XML 24 R57.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales $ 1,331.3 $ 1,463.5 $ 4,105.6 $ 4,510.6    
Cost of products sold (exclusive of items shown separately below) 1,222.4 1,385.0 3,783.9 4,186.4    
Selling and administrative expenses (exclusive of items shown separately below) 51.5 51.9 153.3 158.5    
Depreciation 48.4 48.2 144.9 144.9    
Pension and OPEB expense (income) (16.9) (9.6) (49.3) (28.0)    
Total operating costs 1,305.4 1,475.5 4,032.8 4,461.8    
Operating profit (loss) 25.9 (12.0) 72.8 48.8    
Interest expense 32.1 22.4 95.1 60.4    
Other income (expense) (2.8) 5.7 1.5 1.9    
Income (loss) before income taxes (9.0) (28.7) (20.8) (9.7)    
Income tax provision (benefit) 6.7 23.8 13.6 767.3    
Equity in net income (loss) of subsidiaries 0 0 0 0    
Net income (loss) (15.7) (52.5) (34.4) (777.0)    
Less: Net income attributable to noncontrolling interests 16.0 8.4 47.6 19.9    
Net income (loss) attributable to AK Steel Holding Corporation (31.7) (60.9) (82.0) (796.9)    
Other comprehensive income (loss) (3.4) (8.2) (52.0) (24.9)    
Comprehensive income (loss) attributable to AK Steel Holding Corporation (35.1) (69.1) (134.0) (821.8)    
Current assets:            
Cash and cash equivalents 65.7 47.1 65.7 47.1    
Accounts receivable, net 536.6   536.6   473.9  
Inventory, net 684.6   684.6   609.2  
Deferred tax assets, current 70.8   70.8   73.2  
Other current assets 44.8   44.8   59.4  
Total current assets 1,402.5   1,402.5   1,442.7  
Property, plant and equipment 5,974.0   5,974.0   5,943.9  
Accumulated depreciation (4,068.3)   (4,068.3)   (3,931.6)  
Property, plant and equipment, net 1,905.7   1,905.7   2,012.3  
Other non-current assets:            
Investment in AFSG Holdings, Inc. 55.6   55.6   55.6  
Investment in Magnetation LLC 190.4   190.4   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 79.6   79.6   88.2  
Other non-current assets 95.5   95.5   117.2  
TOTAL ASSETS 3,766.4   3,766.4   3,903.1  
Current liabilities:            
Short-term borrowings under credit facility 185.0   185.0   0  
Accounts payable 563.9   563.9   538.3  
Accrued liabilities 179.1   179.1   164.8  
Current portion of long-term debt 0.7   0.7   0.7  
Current portion of pension and other postretirement benefit obligations 78.9   78.9   108.6  
Total current liabilities 1,007.6   1,007.6   812.4  
Non-current liabilities:            
Long-term debt 1,415.4   1,415.4   1,411.2  
Pension and other postretirement benefit obligations 1,447.1   1,447.1   1,661.7  
Other non-current liabilities 108.1   108.1   108.8  
TOTAL LIABILITIES 3,978.2   3,978.2   3,994.1  
Total stockholders' equity (deficit) (632.6)   (632.6)   (505.3)  
Noncontrolling interests 420.8   420.8   414.3  
TOTAL EQUITY (DEFICIT) (211.8) (413.9) (211.8) (413.9) (91.0) 377.2
TOTAL LIABILITIES AND EQUITY (DEFICIT) 3,766.4   3,766.4   3,903.1  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     (223.7) (387.9)    
Cash flows from investing activities:            
Capital investments     (48.1) (49.3)    
Investments in acquired businesses     (50.0) (38.1)    
Other investing items, net     15.1 4.6    
Net cash flows from investing activities     (83.0) (82.8)    
Cash flows from financing activities:            
Net borrowings under credit facility     185.0 192.0    
Proceeds from issuance of long-term debt     31.9 373.3    
Redemption of long-term debt     (27.2) (73.9)    
Debt issuance costs     (3.1) (8.6)    
Purchase of treasury stock     (0.7) (1.7)    
Common stock dividends paid     0 (11.0)    
Inter-company activity     0 0    
SunCoke Middletown advances from (distributions to) noncontrolling interest owners     (41.1) 5.5    
Other financing items, net     0.6 0.2    
Net cash flows from financing activities     145.4 475.8    
Net increase (decrease) in cash and cash equivalents     (161.3) 5.1    
Cash and cash equivalents, beginning of period     227.0 42.0    
Cash and cash equivalents, end of period 65.7 47.1 65.7 47.1    
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 0.9 3.5 3.6    
Depreciation 0 0 0 0    
Pension and OPEB expense (income) 0 0 0 0    
Total operating costs 1.0 0.9 3.5 3.6    
Operating profit (loss) (1.0) (0.9) (3.5) (3.6)    
Interest expense 0 0 0 0    
Other income (expense) 0 0 0 0    
Income (loss) before income taxes (1.0) (0.9) (3.5) (3.6)    
Income tax provision (benefit) 0 0 0 0    
Equity in net income (loss) of subsidiaries (30.7) (60.0) (78.5) (793.3)    
Net income (loss) (31.7) (60.9) (82.0) (796.9)    
Less: Net income attributable to noncontrolling interests 0 0 0 0    
Net income (loss) attributable to AK Steel Holding Corporation (31.7) (60.9) (82.0) (796.9)    
Other comprehensive income (loss) (3.4) (8.2) (52.0) (24.9)    
Comprehensive income (loss) attributable to AK Steel Holding Corporation (35.1) (69.1) (134.0) (821.8)    
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 (2,814.9)   (2,814.9)   (2,660.7)  
Inter-company accounts 2,182.1   2,182.1   2,155.2  
Goodwill 0   0   0  
Deferred tax assets, non-current 0   0   0  
Other non-current assets 0   0   0  
TOTAL ASSETS (632.6)   (632.6)   (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) (632.6)   (632.6)   (505.3)  
Noncontrolling interests 0   0   0  
TOTAL EQUITY (DEFICIT) (632.6)   (632.6)   (505.3)  
TOTAL LIABILITIES AND EQUITY (DEFICIT) (632.6)   (632.6)   (505.3)  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     (2.8) (2.9)    
Cash flows from investing activities:            
Capital investments     0 0    
Investments in acquired businesses     0 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     3.5 15.6    
SunCoke Middletown advances from (distributions to) noncontrolling interest owners     0 0    
Other financing items, net     0 0    
Net cash flows from financing activities     2.8 2.9    
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 1,284.1 1,409.2 3,917.3 4,319.0    
Cost of products sold (exclusive of items shown separately below) 1,206.4 1,365.9 3,688.8 4,095.7    
Selling and administrative expenses (exclusive of items shown separately below) 50.8 52.5 152.2 161.7    
Depreciation 43.1 43.3 129.8 130.6    
Pension and OPEB expense (income) (16.9) (9.6) (49.3) (28.0)    
Total operating costs 1,283.4 1,452.1 3,921.5 4,360.0    
Operating profit (loss) 0.7 (42.9) (4.2) (41.0)    
Interest expense 31.7 22.2 94.1 59.8    
Other income (expense) (1.9) (2.1) (2.6) (7.4)    
Income (loss) before income taxes (32.9) (67.2) (100.9) (108.2)    
Income tax provision (benefit) 3.6 8.5 (0.6) 727.6    
Equity in net income (loss) of subsidiaries 5.8 15.7 21.8 42.5    
Net income (loss) (30.7) (60.0) (78.5) (793.3)    
Less: Net income attributable to noncontrolling interests 0 0 0 0    
Net income (loss) attributable to AK Steel Holding Corporation (30.7) (60.0) (78.5) (793.3)    
Other comprehensive income (loss) (3.4) (8.2) (52.0) (24.9)    
Comprehensive income (loss) attributable to AK Steel Holding Corporation (34.1) (68.2) (130.5) (818.2)    
Current assets:            
Cash and cash equivalents 28.1 27.3 28.1 27.3    
Accounts receivable, net 528.3   528.3   484.4  
Inventory, net 596.3   596.3   504.2  
Deferred tax assets, current 70.6   70.6   73.0  
Other current assets 41.3   41.3   57.6  
Total current assets 1,264.6   1,264.6   1,322.8  
Property, plant and equipment 5,368.2   5,368.2   5,355.1  
Accumulated depreciation (3,963.6)   (3,963.6)   (3,841.9)  
Property, plant and equipment, net 1,404.6   1,404.6   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 1,359.4   1,359.4   1,337.4  
Inter-company accounts (3,075.3)   (3,075.3)   (3,066.5)  
Goodwill 0   0   0  
Deferred tax assets, non-current 79.3   79.3   87.9  
Other non-current assets 65.7   65.7   79.8  
TOTAL ASSETS 1,098.3   1,098.3   1,274.6  
Current liabilities:            
Short-term borrowings under credit facility 185.0   185.0      
Accounts payable 514.4   514.4   494.8  
Accrued liabilities 169.0   169.0   155.0  
Current portion of long-term debt 0.7   0.7   0.7  
Current portion of pension and other postretirement benefit obligations 78.4   78.4   108.1  
Total current liabilities 947.5   947.5   758.6  
Non-current liabilities:            
Long-term debt 1,415.4   1,415.4   1,411.2  
Pension and other postretirement benefit obligations 1,442.8   1,442.8   1,657.2  
Other non-current liabilities 107.5   107.5   108.3  
TOTAL LIABILITIES 3,913.2   3,913.2   3,935.3  
Total stockholders' equity (deficit) (2,814.9)   (2,814.9)   (2,660.7)  
Noncontrolling interests 0   0   0  
TOTAL EQUITY (DEFICIT) (2,814.9)   (2,814.9)   (2,660.7)  
TOTAL LIABILITIES AND EQUITY (DEFICIT) 1,098.3   1,098.3   1,274.6  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     (325.4) (431.6)    
Cash flows from investing activities:            
Capital investments     (31.6) (29.7)    
Investments in acquired businesses     0 0    
Other investing items, net     4.8 5.3    
Net cash flows from investing activities     (26.8) (24.4)    
Cash flows from financing activities:            
Net borrowings under credit facility     185.0 192.0    
Proceeds from issuance of long-term debt     31.9 373.3    
Redemption of long-term debt     (27.2) (73.9)    
Debt issuance costs     (3.1) (8.6)    
Purchase of treasury stock     0 0    
Common stock dividends paid       0    
Inter-company activity     (9.9) (19.2)    
SunCoke Middletown advances from (distributions to) noncontrolling interest owners     0 0    
Other financing items, net     0 (0.2)    
Net cash flows from financing activities     176.7 463.4    
Net increase (decrease) in cash and cash equivalents     (175.5) 7.4    
Cash and cash equivalents, beginning of period     203.6 19.9    
Cash and cash equivalents, end of period 28.1 27.3 28.1 27.3    
Other Non-Guarantor Subsidiaries [Member]
           
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 200.3 224.8 626.6 705.4    
Cost of products sold (exclusive of items shown separately below) 158.4 182.8 503.0 578.5    
Selling and administrative expenses (exclusive of items shown separately below) 9.4 9.4 27.9 26.8    
Depreciation 5.3 4.9 15.1 14.3    
Pension and OPEB expense (income) 0 0 0 0    
Total operating costs 173.1 197.1 546.0 619.6    
Operating profit (loss) 27.2 27.7 80.6 85.8    
Interest expense 0.4 0.2 1.0 0.6    
Other income (expense) (0.9) 7.8 4.1 9.3    
Income (loss) before income taxes 25.9 35.3 83.7 94.5    
Income tax provision (benefit) 3.6 13.6 14.3 36.6    
Equity in net income (loss) of subsidiaries 0 0 0 0    
Net income (loss) 22.3 21.7 69.4 57.9    
Less: Net income attributable to noncontrolling interests 16.0 8.4 47.6 19.9    
Net income (loss) attributable to AK Steel Holding Corporation 6.3 13.3 21.8 38.0    
Other comprehensive income (loss) 1.2 0.7 0.5 0.3    
Comprehensive income (loss) attributable to AK Steel Holding Corporation 7.5 14.0 22.3 38.3    
Current assets:            
Cash and cash equivalents 37.6 19.8 37.6 19.8    
Accounts receivable, net 66.9   66.9   54.3  
Inventory, net 97.8   97.8   114.4  
Deferred tax assets, current 0.2   0.2   0.2  
Other current assets 3.3   3.3   1.6  
Total current assets 205.8   205.8   193.9  
Property, plant and equipment 605.8   605.8   588.8  
Accumulated depreciation (104.7)   (104.7)   (89.7)  
Property, plant and equipment, net 501.1   501.1   499.1  
Other non-current assets:            
Investment in AFSG Holdings, Inc. 55.6   55.6   55.6  
Investment in Magnetation LLC 190.4   190.4   150.0  
Investment in affiliates 0   0   0  
Inter-company accounts 831.7   831.7   843.8  
Goodwill 37.1   37.1   37.1  
Deferred tax assets, non-current 0.3   0.3   0.3  
Other non-current assets 29.8   29.8   37.4  
TOTAL ASSETS 1,851.8   1,851.8   1,817.2  
Current liabilities:            
Short-term borrowings under credit facility 0   0      
Accounts payable 50.2   50.2   44.4  
Accrued liabilities 10.1   10.1   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 60.8   60.8   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 0.6   0.6   0.5  
TOTAL LIABILITIES 65.7   65.7   59.7  
Total stockholders' equity (deficit) 1,365.3   1,365.3   1,343.2  
Noncontrolling interests 420.8   420.8   414.3  
TOTAL EQUITY (DEFICIT) 1,786.1   1,786.1   1,757.5  
TOTAL LIABILITIES AND EQUITY (DEFICIT) 1,851.8   1,851.8   1,817.2  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     110.4 50.7    
Cash flows from investing activities:            
Capital investments     (16.5) (19.6)    
Investments in acquired businesses     (50.0) (38.1)    
Other investing items, net     10.3 (0.7)    
Net cash flows from investing activities     (56.2) (58.4)    
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     0.5 (0.5)    
SunCoke Middletown advances from (distributions to) noncontrolling interest owners     (41.1) 5.5    
Other financing items, net     0.6 0.4    
Net cash flows from financing activities     (40.0) 5.4    
Net increase (decrease) in cash and cash equivalents     14.2 (2.3)    
Cash and cash equivalents, beginning of period     23.4 22.1    
Cash and cash equivalents, end of period 37.6 19.8 37.6 19.8    
Eliminations [Member]
           
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales (153.1) (170.5) (438.3) (513.8)    
Cost of products sold (exclusive of items shown separately below) (142.4) (163.7) (407.9) (487.8)    
Selling and administrative expenses (exclusive of items shown separately below) (9.7) (10.9) (30.3) (33.6)    
Depreciation 0 0 0 0    
Pension and OPEB expense (income) 0 0 0 0    
Total operating costs (152.1) (174.6) (438.2) (521.4)    
Operating profit (loss) (1.0) 4.1 (0.1) 7.6    
Interest expense 0 0 0 0    
Other income (expense) 0 0 0 0    
Income (loss) before income taxes (1.0) 4.1 (0.1) 7.6    
Income tax provision (benefit) (0.5) 1.7 (0.1) 3.1    
Equity in net income (loss) of subsidiaries 24.9 44.3 56.7 750.8    
Net income (loss) 24.4 46.7 56.7 755.3    
Less: Net income attributable to noncontrolling interests 0 0 0 0    
Net income (loss) attributable to AK Steel Holding Corporation 24.4 46.7 56.7 755.3    
Other comprehensive income (loss) 2.2 7.5 51.5 24.6    
Comprehensive income (loss) attributable to AK Steel Holding Corporation 26.6 54.2 108.2 779.9    
Current assets:            
Cash and cash equivalents 0 0 0 0    
Accounts receivable, net (58.6)   (58.6)   (64.8)  
Inventory, net (9.5)   (9.5)   (9.4)  
Deferred tax assets, current 0   0   0  
Other current assets 0   0   0  
Total current assets (68.1)   (68.1)   (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 1,455.5   1,455.5   1,323.3  
Inter-company accounts 61.5   61.5   67.5  
Goodwill 0   0   0  
Deferred tax assets, non-current 0   0   0  
Other non-current assets 0   0   0  
TOTAL ASSETS 1,448.9   1,448.9   1,316.6  
Current liabilities:            
Short-term borrowings under credit facility 0   0      
Accounts payable (0.7)   (0.7)   (0.9)  
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 (0.7)   (0.7)   (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 (0.7)   (0.7)   (0.9)  
Total stockholders' equity (deficit) 1,449.6   1,449.6   1,317.5  
Noncontrolling interests 0   0   0  
TOTAL EQUITY (DEFICIT) 1,449.6   1,449.6   1,317.5  
TOTAL LIABILITIES AND EQUITY (DEFICIT) 1,448.9   1,448.9   1,316.6  
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities     (5.9) (4.1)    
Cash flows from investing activities:            
Capital investments     0 0    
Investments in acquired businesses     0 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     5.9 4.1    
SunCoke Middletown advances from (distributions to) noncontrolling interest owners     0 0    
Other financing items, net     0 0    
Net cash flows from financing activities     5.9 4.1    
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