XML 93 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Information
12 Months Ended
Dec. 31, 2013
Supplemental Condensed Consolidating Financial Information [Abstract]  
Supplemental Condensed Consolidating Financial Information
27. Supplemental Condensed Consolidating Financial Information
Certain 100 percent owned subsidiaries of the Company serve as guarantors of the obligations under the Credit Agreement and $400 million Notes (“Guarantor Subsidiaries”). These guarantees are full and unconditional (subject, in the case of the Guarantor Subsidiaries, to customary release provisions as described below) and joint and several. For purposes of the following footnote, SunCoke Energy, Inc. is referred to as “Issuer.” The indenture dated July 26, 2011 among the Company, the guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., governs subsidiaries designated as “Guarantor Subsidiaries.” All other consolidated subsidiaries of the Company are collectively referred to as “Non-Guarantor Subsidiaries.” Prior to the Separation Date, the Company was a wholly-owned subsidiary of Sunoco. Therefore, there is no parent entity for purposes of this footnote for periods prior to the Separation Date.
In connection with the closing of the Partnership offering, we entered into an amendment to our Credit Agreement (see Note 16 for additional information). In conjunction with the amendment, we designated Middletown Coke Company, LLC and Haverhill Coke Company LLC as unrestricted subsidiaries. As such, they are presented as "Non-Guarantor Subsidiaries." Prior periods have been restated to reflect this change.
The ability of the Partnership and Indiana Harbor to pay dividends and make loans to the Company is restricted under the partnership agreements of the Partnership and Indiana Harbor, respectively. The credit agreement governing the Partnership's credit facility and the indenture governing the Partnership Notes contain customary provisions which would potentially restrict the Partnership's ability to make distributions or loans to the Company under certain circumstances. For the year ended December 31, 2013, less than 25 percent of net assets were restricted.
The guarantee of a Guarantor Subsidiary will terminate upon:
a sale or other disposition of the Guarantor Subsidiary or of all or substantially all of its assets;
a sale of the majority of the Capital Stock of a Guarantor Subsidiary to a third party, after which the Guarantor Subsidiary is no longer a “Restricted Subsidiary” in accordance with the indenture governing the Notes
the liquidation or dissolution of a Guarantor Subsidiary so long as no “Default” or “Event of Default,” as defined under the indenture governing the Notes, has occurred as a result thereof
the designation of a Guarantor Subsidiary as an “unrestricted subsidiary” in accordance with the indenture governing the Notes
the requirements for defeasance or discharge of the indentures governing the Notes having been satisfied.
the release, other than the discharge through payment by a Guarantor Subsidiary, from its guarantee under the Credit Agreement or other indebtedness that resulted in the obligation of the Guarantor Subsidiary under the indenture governing the Notes
The following supplemental condensed combining and consolidating financial information reflects the Issuer’s separate accounts, the combined accounts of the Guarantor Subsidiaries, the combined accounts of the Non-Guarantor Subsidiaries, the combining and consolidating adjustments and eliminations and the Issuer’s combined and consolidated accounts for the dates and periods indicated. For purposes of the following condensed combining and consolidating information, the Issuer’s investments in its subsidiaries and the Guarantor and Non-Guarantor Subsidiaries’ investments in its subsidiaries are accounted for under the equity method of accounting.
SunCoke Energy, Inc.
Condensed Consolidating Statement of Income
Year Ended December 31, 2013
(Dollars in millions)
 
Issuer
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Combining
and
Consolidating
Adjustments
 
Total
Revenues
 
 
 
 
 
 
 
 
 
Sales and other operating revenue
$

 
$
541.9

 
$
1,091.6

 
$

 
$
1,633.5

Equity in earnings of subsidiaries
56.2

 
88.6

 

 
(144.8
)
 

Other income, net

 
4.6

 
9.6

 

 
14.2

Total revenues
56.2

 
635.1

 
1,101.2

 
(144.8
)
 
1,647.7

Costs and operating expenses
 
 
 
 
 
 
 
 
 
Cost of products sold and operating expenses

 
454.9

 
893.1

 

 
1,348.0

Selling, general and administrative expenses
12.1

 
52.6

 
27.7

 

 
92.4

Depreciation, depletion and amortization

 
44.1

 
51.9

 

 
96.0

Total costs and operating expenses
12.1

 
551.6

 
972.7

 

 
1,536.4

Operating income
44.1

 
83.5

 
128.5

 
(144.8
)
 
111.3

Interest income (expense), net - affiliate

 
7.3

 
(7.3
)
 

 

Interest (cost) income, net
(37.9
)
 
0.8

 
(15.2
)
 

 
(52.3
)
Total financing (expense) income, net
(37.9
)
 
8.1

 
(22.5
)
 

 
(52.3
)
Income before income tax expense and loss from
equity method investment
6.2

 
91.6

 
106.0

 
(144.8
)
 
59.0

Income tax (benefit) expense
(18.8
)
 
27.1

 
(1.6
)
 

 
6.7

Loss from equity method investment

 

 
2.2

 

 
2.2

Net income
25.0

 
64.5

 
105.4

 
(144.8
)
 
50.1

Less: Net income attributable to noncontrolling interests

 

 
25.1

 

 
25.1

Net income attributable to SunCoke Energy, Inc.
$
25.0

 
$
64.5

 
$
80.3

 
$
(144.8
)
 
$
25.0

Comprehensive income
$
18.8

 
$
68.5

 
$
95.2

 
$
(138.6
)
 
$
43.9

Less: Comprehensive income attributable to noncontrolling interests

 

 
25.1

 

 
25.1

Comprehensive income attributable to SunCoke Energy, Inc.
$
18.8

 
$
68.5

 
$
70.1

 
$
(138.6
)
 
$
18.8


SunCoke Energy, Inc.
Condensed Consolidating Statement of Income
Year Ended December 31, 2012
(Dollars in millions)
 
 
Issuer
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Combining
and
Consolidating
Adjustments
 
Total
Revenues
 
 
 
 
 
 
 
 
 
Sales and other operating revenue
$

 
$
612.7

 
$
1,289.3

 
$

 
$
1,902.0

Equity in earnings of subsidiaries
138.9

 
95.5

 

 
(234.4
)
 

Other income, net

 
2.6

 
9.5

 

 
12.1

Total revenues
138.9

 
710.8

 
1,298.8

 
(234.4
)
 
1,914.1

Costs and operating expenses
 
 
 
 
 
 
 
 
 
Cost of products sold and operating expenses

 
467.1

 
1,110.5

 

 
1,577.6

Selling, general and administrative expenses
10.6

 
45.4

 
26.0

 

 
82.0

Depreciation, depletion and amortization

 
38.1

 
42.7

 

 
80.8

Total costs and operating expenses
10.6

 
550.6

 
1,179.2

 

 
1,740.4

Operating income
128.3

 
160.2

 
119.6

 
(234.4
)
 
173.7

Interest income (expense), net - affiliate

 
7.4

 
(7.4
)
 

 

Interest (cost) income, net
(48.0
)
 
(0.2
)
 
0.4

 

 
(47.8
)
Total financing (expense) income, net
(48.0
)
 
7.2

 
(7.0
)
 

 
(47.8
)
Income before income tax expense
80.3

 
167.4

 
112.6

 
(234.4
)
 
125.9

Income tax (benefit) expense
(18.5
)
 
18.9

 
23.0

 

 
23.4

Net income
98.8

 
148.5

 
89.6

 
(234.4
)
 
102.5

Less: Net income attributable to noncontrolling interests

 

 
3.7

 

 
3.7

Net income attributable to SunCoke Energy, Inc.
$
98.8

 
$
148.5

 
$
85.9

 
$
(234.4
)
 
$
98.8

Comprehensive income
$
97.4

 
$
148.2

 
$
88.5

 
$
(233.0
)
 
$
101.1

Less: Comprehensive income attributable to noncontrolling interests

 

 
3.7

 

 
3.7

Comprehensive income attributable to SunCoke Energy, Inc.
$
97.4

 
$
148.2

 
$
84.8

 
$
(233.0
)
 
$
97.4


SunCoke Energy, Inc.
Condensed Combining and Consolidating Statement of Income
Year Ended December 31, 2011
(Dollars in millions)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Combining
and
Consolidating
Adjustments
 
Total
Revenues
 
 
 
 
 
 
 
 
 
Sales and other operating revenue
$

 
$
558.7

 
$
968.9

 
$

 
$
1,527.6

Equity in earnings of subsidiaries
75.0

 
24.1

 

 
(99.1
)
 

Other income, net

 
1.9

 
9.4

 

 
11.3

Total revenues
75.0

 
584.7

 
978.3

 
(99.1
)
 
1,538.9

Costs and operating expenses
 
 
 
 
 
 
 
 
 
Cost of products sold and operating expenses

 
433.1

 
872.7

 

 
1,305.8

Loss on firm purchase commitments

 

 
18.5



 
18.5

Selling, general and administrative expenses
2.6

 
66.9

 
19.2

 

 
88.7

Depreciation, depletion and amortization

 
32.9

 
25.5

 

 
58.4

Total costs and operating expenses
2.6

 
532.9

 
935.9

 

 
1,471.4

Operating income
72.4

 
51.8

 
42.4

 
(99.1
)
 
67.5

Interest income, net - affiliate

 
4.1

 
4.9

 

 
9.0

Interest (cost) income, net
(20.6
)
 
13.2

 
(3.0
)
 

 
(10.4
)
Total financing (expense) income, net
(20.6
)
 
17.3

 
1.9

 

 
(1.4
)
Income before income tax expense
51.8

 
69.1

 
44.3

 
(99.1
)
 
66.1

Income tax (benefit) expense
(8.8
)
 
(9.4
)
 
25.4

 

 
7.2

Net income
60.6

 
78.5

 
18.9

 
(99.1
)
 
58.9

Less: Net loss attributable to noncontrolling interests

 

 
(1.7
)
 

 
(1.7
)
Net income attributable to SunCoke Energy, Inc. /
net parent investment
$
60.6

 
$
78.5

 
$
20.6

 
$
(99.1
)
 
$
60.6

Comprehensive income
$
50.7

 
$
70.0

 
$
17.5

 
$
(89.2
)
 
$
49.0

Less: Comprehensive loss attributable to noncontrolling interests

 

 
(1.7
)
 

 
(1.7
)
Comprehensive income attributable to SunCoke Energy, Inc.
$
50.7

 
$
70.0

 
$
19.2

 
$
(89.2
)
 
$
50.7





SunCoke Energy, Inc.
Condensed Consolidating Balance Sheet
December 31, 2013
(Dollars in millions, except per share amounts)
 
 
Issuer
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Combining
and
Consolidating
Adjustments
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$

 
$
184.7

 
$
48.9

 
$

 
$
233.6

Receivables
 

 
53.4

 
38.1

 

 
91.5

Inventories
 

 
44.1

 
91.2

 

 
135.3

Income tax receivable
 
39.9

 

 
13.4

 
(46.7
)
 
6.6

Deferred income taxes
 
9.4

 
11.8

 
0.8

 
(9.4
)
 
12.6

Other current assets
 

 
1.3

 
1.0

 

 
2.3

Advances to affiliates
 
48.2

 
33.6

 

 
(81.8
)
 

Interest receivable from affiliate
 

 
7.3

 

 
(7.3
)
 

Total current assets
 
97.5

 
336.2

 
193.4

 
(145.2
)
 
481.9

Notes receivable from affiliate
 

 
89.0

 
300.0

 
(389.0
)
 

Investment in Brazilian cokemaking operations
 

 

 
41.0

 

 
41.0

Equity method investment in VISA SunCoke Limited
 

 

 
56.8

 

 
56.8

Properties, plants and equipment, net
 

 
500.9

 
1,043.2

 

 
1,544.1

Lease and mineral rights, net
 

 
52.8

 

 

 
52.8

Goodwill and other intangible assets, net
 

 
9.4

 
16.0

 

 
25.4

Deferred charges and other assets
 
11.7

 
20.5

 
9.7

 

 
41.9

Investment in Subsidiaries
 
963.3

 
723.8

 

 
(1,687.1
)
 

Total assets
 
$
1,072.5

 
$
1,732.6

 
$
1,660.1

 
$
(2,221.3
)
 
$
2,243.9

Liabilities and Equity
 
 
 
 
 
 
 
 
 

Advances from affiliate
 

 
48.2

 
33.6

 
(81.8
)
 

Accounts payable
 

 
48.8

 
105.5

 

 
154.3

Current portion of long-term debt
 
1.0

 

 
40.0

 

 
41.0

Accrued liabilities
 
0.5

 
52.6

 
16.4

 

 
69.5

Interest payable
 
13.6

 

 
4.6

 

 
18.2

Interest payable to affiliate
 

 

 
7.3

 
(7.3
)
 

Income taxes payable
 

 
46.7

 

 
(46.7
)
 

Total current liabilities
 
15.1

 
196.3

 
207.4

 
(135.8
)
 
283.0

Long term-debt
 
498.4

 

 
149.7

 

 
648.1

Payable to affiliate
 

 
300.0

 
89.0

 
(389.0
)
 

Accrual for black lung benefits
 

 
32.4

 

 

 
32.4

Retirement benefit liabilities
 

 
34.8

 


 

 
34.8

Deferred income taxes
 

 
383.9

 
2.1

 
(9.4
)
 
376.6

Asset retirement obligations
 

 
15.5

 
2.4

 

 
17.9

Other deferred credits and liabilities
 
1.6

 
16.6

 
0.6

 

 
18.8

Total liabilities
 
515.1

 
979.5

 
451.2

 
(534.2
)
 
1,411.6

Equity
 
 
 
 
 
 
 
 
 
 
Preferred stock, $0.01 par value. Authorized 50,000,000
shares; no issued and outstanding shares at
December 31, 2013 and 2012
 

 

 

 

 

Common stock, $0.01 par value. Authorized 300,000,000
shares; issued and outstanding 69,636,785 shares and
69,988,728 shares at December 31, 2013 and
2012, respectively
 
0.7

 

 

 

 
0.7

Treasury Stock, 1,255,355 shares and 603,528 shares at
December 31, 2013 and 2012, respectively
 
(19.9
)
 

 


 


 
(19.9
)
Additional paid-in capital
 
446.9

 
354.2

 
745.6

 
(1,099.8
)
 
446.9

Accumulated other comprehensive loss
 
(14.1
)
 
(2.7
)
 
(11.4
)
 
14.1

 
(14.1
)
Retained earnings
 
143.8

 
401.6

 
199.8

 
(601.4
)
 
143.8

Total SunCoke Energy, Inc. stockholders’ equity
 
557.4

 
753.1

 
934.0

 
(1,687.1
)
 
557.4

Noncontrolling interests
 

 

 
274.9

 

 
274.9

Total equity
 
557.4

 
753.1

 
1,208.9

 
(1,687.1
)
 
832.3

Total liabilities and equity
 
$
1,072.5

 
$
1,732.6

 
$
1,660.1

 
$
(2,221.3
)
 
$
2,243.9

SunCoke Energy, Inc.
Condensed Consolidating Balance Sheet
December 31, 2012
(Dollars in millions, except per share amounts)
 
 
Issuer
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Combining
and
Consolidating
Adjustments
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$

 
$
206.9

 
$
32.3

 
$

 
$
239.2

Receivables
 

 
28.3

 
41.7

 

 
70.0

Inventories
 

 
57.2

 
102.9

 

 
160.1

Deferred income taxes
 

 
2.0

 
0.6

 

 
2.6

Income taxes receivable
 
16.1

 

 
0.4

 
(16.5
)
 

Advances from affiliate
 
65.8

 

 
70.5

 
(136.3
)
 

Other current assets
 

 
1.4

 
0.1

 

 
1.5

Total current assets
 
81.9

 
295.8

 
248.5

 
(152.8
)
 
473.4

Notes receivable from affiliate
 

 
89.0

 
300.0

 
(389.0
)
 

Investment in Brazilian cokemaking operations
 

 

 
41.0

 

 
41.0

Properties, plants and equipment, net
 

 
508.5

 
888.1

 

 
1,396.6

Lease and mineral rights, net
 

 
52.5

 

 

 
52.5

Goodwill and other intangible assets, net
 

 
9.4

 

 

 
9.4

Deferred charges and other assets
 
23.0

 
11.8

 
3.3

 

 
38.1

Investment in subsidiaries
 
1,173.4

 
992.7

 

 
(2,166.1
)
 

Total assets
 
$
1,278.3

 
$
1,959.7

 
$
1,480.9

 
$
(2,707.9
)
 
$
2,011.0

Liabilities and Equity
 
 
 
 
 
 
 
 
 
 
Advances from affiliate
 

 
136.3

 

 
(136.3
)
 

Accounts payable
 
0.5

 
49.0

 
83.4

 

 
132.9

Current portion of long-term debt
 
3.3

 

 

 

 
3.3

Accrued liabilities
 
0.6

 
60.7

 
29.9

 

 
91.2

Interest payable
 
15.7

 

 

 

 
15.7

Income taxes payable
 

 
20.4

 

 
(16.5
)
 
3.9

Total current liabilities
 
20.1

 
266.4

 
113.3

 
(152.8
)
 
247.0

Long-term debt
 
720.1

 

 

 

 
720.1

Payable to affiliate
 

 
300.0

 
89.0

 
(389.0
)
 

Accrual for black lung benefits
 

 
34.8

 

 

 
34.8

Retirement benefit liabilities
 

 
42.4

 
0.1

 

 
42.5

Deferred income taxes
 
(1.9
)
 
180.0

 
183.4

 

 
361.5

Asset retirement obligations
 

 
11.3

 
2.2

 

 
13.5

Other deferred credits and liabilities
 
0.9

 
15.5

 
0.3

 

 
16.7

Total liabilities
 
739.2

 
850.4

 
388.3

 
(541.8
)
 
1,436.1

Equity
 
 
 
 
 
 
 
 
 
 
Preferred stock, $0.01 par value. Authorized 50,000,000
shares; no issued and outstanding shares at
December 31, 2012
 

 

 

 

 

Common stock, $0.01 par value. Authorized 300,000,000
shares; issued and outstanding 69,988,728 shares at
December 31, 2012
 
0.7

 

 

 

 
0.7

Treasury stock, 603,528 shares at December 31, 2012
 
(9.4
)
 

 

 

 
(9.4
)
Additional paid-in capital
 
436.9

 
778.9

 
938.4

 
(1,717.3
)
 
436.9

Accumulated other comprehensive income
 
(7.9
)
 
(6.7
)
 
(1.2
)
 
7.9

 
(7.9
)
Retained earnings
 
118.8

 
337.1

 
119.6

 
(456.7
)
 
118.8

Total SunCoke Energy, Inc. stockholders’ equity
 
539.1

 
1,109.3

 
1,056.8

 
(2,166.1
)
 
539.1

Noncontrolling interests
 

 

 
35.8

 

 
35.8

Total equity
 
539.1

 
1,109.3

 
1,092.6

 
(2,166.1
)
 
574.9

Total liabilities and equity
 
$
1,278.3

 
$
1,959.7

 
$
1,480.9

 
$
(2,707.9
)
 
$
2,011.0

SunCoke Energy, Inc.
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2013
(Dollars in millions)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Combining
and
Consolidating
Adjustments
 
Total
Cash Flows from Operating Activities:
 
 
 
 
 
 
 
 
 
Net income
$
25.0

 
$
64.5

 
$
105.4

 
$
(144.8
)
 
$
50.1

Adjustments to reconcile net income to net cash (used in) provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation, depletion and amortization

 
44.1

 
51.9

 

 
96.0

Stock compensation expense
7.6

 

 

 

 
7.6

Deferred income tax expense

 
1.6

 

 

 
1.6

Payments in excess of expense for retirement plans

 
(2.1
)
 
(0.1
)
 

 
(2.2
)
Equity in earnings of subsidiaries
(56.2
)
 
(88.6
)
 

 
144.8

 

Loss from equity method investment

 

 
2.2

 

 
2.2

Changes in working capital pertaining to operating
activities (net of acquisitions):
 
 
 
 
 
 
 
 
 
Receivables

 
(24.6
)
 
6.5

 

 
(18.1
)
Inventories

 
13.1

 
16.1

 

 
29.2

Accounts payable
(0.6
)
 
(1.0
)
 
21.6

 

 
20.0

Accrued liabilities

 
(8.0
)
 
(16.7
)
 

 
(24.7
)
Interest payable
(2.1
)
 
(7.3
)
 
11.9

 

 
2.5

Income taxes payable
(23.5
)
 
26.3

 
(13.0
)
 

 
(10.2
)
Other
7.1

 
(1.5
)
 
(8.3
)
 

 
(2.7
)
Net cash (used in) provided by operating activities
(42.7
)
 
16.5

 
177.5

 

 
151.3

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(33.1
)
 
(112.5
)
 

 
(145.6
)
Acquisition of businesses, net of cash received

 

 
(113.3
)
 

 
(113.3
)
Equity method investment in VISA SunCoke Limited

 

 
(67.7
)
 

 
(67.7
)
Net cash used in investing activities

 
(33.1
)
 
(293.5
)
 

 
(326.6
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
Proceeds from issuance of common units of SunCoke
Energy Partners, L.P.

 

 
237.8

 

 
237.8

Proceeds from issuance of long-term debt

 

 
150.0

 

 
150.0

Repayment of long-term debt

 

 
(225.0
)
 

 
(225.0
)
Debt issuance cost
(1.6
)
 

 
(5.3
)
 

 
(6.9
)
Proceeds from revolving facility

 

 
40.0

 

 
40.0

Cash distributions to noncontrolling interests

 

 
(17.8
)
 

 
(17.8
)
Repurchase of common stock
(10.9
)
 

 

 

 
(10.9
)
Proceeds from exercise of stock options
2.5

 

 

 

 
2.5

Net increase (decrease) in advances from affiliate
52.7

 
(5.6
)
 
(47.1
)
 

 

Net cash provided by (used in) financing activities
42.7

 
(5.6
)

132.6

 

 
169.7

Net (decrease) increase in cash and cash equivalents

 
(22.2
)
 
16.6

 

 
(5.6
)
Cash and cash equivalents at beginning of year

 
206.9

 
32.3

 

 
239.2

Cash and cash equivalents at end of year
$

 
$
184.7

 
$
48.9

 
$

 
$
233.6

SunCoke Energy, Inc.
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2012
(Dollars in millions)

 
 
Issuer
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Combining
and
Consolidating
Adjustments
 
Total
Cash Flows from Operating Activities:
 
 
 
 
 
 
 
 
 
 
Net income
 
$
98.8

 
$
148.5

 
$
89.6

 
$
(234.4
)
 
$
102.5

Adjustments to reconcile net income to net cash (used in) provided by operating activities:
 
 
 
 
 
 
 
 
 
 
Depreciation, depletion and amortization
 

 
38.1

 
42.7

 

 
80.8

Stock compensation expense
 
6.7

 

 

 

 
6.7

Deferred income tax (benefit) expense
 
(1.0
)
 
(4.0
)
 
39.3

 

 
34.3

Payments in excess of expense for retirement
plans
 

 
(6.6
)
 

 

 
(6.6
)
Equity in earnings of subsidiaries
 
(138.9
)
 
(95.5
)
 

 
234.4

 

Changes in working capital pertaining to
operating activities (net of acquisitions):
 
 
 
 
 
 
 
 
 
 
Receivables
 

 
(5.9
)
 
2.1

 

 
(3.8
)
Inventories
 

 
33.8

 
22.3

 

 
56.1

Accounts payable
 
0.5

 
(35.7
)
 
(13.8
)
 

 
(49.0
)
Accrued liabilities
 

 
17.0

 
(1.8
)
 

 
15.2

Interest payable
 
(0.2
)
 
7.3

 
(7.3
)
 

 
(0.2
)
Income taxes payable
 
(17.2
)
 
(0.9
)
 
0.7

 

 
(17.4
)
Other
 
(4.9
)
 
(21.6
)
 
14.0

 

 
(12.5
)
Net cash (used in) provided by operating activities
 
(56.2
)
 
74.5

 
187.8

 

 
206.1

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 

 
(47.3
)
 
(33.3
)
 

 
(80.6
)
Acquisition of businesses, net of cash received
 

 
(3.5
)
 

 

 
(3.5
)
Net cash used in investing activities
 

 
(50.8
)
 
(33.3
)
 

 
(84.1
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
Repayment of long-term debt
 
(3.3
)
 

 

 

 
(3.3
)
Proceeds from exercise of stock options
 
4.7

 

 

 

 
4.7

Net increase (decrease) in advances from affiliate
 
64.2

 
73.8

 
(138.0
)
 

 

Repurchase of common stock
 
(9.4
)
 

 

 

 
(9.4
)
Cash distributions to noncontrolling interests
 

 

 
(2.3
)
 

 
(2.3
)
Net cash provided by (used in) financing activities
 
56.2

 
73.8

 
(140.3
)
 

 
(10.3
)
Net increase in cash and cash equivalents
 

 
97.5

 
14.2

 

 
111.7

Cash and cash equivalents at beginning of year
 

 
109.4

 
18.1

 

 
127.5

Cash and cash equivalents at end of year
 
$

 
$
206.9

 
$
32.3

 
$

 
$
239.2

SunCoke Energy, Inc.
Condensed Combining and Consolidating Statement of Cash Flows
December 31, 2011
(Dollars in millions)

 
 
Issuer
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Combining
and
Consolidating
Adjustments
 
Total
Cash Flows from Operating Activities:
 
 
 
 
 
 
 
 
 
 
Net income
 
$
60.6

 
$
78.5

 
$
18.9

 
$
(99.1
)
 
$
58.9

Adjustments to reconcile net income to net cash (used in) provided by operating activities:
 
 
 
 
 
 
 
 
 
 
Loss on firm purchase commitments
 

 

 
18.5

 

 
18.5

Depreciation, depletion and amortization
 

 
32.9

 
25.5

 

 
58.4

Stock compensation expense
 
2.1

 

 

 

 
2.1

Deferred income tax (benefit) expense
 
(2.0
)
 
8.9

 
17.1

 

 
24.0

Payments less than expense for retirement plans
 

 
5.8

 

 

 
5.8

Equity in earnings of subsidiaries
 
(75.0
)
 
(24.1
)
 

 
99.1

 

Changes in working capital pertaining to
operating activities (net of acquisitions):
 
 
 
 
 
 
 
 
 
 
Receivables
 

 
(5.8
)
 
(12.5
)
 

 
(18.3
)
Inventories
 

 
(53.1
)
 
(57.0
)
 

 
(110.1
)
Accounts payable
 

 
60.5

 
(3.5
)
 

 
57.0

Accrued liabilities
 
0.6

 
8.5

 
6.6

 

 
15.7

Interest payable
 
15.9

 

 

 

 
15.9

Income taxes payable
 
(1.8
)
 
(48.5
)
 
29.0

 

 
(21.3
)
Other
 
(5.4
)
 
2.7

 
(2.6
)
 

 
(5.3
)
Net cash (used in) provided by operating activities
 
(5.0
)
 
66.3

 
40.0

 

 
101.3

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 

 
(61.2
)
 
(176.9
)
 

 
(238.1
)
Acquisition of businesses, net of cash received
 

 
(37.6
)
 

 

 
(37.6
)
Net cash used in investing activities
 

 
(98.8
)
 
(176.9
)
 

 
(275.7
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt
 
727.9

 

 

 

 
727.9

Debt issuance costs
 
(19.1
)
 

 

 

 
(19.1
)
Repayment of long-term debt
 
(1.6
)
 

 

 

 
(1.6
)
Purchase of noncontrolling interest in Indiana Harbor
facility
 

 
(34.0
)
 

 

 
(34.0
)
Net (decrease) increase in advances from affiliate
 
(702.2
)
 
170.6

 
118.8

 

 
(412.8
)
Repayments of notes payable assumed in acquisition
 

 
(2.3
)
 

 

 
(2.3
)
Increase (decrease) in payable to affiliate
 


 
7.6

 
(2.3
)
 

 
5.3

Cash distributions to noncontrolling interests
 

 

 
(1.6
)
 

 
(1.6
)
Net cash provided by financing activities
 
5.0

 
141.9

 
114.9

 

 
261.8

Net increase (decrease) in cash and cash equivalents
 

 
109.4

 
(22.0
)
 

 
87.4

Cash and cash equivalents at beginning of year
 

 

 
40.1

 

 
40.1

Cash and cash equivalents at end of year
 
$

 
$
109.4

 
$
18.1

 
$

 
$
127.5