In the news release, AK Steel Reports Fourth Quarter and Full-Year 2011 Financial Results, issued Jan. 24, 2012 by AK Steel over PR Newswire, in the table CONSOLIDATED STATEMENTS OF CASH FLOWS, under the column heading "Twelve Months Ended, December 31, 2011" PR Newswire omitted a digit from the last line item "Cash and cash equivalents, end of period". The number should read "42.0" rather than "2.0" as incorrectly transmitted by PR Newswire. The complete, corrected release follows:

AK Steel Reports Fourth Quarter and Full-Year 2011 Financial Results

WEST CHESTER, Ohio, Jan. 24, 2012 /PRNewswire/ -- AK Steel (NYSE: AKS) today reported a net loss of $193.9 million, or $1.76 per diluted share of common stock, for the fourth quarter of 2011, compared to a net loss of $98.3 million, or $0.89 per diluted share, for the fourth quarter of 2010. The 2011 fourth quarter results include a non-cash pre-tax pension corridor charge of $268.1 million, or $1.50 per diluted share. Excluding this amount, the company's adjusted net loss for the fourth quarter of 2011 was $28.0 million, or $0.26 per diluted share.

Net sales for the fourth quarter of 2011 were $1,509.2 million on shipments of 1,409,900 tons, compared to sales of $1,390.6 million on shipments of 1,359,900 tons for the year-ago fourth quarter. The company said its average selling price for the fourth quarter of 2011 was $1,070 per ton, approximately 5% higher than the $1,022 per ton reported for the fourth quarter of 2010, but an approximate 8% decrease from the $1,158 per ton for the third quarter of 2011.

The company reported an operating loss for the fourth quarter of 2011 of $300.7 million, which includes the $268.1 million pre-tax pension corridor charge. Excluding the pension corridor charge, the company's adjusted operating loss for the fourth quarter of 2011 was $32.6 million, or $23 per ton. The 2011 fourth quarter results also include a LIFO credit of $44.1 million. The company reported an operating loss of $154.6 million, or $114 per ton, for the fourth quarter of 2010. The 2010 fourth quarter results include a $63.7 million pre-tax charge related to the shutdown of the company's Ashland (KY) coke plant, and a $9.1 million pre-tax charge related to a retiree benefit settlement associated with the company's Butler (PA) Works.

"The economic recovery we've been anticipating for several years simply did not fully materialize in 2011 and we endured another round of raw material price increases," said James L. Wainscott, Chairman, President and Chief Executive Officer of AK Steel. "However, we made significant strides towards becoming more self-sufficient in raw materials - moves that will greatly improve our cost structure in the future." In October of 2011, AK Steel made strategic investments in iron ore and metallurgical coal, two of the most important raw materials the company utilizes in its steelmaking operations.

Full-Year 2011 Results
For the full year, AK Steel reported a net loss of $155.6 million, or $1.41 per diluted share, compared to a net loss of $128.9 million, or $1.17 per diluted share for 2010. The results for 2011 include the non-cash pre-tax pension corridor charge of $268.1 million, or $1.50 per diluted share, previously described. Excluding this amount, the company's adjusted net income for 2011 was $10.3 million, or $0.09 per diluted share. The results for 2010 include a non-cash charge of $25.3 million, or $0.23 per diluted share, related to federal healthcare legislation, as well as a $63.7 million pre-tax charge related to the shutdown of the company's Ashland (KY) coke plant, and a $9.1 million pre-tax charge related to a retiree benefit settlement associated with the company's Butler (PA) Works.

Sales for 2011 were $6,468.0 million, an increase of 8% compared to $5,968.3 million for 2010. Shipments for 2011 were 5,698,800 tons, a slight increase compared to 5,660,900 tons in 2010. The company reported an operating loss of $201.3 million, or $35 per ton, for 2011 which was largely a result of the pension corridor charge, compared to an operating loss of $133.9 million, or $24 per ton, for 2010. Excluding the pension corridor charge, the company's adjusted operating profit for the full year of 2011 was $66.8 million, or $12 per ton.

First Quarter 2012 Outlook
Due to continued uncertainty and volatility with respect to economic conditions in the U.S. and in other markets served by the company, AK Steel is not providing an outlook for the company's first quarter results at this time. However, the company said that it expects to provide first quarter guidance in March.

Use of Non-GAAP Financial Measures
In certain of its disclosures in this news release, the company has adjusted its operating profit (loss) and net income (loss) to exclude a pension corridor accounting charge. Reporting adjusted operating profit or loss and net income or loss (either as a total or on a per-ton basis) is not a financial measure under generally accepted accounting principles ("GAAP"). The company has made this adjustment, however, because Management believes that it enhances the understanding of the company's financial results. The company believes that this method of accounting for pension and other postretirement obligations is not typically used by other publicly traded companies. In addition, although it reduces reported operating and net income, it is a non-cash charge. Disclosing adjusted operating profit (loss) and net income (loss) with the corridor charge excluded from the actual quarterly results facilitates the ability of an investor to compare the company's actual results to its competitors and other publicly traded companies. Neither current shareholders nor potential investors in the company's securities should rely on adjusted operating profit (loss) or adjusted net income (loss) as a substitute for any GAAP financial measure and the company encourages investors and potential investors to review the reconciliation below of adjusted operating profit (loss) and net income (loss) to the comparable GAAP financial measure.

The following schedule reflects the reconciliation of the non-GAAP quarterly financial measures discussed in this news release:


    (dollars in millions,
     except per ton data)     Three                  Twelve
                             Months                  Months
                              Ended                  Ended
                          December 31,           December 31,
                                  2011                   2011
                                  ----                   ----
    Reconciliation to
     Operating Profit
     (Loss)
    Adjusted operating
     profit (loss)                       $(32.6)                     $66.8
    Pension corridor
     charge                              (268.1)                    (268.1)
    Operating profit
     (loss)                             $(300.7)                   $(201.3)
                                        =======                    =======

    Reconciliation to
     Operating Profit
     (Loss) per Ton
    Adjusted operating
     profit (loss) per
     ton                                   $(23)                       $12
    Pension corridor
     charge                       (190)                       (47)
    Operating profit
     (loss) per ton                       $(213)                      $(35)
                                          =====                       ====

    Reconciliation to Net
     Income (Loss)
     Attributable to AK
     Steel Holding
    Adjusted net income
     (loss) attributable
     to AK Steel Holding
     Corporation                         $(28.0)                     $10.3
    Pension corridor
     charge ($268.1 less
     tax of $102.2)                      (165.9)                    (165.9)
    Net income (loss)
     attributable to AK
     Steel Holding
     Corporation, as
     reported                           $(193.9)                   $(155.6)
                                        =======                    =======

    Reconciliation to
     Basic and Diluted
     Earnings (Losses)
     per Share
    Adjusted basic and
     diluted earnings
     (losses) per share                  $(0.26)                     $0.09
    Pension corridor
     charge                               (1.50)                     (1.50)
    Basic and diluted
     earnings (losses)
     per share, as
     reported                            $(1.76)                    $(1.41)
                                         ======                     ======

Safe Harbor Statement
The statements in this release with respect to future results reflect management's estimates and beliefs and are intended to be, and hereby are identified as "forward-looking statements" for purposes of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as "expects," "anticipates," "believes," "intends," "plans," "estimates" and other similar references to future periods typically identify such forward-looking statements. The company cautions readers that such forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those currently expected by management, including those risks and uncertainties discussed in the company's Annual Report on Form 10-K for the year ended December 31, 2010, as updated in our subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed with or furnished to the Securities and Exchange Commission. Except as required by law, the company disclaims any obligation to update any forward-looking statements to reflect future developments or events.

AK Steel
AK Steel produces flat-rolled carbon, stainless and electrical steels, primarily for automotive, appliance, construction and electrical power generation and distribution markets. The company employs about 6,200 men and women in Middletown, Mansfield, Coshocton and Zanesville, Ohio; Butler, Pennsylvania; Ashland, Kentucky; Rockport, Indiana; and its corporate headquarters in West Chester, Ohio. Additional information about AK Steel is available on the company's web site at www.aksteel.com.

AK Tube LLC, a wholly-owned subsidiary of AK Steel, employs about 300 men and women in plants in Walbridge, Ohio and Columbus, Indiana. AK Tube produces carbon and stainless electric resistance welded (ERW) tubular steel products for truck, automotive and other markets. Additional information about AK Tube LLC is available on its web site at www.aktube.com.

AK Coal Resources, Inc., another wholly-owned subsidiary of AK Steel, owns or leases metallurgical coal reserves in Somerset County, Pennsylvania. AK Steel also owns 49.9% of Magnetation LLC, a joint venture headquartered in Grand Rapids, Minnesota, which produces iron ore concentrate from previously mined ore reserves.


                                                AK STEEL HOLDING CORPORATION
                                            CONSOLIDATED STATEMENTS OF OPERATIONS
                                                         (Unaudited)
                             (Dollars and shares in millions, except per share and per ton data)

                                     Three Months Ended                           Twelve Months Ended
                                        December 31,                                 December 31,
                                        ------------                                 ------------
                                           2011                                                            2010
                                                                 2010                  2011
                                                                    ----                  ----
    Shipments (000 tons)                1,409.9                           1,359.9                       5,698.8   5,660.9
    Selling price per
     ton                                 $1,070                            $1,022                     $            $1,054
                                                                                                          1,131

    Net sales                          $1,509.2                          $1,390.6                     $          $5,968.3
                                                                                                        6,468.0

    Cost of products
     sold (exclusive of
     items shown below)                 1,451.6                           1,379.5                       6,036.8   5,643.2
    Selling and
     administrative
     expenses (exclusive
     of items shown
     below)                                53.8                              50.4                         215.4     204.0
    Depreciation                           45.7                              46.6                         185.0     197.1
    Pension and OPEB
     expense (income)
     (exclusive of
     corridor charge
     shown below)                          (9.3)                             (4.1)                        (36.0)    (14.9)
    Pension corridor
     charge                               268.1                                 -                         268.1         -
    Special and unusual
     items                                    -                              72.8                             -      72.8
                                            ---                              ----                           ---      ----
    Total operating
     costs                              1,809.9                           1,545.2                       6,669.3   6,102.2
                                        -------                           -------                       -------   -------

    Operating profit
     (loss)                              (300.7)                           (154.6)                       (201.3)   (133.9)

    Interest expense                       13.8                               7.1                          47.5      33.0
    Other income
     (expense)                             (4.0)                             (1.8)                         (5.3)     (7.6)
                                           ----                              ----                          ----      ----

    Income (loss) before
     income taxes                        (318.5)                           (163.5)                       (254.1)   (174.5)

    Income tax provision
     due to tax law
     change                                   -                                 -                           2.0      25.3
    Income tax provision
     (benefit)                           (123.6)                            (65.0)                        (96.0)    (69.1)
                                         ------                             -----                         -----     -----
    Total income tax
     provision (benefit)                 (123.6)                            (65.0)                        (94.0)    (43.8)
                                                                            -----

    Net income (loss)                    (194.9)                            (98.5)                       (160.1)   (130.7)
    Less: Net loss
     attributable to
     noncontrolling
     interests                             (1.0)                             (0.2)                         (4.5)     (1.8)
                                           ----                              ----                          ----      ----

    Net income (loss)
     attributable to AK
     Steel Holding
     Corporation                        $(193.9)                           $(98.3)                      $(155.6)  $(128.9)
                                        =======                            ======                       =======   =======

    Basic and diluted
     earnings per share:
         Net income (loss)
          attributable to AK
          Steel Holding
          Corporation                    $(1.76)                           $(0.89)                       $(1.41)   $(1.17)
                                         ======                            ======                        ======    ======

    Weighted-average
     shares outstanding:
    Basic                                 109.8                             109.6                         109.8     109.6
    Diluted                               109.8                             109.6                         109.8     109.6

    Dividends declared
     and paid per share                   $0.05                             $0.05                         $0.20     $0.20



                                          AK STEEL HOLDING CORPORATION
                                           CONSOLIDATED BALANCE SHEETS
                                                   (Unaudited)
                                 (Dollars in millions, except per share amounts)

                                                         December 31,              December 31,
                                                                 2011                      2010
                                                                 ----                      ----
    ASSETS
    Current assets:
    Cash and cash equivalents                                               $42.0                           $216.8
    Accounts receivable, net                                                564.2                  482.8
    Inventory, net                                                          418.7                  448.7
    Other current assets                                                    249.5                  255.8
                                                                            -----                  -----
    Total current assets                                                  1,274.4                1,404.1
                                                                          -------                -------
    Property, plant and
     equipment                                                            5,967.2                5,668.2
    Accumulated depreciation                                             (3,797.0)              (3,635.0)
                                                                         --------               --------
    Property, plant and
     equipment, net                                                       2,170.2                2,033.2
    Other non-current assets                                              1,005.3                  751.3
                                                                          -------                  -----
    TOTAL ASSETS                                                         $4,449.9                         $4,188.6
                                                                         ========                         ========

    LIABILITIES AND
     STOCKHOLDERS' EQUITY
    Current liabilities:
    Borrowings under credit
     facility                                                              $250.0                      $         -
    Accounts payable                                                        583.6                  553.1
    Accrued liabilities                                                     172.8                  145.0
    Current portion of long-
     term debt                                                                0.7                    0.7
    Current portion of pension
     and other postretirement
     benefit obligations                                                    130.0                  145.7
                                                                            -----                  -----
    Total current liabilities                                             1,137.1                  844.5
                                                                          -------                  -----
    Long-term debt                                                          650.0                  650.6
    Pension and other
     postretirement benefit
     obligations                                                          1,744.8                1,706.0
    Other non-current
     liabilities                                                            540.8                  346.4
                                                                            -----                  -----
    TOTAL LIABILITIES                                                     4,072.7                3,547.5
                                                                          -------                -------

    Stockholders' equity:
    Common stock, authorized
     200,000,000 shares of $.01
     par value each; issued
     123,229,210 and 122,829,975
     shares in 2011 and 2010;
     outstanding 110,284,228 and
     109,986,790 shares in 2011
     and 2010                                                                 1.2                    1.2
    Additional paid-in capital                                            1,922.2                1,909.4
    Treasury stock, common
     shares at cost, 12,944,982
     and 12,843,185 shares in
     2011 and 2010                                                         (171.6)                (170.1)
    Accumulated deficit                                                  (1,366.0)              (1,188.4)
    Accumulated other
     comprehensive income                                                     2.7                   92.6
                                                                              ---                   ----
    Total AK Steel Holding
     Corporation stockholders'
     equity                                                                 388.5                  644.7
    Noncontrolling interests                                                (11.3)                  (3.6)
                                                                            -----                   ----
    TOTAL STOCKHOLDERS' EQUITY                                              377.2                  641.1
    TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY                                                $4,449.9                         $4,188.6
                                                                         ========                         ========


                               AK STEEL HOLDING CORPORATION
                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       (Unaudited)
                                  (Dollars in millions)

                                                       Twelve Months Ended
                                                           December 31,
                                                           ------------
                                                                2011          2010
                                                                ----          ----
    CASH FLOWS FROM
     OPERATING
     ACTIVITIES:
    Net income (loss)                                        $(160.1)      $(130.7)
    Special and unusual
     items                                                         -          72.8
    Pension corridor
     charge                                                    268.1             -
    Depreciation                                               185.0         197.1
    Amortization                                                15.5          16.8
    Deferred income taxes                                      (92.7)        (37.7)
    Contributions to
     pension trust                                            (170.0)       (110.0)
    Contributions to
     Middletown and
     Butler retirees
     VEBAs                                                     (87.6)        (65.0)
    Pension and other
     postretirement
     benefit payments
     greater than expense                                     (114.7)       (104.7)
    Working capital                                              1.0          (9.2)
    Working capital-
     SunCoke Middletown                                         (9.3)          0.3
    Other operating
     items, net                                                (15.7)         37.9
                                                               -----          ----
    Net cash flows from
     operating activities                                     (180.5)       (132.4)

    CASH FLOWS FROM
     INVESTING
     ACTIVITIES:
    Capital investments                                       (101.1)       (117.1)
    Capital investments-
     SunCoke Middletown                                       (195.0)       (149.2)
    Investments in
     Magnetation LLC and
     AK Coal Resources                                        (125.4)            -
    Other investing
     items, net                                                  1.3             -
                                                                 ---           ---
    Net cash flows from
     investing activities                                     (420.2)       (266.3)

    CASH FLOWS FROM
     FINANCING
     ACTIVITIES:
    Net borrowings under
     credit facility                                           250.0             -
    Proceeds from
     issuance of long-
     term debt                                                     -         549.1
    Redemption of long-
     term debt                                                  (0.7)       (506.3)
    Debt issuance costs                                        (10.1)        (11.3)
    Proceeds from
     exercise of stock
     options                                                     0.2           1.3
    Purchase of treasury
     stock                                                      (1.5)         (7.9)
    Common stock
     dividends paid                                            (22.0)        (22.0)
    Advances from
     noncontrolling
     interest owner to
     SunCoke Middletown                                        210.7         151.7
    Other financing
     items, net                                                 (0.7)         (0.8)
                                                                ----          ----
    Net cash flows from
     financing activities                                      425.9         153.8
                                                               -----         -----

    Net decrease in cash
     and cash equivalents                                     (174.8)       (244.9)
    Cash and cash
     equivalents,
     beginning of period                                       216.8         461.7
                                                               -----         -----
    Cash and cash
     equivalents, end of
     period                                                    $42.0        $216.8
                                                               =====        ======


                 AK STEEL HOLDING CORPORATION
                        STEEL SHIPMENTS
                          (Unaudited)
                      (Tons in thousands)

                           Three Months Ended          Twelve Months Ended
                              December 31,                 December 31,
                              ------------                 ------------
                             2011                2010                2011     2010
                             ----                ----                ----     ----
    Tons Shipped
     by Product
    Stainless/
     electrical             200.9               208.1               900.3    866.0
    Coated                  611.2               613.6             2,441.5  2,558.4
    Cold-rolled             262.9               352.2             1,204.1  1,241.2
    Tubular                  30.7                29.3               130.1    123.8
                             ----                ----               -----    -----
    Subtotal
     value-
     added
     shipments            1,105.7             1,203.2             4,676.0  4,789.4

    Hot-rolled              251.3               114.9               873.5    706.3
    Secondary                52.9                41.8               149.3    165.2
                             ----                ----               -----    -----
    Subtotal non
     value-
     added
     shipments              304.2               156.7             1,022.8    871.5
                            -----               -----             -------    -----

    Total
     shipments            1,409.9             1,359.9             5,698.8  5,660.9
                          =======             =======             =======  =======

    Shipments by
     Product (%)
    Stainless/
     electrical              14.2%               15.3%               15.8%    15.3%
    Coated                   43.4%               45.1%               42.9%    45.2%
    Cold-rolled              18.6%               25.9%               21.1%    21.9%
    Tubular                   2.2%                2.2%                2.3%     2.2%
                              ---                 ---                 ---      ---
    Subtotal
     value-
     added
     shipments               78.4%               88.5%               82.1%    84.6%

    Hot-rolled               17.8%                8.4%               15.3%    12.5%
    Secondary                 3.8%                3.1%                2.6%     2.9%
                              ---                 ---                 ---      ---
    Subtotal non
     value-
     added
     shipments               21.6%               11.5%               17.9%    15.4%
                             ----                ----                ----     ----

    Total
     shipments              100.0%              100.0%              100.0%   100.0%
                            =====               =====               =====    =====


SOURCE AK Steel