576,1003,119,5009,695,60022.7511.523.2411.523.60119.4%6.315.8%1.1%

.

@1,493,600303,000325,1007,261,5000572,1009,955,3006,199,4003,755,9009,955,30045.2114.045.5814.041.64-54.4%27.63.6%0.6%

.

Qtr's

.

2010

.

Q1$1,586,300$305,600$343,200$7,245,800$0$574,400$10,055,300$6,119,900$3,935,400$10,055,300$45.70$14.72$5.93$14.72$1.63-56.3%28.03.6%0.6%

.

Q21,678,200393,700363,4007,246,4000416,10010,097,8006,142,5003,955,30010,097,80039.1314.586.1914.582.07-34.4%18.95.3%0.7%

.

Q3

.

Q4

.

ProjectedDate/Earn Yld Price Consensus Est. FYE 20103.0686.6%16.16.2%

.

PE Ratio9/29/10$49.22 Consensus Est. FYE 20114.5548.7%10.89.2%

.

20.05.0%61.20 Projected Price FYE 2010TTM = Trailing Twelve Months

.

15.06.7%68.25 Projected Price FYE 2011Source:"Joseph Levy" <resgroweq@gmail.com>