XML 47 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Reconciliations of Segment Adjusted EBITDA from Continuing Operations

Reportable segment information

The following tables show segment revenues from external customers (there were no intersegment revenues) and Segment Adjusted EBITDA for the three and nine months ended September 30, 2016 and 2015, and reconciliations of Segment Adjusted EBITDA to net earnings (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 September 30, 2015, or approximately seven months. Segment Adjusted EBITDA presents only the financial performance of our segments and does not include the results of operations of Corporate and Other.   

 

Three Months Ended September 30, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

200.5

 

 

$

114.4

 

 

$

 

 

$

314.9

 

Segment Adjusted EBITDA

$

9.0

 

 

$

7.9

 

 

 

 

 

 

$

16.9

 

 

 

Three Months Ended September 30, 2015

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

205.2

 

 

$

133.4

 

 

$

 

 

$

338.6

 

Segment Adjusted EBITDA

$

15.4

 

 

$

7.4

 

 

 

 

 

 

$

22.8

 

 

 

Nine Months Ended September 30, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

613.7

 

 

$

331.5

 

 

$

 

 

$

945.2

 

Segment Adjusted EBITDA

$

36.5

 

 

$

19.6

 

 

 

 

 

 

$

56.1

 

 

 

Nine Months Ended September 30, 2015

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

521.7

 

 

$

323.3

 

 

$

0.1

 

 

$

845.1

 

Segment Adjusted EBITDA

$

36.3

 

 

$

16.9

 

 

 

 

 

 

$

53.2

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(In millions)

 

2016

 

 

 

2015

 

 

 

2016

 

 

 

2015

 

Segment Adjusted EBITDA

$

16.9

 

 

$

22.8

 

 

$

56.1

 

 

$

53.2

 

Unrealized gains (losses) on derivative

   financial instruments

 

(0.6

)

 

 

0.5

 

 

 

0.9

 

 

 

(0.8

)

Segment depreciation and amortization

 

(11.3

)

 

 

(10.3

)

 

 

(36.6

)

 

 

(24.2

)

Amortization of inventories and supplies

   purchase accounting adjustments

 

 

 

 

(1.3

)

 

 

(0.9

)

 

 

(8.5

)

Corporate and Other selling, general and

   administrative expenses

 

(7.5

)

 

 

(3.2

)

 

 

(14.4

)

 

 

(10.5

)

Other, net

 

(1.0

)

 

 

(1.1

)

 

 

(2.6

)

 

 

(2.2

)

Operating profit (loss)

 

(3.5

)

 

 

7.4

 

 

 

2.5

 

 

 

7.0

 

Interest expense, net

 

(9.2

)

 

 

(9.2

)

 

 

(27.5

)

 

 

(26.6

)

Change in fair value of common

   stock warrant liability

 

1.9

 

 

 

3.4

 

 

 

2.6

 

 

 

(2.2

)

Acquisition-related costs and expenses

 

 

 

 

 

 

 

 

 

 

(14.8

)

Foreign exchange gains on intercompany loans

 

 

 

 

 

 

 

1.0

 

 

 

 

Other nonoperating income, net

 

(0.5

)

 

 

0.9

 

 

 

(0.3

)

 

 

0.4

 

Income tax benefit (expense)

 

0.5

 

 

 

(0.5

)

 

 

(0.4

)

 

 

6.7

 

Earnings (loss) from discontinued

   operations, net of income taxes

 

 

 

 

(0.7

)

 

 

0.1

 

 

 

26.5

 

Net earnings (loss)

$

(10.8

)

 

$

1.3

 

 

$

(22.0

)

 

$

(3.0

)

 

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 September 30, 2016 and December 31, 2015:

 

September 30, 2016

 

 

December 31, 2015

 

(In millions)

RANA

 

 

RAEU

 

 

RANA

 

 

RAEU

 

Segment Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

15.8

 

 

$

5.8

 

 

$

8.1

 

 

$

7.2

 

Trade accounts receivable, net

 

80.9

 

 

 

16.2

 

 

 

63.7

 

 

 

13.5

 

Financing receivable

 

 

 

 

45.2

 

 

 

 

 

 

32.7

 

Inventories

 

65.0

 

 

 

29.7

 

 

 

61.7

 

 

 

38.5

 

Prepaid expenses, supplies, and other

   current assets

 

15.5

 

 

 

6.9

 

 

 

12.5

 

 

 

6.8

 

Total current assets

 

177.2

 

 

 

103.8

 

 

 

146.0

 

 

 

98.7

 

Property, plant and equipment, net

 

189.8

 

 

 

97.4

 

 

 

199.3

 

 

 

102.2

 

Intangible assets, net

 

13.2

 

 

 

 

 

 

15.0

 

 

 

 

Goodwill

 

95.4

 

 

 

9.2

 

 

 

95.4

 

 

 

8.9

 

Other noncurrent assets

 

5.0

 

 

 

2.8

 

 

 

4.9

 

 

 

1.9

 

Total segment assets

$

480.6

 

 

$

213.2

 

 

$

460.6

 

 

$

211.7

 

Segment Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

$

70.8

 

 

$

41.4

 

 

$

58.1

 

 

$

42.3

 

Accrued liabilities

 

22.2

 

 

 

14.1

 

 

 

34.3

 

 

 

14.6

 

Total current liabilities

 

93.0

 

 

 

55.5

 

 

 

92.4

 

 

 

56.9

 

Accrued pension benefits

 

 

 

 

39.3

 

 

 

 

 

 

38.0

 

Environmental liabilities

 

11.7

 

 

 

 

 

 

11.7

 

 

 

 

Other noncurrent liabilities

 

4.5

 

 

 

1.8

 

 

 

4.1

 

 

 

1.4

 

Total segment liabilities

$

109.2

 

 

$

96.6

 

 

$

108.2

 

 

$

96.3

 

 

 

 

September 30,

 

 

December 31,

 

(In millions)

 

2016

 

 

 

2015

 

Assets:

 

 

 

 

 

 

 

Real Alloy North America

$

480.6

 

 

$

460.6

 

Real Alloy Europe

 

213.2

 

 

 

211.7

 

Cash and cash equivalents - Corporate and Other

 

13.0

 

 

 

20.4

 

Other unallocated assets

 

5.5

 

 

 

8.2

 

Total consolidated assets

$

712.3

 

 

$

700.9

 

Liabilities:

 

 

 

 

 

 

 

Real Alloy North America

$

109.2

 

 

$

108.2

 

Real Alloy Europe

 

96.6

 

 

 

96.3

 

Long-term debt

 

342.2

 

 

 

314.4

 

Common stock warrant liability

 

4.2

 

 

 

6.9

 

Deferred income taxes

 

5.9

 

 

 

6.7

 

Other unallocated liabilities

 

6.9

 

 

 

4.1

 

Total consolidated liabilities

$

565.0

 

 

$

536.6