XML 70 R49.htm IDEA: XBRL DOCUMENT v3.3.1.900
Derivative and Other Financial Instruments and Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Instruments And Hedging Activities Disclosure [Abstract]  
Schedule of Derivative Assets Liabilities, Net offset in Balance Sheet

The table below presents gross amounts of recognized assets and liabilities, the amounts offset in the consolidated balance sheets and the net amounts of assets and liabilities presented therein. As of December 31, 2015, there were no amounts subject to enforceable master netting arrangements or similar agreements that have not been offset in the consolidated balance sheets.

 

 

Fair Value of Derivatives

 

 

as of December 31, 2015

 

(In millions)

Asset

 

 

Liability

 

Metal

$

0.2

 

 

$

(0.3

)

Natural gas

 

 

 

 

(0.6

)

Total

 

0.2

 

 

 

(0.9

)

Effect of counterparty netting arrangements

 

(0.2

)

 

 

0.2

 

Net derivatives as classified in the consolidated balance sheets

$

 

 

$

(0.7

)

 

Fair Value of Derivative Financial Instruments

 

The following table presents details of the fair value of Real Alloy’s derivative financial instruments as of December 31, 2015, as recorded in the consolidated balance sheets:  

 

 

 

 

December 31,

 

(In millions)

Balance Sheet Location

 

2015

 

Derivative liabilities

 

 

 

 

 

Metal

Accrued liabilities

 

$

0.1

 

Natural gas

Accrued liabilities

 

 

0.6

 

Total

 

 

$

0.7

 

 

Assets and Liabilities Measured at Fair Value on Recurring Basis Based on Fair Value Hierarchy

The following tables set forth financial assets and liabilities and their level in the fair value hierarchy that are accounted for at fair value on a recurring basis as of December 31, 2015 and 2014:

 

 

 

 

Estimated Fair Value

 

 

Fair Value

 

December 31,

 

(In millions)

Hierarchy

 

2015

 

 

2014

 

Derivative assets

Level 2

 

$

0.2

 

 

$

 

Derivative liabilities

Level 2

 

 

(0.9

)

 

 

 

Net derivative liabilities

 

 

$

(0.7

)

 

$

 

Common stock warrant liability

Level 3

 

$

(6.9

)

 

$

(5.6

)

 

Schedule of Realized Losses on Derivative Financial Instruments

The following table presents realized losses on derivative financial instruments during the year ended December 31, 2015:

 

Year Ended

December 31,

 

(In millions)

 

2015

 

Metal

$

2.9

 

Natural gas

 

0.5

 

Total

$

3.4

 

 

Carrying Value and Estimated Fair Value of Financial Instruments

The following tables present the carrying values and fair value estimates of other financial instruments as of December 31, 2015 and 2014:

 

 

 

 

December 31, 2015

 

(In millions)

Fair Value Hierarchy

 

Carrying Amount

 

 

Estimated

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

Level 1

 

$

35.7

 

 

$

35.7

 

Financing receivable

Level 2

 

 

32.7

 

 

 

32.7

 

Restricted cash held in escrow (other current assets)

Level 1

 

 

3.9

 

 

 

3.9

 

Loans receivable, net (other assets)

Level 3

 

 

1.1

 

 

 

1.1

 

Liabilities

 

 

 

 

 

 

 

 

 

Long-term debt:

 

 

 

 

 

 

 

 

 

Senior Secured Notes

Level 1

 

$

290.7

 

 

$

310.9

 

Asset-Based Facility

Level 2

 

 

19.6

 

 

 

22.0

 

Redeemable Preferred Stock

Level 3

 

$

21.9

 

 

$

18.7

 

 

 

 

 

December 31, 2014

 

(In millions)

Fair Value Hierarchy

 

Carrying Amount

 

 

Estimated

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

Level 1

 

$

61.9

 

 

$

61.9

 

Loans receivable, net (other noncurrent assets)

Level 3

 

 

1.2

 

 

 

1.2

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

Level 1

 

 

1.0

 

 

 

1.0

 

Liabilities

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Line of credit

Level 3

 

$

1.0

 

 

$

1.0

 

Long-term debt

Level 3

 

 

13.6

 

 

 

13.6

 

 

Valuation Techniques and Unobservable Inputs Applied to Level Three Fair Value Measurements

The Company’s Level 3 assets and liabilities are determined using valuation techniques that incorporate unobservable inputs that require significant judgment or estimation. The following tables present quantitative information about the valuation techniques and unobservable inputs applied to Level 3 fair value measurements as of December 31, 2015 and 2014:

 

 

December 31, 2015

 

(In millions)

Estimated Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Input Value

 

Common stock warrant liability

$

6.9

 

 

Monte Carlo

   Simulation

 

Volatility

 

 

49.9

%

 

 

 

 

 

 

 

Expected term

 

4.4 years

 

 

 

 

 

 

 

 

Equity raise probability

 

 

60

%

 

 

 

 

 

 

 

Issue price discount

   to fair value

 

 

15

%

Redeemable Preferred Stock

$

18.7

 

 

Discounted

   cash flow

 

Credit spread

 

 

17.5

%

 

 

 

 

 

 

 

Redemption period

 

56 months

 

 

 

December 31, 2014

 

(In millions)

Estimated Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Input Value

 

Common stock warrant liability

$

5.6

 

 

Monte Carlo

   Simulation

 

Volatility

 

 

52.0

%

 

 

 

 

 

 

 

Expected term

 

5.8 years

 

 

 

 

 

 

 

 

Equity raise probability

 

 

25

%

 

 

 

 

 

 

 

Issue price discount

   to fair value

 

 

15

%