SunCoke Energy Inc
NYSE:SXC
Balance Sheet
Balance Sheet Decomposition
SunCoke Energy Inc
SunCoke Energy Inc
Balance Sheet
SunCoke Energy Inc
| Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
3
|
40
|
128
|
239
|
234
|
139
|
123
|
134
|
120
|
146
|
97
|
48
|
64
|
90
|
140
|
190
|
89
|
|
| Cash Equivalents |
3
|
40
|
128
|
239
|
234
|
139
|
123
|
134
|
120
|
146
|
97
|
48
|
64
|
90
|
140
|
190
|
89
|
|
| Total Receivables |
79
|
45
|
66
|
70
|
92
|
84
|
76
|
86
|
73
|
76
|
62
|
52
|
78
|
105
|
90
|
97
|
136
|
|
| Accounts Receivables |
79
|
45
|
66
|
70
|
85
|
78
|
65
|
61
|
69
|
75
|
60
|
46
|
78
|
105
|
88
|
97
|
112
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
7
|
6
|
12
|
25
|
5
|
1
|
2
|
6
|
0
|
0
|
1
|
0
|
24
|
|
| Inventory |
107
|
107
|
220
|
160
|
129
|
142
|
122
|
93
|
111
|
110
|
147
|
127
|
127
|
175
|
183
|
181
|
220
|
|
| Other Current Assets |
0
|
1
|
1
|
3
|
28
|
4
|
5
|
4
|
7
|
3
|
3
|
3
|
4
|
4
|
4
|
8
|
19
|
|
| Total Current Assets |
189
|
192
|
414
|
472
|
482
|
369
|
326
|
316
|
311
|
335
|
308
|
230
|
272
|
374
|
417
|
475
|
463
|
|
| PP&E Net |
1 013
|
1 174
|
1 392
|
1 397
|
1 459
|
1 480
|
1 582
|
1 543
|
1 501
|
1 471
|
1 403
|
1 339
|
1 301
|
1 241
|
1 203
|
1 155
|
1 214
|
|
| PP&E Gross |
1 013
|
1 174
|
1 392
|
1 397
|
1 459
|
1 480
|
1 582
|
1 543
|
1 501
|
1 471
|
1 403
|
1 339
|
1 301
|
1 241
|
1 203
|
1 155
|
1 214
|
|
| Accumulated Depreciation |
291
|
331
|
383
|
457
|
436
|
619
|
590
|
626
|
733
|
856
|
904
|
1 033
|
1 160
|
1 276
|
1 384
|
1 498
|
1 497
|
|
| Intangible Assets |
0
|
10
|
63
|
62
|
12
|
10
|
190
|
179
|
168
|
157
|
35
|
34
|
32
|
30
|
28
|
26
|
44
|
|
| Goodwill |
0
|
0
|
0
|
0
|
12
|
12
|
71
|
77
|
77
|
77
|
3
|
3
|
3
|
3
|
3
|
3
|
56
|
|
| Note Receivable |
289
|
289
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
41
|
41
|
41
|
41
|
98
|
63
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
15
|
12
|
32
|
40
|
182
|
25
|
45
|
6
|
3
|
6
|
5
|
8
|
8
|
7
|
10
|
9
|
13
|
|
| Other Assets |
0
|
0
|
0
|
0
|
12
|
12
|
71
|
77
|
77
|
77
|
3
|
3
|
3
|
3
|
3
|
3
|
56
|
|
| Total Assets |
1 547
N/A
|
1 718
+11%
|
1 942
+13%
|
2 011
+4%
|
2 244
+12%
|
1 960
-13%
|
2 256
+15%
|
2 121
-6%
|
2 060
-3%
|
2 045
-1%
|
1 754
-14%
|
1 613
-8%
|
1 615
+0%
|
1 655
+2%
|
1 660
+0%
|
1 668
+0%
|
1 790
+7%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
484
|
995
|
182
|
133
|
138
|
121
|
100
|
99
|
116
|
115
|
142
|
104
|
126
|
159
|
172
|
153
|
157
|
|
| Accrued Liabilities |
30
|
53
|
86
|
107
|
78
|
76
|
59
|
62
|
51
|
46
|
49
|
52
|
53
|
61
|
52
|
44
|
48
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
3
|
3
|
41
|
0
|
1
|
5
|
3
|
4
|
3
|
3
|
3
|
3
|
0
|
0
|
4
|
|
| Other Current Liabilities |
6
|
8
|
11
|
4
|
26
|
15
|
5
|
7
|
9
|
7
|
0
|
0
|
0
|
0
|
0
|
9
|
11
|
|
| Total Current Liabilities |
521
|
1 056
|
282
|
247
|
283
|
213
|
166
|
172
|
178
|
171
|
195
|
159
|
182
|
224
|
224
|
206
|
220
|
|
| Long-Term Debt |
0
|
0
|
723
|
720
|
648
|
634
|
998
|
849
|
861
|
835
|
780
|
674
|
610
|
529
|
490
|
492
|
688
|
|
| Deferred Income Tax |
55
|
86
|
261
|
362
|
355
|
296
|
349
|
353
|
258
|
255
|
148
|
159
|
169
|
172
|
190
|
197
|
190
|
|
| Minority Interest |
74
|
60
|
34
|
36
|
275
|
274
|
333
|
329
|
233
|
220
|
27
|
32
|
37
|
37
|
31
|
31
|
29
|
|
| Other Liabilities |
156
|
148
|
116
|
108
|
126
|
113
|
120
|
107
|
103
|
102
|
113
|
120
|
118
|
107
|
110
|
62
|
66
|
|
| Total Liabilities |
805
N/A
|
1 349
+68%
|
1 416
+5%
|
1 472
+4%
|
1 687
+15%
|
1 528
-9%
|
1 966
+29%
|
1 810
-8%
|
1 634
-10%
|
1 582
-3%
|
1 262
-20%
|
1 144
-9%
|
1 117
-2%
|
1 069
-4%
|
1 046
-2%
|
988
-6%
|
1 193
+21%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
0
|
20
|
119
|
144
|
14
|
36
|
22
|
100
|
127
|
30
|
47
|
23
|
54
|
80
|
138
|
52
|
|
| Additional Paid In Capital |
0
|
0
|
511
|
437
|
447
|
544
|
486
|
492
|
486
|
489
|
712
|
716
|
721
|
728
|
730
|
733
|
732
|
|
| Treasury Stock |
0
|
0
|
0
|
9
|
20
|
105
|
141
|
141
|
141
|
141
|
177
|
184
|
184
|
184
|
184
|
184
|
184
|
|
| Other Equity |
742
|
370
|
7
|
8
|
14
|
22
|
20
|
19
|
20
|
13
|
14
|
17
|
17
|
13
|
13
|
8
|
4
|
|
| Total Equity |
742
N/A
|
370
-50%
|
526
+42%
|
539
+3%
|
557
+3%
|
432
-23%
|
290
-33%
|
311
+7%
|
426
+37%
|
463
+9%
|
492
+6%
|
469
-5%
|
498
+6%
|
586
+18%
|
614
+5%
|
680
+11%
|
597
-12%
|
|
| Total Liabilities & Equity |
1 547
N/A
|
1 718
+11%
|
1 942
+13%
|
2 011
+4%
|
2 244
+12%
|
1 960
-13%
|
2 256
+15%
|
2 121
-6%
|
2 060
-3%
|
2 045
-1%
|
1 754
-14%
|
1 613
-8%
|
1 615
+0%
|
1 655
+2%
|
1 660
+0%
|
1 668
+0%
|
1 790
+7%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
70
|
70
|
70
|
69
|
70
|
66
|
64
|
64
|
65
|
65
|
84
|
83
|
83
|
83
|
84
|
84
|
85
|
|