CUSIP No. 86722A103
|
13D
|
Page 2 of 19 Pages
|
1
|
NAMES OF REPORTING PERSONS
Jet Capital Master Fund, LP
|
|
|
||
I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)
|
|
|
|||
33-1220561
|
|
|
|||
|
|
||||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
|
(a)
|
☐
|
||
(b)
|
See Item 5
|
||||
|
|
||||
3
|
SEC USE ONLY
|
|
|
||
|
|
|
|||
|
|
||||
4
|
SOURCE OF FUNDS (SEE INSTRUCTIONS)
|
|
|
||
WC (see Item 3)
|
|
|
|||
|
|
||||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEM 2(D) OR 2(E)
|
|
☐
|
||
|
|
||||
|
|
||||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
|
|
|
||
Cayman Islands
|
|
|
|||
|
|
||||
NUMBER OF SHARES BENEFICIALLY OWNED BY EACH REPORTING PERSON WITH
|
7
|
SOLE VOTING POWER
|
|
|
|
2,425,421
|
|
|
|||
|
|
||||
8
|
SHARED VOTING POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
9
|
SOLE DISPOSITIVE POWER
|
|
|
||
2,425,421
|
|
|
|||
|
|
||||
10
|
SHARED DISPOSITIVE POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
|
|
|
||
2,425,421
|
|
|
|||
|
|
||||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES (SEE INSTRUCTIONS)
|
|
☐
|
||
|
|
||||
|
|
||||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
|
|
|
||
3.66%
|
|
|
|||
|
|
||||
14
|
TYPE OF REPORTING PERSON
|
|
|
||
PN
|
|
|
|||
|
|
CUSIP No. 86722A103
|
13D
|
Page 3 of 19 Pages
|
1
|
NAMES OF REPORTING PERSONS
Jet Capital Select Opportunities Master Fund, LP
|
|
|
||
I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)
|
|
|
|||
98-1078078
|
|
|
|||
|
|
||||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
|
(a)
|
☐
|
||
(b)
|
See Item 5
|
||||
|
|
||||
3
|
SEC USE ONLY
|
|
|
||
|
|
|
|||
|
|
||||
4
|
SOURCE OF FUNDS (SEE INSTRUCTIONS)
|
|
|
||
WC (see Item 3)
|
|
|
|||
|
|
||||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEM 2(D) OR 2(E)
|
|
☐
|
||
|
|
||||
|
|
||||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
|
|
|
||
Cayman Islands
|
|
|
|||
|
|
||||
NUMBER OF SHARES BENEFICIALLY OWNED BY EACH REPORTING PERSON WITH
|
7
|
SOLE VOTING POWER
|
|
|
|
430,007
|
|
|
|||
|
|
||||
8
|
SHARED VOTING POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
9
|
SOLE DISPOSITIVE POWER
|
|
|
||
430,007
|
|
|
|||
|
|
||||
10
|
SHARED DISPOSITIVE POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
|
|
|
||
430,007
|
|
|
|||
|
|
||||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES (SEE INSTRUCTIONS)
|
|
☐
|
||
|
|
||||
|
|
||||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
|
|
|
||
0.65%
|
|
|
|||
|
|
||||
14
|
TYPE OF REPORTING PERSON
|
|
|
||
PN
|
|
|
|||
|
|
CUSIP No. 86722A103
|
13D
|
Page 4 of 19 Pages
|
1
|
NAMES OF REPORTING PERSONS
The Jet Capital SRM Master Fund, LP
|
|
|
||
I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)
|
|
|
|||
47-2559228
|
|
|
|||
|
|
||||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
|
(a)
|
☐
|
||
(b)
|
See Item 5
|
||||
|
|
||||
3
|
SEC USE ONLY
|
|
|
||
|
|
|
|||
|
|
||||
4
|
SOURCE OF FUNDS (SEE INSTRUCTIONS)
|
|
|
||
WC (see Item 3)
|
|
|
|||
|
|
||||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEM 2(D) OR 2(E)
|
|
☐
|
||
|
|
||||
|
|
||||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
|
|
|
||
Delaware
|
|
|
|||
|
|
||||
NUMBER OF SHARES BENEFICIALLY OWNED BY EACH REPORTING PERSON WITH
|
7
|
SOLE VOTING POWER
|
|
|
|
105,056
|
|
|
|||
|
|
||||
8
|
SHARED VOTING POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
9
|
SOLE DISPOSITIVE POWER
|
|
|
||
105,056
|
|
|
|||
|
|
||||
10
|
SHARED DISPOSITIVE POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
|
|
|
||
105,056
|
|
|
|||
|
|
||||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES (SEE INSTRUCTIONS)
|
|
☐
|
||
|
|
||||
|
|
||||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
|
|
|
||
0.16%
|
|
|
|||
|
|
||||
14
|
TYPE OF REPORTING PERSON
|
|
|
||
PN
|
|
|
|||
|
|
CUSIP No. 86722A103
|
13D
|
Page 5 of 19 Pages
|
1
|
NAMES OF REPORTING PERSONS
Jet Capital Investors, LP
|
|
|
||
I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)
|
|
|
|||
03-0460065
|
|
|
|||
|
|
||||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
|
(a)
|
☐
|
||
(b)
|
See Item 5
|
||||
|
|
||||
3
|
SEC USE ONLY
|
|
|
||
|
|
|
|||
|
|
||||
4
|
SOURCE OF FUNDS (SEE INSTRUCTIONS)
|
|
|
||
OO (see Item 3)
|
|
|
|||
|
|
||||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEM 2(D) OR 2(E)
|
|
☐
|
||
|
|
||||
|
|
||||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
|
|
|
||
Delaware
|
|
|
|||
|
|
||||
NUMBER OF SHARES BENEFICIALLY OWNED BY EACH REPORTING PERSON WITH
|
7
|
SOLE VOTING POWER
|
|
|
|
4,119,161
|
|
|
|||
|
|
||||
8
|
SHARED VOTING POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
9
|
SOLE DISPOSITIVE POWER
|
|
|
||
4,119,161
|
|
|
|||
|
|
||||
10
|
SHARED DISPOSITIVE POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
|
|
|
||
4,119,161
|
|
|
|||
|
|
||||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES (SEE INSTRUCTIONS)
|
|
☐
|
||
|
|
||||
|
|
||||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
|
|
|
||
6.22 %
|
|
|
|||
|
|
||||
14
|
TYPE OF REPORTING PERSON
|
|
|
||
PN
|
|
|
|||
|
|
CUSIP No. 86722A103
|
13D
|
Page 6 of 19 Pages
|
1
|
NAMES OF REPORTING PERSONS
Jet Capital Management, L.L.C.
|
|
|
||
I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)
|
|
|
|||
02-0610560
|
|
|
|||
|
|
||||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
|
(a)
|
☐
|
||
(b)
|
See Item 5
|
||||
|
|
||||
3
|
SEC USE ONLY
|
|
|
||
|
|
|
|||
|
|
||||
4
|
SOURCE OF FUNDS (SEE INSTRUCTIONS)
|
|
|
||
OO (see Item 3)
|
|
|
|||
|
|
||||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEM 2(D) OR 2(E)
|
|
☐
|
||
|
|
||||
|
|
||||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
|
|
|
||
Delaware
|
|
|
|||
|
|
||||
NUMBER OF SHARES BENEFICIALLY OWNED BY EACH REPORTING PERSON WITH
|
7
|
SOLE VOTING POWER
|
|
|
|
2,960,304
|
|
|
|||
|
|
||||
8
|
SHARED VOTING POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
9
|
SOLE DISPOSITIVE POWER
|
|
|
||
2,960,304
|
|
|
|||
|
|
||||
10
|
SHARED DISPOSITIVE POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
|
|
|
||
2,960,304
|
|
|
|||
|
|
||||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES (SEE INSTRUCTIONS)
|
|
☐
|
||
|
|
||||
|
|
||||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
|
|
|
||
4.47 %
|
|
|
|||
|
|
||||
14
|
TYPE OF REPORTING PERSON
|
|
|
||
OO
|
|
|
|||
|
|
CUSIP No. 86722A103
|
13D
|
Page 7 of 19 Pages
|
1
|
NAMES OF REPORTING PERSONS
Alan Cooper
|
|
|
||
I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)
|
|
|
|||
Not applicable
|
|
|
|||
|
|
||||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
|
(a)
|
☐
|
||
(b)
|
See Item 5
|
||||
|
|
||||
3
|
SEC USE ONLY
|
|
|
||
|
|
|
|||
|
|
||||
4
|
SOURCE OF FUNDS (SEE INSTRUCTIONS)
|
|
|
||
OO (see Item 3)
|
|
|
|||
|
|
||||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEM 2(D) OR 2(E)
|
|
☐
|
||
|
|
||||
|
|
||||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
|
|
|
||
United States
|
|
|
|||
|
|
||||
NUMBER OF SHARES BENEFICIALLY OWNED BY EACH REPORTING PERSON WITH
|
7
|
SOLE VOTING POWER
|
|
|
|
None
|
|
|
|||
|
|
||||
8
|
SHARED VOTING POWER
|
|
|
||
4,119,161
|
|
|
|||
|
|
||||
9
|
SOLE DISPOSITIVE POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
10
|
SHARED DISPOSITIVE POWER
|
|
|
||
4,119,161
|
|
|
|||
|
|
||||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
|
|
|
||
4,119,161
|
|
|
|||
|
|
||||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES (SEE INSTRUCTIONS)
|
|
☐
|
||
|
|
||||
|
|
||||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
|
|
|
||
6.22%
|
|
|
|||
|
|
||||
14
|
TYPE OF REPORTING PERSON
|
|
|
||
IN
|
|
|
|||
|
|
CUSIP No. 86722A103
|
13D
|
Page 8 of 19 Pages
|
1
|
NAMES OF REPORTING PERSONS
Matthew Mark
|
|
|
||
I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)
|
|
|
|||
Not applicable
|
|
|
|||
|
|
||||
2
|
CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
|
(a)
|
☐
|
||
(b)
|
See Item 5
|
||||
|
|
||||
3
|
SEC USE ONLY
|
|
|
||
|
|
|
|||
|
|
||||
4
|
SOURCE OF FUNDS (SEE INSTRUCTIONS)
|
|
|
||
OO (see Item 3)
|
|
|
|||
|
|
||||
5
|
CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEM 2(D) OR 2(E)
|
|
☐
|
||
|
|
||||
|
|
||||
6
|
CITIZENSHIP OR PLACE OF ORGANIZATION
|
|
|
||
United States
|
|
|
|||
|
|
||||
NUMBER OF SHARES BENEFICIALLY OWNED BY EACH REPORTING PERSON WITH
|
7
|
SOLE VOTING POWER
|
|
|
|
None
|
|
|
|||
|
|
||||
8
|
SHARED VOTING POWER
|
|
|
||
4,119,161
|
|
|
|||
|
|
||||
9
|
SOLE DISPOSITIVE POWER
|
|
|
||
None
|
|
|
|||
|
|
||||
10
|
SHARED DISPOSITIVE POWER
|
|
|
||
4,119,161
|
|
|
|||
|
|
||||
11
|
AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
|
|
|
||
4,119,161
|
|
|
|||
|
|
||||
12
|
CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES (SEE INSTRUCTIONS)
|
|
☐
|
||
|
|
||||
|
|
||||
13
|
PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)
|
|
|
||
6.22%
|
|
|
|||
|
|
||||
14
|
TYPE OF REPORTING PERSON
|
|
|
||
IN
|
|
|
|||
|
|
Item 1. | Security and Issuer. |
Item 2. | Identity and Background. |
Item 3. | Source and Amount of Funds or Other Consideration. |
Item 4. | Purpose of Transaction. |
Item 5. | Interest in Securities of the Issuer. |
1 | Based on 66,217,462 shares of common stock outstanding on October 24, 2014, as reported in the Company’s Quarterly Report on Form 10-Q for the quester ended September 30, 2014. |
Item 6. | Contracts, Arrangements, Understandings or Relationships with Respect to Securities of the Issuer. |
Item 7. | Material to be Filed as Exhibits. |
99.1 | Agreement of joint filing pursuant to Rule 13d-1(f) promulgated under the Securities Exchange Act of 1934, as amended. |
99.2 | A letter dated February 20, 2015 from Matthew Mark to the Board of Directors of the Company. |
JET CAPITAL MASTER FUND, LP
|
|||
By:
|
Jet Capital Management, L.L.C.
|
||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
JET CAPITAL SPECIAL OPPORTUNITIES
MASTER FUND, LP
|
|||
By:
|
Jet Capital Management, L.L.C
|
||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
JET CAPITAL SRM MASTER FUND, LP
|
|||
By:
|
Jet Capital Management, L.L.C.
|
||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
JET CAPITAL INVESTORS, LP
|
|||
By:
|
Jet Capital G.P. L.L.C.
|
||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
JET CAPITAL MANAGEMENT, L.L.C.
|
|||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
Alan Cooper
|
||
/s/ Alan Cooper
|
Matthew Mark
|
||
/s/ Matthew Mark
|
Date
|
Number of Shares
|
Price Per Share
|
Cost
|
|||
None
|
Date
|
Number of Shares
|
Price Per Share
|
Cost
|
|||
1/22/2015
|
8,831
|
$ 17.44
|
$153,768
|
|||
1/23/2015
|
8,831
|
17.33
|
152,807
|
|||
1/26/2015
|
8,831
|
17.05
|
150,291
|
|||
1/27/2015
|
8,831
|
17.35
|
152,938
|
|||
1/28/2015
|
6,487
|
16.87
|
109,266
|
Date
|
Number of Shares
|
Price Per Share
|
Cost
|
|||
None
|
Date
|
Number of Shares
|
Price Per Share
|
Cost
|
|||
1/22/2015
|
1,566
|
$17.44
|
$27,267
|
|||
1/23/2015
|
1,566
|
17.33
|
27,097
|
|||
1/26/2015
|
1,566
|
17.05
|
26,651
|
|||
1/27/2015
|
1,566
|
17.35
|
27,120
|
|||
1/28/2015
|
1,150
|
16.87
|
19,370
|
Date
|
Number of Shares
|
Price Per Share
|
Cost
|
|||
1/2/2015
|
20,164
|
$19.34
|
$390,609
|
|||
1/5/2015
|
20,164
|
19.06
|
384,937
|
|||
1/6/2015
|
20,164
|
19.05
|
384,810
|
|||
1/7/2015
|
20,164
|
19.17
|
387,173
|
|||
1/8/2015
|
20,164
|
18.91
|
381,977
|
|||
1/12/2015
|
6,049
|
18.62
|
112,836
|
Date
|
Number of Shares
|
Price Per Share
|
Cost
|
|||
1/22/2015
|
383
|
$17.44
|
$6,668
|
|||
1/23/2015
|
383
|
17.33
|
6,627
|
|||
1/26/2015
|
383
|
17.05
|
6,518
|
|||
1/27/2015
|
383
|
17.35
|
6,632
|
|||
1/28/2015
|
281
|
16.87
|
4,733
|
Date
|
Number of Shares
|
Price Per Share
|
Cost
|
Date
|
Number of Shares
|
Price Per Share
|
Cost
|
|||
1/9/2015
|
16,690
|
$18.97
|
$316,023
|
|||
1/22/2015
|
4,220
|
17.44
|
73,479
|
|||
1/23/2015
|
4,220
|
17.33
|
73,020
|
|||
1/26/2015
|
4,220
|
17.05
|
71,818
|
|||
1/27/2015
|
4,220
|
17.35
|
73,083
|
|||
1/28/2015
|
3,100
|
16.87
|
52,215
|
JET CAPITAL MASTER FUND, LP
|
|||
By:
|
Jet Capital Management, L.L.C.
|
||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
JET CAPITAL SPECIAL OPPORTUNITIES
MASTER FUND, LP
|
|||
By:
|
Jet Capital Management, L.L.C
|
||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
JET CAPITAL SRM MASTER FUND, LP
|
|||
By:
|
Jet Capital Management, L.L.C.
|
||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
JET CAPITAL INVESTORS, LP
|
|||
By:
|
Jet Capital G.P. L.L.C.
|
||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
JET CAPITAL MANAGEMENT, L.L.C.
|
|||
By:
|
/s/ Matthew Mark
|
||
Name:
|
Matthew Mark
|
||
Title:
|
Managing Member
|
Alan Cooper
|
||
/s/ Alan Cooper
|
Matthew Mark
|
||
/s/ Matthew Mark
|
February 20, 2015
|
|
The Board of Directors
|
|
Suncoke Energy, Inc.
|
|
1011 Warrenville Road, Suite 600
|
|
Lisle, Illinois 60532
|
Sincerely Yours,
|
|
Mathew Mark
|
|
General Partner
|
SXCP Price
|
26.50
|
|||||||||||
Drop Down Proceeds
|
||||||||||||
SXC Remainng Dropdown EBITDA (run-rate)
|
$
|
99.0
|
||||||||||
Drop Down Multiple
|
8.0
|
x
|
||||||||||
Transaction Price
|
792.0
|
|||||||||||
Cash Portion of Consideration
|
75
|
%
|
||||||||||
Cash Consideration
|
594.0
|
|||||||||||
Assumed Taxable Gain1
|
294.0
|
|||||||||||
Net Proceeds1
|
491.1
|
|||||||||||
Net Proceeds per Share
|
$
|
7.55
|
||||||||||
SXCP Distributions to SXC Post Drop Downs 2
|
||||||||||||
Equity Stake Distribution
|
$
|
76.3
|
||||||||||
IDR Distribution
|
18.1
|
|||||||||||
Total Distribution to SXC
|
$
|
94.4
|
||||||||||
Corporate Overhead 3
|
$
|
(15.0
|
)
|
|||||||||
Taxable Net Income
|
$
|
79.4
|
||||||||||
Tax Rate 4
|
26.5
|
%
|
||||||||||
Distributable Cash Flow from SXCP Distributions
|
$
|
58.3
|
||||||||||
SXC Shares Outstanding (mm) 5
|
65.0
|
|||||||||||
SXCP Distributions to SXC
|
$
|
0.90
|
(1) | Assumes $300mm tax basis and 35% tax rate |
(2) | Assumes drop downs of remaining $99mm of EBITDA occurs at 8.0x EBITDA with 50%/50% debt/equity structure, 50% of equity units retained by SXC, 6.5% cost of debt and 1.1 coverage ratio |
(3) | Assumes corporate overhead reduced to $15mm in no growth scenario. |
(4) | Assumes 26.5% tax rate, in line with mid-point of management 2015 guidance |
(5) | Assumes completion of announced $20mm ASR at average price of $16.30 per share |