SunCoke Energy, Inc. Announces Strong First Quarter 2019 Results

LISLE, Ill., April 24, 2019 /PRNewswire/ -- SunCoke Energy, Inc. (NYSE: SXC) today reported results for the first quarter 2019, reflecting the strong performance at our Domestic Coke segment, including higher sales volumes at our Indiana Harbor facility driven by our oven rebuild initiative, which continues to deliver sustained operating results.

"We are pleased with the operational performance that our team delivered in the quarter despite the adverse weather conditions, which impacted operations across our business. We continue to execute against our 2019 objectives, and our record setting first quarter performance has positioned us well to achieve our full-year Adjusted EBITDA guidance," said Mike Rippey, President and Chief Executive Officer of SunCoke Energy, Inc.

The Company has filed a Form S-4 Registration Statement in connection with the announced acquisition of all outstanding common units of SunCoke Energy Partners, L.P. (NYSE: SXCP) not already owned by SXC in a stock-for-unit exchange transaction (the "Simplification Transaction"). Rippey continued, "Our team has made significant progress working to close the Simplification Transaction and we continue to be encouraged by the benefits it will allow us to achieve, including a simplified corporate structure, increased liquidity and improved financial flexibility. Together, these benefits will best-position the Company to execute against our strategic objectives and create immediate and long-term value for SunCoke stakeholders."

FIRST QUARTER CONSOLIDATED RESULTS


                                            Three Months Ended March 31,


                      (Dollars in
                       millions)  2019                          2018          Increase

    ---

        Revenues                       $
         391.3                      $
           350.5 $
      40.8


        Adjusted
         EBITDA(1)                      $
         67.3                       $
           64.0  $
      3.3


        Net income
         attributable
         to SXC                          $
         9.8                        $
           8.7  $
      1.1

    ---




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

Revenues during the first quarter 2019 increased $40.8 million compared to the prior year period, primarily reflecting the pass-through of higher coal prices as well as higher sales volumes in our Domestic Coke segment.

Adjusted EBITDA during the first quarter 2019 increased $3.3 million to $67.3 million, driven by improved performance in our Domestic Coke segment.

Net income attributable to SXC was $9.8 million, or $0.15 per share, for the first quarter 2019. The results reflect improved operating results discussed above partially offset by higher depreciation expense, primarily due to the revisions in the estimated useful lives of certain assets in our Domestic Coke segment made during the third quarter 2018.

FIRST 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 March 31,


                       (Dollars in
                        millions,
                        except per
                        ton amounts)  2019                       2018           Increase

    ---

        Revenues                           $
      359.3                        $
          318.1    $
      41.2


        Adjusted
         EBITDA(1)                          $
      58.5                         $
          54.3     $
      4.2


        Sales volumes
         (thousands of
         tons)                       1,004                          974                   30


        Adjusted
         EBITDA per
         ton(2)                            $
      58.27                        $
          55.75    $
      2.52

    ---




              (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 $41.2 million primarily reflecting the pass-through of higher coal prices and increased sales volumes.

Adjusted EBITDA increased $4.2 million and benefited $2.6 million from higher volumes primarily due to the performance of the rebuilt ovens at our Indiana Harbor facility. Additionally, the timing of planned outage costs resulted in a benefit of $1.0 million as compared to the prior year period. The remaining improvement was due to an increase in coal cost recovery and yields driven by higher coal prices during the current period. This benefit was partially offset by the impact from heavy rainfalls, which elevated coal moisture levels and negatively impacted coal-to-coke yields and Adjusted EBITDA.

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 March 31,


                           (Dollars in
                            millions)   2019          2018                                  Increase
                                                                                 (Decrease)

    ---

        Revenues                             $
      22.3                                                $
      22.3      
     $


        Intersegment sales                    $
      6.5                                                 $
      5.4            $
       1.1


        Adjusted EBITDA(1)                   $
      12.7                                                $
      13.6          $
       (0.9)


        Tons handled
         (thousands of
         tons)(2)                      5,784                   5,821                                          (37)


        CMT take-or-pay
         shortfall tons
         (thousands of
         tons)(3)                        669                     172                                           497

    ---




              (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 were reasonably consistent with the prior year period. Adjusted EBITDA decreased by $0.9 million, driven primarily by incremental high water costs at CMT during the current period.

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 $9.7 million and $4.5 million, respectively, during the first quarter 2019, which was comparable to Revenues and Adjusted EBITDA of $10.1 million and $4.7 million, respectively, during the first quarter 2018.

Corporate and Other

Corporate and other expenses, which include costs related to our legacy coal mining business, were $8.4 million during the first quarter 2019, which was comparable with the prior year period of $8.6 million.

2019 OUTLOOK

Our 2019 guidance, which does not include the benefit from the Simplification Transaction, is as follows:

    --  Domestic coke production is expected to be approximately 4.1 million
        tons
    --  Consolidated Adjusted EBITDA is expected to be between $265 to $275
        million
    --  Adjusted EBITDA attributable to SXC is expected to be between $182 to
        $188 million, reflecting the impact of public ownership in SXCP
    --  Capital expenditures are projected to be between $110 to $120 million,
        including $40 million to $48 million related to our Indiana Harbor oven
        rebuild project and approximately $6 million related to completing our
        Granite City gas sharing project
    --  Cash generated by operations is estimated to be between $180 million and
        $195 million
    --  Cash taxes are projected to be between $4 to $8 million

RELATED COMMUNICATIONS

We will host our quarterly earnings call at 8:30 a.m. Eastern Time (7:30 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 4246288.

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 March 31, 2019, 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 on
        extinguishment of debt, changes to our contingent consideration
        liability related to our acquisition of CMT and/or transaction costs
        incurred as part of the Simplification Transaction. EBITDA and Adjusted
        EBITDA do not represent and should not be considered alternatives to net
        income or operating income under accounting principles generally
        accepted in the U.S. ("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.

IMPORTANT NOTICE TO INVESTORS

This communication includes important information about the proposed and pending acquisition by SXC of all publicly held common units of SXCP. SXC has filed a registration statement on Form S-4 with the Securities and Exchange Commission ("SEC") containing a draft joint prospectus/consent statement/proxy statement of SXC and SXCP. Once the SEC has completed its review of this filing and declared it effective, SXC and SXCP security holders are urged to read the definitive joint prospectus/consent statement/proxy statement and other documents filed with the SEC regarding the proposed transaction carefully and in their entirety when they become available because they will contain important information. Investors may obtain a free copy of the draft joint prospectus/consent statement/proxy statement at any time and will be able to obtain a free copy of the definitive joint prospectus/consent statement/proxy statement when it becomes available, as well as other filings containing information about the proposed transaction, without charge, at the SEC's internet site (http://www.sec.gov). Copies of the definitive joint prospectus/consent statement/proxy statement when it becomes available, as well as copies of the filings with the SEC that will be incorporated by reference in such definitive joint prospectus/consent statement/proxy statement, can be obtained, without charge by directing a request either to SXC, 1011 Warrenville Road, 6th Floor, Lisle, IL 60532 USA, Attention: Investor Relations or to SXCP, 1011 Warrenville Road, 6th Floor, Lisle, IL 60532 USA, Attention: Investor Relations.

The respective directors and executive officers of SXC and SXCP may be deemed to be "participants" (as defined in Schedule 14A under the Securities Exchange Act of 1934 as amended) in respect of the proposed transaction. Information about SXC's directors and executive officers is available in SXC's annual report on Form 10-K for the fiscal year ended December 31, 2018, filed with the SEC on February 15, 2019. Information about SXCP's directors and executive officers is available in SXCP's annual report on Form 10-K for the fiscal year ended December 31, 2018 filed with the SEC on February 15, 2019. Other information regarding the participants in the solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the joint definitive prospectus/consent statement/proxy statement, when available, and other relevant materials filed with the SEC.

This communication shall not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended.

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 Income


                                       
            
                (Unaudited)




                                                                         Three Months Ended March 31,


                                                      2019                                 2018





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


                   Revenues


      Sales and other operating
       revenue                                               $
              391.3                        $
       350.5



                   Costs and operating expenses


      Cost of products sold and
       operating expenses                            307.4                                  270.6


      Selling, general and
       administrative expenses                        16.7                                   15.9


      Depreciation and amortization
       expense                                        37.2                                   32.9


      Total costs and operating
       expenses                                      361.3                                  319.4



                   Operating income                   30.0                                   31.1


      Interest expense, net                           14.8                                   15.8


      Loss on extinguishment of
       debt                                                                                  0.3


      Income before income tax
       expense                                        15.2                                   15.0



     Income tax expense                               3.0                                    2.0



     Net income                                      12.2                                   13.0


      Less: Net income attributable
       to noncontrolling interests                     2.4                                    4.3



                   Net income attributable to
                    SunCoke Energy, Inc.                       $
              9.8                          $
       8.7



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



     Basic                                                   $
              0.15                         $
       0.13



     Diluted                                                 $
              0.15                         $
       0.13


      Weighted average number of
       common shares outstanding:



     Basic                                           64.9                                   64.6



     Diluted                                         65.3                                   65.4


                                            
       
           SunCoke Energy, Inc.


                                          
       
         Consolidated Balance Sheets




                                                  March 31, 2019                                    December 31, 2018



                                                    (Unaudited)


                                                              (Dollars in millions, except
                                                        par value amounts)



     
                Assets


      Cash and cash equivalents                                      $
              143.9                             $
       145.7



     Receivables                                           86.3                               75.4



     Inventories                                          150.7                              110.4


      Income tax receivable                                                                    0.7


      Other current assets                                   6.2                                2.8


      Total current assets                                 387.1                              335.0



      Properties, plants and
       equipment (net of accumulated
       depreciation of $866.0
       million and $855.8 million at
       March 31, 2019 and December
       31, 2018, respectively)                           1,459.0                            1,471.1



     Goodwill                                              76.9                               76.9


      Other intangible assets, net                         154.1                              156.8


      Deferred charges and other
       assets                                               20.2                                5.5




     Total assets                                                 $
              2,097.3                           $
       2,045.3



                   Liabilities and Equity



     Accounts payable                                               $
              145.7                             $
       115.0



     Accrued liabilities                                   42.3                               45.6



     Deferred revenue                                       7.5                                3.0


      Current portion of long-term
       debt and financing obligation                         4.5                                3.9



     Interest payable                                      16.8                                3.6



     Income tax payable                                     1.2



      Total current liabilities                            218.0                              171.1



      Long-term debt and financing
       obligation                                          828.8                              834.5


      Accrual for black lung
       benefits                                             45.6                               44.9


      Retirement benefit liabilities                        24.6                               25.2


      Deferred income taxes                                254.3                              254.7


      Asset retirement obligations                          13.2                               14.6


      Other deferred credits and
       liabilities                                          25.8                               17.6



     Total liabilities                                  1,410.3                            1,362.6




     
                Equity


      Preferred stock, $0.01 par
       value. Authorized 50,000,000
       shares; no issued shares at
       both March 31, 2019 and
       December 31, 2018


      Common stock, $0.01 par value.
       Authorized 300,000,000
       shares; issued 72,578,808 and
       72,233,750 shares at March
       31, 2019 and December 31,
       2018, respectively                                    0.7                                0.7


      Treasury stock, 7,477,657
       shares at both March 31, 2019
       and December 31, 2018                             (140.7)                           (140.7)


      Additional paid-in capital                           488.0                              488.8


      Accumulated other
       comprehensive loss                                 (13.1)                            (13.1)



     Retained earnings                                    137.2                              127.4



      Total SunCoke Energy, Inc.
       stockholders' equity                                472.1                              463.1


      Noncontrolling interests                             214.9                              219.6




     Total equity                                         687.0                              682.7



      Total liabilities and equity                                 $
              2,097.3                           $
       2,045.3


                                          
              
                SunCoke Energy, Inc.


                                 
              
                Consolidated Statements of Cash Flows


                                              
              
                (Unaudited)




                                                                                    Three Months Ended March 31,


                                                                  2019                             2018





                                                                                    (Dollars in millions)


                   Cash Flows from Operating Activities:



     Net income                                                          $
              12.2                         $
       13.0


      Adjustments to reconcile net income to net
       cash provided by operating activities:


      Depreciation and amortization expense                       37.2                                       32.9


      Deferred income tax (benefit) expense                      (0.4)                                       0.2


      Payments in excess of expense for
       postretirement plan benefits                              (0.6)                                     (0.6)


      Share-based compensation expense                             0.9                                        0.8



     Loss on extinguishment of debt                                                                         0.3


      Changes in working capital pertaining to
       operating activities:



     Receivables                                               (10.9)                                     (6.8)



     Inventories                                               (40.3)                                       0.9



     Accounts payable                                            29.9                                       14.0



     Accrued liabilities                                        (4.4)                                     (8.7)



     Deferred revenue                                             4.5                                        1.9



     Interest payable                                            13.2                                       11.7



     Income taxes                                                 1.9                                      (0.6)



            Other                                               (7.9)                                     (1.7)


      Net cash provided by operating activities                   35.3                                       57.3



                   Cash Flows from Investing Activities:



     Capital expenditures                                      (20.9)                                    (15.4)


      Net cash used in investing activities                     (20.9)                                    (15.4)



                   Cash Flows from Financing Activities:


      Proceeds from issuance of long-term debt                                                              45.0



     Repayment of long-term debt                                (0.3)                                    (44.9)



     Debt issuance costs                                                                                  (0.5)


      Proceeds from revolving credit facility                     60.7                                       53.5


      Repayment of revolving credit facility                    (65.7)                                    (53.5)


      Repayment of financing obligation                          (0.7)                                     (0.6)


      Acquisition of additional interest in the
       Partnership                                                                                         (3.4)


      Cash distribution to noncontrolling
       interests                                                 (7.1)                                    (10.6)



     Other financing activities                                 (3.1)                                     (0.1)


      Net cash used in financing activities                     (16.2)                                    (15.1)



      Net (decrease) increase in cash and cash
       equivalents                                               (1.8)                                      26.8


      Cash and cash equivalents at beginning of
       period                                                    145.7                                      120.2



      Cash and cash equivalents at end of period                         $
              143.9                        $
       147.0



                   Supplemental Disclosure of Cash Flow
                    Information


      Interest paid, net of capitalized interest
       of $1.2 million and $0.5 million,
       respectively                                                        $
              0.9                          $
       3.0



     Income taxes paid                                                    $
              1.0                          $
       2.3


                                     
              
                SunCoke Energy, Inc.


                             
              
                Segment Financial and Operating Data




         The following tables set forth financial and operating data for the three months ended March 31, 2019 and 2018:




                                                                        Three Months Ended March 31,


                                                        2019                              2018





                                                                        (Dollars in millions, except per
                                                                                ton
                                                                 amounts)


                   Sales and other operating
                    revenues:



     Domestic Coke                                            $
              359.3                                        $
      318.1



     Brazil Coke                                        9.7                                        10.1



     Logistics                                         22.3                                        22.3


      Logistics intersegment sales                       6.5                                         5.4


      Elimination of intersegment
       sales                                           (6.5)                                      (5.4)



      Total sales and other
       operating revenues                                      $
              391.3                                        $
      350.5



                   Adjusted EBITDA(1):



     Domestic Coke                                             $
              58.5                                         $
      54.3



     Brazil Coke                                        4.5                                         4.7



     Logistics                                         12.7                                        13.6


      Corporate and Other(2)                           (8.4)                                      (8.6)



      Total Adjusted EBITDA                                     $
              67.3                                         $
      64.0



                   Coke Operating Data:


      Domestic Coke capacity                    96
            %                                         92
       utilization                                                                                    %


      Domestic Coke production
       volumes (thousands of tons)                     1,006                                         962


      Domestic Coke sales volumes
       (thousands of tons)                             1,004                                         974


      Domestic Coke Adjusted EBITDA
       per ton(3)                                              $
              58.27                                        $
      55.75


      Brazilian Coke production-
       operated facility (thousands
       of tons)                                          419                                         441


                   Logistics Operating Data:


      Tons handled (thousands of
       tons)(4)                                        5,784                                       5,821


      CMT take-or-pay shortfall
       tons (thousands of tons)(5)                       669                                         172




              (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 $1.8 million and $2.3
                                  million during the three months
                                  ended March 31, 2019, and 2018,
                                  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 March 31,


                                                           2019                            2018



                                                                             (Dollars in millions)


                   Net cash provided by operating
                    activities                                    $
              35.3                        $
     57.3



     Subtract:


      Depreciation and amortization
       expense                                             37.2                                      32.9


      Deferred income tax (benefit)
       expense                                            (0.4)                                      0.2


      Changes in working capital and
       other                                             (13.7)                                     11.2



     
                Net income                                     $
              12.2                        $
     13.0




     Add:


      Depreciation and amortization
       expense                                                    $
              37.2                        $
     32.9



     Interest expense, net                                14.8                                      15.8


      Loss on extinguishment of debt                                                                 0.3



     Income tax expense                                    3.0                                       2.0


      Contingent consideration
       adjustments(1)                                     (0.4)


      Simplification Transaction costs                      0.5


                   Adjusted EBITDA                         67.3                                      64.0



      Subtract: Adjusted EBITDA
       attributable to noncontrolling
       interest(2)                                         18.9                                      19.0


                   Adjusted EBITDA attributable to
                    SunCoke Energy, Inc.                          $
              48.4                        $
     45.0




              (1)              In connection with the CMT
                                  acquisition, the Partnership
                                  entered into a contingent
                                  consideration arrangement that
                                  requires the Partnership to make
                                  future payments to the seller
                                  based on future volume over a
                                  specified threshold, price and
                                  contract renewals.  Contingent
                                  consideration adjustments in 2019
                                  were primarily the result of
                                  modifications to the volume
                                  forecast.



              (2)              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 2019 Net Cash Provided by Operating Activities to Estimated Net Income


                                           
              
                 and Estimated Consolidated Adjusted EBITDA




                                                                                                                           2019


                                                                              Low                                             High



                   Net cash provided by operating
                    activities                                                      $
              180                                     $
      195



     Subtract:


      Depreciation and amortization
       expense                                                                150                                                   145


      Changes in working capital and
       other                                                                 (14)                                                  (1)


                   Net income                                                        $
              44                                      $
      51




     Add:


      Depreciation and amortization
       expense                                                                150                                                   145



     Interest expense, net                                                    65                                                    65



     Income tax expense                                                        6                                                    14


                   Adjusted EBITDA                                                  $
              265                                     $
      275




     Subtract:


       Adjusted EBITDA attributable to
        noncontrolling interests(1)                                            83                                                    87


                   Adjusted EBITDA attributable to
                    SunCoke Energy, Inc.                                            $
              182                                     $
      188




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

View original content to download multimedia:http://www.prnewswire.com/news-releases/suncoke-energy-inc-announces-strong-first-quarter-2019-results-300836947.html

SOURCE SunCoke Energy, Inc.