XML 43 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Tables)
6 Months Ended
Jun. 30, 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 and six months ended June 30, 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 June 30, 2017

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

234.4

 

 

$

115.8

 

 

$

 

 

$

350.2

 

Segment Adjusted EBITDA

$

8.7

 

 

$

8.5

 

 

$

 

 

$

17.2

 

 

 

Three Months Ended June 30, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

212.4

 

 

$

108.4

 

 

$

0.1

 

 

$

320.9

 

Segment Adjusted EBITDA

$

14.3

 

 

$

6.6

 

 

$

 

 

$

20.9

 

 

 

Six Months Ended June 30, 2017

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

460.0

 

 

$

227.3

 

 

$

 

 

$

687.3

 

Segment Adjusted EBITDA

$

15.0

 

 

$

14.5

 

 

$

 

 

$

29.5

 

 

 

Six Months Ended June 30, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

Corporate and Other

 

 

Total

 

Revenues

$

413.2

 

 

$

217.0

 

 

$

0.1

 

 

$

630.3

 

Segment Adjusted EBITDA

$

27.5

 

 

$

11.7

 

 

$

 

 

$

39.2

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(In millions)

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Segment Adjusted EBITDA

$

17.2

 

 

$

20.9

 

 

$

29.5

 

 

$

39.2

 

Unrealized gains (losses) on derivative financial

   instruments

 

(0.1

)

 

 

1.9

 

 

 

(0.4

)

 

 

1.5

 

Segment depreciation and amortization

 

(10.1

)

 

 

(10.6

)

 

 

(21.6

)

 

 

(25.3

)

Amortization of inventories and supplies purchase

   accounting adjustments

 

 

 

 

(0.3

)

 

 

 

 

 

(0.9

)

Corporate and Other selling, general and

   administrative expenses

 

(2.5

)

 

 

(3.6

)

 

 

(5.7

)

 

 

(6.9

)

Other, net

 

(0.7

)

 

 

(0.2

)

 

 

(1.6

)

 

 

(1.6

)

Operating profit

 

3.8

 

 

 

8.1

 

 

 

0.2

 

 

 

6.0

 

Interest expense, net

 

(9.6

)

 

 

(9.1

)

 

 

(20.6

)

 

 

(18.3

)

Change in fair value of common stock warrant

   liability

 

(0.2

)

 

 

1.3

 

 

 

2.3

 

 

 

0.7

 

Foreign exchange gains (losses) on intercompany

   loans

 

1.4

 

 

 

(1.6

)

 

 

2.2

 

 

 

1.0

 

Income (loss) from equity method investment

 

(0.5

)

 

 

 

 

 

0.6

 

 

 

 

Other nonoperating income (expense), net

 

 

 

 

0.2

 

 

 

(0.3

)

 

 

0.2

 

Income tax expense

 

(1.1

)

 

 

(0.2

)

 

 

(1.9

)

 

 

(0.9

)

Earnings from discontinued operations, net of

   income taxes

 

 

 

 

0.1

 

 

 

 

 

 

0.1

 

Net loss

$

(6.2

)

 

$

(1.2

)

 

$

(17.5

)

 

$

(11.2

)

 

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, 2017 and December 31, 2016:

 

 

June 30, 2017

 

 

December 31, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

RANA

 

 

RAEU

 

Segment Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

8.7

 

 

$

5.3

 

 

$

11.5

 

 

$

5.7

 

Trade accounts receivable, net

 

96.4

 

 

 

16.5

 

 

 

76.2

 

 

 

12.2

 

Financing receivable

 

 

 

 

32.5

 

 

 

 

 

 

28.4

 

Inventories

 

83.1

 

 

 

37.0

 

 

 

79.3

 

 

 

38.9

 

Prepaid expenses, supplies and other

   current assets

 

19.3

 

 

 

7.2

 

 

 

13.7

 

 

 

6.4

 

Total current assets

 

207.5

 

 

 

98.5

 

 

 

180.7

 

 

 

91.6

 

Property, plant and equipment, net

 

187.8

 

 

 

102.0

 

 

 

195.0

 

 

 

94.2

 

Equity method investment

 

5.6

 

 

 

 

 

 

5.0

 

 

 

 

Identifiable intangible assets, net

 

11.3

 

 

 

 

 

 

12.5

 

 

 

 

Goodwill

 

33.6

 

 

 

9.3

 

 

 

33.6

 

 

 

8.6

 

Other noncurrent assets

 

3.8

 

 

 

3.8

 

 

 

5.0

 

 

 

3.5

 

Total segment assets

$

449.6

 

 

$

213.6

 

 

$

431.8

 

 

$

197.9

 

Segment Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

$

80.4

 

 

$

43.9

 

 

$

73.8

 

 

$

41.8

 

Accrued liabilities

 

33.0

 

 

 

15.3

 

 

 

30.0

 

 

 

13.4

 

Total current liabilities

 

113.4

 

 

 

59.2

 

 

 

103.8

 

 

 

55.2

 

Accrued pension benefits

 

 

 

 

45.9

 

 

 

 

 

 

42.0

 

Environmental liabilities

 

11.6

 

 

 

 

 

 

11.6

 

 

 

 

Other noncurrent liabilities

 

4.7

 

 

 

1.9

 

 

 

4.5

 

 

 

1.8

 

Total segment liabilities

$

129.7

 

 

$

107.0

 

 

$

119.9

 

 

$

99.0

 

 

 

June 30,

 

 

December 31,

 

(In millions)

 

2017

 

 

2016

 

Assets:

 

 

 

 

 

 

 

Real Alloy North America

$

449.6

 

 

$

431.8

 

Real Alloy Europe

 

213.6

 

 

 

197.9

 

Cash and cash equivalents—Corporate and Other

 

4.4

 

 

 

9.9

 

Other unallocated assets

 

3.4

 

 

 

5.9

 

Total consolidated assets

$

671.0

 

 

$

645.5

 

Liabilities:

 

 

 

 

 

 

 

Real Alloy North America

$

129.7

 

 

$

119.9

 

Real Alloy Europe

 

107.0

 

 

 

99.0

 

Long-term debt

 

379.5

 

 

 

356.5

 

Common stock warrant liability

 

2.1

 

 

 

4.4

 

Deferred income taxes, net

 

2.5

 

 

 

2.5

 

Other unallocated liabilities

 

3.2

 

 

 

3.8

 

Total consolidated liabilities

$

624.0

 

 

$

586.1