XML 61 R55.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales $ 1,404.5 $ 1,538.4 $ 2,774.3 $ 3,047.1    
Cost of products sold (exclusive of items shown separately below) 1,309.2 1,392.4 2,561.5 2,801.4    
Selling and administrative expenses (exclusive of items shown separately below) 50.2 50.8 101.8 106.6    
Depreciation 47.9 48.4 96.5 96.7    
Pension and OPEB expense (income) (16.5) (9.9) (32.4) (18.4)    
Total operating costs 1,390.8 1,481.7 2,727.4 2,986.3    
Operating profit (loss) 13.7 56.7 46.9 60.8    
Interest expense 32.0 21.8 63.0 38.0    
Other income (expense) 2.5 (4.7) 4.3 (3.8)    
Income (loss) before income taxes (15.8) 30.2 (11.8) 19.0    
Income tax provision (benefit) 9.7 747.8 6.9 743.5    
Equity in net income (loss) of subsidiaries 0 0 0 0    
Net income (loss) (25.5) (717.6) (18.7) (724.5)    
Less: Net income attributable to noncontrolling interests 14.9 6.6 31.6 11.5    
Net income (loss) attributable to AK Steel Holding Corporation (40.4) (724.2) (50.3) (736.0)    
Other comprehensive income (loss) (28.9) (4.6) (48.6) (16.7)    
Comprehensive income (loss) attributable to AK Steel Holding Corporation (69.3) (728.8) (98.9) (752.7)    
Current assets:            
Cash and cash equivalents 58.4 37.4 58.4 37.4    
Accounts receivable, net 515.8   515.8   473.9  
Inventory, net 677.0   677.0   609.2  
Deferred tax assets, current 74.9   74.9   73.2  
Other current assets 30.1   30.1   59.4  
Total current assets 1,356.2   1,356.2   1,442.7  
Property, plant and equipment 5,966.7   5,966.7   5,943.9  
Accumulated depreciation (4,028.0)   (4,028.0)   (3,931.6)  
Property, plant and equipment, net 1,938.7   1,938.7   2,012.3  
Other non-current assets:            
Investment in AFSG Holdings, Inc. 55.6   55.6   55.6  
Investment in Magnetation LLC 193.8   193.8   150.0  
Investment in affiliates 0   0   0  
Inter-company accounts 0   0   0  
Goodwill 37.1   37.1   37.1  
Deferred tax assets, non-current 81.0   81.0   88.2  
Other non-current assets 110.3   110.3   117.2  
TOTAL ASSETS 3,772.7   3,772.7   3,903.1  
Current liabilities:            
Short-term borrowings under credit facility 40.0   40.0   0  
Accounts payable 595.3   595.3   538.3  
Accrued liabilities 141.7   141.7   164.8  
Current portion of long-term debt 0.7   0.7   0.7  
Current portion of pension and other postretirement benefit obligations 105.2   105.2   108.6  
Total current liabilities 882.9   882.9   812.4  
Non-current liabilities:            
Long-term debt 1,414.7   1,414.7   1,411.2  
Pension and other postretirement benefit obligations 1,548.1   1,548.1   1,661.7  
Other non-current liabilities 108.0   108.0   108.8  
TOTAL LIABILITIES 3,953.7   3,953.7   3,994.1  
Total stockholders' equity (deficit) (599.2)   (599.2)   (505.3)  
Noncontrolling interests 418.2   418.2   414.3  
TOTAL EQUITY (DEFICIT) (181.0) (360.6) (181.0) (360.6) (91.0) 377.2
TOTAL LIABILITIES AND EQUITY (DEFICIT) 3,772.7   3,772.7   3,903.1  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     (104.5) (310.1)    
Cash flows from investing activities:            
Capital investments     (32.4) (35.5)    
Investments in acquired businesses     (50.0) 0    
Other investing items, net     4.8 0.7    
Net cash flows from investing activities     (77.6) (34.8)    
Cash flows from financing activities:            
Net borrowings under credit facility     40.0 75.0    
Proceeds from issuance of long-term debt     31.9 373.3    
Redemption of long-term debt     (27.0) (73.7)    
Debt issuance costs     (2.4) (8.4)    
Purchase of treasury stock     (0.7) (1.7)    
Common stock dividends paid     0 (11.0)    
Inter-company activity     0 0    
SunCoke Middletown distributions to noncontrolling interest owners     (27.6) (12.8)    
Other financing items, net     (0.7) (0.4)    
Net cash flows from financing activities     13.5 340.3    
Net increase (decrease) in cash and cash equivalents     (168.6) (4.6)    
Cash and cash equivalents, beginning of period     227.0 42.0    
Cash and cash equivalents, end of period 58.4 37.4 58.4 37.4    
AK Holding [Member]
           
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 0 0 0 0    
Cost of products sold (exclusive of items shown separately below) 0 0 0 0    
Selling and administrative expenses (exclusive of items shown separately below) 1.0 1.3 2.5 2.7    
Depreciation 0 0 0 0    
Pension and OPEB expense (income) 0 0 0 0    
Total operating costs 1.0 1.3 2.5 2.7    
Operating profit (loss) (1.0) (1.3) (2.5) (2.7)    
Interest expense 0 0 0 0    
Other income (expense) 0 0 0 0    
Income (loss) before income taxes (1.0) (1.3) (2.5) (2.7)    
Income tax provision (benefit) 0 0.6 0 0    
Equity in net income (loss) of subsidiaries (39.4) (722.3) (47.8) (733.3)    
Net income (loss) (40.4) (724.2) (50.3) (736.0)    
Less: Net income attributable to noncontrolling interests 0 0 0 0    
Net income (loss) attributable to AK Steel Holding Corporation (40.4) (724.2) (50.3) (736.0)    
Other comprehensive income (loss) (28.9) (4.6) (48.6) (16.7)    
Comprehensive income (loss) attributable to AK Steel Holding Corporation (69.3) (728.8) (98.9) (752.7)    
Current assets:            
Cash and cash equivalents 0 0 0 0    
Accounts receivable, net 0   0   0  
Inventory, net 0   0   0  
Deferred tax assets, current 0   0   0  
Other current assets 0.2   0.2   0.2  
Total current assets 0.2   0.2   0.2  
Property, plant and equipment 0   0   0  
Accumulated depreciation 0   0   0  
Property, plant and equipment, net 0   0   0  
Other non-current assets:            
Investment in AFSG Holdings, Inc. 0   0   0  
Investment in Magnetation LLC 0   0   0  
Investment in affiliates (2,799.8)   (2,799.8)   (2,660.7)  
Inter-company accounts 2,200.4   2,200.4   2,155.2  
Goodwill 0   0   0  
Deferred tax assets, non-current 0   0   0  
Other non-current assets 0   0   0  
TOTAL ASSETS (599.2)   (599.2)   (505.3)  
Current liabilities:            
Short-term borrowings under credit facility 0   0      
Accounts payable 0   0   0  
Accrued liabilities 0   0   0  
Current portion of long-term debt 0   0   0  
Current portion of pension and other postretirement benefit obligations 0   0   0  
Total current liabilities 0   0   0  
Non-current liabilities:            
Long-term debt 0   0   0  
Pension and other postretirement benefit obligations 0   0   0  
Other non-current liabilities 0   0   0  
TOTAL LIABILITIES 0   0   0  
Total stockholders' equity (deficit) (599.2)   (599.2)   (505.3)  
Noncontrolling interests 0   0   0  
TOTAL EQUITY (DEFICIT) (599.2)   (599.2)   (505.3)  
TOTAL LIABILITIES AND EQUITY (DEFICIT) (599.2)   (599.2)   (505.3)  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     (2.1) (2.2)    
Cash flows from investing activities:            
Capital investments     0 0    
Investments in acquired businesses     0      
Other investing items, net     0 0    
Net cash flows from investing activities     0 0    
Cash flows from financing activities:            
Net borrowings under credit facility     0 0    
Proceeds from issuance of long-term debt     0 0    
Redemption of long-term debt     0 0    
Debt issuance costs     0 0    
Purchase of treasury stock     (0.7) (1.7)    
Common stock dividends paid       (11.0)    
Inter-company activity     2.8 14.9    
SunCoke Middletown distributions to noncontrolling interest owners     0 0    
Other financing items, net     0 0    
Net cash flows from financing activities     2.1 2.2    
Net increase (decrease) in cash and cash equivalents     0 0    
Cash and cash equivalents, beginning of period     0 0    
Cash and cash equivalents, end of period 0 0 0 0    
AK Steel [Member]
           
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 1,349.5 1,476.6 2,633.2 2,909.8    
Cost of products sold (exclusive of items shown separately below) 1,282.2 1,366.3 2,482.4 2,729.8    
Selling and administrative expenses (exclusive of items shown separately below) 50.8 51.9 101.4 109.2    
Depreciation 43.0 43.7 86.7 87.3    
Pension and OPEB expense (income) (16.5) (9.9) (32.4) (18.4)    
Total operating costs 1,359.5 1,452.0 2,638.1 2,907.9    
Operating profit (loss) (10.0) 24.6 (4.9) 1.9    
Interest expense 31.7 21.6 62.4 37.6    
Other income (expense) 1.4 (2.7) (0.7) (5.3)    
Income (loss) before income taxes (40.3) 0.3 (68.0) (41.0)    
Income tax provision (benefit) 5.5 739.7 (4.2) 719.1    
Equity in net income (loss) of subsidiaries 6.4 17.1 16.0 26.8    
Net income (loss) (39.4) (722.3) (47.8) (733.3)    
Less: Net income attributable to noncontrolling interests 0 0 0 0    
Net income (loss) attributable to AK Steel Holding Corporation (39.4) (722.3) (47.8) (733.3)    
Other comprehensive income (loss) (28.9) (4.6) (48.6) (16.7)    
Comprehensive income (loss) attributable to AK Steel Holding Corporation (68.3) (726.9) (96.4) (750.0)    
Current assets:            
Cash and cash equivalents 26.0 19.5 26.0 19.5    
Accounts receivable, net 502.5   502.5   484.4  
Inventory, net 599.1   599.1   504.2  
Deferred tax assets, current 74.7   74.7   73.0  
Other current assets 27.2   27.2   57.6  
Total current assets 1,229.5   1,229.5   1,322.8  
Property, plant and equipment 5,368.1   5,368.1   5,355.1  
Accumulated depreciation (3,928.6)   (3,928.6)   (3,841.9)  
Property, plant and equipment, net 1,439.5   1,439.5   1,513.2  
Other non-current assets:            
Investment in AFSG Holdings, Inc. 0   0   0  
Investment in Magnetation LLC 0   0   0  
Investment in affiliates 1,363.2   1,363.2   1,337.4  
Inter-company accounts (3,092.6)   (3,092.6)   (3,066.5)  
Goodwill 0   0   0  
Deferred tax assets, non-current 80.6   80.6   87.9  
Other non-current assets 71.0   71.0   79.8  
TOTAL ASSETS 1,091.2   1,091.2   1,274.6  
Current liabilities:            
Short-term borrowings under credit facility 40.0   40.0      
Accounts payable 544.4   544.4   494.8  
Accrued liabilities 135.2   135.2   155.0  
Current portion of long-term debt 0.7   0.7   0.7  
Current portion of pension and other postretirement benefit obligations 104.7   104.7   108.1  
Total current liabilities 825.0   825.0   758.6  
Non-current liabilities:            
Long-term debt 1,414.7   1,414.7   1,411.2  
Pension and other postretirement benefit obligations 1,543.8   1,543.8   1,657.2  
Other non-current liabilities 107.5   107.5   108.3  
TOTAL LIABILITIES 3,891.0   3,891.0   3,935.3  
Total stockholders' equity (deficit) (2,799.8)   (2,799.8)   (2,660.7)  
Noncontrolling interests 0   0   0  
TOTAL EQUITY (DEFICIT) (2,799.8)   (2,799.8)   (2,660.7)  
TOTAL LIABILITIES AND EQUITY (DEFICIT) 1,091.2   1,091.2   1,274.6  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     (167.8) (362.4)    
Cash flows from investing activities:            
Capital investments     (22.5) (16.4)    
Investments in acquired businesses     (50.0)      
Other investing items, net     5.1 0.8    
Net cash flows from investing activities     (67.4) (15.6)    
Cash flows from financing activities:            
Net borrowings under credit facility     40.0 75.0    
Proceeds from issuance of long-term debt     31.9 373.3    
Redemption of long-term debt     (27.0) (73.7)    
Debt issuance costs     (2.4) (8.4)    
Purchase of treasury stock     0 0    
Common stock dividends paid       0    
Inter-company activity     15.2 11.4    
SunCoke Middletown distributions to noncontrolling interest owners     0 0    
Other financing items, net     (0.1) 0    
Net cash flows from financing activities     57.6 377.6    
Net increase (decrease) in cash and cash equivalents     (177.6) (0.4)    
Cash and cash equivalents, beginning of period     203.6 19.9    
Cash and cash equivalents, end of period 26.0 19.5 26.0 19.5    
Other Non-Guarantor Subsidiaries [Member]
           
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 209.5 243.6 426.3 480.6    
Cost of products sold (exclusive of items shown separately below) 170.8 199.3 344.6 395.7    
Selling and administrative expenses (exclusive of items shown separately below) 8.8 9.1 18.5 17.4    
Depreciation 4.9 4.7 9.8 9.4    
Pension and OPEB expense (income) 0 0 0 0    
Total operating costs 184.5 213.1 372.9 422.5    
Operating profit (loss) 25.0 30.5 53.4 58.1    
Interest expense 0.3 0.2 0.6 0.4    
Other income (expense) 1.1 (2.0) 5.0 1.5    
Income (loss) before income taxes 25.8 28.3 57.8 59.2    
Income tax provision (benefit) 4.3 6.3 10.7 23.0    
Equity in net income (loss) of subsidiaries 0 0 0 0    
Net income (loss) 21.5 22.0 47.1 36.2    
Less: Net income attributable to noncontrolling interests 14.9 6.6 31.6 11.5    
Net income (loss) attributable to AK Steel Holding Corporation 6.6 15.4 15.5 24.7    
Other comprehensive income (loss) 0.4 (1.2) (0.7) (0.4)    
Comprehensive income (loss) attributable to AK Steel Holding Corporation 7.0 14.2 14.8 24.3    
Current assets:            
Cash and cash equivalents 32.4 17.9 32.4 17.9    
Accounts receivable, net 67.9   67.9   54.3  
Inventory, net 86.3   86.3   114.4  
Deferred tax assets, current 0.2   0.2   0.2  
Other current assets 2.7   2.7   1.6  
Total current assets 189.5   189.5   193.9  
Property, plant and equipment 598.6   598.6   588.8  
Accumulated depreciation (99.4)   (99.4)   (89.7)  
Property, plant and equipment, net 499.2   499.2   499.1  
Other non-current assets:            
Investment in AFSG Holdings, Inc. 55.6   55.6   55.6  
Investment in Magnetation LLC 193.8   193.8   150.0  
Investment in affiliates 0   0   0  
Inter-company accounts 836.7   836.7   843.8  
Goodwill 37.1   37.1   37.1  
Deferred tax assets, non-current 0.4   0.4   0.3  
Other non-current assets 39.3   39.3   37.4  
TOTAL ASSETS 1,851.6   1,851.6   1,817.2  
Current liabilities:            
Short-term borrowings under credit facility 0   0      
Accounts payable 52.5   52.5   44.4  
Accrued liabilities 7.2   7.2   9.8  
Current portion of long-term debt 0   0   0  
Current portion of pension and other postretirement benefit obligations 0.5   0.5   0.5  
Total current liabilities 60.2   60.2   54.7  
Non-current liabilities:            
Long-term debt 0   0   0  
Pension and other postretirement benefit obligations 4.3   4.3   4.5  
Other non-current liabilities 0.5   0.5   0.5  
TOTAL LIABILITIES 65.0   65.0   59.7  
Total stockholders' equity (deficit) 1,368.4   1,368.4   1,343.2  
Noncontrolling interests 418.2   418.2   414.3  
TOTAL EQUITY (DEFICIT) 1,786.6   1,786.6   1,757.5  
TOTAL LIABILITIES AND EQUITY (DEFICIT) 1,851.6   1,851.6   1,817.2  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     77.5 55.7    
Cash flows from investing activities:            
Capital investments     (9.9) (19.1)    
Investments in acquired businesses     0      
Other investing items, net     (0.3) (0.1)    
Net cash flows from investing activities     (10.2) (19.2)    
Cash flows from financing activities:            
Net borrowings under credit facility     0 0    
Proceeds from issuance of long-term debt     0 0    
Redemption of long-term debt     0 0    
Debt issuance costs     0 0    
Purchase of treasury stock     0 0    
Common stock dividends paid       0    
Inter-company activity     (30.1) (27.5)    
SunCoke Middletown distributions to noncontrolling interest owners     (27.6) (12.8)    
Other financing items, net     (0.6) (0.4)    
Net cash flows from financing activities     (58.3) (40.7)    
Net increase (decrease) in cash and cash equivalents     9.0 (4.2)    
Cash and cash equivalents, beginning of period     23.4 22.1    
Cash and cash equivalents, end of period 32.4 17.9 32.4 17.9    
Eliminations [Member]
           
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales (154.5) (181.8) (285.2) (343.3)    
Cost of products sold (exclusive of items shown separately below) (143.8) (173.2) (265.5) (324.1)    
Selling and administrative expenses (exclusive of items shown separately below) (10.4) (11.5) (20.6) (22.7)    
Depreciation 0 0 0 0    
Pension and OPEB expense (income) 0 0 0 0    
Total operating costs (154.2) (184.7) (286.1) (346.8)    
Operating profit (loss) (0.3) 2.9 0.9 3.5    
Interest expense 0 0 0 0    
Other income (expense) 0 0 0 0    
Income (loss) before income taxes (0.3) 2.9 0.9 3.5    
Income tax provision (benefit) (0.1) 1.2 0.4 1.4    
Equity in net income (loss) of subsidiaries 33.0 705.2 31.8 706.5    
Net income (loss) 32.8 706.9 32.3 708.6    
Less: Net income attributable to noncontrolling interests 0 0 0 0    
Net income (loss) attributable to AK Steel Holding Corporation 32.8 706.9 32.3 708.6    
Other comprehensive income (loss) 28.5 5.8 49.3 17.1    
Comprehensive income (loss) attributable to AK Steel Holding Corporation 61.3 712.7 81.6 725.7    
Current assets:            
Cash and cash equivalents 0 0 0 0    
Accounts receivable, net (54.6)   (54.6)   (64.8)  
Inventory, net (8.4)   (8.4)   (9.4)  
Deferred tax assets, current 0   0   0  
Other current assets 0   0   0  
Total current assets (63.0)   (63.0)   (74.2)  
Property, plant and equipment 0   0   0  
Accumulated depreciation 0   0   0  
Property, plant and equipment, net 0   0   0  
Other non-current assets:            
Investment in AFSG Holdings, Inc. 0   0   0  
Investment in Magnetation LLC 0   0   0  
Investment in affiliates 1,436.6   1,436.6   1,323.3  
Inter-company accounts 55.5   55.5   67.5  
Goodwill 0   0   0  
Deferred tax assets, non-current 0   0   0  
Other non-current assets 0   0   0  
TOTAL ASSETS 1,429.1   1,429.1   1,316.6  
Current liabilities:            
Short-term borrowings under credit facility 0   0      
Accounts payable (1.6)   (1.6)   (0.9)  
Accrued liabilities (0.7)   (0.7)   0  
Current portion of long-term debt 0   0   0  
Current portion of pension and other postretirement benefit obligations 0   0   0  
Total current liabilities (2.3)   (2.3)   (0.9)  
Non-current liabilities:            
Long-term debt 0   0   0  
Pension and other postretirement benefit obligations 0   0   0  
Other non-current liabilities 0   0   0  
TOTAL LIABILITIES (2.3)   (2.3)   (0.9)  
Total stockholders' equity (deficit) 1,431.4   1,431.4   1,317.5  
Noncontrolling interests 0   0   0  
TOTAL EQUITY (DEFICIT) 1,431.4   1,431.4   1,317.5  
TOTAL LIABILITIES AND EQUITY (DEFICIT) 1,429.1   1,429.1   1,316.6  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     (12.1) (1.2)    
Cash flows from investing activities:            
Capital investments     0 0    
Investments in acquired businesses     0      
Other investing items, net     0 0    
Net cash flows from investing activities     0 0    
Cash flows from financing activities:            
Net borrowings under credit facility     0 0    
Proceeds from issuance of long-term debt     0 0    
Redemption of long-term debt     0 0    
Debt issuance costs     0 0    
Purchase of treasury stock     0 0    
Common stock dividends paid       0    
Inter-company activity     12.1 1.2    
SunCoke Middletown distributions to noncontrolling interest owners     0 0    
Other financing items, net     0 0    
Net cash flows from financing activities     12.1 1.2    
Net increase (decrease) in cash and cash equivalents     0 0    
Cash and cash equivalents, beginning of period     0 0    
Cash and cash equivalents, end of period $ 0 $ 0 $ 0 $ 0