XML 40 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
Reconciliations of Adjusted EBITDA from Continuing Operations

Reportable segment information

The following tables show segment revenues from external customers (there were no intersegment revenues) and Adjusted EBITDA for the three and six months ended June 30, 2016 and 2015 and reconciliations of Adjusted EBITDA to net loss for each period presented. Although the three month periods are comparable, the year-to-date periods are not comparable as the results for 2015 include the results of operations for the period from the Real Alloy acquisition date to June 30, 2015, or approximately four months.  

 

Three Months Ended June 30, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

Total

 

Revenues

$

212.4

 

 

$

108.4

 

 

$

320.8

 

Adjusted EBITDA

$

14.3

 

 

$

6.6

 

 

$

20.9

 

 

 

Three Months Ended June 30, 2015

 

(In millions)

RANA

 

 

RAEU

 

 

Total

 

Revenues

$

231.0

 

 

$

137.6

 

 

$

368.6

 

Adjusted EBITDA

$

15.9

 

 

$

7.0

 

 

$

22.9

 

 

 

Six Months Ended June 30, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

Total

 

Revenues

$

413.2

 

 

$

217.0

 

 

$

630.2

 

Adjusted EBITDA

$

27.5

 

 

$

11.7

 

 

$

39.2

 

 

 

Six Months Ended June 30, 2015

 

(In millions)

RANA

 

 

RAEU

 

 

Total

 

Revenues

$

316.5

 

 

$

189.9

 

 

$

506.4

 

Adjusted EBITDA

$

20.9

 

 

$

9.5

 

 

$

30.4

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(In millions)

 

2016

 

 

 

2015

 

 

 

2016

 

 

 

2015

 

Adjusted EBITDA

$

20.9

 

 

$

22.9

 

 

$

39.2

 

 

$

30.4

 

Unrealized gains (losses) on

   derivative financial instruments

 

1.9

 

 

 

(1.3

)

 

 

1.5

 

 

 

(1.3

)

Segment depreciation and amortization

 

(10.6

)

 

 

(10.2

)

 

 

(25.3

)

 

 

(13.9

)

Amortization of inventories and supplies

   purchase accounting adjustments

 

(0.3

)

 

 

(3.5

)

 

 

(0.9

)

 

 

(7.2

)

Corporate and Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss—excludes share-based

   compensation expense

 

(3.1

)

 

 

(3.8

)

 

 

(5.9

)

 

 

(6.7

)

Share-based compensation expense

 

(0.5

)

 

 

(0.3

)

 

 

(1.0

)

 

 

(0.6

)

Other

 

(0.2

)

 

 

(1.0

)

 

 

(1.6

)

 

 

(1.1

)

Operating profit (loss)

 

8.1

 

 

 

2.8

 

 

 

6.0

 

 

 

(0.4

)

Nonoperating expenses

 

(9.2

)

 

 

(16.3

)

 

 

(16.4

)

 

 

(38.3

)

Income tax benefit (expense)

 

(0.2

)

 

 

(0.2

)

 

 

(0.9

)

 

 

7.2

 

Earnings from discontinued operations,

   net of income taxes

 

0.1

 

 

 

2.9

 

 

 

0.1

 

 

 

27.2

 

Net loss

$

(1.2

)

 

$

(10.8

)

 

$

(11.2

)

 

$

(4.3

)

 

Summarized Balance Sheet Information of Reportable Segments

The following tables present summarized balance sheet information for each of our reportable segments and reconciliations to consolidated assets and liabilities as of June 30, 2016 and December 31, 2015:

 

June 30, 2016

 

 

December 31, 2015

 

(In millions)

RANA

 

 

RAEU

 

 

RANA

 

 

RAEU

 

Segment Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

16.4

 

 

$

5.3

 

 

$

8.1

 

 

$

7.2

 

Trade accounts receivable, net

 

77.6

 

 

 

16.0

 

 

 

63.7

 

 

 

13.5

 

Financing receivable

 

 

 

 

40.9

 

 

 

 

 

 

32.7

 

Inventories

 

57.3

 

 

 

31.1

 

 

 

61.7

 

 

 

38.5

 

Prepaid expenses, supplies, and other

   current assets

 

15.7

 

 

 

5.9

 

 

 

12.5

 

 

 

6.8

 

Total current assets

 

167.0

 

 

 

99.2

 

 

 

146.0

 

 

 

98.7

 

Property, plant and equipment, net

 

193.2

 

 

 

97.2

 

 

 

199.3

 

 

 

102.2

 

Intangible assets, net

 

13.8

 

 

 

 

 

 

15.0

 

 

 

 

Goodwill

 

95.4

 

 

 

9.1

 

 

 

95.4

 

 

 

8.9

 

Other noncurrent assets

 

5.0

 

 

 

2.0

 

 

 

4.9

 

 

 

1.9

 

Total segment assets

$

474.4

 

 

$

207.5

 

 

$

460.6

 

 

$

211.7

 

Segment Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

$

70.2

 

 

$

42.0

 

 

$

58.1

 

 

$

42.3

 

Accrued liabilities

 

31.3

 

 

 

12.0

 

 

 

34.3

 

 

 

14.6

 

Total current liabilities

 

101.5

 

 

 

54.0

 

 

 

92.4

 

 

 

56.9

 

Accrued pension benefits

 

 

 

 

38.8

 

 

 

 

 

 

38.0

 

Environmental liabilities

 

11.7

 

 

 

 

 

 

11.7

 

 

 

 

Other noncurrent liabilities

 

4.4

 

 

 

1.8

 

 

 

4.1

 

 

 

1.4

 

Total segment liabilities

$

117.6

 

 

$

94.6

 

 

$

108.2

 

 

$

96.3

 

 

 

 

June 30,

 

 

December 31,

 

(In millions)

 

2016

 

 

 

2015

 

Assets:

 

 

 

 

 

 

 

Real Alloy North America

$

474.4

 

 

$

460.6

 

Real Alloy Europe

 

207.5

 

 

 

211.7

 

Unallocated

 

22.2

 

 

 

28.6

 

Total consolidated assets

$

704.1

 

 

$

700.9

 

Liabilities:

 

 

 

 

 

 

 

Real Alloy North America

$

117.6

 

 

$

108.2

 

Real Alloy Europe

 

94.6

 

 

 

96.3

 

Unallocated

 

336.4

 

 

 

332.1

 

Total consolidated liabilities

$

548.6

 

 

$

536.6