Delaware | 001-34741 | 20-8908550 | |
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification Number) | |
801 Crescent Centre Drive, Suite 600, Franklin, Tennessee 37067 | |||
(Address of Principal Executive Offices) (Zip Code) | |||
Registrant's telephone number, including area code: (615) 771-5700 |
Exhibit Number | Description |
99.1 | Press release, dated July 22, 2015 |
99.2 | Presentation materials, dated July 22, 2015 |
NORANDA ALUMINUM HOLDING CORPORATION | ||||
Date | July 22, 2015 | |||
By: | /s/ Dale W. Boyles | |||
Dale W. Boyles | ||||
Chief Financial Officer | ||||
Exhibit Number | Description |
99.1 | Press release, dated July 22, 2015 |
99.2 | Presentation materials, dated July 22, 2015 |
• | Fifth consecutive quarter of positive cash flow from operating activities and third consecutive quarter of greater cash flow from operating activities than prior year quarter. |
• | Cash and cash equivalents totaled $24.5 million and total available liquidity was $159.1 million as of June 30, 2015 |
• | Excluding special items, EPS was a $0.25 loss versus a $0.08 loss in second quarter 2014; reported EPS was a $0.37 loss versus a $0.11 loss in the second quarter 2014 |
• | Total segment profit was $19.4 million versus $33.9 million in first quarter 2015 and $30.4 million in second quarter 2014 |
• | Excluding the additional levy payments made under the interim agreement with the Government of Jamaica (the “GOJ”), integrated primary aluminum net cash cost per pound (“Net Cash Cost”) was $0.82 versus $0.83 in first quarter 2015 and $0.84 in second quarter 2014 |
• | Key productivity initiatives completed in April 2015 included establishing a new and reduced electricity rate structure at our aluminum smelter and realizing the benefits related to our port expansion project in St. Ann which are estimated to reduce Noranda’s cash costs by $22 to $30 million per year |
• | Sequentially (comparing second quarter 2015 to first quarter 2015) sales decreased $12.9 million, or 3.7%, primarily driven by lower Midwest transaction price. |
• | In second quarter 2015, the average realized Midwest transaction price for aluminum products was $0.95 per pound, which was the combination of a $0.83 per pound LME aluminum price and a $0.12 per pound Midwest premium. This compares to an average price of $1.05 per pound for first quarter 2015 ($0.83 per pound LME component and $0.22 per pound Midwest premium) and $0.99 per pound for second quarter 2014 ($0.80 per pound component and $0.19 per pound Midwest premium). |
• | Year-over-year (comparing second quarter 2015 to second quarter 2014) sales decreased $13.2 million, or 3.8% primarily due to lower external shipments at Primary, although improved external shipments by Alumina partially offset the lower Midwest transaction price. |
• | Sequentially, total segment profit decreased $14.5 million. This decline was primarily due to the lower Midwest transaction price and a $0.04 higher Net Cash Cost per pound in the integrated upstream business. The increase in Net Cash Cost per pound is primarily due to an increase in the company’s bauxite production levy ($5.9 million in both the second quarter and first six months of 2015) as part of the interim agreement with the Government of Jamaica (“GOJ”) relating to a dispute |
• | Year-over-year, segment profit decreased $11.0 million.This decline was primarily due to the additional $5.9 million bauxite production levy, the lower Midwest transaction price and the negative impact from operating the smelter below capacity and lower external shipments at Primary partially offset by lower operating costs at the refinery, lower natural gas prices in Alumina and lower fuel costs in Bauxite. |
• | The year-to-date sales increase of $20.8 million is primarily due to higher Midwest transaction price on average over the six months and higher external shipments at Alumina offset by lower external shipments at Primary. |
• | For the first six months of 2015, the average realized Midwest transaction price for aluminum products was $1.00 per pound, which was the combination of a $0.83 per pound LME aluminum price and a $0.17 per pound Midwest premium. This compares to an average price of $0.97 per pound for the first six months of 2014 ($0.83 per pound LME component and $0.14 per pound Midwest premium). |
• | Segment profit increased $12.2 million primarily due to the higher Midwest transaction price and the $0.02 per pound decrease in Net Cash Cost per pound in the integrated upstream business. |
Three months ended | |||||||||
June 30, 2015 | March 31, 2015 | June 30, 2014 | |||||||
Key Primary Aluminum segment metrics: | |||||||||
Average realized Midwest transaction price (per pound) | $ | 0.95 | $ | 1.05 | $ | 0.99 | |||
Net Cash Cost (per pound shipped) | $ | 0.87 | $ | 0.83 | $ | 0.84 | |||
Total primary aluminum shipments (pounds, in millions) | 128.3 | 131.1 | 143.2 | ||||||
Segment profit (loss) (in millions): | |||||||||
Total integrated upstream business segment profit | $ | 10.0 | $ | 29.0 | $ | 21.5 | |||
Flat-Rolled | 16.4 | 12.7 | 15.1 | ||||||
Corporate | (7.0 | ) | (7.8 | ) | (6.2 | ) | |||
Total segment profit | $ | 19.4 | $ | 33.9 | $ | 30.4 |
• | Sequentially, Bauxite results primarily reflect the additional bauxite production levy of $5.9 million which resulted from an interim agreement with the GOJ related to the production levy dispute referenced above, partially offset by lower demurrage fees as a result of the completion of the port expansion project at the beginning of the second quarter of 2015. |
• | Year-over year, Bauxite results reflect the additional bauxite production levy of $5.9 million partially offset by lower fuel costs ($2.5 million), currency benefit ($0.9 million) and lower demurrage fees. Of the $5.9 million increase in the bauxite production levy, $3.0 million was related to shipments in the first quarter of 2015 due to the retroactive increase of the levy under the interim agreement. |
• | Sequentially, the $4.7 million increase in segment profit primarily resulted from lower operating costs at the refinery primarily due to a decrease in planned maintenance outages as compared to first quarter 2015 and a $0.7 million favorable benefit from lower natural gas prices. |
• | Year-over-year, Alumina results reflect a favorable $7.8 million benefit from lower natural gas prices and lower operating costs at the refinery primarily due to a decrease in planned maintenance outages. |
• | The sequential decline in Primary results is primarily due to the negative impact of the decline in realized aluminum prices from first quarter 2015 to second quarter 2015. Primary also experienced an increase in electricity costs during the second quarter of 2015, as peak power prices commenced in June. The remaining decrease is primarily due to a $2.6 million negative impact from operating the smelter below capacity, as the Company has not yet returned the smelter to full production. This decline in Primary results was partially offset by the impact of lower electricity costs due to the lower rate approved by the Missouri Public Service Commission, effective June 1, 2015. |
• | Year-over-year, the decline in Primary results is primarily due to the negative impact of higher costs associated with operating the smelter below capacity as a result of process instabilities, lower Midwest transaction price and lower external shipments. |
• | Sequentially, Net Cash Cost increased by $0.04 per pound, primarily due to the $5.9 million increase in the bauxite production levy which increased Net Cash Cost by $0.05 per pound in the second quarter. Of the $5.9 million increase in the bauxite production levy, $3.0 million was related to shipments in the first quarter of 2015 due to the retroactive increase of the levy under the interim agreement. The favorable impact from lower operating costs at the refinery, primarily due to a decrease in planned maintenance outages as compared to first quarter 2015, and lower natural gas prices in Alumina were offset by the net negative effective of peak power rates at Primary and the negative impact from operating the smelter below capacity. |
• | Year-over-year, Net Cash Cost increased $0.03 per pound, primarily due to the increased bauxite production levy. This increase also reflected the negative impact of operating the smelter below capacity. The increase was partially offset by the favorable impact from lower operating costs at the refinery, lower natural gas prices in Alumina, and lower fuel costs in Bauxite. |
• | Sequentially, Flat-Rolled results improved primarily due to seasonally higher shipment volumes. |
• | Year-over-year, Flat-Rolled results improved primarily due to lower natural gas prices. |
• | Sequentially, corporate expenses decreased primarily due to lower professional fees. |
• | Year-over-year, corporate expenses increased primarily due to accrual-related employee benefits costs. |
Three months ended | |||||||||
(in millions) | June 30, 2015 | March 31, 2015 | June 30, 2014 | ||||||
Segment profit | $ | 19.4 | $ | 33.9 | $ | 30.4 | |||
Prepaid expenses and other | (4.7 | ) | 5.5 | (7.2 | ) | ||||
Interest paid | (17.6 | ) | (8.0 | ) | (17.2 | ) | |||
Taxes (paid) refunded | (5.7 | ) | 3.0 | (1.7 | ) | ||||
Operating working capital (deficit) | 17.1 | (4.9 | ) | (2.0 | ) | ||||
Cash provided by operating activities | 8.5 | 29.5 | 2.3 | ||||||
Cash used in investing activities | (19.4 | ) | (23.4 | ) | (18.0 | ) | |||
Cash provided by (used in) financing activities | 11.9 | (3.1 | ) | (2.6 | ) | ||||
Change in cash and cash equivalents | $ | 1.0 | $ | 3.0 | $ | (18.3 | ) |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Sales | $ | 332.7 | $ | 345.9 | $ | 678.3 | $ | 657.5 | ||||
Operating costs and expenses: | ||||||||||||
Cost of sales | 323.5 | 325.4 | 635.5 | 627.4 | ||||||||
Selling, general and administrative | 26.5 | 17.8 | 48.8 | 38.5 | ||||||||
Total operating costs and expenses | 350.0 | 343.2 | 684.3 | 665.9 | ||||||||
Operating income (loss) | (17.3 | ) | 2.7 | (6.0 | ) | (8.4 | ) | |||||
Other (income) expense: | ||||||||||||
Interest expense, net | 13.2 | 12.6 | 26.4 | 25.1 | ||||||||
Loss on derivatives | 2.9 | 0.1 | 3.2 | 0.4 | ||||||||
Total other expense, net | 16.1 | 12.7 | 29.6 | 25.5 | ||||||||
Loss before income taxes | (33.4 | ) | (10.0 | ) | (35.6 | ) | (33.9 | ) | ||||
Income tax benefit | (8.0 | ) | (2.4 | ) | (7.5 | ) | (9.5 | ) | ||||
Net loss | $ | (25.4 | ) | $ | (7.6 | ) | $ | (28.1 | ) | $ | (24.4 | ) |
Net loss per common share: | ||||||||||||
Basic | $ | (0.37 | ) | $ | (0.11 | ) | $ | (0.41 | ) | $ | (0.36 | ) |
Diluted | $ | (0.37 | ) | $ | (0.11 | ) | $ | (0.41 | ) | $ | (0.36 | ) |
Weighted-average common shares outstanding: | ||||||||||||
Basic (shares, in millions) | 69.41 | 68.75 | 69.19 | 68.49 | ||||||||
Diluted (shares, in millions) | 69.41 | 68.75 | 69.19 | 68.49 | ||||||||
Cash dividends declared per common share | $ | 0.01 | $ | 0.01 | $ | 0.02 | $ | 0.02 | ||||
External sales by segment: | ||||||||||||
Bauxite | $ | 10.6 | $ | 12.9 | $ | 22.3 | $ | 24.6 | ||||
Alumina | 52.3 | 47.3 | 107.3 | 93.1 | ||||||||
Primary | 116.8 | 135.6 | 247.7 | 256.4 | ||||||||
Flat-Rolled | 153.0 | 150.1 | 301.0 | 283.4 | ||||||||
Total | $ | 332.7 | $ | 345.9 | $ | 678.3 | $ | 657.5 | ||||
Segment profit (loss): | ||||||||||||
Bauxite | $ | (3.1 | ) | (1.3 | ) | $ | (1.0 | ) | $ | 1.2 | ||
Alumina | 8.4 | (3.2 | ) | 12.1 | (15.1 | ) | ||||||
Primary | 3.8 | 25.1 | 26.9 | 43.5 | ||||||||
Flat-Rolled | 16.4 | 15.1 | 29.1 | 26.0 | ||||||||
Corporate | (7.0 | ) | (6.2 | ) | (14.8 | ) | (14.0 | ) | ||||
Eliminations | 0.9 | 0.9 | 1.0 | (0.5 | ) | |||||||
Total | $ | 19.4 | $ | 30.4 | $ | 53.3 | $ | 41.1 | ||||
Financial and other data: | ||||||||||||
Average realized Midwest transaction price (per pound) | $ | 0.95 | $ | 0.99 | $ | 1.00 | $ | 0.97 | ||||
Net Cash Cost (per pound shipped) | $ | 0.87 | $ | 0.84 | $ | 0.85 | $ | 0.87 | ||||
Shipments: | ||||||||||||
External shipments: | ||||||||||||
Bauxite (kMts) | 486.0 | 600.3 | 998.8 | 1,121.0 | ||||||||
Alumina (kMts) | 164.7 | 153.2 | 335.9 | 303.8 | ||||||||
Primary (pounds, in millions) | 107.8 | 121.4 | 217.2 | 233.1 | ||||||||
Flat-Rolled (pounds, in millions) | 101.6 | 101.9 | 194.9 | 194.3 | ||||||||
Intersegment shipments: | ||||||||||||
Bauxite (kMts) | 699.0 | 658.0 | 1,425.1 | 1,280.7 | ||||||||
Alumina (kMts) | 128.5 | 121.5 | 233.3 | 248.8 | ||||||||
Primary (pounds, in millions) | 20.5 | 21.8 | 42.2 | 52.0 |
June 30, 2015 | December 31, 2014 | |||
$ | $ | |||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | 24.5 | 20.5 | ||
Accounts receivable, net | 95.8 | 102.5 | ||
Inventories, net | 195.3 | 196.7 | ||
Other current assets | 32.2 | 27.4 | ||
Total current assets | 347.8 | 347.1 | ||
Property, plant and equipment, net | 693.8 | 695.0 | ||
Goodwill | 137.6 | 137.6 | ||
Other intangible assets, net | 46.3 | 49.3 | ||
Other assets | 89.1 | 89.1 | ||
Total assets | 1,314.6 | 1,318.1 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities: | ||||
Accounts payable | 126.5 | 122.6 | ||
Accrued liabilities | 74.9 | 59.1 | ||
Deferred tax liabilities | 8.4 | 11.7 | ||
Current portion of long-term debt and lease financing | 15.1 | 11.6 | ||
Total current liabilities | 224.9 | 205.0 | ||
Long-term debt and lease financing, net | 663.7 | 656.4 | ||
Pension and other post-retirement ("OPEB") liabilities | 195.2 | 195.4 | ||
Other long-term liabilities | 44.5 | 45.9 | ||
Long-term deferred tax liabilities | 137.8 | 143.3 | ||
Shareholders’ equity: | ||||
Preferred stock (25.0 shares authorized, $0.01 par value; no shares issued and outstanding at June 30, 2015 and December 31, 2014) | — | — | ||
Common stock (200.0 shares authorized; $0.01 par value; 70.0 shares issued and outstanding at June 30, 2015; 68.9 shares issued and outstanding at December 31, 2014) | 0.7 | 0.7 | ||
Capital in excess of par value | 245.4 | 243.6 | ||
Accumulated deficit | (97.9 | ) | (68.2 | ) |
Accumulated other comprehensive loss | (105.7 | ) | (110.0 | ) |
Total shareholders’ equity | 42.5 | 66.1 | ||
Non-controlling interest | 6.0 | 6.0 | ||
Total equity | 48.5 | 72.1 | ||
Total liabilities and equity | 1,314.6 | 1,318.1 |
Three months ended June 30, | Six months ended June 30, | |||||||
2015 | 2014 | 2015 | 2014 | |||||
$ | $ | $ | $ | |||||
Operating activities | ||||||||
Net loss | (25.4 | ) | (7.6 | ) | (28.1 | ) | (24.4 | ) |
Adjustments to reconcile net loss to cash provided by operating activities: | ||||||||
Depreciation and amortization | 23.5 | 22.3 | 46.5 | 44.0 | ||||
Non-cash interest expense | 0.7 | 0.6 | 1.4 | 1.3 | ||||
Last in, first out and lower of cost or market | 5.9 | 1.2 | 1.1 | 1.0 | ||||
(Gain) loss on disposal of assets | (0.6 | ) | 0.2 | (0.5 | ) | 0.1 | ||
(Gain) loss on hedging activities, excluding cash settlements | — | 0.2 | — | (0.3 | ) | |||
Deferred income taxes | (13.5 | ) | (6.2 | ) | (11.1 | ) | (20.5 | ) |
Stock-based compensation expense | 0.8 | 0.9 | 1.6 | 1.6 | ||||
Changes in other assets | (1.4 | ) | (2.5 | ) | (2.4 | ) | (4.1 | ) |
Changes in pension, other post-retirement and other long-term liabilities | 2.3 | (1.7 | ) | 5.0 | (1.0 | ) | ||
Changes in current operating assets and liabilities: | ||||||||
Accounts receivable, net | 16.7 | 0.5 | 6.6 | (25.5 | ) | |||
Inventories, net | (15.2 | ) | (1.6 | ) | (1.8 | ) | (14.4 | ) |
Taxes receivable and taxes payable | (0.2 | ) | 2.1 | 1.1 | 9.8 | |||
Other current assets | 1.8 | (1.4 | ) | 0.9 | (2.6 | ) | ||
Accounts payable | 15.6 | (0.9 | ) | 7.4 | 20.5 | |||
Accrued liabilities | (2.5 | ) | (3.8 | ) | 10.3 | (2.7 | ) | |
Cash provided by/(used in) operating activities | 8.5 | 2.3 | 38.0 | (17.2 | ) | |||
Investing activities | ||||||||
Capital expenditures | (20.3 | ) | (18.0 | ) | (43.8 | ) | (31.1 | ) |
Proceeds from sale of property, plant and equipment | 0.9 | — | 1.0 | 0.2 | ||||
Net cash used in investing activities | (19.4 | ) | (18.0 | ) | (42.8 | ) | (30.9 | ) |
Financing activities | ||||||||
Shares tendered for taxes, net of proceeds from issuance of common shares for share-based payment arrangements | — | (0.7 | ) | (0.2 | ) | (1.1 | ) | |
Dividends paid to shareholders | (0.7 | ) | (0.7 | ) | (1.4 | ) | (1.4 | ) |
Borrowings on revolving credit facility | 70.5 | 18.5 | 142.5 | 18.5 | ||||
Repayments on revolving credit facility | (70.5 | ) | (18.5 | ) | (142.5 | ) | (18.5 | ) |
Borrowings on long-term debt and lease financing | 15.7 | — | 16.1 | 6.5 | ||||
Repayments on long-term debt and lease financing | (3.1 | ) | (1.2 | ) | (5.7 | ) | (2.4 | ) |
Cash provided by (used in) financing activities | 11.9 | (2.6 | ) | 8.8 | 1.6 | |||
Change in cash and cash equivalents | 1.0 | (18.3 | ) | 4.0 | (46.5 | ) | ||
Cash and cash equivalents, beginning of period | 23.5 | 51.2 | 20.5 | 79.4 | ||||
Cash and cash equivalents, end of period | 24.5 | 32.9 | 24.5 | 32.9 |
Three months ended June 30, 2015 | ||||||||||||||
Bauxite | Alumina | Primary | Flat-Rolled | Corporate | Eliminations | Consolidated | ||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||
Sales: | ||||||||||||||
External customers | 10.6 | 52.3 | 116.8 | 153.0 | — | — | 332.7 | |||||||
Intersegment | 20.2 | 32.5 | 18.6 | — | — | (71.3 | ) | — | ||||||
Total sales | 30.8 | 84.8 | 135.4 | 153.0 | — | (71.3 | ) | 332.7 | ||||||
Capital expenditures | 0.5 | 1.7 | 15.6 | 2.5 | — | — | 20.3 | |||||||
Reconciliation of segment profit (loss) to operating income (loss): | ||||||||||||||
Segment profit (loss) | (3.1 | ) | 8.4 | 3.8 | 16.4 | (7.0 | ) | 0.9 | 19.4 | |||||
Depreciation and amortization | (3.2 | ) | (5.2 | ) | (9.9 | ) | (4.5 | ) | (0.7 | ) | — | (23.5 | ) | |
Last in, first out and lower of cost or market inventory adjustments | — | — | (3.6 | ) | (2.5 | ) | — | 0.2 | (5.9 | ) | ||||
Gain (loss) on disposal of assets | — | 0.8 | — | (0.2 | ) | — | — | 0.6 | ||||||
Non-cash pension, accretion and stock compensation | (0.1 | ) | (0.2 | ) | (1.7 | ) | (1.3 | ) | (1.4 | ) | — | (4.7 | ) | |
Restructuring, relocation and severance | (3.2 | ) | (0.1 | ) | (0.1 | ) | — | (1.0 | ) | — | (4.4 | ) | ||
Consulting fees | (0.3 | ) | (0.1 | ) | (0.4 | ) | — | (0.5 | ) | — | (1.3 | ) | ||
Cash settlements paid on hedging transactions | — | — | 0.4 | 3.8 | — | — | 4.2 | |||||||
Other, net | — | (0.2 | ) | (0.7 | ) | — | (0.1 | ) | (0.7 | ) | (1.7 | ) | ||
Operating income (loss) | (9.9 | ) | 3.4 | (12.2 | ) | 11.7 | (10.7 | ) | 0.4 | (17.3 | ) | |||
Interest expense, net | 13.2 | |||||||||||||
Loss on hedging activities, net | 2.9 | |||||||||||||
Total other expense, net | 16.1 | |||||||||||||
Loss before income taxes | (33.4 | ) |
Three months ended June 30, 2014 | ||||||||||||||
Bauxite | Alumina | Primary | Flat-Rolled | Corporate | Eliminations | Consolidated | ||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||
Sales: | ||||||||||||||
External customers | 12.9 | 47.3 | 135.6 | 150.1 | — | — | 345.9 | |||||||
Intersegment | 17.1 | 30.5 | 20.3 | — | — | (67.9 | ) | — | ||||||
Total sales | 30.0 | 77.8 | 155.9 | 150.1 | — | (67.9 | ) | 345.9 | ||||||
Capital expenditures | 1.5 | 3.1 | 9.3 | 3.9 | 0.2 | — | 18.0 | |||||||
Reconciliation of segment profit (loss) to operating income (loss): | ||||||||||||||
Segment profit (loss) | (1.3 | ) | (3.2 | ) | 25.1 | 15.1 | (6.2 | ) | 0.9 | 30.4 | ||||
Depreciation and amortization | (2.4 | ) | (5.2 | ) | (9.9 | ) | (4.7 | ) | (0.1 | ) | — | (22.3 | ) | |
Last in, first out and lower of cost or market inventory adjustments | — | — | (2.3 | ) | 1.1 | — | — | (1.2 | ) | |||||
Loss on disposal of assets | — | — | — | (0.2 | ) | — | — | (0.2 | ) | |||||
Non-cash pension, accretion and stock compensation | (0.1 | ) | (0.2 | ) | (0.5 | ) | (0.2 | ) | (0.9 | ) | — | (1.9 | ) | |
Restructuring, relocation and severance | (0.1 | ) | 0.1 | — | — | — | — | — | ||||||
Consulting fees | — | — | — | — | (0.1 | ) | — | (0.1 | ) | |||||
Cash settlements received on hedging transactions | — | — | (0.4 | ) | (0.8 | ) | — | — | (1.2 | ) | ||||
Other, net | — | (0.1 | ) | (0.1 | ) | 0.1 | 0.2 | (0.9 | ) | (0.8 | ) | |||
Operating income (loss) | (3.9 | ) | (8.6 | ) | 11.9 | 10.4 | (7.1 | ) | — | 2.7 | ||||
Interest expense, net | 12.6 | |||||||||||||
Loss on hedging activities, net | 0.1 | |||||||||||||
Total other expense, net | 12.7 | |||||||||||||
Loss before income taxes | (10.0 | ) |
Six months ended June 30, 2015 | ||||||||||||||
Bauxite | Alumina | Primary Aluminum | Flat-Rolled | Corporate | Eliminations | Consolidated | ||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||
Sales: | ||||||||||||||
External customers | 22.3 | 107.3 | 247.7 | 301.0 | — | — | 678.3 | |||||||
Intersegment | 39.8 | 59.9 | 40.6 | — | — | (140.3 | ) | — | ||||||
Total sales | 62.1 | 167.2 | 288.3 | 301.0 | — | (140.3 | ) | 678.3 | ||||||
Capital expenditures | 3.8 | 3.1 | 32.6 | 3.8 | 0.5 | — | 43.8 | |||||||
Reconciliation of segment profit (loss) to operating income (loss): | ||||||||||||||
Segment profit (loss) | (1.0 | ) | 12.1 | 26.9 | 29.1 | (14.8 | ) | 1.0 | 53.3 | |||||
Depreciation and amortization | (6.2 | ) | (10.4 | ) | (19.9 | ) | (8.8 | ) | (1.2 | ) | — | (46.5 | ) | |
Last in, first out and lower of cost or market inventory adjustments | — | — | (2.8 | ) | 1.5 | — | 0.2 | (1.1 | ) | |||||
Gain (loss) on disposal of assets | — | 0.8 | (0.1 | ) | (0.2 | ) | — | — | 0.5 | |||||
Non-cash pension, accretion and stock compensation | (0.1 | ) | (0.5 | ) | (3.4 | ) | (2.6 | ) | (2.5 | ) | — | (9.1 | ) | |
Relocation and severance | (3.2 | ) | (0.3 | ) | (0.3 | ) | 0.3 | (1.1 | ) | — | (4.6 | ) | ||
Consulting fees | (0.3 | ) | (0.1 | ) | (0.5 | ) | — | (0.7 | ) | — | (1.6 | ) | ||
Cash settlements paid on hedging transactions | — | — | 0.6 | 5.0 | — | — | 5.6 | |||||||
Other, net | — | (0.3 | ) | (0.7 | ) | — | (0.2 | ) | (1.3 | ) | (2.5 | ) | ||
Operating income (loss) | (10.8 | ) | 1.3 | (0.2 | ) | 24.3 | (20.5 | ) | (0.1 | ) | (6.0 | ) | ||
Interest expense, net | 26.4 | |||||||||||||
Loss on hedging activities, net | 3.2 | |||||||||||||
Total other expense, net | 29.6 | |||||||||||||
Loss before income taxes | (35.6 | ) |
Six months ended June 30, 2014 | ||||||||||||||
Bauxite | Alumina | Primary | Flat-Rolled | Corporate | Eliminations | Consolidated | ||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||
Sales: | ||||||||||||||
External customers | 24.6 | 93.1 | 256.4 | 283.4 | — | — | 657.5 | |||||||
Intersegment | 35.5 | 61.9 | 49.0 | — | — | (146.4 | ) | — | ||||||
Total sales | 60.1 | 155.0 | 305.4 | 283.4 | — | (146.4 | ) | 657.5 | ||||||
Capital expenditures | 2.3 | 5.1 | 16.3 | 7.0 | 0.4 | — | 31.1 | |||||||
Reconciliation of segment profit (loss) to operating income (loss): | ||||||||||||||
Segment profit (loss) | 1.2 | (15.1 | ) | 43.5 | 26.0 | (14.0 | ) | (0.5 | ) | 41.1 | ||||
Depreciation and amortization | (4.9 | ) | (10.2 | ) | (19.6 | ) | (9.0 | ) | (0.3 | ) | — | (44.0 | ) | |
Last in, first out and lower of cost or market inventory adjustments | — | — | (2.4 | ) | 1.4 | — | — | (1.0 | ) | |||||
Gain (loss) on disposal of assets | — | — | 0.1 | (0.2 | ) | — | — | (0.1 | ) | |||||
Non-cash pension, accretion and stock compensation | (0.1 | ) | (0.4 | ) | (1.5 | ) | (0.9 | ) | (1.8 | ) | — | (4.7 | ) | |
Relocation and severance | — | — | (0.1 | ) | 0.4 | 0.1 | — | 0.4 | ||||||
Consulting fees | — | — | — | — | (0.3 | ) | — | (0.3 | ) | |||||
Cash settlements received on hedging transactions | — | — | (0.2 | ) | (0.1 | ) | — | — | (0.3 | ) | ||||
Other, net | — | (0.2 | ) | — | — | 0.2 | 0.5 | 0.5 | ||||||
Operating income (loss) | (3.8 | ) | (25.9 | ) | 19.8 | 17.6 | (16.1 | ) | — | (8.4 | ) | |||
Interest expense, net | 25.1 | |||||||||||||
Loss on hedging activities, net | 0.4 | |||||||||||||
Total other expense, net | 25.5 | |||||||||||||
Loss before income taxes | (33.9 | ) |
Three months ended June 30, | Six months ended June 30, | Twelve months ended | ||||||||||
2015 | 2014 | 2015 | 2014 | June 30 2015 | December 31, 2014 | |||||||
$ | $ | $ | $ | $ | $ | |||||||
Adjusted EBITDA | 19.4 | 30.4 | 53.3 | 41.1 | 139.5 | 127.3 | ||||||
Last in, first out and lower of cost or market inventory adjustments (a) | (5.9 | ) | (1.2 | ) | (1.1 | ) | (1.0 | ) | (5.0 | ) | (4.9 | ) |
Gain (loss) on disposal of assets | 0.6 | (0.2 | ) | 0.5 | (0.1 | ) | 0.2 | (0.4 | ) | |||
Non-cash pension, accretion and stock compensation | (4.7 | ) | (1.9 | ) | (9.1 | ) | (4.7 | ) | (14.0 | ) | (9.6 | ) |
Restructuring, relocation and severance | (4.4 | ) | — | (4.6 | ) | 0.4 | (6.3 | ) | (1.3 | ) | ||
Consulting fees | (1.3 | ) | (0.1 | ) | (1.6 | ) | (0.3 | ) | (2.0 | ) | (0.7 | ) |
Non-cash derivative gains (losses)(b) | 1.3 | (1.3 | ) | 2.4 | (0.7 | ) | 2.8 | (0.3 | ) | |||
Other, net | (1.7 | ) | (0.8 | ) | (2.5 | ) | 0.5 | (1.9 | ) | 1.1 | ||
Depreciation and amortization | (23.5 | ) | (22.3 | ) | (46.5 | ) | (44.0 | ) | (92.0 | ) | (89.5 | ) |
Interest expense, net | (13.2 | ) | (12.6 | ) | (26.4 | ) | (25.1 | ) | (51.7 | ) | (50.4 | ) |
Income tax benefit | 8.0 | 2.4 | 7.5 | 9.5 | 0.1 | 2.1 | ||||||
Net loss | (25.4 | ) | (7.6 | ) | (28.1 | ) | (24.4 | ) | (30.3 | ) | (26.6 | ) |
(a) | The New Madrid smelter and rolling mills use the LIFO method of inventory accounting for financial reporting and tax purposes. This adjustment restates net income to the FIFO method by eliminating LIFO expenses related to inventories held at the New Madrid smelter and the rolling mills. Product inventories at Gramercy and St. Ann and supplies inventories at New Madrid are stated at lower of weighted-average cost or market, and are not subject to the LIFO adjustment. The Company also reduces inventories to the lower of cost (adjusted for purchase accounting) or market value. |
(b) | The Company uses derivative financial instruments to mitigate effects of fluctuations in aluminum prices. This adjustment eliminates the non-cash gains and losses resulting from fair market value changes of aluminum swaps. Cash settlements (received) or paid, except settlements on hedge terminations, related to derivatives are included in Adjusted EBITDA. |
Three months ended June 30, | Six months ended June 30, | Twelve months ended | ||||||||||
2015 | 2014 | 2015 | 2014 | June 30 2015 | December 31 2014 | |||||||
$ | $ | $ | $ | $ | $ | |||||||
Adjusted EBITDA | 19.4 | 30.4 | 53.3 | 41.1 | 139.5 | 127.3 | ||||||
Share-based compensation expense | 0.8 | 0.9 | 1.6 | 1.6 | 3.4 | 3.4 | ||||||
Changes in other assets | (1.4 | ) | (2.5 | ) | (2.4 | ) | (4.1 | ) | (8.7 | ) | (10.4 | ) |
Changes in pension, other post-retirement liabilities and other long-term liabilities | 2.3 | (1.7 | ) | 5.0 | (1.0 | ) | 3.6 | (2.4 | ) | |||
Changes in current operating assets and liabilities | 16.2 | (5.1 | ) | 24.5 | (14.9 | ) | 20.8 | (18.6 | ) | |||
Changes in current income taxes | (5.5 | ) | (3.8 | ) | (3.6 | ) | (11.0 | ) | (2.1 | ) | (9.5 | ) |
Changes in accrued interest | (12.5 | ) | (12.0 | ) | (25.0 | ) | (23.8 | ) | (48.9 | ) | (47.7 | ) |
Non-cash pension, accretion and stock compensation | (4.7 | ) | (1.9 | ) | (9.1 | ) | (4.7 | ) | (14.0 | ) | (9.6 | ) |
Restructuring, relocation and severance | (4.4 | ) | — | (4.6 | ) | 0.4 | (6.3 | ) | (1.3 | ) | ||
Consulting and sponsor fees | (1.3 | ) | (0.1 | ) | (1.6 | ) | (0.3 | ) | (2.0 | ) | (0.7 | ) |
Other, net | (0.4 | ) | (1.9 | ) | (0.1 | ) | (0.5 | ) | 0.5 | 0.1 | ||
Cash provided by (used in) operating activities | 8.5 | 2.3 | 38.0 | (17.2 | ) | 85.8 | 30.6 |
Three months ended June 30, | Six months ended June 30 | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Total Primary cash cost (in millions)(a) | $ | 111.7 | $ | 119.9 | $ | 221.1 | $ | 247.1 | ||||
Total shipments (pounds in millions) | 128.3 | 143.2 | 259.4 | 285.1 | ||||||||
Net Cash Cost (per pound shipped) (b) | $ | 0.87 | $ | 0.84 | $ | 0.85 | $ | 0.87 | ||||
(a) Total Primary cash cost is calculated below (in millions): | ||||||||||||
Total Primary revenue | $ | 135.4 | $ | 155.9 | $ | 288.3 | $ | 305.4 | ||||
Less fabrication premiums and other revenue | (13.7 | ) | (14.5 | ) | (28.2 | ) | (29.2 | ) | ||||
Realized Midwest transaction price revenue | 121.7 | 141.4 | 260.1 | 276.2 | ||||||||
Primary segment profit | 3.8 | 25.1 | 26.9 | 43.5 | ||||||||
Alumina segment profit (loss) | 8.4 | (3.2 | ) | 12.1 | (15.1 | ) | ||||||
Bauxite segment profit (loss) | (3.1 | ) | (1.3 | ) | (1.0 | ) | 1.2 | |||||
Profit eliminations | 0.9 | 0.9 | 1.0 | (0.5 | ) | |||||||
Total | 10.0 | 21.5 | 39.0 | 29.1 | ||||||||
Total Primary cash cost (in millions) | $ | 111.7 | $ | 119.9 | $ | 221.1 | $ | 247.1 |
(b) | Net Cash Cost may not recalculate precisely as shown due to rounding. |
Three months ended June 30, | Six months ended June 30 | |||||||
2015 | 2014 | 2015 | 2014 | |||||
$ | $ | $ | $ | |||||
Increase (decrease) to net income | Increase (decrease) to net income | |||||||
Special items: | ||||||||
Gain (loss) on hedging activities: (3) | ||||||||
GAAP mark-to-market loss | (2.9 | ) | (0.1 | ) | (3.2 | ) | (0.4 | ) |
Cash settlements received (paid) | (4.2 | ) | 1.2 | (5.6 | ) | 0.3 | ||
Amount treated as special item | 1.3 | (1.3 | ) | 2.4 | (0.7 | ) | ||
Other termination expenses | (4.4 | ) | — | (4.6 | ) | 0.5 | ||
Non-recurring consulting fees | (1.3 | ) | (0.1 | ) | (1.6 | ) | (0.3 | ) |
Non-recurring employee benefits | — | — | (0.7 | ) | — | |||
Other, net | 0.2 | (0.1 | ) | 0.1 | (0.2 | ) | ||
Pre-tax loss from special items | (4.2 | ) | (1.5 | ) | (4.4 | ) | (0.7 | ) |
Diluted loss per share, excluding special items: | ||||||||
Pre-tax loss | (33.4 | ) | (10.0 | ) | (35.6 | ) | (33.9 | ) |
Exclude pre-tax impact of special items | 4.2 | 1.5 | 4.4 | 0.7 | ||||
Pre-tax loss, excluding special items | (29.2 | ) | (8.5 | ) | (31.2 | ) | (33.2 | ) |
Income tax benefit, excluding special items (1) | (12.0 | ) | (2.9 | ) | (12.8 | ) | (11.2 | ) |
Net loss, excluding special items | (17.2 | ) | (5.6 | ) | (18.4 | ) | (22.0 | ) |
Weighted-average common shares outstanding, diluted (shares, in millions) (2) | 69.41 | 68.75 | 69.19 | 68.49 | ||||
Diluted loss per share, excluding special items | (0.25 | ) | (0.08 | ) | (0.27 | ) | (0.32 | ) |
(1) | Income taxes, excluding special items were calculated using the Company’s estimated annual effective tax rate from continuing operations 21.1% for the six months ended June 30, 2015 and 28.0% for the six months ended June 30, 2014. The income tax rate used to calculate special items is calculated by jurisdiction, which was 35.1% for the United States and 0% for Jamaica for the six months ended June 30, 2015. Individual quarters may not recalculate to the year to date amount due to changes made quarterly to the estimated annual effective tax rate. |
(2) | For periods with a net loss, potential common shares were excluded from the weighted-average common shares outstanding because these potential shares would have been antidilutive. |
(3) | Prior periods have been recalculated to conform to the current period calculation of the special items impact of gain (loss) on hedging activities. |
PVRSN6X4A*!N*E<8`[F
MJ)9:-<,%D=N&M].7J>FUQ+U!=G#NVF0DJ'V59CSH:>F;-CNE4N)<6XM1"AG"
MC@_8*UK5QZ'-R:.2Y'?3UOQL0V@DI."3Y5ERY=W0MT^%Q98,:"I*4GTXKFRF
M==1'%VT>-&*\?%BJG,N2&-+"VWBA0P>Q-:(R6VRB2Y,50F]FQP;P>X/:IW]@
M44.,5UMAK8D!(QV%5N39:E%(3N$+=SDFJFFR'7L*%$!(R:9*D29)0"TI8^+%
M2`C4XE3G"<4R&1O"`HIXQFJV2/,:,A#/*OC\AFJO<=-)$5Z@)V6Y(0-KRE`@
MBNGITKY.;J9\<$$>1[X27B5K`[D]JZM13M'';FQ
M`ML)NP6UN);'`]!C"$T&XC@)(6RG;AM0)/*0#R:;8E2HC
)+;K-/?
M?_E&EI9='GB^C15KUI:LT8/O.I99R5?$K"?KS7H(9HXE:9XK4S4<'DX8\E<:
MKZYVFS.^XV=M=ZN)RG8RD[0?+GSJ)^*/[J*_"_`LTHRRZATACT!K'6M^Z@S8
M=U;+`$)3[<,#`3DX`SZUXCQ'7YI9=D3ZGX3X5H%BWR1<\'3VM[;':>C7%$DK
M&Y3,A(6!\LBLRGFC&Y&Z<=#>V'4W.=3;GIIM1OMH0$-\*>9<"?5,M2X@M*
MI+@EVA];VS7]N][MI64!:FU)5W!2?B_JK5BU.XRY=+LY),F,4G(%:7*SGT*&
MT;>]5/DE+D5QU;3Y_75
0XAP`J00E0_G`]JN<%$53DR06GJ'I^]R4Q(>IHBSM),><0
MH9SP`?*L^3)[4:HX:5V.\B*U%0MERU"0AQ"EI7%PZA1^?F*SQE!ODEN:X42K
M$WFVV>6XN[1;A8Y)6,)*V4#R^'N,U7+KPRV$+Y9(IZKKJF5$D3UL79E+*?
M=0^LMNJ8!R`$^>35F-V3-*):EI]IB%IZR>%#TTF!<6!X82^-C0QQ]*MGG-<'
M+>G`:?S;':C'BC=HOH_(N]X>CWB\1+8TF(7T)`&%<<)Y
MHNRMRE[$J]F>7*T-U`GO,O*5:D(7[PVV=P4E(R2D4[Q[8[K*7E\SX)%G7?VU
M(D92V;19'IK^]6Q :NQ95=,Y^MTDD[1T,YWW*-ZL^S)K=RX7">FT.I1)<\1LK1DX^1&:91W,JC,I]S
MIS?]*R6Q*A2$K.0Y^2RD#ZL59]U&F+$-HM[$C44=987O#H'`V@'..9>R5)2LXY&$U*QP2K:@>2?6V9-N,>&$^`@I'8%`.*CRXI4DBQ3DURV;
MT.-[0$LH'I@8I=J7L3NEW-;JT`9#2`?,FC8G[$;I=S2J0"4[O#`'JFHVKL0I
MR7N;V9K:3])'/?@"H<%[(GS.[-PN03C:D$'RQWJ:8>8;53`\G)`2?3%17M1#
MG9DT]QA.1\CP*BJ)4_S,%W(1Q\*<$<9'-&U,9Y&D#.H78[H<0HEP'()(X^SM
M0XIJF5J=