XML 39 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Derivative and Other Financial Instruments and Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2016
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 unaudited condensed consolidated balance sheets and the net amounts of assets and liabilities presented therein. As of June 30, 2016, there were no amounts subject to an enforceable master netting arrangement or similar agreement that have not been offset in the unaudited condensed consolidated balance sheets.

 

 

Fair Value of Derivatives

 

 

Fair Value of Derivatives

 

 

as of June 30, 2016

 

 

as of December 31, 2015

 

(In millions)

Asset

 

 

Liability

 

 

Asset

 

 

Liability

 

Metal

$

0.3

 

 

$

 

 

$

0.2

 

 

$

(0.3

)

Natural gas

 

0.5

 

 

 

 

 

 

 

 

 

(0.6

)

Total

 

0.8

 

 

 

 

 

 

0.2

 

 

 

(0.9

)

Effect of counterparty netting arrangements

 

 

 

 

 

 

 

(0.2

)

 

 

0.2

 

Net derivatives assets (liabilities) as classified

   in the consolidated balance sheets

$

0.8

 

 

$

 

 

$

 

 

$

(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 June 30, 2016 and December 31, 2015, as recorded in the unaudited condensed consolidated balance sheets:  

 

 

 

 

June 30,

 

 

December 31,

 

(In millions)

Balance Sheet Location

 

2016

 

 

2015

 

Derivative assets:

 

 

 

 

 

 

 

 

 

Metal

Prepaid expenses, supplies, and other current assets

 

$

0.3

 

 

$

 

Natural Gas

Prepaid expenses, supplies, and other current assets

 

 

0.3

 

 

 

 

Natural Gas

Other noncurrent assets

 

 

0.2

 

 

 

 

Total derivative assets

 

 

$

0.8

 

 

$

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

Metal

Accrued liabilities

 

$

 

 

$

0.1

 

Natural Gas

Accrued liabilities

 

 

 

 

 

0.6

 

Total derivative liabilities

 

 

$

 

 

$

0.7

 

 

Changes in Fair Value of Common Stock Warrant Liability

The following table presents changes in the fair value of the common stock warrant liability during the three and six months ended June 30, 2016 and 2015:

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(In millions)

 

2016

 

 

 

2015

 

 

 

2016

 

 

 

2015

 

Balance, beginning of period

$

7.5

 

 

$

4.9

 

 

$

6.9

 

 

$

5.6

 

Warrants exercised

 

(0.1

)

 

 

(0.1

)

 

 

(0.1

)

 

 

(0.1

)

Change in fair value of common

   stock warrant liability

 

(1.3

)

 

 

6.3

 

 

 

(0.7

)

 

 

5.6

 

Balance, end of period

$

6.1

 

 

$

11.1

 

 

$

6.1

 

 

$

11.1

 

 

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 June 30, 2016 and December 31, 2015:

 

 

 

Estimated Fair Value

 

 

Fair Value

 

June 30,

 

 

December 31,

 

(In millions)

Hierarchy

 

2016

 

 

2015

 

Derivative assets

Level 2

 

$

0.8

 

 

$

0.2

 

Derivative liabilities

Level 2

 

 

 

 

 

(0.9

)

Net derivative assets (liabilities)

 

 

$

0.8

 

 

$

(0.7

)

Common stock warrant liability

Level 3

 

$

(6.1

)

 

$

(6.9

)

 

Schedule of Losses (Gains) on Derivative Financial Instruments

The following table presents losses (gains) on derivative financial instruments during the three and six months ended June 30, 2016 and 2015:

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(In millions)

 

2016

 

 

 

2015

 

 

 

2016

 

 

 

2015

 

Realized losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal

$

0.2

 

 

$

0.8

 

 

$

0.4

 

 

$

0.7

 

Natural gas

 

0.2

 

 

 

 

 

 

0.8

 

 

 

 

Total realized losses

 

0.4

 

 

 

0.8

 

 

 

1.2

 

 

 

0.7

 

Unrealized losses (gains):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal

 

(0.8

)

 

 

1.3

 

 

 

(0.4

)

 

 

1.3

 

Natural gas

 

(1.1

)

 

 

 

 

 

(1.1

)

 

 

 

Total unrealized losses (gains)

 

(1.9

)

 

 

1.3

 

 

 

(1.5

)

 

 

1.3

 

Losses (gains) on derivative financial instruments

$

(1.5

)

 

$

2.1

 

 

$

(0.3

)

 

$

2.0

 

 

Carrying Value and Estimated Fair Value of Financial Instruments

The following tables present the carrying values and estimated fair values of other financial instruments as of June 30, 2016 and December 31, 2015:

 

 

 

June 30, 2016

 

(In millions)

Fair Value Hierarchy

 

Carrying Amount

 

 

Estimated

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

Level 1

 

$

40.2

 

 

$

40.2

 

Financing receivable

Level 2

 

 

40.9

 

 

 

40.9

 

Loans receivable, net (other noncurrent assets)

Level 3

 

 

1.0

 

 

 

1.0

 

Liabilities

 

 

 

 

 

 

 

 

 

Long-term debt:

 

 

 

 

 

 

 

 

 

Senior Secured Notes

Level 1

 

$

292.7

 

 

$

305.0

 

Asset-Based Facility

Level 2

 

 

22.1

 

 

 

24.0

 

Redeemable Preferred Stock

Level 3

 

$

23.3

 

 

$

21.3

 

 

 

 

 

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 noncurrent 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