SunCoke Energy, Inc. Announces Strong Second Quarter 2018 Results

LISLE, Ill., July 26, 2018 /PRNewswire/ -- SunCoke Energy, Inc. (NYSE: SXC) today reported results for the second quarter 2018, which reflect significant year-over-year improvement across our operating segments.

"We are pleased with our strong second quarter 2018 operating results in both the coke and logistics businesses. We continue to execute against our 2018 objectives and remain solidly on pace to achieve our full-year Adjusted EBITDA guidance," said Mike Rippey, President and Chief Executive Officer of SunCoke Energy, Inc.

The Company continued to execute its Indiana Harbor oven rebuild initiative during the second quarter. At the end of the second quarter, we had completed 21 of the 67 A-battery oven rebuilds and remain on schedule to complete all A-battery ovens by the end of November. Rippey commented, "We are encouraged with our progress to date. The rebuilt ovens continue to demonstrate good performance, which has resulted in significantly increased production and higher coal-to-coke yields."

SECOND QUARTER CONSOLIDATED RESULTS


                              Three Months Ended June 30,

    (Dollars in
     millions)           2018                2017         Increase
    -----------          ----                ----         --------

    Revenues                    $367.0                              $323.2  $43.8

    Adjusted EBITDA(1)           $67.3                               $47.5  $19.8

    Net income (loss)
     attributable to SXC          $4.2                             $(24.2) $28.4
    --------------------          ----                              ------  -----


    (1)              See definition of Adjusted EBITDA
                     and reconciliation elsewhere in
                     this release.

Revenues during the second quarter 2018 increased $43.8 million compared to the prior year period, primarily reflecting higher sales volumes and the pass-through of higher coal prices in our Domestic Coke segment as well as record sales volumes at CMT.

Adjusted EBITDA during the second quarter 2018 increased $19.8 million to $67.3 million, primarily due to improved sales volumes at our Domestic Coke and Logistics segments.

Net income attributable to SXC was $4.2 million, or $0.06 per share, for the second quarter 2018, which was favorable by $28.4 million as compared to the second quarter 2017 loss of $24.2 million, or $0.38 per share. The improvement was driven by improved operating results in the current period discussed above as well as the absence of the loss on extinguishment of debt attributable to SXC of $11.6 million related to the Company and the Partnership's refinancing activities in the prior year period.

SECOND QUARTER SEGMENT RESULTS

Domestic Coke

Domestic Coke consists of cokemaking facilities and heat recovery operations at our Jewell, Indiana Harbor, Haverhill, Granite City and Middletown plants.


                          Three Months Ended June 30,

    (Dollars in
     millions,
     except per ton
     amounts)        2018                       2017   Increase
    ---------------  ----                       ----   --------

    Revenues                 $328.7                       $296.5    $32.2

    Adjusted
     EBITDA(1)                $52.9                        $44.0     $8.9

    Sales volumes
     (thousands of
     tons)          1,007                          953           54

    Adjusted EBITDA
     per ton(2)              $52.53                       $46.17    $6.36
    ---------------          ------                       ------    -----


    (1)              See definition of Adjusted EBITDA
                     and reconciliation elsewhere in
                     this release.

    (2)              Reflects Domestic Coke Adjusted
                     EBITDA divided by Domestic Coke
                     sales volumes.

    --  Revenues increased $32.2 million primarily reflecting the pass-through
        of higher coal prices as well as higher sales volumes.
    --  Adjusted EBITDA increased $8.9 million primarily driven by improved
        results at our Indiana Harbor facility of $5.5 million. Higher volumes
        and improved operating performance from our rebuilt ovens coupled with
        favorable contractual operating and maintenance recovery contributed to
        this year-over-year increase. Additionally, Adjusted EBITDA at our
        remaining Domestic Coke facilities increased by $3.4 million, primarily
        driven by $3.6 million of higher sales volumes, improved operational
        coal-to-coke yields and favorable energy prices. Comparisons between
        periods were also impacted by the timing and scope of planned outages
        and the absence of under-recovered coal costs from unfulfilled coal
        supply commitments, which provided a benefit of $3.4 million and $1.4
        million, respectively, to Adjusted EBITDA as compared to the prior year
        period. These improvements were partially offset by $4.8 million of
        higher maintenance and operating costs during the second quarter 2018
        compared to prior year period.

Logistics

Logistics consists of the handling and mixing services of coal and other aggregates operated by SunCoke Energy Partners, L.P. at our Convent Marine Terminal ("CMT"), Lake Terminal and Kanawha River Terminals ("KRT"). Additionally, Dismal River Terminal ("DRT") is operated by SXC.


                        Three Months Ended June 30,

     (Dollars
     in
     millions)     2018               2017              Increase
                                                     (Decrease)
    ---                                              ---------

    Revenues              $28.1                                  $16.2       $11.9

     Intersegment
     sales                 $5.5                                   $5.1        $0.4

     Adjusted
     EBITDA(1)            $19.7                                  $10.0        $9.7

    Tons
     handled
     (thousands
     of
     tons)(2)     6,980                        5,173                   1,807

    CMT
     take-
     or-
     pay
     shortfall
     tons
     (thousands
     of
     tons)(3)        63                          956                   (893)
    -----------     ---                          ---                    ----


    (1)              See definition of Adjusted EBITDA
                     and reconciliation elsewhere in
                     this release.

    (2)              Reflects inbound tons handled
                     during the period.

    (3)              Reflects tons billed under take-
                     or-pay contracts where services
                     have not yet been performed.

    --  Revenues and Adjusted EBITDA increased by $11.9 million and $9.7
        million, respectively, driven primarily by record sales volumes at CMT
        in the current year period. CMT had minimal take-or-pay shortfall tons
        from our long-term, take-or-pay arrangements at the end of the second
        quarter 2018 with no shortfall tons attributable to our two largest coal
        export customers.

Brazil Coke

Brazil Coke consists of a cokemaking facility in Vitória, Brazil, which we operate for an affiliate of ArcelorMittal.

    --  Revenues and Adjusted EBITDA were $10.2 million and $4.8 million,
        respectively, and were comparable with the prior year period.

Corporate and Other

Corporate and other expenses, which include costs related to our legacy coal mining business, were $10.1 million in second quarter 2018, an improvement of $0.9 million versus second quarter 2017, primarily driven by lower employee-related costs.

2018 OUTLOOK

Our 2018 guidance is as follows:

    --  Domestic coke production is expected to be approximately 3.9 million
        tons
    --  Consolidated Adjusted EBITDA is expected to be between $240 million to
        $255 million
    --  Adjusted EBITDA attributable to SXC is expected to be between $160
        million and $171 million, reflecting the impact of public ownership in
        SXCP
    --  Capital expenditures are projected to be approximately $95 million,
        including $25 to $30 million related to our Indiana Harbor oven rebuild
        project and approximately $35 million related to our Granite City gas
        sharing project
    --  Cash generated by operations is estimated to be between $150 million and
        $165 million
    --  Cash taxes are projected to be between $7 million and $14 million

RELATED COMMUNICATIONS

We will host our quarterly earnings call at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) today. The conference call will be webcast live and archived for replay in the Investors section of www.suncoke.com. Investors may participate in this call by dialing 1-833-236-5757 in the U.S. or 1-647-689-4185 if outside the U.S., confirmation code 8552559.

SUNCOKE ENERGY, INC.

SunCoke Energy, Inc. (NYSE: SXC) supplies high-quality coke to the integrated steel industry under long-term, take-or-pay contracts that pass through commodity and certain operating costs to customers. We utilize an innovative heat-recovery cokemaking technology that captures excess heat for steam or electrical power generation. We are the sponsor of SunCoke Energy Partners, L.P. ("Partnership") (NYSE: SXCP), a publicly traded master limited partnership. At June 30, 2018, we owned the general partner of the Partnership, which consists of a 2.0 percent ownership interest and incentive distribution rights, and owned a 60.4 percent limited partner interest in the Partnership. Our cokemaking facilities are located in Illinois, Indiana, Ohio, Virginia and Brazil. To learn more about SunCoke Energy, Inc., visit our website at www.suncoke.com.

DEFINITIONS

    --  Adjusted EBITDA represents earnings before interest, taxes, depreciation
        and amortization ("EBITDA"), adjusted for any impairments, loss (gain)
        on extinguishment of debt, changes to our contingent consideration
        liability related to our acquisition of CMT and/or loss on the disposal
        of our interest in VISA SunCoke.  EBITDA and Adjusted EBITDA do not
        represent and should not be considered alternatives to net income or
        operating income under GAAP and may not be comparable to other similarly
        titled measures in other businesses. Management believes Adjusted EBITDA
        is an important measure of the operating performance and liquidity of
        the Company's net assets and its ability to incur and service debt, fund
        capital expenditures and make distributions.  Adjusted EBITDA provides
        useful information to investors because it highlights trends in our
        business that may not otherwise be apparent when relying solely on GAAP
        measures and because it eliminates items that have less bearing on our
        operating performance and liquidity.  EBITDA and Adjusted EBITDA are not
        measures calculated in accordance with GAAP, and they should not be
        considered a substitute for net income, operating cash flow or any other
        measure of financial performance presented in accordance with GAAP.
    --  Adjusted EBITDA attributable to SXC represents Adjusted EBITDA less
        Adjusted EBITDA attributable to noncontrolling interests.

FORWARD-LOOKING STATEMENTS

Some of the statements included in this press release constitute "forward-looking statements" (as defined in Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended). Forward-looking statements include all statements that are not historical facts and may be identified by the use of such words as "believe," "expect," "plan," "project," "intend," "anticipate," "estimate," "predict," "potential," "continue," "may," "will," "should" or the negative of these terms or similar expressions. Forward-looking statements are inherently uncertain and involve significant known and unknown risks and uncertainties (many of which are beyond the control of SXC) that could cause actual results to differ materially.

Such risks and uncertainties include, but are not limited to domestic and international economic, political, business, operational, competitive, regulatory and/or market factors affecting SXC, as well as uncertainties related to: pending or future litigation, legislation or regulatory actions; liability for remedial actions or assessments under existing or future environmental regulations; gains and losses related to acquisition, disposition or impairment of assets; recapitalizations; access to, and costs of, capital; the effects of changes in accounting rules applicable to SXC; and changes in tax, environmental and other laws and regulations applicable to SXC's businesses.

Forward-looking statements are not guarantees of future performance, but are based upon the current knowledge, beliefs and expectations of SXC management, and upon assumptions by SXC concerning future conditions, any or all of which ultimately may prove to be inaccurate. The reader should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. SXC does not intend, and expressly disclaims any obligation, to update or alter its forward-looking statements (or associated cautionary language), whether as a result of new information, future events or otherwise after the date of this press release except as required by applicable law.

In accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, SXC has included in its filings with the Securities and Exchange Commission cautionary language identifying important factors (but not necessarily all the important factors) that could cause actual results to differ materially from those expressed in any forward-looking statement made by SXC. For information concerning these factors, see SXC's Securities and Exchange Commission filings such as its annual and quarterly reports and current reports on Form 8-K, copies of which are available free of charge on SXC's website at www.suncoke.com. All forward-looking statements included in this press release are expressly qualified in their entirety by such cautionary statements. Unpredictable or unknown factors not discussed in this release also could have material adverse effects on forward-looking statements.


                                                                    SunCoke Energy, Inc.

                                                           Consolidated Statements of Operations

                                                                        (Unaudited)


                                   Three Months Ended June 30,                  Six Months Ended June 30,

                                       2018                 2017                    2018                   2017
                                       ----                 ----                    ----                   ----


                                        (Dollars and shares in millions, except per share amounts)

    Revenues

    Sales and other operating
     revenue                                   $367.0                                      $323.2               $717.5    $632.9
                                               ------                                      ------               ------    ------

    Costs and operating expenses

    Cost of products sold and
     operating expenses               282.7                          257.0                               553.3    491.2

    Selling, general and
     administrative expenses           17.6                           24.0                                33.5     43.6

    Depreciation and amortization
     expense                           32.0                           33.3                                64.9     66.6

    Total costs and operating
     expenses                         332.3                          314.3                               651.7    601.4
                                      -----                          -----                               -----    -----

    Operating income                   34.7                            8.9                                65.8     31.5

    Interest expense, net              15.7                           15.5                                31.5     29.5

    Loss on extinguishment of debt        -                          20.2                                 0.3     20.3

    Income (loss) before income
     tax expense                       19.0                         (26.8)                               34.0   (18.3)

    Income tax expense                  2.2                            4.7                                 4.2     70.9

    Loss from equity method
     investment                         5.4                              -                                5.4        -
                                        ---                            ---                                ---      ---

    Net income (loss)                  11.4                         (31.5)                               24.4   (89.2)

    Less: Net income (loss)
     attributable to
     noncontrolling interests           7.2                          (7.3)                               11.5   (66.0)
                                        ---                           ----                                ----    -----

    Net income (loss) attributable
     to SunCoke Energy, Inc.                     $4.2                                     $(24.2)               $12.9   $(23.2)
                                                 ====                                      ======                =====    ======

    Earnings (loss) attributable
     to SunCoke Energy, Inc. per
     common share:

    Basic                                       $0.06                                     $(0.38)               $0.20   $(0.36)

    Diluted                                     $0.06                                     $(0.38)               $0.20   $(0.36)

    Weighted average number of
     common shares outstanding:

    Basic                              64.7                           64.3                                64.6     64.3

    Diluted                            65.6                           64.3                                65.5     64.3


                          SunCoke Energy, Inc.

                       Consolidated Balance Sheets

                                 June 30, 2018                  December 31, 2017
                                 -------------                  -----------------

                                   (Unaudited)

                                         (Dollars in millions, except
                                              par value amounts)

    Assets

    Cash
     and
     cash
     equivalents                                     $143.0                          $120.2

    Receivables                            80.5                               68.5

    Inventories                           116.4                              111.0

     Income
     tax
     receivable                             4.8                                4.8

    Other
     current
     assets                                 9.5                                6.7

    Total
     current
     assets                               354.2                              311.2
                                          -----                              -----

     Properties,
     plants         $733.2         respectively)
     and            million
     equipment      at
     (net           June
     of             30,
     accumulated    2018
     depreciation   and
     of             December
     $792.1         31,
     and                                1,487.9                            1,501.3

    Goodwill                               76.9                               76.9

    Other
     intangible
     assets,
     net                                  162.3                              167.9

     Deferred
     charges
     and
     other
     assets                                 3.0                                2.8
                                            ---

    Total
     assets                                        $2,084.3                        $2,060.1
                                                   ========                        ========

     Liabilities
     and
     Equity

     Accounts
     payable                                         $134.8                          $115.5

     Accrued
     liabilities                           44.4                               53.2

     Deferred
     revenue                                3.2                                1.7

     Current
     portion
     of
     long-
     term
     debt
     and
     financing
     obligation                             3.8                                2.6

     Interest
     payable                                4.1                                5.4

    Total
     current
     liabilities                          190.3                              178.4
                                          -----                              -----

    Long-
     term
     debt
     and
     financing
     obligation                           860.0                              861.1

     Accrual
     for
     black
     lung
     benefits                              45.9                               44.9

     Retirement
     benefit
     liabilities                           27.1                               28.2

     Deferred
     income
     taxes                                257.8                              257.8

    Asset
     retirement
     obligations                           14.2                               14.0

    Other
     deferred
     credits
     and
     liabilities                           16.6                               16.1

    Total
     liabilities                        1,411.9                            1,400.5
                                        -------                            -------

    Equity

     Preferred
     stock,         at
     $0.01          both
     par            June
     value.         30,
     Authorized     2018
     50,000,000     and
     shares;        December
     no             31,
     issued         2017
     shares                                   -                                 -

     Common
     stock,         72,006,905     respectively
     $0.01          shares
     par            at
     value.         June
     Authorized     30,
     300,000,000    2018
     shares;        and
     issued         December
     72,205,859     31,
     and                                    0.7                                0.7

     Treasury
     stock,         31,
     7,477,657      2017
     shares
     at
     both
     June
     30,
     2018
     and
     December                           (140.7)                           (140.7)

     Additional
     paid-
     in
     capital                              487.3                              486.2

     Accumulated
     other
     comprehensive
     loss                                (13.5)                            (21.2)

     Retained
     earnings                             114.1                              101.2
                                          -----                              -----

    Total
     SunCoke
     Energy,
     Inc.
     stockholders'
     equity                               447.9                              426.2

     Noncontrolling
     interests                            224.5                              233.4
                                          -----                              -----

    Total
     equity                               672.4                              659.6
                                          -----                              -----

    Total
     liabilities
     and
     equity                                        $2,084.3                        $2,060.1
                                                   ========                        ========


                                                       SunCoke Energy, Inc.

                                              Consolidated Statements of Cash Flows

                                                           (Unaudited)


                                                                     Six Months Ended June 30,

                                                                       2018                   2017
                                                                       ----                   ----


                                                                     (Dollars in millions)

    Cash Flows from Operating Activities:

    Net income (loss)                                                           $24.4                       $(89.2)

    Adjustments to reconcile net income (loss)
     to net cash provided by operating
     activities:

    Depreciation and amortization expense                              64.9                            66.6

    Deferred income tax expense                                         0.3                            79.8

    Payments in excess of expense for
     postretirement plan benefits                                     (1.1)                          (1.2)

    Share-based compensation expense                                    1.6                             3.0

    Loss on extinguishment of debt                                      0.3                            20.3

    Loss from equity method investment                                  5.4                               -

    Changes in working capital pertaining to
     operating activities:

    Receivables                                                      (12.0)                          (4.6)

    Inventories                                                       (5.4)                         (23.9)

    Accounts payable                                                   16.8                            15.6

    Accrued liabilities                                               (9.0)                          (6.2)

    Deferred revenue                                                    1.5                             9.5

    Interest payable                                                  (1.3)                          (9.6)

    Income taxes                                                          -                         (11.9)

           Other                                                      (1.1)                            6.2

    Net cash provided by operating activities                          85.3                            54.4
                                                                       ----                            ----

    Cash Flows from Investing Activities:

    Capital expenditures                                             (43.6)                         (22.4)

    Sale of equity method investment                                    4.0                               -

    Return of Brazilian investment                                        -                           20.5

    Other investing activities                                          0.3                               -
                                                                        ---                             ---

    Net cash used in investing activities                            (39.3)                          (1.9)
                                                                      -----                            ----

    Cash Flows from Financing Activities:

    Proceeds from issuance of long-term debt                           45.0                           620.6

    Repayment of long-term debt                                      (45.2)                        (532.2)

    Debt issuance costs                                               (0.5)                         (15.6)

    Proceeds from revolving credit facility                            92.5                           128.0

    Repayment of revolving credit facility                           (92.5)                        (200.0)

    Repayment of financing obligation                                 (1.3)                          (1.2)

    Acquisition of additional interest in the
     Partnership                                                      (4.2)                         (24.6)

    Cash distribution to noncontrolling
     interests                                                       (17.7)                         (24.6)

    Other financing activities                                          0.7                           (0.3)

    Net cash used in financing activities                            (23.2)                         (49.9)
                                                                      -----                           -----

    Net increase in cash, cash equivalents and
     restricted cash                                                   22.8                             2.6

    Cash, cash equivalents and restricted cash
     at beginning of period                                           120.2                           134.5
                                                                      -----                           -----

    Cash, cash equivalents and restricted cash
     at end of period                                                          $143.0                        $137.1
                                                                               ======                        ======

    Supplemental Disclosure of Cash Flow
     Information

    Interest paid                                                               $31.8                         $37.2

    Income taxes paid, net of refunds of $1.3
     million and $0.1 million in 2018 and
     2017, respectively                                                          $4.4                          $3.1

SunCoke Energy, Inc.
Segment Financial and Operating Data

The following tables set forth financial and operating data for the three and six months ended June 30, 2018 and 2017:



                            Three Months Ended June 30,                    Six Months Ended June 30,

                               2018                    2017                    2018                    2017
                               ----                    ----                    ----                    ----


                                             (Dollars in millions, except per ton amounts)

    Sales and other
     operating revenues:

    Domestic Coke                      $328.7                                         $296.5                  $646.8  $575.2

    Brazil Coke                10.2                              10.5                                 20.3       21.3

    Logistics                  28.1                              16.2                                 50.4       36.4

    Logistics intersegment
     sales                      5.5                               5.1                                 10.9       10.2

    Elimination of
     intersegment sales       (5.5)                            (5.1)                              (10.9)    (10.2)
                               ----                              ----                                -----      -----

    Total sales and other
     operating revenues                $367.0                                         $323.2                  $717.5  $632.9
                                       ======                                         ======                  ======  ======

    Adjusted EBITDA(1):

    Domestic Coke                       $52.9                                          $44.0                  $107.2   $93.7

    Brazil Coke                 4.8                               4.5                                  9.5        8.9

    Logistics                  19.7                              10.0                                 33.3       23.1

    Corporate and Other(2)   (10.1)                           (11.0)                              (18.7)    (22.6)
                              -----                             -----                                -----      -----

    Total Adjusted EBITDA               $67.3                                          $47.5                  $131.3  $103.1
                                        =====                                          =====                  ======  ======

    Coke Operating Data:

    Domestic Coke capacity
     utilization                94%                              90%                                 93%       90%

    Domestic Coke
     production volumes
     (thousands of tons)        999                               950                                1,961      1,898

    Domestic Coke sales
     volumes (thousands of
     tons)                    1,007                               953                                1,981      1,899

    Domestic Coke Adjusted
     EBITDA per ton(3)                 $52.53                                         $46.17                  $54.11  $49.34

    Brazilian Coke
     production-operated
     facility (thousands of
     tons)                      431                               437                                  872        872

    Logistics Operating
     Data:

    Tons handled (thousands
     of tons)(4)              6,980                             5,173                               12,801     10,892

    CMT take-or-pay
     shortfall tons
     (thousands of tons)(5)      63                               956                                  126      1,500


    (1)              See definition of Adjusted EBITDA
                     and reconciliation to GAAP
                     elsewhere in this release.

    (2)              Corporate and Other includes the
                     activity from our legacy coal
                     mining business, which
                     contributed Adjusted EBITDA
                     losses of $2.4 million and $4.7
                     million during the three and six
                     months ended June 30, 2018,
                     respectively, as well as $2.7
                     million and $6.2 million million
                     during the three and six months
                     ended June 30, 2017,
                     respectively.

    (3)              Reflects Domestic Coke Adjusted
                     EBITDA divided by Domestic Coke
                     sales volumes.

    (4)              Reflects inbound tons handled
                     during the period.

    (5)              Reflects tons billed under take-
                     or-pay contracts where services
                     have not yet been performed.


                                                                      SunCoke Energy, Inc.

                                                             Reconciliations of Non-GAAP Information

                                                            Net Cash Provided by Operating Activities

                                                                to Net Income and Adjusted EBITDA


                                       Three Months Ended June 30,                   Six Months Ended June 30,

                                           2018                  2017                    2018                   2017
                                           ----                  ----                    ----                   ----

                                                           (Dollars in millions)

    Net cash provided by operating
     activities                                    $28.0                                         $24.9                  $85.3     $54.4

    Subtract:

    Depreciation and amortization
     expense                               32.0                            33.3                                64.9       66.6

    Deferred income tax expense             0.1                            14.0                                 0.3       79.8

    Loss on extinguishment of debt            -                           20.2                                 0.3       20.3

    Loss from equity method
     investment(1)                          5.4                               -                                5.4          -

    Changes in working capital and
     other                               (20.9)                         (11.1)                             (10.0)    (23.1)

    Net income (loss)                              $11.4                                       $(31.5)                 $24.4   $(89.2)
                                                   -----                                        ------                  -----    ------

    Add:

    Depreciation and amortization
     expense                                       $32.0                                         $33.3                  $64.9     $66.6

    Interest expense, net(2)               15.7                            15.2                                31.5       28.9

    Loss on extinguishment of debt            -                           20.2                                 0.3       20.3

    Income tax expense                      2.2                             4.7                                 4.2       70.9

    Contingent consideration
     adjustments                            0.6                             0.3                                 0.6        0.3

    Loss from equity method investment      5.4                               -                                5.4          -

    Expiration of land deposits and
     write-off of costs related to
     potential new cokemaking
     facility(3)                              -                            5.3                                   -       5.3

    Adjusted EBITDA                        67.3                            47.5                               131.3      103.1
                                           ----                            ----                               -----      -----

    Subtract: Adjusted EBITDA
     attributable to noncontrolling
     interest(4)                           21.6                            17.5                                40.6       39.1

    Adjusted EBITDA attributable to
     SunCoke Energy, Inc.                          $45.7                                         $30.0                  $90.7     $64.0
                                                   =====                                         =====                  =====     =====


    (1)              In June 2018, the Company recorded a
                     loss in connection with the
                     disposal of our interest in VISA
                     SunCoke Limited.

    (2)              In conjunction with the adoption of
                     ASU 2017-07, the non-service type
                     expense associate with the
                     postretirement benefit plans was
                     excluded from operating income and
                     recorded in interest expense, net
                     on the Consolidated Statements of
                     Operations during the periods
                     presented.  Amounts in prior
                     periods were immaterial, and
                     therefore, were not reclassified in
                     the reconciliation of Adjusted
                     EBITDA to net income and net cash
                     provided by operating activities.

    (3)              During the second quarter of 2017,
                     the Company wrote-off previously
                     capitalized engineering and land
                     deposit costs of $5.3 million.

    (4)              Reflects noncontrolling interest in
                     Indiana Harbor and the portion of
                     the Partnership owned by public
                     unitholders.


                                                  SunCoke Energy, Inc

                                        Reconciliation of Non-GAAP Information

                   Estimated 2018 Net Cash Provided by Operating Activities to Estimated Net Income

                                       and Estimated Consolidated Adjusted EBITDA


                                                                                2018

                                                            Low                  High
                                                            ---                  ----

    Net cash provided
     by operating
     activities                                                        $150                         $165

    Subtract:

    Depreciation and
     amortization
     expense                                                   137                             129

    Changes in
     working capital
     and other                                                (22)                           (14)

    Loss from equity
     method
     investment                                                  5                               5
                                                               ---                             ---

    Net income                                                          $30                          $45
                                                                        ---                          ---

    Add:

    Loss from equity
     method
     investment                                                  5                               5

    Depreciation and
     amortization
     expense                                                   137                             129

    Interest expense,
     net                                                        63                              63

    Income tax
     expense                                                     5                              13

    Adjusted EBITDA                                                    $240                         $255
                                                                       ----                         ----

    Subtract:

     Adjusted EBITDA
      attributable to
      noncontrolling
      interests(1)                                              80                              84

    Adjusted EBITDA
     attributable to
     SunCoke Energy,
     Inc.                                                              $160                         $171
                                                                       ====                         ====


    (1)              Reflects non-controlling
                     interest in Indiana Harbor
                     and the portion of the
                     Partnership owned by public
                     unitholders.

View original content with multimedia:http://www.prnewswire.com/news-releases/suncoke-energy-inc-announces-strong-second-quarter-2018-results-300686754.html

SOURCE SunCoke Energy, Inc.