XML 27 R71.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Information (Details 2) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Cash Flows from Continuing Operating Activities:        
Net income (loss) $ 6,400,000 $ 12,300,000 $ (46,000,000) $ 31,400,000
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Loss from discontinued operations, net of income tax benefit of $1.4 million, $0.9 million, $53.9 million and $3.5 million, respectively 18,500,000 [1] 3,600,000 [1] 66,100,000 [1] 11,200,000 [1]
Asset impairment 0 0 15,100,000 0
Depreciation and amortization expense: 22,500,000 18,800,000 70,900,000 57,500,000
Deferred income tax (benefit) expense     (4,100,000) 5,200,000
Payments in excess of expense for retirement plans     (700,000) (1,600,000)
Share-based compensation expense     7,600,000 5,500,000
Excess tax benefit from share-based awards     (300,000) 0
Loss from equity method investment 1,500,000 2,300,000 3,000,000 2,500,000
Loss on extinguishment of debt     15,400,000 0
Equity in (earnings) loss of subsidiaries     0 0
Changes in working capital pertaining to operating activities:        
Receivables     21,300,000 7,600,000
Inventories     (13,500,000) 29,900,000
Accounts payable     (33,100,000) (2,200,000)
Accrued liabilities     (16,600,000) (28,900,000)
Interest payable     (10,200,000) (7,900,000)
Income taxes     3,700,000 (7,200,000)
Other     (4,500,000) (2,200,000)
Net cash provided by continuing operating activities     74,100,000 100,800,000
Cash Flows from Continuing Investing Activities:        
Capital expenditures     (102,500,000) (87,200,000)
Acquisition of business     0 (28,600,000)
Equity method investment in VISA SunCoke Limited     0 (67,700,000)
Net cash used in continuing investing activities     (102,500,000) (183,500,000)
Cash Flows from Continuing Financing Activities:        
Net proceeds from issuance of SunCoke Energy Partners, L.P. units     90,500,000 237,800,000
Proceeds from issuance of long-term debt     268,100,000 150,000,000
Repayment of long-term debt     (276,500,000) (225,000,000)
Debt issuance costs     (5,800,000) (6,900,000)
Proceeds from revolving facility     40,000,000 0
Repayment of revolving facility     (80,000,000) 0
Cash distribution to noncontrolling interests     (23,400,000) (12,000,000)
Shares repurchased     (85,100,000) (10,900,000)
Proceeds from exercise of stock options     1,900,000 900,000
Excess tax benefit from share-based awards     300,000 0
Net increase (decrease) in advances from affiliate     0 0
Net cash provided by continuing financing activities     (70,000,000) 133,900,000
Net (decrease) increase in cash and cash equivalents from continuing operations     (98,400,000) 51,200,000
Cash flows from discontinued operations - operating activities     (15,700,000) (13,200,000)
Cash flows from discontinued operations - investing activities     (4,700,000) (8,400,000)
Cash flows from discontinued operations - financing activities       0
Net decrease in cash and cash equivalents from discontinued operations     (20,400,000) (21,600,000)
Net (decrease) increase in cash and cash equivalents     (118,800,000) 29,600,000
Cash and cash equivalents at beginning of period     233,600,000 239,200,000
Cash and cash equivalents at end of period 114,800,000 268,800,000 114,800,000 268,800,000
Issuer
       
Cash Flows from Continuing Operating Activities:        
Net income (loss) (3,600,000) 6,200,000 (60,600,000) 14,000,000
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Loss from discontinued operations, net of income tax benefit of $1.4 million, $0.9 million, $53.9 million and $3.5 million, respectively 0 0 0 0
Asset impairment     0  
Depreciation and amortization expense: 0 0 0 0
Deferred income tax (benefit) expense     0 0
Payments in excess of expense for retirement plans     0 0
Share-based compensation expense     7,600,000 5,500,000
Excess tax benefit from share-based awards     (300,000)  
Loss from equity method investment 0 0 0 0
Loss on extinguishment of debt     0  
Equity in (earnings) loss of subsidiaries     50,300,000 (42,000,000)
Changes in working capital pertaining to operating activities:        
Receivables     0 (100,000)
Inventories     0 0
Accounts payable     0 (500,000)
Accrued liabilities     (400,000) (100,000)
Interest payable     (10,500,000) (9,700,000)
Income taxes     14,000,000 (14,400,000)
Other     3,200,000 8,400,000
Net cash provided by continuing operating activities     3,300,000 (38,900,000)
Cash Flows from Continuing Investing Activities:        
Capital expenditures     0 0
Acquisition of business       0
Equity method investment in VISA SunCoke Limited       0
Net cash used in continuing investing activities     0 0
Cash Flows from Continuing Financing Activities:        
Net proceeds from issuance of SunCoke Energy Partners, L.P. units     0 0
Proceeds from issuance of long-term debt     0 0
Repayment of long-term debt     (200,000) 0
Debt issuance costs     0 (1,600,000)
Proceeds from revolving facility     0 0
Repayment of revolving facility     0 0
Cash distribution to noncontrolling interests     0 0
Shares repurchased     (85,100,000) (10,900,000)
Proceeds from exercise of stock options     1,900,000 900,000
Excess tax benefit from share-based awards     300,000  
Net increase (decrease) in advances from affiliate     79,800,000 50,500,000
Net cash provided by continuing financing activities     (3,300,000) 38,900,000
Net (decrease) increase in cash and cash equivalents from continuing operations     0 0
Cash flows from discontinued operations - operating activities     0 0
Cash flows from discontinued operations - investing activities     0 0
Cash flows from discontinued operations - financing activities       0
Net decrease in cash and cash equivalents from discontinued operations     0 0
Net (decrease) increase in cash and cash equivalents     0 0
Cash and cash equivalents at beginning of period     0 0
Cash and cash equivalents at end of period 0 0 0 0
Guarantor Subsidiaries
       
Cash Flows from Continuing Operating Activities:        
Net income (loss) 18,400,000 20,500,000 (37,100,000) 57,200,000
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Loss from discontinued operations, net of income tax benefit of $1.4 million, $0.9 million, $53.9 million and $3.5 million, respectively 18,500,000 3,600,000 66,100,000 11,200,000
Asset impairment     15,100,000  
Depreciation and amortization expense: 5,800,000 6,400,000 18,000,000 18,400,000
Deferred income tax (benefit) expense     (4,100,000) 5,200,000
Payments in excess of expense for retirement plans     (700,000) (1,500,000)
Share-based compensation expense     0 0
Excess tax benefit from share-based awards     0  
Loss from equity method investment 0 0 0 0
Loss on extinguishment of debt     0  
Equity in (earnings) loss of subsidiaries     (37,100,000) (64,200,000)
Changes in working capital pertaining to operating activities:        
Receivables     30,200,000 (1,000,000)
Inventories     (1,200,000) 14,000,000
Accounts payable     (6,400,000) (2,500,000)
Accrued liabilities     (17,600,000) (13,200,000)
Interest payable     1,700,000 (5,500,000)
Income taxes     (15,800,000) 17,700,000
Other     (4,300,000) (1,800,000)
Net cash provided by continuing operating activities     6,800,000 34,000,000
Cash Flows from Continuing Investing Activities:        
Capital expenditures     (8,400,000) (12,000,000)
Acquisition of business       0
Equity method investment in VISA SunCoke Limited       0
Net cash used in continuing investing activities     (8,400,000) (12,000,000)
Cash Flows from Continuing Financing Activities:        
Net proceeds from issuance of SunCoke Energy Partners, L.P. units     0 0
Proceeds from issuance of long-term debt     0 0
Repayment of long-term debt     0 0
Debt issuance costs     0 0
Proceeds from revolving facility     0 0
Repayment of revolving facility     0 0
Cash distribution to noncontrolling interests     0 0
Shares repurchased     0 0
Proceeds from exercise of stock options     0 0
Excess tax benefit from share-based awards     0  
Net increase (decrease) in advances from affiliate     (80,400,000) (18,400,000)
Net cash provided by continuing financing activities     (80,400,000) (18,400,000)
Net (decrease) increase in cash and cash equivalents from continuing operations     (82,000,000) 3,600,000
Cash flows from discontinued operations - operating activities     (15,700,000) (13,200,000)
Cash flows from discontinued operations - investing activities     (4,700,000) (8,400,000)
Cash flows from discontinued operations - financing activities       0
Net decrease in cash and cash equivalents from discontinued operations     (20,400,000) (21,600,000)
Net (decrease) increase in cash and cash equivalents     (102,400,000) (18,000,000)
Cash and cash equivalents at beginning of period     184,700,000 206,900,000
Cash and cash equivalents at end of period 82,300,000 188,900,000 82,300,000 188,900,000
Non- Guarantor Subsidiaries
       
Cash Flows from Continuing Operating Activities:        
Net income (loss) 21,800,000 22,100,000 38,500,000 66,400,000
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Loss from discontinued operations, net of income tax benefit of $1.4 million, $0.9 million, $53.9 million and $3.5 million, respectively 0 0 0 0
Asset impairment     0  
Depreciation and amortization expense: 16,700,000 12,400,000 52,900,000 39,100,000
Deferred income tax (benefit) expense     0 0
Payments in excess of expense for retirement plans     0 (100,000)
Share-based compensation expense     0 0
Excess tax benefit from share-based awards     0  
Loss from equity method investment 1,500,000 2,300,000 3,000,000 2,500,000
Loss on extinguishment of debt     15,400,000  
Equity in (earnings) loss of subsidiaries     0 0
Changes in working capital pertaining to operating activities:        
Receivables     (8,900,000) 8,700,000
Inventories     (12,300,000) 15,900,000
Accounts payable     (26,700,000) 800,000
Accrued liabilities     1,400,000 (15,600,000)
Interest payable     (1,400,000) 7,300,000
Income taxes     5,500,000 (10,500,000)
Other     (3,400,000) (8,800,000)
Net cash provided by continuing operating activities     64,000,000 105,700,000
Cash Flows from Continuing Investing Activities:        
Capital expenditures     (94,100,000) (75,200,000)
Acquisition of business       (28,600,000)
Equity method investment in VISA SunCoke Limited       (67,700,000)
Net cash used in continuing investing activities     (94,100,000) (171,500,000)
Cash Flows from Continuing Financing Activities:        
Net proceeds from issuance of SunCoke Energy Partners, L.P. units     90,500,000 237,800,000
Proceeds from issuance of long-term debt     268,100,000 150,000,000
Repayment of long-term debt     (276,300,000) (225,000,000)
Debt issuance costs     (5,800,000) (5,300,000)
Proceeds from revolving facility     40,000,000 0
Repayment of revolving facility     (80,000,000) 0
Cash distribution to noncontrolling interests     (23,400,000) (12,000,000)
Shares repurchased     0 0
Proceeds from exercise of stock options     0 0
Excess tax benefit from share-based awards     0  
Net increase (decrease) in advances from affiliate     600,000 (32,100,000)
Net cash provided by continuing financing activities     13,700,000 113,400,000
Net (decrease) increase in cash and cash equivalents from continuing operations     (16,400,000) 47,600,000
Cash flows from discontinued operations - operating activities     0 0
Cash flows from discontinued operations - investing activities     0 0
Cash flows from discontinued operations - financing activities       0
Net decrease in cash and cash equivalents from discontinued operations     0 0
Net (decrease) increase in cash and cash equivalents     (16,400,000) 47,600,000
Cash and cash equivalents at beginning of period     48,900,000 32,300,000
Cash and cash equivalents at end of period 32,500,000 79,900,000 32,500,000 79,900,000
Combining and Consolidating Adjustments
       
Cash Flows from Continuing Operating Activities:        
Net income (loss) (30,200,000) (36,500,000) 13,200,000 (106,200,000)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Loss from discontinued operations, net of income tax benefit of $1.4 million, $0.9 million, $53.9 million and $3.5 million, respectively 0 0 0 0
Asset impairment     0  
Depreciation and amortization expense: 0 0 0 0
Deferred income tax (benefit) expense     0 0
Payments in excess of expense for retirement plans     0 0
Share-based compensation expense     0 0
Excess tax benefit from share-based awards     0  
Loss from equity method investment 0 0 0 0
Loss on extinguishment of debt     0  
Equity in (earnings) loss of subsidiaries     (13,200,000) 106,200,000
Changes in working capital pertaining to operating activities:        
Receivables     0 0
Inventories     0 0
Accounts payable     0 0
Accrued liabilities     0 0
Interest payable     0 0
Income taxes     0 0
Other     0 0
Net cash provided by continuing operating activities     0 0
Cash Flows from Continuing Investing Activities:        
Capital expenditures     0 0
Acquisition of business       0
Equity method investment in VISA SunCoke Limited       0
Net cash used in continuing investing activities     0 0
Cash Flows from Continuing Financing Activities:        
Net proceeds from issuance of SunCoke Energy Partners, L.P. units     0 0
Proceeds from issuance of long-term debt     0 0
Repayment of long-term debt     0 0
Debt issuance costs     0 0
Proceeds from revolving facility     0 0
Repayment of revolving facility     0 0
Cash distribution to noncontrolling interests     0 0
Shares repurchased     0 0
Proceeds from exercise of stock options     0 0
Excess tax benefit from share-based awards     0  
Net increase (decrease) in advances from affiliate     0 0
Net cash provided by continuing financing activities     0 0
Net (decrease) increase in cash and cash equivalents from continuing operations     0 0
Cash flows from discontinued operations - operating activities     0 0
Cash flows from discontinued operations - investing activities     0 0
Cash flows from discontinued operations - financing activities       0
Net decrease in cash and cash equivalents from discontinued operations     0 0
Net (decrease) increase in cash and cash equivalents     0 0
Cash and cash equivalents at beginning of period     0 0
Cash and cash equivalents at end of period $ 0 $ 0 $ 0 $ 0
[1] Three Months Ended September 30, Nine Months Ended September 30, 2014 2013 2014 2013 (Dollars in millions)Adjusted EBITDA from discontinued operations $(3.2) $(0.1) $(6.1) $(1.7)Subtract: Depreciation and depletion from discontinued operations 0.3 4.4 9.5 13.0Interest from discontinued operations — — — —Income tax benefit from discontinued operations (1.4) (0.9) (53.9) (3.5)Asset and goodwill impairment from discontinued operations 16.4 — 104.4 —Loss from discontinued operations, net of tax $(18.5) $(3.6) $(66.1) $(11.2)