XML 48 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2017
Segment Reporting [Abstract]  
Reconciliation of Segment Adjusted EBITDA from Continuing Operations

The following tables show segment revenues from external customers (there were no intersegment revenues) and Segment Adjusted EBITDA for the three months ended March 31, 2017 and 2016, and reconciliations of Segment Adjusted EBITDA to net loss for each period presented. 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 March 31, 2017

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

225.6

 

 

$

111.5

 

 

$

 

 

$

337.1

 

Segment Adjusted EBITDA

$

6.3

 

 

$

6.0

 

 

 

 

 

 

$

12.3

 

 

 

Three Months Ended March 31, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

200.8

 

 

$

108.6

 

 

$

 

 

$

309.4

 

Segment Adjusted EBITDA

$

13.2

 

 

$

5.1

 

 

 

 

 

 

$

18.3

 

 

 

Three Months Ended March 31,

 

(In millions)

2017

 

 

2016

 

Segment Adjusted EBITDA

$

12.3

 

 

$

18.3

 

Unrealized losses on derivative financial instruments

 

(0.2

)

 

 

(0.4

)

Segment depreciation and amortization

 

(11.5

)

 

 

(14.7

)

Amortization of inventories and supplies purchase accounting adjustments

 

 

 

 

(0.6

)

Corporate and Other selling, general and administrative expenses

 

(3.2

)

 

 

(3.3

)

Other, net

 

(1.0

)

 

 

(1.4

)

Operating loss

 

(3.6

)

 

 

(2.1

)

Interest expense, net

 

(11.0

)

 

 

(9.2

)

Change in fair value of common stock warrant liability

 

2.5

 

 

 

(0.6

)

Foreign exchange gains on intercompany loans

 

0.8

 

 

 

2.6

 

Income from equity method investment

 

1.1

 

 

 

 

Other nonoperating expense, net

 

(0.3

)

 

 

 

Income tax expense

 

(0.8

)

 

 

(0.7

)

Earnings (loss) from discontinued operations, net of income taxes

 

 

 

 

 

Net loss

$

(11.3

)

 

$

(10.0

)

 

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 March 31, 2017 and December 31, 2016:

 

 

March 31, 2017

 

 

December 31, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

RANA

 

 

RAEU

 

Segment Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

7.4

 

 

$

4.4

 

 

$

11.5

 

 

$

5.7

 

Trade accounts receivable, net

 

96.1

 

 

 

17.8

 

 

 

76.2

 

 

 

12.2

 

Financing receivable

 

 

 

 

32.5

 

 

 

 

 

 

28.4

 

Inventories

 

74.9

 

 

 

36.9

 

 

 

79.3

 

 

 

38.9

 

Prepaid expenses, supplies and other

   current assets

 

19.6

 

 

 

6.6

 

 

 

13.7

 

 

 

6.4

 

Total current assets

 

198.0

 

 

 

98.2

 

 

 

180.7

 

 

 

91.6

 

Property, plant and equipment, net

 

190.6

 

 

 

96.6

 

 

 

195.0

 

 

 

94.2

 

Equity method investment

 

6.1

 

 

 

 

 

 

5.0

 

 

 

 

Identifiable intangible assets, net

 

11.9

 

 

 

 

 

 

12.5

 

 

 

 

Goodwill

 

33.5

 

 

 

8.8

 

 

 

33.6

 

 

 

8.6

 

Other noncurrent assets

 

4.9

 

 

 

3.6

 

 

 

5.0

 

 

 

3.5

 

Total segment assets

$

445.0

 

 

$

207.2

 

 

$

431.8

 

 

$

197.9

 

Segment Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

$

84.2

 

 

$

45.2

 

 

$

73.8

 

 

$

41.8

 

Accrued liabilities

 

20.6

 

 

 

16.2

 

 

 

30.0

 

 

 

13.4

 

Total current liabilities

 

104.8

 

 

 

61.4

 

 

 

103.8

 

 

 

55.2

 

Accrued pension benefits

 

 

 

 

42.8

 

 

 

 

 

 

42.0

 

Environmental liabilities

 

11.6

 

 

 

 

 

 

11.6

 

 

 

 

Other noncurrent liabilities

 

4.6

 

 

 

1.8

 

 

 

4.5

 

 

 

1.8

 

Total segment liabilities

$

121.0

 

 

$

106.0

 

 

$

119.9

 

 

$

99.0

 

 

 

March 31,

 

 

December 31,

 

(In millions)

2017

 

 

2016

 

Assets:

 

 

 

 

 

 

 

Real Alloy North America

$

445.0

 

 

$

431.8

 

Real Alloy Europe

 

207.2

 

 

 

197.9

 

Cash and cash equivalents—Corporate and Other

 

6.7

 

 

 

10.0

 

Other unallocated assets

 

4.7

 

 

 

5.8

 

Total consolidated assets

$

663.6

 

 

$

645.5

 

Liabilities:

 

 

 

 

 

 

 

Real Alloy North America

$

121.0

 

 

$

119.9

 

Real Alloy Europe

 

106.0

 

 

 

99.0

 

Long-term debt

 

380.2

 

 

 

356.5

 

Common stock warrant liability

 

1.9

 

 

 

4.4

 

Deferred income taxes, net

 

2.5

 

 

 

2.5

 

Other unallocated liabilities

 

4.0

 

 

 

3.8

 

Total consolidated liabilities

$

615.6

 

 

$

586.1