XML 79 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplementary Guarantor Information (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales $ 1,658.9 $ 1,533.4        
Cost of products sold (exclusive of item shown separately below) 1,463.7 1,276.9        
Selling and administrative expenses (exclusive of item shown separately below) 76.7 71.7        
Depreciation 54.9 55.1        
Total operating costs 1,595.3 1,403.7        
Operating profit (loss) 63.6 129.7        
Interest expense 37.6 39.4        
Pension and OPEB (income) expense (10.0) (18.1)        
Other (income) expense (3.9) 7.8        
Income (loss) before income taxes 39.9 100.6        
Income tax expense (benefit) (4.9) 0.0        
Equity in net income (loss) of subsidiaries 0.0 0.0        
Net income 44.8 100.6        
Less: Net income attributable to noncontrolling interests 16.1 16.2        
Net income attributable to AK Steel Holding Corporation 28.7 84.4        
Other comprehensive income (loss) (6.7) (20.1)        
Comprehensive income attributable to AK Steel Holding Corporation 22.0 64.3        
Current assets:            
Cash and cash equivalents 44.5 185.7 $ 44.5 $ 38.0 $ 185.7 $ 173.2
Accounts receivable, net     619.8 517.8    
Inventory     1,334.0 1,385.0    
Other current assets     96.4 130.3    
Total current assets     2,094.7 2,071.1    
Property, plant and equipment     6,850.7 6,831.8    
Accumulated depreciation     (4,899.7) (4,845.6)    
Property, plant and equipment, net     1,951.0 1,986.2    
Investment in subsidiaries     0.0 0.0    
Inter-company accounts     0.0 0.0    
Other non-current assets     412.0 417.5    
TOTAL ASSETS     4,457.7 4,474.8    
Current liabilities:            
Accounts payable     728.6 690.4    
Accrued liabilities     234.1 270.5    
Current portion of pension and other postretirement benefit obligations     39.7 40.1    
Total current liabilities     1,002.4 1,001.0    
Non-current liabilities:            
Long-term debt     2,103.3 2,110.1    
Pension and other postretirement benefit obligations     869.2 894.2    
Inter-company accounts     0.0 0.0    
Other non-current liabilities     150.9 168.9    
TOTAL LIABILITIES     4,125.8 4,174.2    
Equity [Abstract]            
Total stockholders' equity (deficit)     (19.1) (44.6)    
Noncontrolling interests     351.0 345.2    
TOTAL EQUITY     331.9 300.6 218.4 149.8
TOTAL LIABILITIES AND EQUITY     4,457.7 4,474.8    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 65.6 36.3        
Cash flows from investing activities:            
Capital investments (37.9) (32.5)        
Other investing items, net 0.0 1.5        
Net cash flows from investing activities (37.9) (31.0)        
Cash flows from financing activities:            
Net borrowings (payments) under credit facility (10.0) 0.0        
Proceeds from issuance of long-term debt 0.0 400.0        
Redemption of long-term debt 0.0 (367.5)        
Debt issuance costs 0.0 (7.8)        
Inter-company activity 0.0 0.0        
SunCoke Middletown distributions to noncontrolling interest owners (10.3) (15.1)        
Other financing items, net (0.9) (2.4)        
Net cash flows from financing activities (21.2) 7.2        
Net increase (decrease) in cash and cash equivalents 6.5 12.5        
Cash and cash equivalents, beginning of period 38.0 173.2        
Cash and cash equivalents, end of period 44.5 185.7        
AK Holding [Member]            
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 0.0 0.0        
Cost of products sold (exclusive of item shown separately below) 0.0 0.0        
Selling and administrative expenses (exclusive of item shown separately below) 1.3 1.4        
Depreciation 0.0 0.0        
Total operating costs 1.3 1.4        
Operating profit (loss) (1.3) (1.4)        
Interest expense 0.0 0.0        
Pension and OPEB (income) expense 0.0 0.0        
Other (income) expense 0.0 0.0        
Income (loss) before income taxes (1.3) (1.4)        
Income tax expense (benefit) 0.0 0.0        
Equity in net income (loss) of subsidiaries 30.0 85.8        
Net income 28.7 84.4        
Less: Net income attributable to noncontrolling interests 0.0 0.0        
Net income attributable to AK Steel Holding Corporation 28.7 84.4        
Other comprehensive income (loss) (6.7) (20.1)        
Comprehensive income attributable to AK Steel Holding Corporation 22.0 64.3        
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     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     (3,170.1) (3,127.4)    
Inter-company accounts     3,151.0 3,082.8    
Other non-current assets     0.0 0.0    
TOTAL ASSETS     (19.1) (44.6)    
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    
Inter-company accounts     0.0 0.0    
Other non-current liabilities     0.0 0.0    
TOTAL LIABILITIES     0.0 0.0    
Equity [Abstract]            
Total stockholders' equity (deficit)     (19.1) (44.6)    
Noncontrolling interests     0.0 0.0    
TOTAL EQUITY     (19.1) (44.6)    
TOTAL LIABILITIES AND EQUITY     (19.1) (44.6)    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities (1.0) (1.1)        
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          
Proceeds from issuance of long-term debt   0.0        
Redemption of long-term debt   0.0        
Debt issuance costs   0.0        
Inter-company activity 2.0 3.6        
SunCoke Middletown distributions to noncontrolling interest owners 0.0 0.0        
Other financing items, net (1.0) (2.5)        
Net cash flows from financing activities 1.0 1.1        
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        
AK Steel [Member]            
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 1,503.0 1,473.6        
Cost of products sold (exclusive of item shown separately below) 1,353.4 1,258.0        
Selling and administrative expenses (exclusive of item shown separately below) 74.9 72.8        
Depreciation 43.4 47.2        
Total operating costs 1,471.7 1,378.0        
Operating profit (loss) 31.3 95.6        
Interest expense 36.4 39.0        
Pension and OPEB (income) expense (10.0) (18.1)        
Other (income) expense 1.2 11.4        
Income (loss) before income taxes 3.7 63.3        
Income tax expense (benefit) (11.9) (8.6)        
Equity in net income (loss) of subsidiaries 14.4 13.9        
Net income 30.0 85.8        
Less: Net income attributable to noncontrolling interests 0.0 0.0        
Net income attributable to AK Steel Holding Corporation 30.0 85.8        
Other comprehensive income (loss) (6.7) (20.1)        
Comprehensive income attributable to AK Steel Holding Corporation 23.3 65.7        
Current assets:            
Cash and cash equivalents 14.5 147.9 12.7 14.5 161.1 147.9
Accounts receivable, net     499.0 432.4    
Inventory     1,202.3 1,231.5    
Other current assets     89.1 124.7    
Total current assets     1,803.1 1,803.1    
Property, plant and equipment     6,019.5 6,004.0    
Accumulated depreciation     (4,663.8) (4,620.8)    
Property, plant and equipment, net     1,355.7 1,383.2    
Investment in subsidiaries     1,886.9 1,844.9    
Inter-company accounts     0.0 0.0    
Other non-current assets     60.7 66.3    
TOTAL ASSETS     5,106.4 5,097.5    
Current liabilities:            
Accounts payable     661.7 623.3    
Accrued liabilities     195.3 228.2    
Current portion of pension and other postretirement benefit obligations     39.3 39.7    
Total current liabilities     896.3 891.2    
Non-current liabilities:            
Long-term debt     2,103.3 2,110.1    
Pension and other postretirement benefit obligations     865.7 890.8    
Inter-company accounts     4,294.5 4,199.6    
Other non-current liabilities     116.7 133.2    
TOTAL LIABILITIES     8,276.5 8,224.9    
Equity [Abstract]            
Total stockholders' equity (deficit)     (3,170.1) (3,127.4)    
Noncontrolling interests     0.0 0.0    
TOTAL EQUITY     (3,170.1) (3,127.4)    
TOTAL LIABILITIES AND EQUITY     5,106.4 5,097.5    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 45.7 16.0        
Cash flows from investing activities:            
Capital investments (31.4) (30.6)        
Other investing items, net 0.0 1.4        
Net cash flows from investing activities (31.4) (29.2)        
Cash flows from financing activities:            
Net borrowings (payments) under credit facility (10.0)          
Proceeds from issuance of long-term debt   400.0        
Redemption of long-term debt   (367.5)        
Debt issuance costs   (7.8)        
Inter-company activity (6.2) 1.6        
SunCoke Middletown distributions to noncontrolling interest owners 0.0 0.0        
Other financing items, net 0.1 0.1        
Net cash flows from financing activities (16.1) 26.4        
Net increase (decrease) in cash and cash equivalents (1.8) 13.2        
Cash and cash equivalents, beginning of period 14.5 147.9        
Cash and cash equivalents, end of period 12.7 161.1        
Guarantor Subsidiaries [Member]            
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 77.1 72.3        
Cost of products sold (exclusive of item shown separately below) 54.6 46.5        
Selling and administrative expenses (exclusive of item shown separately below) 3.6 3.2        
Depreciation 2.0 2.0        
Total operating costs 60.2 51.7        
Operating profit (loss) 16.9 20.6        
Interest expense 0.0 0.0        
Pension and OPEB (income) expense 0.0        
Other (income) expense (3.5) (2.4)        
Income (loss) before income taxes 20.4 23.0        
Income tax expense (benefit) 5.1 8.8        
Equity in net income (loss) of subsidiaries 0.0 0.0        
Net income 15.3 14.2        
Less: Net income attributable to noncontrolling interests 0.0 0.0        
Net income attributable to AK Steel Holding Corporation 15.3 14.2        
Other comprehensive income (loss) 0.0 0.0        
Comprehensive income attributable to AK Steel Holding Corporation 15.3 14.2        
Current assets:            
Cash and cash equivalents 7.2 4.4 4.1 7.2 2.6 4.4
Accounts receivable, net     38.6 33.2    
Inventory     57.6 55.1    
Other current assets     0.1 0.2    
Total current assets     100.4 95.7    
Property, plant and equipment     182.3 181.5    
Accumulated depreciation     (96.8) (94.8)    
Property, plant and equipment, net     85.5 86.7    
Investment in subsidiaries     0.0 0.0    
Inter-company accounts     1,565.7 1,523.1    
Other non-current assets     33.1 33.0    
TOTAL ASSETS     1,784.7 1,738.5    
Current liabilities:            
Accounts payable     21.0 17.9    
Accrued liabilities     6.7 7.8    
Current portion of pension and other postretirement benefit obligations     0.0 0.0    
Total current liabilities     27.7 25.7    
Non-current liabilities:            
Long-term debt     0.0 0.0    
Pension and other postretirement benefit obligations     0.0 0.0    
Inter-company accounts     0.0 0.0    
Other non-current liabilities     0.0 1.0    
TOTAL LIABILITIES     27.7 26.7    
Equity [Abstract]            
Total stockholders' equity (deficit)     1,757.0 1,711.8    
Noncontrolling interests     0.0 0.0    
TOTAL EQUITY     1,757.0 1,711.8    
TOTAL LIABILITIES AND EQUITY     1,784.7 1,738.5    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 4.8 1.1        
Cash flows from investing activities:            
Capital investments (0.9) (1.4)        
Other investing items, net 0.0 0.0        
Net cash flows from investing activities (0.9) (1.4)        
Cash flows from financing activities:            
Net borrowings (payments) 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        
Inter-company activity (7.0) (1.5)        
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 (7.0) (1.5)        
Net increase (decrease) in cash and cash equivalents (3.1) (1.8)        
Cash and cash equivalents, beginning of period 7.2 4.4        
Cash and cash equivalents, end of period 4.1 2.6        
Other Non-Guarantor Subsidiaries [Member]            
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales 208.7 91.4        
Cost of products sold (exclusive of item shown separately below) 171.7 62.8        
Selling and administrative expenses (exclusive of item shown separately below) 8.7 5.5        
Depreciation 9.5 5.9        
Total operating costs 189.9 74.2        
Operating profit (loss) 18.8 17.2        
Interest expense 1.2 0.4        
Pension and OPEB (income) expense 0.0        
Other (income) expense (1.6) (1.2)        
Income (loss) before income taxes 19.2 18.0        
Income tax expense (benefit) 2.4 0.7        
Equity in net income (loss) of subsidiaries 0.0 0.1        
Net income 16.8 17.4        
Less: Net income attributable to noncontrolling interests 16.1 16.2        
Net income attributable to AK Steel Holding Corporation 0.7 1.2        
Other comprehensive income (loss) 1.1 0.3        
Comprehensive income attributable to AK Steel Holding Corporation 1.8 1.5        
Current assets:            
Cash and cash equivalents 16.3 20.9 27.7 16.3 22.0 20.9
Accounts receivable, net     103.4 65.4    
Inventory     86.1 108.3    
Other current assets     7.2 5.4    
Total current assets     224.4 195.4    
Property, plant and equipment     648.9 646.3    
Accumulated depreciation     (139.1) (130.0)    
Property, plant and equipment, net     509.8 516.3    
Investment in subsidiaries     67.5 67.5    
Inter-company accounts     0.0 0.0    
Other non-current assets     318.2 318.2    
TOTAL ASSETS     1,119.9 1,097.4    
Current liabilities:            
Accounts payable     50.6 50.9    
Accrued liabilities     32.1 34.5    
Current portion of pension and other postretirement benefit obligations     0.4 0.4    
Total current liabilities     83.1 85.8    
Non-current liabilities:            
Long-term debt     0.0 0.0    
Pension and other postretirement benefit obligations     3.5 3.4    
Inter-company accounts     510.8 489.1    
Other non-current liabilities     34.2 34.7    
TOTAL LIABILITIES     631.6 613.0    
Equity [Abstract]            
Total stockholders' equity (deficit)     137.3 139.2    
Noncontrolling interests     351.0 345.2    
TOTAL EQUITY     488.3 484.4    
TOTAL LIABILITIES AND EQUITY     1,119.9 1,097.4    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 11.1 21.4        
Cash flows from investing activities:            
Capital investments (5.6) (0.5)        
Other investing items, net 0.0 0.1        
Net cash flows from investing activities (5.6) (0.4)        
Cash flows from financing activities:            
Net borrowings (payments) 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        
Inter-company activity 16.2 (4.8)        
SunCoke Middletown distributions to noncontrolling interest owners (10.3) (15.1)        
Other financing items, net 0.0 0.0        
Net cash flows from financing activities 5.9 (19.9)        
Net increase (decrease) in cash and cash equivalents 11.4 1.1        
Cash and cash equivalents, beginning of period 16.3 20.9        
Cash and cash equivalents, end of period 27.7 22.0        
Consolidation, Eliminations [Member]            
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]            
Net sales (129.9) (103.9)        
Cost of products sold (exclusive of item shown separately below) (116.0) (90.4)        
Selling and administrative expenses (exclusive of item shown separately below) (11.8) (11.2)        
Depreciation 0.0 0.0        
Total operating costs (127.8) (101.6)        
Operating profit (loss) (2.1) (2.3)        
Interest expense 0.0 0.0        
Pension and OPEB (income) expense 0.0        
Other (income) expense 0.0 0.0        
Income (loss) before income taxes (2.1) (2.3)        
Income tax expense (benefit) (0.5) (0.9)        
Equity in net income (loss) of subsidiaries (44.4) (99.8)        
Net income (46.0) (101.2)        
Less: Net income attributable to noncontrolling interests 0.0 0.0        
Net income attributable to AK Steel Holding Corporation (46.0) (101.2)        
Other comprehensive income (loss) 5.6 19.8        
Comprehensive income attributable to AK Steel Holding Corporation (40.4) (81.4)        
Current assets:            
Cash and cash equivalents 0.0 0.0 0.0 0.0 $ 0.0 $ 0.0
Accounts receivable, net     (21.2) (13.2)    
Inventory     (12.0) (9.9)    
Other current assets     0.0 0.0    
Total current assets     (33.2) (23.1)    
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     1,215.7 1,215.0    
Inter-company accounts     (4,716.7) (4,605.9)    
Other non-current assets     0.0 0.0    
TOTAL ASSETS     (3,534.2) (3,414.0)    
Current liabilities:            
Accounts payable     (4.7) (1.7)    
Accrued liabilities     0.0 0.0    
Current portion of pension and other postretirement benefit obligations     0.0 0.0    
Total current liabilities     (4.7) (1.7)    
Non-current liabilities:            
Long-term debt     0.0 0.0    
Pension and other postretirement benefit obligations     0.0 0.0    
Inter-company accounts     (4,805.3) (4,688.7)    
Other non-current liabilities     0.0 0.0    
TOTAL LIABILITIES     (4,810.0) (4,690.4)    
Equity [Abstract]            
Total stockholders' equity (deficit)     1,275.8 1,276.4    
Noncontrolling interests     0.0 0.0    
TOTAL EQUITY     1,275.8 1,276.4    
TOTAL LIABILITIES AND EQUITY     $ (3,534.2) $ (3,414.0)    
Condensed Consolidated Statements of Cash Flows [Abstract]            
Net cash flows from operating activities 5.0 (1.1)        
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          
Proceeds from issuance of long-term debt   0.0        
Redemption of long-term debt   0.0        
Debt issuance costs   0.0        
Inter-company activity (5.0) 1.1        
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 (5.0) 1.1        
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