金融代写-4D
时间:2022-09-02
Appendix 4D and
Interim Financial Report
17 February 2022
Half year ended 31 December 2021
Authorised for release by the Board of Whitehaven Coal Limited
Investor contact
Sarah McNally
+61 2 8222 1155, +61 477 999 238
smcnally@whitehavencoal.com.au
Media contact
Michael van Maanen
+61 8222 1171, +61 412 500 351
mvanmaanen@whitehavencoal.com.au
Whitehaven Coal Limited ABN 68 124 425 396
Level 28, 259 George Street, Sydney NSW 2000 | P 02 8222 1100 | F 02 8222 1101
PO Box R1113, Royal Exchange NSW 1225
whitehavencoal.com.au


Contents

Appendix 4D 1
Directors’ Report 2
Consolidated statement of comprehensive income 12
Consolidated statement of financial position 13
Consolidated statement of changes in equity 14
Consolidated statement of cash flows 15
Notes to the consolidated financial statements 16
Directors’ declaration 22
Independent Auditor’s report 23

Whitehaven Coal Limited ASX Appendix 4D
ABN 68 124 425 396 Half year ended 31 December 2021
________________________________________________________________________________________________




Page 1 | Whitehaven Coal Interim Financial Report
Results for Announcement to the Market
For the half year ended 31 December 2021

Whitehaven Coal Limited and its controlled entities results for announcement to the market are detailed below.


Half year
31 Dec 2021
$’000
Half year
31 Dec 2020
$’000

Change
%
Revenue 1,443,020 699,309 106%
Net profit / (loss) after tax from ordinary activities 340,503 (94,463) 460%
Net profit / (loss) after tax attributable to members 340,503 (94,463) 460%

Dividends

Half year ended 31 December 2021
Amount per
share
Franked amount
per share
Interim dividend 8 cents nil cents

The Directors have determined to pay an interim dividend for the half year ended 31 December 2021 of 8 cents per
share, which will be unfranked.

Record date for determining entitlement to interim dividend 25/02/2022
Date interim dividend payable 11/03/2022

No dividends were paid during the half year ended 31 December 2021 (2020: nil).

Net Tangible Assets (NTA) per security

31 Dec 2021 31 Dec 2020
Net tangible assets per share 294.48c/share 303.38c/share

Other information
All other information can be obtained from the attached Directors’ Report, financial statements and accompanying
notes.



Directors’ Report
For the half year ended 31 December 2021
Directors’ Report
For the half year ended 31 December 2021
Page 3 | Whitehaven Coal Interim Financial Report
The Directors present their report together with the consolidated financial report of
Whitehaven Coal Limited (‘the Company’ or ‘Whitehaven’), being the Company, its
subsidiaries and the Group’s interest in joint operations for the half year ended 31
December 2021 and the auditor’s report thereon.
1. Principal activities
The principal activity of Whitehaven Coal Limited and its controlled entities (the ‘Group’) during the period was the
development and operation of coal mines in New South Wales and Queensland.
In the opinion of the Directors, there were no significant changes in the state of affairs of the Group that occurred during
the financial year that have not been noted in the review of operations.
2. Directors
2 (a) Directors
The Directors of the Company at any time during or since the end of the half year period are:
Position Date of appointment
The Hon. Mark Vaile Chairman 3 May 2012
John Conde Deputy Chairman 3 May 2007
Dr Julie Beeby Director 17 July 2015
Paul Flynn Managing Director 3 May 2012 (appointed Managing Director 25 March 2013)
Fiona Robertson Director 16 February 2018
Lindsay Ward Director 15 February 2019
Raymond Zage Director 27 August 2013
3. Other
3 (a) Dividends
Paid during the period
There were no dividends paid to shareholders during the six months ended 31 December 2021 (2020: $nil).
Declared after the period
On 17 February 2022 the Directors declared an interim unfranked dividend of 8 cents per share totalling $80 million to be
paid 11 March 2022.
3 (b) Events subsequent to reporting date
In the interval between the end of the financial period and the date of this report there has not arisen any item,
transaction or event of a material and unusual nature likely, in the opinion of the Directors of the Company, to
significantly affect the operations of the Group, the results of those operations, or the state of affairs of the Group, in
future financial years, other than the following:
Subsequent to end of the financial period, the Group repaid $225 million of debt drawn under the senior bank facility.
3 (c) Auditor’s independence declaration
The auditor’s independence declaration is set out on page 10 and forms part of the Directors’ report for the half year
ended 31 December 2021.
3 (d) Rounding
The Company is of a kind referred to in ASIC Corporations Instrument 2016/191 and dated 24 March 2016 and, in
accordance with that Class Order, all financial information presented in Australian dollars has been rounded to the
nearest thousand unless otherwise stated.
Directors’ Report
For the half year ended 31 December 2021
Page 4 | Whitehaven Coal Interim Financial Report
4. Operating and financial review
Financial headlines
− Record half year performance:
− Revenue of $1,443.0 million.
− EBITDA of $632.6 million.
− Net profit after tax (NPAT) of $340.5 million.
− Cash generated from operations of $567.4 million, up $512.5 million from H1 FY21.
− Net debt of $403.4 million at 31 December 2021, down $405.1 million from 30 June 2021.
The following table summarises the key reconciling items between the Group’s EBITDA and its profit/(loss) before tax.
H1 FY22 H1 FY21
Whitehaven Coal Limited – Consolidated $ million $ million
Revenue 1,443.0 699.3

Net profit/(loss) after tax 340.5 (94.5)

EBITDA 632.6 37.2
Net interest expense (refer to note 5 Finance income and expense) (22.5) (22.7)
Other financial expenses (5.5) (7.8)
Depreciation and amortisation (119.0) (138.2)
Profit/(loss) before tax 485.6 (131.5)
Tax (expense)/credit (145.1) 37.0
Profit/(loss) after tax 340.5 (94.5)
Review of financial performance
Whitehaven reported a TRIFR of 6.1 for the 12 months ended 31 December 2021.
The H1 FY22 NPAT of $340.5 million compared to a net loss after tax (NLAT) of $94.5 million in the prior corresponding
period. The key factors that contributed to the H1 FY22 NPAT include:
− An increase in the EBITDA margin on sales of produced coal from $5/t in H1 FY21 to $102/t in H1 FY22
− A $121/t increase in average achieved prices from $81/t in H1 FY21 to $202/t in H1 FY22, partially offset by
− Higher FOB unit costs which at $83/t were $13/t above the prior corresponding period. H1 FY22 unit costs were
impacted by La Niña wet weather and flooding, higher demurrage costs due to adverse weather conditions, rising
diesel prices, lower mine yields and the impact of COVID.
− Increase in royalties expense in line with increase in coal sales revenue and coal prices, and increased coal
purchases.
− Depreciation and amortisation expenses decreased by $19.2 million to $119.0 million in H1 FY22.
− Financial expenses of $28.0 million were broadly in line with $30.5 million in H1 FY21.
− An income tax expense of $145.1 million in H1 FY22, in line with the historical effective tax rate of approximately 30%.
Gross revenue increased by $743.7 million to $1,443.0 million in H1 FY22 driven predominantly by higher coal prices,
partly offset by a decrease in sales volumes. Sales of produced coal decreased by 1.5Mt to 6.3Mt in H1 FY22 from 7.8Mt in
the H1 FY21 due to the Narrabri longwall move, a benefit from the draw down of stockpiles in H1 FY21, La Niña wet
weather and flooding, and the spread of COVID which impacted operational productivity and restricted railings and
vessel movements.
Coal prices reached record highs during the period and finished at elevated levels, driven by strong demand for high
quality energy in a supply constrained market. Further information can be found in the Outlook and likely developments
section of this report.
Elevated coal prices and strong operating cash flows in the period enabled Whitehaven to reduce its net debt by $405.1
million from $808.5 million at 30 June 2021 to $403.4 million at 31 December 2021.
The AUD:USD exchange rate increased marginally to 0.73 from 0.72 in the prior corresponding period.
Directors’ Report
For the half year ended 31 December 2021
Page 5 | Whitehaven Coal Interim Financial Report
The Group achieved an average price of US$146/t for its thermal coal sales in H1 FY22, US$91/t or 165% up on the prior
period (H1 FY21: US$55/t).
Equity own metallurgical coal sales were 17% of total H1 FY22 sales (H1 FY21: 14%) at an average price of US$155/t,
US$80/t or 107% higher than prior period (H1 FY21: US$75/t).
FOB costs of $83/t in H1 FY22 increased from $70/t in H1 FY21. The key factors contributing to the increase in unit costs
were:
− Higher demurrage costs due to port movement constraints caused by high winds and swell, wet weather and floods
and NCIG’s shiploader SL02 returning to full service in late July 2021.
− An increase in the $A cost of diesel used in production and coal transportation due to rising crude oil prices.
− The impact of La Niña wet weather and flooding on operational productivity at open cut operations, underutilised rail
take or pay costs and higher demurrage.
− Lower Narrabri sales volumes in line with ROM coal production due to the continued difficult mining conditions, the
scheduled longwall relocation and the benefit of the stock draw down in the prior corresponding period, which led to
lower utilisation of port and rail capacity.
− Lower yield of 81% compared to the prior corresponding period yield of 85% due to processing coal from deeper
seams at Maules Creek and the marketing strategy to wash ROM coal harder to produce higher quality coals trading
off lower yields and higher costs for higher revenues.
− The spread of COVID and its associated impact on workforce availability and operational productivity.
Cash flows and capital management
H1 FY22 H1 FY21
Cash flow summary $ million $ million
Cash generated from operations 567.4 54.9
Investing cash flows (93.1) (54.5)
Financing cash flows (424.8) 1.2
Cash at the end of the period 106.8 99.8
Capital management 31 December 2021 30 June 2021
Net debt1 403.4 808.5
Undrawn syndicated facility 680.0 312.0
Gearing ratio1,2 (%) 12% 23%
1 Calculated in accordance with the senior facility covenant requirements and therefore excludes lease liabilities recognised under AASB 16 Leases of $87,305,000 (30
June 2021: $88,987,000).
2 Net Debt/(Net Debt plus Equity).
Cash generated from operations
Cash generated from operations of $567.4 million increased tenfold or $512.5 million relative to H1 FY21. This was
primarily due to the strong recovery of coal prices in H1 FY22.
Investing cash flows
Investing cash outflows during H1 FY22 of $93.1 million were broadly in line with H1 FY21, apart from the payment of $16.2
million of consideration in respect of the acquisition of EDF’s interest in the Narrabri mine (which was paid in the second
half of the prior financial year), payment of $6.1 million in respect of the acquisition of APG’s rights to a 1% royalty on
Narrabri coal sales, and a $7.4 million increase at Narrabri mine due to the recommencement of mains development.
Throughout the cycle, Whitehaven has continued to allocate sustaining capital to each of its mines to maintain safe and
productive operations.
Financing cash flows and capital management
Net cash used in financing activities during H1 FY22 was $424.8 million, comprising net repayments of borrowings and
payments of lease liabilities.
Strong operating cash flows enabled Whitehaven to significantly reduce its net debt at 30 June 2021 of $808.5 million by
$405.1 million to $403.4 million at 31 December 2021. Gearing at 30 June 2021 of 23% reduced to 12% at 31 December
2021.
Available liquidity of $786.8 million at 31 December 2021 was comprised of undrawn capacity of $680.0 million under the
senior bank facility at 31 December 2021 together with cash balances of $106.8 million.
Directors’ Report
For the half year ended 31 December 2021
Page 6 | Whitehaven Coal Interim Financial Report
Review of operations
Safety
Whitehaven reported a TRIFR of 6.1 for the 12 months ended 31 December 2021. The Company is committed to achieving
zero harm to its people and the environment, and management is striving for better safety performance across all
operations.
Production, sales and coal stocks
Whitehaven share (000t) H1 FY22 H1 FY21 Movement
ROM Coal Production 6,728 7,727 (13%)
Saleable Coal Production 6,181 7,161 (14%)
Sales of Produced Coal 6,287 7,775 (19%)
Sales of Purchased Coal 877 935 (6%)
Total Coal Sales 7,165 8,710 (18%)
Coal Stocks at Period End 1,741 1,855 (6%)
Tonnages in the table above are presented on an equity basis. Production tables and associated commentary set out in the mine-by-mine analysis are presented on a
managed (100%) basis.
H1 FY22 ROM coal production of 6.7Mt, saleable coal production of 6.2Mt and total coal sales of 7.2Mt were all down on
H1 FY21. The key features for the period include:
− The continued difficult mining conditions at Narrabri after mining through the fault-affected ground and the scheduled
longwall relocation.
− Loss of access to mine sites and Gunnedah CHPP for up to two weeks due to localised flooding from sustained and
unusually heavy rainfall in the December quarter causing approximately 0.7Mt – 0.9Mt ROM production to be deferred
at the open cut mines. These weather events also impacted rail and ship movements along with the processing and
transportation of coal.
− Labour shortages from the spread of COVID through NSW and its impact on operational productivity.
− Saleable production and sales were down on H1 FY21 due to the decrease in ROM coal production, loss of access to
coal processing facilities as a result of localised flooding, and lower coal inventory levels at the commencement of the
period.
− Sales of purchased coal were marginally lower than H1 FY21.
− Coal stocks at 31 December 2021 were 1.7Mt, a 6% decrease compared to 31 December 2020 of 1.9Mt, reflecting lower
ROM production in the period partially offset by sales at the end of December being delayed into H2 FY22.
Maules Creek
Ownership: Whitehaven 75% and Operator, ICRA MC Pty Ltd (an entity associated with Itochu Corporation) 15%,
J-Power Australia Pty Ltd 10%
Maules Creek 100% (000t) H1 FY22 H1 FY21 Movement
ROM Coal Production 4,935 5,218 (5%)
Saleable Coal Production 4,224 4,299 (2%)
Sales of Produced Coal 4,332 4,606 (6%)
Coal Stocks at Period End 1,339 1,248 7%
Note: Tonnages in the above table are presented on a managed basis.
Maules Creek delivered ROM production of 4.9Mt in H1 FY22, 5% below H1 FY21. La Niña weather and flooding during the
period cut road access to the mine for 12 days causing an estimated 0.6Mt – 0.7Mt of ROM production to be deferred.
Saleable coal production of 4.2Mt, broadly in line with H1 FY21.
Managed sales volumes for the half of 4.3Mt were 6% below H1 FY21 reflecting saleable coal volumes and the slippage of
sales into H2 FY22 due to the rail, port and coal supply constraints caused by La Niña wet weather and flooding during
the period.
Coal stocks for the end of the period were 1.3Mt, reflecting the draw down of ROM stock being offset by a build in
product stock volumes due to a slippage of sales.
Directors’ Report
For the half year ended 31 December 2021
Page 7 | Whitehaven Coal Interim Financial Report
Narrabri
Ownership: Whitehaven 77.5% and Operator, J-Power 7.5%, Upper Horn Investments Limited 7.5%,
Daewoo International Corporation and Korea Resources Corporation 7.5%
Narrabri Mine 100% (000t) H1 FY22 H1 FY21 Movement
ROM Coal Production 1,940 2,624 (26%)
Saleable Coal Production 1,981 2,537 (22%)
Sales of Produced Coal 1,756 2,921 (40%)
Coal Stocks at Year End 319 487 (34%)
Note: Tonnages in the above table are presented on a managed basis.
In H1 FY22 managed ROM coal production at Narrabri of 1.9Mt was 26% below H1 FY21 reflecting continued difficult
mining conditions after mining through the fault-affected ground and the scheduled longwall relocation from panel 109 to
110 during the period.
Saleable coal production of 2.0Mt was 22% below H1 FY21, which was consistent with ROM production, partially offset by
the draw down of ROM stocks.
Managed sales volumes for the half of 1.8Mt were 40% below H1 FY21 reflecting saleable coal volumes and the slippage of
sales into H2 FY22.
Coal stocks of 0.3Mt were down on H1 FY21 as a result of the decrease in production and draw down of ROM stocks to
support saleable production.
Gunnedah open cut mines
Ownership: Werris Creek Whitehaven 100%, Tarrawonga Whitehaven 100%
Open Cuts 100% (000t) H1 FY22 H1 FY21 Movement
ROM Coal Production 1,523 1,779 (14%)
Saleable Coal Production 1,478 1,970 (25%)
Sales of Produced Coal 1,651 2,009 (18%)
Coal Stocks at Year End 489 542 (10%)

Gunnedah open cut mines consist of Tarrawonga mine and Werris Creek mine. The combined ROM production of the two
mines for the first half of FY22 was 1.5Mt, 14% below H1 FY21 reflecting the impact of La Niña wet weather and flooding.
Saleable coal production of 1.5Mt was 25% below H1 FY21. The La Niña wet weather and flooding restricted road access
between Tarrawonga mine to the coal handling and preparation plant in Gunnedah decreasing the amount of coal being
processed for sale. Sales for the period were 1.7Mt, 18% below H1 FY21 reflecting the saleable coal production profile.
Coal stocks at the end of December were 0.5Mt, 10% below H1 FY21 reflecting the draw down of stocks to support sales.
Directors’ Report
For the half year ended 31 December 2021
Page 8 | Whitehaven Coal Interim Financial Report
Development projects
Vickery
Ownership: Whitehaven 100%
Open cut and underground mining was undertaken at Vickery by Rio Tinto from 1991 through to 1998.
The Vickery Coal Project was approved in September 2014 to produce up to 4.5Mt ROM coal per annum.
In August 2020 the Vickery Extension Project (the Project) received approval from the NSW Independent Planning
Commission (IPC) to operate an up to 10Mtpa open cut metallurgical and thermal coal mine, with onsite processing and
rail infrastructure.
In September 2021 the Federal Minister for the Environment approved the Project under the Commonwealth’s
Environment Protection and Biodiversity Conservation Act 1999.
Works are currently being undertaken as required for Secondary Approvals such as water, noise, air quality, cultural
heritage and traffic management.
Winchester South
Ownership: Whitehaven 100%
The proposed Winchester South open cut metallurgical coal mine is located in Queensland’s Bowen Basin. At full
capacity the mine is targeting run-of-mine (ROM) production of up to 17 million tonnes per annum of coal to supply the
international market for about 30 years.
The Project has recently completed the Public Notification phase for the Draft EIS and is working with the Office of the
Coordinator General to address submissions received.
Narrabri Stage 3 Extension
Ownership: Whitehaven 77.5%
The project seeks to convert Narrabri’s adjacent Exploration Licence into a Mining Lease and use the existing portals,
CHPP, rail loop and associated infrastructure to extract, process and export high energy thermal coal and Pulverised Coal
Injection (PCI) coal products using the longwall mining method. The project involves extending the longwall panels
planned for the mining lease south of the current main roads into the contiguous Narrabri South Exploration Licence
area, to extend the approved life of the mine to 2044.
In January 2022, the NSW Department of Planning, Industry and Environment (DPIE) recommended the Narrabri
Underground Mine Stage 3 Extension Project be approved. The project was referred to the Independent Planning
Commission (IPC) which will now review the project. We expect the IPC to make its determination during Q2 CY22.
Exploration
Whitehaven maintains several exploration and potential development projects in Queensland and NSW. These are early
stage projects where activity and spend is undertaken to keep the tenements in good standing.
Infrastructure
Rail track capacity
Whitehaven contracts its below rail capacity from the Australian Rail Track Corporation (ARTC). During H1 FY22 the rail
network was significantly impacted by flooding events, ARTC was subsequently able to repair the damage to the
network.
Rail haulage capacity
Whitehaven has capacity within its two long-term rail haulage contracts for all current NSW based mine production
plans.
Whitehaven has a pipeline of improvement projects with our rail haulage providers around efficiency and reliability that
continue to be progressed through FY22.
The rail operators have been impacted by COVID through reduced manning during Q2 FY22. Whitehaven will continue to
work with the rail operators to monitor this closely through the rest of the financial year.
Port capacity
Whitehaven exports coal through the Port of Newcastle using the two export terminal providers PWCS and NCIG.
As previously reported an NCIG shiploader was damaged in late 2020. The repairs were completed ahead of schedule
and the shiploader returned to service in late July 2021.
Significant and periodic weather events throughout H1 FY22 adversely impacted port throughput and increased vessel
queues at the port to levels not seen for many years, but this is expected to return to manageable levels in H2 FY22.
Directors’ Report
For the half year ended 31 December 2021
Page 9 | Whitehaven Coal Interim Financial Report
Outlook and likely developments
Thermal and Metallurgical Coal Outlook
The gC NEWC index achieved a record high in October at US$222/t. It averaged US$176/t in H1 FY22, up 78% from the
H2 FY21 average of US$99/t. In January and February 2022, it set new record highs. The ongoing energy shortage is
reflected in the prices being offered for prompt physical gC NEWC coal deliveries where prices are approaching
US$300/t in the first quarter of CY22. We expect demand for seaborne thermal coal to remain strong in CY22 and the
supply side response to those high prices to remain muted.
Premium low volatile hard coking coal (PLV HCC) FOB Australia averaged US$316/t across H1 FY22, up 167% on H2 FY21
of US$118/t. Supply constraints for metallurgical coal emerged over the December 2021 quarter. As a result the PLV HCC
price has strengthened, averaging US$409/t in January 2022. The Platts SS index has increased, averaging US$268/t in
January, up from a H1 FY22 average of US$207/t.
Both thermal and metallurgical coal prices are expected to be well supported over CY22.

Signed in accordance with a resolution of the Directors:

The Hon. Mark Vaile AO
Chairman


Paul Flynn
Managing Director

Sydney
17th February 2022

A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
Ernst & Young
200 George Street
Sydney NSW 2000 Australia
GPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555
Fax: +61 2 9248 5959
ey.com/au
Auditor’s Independence Declaration to the Directors of Whitehaven Coal
Limited
As lead auditor for the review of the half-year financial report of Whitehaven Coal Limited for the
half-year ended 31 December 2021, I declare to the best of my knowledge and belief, there have
been:
a. No contraventions of the auditor independence requirements of the Corporations Act 2001 in
relation to the review;
b. No contraventions of any applicable code of professional conduct in relation to the review; and
c. No non-audit services provided that contravene any applicable code of professional conduct in
relation to the review.
This declaration is in respect of Whitehaven Coal Limited and the entities it controlled during the
financial period.
Ernst & Young
Scott Jarrett
Partner
17 February 2022
Directors’ Report
For the half year ended 31 December 2021
Page 11 | Whitehaven Coal Interim Financial Report


Financial Report
For the half year ended 31 December 2021
Directors’ Report
For the half year ended 31 December 2021
Page 12 | Whitehaven Coal Interim Financial Report
31 Dec 2021 31 Dec 2020

Note $’000 $’000
Revenue 4 1,443,020 699,309
Other income

1,539 1,629
Operating expenses (321,839) (362,905)
Coal purchases (194,610) (65,862)
Selling and distribution expenses (170,514) (160,091)
Royalties (100,835) (49,361)
Depreciation and amortisation (118,995) (138,184)
Administrative expenses (24,248) (18,534)
Share-based payments expense (3,525) (2,428)
Foreign exchange gain/(loss) 3,577 (4,547)
Profit/(loss) before net financial expense 513,570 (100,974)
Finance income

48 75
Finance expense

(28,029) (30,562)
Net finance expense 5 (27,981) (30,487)
Profit/(loss) before tax 485,589 (131,461)
Income tax (expense)/benefit (145,086) 36,998
Net Profit/(loss) for the period 340,503 (94,463)
Other comprehensive income
Items that may be reclassified subsequently to profit or loss
Net movement on cash flow hedges 13,537 (9,176)
Income tax effect (4,061) 2,753
Other comprehensive income/(loss) for the period, net of tax 9,476 (6,423)
Total comprehensive income/(loss) for the period, net of tax 349,979 (100,886)
Earnings per share
Basic earnings/(loss) per share (cents per share) 34.1 (9.5)
Diluted earnings/(loss) per share (cents per share) 33.7 (9.5)

The consolidated statement of comprehensive income is to be read in conjunction with the notes to the consolidated
financial statements.

Consolidated statement
of comprehensive income
For the half year ended 31 December 2021
Directors’ Report
For the half year ended 31 December 2021
Page 13 | Whitehaven Coal Interim Financial Report
31 Dec 2021 30 Jun 2021
Note $’000 $’000
Assets
Cash and cash equivalents

106,825 95,202
Trade and other receivables 146,105 154,163
Inventories 154,791 175,930
Derivatives 11 9,992 -
Total current assets 417,713 425,295
Trade and other receivables 7,949 11,785
Investments 11 37 37
Property, plant and equipment 3,443,215 3,330,413
Exploration and evaluation assets 623,301 613,508
Intangible assets 11,828 11,828
Total non-current assets 4,086,330 3,967,571
Total assets 4,504,043 4,392,866
Liabilities
Trade and other payables 225,657 231,268
Interest-bearing liabilities 6 72,498 75,116
Employee benefits 35,795 31,926
Provisions 7 14,747 18,423
Derivatives 11 2,541 3,485
Total current liabilities 351,238 360,218
Non-current liabilities
Other payables 55,016 46,269
Interest-bearing liabilities 6 525,033 917,597
Deferred tax liability 292,289 155,055
Provisions 7 226,156 203,789
Derivatives 11 1,598 4,200
Total non-current liabilities 1,100,092 1,326,910
Total liabilities 1,451,330 1,687,128
Net assets 3,052,713 2,705,738
Equity
Issued capital 3,008,876 3,013,661
Share-based payments reserve 11,288 12,213
Hedge reserve 4,097 (5,379)
Retained earnings 28,452 (314,757)
Total equity 3,052,713 2,705,738

The consolidated statement of financial position is to be read in conjunction with the notes to the consolidated
financial statements.

Consolidated statement
of financial position
As at 31 December 2021
Directors’ Report
For the half year ended 31 December 2021
Page 14 | Whitehaven Coal Interim Financial Report


Issued
capital
Share-based
payment
reserve
Hedge
reserve
Retained
earnings Total equity

$’000 $’000 $’000 $’000 $’000
Balance at 1 July 2020 3,003,964 15,253 5,223 225,150 3,249,590
Loss for the period - - - (94,463) (94,463)
Other comprehensive loss - - (6,423) - (6,423)
Total comprehensive loss for the period - - (6,423) (94,463) (100,886)
Transactions with owners in their capacity as owners
Share-based payments - 2,428 - - 2,428
Share issues/transfers to settle share-based payments 9,977 (6,485) - 2,031 5,523
Cash settled share-based payments - (836) - 319 (517)
Transfer on lapse of share-based payments - (1,729) 1,729 -
Purchase of shares through employee share plan (313) - - - (313)
Balance at 31 December 2020 3,013,628 8,631 (1,200) 134,766 3,155,825
Opening balance at 1 July 2021 3,013,661 12,213 (5,379) (314,757) 2,705,738
Profit for the period - - - 340,503 340,503
Other comprehensive income - - 9,476 - 9,476
Total comprehensive income for the period - - 9,476 340,503 349,979
Transactions with owners in their capacity as owners


Share-based payments - 3,525 - - 3,525
Share issues/transfers to settle share-based payments 1,744 (2,207) - 463 -
Transfer on lapse of share-based payments - (2,243) - 2,243 -
Purchase of shares through employee share plan (6,529) - - - (6,529)
Closing balance at 31 December 2021 3,008,876 11,288 4,097 28,452 3,052,713

The consolidated statement of changes in equity is to be read in conjunction with the notes to the consolidated
financial statements.

Consolidated statement
of changes in equity
For the half year ended 31 December 2021
Directors’ Report
For the half year ended 31 December 2021
Page 15 | Whitehaven Coal Interim Financial Report
31 Dec 2021 31 Dec 2020

$’000 $’000
Cash flows from operating activities

Cash receipts from customers 1,451,798 723,118
Cash paid to suppliers and employees (884,396) (668,187)
Cash generated from operations 567,402 54,931
Interest paid (25,960) (20,837)
Interest received 48 75
Income taxes (paid)/refunded (11,958) 12,165
Net cash from operating activities 529,532 46,334
Cash flows from investing activities
Proceeds from sale of property, plant and equipment 10 29
Purchase of property, plant and equipment (58,050) (42,038)
Expenditure on projects (12,792) (12,472)
Acquisition of subsidiary (16,176) -
Acquisition of Narrabri private royalty1 (6,062) -
Net cash used in investing activities (93,070) (54,481)
Cash flows from financing activities
Payment of finance facility upfront costs (5,226) (2,128)
Purchase of shares (6,529) (314)
Proceeds from senior bank facility 40,000 80,000
Repayment of senior bank facility (408,000) (30,000)
Repayment of secured loans – ECA facility (5,060) (5,060)
Repayment of lease principal (40,024) (41,307)
Net cash (used in)/from financing activities (424,839) 1,191
Net change in cash and cash equivalents 11,623 (6,956)
Cash and cash equivalents at 1 July 95,202 106,760
Cash and cash equivalents at 31 December 106,825 99,804
1 On 14th October 2021, the Company entered into an agreement to acquire the 1% private royalty over the Narrabri Coal mine held by Anglo Pacific
Group plc (APG) with effect from 31 December 2021. The acquisition consideration is comprised of three components to be paid in instalments over
five years. An amount of USD $4.4 million was paid on 31 December 2021 upon completion of the agreement.
The consolidated statement of cash flows is to be read in conjunction with the notes to the consolidated
financial statements.
Consolidated statement
of cash flows
For the half year ended 31 December 2021
Notes to the consolidated financial statements
For the half year ended 31 December 2021
Page 16 | Whitehaven Coal Interim Financial Report
1. Reporting entity
Whitehaven Coal Limited (‘Whitehaven’ or the ‘Company’) is a company limited by shares incorporated and domiciled in
Australia whose shares are publicly traded on the Australian Securities Exchange. The address of the Company’s
registered office is Level 28, 259 George Street, Sydney NSW 2000. Whitehaven Coal Limited is a for-profit entity, and
the principal activity of Whitehaven and its controlled entities (referred to as the ‘Group’) is the development and
operation of coal mines in New South Wales and Queensland.
The consolidated financial report of the Group for the half year ended 31 December 2021 was authorised for issue in
accordance with a resolution of the Directors on 17 February 2022.
The consolidated annual financial report of the Group as at and for the year ended 30 June 2021 is available from the
Company’s website www.whitehavencoal.com.au or upon request from the Company’s registered office.
2. Basis of preparation
The interim consolidated financial statements for the half year ended 31 December 2021 represent a condensed set of
financial statements and have been prepared in accordance with AASB 134 Interim Financial Reporting.
The consolidated interim financial statements do not include all the information and disclosures required in the annual
financial statements, and should be read in conjunction with the Group’s annual consolidated financial statements as at
30 June 2021 and any public announcements made by Whitehaven Coal Limited during the half-year ended 31 December
2021 in accordance with the continuous disclosure requirements of the ASX listing rules.
3. New standards, interpretations and amendments adopted by the
Group
The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with
those followed in the preparation of the Group’s annual consolidated financial statements for the year ended 30 June
2021.
Several amendments and interpretations apply for the first time in the current period but do not have an impact on the
interim consolidated financial statements of the Group.
4. Segment reporting
Identification of reportable segments
The Group identifies its operating segments based on the internal reports that are reviewed and used by the executive
management team in assessing performance and determining the allocation of resources. The performance of operating
segments is evaluated at least monthly based on revenues and profit before taxes and is measured in accordance with
the Group’s accounting policies.
The Group has determined that it has two reportable segments: open cut operations and underground operations.
Unallocated operations include coal trading, and corporate, marketing and infrastructure functions, which are managed
on a group basis and are not allocated to reportable segments.
The Group’s financing (including finance costs and finance income), and depreciation and income taxes are managed on
a group basis and are not allocated to reportable segments.

Notes to the consolidated financial statements
For the half year ended 31 December 2021
Page 17 | Whitehaven Coal Interim Financial Report
The following table represents revenue, profit and capital expenditure information for reportable segments:

Open Cut
Operations
Underground
Operations
Unallocated
Operations Total
Half year ended 31 December 2021 $’000 $’000 $’000 $’000
Revenue
Sales to external customers 1,080,896 179,062 183,062 1,443,020
Revenue by product type:
Metallurgical coal 229,078 3,479 30,976 263,533
Thermal coal 851,818 175,583 152,086 1,179,487
Total revenue from contracts with customers 1,080,896 179,062 183,062 1,443,020
Result

Segment EBITDA result 577,105 50,992 4,468 632,565
Depreciation and amortisation (118,995)
Income tax expense (145,086)
Net finance expense (27,981)
Net profit after tax per consolidated statement
of comprehensive income

340,503
Capital expenditure
Segment expenditure 32,282 25,077 13,483 70,842


Open Cut
Operations
Underground
Operations
Unallocated
Operations Total
Half year ended 31 December 2020 $’000 $’000 $’000 $’000
Revenue



Sales to external customers 471,049 158,483 69,777 699,309
Revenue by product type:
Metallurgical coal 92,391 17,105 - 109,496
Thermal coal 378,658 141,378 69,777 589,813
Total revenue from contracts with customers 471,049 158,483 69,777 699,309
Result



Segment EBITDA result 46,719 (3,894) (5,615) 37,210
Depreciation and amortisation

(138,184)
Income tax benefit

36,998
Net finance expense

(30,487)
Net loss after tax per consolidated statement
of comprehensive income

(94,463)
Capital expenditure



Segment expenditure 25,370 12,239 16,901 54,510


Notes to the consolidated financial statements
For the half year ended 31 December 2021
Page 18 | Whitehaven Coal Interim Financial Report
5. Finance income and expense
31 Dec 2021 31 Dec 2020
$’000 $’000
Recognised in the statement of comprehensive income
Interest income 48 75
Finance income 48 75
Interest expense on lease liabilities (4,960) (6,372)
Interest on drawn debt facility (8,605) (9,368)
Other financing costs (9,017) (7,039)
Interest and financing costs (22,582) (22,779)
Net interest expense (22,534) (22,704)
Unwinding of discounts on provisions (1,887) (1,696)
Amortisation of finance facility upfront costs (3,560) (6,087)
Other finance expenses (5,447) (7,783)
Net finance expense (27,981) (30,487)

6. Interest-bearing liabilities
31 Dec 2021 30 Jun 2021
$’000 $’000
Current liabilities
Lease liabilities 72,644 72,191
Secured loans – ECA facility 9,470 9,796
Capitalised borrowing costs (9,616) (6,871)
72,498 75,116
Non-current liabilities

Senior bank facility 320,000 688,000
Lease liabilities 168,881 190,729
Secured loans – ECA facility 43,464 48,200
Capitalised borrowing costs (7,312) (9,332)
525,033 917,597
597,531 992,713
Financing facilities 1,294,459 1,320,916
Facilities utilised at reporting date 614,459 1,008,916
Facilities not utilised at reporting date 680,000 312,000


Notes to the consolidated financial statements
For the half year ended 31 December 2021
Page 19 | Whitehaven Coal Interim Financial Report
Financing activities during the financial year
During the current period, $408 million of debt drawn under the senior bank facility was repaid (31 December 2020: $30
million) and $40 million was redrawn (31 December 2020: $80 million). The Group repaid $5.1 million of the ECA facility
during the period (31 December 2020: $5.1 million). The senior bank facility and the ECA facilities are secured via a fixed
and floating charge over the majority of the Group’s assets. Under the facility, the Group is subject to compliance with
gearing, net worth and interest coverage financial covenants.
Included within current and non-current lease liabilities are leases recognised in accordance with AASB 16 Leases of
$34,846,000 and $52,459,000 respectively (30 June 2021: $33,743,000 and $55,244,000 respectively). Lease liabilities
are secured over the leased assets to which they relate.
The fair values of loans and borrowings materially approximate their respective carrying values as at 31 December 2021
and 30 June 2021.
7. Provisions
31 Dec 2021 30 Jun 2021
$’000 $’000
Mine rehabilitation and biodiversity provisions 240,903 222,212
240,903 222,212
Current 14,747 18,423
Non-current 226,156 203,789
Balance 240,903 222,212

8. Dividends
There were no dividends paid to shareholders during the six months ended 31 December 2021 (2020: $nil).
On 17 February 2022 the Directors declared an unfranked interim dividend of 8 cents per share totalling $80 million to be
paid 11 March 2022. The financial effect of this dividend has not been brought to account in the financial statements for
this period.
9. Contingencies
Bank guarantees
The Group provided bank guarantees to:
31 Dec 2021 30 Jun 2021
$’000 $’000
i) government departments as a condition of continuation of mining and exploration licences 273,499 276,330
ii) rail capacity providers 25,529 29,339
iii) port capacity providers 147,085 137,046
iv) electricity network access supplier 22,470 22,470
v) other 3,387 3,367
471,970 468,552


Notes to the consolidated financial statements
For the half year ended 31 December 2021
Page 20 | Whitehaven Coal Interim Financial Report
Other
As previously reported, representative proceedings were commenced against the Group on 21 December 2018 in the
Supreme Court of Queensland by Nathan Tinkler as representative applicant. The proceedings were brought on behalf of
a number of parties who were issued with Milestone Shares (subject to restrictions on voting and transfer until various
development milestones are met) in Whitehaven Coal Limited in May 2012. The proceedings have since been transferred
to the Supreme Court of New South Wales and the representative applicant has been replaced by Les & Zelda
Investments Pty Ltd (ACN 148 907 573) as Trustee for the Les & Zelda Family Trust. The pleadings make various
allegations against the Group in relation to the Milestone Shares. The Group denies those allegations. The proceedings are
ongoing, and no trial date has yet been set.
Other than the above, there are a number of legal and potential claims against the Group that have arisen in the ordinary
course of business. The Group does not believe that these matters will result in any material adverse outcome based on
information currently available.
10. Interest in joint operations
The Group has interests in the following joint operations that are measured in accordance with the terms of each
arrangement, which are in proportion to the Group’s interest in each asset, liability, income and expense of the joint
operations:
Ownership interest and voting rights
Country of incorporation 31 Dec 2021 30 Jun 2021
Narrabri Coal Joint Venture1 77.5% 77.5%
Maules Creek Joint Venture1 75% 75%
Dingo Joint Venture1 70% 70%
Ferndale Joint Venture1 92.5% 92.5%
Boggabri-Maules Creek Rail Spur Joint Venture1 39% 39%
Maules Creek Marketing Pty Ltd2 Australia 75% 75%
Boggabri-Maules Creek Rail Pty Ltd2 Australia 39% 39%
1 These entities have been classified as joint operations under AASB 11 Joint Arrangements, as these joint arrangements are not structured through separate vehicles.
2 The joint operations above operate as the sales and marketing vehicles or manager of the related unincorporated joint operations and require joint consent from all joint
venture partners on all significant management and financial decisions. The Group recognises its share of assets, liabilities, revenues and expenses of the above entities
as joint operations under AASB 11 Joint Arrangements.
11. Financial Instruments
Net fair values
The following table provides the fair value measurement hierarchy of the Group’s financial assets and financial liabilities as
at 31 December 2021 and 30 June 2021.
− Level 1: measurements based on quoted prices (unadjusted) in active markets for identical assets or liabilities
− Level 2: measurements based on inputs other than quoted prices included within level 1 that are observable for the
asset or liability, either directly (as prices) or indirectly (derived from prices)
− Level 3: measurements based on inputs for the asset or liability that are not based on observable market data
(unobservable inputs).
The Group held the following financial instruments carried at fair value in the consolidated statement of financial position:

Notes to the consolidated financial statements
For the half year ended 31 December 2021
Page 21 | Whitehaven Coal Interim Financial Report
31 Dec 2021 Level 1 Level 2 Level 3
$’000 $’000 $’000 $’000
Assets measured at fair value
Equity shares 37 - - 37
Forward exchange contracts - receivable 9,992 - 9,992 -
10,029 - 9,992 37
Liabilities measured at fair value
Forward exchange contracts - payable (4,139) - (4,139) -
(4,139) - (4,139) -

30 Jun 2021 Level 1 Level 2 Level 3
$’000 $’000 $’000 $’000
Assets measured at fair value

Equity shares 37 - - 37
Forward exchange contracts - receivable - - - -
37 - - 37
Liabilities measured at fair value
Forward exchange contracts - payable (7,685) - (7,685) -
(7,685) - (7,685) -

The fair value of derivative financial instruments are derived using valuation techniques based on observable market
inputs, such as forward currency rates, at the end of the reporting period. The amounts disclosed in the consolidated
statement of financial position are the fair values and are classified under level 2 in the fair value measurement hierarchy.
During the period the Group entered into forward exchange contracts to hedge some foreign exchange risk. A number of
these contracts remained open at 31 December 2021.
The carrying values of financial assets and financial liabilities recorded in the financial statements materially approximates
their respective net fair values, determined in accordance with the accounting policies disclosed in notes 3.1, 3.3 and 5.1 to
the financial statements for the year ended 30 June 2021.
12. Subsequent events
In the interval between the end of the financial year and the date of this report there has not arisen any item, transaction
or event of a material or unusual nature likely, in the opinion of the Directors of the Company, to affect significantly the
operations of the Group, the results of those operations, or the state of affairs of the Group, in future financial years, other
than the following:
Subsequent to end of the financial period, the Group repaid $225 million of debt drawn under the senior bank facility.
Auditor’s report
For the half year ended 31 December 2021

In accordance with a resolution of the directors of Whitehaven Coal Limited, I state that:
In the opinion of the Directors:
(a) The financial statements and notes of Whitehaven Coal Limited are in accordance with the Corporations Act 2001
(Cth), including:
(i) Giving a true and fair view of the consolidated entity’s financial position as at 31 December 2021 and of its
performance for the six month period ended on that date, and
(ii) Complying with Australian Accounting Standard AASB 134 Interim Financial Reporting and the Corporations
Regulations 2001
(b) There are reasonable grounds to believe that the Company will be able to pay its debts as and when they become
due and payable

On behalf of the Board


The Hon. Mark Vaile AO
Chairman

Paul Flynn
Managing Director

Sydney
17th February 2022


Directors’ declaration
For the half year ended 31 December 2021
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
Ernst & Young
200 George Street
Sydney NSW 2000 Australia
GPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555
Fax: +61 2 9248 5959
ey.com/au
Independent Auditor’s Review Report to the Members of Whitehaven Coal
Limited
Report on the Half Year Financial Report
Conclusion
We have reviewed the accompanying half-year financial report of Whitehaven Coal Limited (the
Company) and its subsidiaries (collectively the Group), which comprises the interim statement of
financial position as at 31 December 2021, the condensed statement of comprehensive income,
condensed statement of changes in equity and condensed statement of cash flows for the half-year
ended on that date, notes comprising a summary of significant accounting policies and other
explanatory information, and the directors’ declaration.
Based on our review, which is not an audit, we have not become aware of any matter that makes us
believe that the half-year financial report of the Group does not comply with the Corporations Act
2001, including:
a. Giving a true and fair view of the consolidated financial position of the Group as at 31 December
2021 and of its consolidated financial performance for the half-year ended on that date; and
b. Complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations
Regulations 2001.
Basis for conclusion
We conducted our review in accordance with ASRE 2410 Review of a Financial Report Performed by
the Independent Auditor of the Entity (ASRE 2410). Our responsibilities are further described in the
Auditor’s responsibilities for the review of the half-year financial report section of our report. We are
independent of the Group in accordance with the auditor independence requirements of the
Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical
Standards Board’s APES 110 Code of Ethics for Professional Accountants (including Independence
Standards) (the Code) that are relevant to our audit of the annual financial report in Australia. We
have also fulfilled our other ethical responsibilities in accordance with the Code.
Directors’ responsibilities for the half-year financial report
The directors of the Company are responsible for the preparation of the half-year financial report that
gives a true and fair view in accordance with Australian Accounting Standards and the Corporations
Act 2001 and for such internal control as the directors determine is necessary to enable the
preparation of the half-year financial report that gives a true and fair view and is free from material
misstatement, whether due to fraud or error.
Auditor’s responsibilities for the review of the half-year financial report
Our responsibility is to express a conclusion on the half-year financial report based on our review.
ASRE 2410 requires us to conclude whether we have become aware of any matter that makes us
believe that the half-year financial report is not in accordance with the Corporations Act 2001
including giving a true and fair view of the Group’s financial position as at 31 December 2021 and its
performance for the half-year ended on that date, and complying with Accounting Standard AASB 134
Interim Financial Reporting and the Corporations Regulations 2001.
A member firm of Ernst & Young Global Limited
Liability limited by a scheme approved under Professional Standards Legislation
2
A review of a half-year financial report consists of making enquiries, primarily of persons responsible
for financial and accounting matters, and applying analytical and other review procedures. A review is
substantially less in scope than an audit conducted in accordance with Australian Auditing Standards
and consequently does not enable us to obtain assurance that we would become aware of all
significant matters that might be identified in an audit. Accordingly, we do not express an audit
opinion.
Ernst & Young
Scott Jarrett
Partner
Sydney
17 February 2022
Auditor’s report
For the half year ended 31 December 2021

ARTC Australian Rail Track Corporation
ASEAN Association of Southeast Asian Nations
CHPP Coal Handling Preparation Plant
CY22 Calendar Year 2022
EBITDA Earnings Before Interest, Taxation, Depreciation and Amortisation
ECA Export Credit Agency
FEC Forward Exchange Contract
FOB Free-on-Board
FVLCD Fair Value Less Costs of Disposal
H1 FY21 Six month period ending 31 December 2020
H1 FY22 Six month period ending 31 December 2021
HELE High Energy Low Emissions
JORC Joint Ore Resources Committee
KMP Key Management Personnel
KPI Key Performance Indicator
kt Thousand tonnes
LTI Long-Term Incentive
LW Longwall
m Million
MRRT Minerals Resource Rent Tax
Mt Million tonnes
MTI Medium-Term Incentive
Mtpa Million tonnes per annum
NCIG Newcastle Coal Infrastructure Group
PWCS Port Waratah Coal Services
ROM Run-of-Mine
STI Short-Term Incentive
t Tonne
TAL Tonne Axle Loads
TFR Total Fixed Remuneration
TRIFR Total Recordable Injury Frequency Rate
TSR Total Shareholder Return


Glossary
Auditor’s report
For the half year ended 31 December 2021

Directors
The Hon. Mark Vaile AO
Chairman
John Conde AO
Deputy Chairman
Dr Julie Beeby
Non-Executive Director
Paul Flynn
Managing Director and CEO
Lindsay Ward
Non-Executive Director
Fiona Robertson
Non-Executive Director
Raymond Zage
Non-Executive Director
Company Secretary
Timothy Burt
Registered and Principal
Administrative Office
Level 28, 259 George Street
Sydney NSW 2000
P +61 2 8222 1100
F +61 2 8222 1101
Australian Business Number
ABN 68 124 425 396
Stock Exchange Listing
Australian Securities
Exchange Limited
ASX Code: WHC
Auditor
Ernst & Young
Ernst & Young Centre
200 George Street,
Sydney NSW 2000
P +61 2 9248 5555
F +61 2 9248 5199
Share Registry
Computershare Investor
Services Pty Limited
GPO Box 2975 Melbourne
Victoria 3001 Australia
P 1300 855 080
(or +61 3 9415 4000)
Country of Incorporation
Australia
Web address
www.whitehavencoal.com.au

Corporate directory
Whitehaven Coal
Level 28, 259 George Street
Sydney NSW 2000
P +61 2 8222 1100
ASX Code: WHC
whitehavencoal.com.au

学霸联盟
essay、essay代写