RICHMOND, Va., Nov. 7, 2013 /PRNewswire/ -- James River Coal Company (NASDAQ: JRCC), today announced that it had net loss of $25.5 million or $0.73 per diluted share for the third quarter of 2013 and net loss of $15.0 million or $0.43 per diluted share for the nine months ended September 30, 2013. Third quarter and the nine months ended September 30, 2013 results include $23.9 million or $0.68 per share and $125.1 million or $3.58 per share, respectively, of pre-tax gain related to the Exchange Transactions. The 2013 results are compared to net loss of $20.6 million or $0.59 per diluted share for the third quarter of 2012 and net loss of $62.0 million or $1.78 per diluted share for the nine months ended September 30, 2012. Included in the third quarter and nine months ended September 30, 2012 results is a gain of $22.2 million from the repurchase of outstanding notes in open market purchases.

Peter T. Socha, Chairman and Chief Executive Officer commented: "The mines are doing great. They have continued to exceed our expectations for both cost control and capital control. They have done an incredible job of adjusting to the soft market conditions and the high levels of uncertainty and concern that surround the coal industry of Central Appalachia. We have made another set of painful, but necessary, production adjustments this week. This involved idling four additional mines in eastern Kentucky. We are hopeful that these idlings can be reversed in the first half of 2014. The coal markets have stabilized during the past several weeks. Prices are still very low, but they are finally moving in a better direction. Finally, we are making progress, but have not finished our project to deleverage our balance sheet and improve our liquidity."

FINANCIAL RESULTS

The following tables show selected operating results for the quarter and nine months ended September 30, 2013 compared to the quarter and nine months ended September 30, 2012 (in 000's except per ton amounts).



                                             Total Results                                                 Three Months Ended September 30,                        Nine Months Ended September 30,
                                             -------------                                                 --------------------------------

                                                                                                                              2013                    2012                               2013                     2012
                                                                                                                              ----                    ----                               ----                     ----

                                                                                                                Total                       Per Ton                        Total                        Per Ton         Total           Per Ton        Total          Per Ton
                                                                                                                -----                       -------                        -----                        -------         -----           -------        -----          -------


    Company and contractor production (tons)                                                                                 1,902                                                      2,229                                    6,115                          7,571

    Coal purchased from other sources (tons)                                                                                   287                                                        631                                      993                          1,428
                                                                                                                               ---                                                        ---                                      ---                          -----

    Total coal available to ship (tons)                                                                                      2,188                                                      2,860                                    7,108                          8,999


    Coal shipments (tons)                                                                                                    2,087                                                      3,164                                    6,663                          9,125

    Coal sales revenue                                                                                                    $143,338                   68.68                           $264,633                    83.64        $469,796          70.51        $804,024          88.11

    Freight and handling revenue                                                                                             6,824                    3.27                             23,469                     7.42          33,822           5.08          63,421           6.95

    Cost of coal sold                                                                                                      138,897                   66.55                            244,365                    77.23         444,852          66.76         705,568          77.32

    Freight and handling costs                                                                                               6,824                    3.27                             23,469                     7.42          33,822           5.08          63,421           6.95

    Depreciation, depletion, & amortization                                                                                 28,520                   13.67                             35,518                    11.23          86,725          13.02          98,152          10.76

    Gross profit (loss)                                                                                                    (24,079)                 (11.54)                           (15,250)                   (4.82)        (61,781)         (9.27)            304           0.03

    Selling, general & administrative                                                                                       13,260                    6.35                             14,672                     4.64          40,917           6.14          45,504           4.99


    Adjusted EBITDA (1)                                                                                                    $(6,979)                  (3.34)                            $7,556                     2.39        $(10,122)         (1.52)        $59,638           6.54


    (1)   Adjusted EBITDA is defined under "Reconciliation of Non-GAAP Measures" in this release.



            Adjusted EBITDA is used to determine compliance with financial covenants in our revolving credit facility.



                                          Segment Results                                              Three Months Ended September 30,                     Nine Months Ended September 30,
                                          ---------------

                                                                                                                              2013                    2012                               2013      2012
                                                                                                                              ----                    ----                               ----      ----

                                                CAPP                                                            Total                       Per Ton                        Total                        Per Ton         Total           Per Ton        Total          Per Ton
                                                ----                                                            -----                       -------                        -----                        -------         -----           -------        -----          -------


    Company and contractor production (tons)                                                                                 1,312                                                      1,607                                    4,340                          5,784

    Coal purchased from other sources (tons)                                                                                   287                                                        631                                      993                          1,428
                                                                                                                               ---                                                        ---                                      ---                          -----

    Total coal available to ship (tons)                                                                                      1,599                                                      2,238                                    5,333                          7,212

    Coal shipments (tons)

         Steam (tons)                                                                                                        1,088                                                      1,540                                    3,236                          4,716

        Metallurgical (tons)                                                                                                   412                                                      1,007                                    1,662                          2,632
                                                                                                                               ---                                                      -----                                    -----                          -----

    Total Shipments (tons)                                                                                                   1,500                                                      2,547                                    4,898                          7,348

    Coal sales revenue

         Steam                                                                                                             $79,185                   72.78                           $122,116                    79.30        $237,093          73.27        $391,211          82.95

         Metallurgical                                                                                                      37,764                   91.66                            115,104                   114.30         153,178          92.16         333,859         126.85
                                                                                                                            ------                                                    -------                                  -------                        -------

    Total coal sales revenue                                                                                               116,949                   77.97                            237,220                    93.14         390,271          79.68         725,070          98.68

    Freight and handling revenue                                                                                             6,658                    4.44                             23,105                     9.07          33,278           6.79          61,575           8.38

    Cost of coal sold                                                                                                     $116,703                   77.80                           $221,961                    87.15        $378,730          77.32        $638,266          86.86

    Freight and handling costs                                                                                               6,658                    4.44                             23,105                     9.07          33,278           6.79          61,575           8.38



                                                                                                       Three Months Ended September 30,                     Nine Months Ended September 30,

                                                                                                                              2013                    2012                               2013      2012
                                                                                                                              ----                    ----                               ----      ----

                                              Midwest                                                           Total                       Per Ton                        Total                        Per Ton         Total           Per Ton        Total          Per Ton
                                              -------                                                           -----                       -------                        -----                        -------         -----           -------        -----          -------


    Company and contractor production (tons)                                                                                   590                                                        622                                    1,775                          1,787

    Coal purchased from other sources (tons)                                                                                     -                                                          -                                        -                              -
                                                                                                                               ---                                                        ---                                      ---                            ---

    Total coal available to ship (tons)                                                                                        590                                                        622                                    1,775                          1,787

    Coal shipments (tons)                                                                                                      587                                                        617                                    1,765                          1,777

    Coal sales revenue                                                                                                     $26,389                   44.96                            $27,413                    44.43         $79,525          45.06         $78,954          44.43

    Freight and handling revenue                                                                                               166                    0.28                                364                     0.59             544           0.31           1,846           1.04

    Cost of coal sold                                                                                                      $22,194                   37.81                            $22,404                    36.31         $66,122          37.46         $67,302          37.87

    Freight and handling costs                                                                                                 166                    0.28                                364                     0.59             544           0.31           1,846           1.04

MARKET ADJUSTMENTS

Due to the continued weakness in the coal market, the Company idled coal production at its McCoy Elkhorn operations, Bledsoe Coal operations and Long Branch Surface operations. Approximately 525 employees were originally furloughed, and on October 16, WARN notices were issued to a majority of those employees after determining that the date of re-opening these operations was unknown. As a result of these actions, the Company anticipates paying approximately $5.8 million in severance related costs during the fourth quarter of 2013.

On November 6, 2013, we idled two underground and two surface mines at our Buckeye complex. Approximately 200 employees and contractors were furloughed. We expect the Buckeye complex, which produced 1.0 million tons in the first nine months of 2013, to restart in 2014 depending on market conditions.

SAFETY AWARDS

James River had two mines that were recognized by the Kentucky Office of Mine Safety and Licensing and the Kentucky Coal Association. Bell County Coal Corporation's Garmeda #2 mine was selected to receive an Underground Safety Award in recognition of the best safety record in the Barbourville District Office.

James River Coal Service's Buckeye Surface Mine was selected to receive a Surface Safety Award in recognition of the best safety record in the Hazard District Office.

C.K. Lane, Chief Operating Officer Commented: "We are very proud of receiving these awards recognizing the hard work of our employees in making James River a safe place to work, especially in these difficult times in the coal industry."

LIQUIDITY AND CASH FLOW

As of September 30, 2013, the Company had available liquidity of $71.0 million calculated as follows (in millions):



     Unrestricted Cash               $60.2

     Availability under the Revolver  75.5

      Letters of Credit Issued under
      the Revolver                   (64.7)
                                     -----


     Available Liquidity             $71.0
                                     =====


     Restricted Cash                 $36.7
                                     =====

Other significant items impacting liquidity in the quarter:



     Capital expenditures            $(10.2)

     Increase in accounts receivable  (13.5)

     Increase in coal inventories      (7.4)

     Interest payments                 (0.9)

     Increase in accounts payable       4.3

EXCHANGE TRANSACTIONS

In September 2013, the Company issued $19.3 million principal amount of 10.0% convertible senior notes due 2018 (the 10.0% Convertible Senior Notes) in exchange for $3.9 million principal amount of our 4.5% Convertible Senior Notes and $38.3 million principal amount of our 3.125% Convertible Senior Notes (the Public Exchange Transactions). The Public Exchange Transactions resulted in a gain of $23.9 million, which includes the write-off of $0.6 million of unamortized financing costs. The Company recorded $1.0 million of financing costs associated with Public Exchange Transactions.

In May 2013, the Company issued $123.3 million principal amount of 10.0% Convertible Senior Notes due 2018 (the 10.0% Convertible Senior Notes) in exchange for $90.0 million principal amount of our 4.5% Convertible Senior Notes due 2015 and $153.4 million principal amount of our 3.125% Convertible Senior Notes due 2018 (the Private Exchange Transactions). The Private Exchange Transactions resulted in a gain of $101.2 million, which includes the write-off of $3.6 million of unamortized financing costs. The Company recorded $4.8 million of financing costs associated with the issuance of the 10.0% Convertible Senior Notes.

Upon completion of the Public and Private Exchange Transactions the Company has $142.6 million principal amount of the 10% Convertible Senior Notes Outstanding, $47.3 million principal amount of the 4.5% Convertible Senior Notes Outstanding, and $13.3 million principal amount of the 3.125% Convertible Senior Notes Outstanding.

SALES POSITION AND MARKET COMMENTS

As of November 6, 2013, we had the following agreements to ship coal at a fixed and known price (in 000's except per ton amounts):



                                               2014 Priced
                                               -----------

                                    As of August      As of November
                                      8, 2013            6, 2013             Change

                                       Tons             Avg Price             Tons             Avg Price       Tons     Avg Price

                                                           Per Ton                                Per Ton                  Per Ton
                                                                                                ---                      ---        -------

    CAPP                                      300              $75.75              1,048              $72.11        748         $70.65
    ----

    Midwest (1)                               900              $47.64              1,850              $44.86        950         $42.23


    (1)      The prices for the Midwest are minimum base price amounts adjusted for projected fuel escalators.

CONFERENCE CALL, WEBCAST AND REPLAY: The Company will hold a conference call with management to discuss the quarterly earnings November 7, 2013 at 10:00 a.m. Eastern Time. The conference call can be accessed by dialing 877-340-2553, or through the James River Coal Company website at http://www.jamesrivercoal.com. International callers, please dial 678-224-7860.

James River Coal Company is one of the leading coal producers in Central Appalachia and the Illinois Basin. The company sells metallurgical, bituminous steam and industrial-grade coal to electric utility companies and industrial customers both domestically and internationally. The Company's operations are managed through operating subsidiaries located throughout eastern Kentucky, southern West Virginia and southern Indiana. Additional information about James River Coal can be found at its web site www.jamesrivercoal.com.




    CONTACT:                      James River Coal Company

                                  Elizabeth M. Cook

                                   Director of Investor
                                   Relations

                                  (804) 780-3000

FORWARD-LOOKING STATEMENTS: Certain statements in this press release and other written or oral statements made by or on behalf of us are "forward-looking statements" within the meaning of the federal securities laws. Statements regarding future events and developments and our future performance, as well as management's expectations, beliefs, plans, estimates or projections relating to the future, are forward-looking statements within the meaning of these laws. Forward looking statements include, without limitation, statements regarding future sales and contracting activity and projected fuel escalators. These forward-looking statements are subject to a number of risks and uncertainties. These risks and uncertainties include, but are not limited to, the following: our cash flows, results of operation or financial condition; the ability to consummate financing transactions, including transactions to increase liquidity, or acquisition, or disposition transactions, and the effect thereof on our business; governmental policies, regulatory actions and court decisions affecting the coal industry or our customers' coal usage; legal and administrative proceedings, settlements, investigations and claims; our ability to obtain and renew permits necessary for our existing and planned operation in a timely manner; environmental concerns related to coal mining and combustion and the cost and perceived benefits of alternative sources of energy; inherent risks of coal mining beyond our control, including weather and geologic conditions or catastrophic weather-related damage; our production capabilities; availability of transportation; our ability to timely obtain necessary supplies and equipment; market demand for coal, electricity and steel; competition, including competition from alternative sources such as natural gas; our relationships with, and other conditions affecting, our customers; employee workforce factors; our assumptions concerning economically recoverable coal reserve estimates; future economic or capital market conditions; our plans and objectives for future operations and expansion or consolidation; and the other risks detailed in our reports filed with the Securities and Exchange Commission (SEC). Management believes that these forward-looking statements are reasonable; however, you should not place undue reliance on such statements. These statements are based on current expectations and speak only as of the date of such statements. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of future events, new information or otherwise.


                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                            JAMES RIVER COAL COMPANY
                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                AND SUBSIDIARIES
                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                           Consolidated Balance Sheets
                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                        (in thousands, except share data)
                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                                                                     September 30, 2013                                             December 31, 2012
                                                                                                                                                                                                                                                                                     ------------------                                             -----------------
                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                     Assets                                                                                                                                                             (unaudited)
                                                                                                                                                                                                                                                                                                                                                                                       
    Current assets:
                                                                                                                                                                                                                                                                                                                                    
                        Cash and cash equivalents                                                                                                                                                                                                       $60,207                                                         127,386
                                                                                                                                                                                                                                                                                                                                  
                        Trade receivables                                                                                                                                                                                                                 52,209                                                          89,816
                                                                                                                                                                                                                                                                                                                                  
                        Inventories:
                                                                                                                                                                                                                                                                                                                                    
                        Coal                                                                                                                                                                                                                                62,247                                                          26,598
                                                                                                                                                                                                                                                                                                                                 
                        Materials and supplies                                                                                                                                                                                                           15,863                                                          16,699
                                                                                                                                                                                                                                                                                                                                   
                                                           Total inventories                                                                                                                                                                               78,110                                                          43,297
                                                                                                                                                                                                                                                           ------                                                          ------
                                                                                                                                                                                                                                                                                                                                  
                        Prepaid royalties                                                                                                                                                                                                                  8,501                                                           8,623
                                                                                                                                                                                                                                                                                                                                    
                        Other current assets                                                                                                                                                                                                              7,775                                                           9,127
                                                                                                                                                                                                                                                                                                                                   
                                                           Total current assets                                                                                                                                                                           206,802                                                         278,249
                                                                                                                                                                                                                                                          -------                                                         -------
                                                                                                                                                                                                                                                                                                                                                                                       
    Property, plant, and equipment, net                                                                                                                                                                                                                                                                         790,698                                                       855,217
                                                                                                                                                                                                                                                                                                                                                                                       
    Restricted cash and short term investments                                                                                                                                                                                                                                                                   36,681                                                        36,558
                                                                                                                                                                                                                                                                                                                                                                                       
    Other assets                                                                                                                                                                                                                                                                                                 31,859                                                        34,097
                                                                                                                                                                                                                                                                                                                                    
                                                                         Total assets                                                                                                                                                                   $1,066,040                                                       1,204,121
                                                                                                                                                                                                                                                        ==========                                                       =========
                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                     Liabilities and Shareholders' Equity
                                                                                                                                                                                                                                                                                                                                                                                       
    Current liabilities:
                                                                                                                                                                                                                                                                                                                                  
                        Accounts payable                                                                                                                                                                                                                 $53,849                                                          72,861
                                                                                                                                                                                                                                                                                                                                    
                        Accrued salaries, wages, and employee benefits                                                                                                                                                                                   12,085                                                          10,996
                                                                                                                                                                                                                                                                                                                                    
                        Workers' compensation benefits                                                                                                                                                                                                    9,900                                                           9,900
                                                                                                                                                                                                                                                                                                                                  
                        Black lung benefits                                                                                                                                                                                                                2,508                                                           2,508
                                                                                                                                                                                                                                                                                                                                  
                        Accrued taxes                                                                                                                                                                                                                     10,202                                                           8,382
                                                                                                                                                                                                                                                                                                                                    
                        Other current liabilities                                                                                                                                                                                                        28,342                                                          22,124
                                                                                                                                                                                                                                                                                                                                   
                                                           Total current liabilities                                                                                                                                                                      116,886                                                         126,771
                                                                                                                                                                                                                                                          -------                                                         -------
                                                                                                                                                                                                                                                                                                                                                                                       
    Long-term debt, less current maturities                                                                                                                                                                                                                                                                     425,379                                                       546,407
                                                                                                                                                                                                                                                                                                                                                                                       
    Other liabilities:
                                                                                                                                                                                                                                                                                                                                    
                        Noncurrent portion of workers' compensation benefits                                                                                                                                                                             68,500                                                          66,953
                                                                                                                                                                                                                                                                                                                                    
                        Noncurrent portion of black lung benefits                                                                                                                                                                                        64,360                                                          62,834
                                                                                                                                                                                                                                                                                                                                  
                        Pension obligations                                                                                                                                                                                                               32,617                                                          35,325
                                                                                                                                                                                                                                                                                                                                    
                        Asset retirement obligations                                                                                                                                                                                                    101,178                                                          99,177
                                                                                                                                                                                                                                                                                                                                    
                        Other                                                                                                                                                                                                                                                                                     9,778                                                        12,027
                                                                                                                                                                                                                                                                                                                                    
                                                                                                                                                                                                                                                                                                                                   
                                                           Total other liabilities                                                                                                                                                                        276,433                                                         276,316
                                                                                                                                                                                                                                                                                                                                    
                                                                         Total liabilities                                                                                                                                                                 818,698                                                         949,494
                                                                                                                                                                                                                                                           -------                                                         -------
                                                                                                                                                                                                                                                                                                                                                                                       
    Commitments and contingencies
                                                                                                                                                                                                                                                                                                                                                                                       
    Shareholders' equity:
                                                                                                                                                                                                                                                                                                                                    
                        Preferred stock, $1.00 par value.  Authorized 10,000,000 shares                                                                                                                                                                       -                                                               -
                                                                                                                                                                                                                                                                                                                                    
                         Common stock, $.01 par value.  Authorized 100,000,000 shares; issued and
                         outstanding
                                                                                                                                                                                                                                                                                                                                 
                         36,060,869 and 35,866,549 shares as of September 30, 2013 and December
                         31, 2012                                                                                                                                                                                                                           361                                                             359
                                                                                                                                                                                                                                                                                                                                  
                        Paid-in-capital                                                                                                                                                                                                                   549,333                                                         546,289
                                                                                                                                                                                                                                                                                                                                  
                        Accumulated deficit                                                                                                                                                                                                             (251,587)                                                      (236,588)
                                                                                                                                                                                                                                                                                                                                    
                        Accumulated other comprehensive loss                                                                                                                                                                                            (50,765)                                                        (55,433)
                                                                                                                                                                                                                                                                                                                                    
                                                                         Total shareholders' equity                                                                                                                                                        247,342                                                         254,627
                                                                                                                                                                                                                                                           -------                                                         -------
                                                                                                                                                                                                                                                                                                                                    
                                                                         Total liabilities and shareholders' equity                                                                                                                                     $1,066,040                                                       1,204,121
                                                                                                                                                                                                                                                        ==========                                                       =========


                                                                                                                                                                                                                         
                                                                                            JAMES RIVER COAL COMPANY
                                                                                                                                                                                                                         
                                                                                                AND SUBSIDIARIES
                                                                                                                                                                                                                         
                                                                                     Consolidated Statements of Operations
                                                                                                                                                                                                                         
                                                                                     (in thousands, except per share data)
                                                                                                                                                                                                                         
                                                                                                  (unaudited)
                                                                                                                                                                                                                         
                                                                                                                                                                                                              
                                                                                                                                                        Three Months Ended               Nine Months Ended
                                                                                                                                                                                                              
                                                                                                                                                            September 30,                  September 30,
                                                                                                                                                            -------------                  -------------
                                                                                                                                                                                                                                    
                                                                                                                                                             2013                  2012                   2013                2012
                                                                                                                                                             ----                  ----                   ----                ----
                                                                                                                                                                                                                
    Revenues
                                                                                                                                                                                                    
                                      Coal sales revenue                                                                         $143,338                264,633               469,796                804,024
                                                                                                                                                                                         
                                      Freight and handling revenue                                               6,824                         23,469                33,822                63,421
                                                                                                                                                                                         
                                                                                                                                                                                                    
                                                 Total revenue                                                  150,162                        288,102               503,618               867,445
                                                                                                                                                                                                    
    Cost of sales:
                                                                                                                                                                                                    
                                      Cost of coal sold                                                                           138,897                244,365               444,852                705,568
                                                                                                                                                                                         
                                      Freight and handling costs                                                 6,824                         23,469                33,822                63,421
                                                                                                                                                                                         
                                       Depreciation, depletion, and
                                       amortization                                                             28,520                         35,518                86,725                98,152
                                                                                                                                                                                         
                                                                                                                                                                                                    
                                                 Total cost of sales                                            174,241                        303,352               565,399               867,141
                                                                                                                -------                        -------               -------               -------
                                                                                                                                                                                                    
                                                 Gross profit  (loss)                                           (24,079)                       (15,250)              (61,781)                  304
                                                                                                                                                                                                                                    
    Selling, general and administrative expenses                                                                                                           13,260                14,672                 40,917              45,504
                                                                                                                                                                                                    
                                                 Total operating loss                                           (37,339)                       (29,922)            (102,698)               (45,200)
                                                                                                                -------                        -------              --------               -------
                                                                                                                                                                                                                                    
    Interest expense                                                                                                                                       12,058                13,200                 36,940              40,112
                                                                                                                                                                                                                                    
    Interest income                                                                                                                                           (88)                 (217)                  (373)               (602)
                                                                                                                                                                                                                                    
    Gain on debt transactions                                                                                                                             (23,889)              (22,231)              (125,099)            (22,231)
                                                                                                                                                                                                                                    
    Miscellaneous income, net                                                                                                                                 (98)                 (147)                  (331)               (580)
                                                                                                                                                              ---                  ----                   ----                ----
                                                                                                                                                                                                    
                                                  Total other (income) expense,
                                                  net                                                           (12,017)                        (9,395)              (88,863)               16,699
                                                                                                                -------                         ------               -------                ------
                                                                                                                                                                                                    
                                                 Net loss before income taxes                                   (25,322)                       (20,527)              (13,835)              (61,899)
                                                                                                                                                                                                                                    
    Income tax expense                                                                                                                                        190                    25                  1,164                  75
                                                                                                                                                              ---                   ---                  -----                 ---
                                                                                                                                                                                                                                    
    Net loss                                                                                                                                             $(25,512)              (20,552)               (14,999)            (61,974)
                                                                                                                                                         ========               =======                =======             =======
                                                                                                                                                                   
    Earnings (loss) per common share
                                                                                                                                                                                         
                                       Basic earnings (loss) per common
                                       share                                                                    $(0.73)                         (0.59)                (0.43)                (1.78)
                                                                                                                                                                                         
                                                                                                                                                                                         
                                       Diluted earnings (loss) per common
                                       share                                                                    $(0.73)                         (0.59)                (0.43)                (1.78)
                                                                                                                                                                                         


                                                                                                                                                                                                                                                                      
                                                                                                            JAMES RIVER COAL COMPANY AND SUBSIDIARIES
                                                                                                                                                                                                                                                                      
                                                                                                         Condensed Consolidated Statements of Cash Flows
                                                                                                                                                                                                                                                                      
                                                                                                                          (in thousands)
                                                                                                                                                                                                                                                                      
                                                                                                                           (unaudited)
                                                                                                                                                                                                                                                                      
                                                                                                                                                                                                                                                                        
                                                                                                                                                                                                                                        Nine Months Ended September 30,
                                                                                                                                                                                                                                        -------------------------------
                                                                                                                                                                                                                                                                                      
                                                                                                                                                                                                                                                   2013                         2012
                                                                                                                                                                                                                                                   ----                         ----
                                                                                                                                   
    Cash flows from operating activities:
                                                                                                                                                                                                                                                         
                                           Net loss                                                                                                                                                                           $(14,999)                      (61,974)
                                                                                                                                                                               
                                            Adjustments to reconcile net (loss) to net cash provided by (used in)
                                            operating activities
                                                                                                                                                                                                     
                                                                                                                                               86,725                                        98,152
                                                                                                                                                                                                     
                                           Depreciation, depletion, and amortization
                                                                                                                                                                                                     
                                                                                                                                                3,355                                         3,948
                                                                                                                                                                                                     
                                           Accretion of asset retirement obligations
                                                                                                                                                                                                     
                                                                                                                                               10,180                                        12,914
                                                                                                                                                                                                     
                                           Amortization of debt discount and issue costs
                                                                                                                                                                                                      
                                                                                                                                                 3,406                                         3,808
                                                                                                                                                                                                      
                                           Stock-based compensation
                                                                                                                                                                                                     
                                                                                                                                                  (52)                                         (121)
                                                                                                                                                                                                     
                                           Gain on sale or disposal of property, plant and equipment
                                                                                                                                                                                                      
                                                                                                                                              (125,099)                                      (22,231)
                                                                                                                                                                                                      
                                           Gain on debt transactions
                                                                                                                                                                                                     
                                                                                                                                                                                                     
                                                                                                                                                                                                     
                                           Changes in operating assets and liabilities:
                                                                                                                                                                                                                           
                                                                                                                                                                      37,607                                       12,239
                                                                                                                                                                                                                           
                                                                 Receivables
                                                                                                                                                                                                                           
                                                                                                                                                                     (29,662)                                      16,084
                                                                                                                                                                                                                           
                                                                 Inventories
                                                                                                                                                                                                      
                                                                                                                                                 1,474                                          (760)
                                                                                                                                                                                                      
                                                                 Prepaid royalties and other current assets
                                                                                                                                                                                                                           
                                                                                                                                                                        (123)                                        (114)
                                                                                                                                                                                                                           
                                                                 Restricted cash
                                                                                                                                                                                                                           
                                                                                                                                                                       1,855                                        5,202
                                                                                                                                                                                                                           
                                                                 Other assets
                                                                                                                                                                                                                           
                                                                                                                                                                     (19,012)                                     (34,802)
                                                                                                                                                                                                                           
                                                                 Accounts payable
                                                                                                                                                                                                      
                                                                                                                                                 1,089                                         2,308
                                                                                                                                                                                                      
                                                                 Accrued salaries, wages, and employee benefits
                                                                                                                                                                                                                           
                                                                                                                                                                       1,460                                       (1,256)
                                                                                                                                                                                                                           
                                                                 Accrued taxes
                                                                                                                                                                                                                           
                                                                                                                                                                       5,956                                       (1,014)
                                                                                                                                                                                                                           
                                                                 Other current liabilities
                                                                                                                                                                                                      
                                                                                                                                                 1,547                                         3,389
                                                                                                                                                                                                      
                                                                 Workers' compensation benefits
                                                                                                                                                                                                                           
                                                                                                                                                                       3,136                                        3,596
                                                                                                                                                                                                                           
                                                                 Black lung benefits
                                                                                                                                                                                                                           
                                                                                                                                                                         350                                         (153)
                                                                                                                                                                                                                           
                                                                 Pension obligations
                                                                                                                                                                                                      
                                                                                                                                                (1,208)                                         (495)
                                                                                                                                                                                                      
                                                                 Asset retirement obligations
                                                                                                                                                                                                                           
                                                                                                                                                                          (6)                                        (224)
                                                                                                                                                                                                                           
                                                                 Other liabilities
                                                                                                                                                                                                                           
                                                                                                                                                                     (32,021)                                      38,496
                                                                                                                                                                                                                           
                                                                                        Net cash provided by (used in) operating
                                                                                        activities
                                                                                                                                                                                                                           
                                                                                                                                   
    Cash flows from investing activities:
                                                                                                                                                                               
                                           Additions to property, plant, and equipment                                                        (29,866)                                      (66,466)
                                                                                                                                                                               
                                           Proceeds from sale of property, plant and equipment                                                    475                                           610
                                                                                                                                                                                                                           
                                                                                                                                                                     (29,391)                                     (65,856)
                                                                                                                                                                                                                           
                                                                                       Net cash used in investing activities
                                                                                                                                                                                                                           
                                                                                                                                   
    Cash flows from financing activities:
                                                                                                                                                                                                       
                                           Repayment of long-term debt                                                                                                  (33)                                     (20,916)
                                                                                                                                                                                                                                       
                                           Debt issuance costs                                                                                                                                (5,734)                                               -
                                                                                                                                                                                                                           
                                                                                                                                                                      (5,767)                                     (20,916)
                                                                                                                                                                                                                           
                                                                                       Net cash used in financing activities
                                                                                                                                                                                                                           
                                                                                                                                                                                                                           
                                                                                                                                                                     (67,179)                                     (48,276)
                                                                                                                                                                                                                           
                                                                                       Decrease in cash and cash equivalents
                                                                                                                                                                                                                                                                                      
    Cash and cash equivalents at beginning of period                                                                                                                                                                                            127,386                      199,711
                                                                                                                                                                                                                                                                                      
    Cash and cash equivalents at end of period                                                                                                                                                                                                  $60,207                      151,435
                                                                                                                                                                                                                                                =======                      =======



                                                                                                                                               JAMES RIVER COAL COMPANY

                                                                                                                                                   AND SUBSIDIARIES

                                                                                                                                          Reconciliation of Non GAAP Measures

                                                                                                                                                    (in thousands)

                                                                                                                                                      (unaudited)


    EBITDA is used by management to measure operating performance. We define EBITDA as net income or loss plus interest expense (net), income tax expense (benefit) and depreciation, depletion and amortization (EBITDA), to better measure our operating performance. We
     regularly use EBITDA to evaluate our performance as compared to other companies in our industry that have different financing and capital structures and/or tax rates. In addition, we use EBITDA in evaluating acquisition targets.


    Adjusted EBITDA is defined as EBITDA as further adjusted for certain cash and non-cash charges as specified in our revolving credit facility and is used in several of the covenants in that facility. We believe that Adjusted EBITDA presents a useful measure of our
     ability to service and incur debt on an ongoing basis.


    EBITDA and Adjusted EBITDA are not recognized terms under GAAP and are not an alternative to net income, operating income or any other performance measures derived in accordance with GAAP or an alternative to cash flow from operating activities as a measure of
     operating liquidity. Because not all companies use identical calculations, this presentation of EBITDA and Adjusted EBITDA, may not be comparable to other similarly titled measures of other companies. Additionally, EBITDA and Adjusted EBITDA are not intended to be
     a measure of free cash flow for management's discretionary use, as they do not reflect certain cash requirements such as tax payments, interest payments and other contractual obligations.


                                                                                                                           Three Months Ended                                  Nine Months Ended
                                                                                                                           ------------------                                  -----------------

                                                                                                                              September 30                                       September 30                                       September 30                              September 30

                                                                                                                                                   2013                                               2012                                               2013                                 2012
                                                                                                                                                   ----                                               ----                                               ----                                 ----


    Net income (loss)                                                                                                                          $(25,512)                                           (20,552)                                           (14,999)                             (61,974)

    Income tax expense                                                                                                                              190                                                 25                                              1,164                                   75

    Interest expense                                                                                                                             12,058                                             13,200                                             36,940                               40,112

    Interest income                                                                                                                                 (88)                                              (217)                                              (373)                                (602)

    Depreciation, depletion, and amortization                                                                                                    28,520                                             35,518                                             86,725                               98,152

    EBITDA (before adjustments)                                                                                                                 $15,168                                             27,974                                            109,457                               75,763


    Other adjustments specified

         in our current debt agreement

         Gain on debt transactions                                                                                                              (23,889)                                           (22,231)                                          (125,099)                             (22,231)

         Other                                                                                                                                    1,742                                              1,813                                              3,406                                6,106
                                                                                                                                                  -----                                              -----                                              -----                                -----

    Adjusted EBITDA                                                                                                                             $(6,979)                                             7,556                                            (12,236)                              59,638
                                                                                                                                                =======                                              =====                                            =======                               ======

SOURCE James River Coal Company