XML 46 R33.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations, Goodwill and Intangible Assets (Tables)
 12 Months Ended
Dec. 31, 2021
Business Combinations Goodwill And Intangible Assets Disclosure [Abstract]  
Schedule of Purchase Consideration

The following table presents the purchase consideration to allocate (in millions of dollars):

 

Contract purchase price

 

$

670.0

 

Working capital adjustment

 

 

31.0

 

Initial outstanding indebtedness – Other postretirement benefits liabilities

 

 

(83.5

)

Cash paid at acquisition close on March 31, 2021

 

 

617.5

 

Estimated post-close adjustments

 

 

(12.7

)

Preliminary purchase consideration to allocate

 

 

604.8

 

Revision to estimated post-close adjustments

 

 

4.4

 

Final purchase consideration to allocate

 

$

609.2

 
Summary of Finalized Fair Value of Assets Acquired and Liabilities Assumed The following table summarizes the finalized fair values of assets acquired and liabilities assumed (in millions of dollars):

 

 

Initial Allocation

 

 

Adjustments

 

 

Final Allocation

 

Trade receivables

 

$

162.4

 

 

$

(2.4

)

 

$

160.0

 

Other receivables

 

 

6.2

 

 

 

4.8

 

 

 

11.0

 

Inventories

 

 

209.0

 

 

 

0.1

 

 

 

209.1

 

Prepaid expenses and other current assets

 

 

—

 

 

 

0.3

 

 

 

0.3

 

Property, plant and equipment

 

 

385.4

 

 

 

(41.7

)

 

 

343.7

 

Operating lease assets

 

 

12.3

 

 

 

—

 

 

 

12.3

 

Intangible assets

 

 

56.5

 

 

 

(6.5

)

 

 

50.0

 

Goodwill1

 

 

27.4

 

 

 

(6.9

)

 

 

20.5

 

Other Assets2

 

 

—

 

 

 

56.8

 

 

 

56.8

 

Accounts payable

 

 

(143.0

)

 

 

(0.2

)

 

 

(143.2

)

Accrued salaries, wages and related expenses

 

 

(5.9

)

 

 

(1.0

)

 

 

(6.9

)

Other accrued liabilities

 

 

(11.5

)

 

 

0.9

 

 

 

(10.6

)

Long-term portion of operating lease liabilities

 

 

(8.7

)

 

 

—

 

 

 

(8.7

)

Pension and other postretirement benefits

 

 

(83.7

)

 

 

0.2

 

 

 

(83.5

)

Long-term liabilities

 

 

(1.6

)

 

 

—

 

 

 

(1.6

)

Total allocated purchase consideration

 

$

604.8

 

 

$

4.4

 

 

$

609.2

 

 

1

Goodwill is primarily attributable to the assembled workforce and is expected to be deductible for income tax purposes.

2

Other assets represents assets to be purchased or constructed by Alcoa Corporation (“Alcoa”) following the close of the acquisition and subsequently conveyed to us in connection with separating the rolling mill from the other businesses retained by Alcoa.
Unaudited Proforma Information of Consolidated Results of Operations The unaudited pro forma information presented below is for informational purposes only and is not necessarily indicative of our consolidated results of operations of the consolidated business had the acquisition occurred at the beginning of fiscal year 2020 or of the results of our future operations of the consolidated business.

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

Net sales

 

$

2,936.8

 

 

$

2,256.3

 

Net income (loss)

 

$

0.8

 

 

$

(35.7

)

 

 
Schedule of Goodwill The following table presents the changes in the carrying value of our goodwill (in millions of dollars):

 

 

 

As of December 31,

 

 

 

2021

 

 

2020

 

Gross carrying value:

 

 

 

 

 

 

 

 

Beginning balance

 

$

37.2

 

 

$

37.2

 

Warrick acquisition

 

 

20.5

 

 

 

—

 

Ending balance

 

 

57.7

 

 

 

37.2

 

Accumulated impairment loss

 

 

(18.4

)

 

 

(18.4

)

Net carrying value

 

$

39.3

 

 

$

18.8

 

 
Schedule of Gross Carrying Amount and Accumulated Amortization By Major Intangible Asset Class The following table presents the gross carrying amount and accumulated amortization by major intangible asset class (in millions of dollars, except amortization periods):

 

 

Weighted-

Average

Amortization

Period

(in years)

 

 

Gross

Amount

 

 

Accumulated

Amortization

 

 

Intangible

Assets, Net

 

As of December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships1

 

 

19

 

 

$

68.1

 

 

$

(17.8

)

 

$

50.3

 

Trade name

 

 

10

 

 

 

2.4

 

 

 

(0.8

)

 

 

1.6

 

Non-compete agreement

 

 

5

 

 

 

5.4

 

 

 

(3.5

)

 

 

1.9

 

Favorable commodity contracts2

 

 

2

 

 

 

11.0

 

 

 

(4.1

)

 

 

6.9

 

Favorable lease contracts2

 

 

120

 

 

 

7.0

 

 

 

—

 

 

 

7.0

 

Total

 

 

 

 

 

$

93.9

 

 

$

(26.2

)

 

$

67.7

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships

 

 

24

 

 

$

36.1

 

 

$

(14.2

)

 

$

21.9

 

Trade name

 

 

10

 

 

 

2.4

 

 

 

(0.6

)

 

 

1.8

 

Non-compete agreement

 

 

5

 

 

 

5.4

 

 

 

(2.4

)

 

 

3.0

 

Total

 

 

 

 

 

$

43.9

 

 

$

(17.2

)

 

$

26.7

 

 

1

Of the total acquired customer relationships, $32.0 million was purchased in conjunction with the Warrick acquisition and had a weighted average amortization period of 12 years.

2

The favorable lease and commodity contracts were purchased in conjunction with the Warrick acquisition.
Schedule of Expected Amortization of Intangible Assets The following table presents the expected amortization of intangible assets for each of the next five calendar years and thereafter as of December 31, 2021 (in millions of dollars):

2022

 

$

12.4

 

2023

 

 

5.3

 

2024

 

 

4.5

 

2025

 

 

4.5

 

2026

 

 

4.5

 

Thereafter

 

 

36.5

 

Total

 

$

67.7