XML 28 R64.htm IDEA: XBRL DOCUMENT v3.19.3
Supplementary Guarantor Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]          
Net sales $ 1,535.5 $ 1,735.6 $ 4,913.7 $ 5,141.1  
Cost of products sold (exclusive of items shown separately below) 1,366.0 1,486.2 4,280.4 4,462.6  
Selling and administrative expenses 71.0 79.6 222.9 235.8  
Depreciation 47.4 55.0 147.4 164.8  
Ashland Works closure 0.0 0.0 64.1 0.0  
Total operating costs 1,484.4 1,620.8 4,714.8 4,863.2  
Operating profit (loss) 51.1 114.8 198.9 277.9  
Interest expense 37.0 37.8 112.0 113.3  
Pension and OPEB (income) expense (6.8) (10.0) (7.2) (30.0)  
Other (income) expense 0.7 0.7 (16.5) (3.4)  
Income (loss) before income taxes 20.2 86.3 110.6 198.0  
Income tax expense (benefit) 0.3 1.4 2.7 (4.0)  
Equity in net income (loss) of subsidiaries 0.0 0.0 0.0 0.0  
Net income 19.9 84.9 107.9 202.0  
Less: Net income attributable to noncontrolling interests 17.1 17.7 42.8 49.5  
Net income attributable to AK Steel Holding Corporation 2.8 67.2 65.1 152.5  
Other comprehensive income (loss) (5.4) (0.9) (37.3) (18.3)  
Comprehensive income (loss) attributable to AK Steel Holding Corporation (2.6) 66.3 27.8 134.2  
Current assets:          
Cash and cash equivalents 30.8   30.8   $ 48.6
Accounts receivable, net 624.4   624.4   635.8
Inventory 1,362.7   1,362.7   1,419.9
Other current assets 48.3   48.3   97.0
Total current assets 2,066.2   2,066.2   2,201.3
Property, plant and equipment 7,094.0   7,094.0   6,969.2
Accumulated depreciation (5,201.8)   (5,201.8)   (5,057.6)
Property, plant and equipment, net 1,892.2   1,892.2   1,911.6
Investment in subsidiaries 0.0   0.0   0.0
Inter-company accounts 0.0   0.0   0.0
Operating lease assets 253.4   253.4   0.0
Other non-current assets 392.8   392.8   402.8
TOTAL ASSETS 4,604.6   4,604.6   4,515.7
Current liabilities:          
Accounts payable 676.0   676.0   801.0
Accrued liabilities 234.7   234.7   288.9
Current portion of operating lease liabilities 53.6   53.6   0.0
Current portion of pension and other postretirement benefit obligations 37.3   37.3   38.7
Total current liabilities 1,001.6   1,001.6   1,128.6
Non-current liabilities:          
Long-term debt 1,969.7   1,969.7   1,993.7
Long-term operating lease liabilities 219.1   219.1   0.0
Pension and other postretirement benefit obligations 785.0   785.0   829.9
Inter-company accounts 0.0   0.0   0.0
Other non-current liabilities 170.5   170.5   134.0
TOTAL LIABILITIES 4,145.9   4,145.9   4,086.2
Equity [Abstract]          
Total stockholders’ equity (deficit) 134.6   134.6   99.9
Noncontrolling interests 324.1   324.1   329.6
TOTAL EQUITY 458.7 437.8 458.7 437.8 429.5
TOTAL LIABILITIES AND EQUITY 4,604.6   4,604.6   4,515.7
Condensed Consolidated Statements of Cash Flows [Abstract]          
Net cash flows from operating activities     192.5 249.9  
Cash flows from investing activities:          
Capital investments     (135.8) (101.1)  
Other investing items, net     10.0 0.2  
Net cash flows from investing activities     (125.8) (100.9)  
Cash flows from financing activities:          
Net borrowings (payments) under credit facility     (30.0) (85.0)  
Redemption of long-term debt     (3.8) 0.0  
Inter-company activity     0.0 0.0  
SunCoke Middletown distributions to noncontrolling interest owners     (48.3) (54.0)  
Other financing items, net     (2.4) (0.7)  
Net cash flows from financing activities     (84.5) (139.7)  
Net increase (decrease) in cash and cash equivalents     (17.8) 9.3  
Cash and cash equivalents, beginning of period     48.6 38.0  
Cash and cash equivalents, end of period 30.8 47.3 30.8 47.3  
AK Holding [Member]          
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]          
Net sales 0.0 0.0 0.0 0.0  
Cost of products sold (exclusive of items shown separately below) 0.0 0.0 0.0 0.0  
Selling and administrative expenses 0.6 0.7 3.4 2.8  
Depreciation 0.0 0.0 0.0 0.0  
Ashland Works closure     0.0    
Total operating costs 0.6 0.7 3.4 2.8  
Operating profit (loss) (0.6) (0.7) (3.4) (2.8)  
Interest expense 0.0 0.0 0.0 0.0  
Pension and OPEB (income) expense 0.0 0.0 0.0 0.0  
Other (income) expense 0.0 0.0 0.0 0.0  
Income (loss) before income taxes (0.6) (0.7) (3.4) (2.8)  
Income tax expense (benefit) 0.0 0.0 0.0 0.0  
Equity in net income (loss) of subsidiaries 3.4 67.9 68.5 155.3  
Net income 2.8 67.2 65.1 152.5  
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0  
Net income attributable to AK Steel Holding Corporation 2.8 67.2 65.1 152.5  
Other comprehensive income (loss) (5.4) (0.9) (37.3) (18.3)  
Comprehensive income (loss) attributable to AK Steel Holding Corporation (2.6) 66.3 27.8 134.2  
Current assets:          
Cash and cash equivalents 0.0   0.0   0.0
Accounts receivable, net 0.0   0.0   0.0
Inventory 0.0   0.0   0.0
Other current assets 0.0   0.0   0.0
Total current assets 0.0   0.0   0.0
Property, plant and equipment 0.0   0.0   0.0
Accumulated depreciation 0.0   0.0   0.0
Property, plant and equipment, net 0.0   0.0   0.0
Investment in subsidiaries (3,054.3)   (3,054.3)   (3,017.4)
Inter-company accounts 3,188.9   3,188.9   3,117.3
Operating lease assets 0.0   0.0    
Other non-current assets 0.0   0.0   0.0
TOTAL ASSETS 134.6   134.6   99.9
Current liabilities:          
Accounts payable 0.0   0.0   0.0
Accrued liabilities 0.0   0.0   0.0
Current portion of operating lease liabilities 0.0   0.0    
Current portion of pension and other postretirement benefit obligations 0.0   0.0   0.0
Total current liabilities 0.0   0.0   0.0
Non-current liabilities:          
Long-term debt 0.0   0.0   0.0
Long-term operating lease liabilities 0.0   0.0    
Pension and other postretirement benefit obligations 0.0   0.0   0.0
Inter-company accounts 0.0   0.0   0.0
Other non-current liabilities 0.0   0.0   0.0
TOTAL LIABILITIES 0.0   0.0   0.0
Equity [Abstract]          
Total stockholders’ equity (deficit) 134.6   134.6   99.9
Noncontrolling interests 0.0   0.0   0.0
TOTAL EQUITY 134.6   134.6   99.9
TOTAL LIABILITIES AND EQUITY 134.6   134.6   99.9
Condensed Consolidated Statements of Cash Flows [Abstract]          
Net cash flows from operating activities     (2.5) (2.1)  
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  
Redemption of long-term debt     0.0    
Inter-company activity     2.5 2.4  
SunCoke Middletown distributions to noncontrolling interest owners     0.0 0.0  
Other financing items, net     0.0 (0.3)  
Net cash flows from financing activities     2.5 2.1  
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 0.0 0.0  
AK Steel [Member]          
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]          
Net sales 1,396.0 1,602.0 4,491.9 4,704.3  
Cost of products sold (exclusive of items shown separately below) 1,276.5 1,401.3 4,001.7 4,168.1  
Selling and administrative expenses 68.5 79.6 215.2 233.2  
Depreciation 36.4 43.8 108.2 130.6  
Ashland Works closure     64.1    
Total operating costs 1,381.4 1,524.7 4,389.2 4,531.9  
Operating profit (loss) 14.6 77.3 102.7 172.4  
Interest expense 35.0 36.4 106.7 109.3  
Pension and OPEB (income) expense (6.8) (10.0) (7.2) (30.0)  
Other (income) expense 5.8 0.6 0.9 6.4  
Income (loss) before income taxes (19.4) 50.3 2.3 86.7  
Income tax expense (benefit) (6.2) (3.9) (16.9) (21.8)  
Equity in net income (loss) of subsidiaries 16.6 13.7 49.3 46.8  
Net income 3.4 67.9 68.5 155.3  
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0  
Net income attributable to AK Steel Holding Corporation 3.4 67.9 68.5 155.3  
Other comprehensive income (loss) (5.4) (0.9) (37.3) (18.3)  
Comprehensive income (loss) attributable to AK Steel Holding Corporation (2.0) 67.0 31.2 137.0  
Current assets:          
Cash and cash equivalents 14.7   14.7   22.1
Accounts receivable, net 493.5   493.5   515.4
Inventory 1,234.7   1,234.7   1,299.6
Other current assets 38.7   38.7   85.5
Total current assets 1,781.6   1,781.6   1,922.6
Property, plant and equipment 6,193.0   6,193.0   6,111.1
Accumulated depreciation (4,893.2)   (4,893.2)   (4,785.5)
Property, plant and equipment, net 1,299.8   1,299.8   1,325.6
Investment in subsidiaries 2,003.3   2,003.3   1,931.1
Inter-company accounts 0.0   0.0   0.0
Operating lease assets 206.0   206.0    
Other non-current assets 51.1   51.1   54.3
TOTAL ASSETS 5,341.8   5,341.8   5,233.6
Current liabilities:          
Accounts payable 591.9   591.9   722.5
Accrued liabilities 207.4   207.4   251.5
Current portion of operating lease liabilities 49.1   49.1    
Current portion of pension and other postretirement benefit obligations 37.0   37.0   38.4
Total current liabilities 885.4   885.4   1,012.4
Non-current liabilities:          
Long-term debt 1,969.7   1,969.7   1,993.7
Long-term operating lease liabilities 174.9   174.9    
Pension and other postretirement benefit obligations 782.4   782.4   827.0
Inter-company accounts 4,443.5   4,443.5   4,312.3
Other non-current liabilities 140.2   140.2   105.6
TOTAL LIABILITIES 8,396.1   8,396.1   8,251.0
Equity [Abstract]          
Total stockholders’ equity (deficit) (3,054.3)   (3,054.3)   (3,017.4)
Noncontrolling interests 0.0   0.0   0.0
TOTAL EQUITY (3,054.3)   (3,054.3)   (3,017.4)
TOTAL LIABILITIES AND EQUITY 5,341.8   5,341.8   5,233.6
Condensed Consolidated Statements of Cash Flows [Abstract]          
Net cash flows from operating activities     77.6 133.1  
Cash flows from investing activities:          
Capital investments     (97.8) (82.6)  
Other investing items, net     9.7 0.7  
Net cash flows from investing activities     (88.1) (81.9)  
Cash flows from financing activities:          
Net borrowings (payments) under credit facility     (30.0) (85.0)  
Redemption of long-term debt     (3.8)    
Inter-company activity     39.3 44.9  
SunCoke Middletown distributions to noncontrolling interest owners     0.0 0.0  
Other financing items, net     (2.4) (0.4)  
Net cash flows from financing activities     3.1 (40.5)  
Net increase (decrease) in cash and cash equivalents     (7.4) 10.7  
Cash and cash equivalents, beginning of period     22.1 14.5  
Cash and cash equivalents, end of period 14.7 25.2 14.7 25.2  
Guarantor Subsidiaries [Member]          
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]          
Net sales 76.1 81.0 239.9 242.5  
Cost of products sold (exclusive of items shown separately below) 52.1 54.8 168.3 166.8  
Selling and administrative expenses 3.6 3.6 10.8 11.0  
Depreciation 2.1 2.0 6.4 6.0  
Ashland Works closure     0.0    
Total operating costs 57.8 60.4 185.5 183.8  
Operating profit (loss) 18.3 20.6 54.4 58.7  
Interest expense 0.0 0.0 0.0 0.0  
Pension and OPEB (income) expense 0.0 0.0 0.0  
Other (income) expense (4.6) (4.3) (19.2) (11.8)  
Income (loss) before income taxes 22.9 24.9 73.6 70.5  
Income tax expense (benefit) 5.7 6.2 18.4 17.6  
Equity in net income (loss) of subsidiaries 0.0 0.0 0.0 0.0  
Net income 17.2 18.7 55.2 52.9  
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0  
Net income attributable to AK Steel Holding Corporation 17.2 18.7 55.2 52.9  
Other comprehensive income (loss) 0.0 0.0 0.0 0.0  
Comprehensive income (loss) attributable to AK Steel Holding Corporation 17.2 18.7 55.2 52.9  
Current assets:          
Cash and cash equivalents 0.1   0.1   8.2
Accounts receivable, net 35.7   35.7   34.0
Inventory 59.4   59.4   53.9
Other current assets 0.2   0.2   0.1
Total current assets 95.4   95.4   96.2
Property, plant and equipment 196.4   196.4   189.7
Accumulated depreciation (109.2)   (109.2)   (102.8)
Property, plant and equipment, net 87.2   87.2   86.9
Investment in subsidiaries 0.0   0.0   0.0
Inter-company accounts 1,709.9   1,709.9   1,630.7
Operating lease assets 2.8   2.8    
Other non-current assets 33.3   33.3   32.9
TOTAL ASSETS 1,928.6   1,928.6   1,846.7
Current liabilities:          
Accounts payable 27.4   27.4   26.2
Accrued liabilities 7.7   7.7   8.7
Current portion of operating lease liabilities 1.0   1.0    
Current portion of pension and other postretirement benefit obligations 0.0   0.0   0.0
Total current liabilities 36.1   36.1   34.9
Non-current liabilities:          
Long-term debt 0.0   0.0   0.0
Long-term operating lease liabilities 1.7   1.7    
Pension and other postretirement benefit obligations 0.0   0.0   0.0
Inter-company accounts 0.0   0.0   0.0
Other non-current liabilities 0.6   0.6   0.2
TOTAL LIABILITIES 38.4   38.4   35.1
Equity [Abstract]          
Total stockholders’ equity (deficit) 1,890.2   1,890.2   1,811.6
Noncontrolling interests 0.0   0.0   0.0
TOTAL EQUITY 1,890.2   1,890.2   1,811.6
TOTAL LIABILITIES AND EQUITY 1,928.6   1,928.6   1,846.7
Condensed Consolidated Statements of Cash Flows [Abstract]          
Net cash flows from operating activities     49.2 47.6  
Cash flows from investing activities:          
Capital investments     (1.5) (3.7)  
Other investing items, net     0.0 0.0  
Net cash flows from investing activities     (1.5) (3.7)  
Cash flows from financing activities:          
Net borrowings (payments) under credit facility     0.0 0.0  
Redemption of long-term debt     0.0    
Inter-company activity     (55.8) (48.9)  
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     (55.8) (48.9)  
Net increase (decrease) in cash and cash equivalents     (8.1) (5.0)  
Cash and cash equivalents, beginning of period     8.2 7.2  
Cash and cash equivalents, end of period 0.1 2.2 0.1 2.2  
Other Non-Guarantor Subsidiaries [Member]          
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]          
Net sales 186.3 179.0 557.0 582.8  
Cost of products sold (exclusive of items shown separately below) 147.1 145.7 446.4 477.1  
Selling and administrative expenses 9.7 8.8 29.1 26.5  
Depreciation 8.9 9.2 32.8 28.2  
Ashland Works closure     0.0    
Total operating costs 165.7 163.7 508.3 531.8  
Operating profit (loss) 20.6 15.3 48.7 51.0  
Interest expense 2.0 1.4 5.3 4.0  
Pension and OPEB (income) expense 0.0 0.0 0.0  
Other (income) expense (0.4) (0.4) (2.2) (2.8)  
Income (loss) before income taxes 19.0 14.3 45.6 49.8  
Income tax expense (benefit) 1.2 (0.3) 3.1 1.7  
Equity in net income (loss) of subsidiaries 0.2 0.5 3.0 0.7  
Net income 18.0 15.1 45.5 48.8  
Less: Net income attributable to noncontrolling interests 17.1 17.7 42.8 49.5  
Net income attributable to AK Steel Holding Corporation 0.9 (2.6) 2.7 (0.7)  
Other comprehensive income (loss) (1.4) (0.3) (1.7) (1.4)  
Comprehensive income (loss) attributable to AK Steel Holding Corporation (0.5) (2.9) 1.0 (2.1)  
Current assets:          
Cash and cash equivalents 16.0   16.0   18.3
Accounts receivable, net 102.4   102.4   95.3
Inventory 81.3   81.3   75.6
Other current assets 9.4   9.4   11.4
Total current assets 209.1   209.1   200.6
Property, plant and equipment 704.6   704.6   668.4
Accumulated depreciation (199.4)   (199.4)   (169.3)
Property, plant and equipment, net 505.2   505.2   499.1
Investment in subsidiaries 71.2   71.2   68.2
Inter-company accounts 0.0   0.0   0.0
Operating lease assets 44.6   44.6    
Other non-current assets 308.4   308.4   315.6
TOTAL ASSETS 1,138.5   1,138.5   1,083.5
Current liabilities:          
Accounts payable 60.7   60.7   55.5
Accrued liabilities 19.6   19.6   28.7
Current portion of operating lease liabilities 3.5   3.5    
Current portion of pension and other postretirement benefit obligations 0.3   0.3   0.3
Total current liabilities 84.1   84.1   84.5
Non-current liabilities:          
Long-term debt 0.0   0.0   0.0
Long-term operating lease liabilities 42.5   42.5    
Pension and other postretirement benefit obligations 2.6   2.6   2.9
Inter-company accounts 529.9   529.9   511.2
Other non-current liabilities 29.7   29.7   28.2
TOTAL LIABILITIES 688.8   688.8   626.8
Equity [Abstract]          
Total stockholders’ equity (deficit) 125.6   125.6   127.1
Noncontrolling interests 324.1   324.1   329.6
TOTAL EQUITY 449.7   449.7   456.7
TOTAL LIABILITIES AND EQUITY 1,138.5   1,138.5   1,083.5
Condensed Consolidated Statements of Cash Flows [Abstract]          
Net cash flows from operating activities     72.8 65.3  
Cash flows from investing activities:          
Capital investments     (36.5) (14.8)  
Other investing items, net     0.3 (0.5)  
Net cash flows from investing activities     (36.2) (15.3)  
Cash flows from financing activities:          
Net borrowings (payments) under credit facility     0.0 0.0  
Redemption of long-term debt     0.0    
Inter-company activity     9.4 7.6  
SunCoke Middletown distributions to noncontrolling interest owners     (48.3) (54.0)  
Other financing items, net     0.0 0.0  
Net cash flows from financing activities     (38.9) (46.4)  
Net increase (decrease) in cash and cash equivalents     (2.3) 3.6  
Cash and cash equivalents, beginning of period     18.3 16.3  
Cash and cash equivalents, end of period 16.0 19.9 16.0 19.9  
Consolidation, Eliminations [Member]          
Condensed Consolidated Statements of Comprehensive Income (Loss) [Abstract]          
Net sales (122.9) (126.4) (375.1) (388.5)  
Cost of products sold (exclusive of items shown separately below) (109.7) (115.6) (336.0) (349.4)  
Selling and administrative expenses (11.4) (13.1) (35.6) (37.7)  
Depreciation 0.0 0.0 0.0 0.0  
Ashland Works closure     0.0    
Total operating costs (121.1) (128.7) (371.6) (387.1)  
Operating profit (loss) (1.8) 2.3 (3.5) (1.4)  
Interest expense 0.0 0.0 0.0 0.0  
Pension and OPEB (income) expense 0.0 0.0 0.0  
Other (income) expense (0.1) 4.8 4.0 4.8  
Income (loss) before income taxes (1.7) (2.5) (7.5) (6.2)  
Income tax expense (benefit) (0.4) (0.6) (1.9) (1.5)  
Equity in net income (loss) of subsidiaries (20.2) (82.1) (120.8) (202.8)  
Net income (21.5) (84.0) (126.4) (207.5)  
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0  
Net income attributable to AK Steel Holding Corporation (21.5) (84.0) (126.4) (207.5)  
Other comprehensive income (loss) 6.8 1.2 39.0 19.7  
Comprehensive income (loss) attributable to AK Steel Holding Corporation (14.7) (82.8) (87.4) (187.8)  
Current assets:          
Cash and cash equivalents 0.0   0.0   0.0
Accounts receivable, net (7.2)   (7.2)   (8.9)
Inventory (12.7)   (12.7)   (9.2)
Other current assets 0.0   0.0   0.0
Total current assets (19.9)   (19.9)   (18.1)
Property, plant and equipment 0.0   0.0   0.0
Accumulated depreciation 0.0   0.0   0.0
Property, plant and equipment, net 0.0   0.0   0.0
Investment in subsidiaries 979.8   979.8   1,018.1
Inter-company accounts (4,898.8)   (4,898.8)   (4,748.0)
Operating lease assets 0.0   0.0    
Other non-current assets 0.0   0.0   0.0
TOTAL ASSETS (3,938.9)   (3,938.9)   (3,748.0)
Current liabilities:          
Accounts payable (4.0)   (4.0)   (3.2)
Accrued liabilities 0.0   0.0   0.0
Current portion of operating lease liabilities 0.0   0.0    
Current portion of pension and other postretirement benefit obligations 0.0   0.0   0.0
Total current liabilities (4.0)   (4.0)   (3.2)
Non-current liabilities:          
Long-term debt 0.0   0.0   0.0
Long-term operating lease liabilities 0.0   0.0    
Pension and other postretirement benefit obligations 0.0   0.0   0.0
Inter-company accounts (4,973.4)   (4,973.4)   (4,823.5)
Other non-current liabilities 0.0   0.0   0.0
TOTAL LIABILITIES (4,977.4)   (4,977.4)   (4,826.7)
Equity [Abstract]          
Total stockholders’ equity (deficit) 1,038.5   1,038.5   1,078.7
Noncontrolling interests 0.0   0.0   0.0
TOTAL EQUITY 1,038.5   1,038.5   1,078.7
TOTAL LIABILITIES AND EQUITY (3,938.9)   (3,938.9)   $ (3,748.0)
Condensed Consolidated Statements of Cash Flows [Abstract]          
Net cash flows from operating activities     (4.6) 6.0  
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  
Redemption of long-term debt     0.0    
Inter-company activity     4.6 (6.0)  
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     4.6 (6.0)  
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 $ 0.0 $ 0.0