XML 73 R61.htm IDEA: XBRL DOCUMENT v3.4.0.3
Supplemental Guarantor Information (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2014
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales $ 1,518.8 $ 1,750.9        
Cost of products sold (exclusive of items shown separately below) 1,365.5 1,608.6        
Selling and administrative expenses (exclusive of items shown separately below) 63.5 69.2        
Depreciation 53.7 55.4        
Pension and OPEB expense (income) (11.9) (16.1)        
Total operating costs 1,470.8 1,717.1        
Operating profit (loss) 48.0 33.8        
Interest expense 42.8 43.9        
Impairment of Magnetation investment 0.0 (256.3)        
Other income (expense) (0.7) (16.7)        
Income (loss) before income taxes 4.5 (283.1)        
Income tax expense (benefit) 0.1 7.7        
Equity in net income (loss) of subsidiaries 0.0 0.0        
Net income (loss) 4.4 (290.8)        
Less: Net income attributable to noncontrolling interests 18.0 15.5        
Net income (loss) attributable to AK Steel Holding Corporation (13.6) (306.3)        
Other comprehensive income (loss) (1.0) (10.2)        
Comprehensive income (loss) attributable to AK Steel Holding Corporation (14.6) (316.5)        
Current assets:            
Cash and cash equivalents 56.6 70.2 $ 113.0 $ 56.6 $ 89.4 $ 70.2
Accounts receivable, net     488.7 444.9    
Inventory, net     1,068.9 1,226.3    
Other current assets     71.8 78.4    
Total current assets     1,742.4 1,806.2    
Property, plant and equipment     6,488.4 6,466.0    
Accumulated depreciation     (4,432.7) (4,379.5)    
Property, plant and equipment, net     2,055.7 2,086.5    
Investment in subsidiaries     0.0 0.0    
Inter-company accounts     0.0 0.0    
Other non-current assets     189.2 191.7    
TOTAL ASSETS     3,987.3 4,084.4    
Current liabilities:            
Accounts payable     643.3 703.4    
Accrued liabilities     270.0 261.5    
Current portion of pension and other postretirement benefit obligations     78.4 77.7    
Total current liabilities     991.7 1,042.6    
Non-current liabilities:            
Long-term debt     2,336.4 2,354.1    
Pension and other postretirement benefit obligations     1,132.4 1,146.9    
Other non-current liabilities     138.4 136.4    
TOTAL LIABILITIES     4,598.9 4,680.0    
Equity [Abstract]            
Total stockholders' equity (deficit)     (990.5) (977.6)    
Noncontrolling interests     378.9 382.0    
TOTAL EQUITY (DEFICIT)     (611.6) (595.6) (392.9) (77.0)
TOTAL LIABILITIES AND EQUITY (DEFICIT)     3,987.3 4,084.4    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 136.7 (2.7)        
Cash flows from investing activities:            
Capital investments (28.8) (28.3)        
Other investing items, net (0.1) (5.6)        
Net cash flows from investing activities (28.9) (33.9)        
Cash flows from financing activities:            
Net borrowings (payments) under credit facility (30.0) 75.0        
Inter-company activity 0.0 0.0        
SunCoke Middletown distributions to noncontrolling interest owners (21.1) (18.3)        
Other financing items, net (0.3) (0.9)        
Net cash flows from financing activities (51.4) 55.8        
Net increase (decrease) in cash and cash equivalents 56.4 19.2        
Cash and cash equivalents, beginning of period 56.6 70.2        
Cash and cash equivalents, end of period 113.0 89.4        
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) 1.3 1.7        
Depreciation 0.0 0.0        
Pension and OPEB expense (income) 0.0 0.0        
Total operating costs 1.3 1.7        
Operating profit (loss) (1.3) (1.7)        
Interest expense 0.0 0.0        
Impairment of Magnetation investment   0.0        
Other income (expense) 0.0 0.0        
Income (loss) before income taxes (1.3) (1.7)        
Income tax expense (benefit) 0.0 0.0        
Equity in net income (loss) of subsidiaries (11.1) (304.5)        
Net income (loss) (12.4) (306.2)        
Less: Net income attributable to noncontrolling interests 0.0 0.0        
Net income (loss) attributable to AK Steel Holding Corporation (12.4) (306.2)        
Other comprehensive income (loss) (1.0) (10.2)        
Comprehensive income (loss) attributable to AK Steel Holding Corporation (13.4) (316.4)        
Current assets:            
Cash and cash equivalents 0.0 0.0 0.0 0.0 0.0 0.0
Accounts receivable, net     0.0 0.0    
Inventory, net     0.0 0.0    
Other current assets     0.0 0.0    
Total current assets     0.0 0.0    
Property, plant and equipment     0.0 0.0    
Accumulated depreciation     0.0 0.0    
Property, plant and equipment, net     0.0 0.0    
Investment in subsidiaries     (3,311.1) (3,541.0)    
Inter-company accounts     2,320.6 2,563.4    
Other non-current assets     0.0 0.0    
TOTAL ASSETS     (990.5) (977.6)    
Current liabilities:            
Accounts payable     0.0 0.0    
Accrued liabilities     0.0 0.0    
Current portion of pension and other postretirement benefit obligations     0.0 0.0    
Total current liabilities     0.0 0.0    
Non-current liabilities:            
Long-term debt     0.0 0.0    
Pension and other postretirement benefit obligations     0.0 0.0    
Other non-current liabilities     0.0 0.0    
TOTAL LIABILITIES     0.0 0.0    
Equity [Abstract]            
Total stockholders' equity (deficit)     (990.5) (977.6)    
Noncontrolling interests     0.0 0.0    
TOTAL EQUITY (DEFICIT)     (990.5) (977.6)    
TOTAL LIABILITIES AND EQUITY (DEFICIT)     (990.5) (977.6)    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities (1.3) (1.4)        
Cash flows from investing activities:            
Capital investments 0.0 0.0        
Other investing items, net 0.0 0.0        
Net cash flows from investing activities 0.0 0.0        
Cash flows from financing activities:            
Net borrowings (payments) under credit facility 0.0 0.0        
Inter-company activity 1.6 2.3        
SunCoke Middletown distributions to noncontrolling interest owners 0.0 0.0        
Other financing items, net (0.3) (0.9)        
Net cash flows from financing activities 1.3 1.4        
Net increase (decrease) in cash and cash equivalents 0.0 0.0        
Cash and cash equivalents, beginning of period 0.0 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 1,468.2 1,702.5        
Cost of products sold (exclusive of items shown separately below) 1,351.3 1,609.4        
Selling and administrative expenses (exclusive of items shown separately below) 64.5 70.8        
Depreciation 46.4 48.4        
Pension and OPEB expense (income) (11.9) (16.1)        
Total operating costs 1,450.3 1,712.5        
Operating profit (loss) 17.9 (10.0)        
Interest expense 42.3 43.4        
Impairment of Magnetation investment   0.0        
Other income (expense) (4.1) (2.6)        
Income (loss) before income taxes (28.5) (56.0)        
Income tax expense (benefit) (6.1) 1.5        
Equity in net income (loss) of subsidiaries 10.1 (247.0)        
Net income (loss) (12.3) (304.5)        
Less: Net income attributable to noncontrolling interests 0.0 0.0        
Net income (loss) attributable to AK Steel Holding Corporation (12.3) (304.5)        
Other comprehensive income (loss) (1.0) (10.2)        
Comprehensive income (loss) attributable to AK Steel Holding Corporation (13.3) (314.7)        
Current assets:            
Cash and cash equivalents 27.0 28.5 85.9 27.0 35.0 28.5
Accounts receivable, net     452.9 411.9    
Inventory, net     992.6 1,149.6    
Other current assets     68.0 75.6    
Total current assets     1,599.4 1,664.1    
Property, plant and equipment     5,785.5 5,763.8    
Accumulated depreciation     (4,264.1) (4,218.0)    
Property, plant and equipment, net     1,521.4 1,545.8    
Investment in subsidiaries     1,380.2 1,346.0    
Inter-company accounts     (3,390.4) (3,600.9)    
Other non-current assets     121.2 125.6    
TOTAL ASSETS     1,231.8 1,080.6    
Current liabilities:            
Accounts payable     609.8 669.0    
Accrued liabilities     252.4 242.3    
Current portion of pension and other postretirement benefit obligations     78.1 77.3    
Total current liabilities     940.3 988.6    
Non-current liabilities:            
Long-term debt     2,336.4 2,354.1    
Pension and other postretirement benefit obligations     1,129.0 1,143.6    
Other non-current liabilities     137.2 135.3    
TOTAL LIABILITIES     4,542.9 4,621.6    
Equity [Abstract]            
Total stockholders' equity (deficit)     (3,311.1) (3,541.0)    
Noncontrolling interests     0.0 0.0    
TOTAL EQUITY (DEFICIT)     (3,311.1) (3,541.0)    
TOTAL LIABILITIES AND EQUITY (DEFICIT)     1,231.8 1,080.6    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 108.1 (40.7)        
Cash flows from investing activities:            
Capital investments (27.2) (26.2)        
Other investing items, net 0.0 (5.7)        
Net cash flows from investing activities (27.2) (31.9)        
Cash flows from financing activities:            
Net borrowings (payments) under credit facility (30.0) 75.0        
Inter-company activity 8.0 4.1        
SunCoke Middletown distributions to noncontrolling interest owners 0.0 0.0        
Other financing items, net 0.0 0.0        
Net cash flows from financing activities (22.0) 79.1        
Net increase (decrease) in cash and cash equivalents 58.9 6.5        
Cash and cash equivalents, beginning of period 27.0 28.5        
Cash and cash equivalents, end of period 85.9 35.0        
Guarantor Subsidiaries [Member]            
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 58.7 65.8        
Cost of products sold (exclusive of items shown separately below) 39.8 44.8        
Selling and administrative expenses (exclusive of items shown separately below) 2.6 3.0        
Depreciation 1.0 1.0        
Pension and OPEB expense (income) 0.0 0.0        
Total operating costs 43.4 48.8        
Operating profit (loss) 15.3 17.0        
Interest expense 0.0 0.0        
Impairment of Magnetation investment   0.0        
Other income (expense) 2.0 1.6        
Income (loss) before income taxes 17.3 18.6        
Income tax expense (benefit) 6.6 7.5        
Equity in net income (loss) of subsidiaries 0.0 0.0        
Net income (loss) 10.7 11.1        
Less: Net income attributable to noncontrolling interests 0.0 0.0        
Net income (loss) attributable to AK Steel Holding Corporation 10.7 11.1        
Other comprehensive income (loss) 0.0 0.0        
Comprehensive income (loss) attributable to AK Steel Holding Corporation 10.7 11.1        
Current assets:            
Cash and cash equivalents 0.0 0.5 0.1 0.0 0.1 0.5
Accounts receivable, net     25.8 23.5    
Inventory, net     24.8 26.1    
Other current assets     0.4 0.3    
Total current assets     51.1 49.9    
Property, plant and equipment     103.5 103.1    
Accumulated depreciation     (76.5) (75.4)    
Property, plant and equipment, net     27.0 27.7    
Investment in subsidiaries     0.0 0.0    
Inter-company accounts     1,441.6 1,403.0    
Other non-current assets     32.8 33.0    
TOTAL ASSETS     1,552.5 1,513.6    
Current liabilities:            
Accounts payable     6.4 6.3    
Accrued liabilities     2.2 2.8    
Current portion of pension and other postretirement benefit obligations     0.0 0.0    
Total current liabilities     8.6 9.1    
Non-current liabilities:            
Long-term debt     0.0 0.0    
Pension and other postretirement benefit obligations     0.0 0.0    
Other non-current liabilities     0.0 0.0    
TOTAL LIABILITIES     8.6 9.1    
Equity [Abstract]            
Total stockholders' equity (deficit)     1,543.9 1,504.5    
Noncontrolling interests     0.0 0.0    
TOTAL EQUITY (DEFICIT)     1,543.9 1,504.5    
TOTAL LIABILITIES AND EQUITY (DEFICIT)     1,552.5 1,513.6    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 10.7 11.2        
Cash flows from investing activities:            
Capital investments (0.7) (0.8)        
Other investing items, net 0.0 0.0        
Net cash flows from investing activities (0.7) (0.8)        
Cash flows from financing activities:            
Net borrowings (payments) under credit facility 0.0 0.0        
Inter-company activity (9.9) (10.8)        
SunCoke Middletown distributions to noncontrolling interest owners 0.0 0.0        
Other financing items, net 0.0 0.0        
Net cash flows from financing activities (9.9) (10.8)        
Net increase (decrease) in cash and cash equivalents 0.1 (0.4)        
Cash and cash equivalents, beginning of period 0.0 0.5        
Cash and cash equivalents, end of period 0.1 0.1        
Other Non-Guarantor Subsidiaries [Member]            
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 118.1 124.4        
Cost of products sold (exclusive of items shown separately below) 87.7 95.1        
Selling and administrative expenses (exclusive of items shown separately below) 6.5 6.6        
Depreciation 6.3 6.0        
Pension and OPEB expense (income) 0.0 0.0        
Total operating costs 100.5 107.7        
Operating profit (loss) 17.6 16.7        
Interest expense 0.5 0.5        
Impairment of Magnetation investment   (256.3)        
Other income (expense) 1.4 (15.7)        
Income (loss) before income taxes 18.5 (255.8)        
Income tax expense (benefit) 0.2 (6.1)        
Equity in net income (loss) of subsidiaries 0.0 0.0        
Net income (loss) 18.3 (249.7)        
Less: Net income attributable to noncontrolling interests 18.0 15.5        
Net income (loss) attributable to AK Steel Holding Corporation 0.3 (265.2)        
Other comprehensive income (loss) 1.5 (3.2)        
Comprehensive income (loss) attributable to AK Steel Holding Corporation 1.8 (268.4)        
Current assets:            
Cash and cash equivalents 29.6 41.2 27.0 29.6 54.3 41.2
Accounts receivable, net     35.5 32.0    
Inventory, net     63.2 60.6    
Other current assets     3.4 2.5    
Total current assets     129.1 124.7    
Property, plant and equipment     599.4 599.1    
Accumulated depreciation     (92.1) (86.1)    
Property, plant and equipment, net     507.3 513.0    
Investment in subsidiaries     0.0 0.0    
Inter-company accounts     (401.0) (390.8)    
Other non-current assets     35.2 33.1    
TOTAL ASSETS     270.6 280.0    
Current liabilities:            
Accounts payable     27.8 29.1    
Accrued liabilities     15.4 16.4    
Current portion of pension and other postretirement benefit obligations     0.3 0.4    
Total current liabilities     43.5 45.9    
Non-current liabilities:            
Long-term debt     0.0 0.0    
Pension and other postretirement benefit obligations     3.4 3.3    
Other non-current liabilities     1.2 1.1    
TOTAL LIABILITIES     48.1 50.3    
Equity [Abstract]            
Total stockholders' equity (deficit)     (156.4) (152.3)    
Noncontrolling interests     378.9 382.0    
TOTAL EQUITY (DEFICIT)     222.5 229.7    
TOTAL LIABILITIES AND EQUITY (DEFICIT)     270.6 280.0    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 15.1 32.3        
Cash flows from investing activities:            
Capital investments (0.9) (1.3)        
Other investing items, net (0.1) 0.1        
Net cash flows from investing activities (1.0) (1.2)        
Cash flows from financing activities:            
Net borrowings (payments) under credit facility 0.0 0.0        
Inter-company activity 4.4 0.3        
SunCoke Middletown distributions to noncontrolling interest owners (21.1) (18.3)        
Other financing items, net 0.0 0.0        
Net cash flows from financing activities (16.7) (18.0)        
Net increase (decrease) in cash and cash equivalents (2.6) 13.1        
Cash and cash equivalents, beginning of period 29.6 41.2        
Cash and cash equivalents, end of period 27.0 54.3        
Eliminations [Member]            
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales (126.2) (141.8)        
Cost of products sold (exclusive of items shown separately below) (113.3) (140.7)        
Selling and administrative expenses (exclusive of items shown separately below) (11.4) (12.9)        
Depreciation 0.0 0.0        
Pension and OPEB expense (income) 0.0 0.0        
Total operating costs (124.7) (153.6)        
Operating profit (loss) (1.5) 11.8        
Interest expense 0.0 0.0        
Impairment of Magnetation investment   0.0        
Other income (expense) 0.0 0.0        
Income (loss) before income taxes (1.5) 11.8        
Income tax expense (benefit) (0.6) 4.8        
Equity in net income (loss) of subsidiaries 1.0 551.5        
Net income (loss) 0.1 558.5        
Less: Net income attributable to noncontrolling interests 0.0 0.0        
Net income (loss) attributable to AK Steel Holding Corporation 0.1 558.5        
Other comprehensive income (loss) (0.5) 13.4        
Comprehensive income (loss) attributable to AK Steel Holding Corporation (0.4) 571.9        
Current assets:            
Cash and cash equivalents 0.0 0.0 0.0 0.0 $ 0.0 $ 0.0
Accounts receivable, net     (25.5) (22.5)    
Inventory, net     (11.7) (10.0)    
Other current assets     0.0 0.0    
Total current assets     (37.2) (32.5)    
Property, plant and equipment     0.0 0.0    
Accumulated depreciation     0.0 0.0    
Property, plant and equipment, net     0.0 0.0    
Investment in subsidiaries     1,930.9 2,195.0    
Inter-company accounts     29.2 25.3    
Other non-current assets     0.0 0.0    
TOTAL ASSETS     1,922.9 2,187.8    
Current liabilities:            
Accounts payable     (0.7) (1.0)    
Accrued liabilities     0.0 0.0    
Current portion of pension and other postretirement benefit obligations     0.0 0.0    
Total current liabilities     (0.7) (1.0)    
Non-current liabilities:            
Long-term debt     0.0 0.0    
Pension and other postretirement benefit obligations     0.0 0.0    
Other non-current liabilities     0.0 0.0    
TOTAL LIABILITIES     (0.7) (1.0)    
Equity [Abstract]            
Total stockholders' equity (deficit)     1,923.6 2,188.8    
Noncontrolling interests     0.0 0.0    
TOTAL EQUITY (DEFICIT)     1,923.6 2,188.8    
TOTAL LIABILITIES AND EQUITY (DEFICIT)     $ 1,922.9 $ 2,187.8    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 4.1 (4.1)        
Cash flows from investing activities:            
Capital investments 0.0 0.0        
Other investing items, net 0.0 0.0        
Net cash flows from investing activities 0.0 0.0        
Cash flows from financing activities:            
Net borrowings (payments) under credit facility 0.0 0.0        
Inter-company activity (4.1) 4.1        
SunCoke Middletown distributions to noncontrolling interest owners 0.0 0.0        
Other financing items, net 0.0 0.0        
Net cash flows from financing activities (4.1) 4.1        
Net increase (decrease) in cash and cash equivalents 0.0 0.0        
Cash and cash equivalents, beginning of period 0.0 0.0        
Cash and cash equivalents, end of period $ 0.0 $ 0.0        
Senior Secured Notes Due December 2018 [Member]            
Condensed Financial Statements, Captions [Line Items]            
Debt Instrument, Interest Rate, Stated Percentage     8.75% 8.75%    
Senior Notes Due May 2020 [Member]            
Condensed Financial Statements, Captions [Line Items]            
Debt Instrument, Interest Rate, Stated Percentage     7.625% 7.625%    
Senior Notes Due October 2021 [Member]            
Condensed Financial Statements, Captions [Line Items]            
Debt Instrument, Interest Rate, Stated Percentage     7.625% 7.625%    
Senior Notes Due April 2022 [Member]            
Condensed Financial Statements, Captions [Line Items]            
Debt Instrument, Interest Rate, Stated Percentage     8.375% 8.375%    
Exchangeable Senior Notes Due November 2019 [Member]            
Condensed Financial Statements, Captions [Line Items]            
Debt Instrument, Interest Rate, Stated Percentage     5.00% 5.00%