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 November 9, 2015 |
99.2 | Presentation materials, dated November 9, 2015 |
NORANDA ALUMINUM HOLDING CORPORATION | ||||
Date | November 9, 2015 | |||
By: | /s/ Dale W. Boyles | |||
Dale W. Boyles | ||||
Chief Financial Officer | ||||
Exhibit Number | Description |
99.1 | Press release, dated November 9, 2015 |
99.2 | Presentation materials, dated November 9, 2015 |
• | Cash and cash equivalents totaled $8.9 million and total available liquidity was $112.7 million as of September 30, 2015 |
• | Excluding special items, loss per share was $3.87 loss versus a $0.32 loss per share in third quarter 2014; reported loss per share was $17.49 versus a $0.40 loss per share in the third quarter 2014 |
• | Average realized Midwest Transaction Price was $0.79 per pound, compared to $0.95 per pound in second quarter 2015, and $1.08 per pound in third quarter 2014 |
• | Total segment loss was $26.4 million versus total segment profit of $19.4 million in second quarter 2015 and total segment profit of $36.6 million in third quarter 2014 |
• | Primary segment goodwill was determined to be fully impaired resulting in a non-cash write-off of $137.6 million |
• | Sequentially (comparing third quarter 2015 to second quarter 2015) sales decreased $23.2 million, or 7.0%, primarily due to the lower average Midwest transaction price and lower external shipments at Primary partially offset by higher external shipments at Alumina. |
• | In third quarter 2015, the average realized Midwest transaction price (“MWTP”) for aluminum products was $0.79 per pound, which was the combination of a $0.71 per pound LME aluminum price and a $0.08 per pound Midwest premium. This compares to an average price of $0.95 per pound for second quarter 2015 ($0.83 per pound LME component and $0.12 per pound Midwest premium) and $1.08 per pound for third quarter 2014 ($0.87 per pound component and $0.21 per pound Midwest premium). |
• | Year-over-year (comparing third quarter 2015 to third quarter 2014) sales decreased $51.9 million, or 14.4% primarily due to the lower average Midwest transaction price and lower external shipments at Primary partially offset by higher external shipments at Alumina. |
• | Sequentially, total segment profit decreased $45.8 million. This decline was primarily due to the lower average Midwest transaction price, the negative impact of peak power costs at Primary and lower external value-added shipments at Primary. |
• | Year-over-year, segment profit decreased $63.0 million. This decline was primarily due to the lower average Midwest transaction price, the negative impact from operating the smelter below capacity, lower external value-added shipments at Primary, and an increase in the bauxite production levy under an interim agreement with the Government of Jamaica (“GOJ”) related to the previously disclosed production levy dispute, partially offset by lower natural gas prices in Alumina and lower fuel costs in Bauxite. |
• | The year-to-date sales decrease of $31.1 million is primarily due to lower external shipments at Primary and lower average Midwest transaction price, partially offset by higher external shipments at Alumina. |
• | For the first nine months of 2015, the average realized Midwest transaction price for aluminum products was $0.93 per pound, which was the combination of a $0.79 per pound LME aluminum price and a $0.14 per pound Midwest premium. This compares to an average price of $1.00 per pound for the first nine months of 2014 ($0.83 per pound LME component and $0.17 per pound Midwest premium). |
• | Segment profit decreased $50.8 million primarily due to the lower Midwest transaction price and the $0.04 increase in Net Cash Cost per pound in the integrated upstream business, which includes $0.02 per pound due to the additional Bauxite production levy under the interim agreement. |
Three months ended | |||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | |||||||
Key Primary Aluminum segment metrics: | |||||||||
Average realized Midwest transaction price (per pound) | $ | 0.79 | $ | 0.95 | $ | 1.08 | |||
Net Cash Cost (per pound shipped) | $ | 1.06 | $ | 0.87 | $ | 0.90 | |||
Total primary aluminum shipments (pounds, in millions) | 134.0 | 128.3 | 140.8 | ||||||
Segment profit (loss) (in millions): | |||||||||
Total integrated upstream business segment profit (loss) | $ | (35.6 | ) | $ | 10.0 | $ | 25.0 | ||
Flat-Rolled | 18.1 | 16.4 | 17.6 | ||||||
Corporate | (8.9 | ) | (7.0 | ) | (6.0 | ) | |||
Total segment profit (loss) | $ | (26.4 | ) | $ | 19.4 | $ | 36.6 |
• | Sequentially, Bauxite results primarily reflect a $2.9 million decrease in the bauxite production levy. Under the interim agreement with the GOJ related to the production levy dispute, we paid an additional amount in second quarter 2015 as a retroactive payment for the first quarter 2015 production levy. |
• | Year-over year, Bauxite results reflect lower fuel costs ($3.5 million), currency benefit ($1.0 million) and lower demurrage fees, partially offset by a $3.0 million increase in the bauxite production levy under the interim agreement. |
• | Sequentially, the $6.2 million decrease in segment profit primarily resulted from lower prices for alumina and lower internal shipments partially offset by higher external shipments. |
• | Year-over-year, Alumina results reflect a decrease of $4.3 million from lower prices for alumina and lower internal shipments partially offset by lower natural gas prices and higher external shipments. |
• | The sequential decline in Primary results is primarily due to the lower Midwest transaction price, the negative impacts of peak power costs at Primary, and lower external value-added shipments at Primary. |
• | Year-over-year, the decline in Primary results is primarily due to the lower Midwest transaction price, the negative impact of higher costs associated with operating the smelter below capacity as a result of process instabilities and lower external shipments. |
• | Sequentially, Net Cash Cost increased by $0.19 per pound, primarily due to the negative impact of seasonal peak power rates at the smelter (7 cents per pound), lower-of-cost-or-market and other pricing adjustments (6 cents per pound), and lower value-added shipments at Primary following the August 2015 explosion at the smelter’s casthouse (2 cents per pound). Relative to third quarter 2015, the Company expects fourth quarter 2015 net cash cost to improve due to the absence of peak power surcharges at the smelter (10 cents per pound), and the absence of similar lower-of-cost-or-market and other pricing adjustments. |
• | Year-over-year, Net Cash Cost increased $0.16 per pound, primarily due to the negative impact of operating the smelter below capacity (8 cents per pound), pricing adjustments (3 cents per pound) and lower value-added shipments at Primary (2 cents per pound). |
• | Sequentially and year-over-year, Flat-Rolled results improved primarily due to favorable operating performance at the mills. |
• | Sequentially and year-over-year, corporate expenses increased primarily due to accrual-related employee benefits costs and professional fees. |
Three months ended | |||||||||
(in millions) | September 30, 2015 | June 30, 2015 | September 30, 2014 | ||||||
Segment profit (loss) | $ | (26.4 | ) | $ | 19.4 | $ | 36.6 | ||
Prepaid expenses and other | 2.3 | (4.7 | ) | (4.6 | ) | ||||
Interest paid | (8.3 | ) | (17.6 | ) | (7.7 | ) | |||
Taxes paid | (1.2 | ) | (5.7 | ) | (5.7 | ) | |||
Operating working capital | 20.6 | 17.1 | 2.8 | ||||||
Cash provided by (used in) operating activities | (13.0 | ) | 8.5 | 21.4 | |||||
Cash used for capital expenditures, net | (10.9 | ) | (19.4 | ) | (28.8 | ) | |||
Proceeds from life insurance policies | 6.4 | — | — | ||||||
Cash used in investing activities | (4.5 | ) | (19.4 | ) | (28.8 | ) | |||
Cash provided by (used in) financing activities | 1.9 | 11.9 | (1.2 | ) | |||||
Change in cash and cash equivalents | $ | (15.6 | ) | $ | 1.0 | $ | (8.6 | ) |
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Sales | $ | 309.5 | $ | 361.4 | $ | 987.8 | $ | 1,018.9 | ||||
Operating costs and expenses: | ||||||||||||
Cost of sales | 336.0 | 335.5 | 971.5 | 962.9 | ||||||||
Selling, general and administrative | 25.9 | 19.6 | 74.7 | 58.1 | ||||||||
Goodwill and other intangibles impairment | 137.9 | — | 137.9 | — | ||||||||
Other recoveries | (8.7 | ) | — | (8.7 | ) | — | ||||||
Total operating costs and expenses | 491.1 | 355.1 | 1,175.4 | 1,021.0 | ||||||||
Operating income (loss) | (181.6 | ) | 6.3 | (187.6 | ) | (2.1 | ) | |||||
Other (income) expense: | ||||||||||||
Interest expense, net | 13.0 | 12.6 | 39.4 | 37.7 | ||||||||
Loss on derivatives | 7.3 | (2.6 | ) | 10.5 | (2.2 | ) | ||||||
Total other expense, net | 20.3 | 10.0 | 49.9 | 35.5 | ||||||||
Loss before income taxes | (201.9 | ) | (3.7 | ) | (237.5 | ) | (37.6 | ) | ||||
Income tax expense (benefit) | (26.8 | ) | 0.2 | (34.3 | ) | (9.3 | ) | |||||
Net loss | $ | (175.1 | ) | $ | (3.9 | ) | $ | (203.2 | ) | $ | (28.3 | ) |
Net loss per common share*: | ||||||||||||
Basic | $ | (17.49 | ) | $ | (0.40 | ) | $ | (20.46 | ) | $ | (2.89 | ) |
Diluted | $ | (17.49 | ) | $ | (0.40 | ) | $ | (20.46 | ) | $ | (2.89 | ) |
Weighted-average common shares outstanding*: | ||||||||||||
Basic (shares, in millions) | 10.01 | 9.84 | 9.93 | 9.80 | ||||||||
Diluted (shares, in millions) | 10.01 | 9.84 | 9.93 | 9.80 | ||||||||
Cash dividends declared per common share* | $ | — | $ | 0.07 | $ | 0.07 | $ | 0.21 | ||||
External sales by segment: | ||||||||||||
Bauxite | $ | 14.7 | $ | 11.9 | $ | 37.0 | $ | 36.5 | ||||
Alumina | 64.3 | 57.3 | 171.6 | 150.4 | ||||||||
Primary | 89.3 | 135.0 | 337.0 | 391.4 | ||||||||
Flat-Rolled | 141.2 | 157.2 | 442.2 | 440.6 | ||||||||
Total | $ | 309.5 | $ | 361.4 | $ | 987.8 | $ | 1,018.9 | ||||
Segment profit (loss): | ||||||||||||
Bauxite | $ | 0.5 | (1.5 | ) | $ | (0.5 | ) | $ | (0.3 | ) | ||
Alumina | 2.2 | 6.5 | 14.3 | (8.6 | ) | |||||||
Primary | (38.8 | ) | 20.4 | (11.9 | ) | 63.9 | ||||||
Flat-Rolled | 18.1 | 17.6 | 47.2 | 43.6 | ||||||||
Corporate | (8.9 | ) | (6.0 | ) | (23.7 | ) | (20.0 | ) | ||||
Eliminations | 0.5 | (0.4 | ) | 1.5 | (0.9 | ) | ||||||
Total | $ | (26.4 | ) | $ | 36.6 | $ | 26.9 | $ | 77.7 | |||
Financial and other data: | ||||||||||||
Average realized Midwest transaction price (per pound) | $ | 0.79 | $ | 1.08 | $ | 0.93 | $ | 1.00 | ||||
Net Cash Cost (per pound shipped) | $ | 1.06 | $ | 0.90 | $ | 0.92 | $ | 0.88 | ||||
Shipments: | ||||||||||||
External shipments: | ||||||||||||
Bauxite (kMts) | 568.1 | 543.7 | 1,566.9 | 1,664.7 | ||||||||
Alumina (kMts) | 211.7 | 178.7 | 547.6 | 482.5 | ||||||||
Primary (pounds, in millions) | 99.6 | 113.2 | 316.8 | 346.3 | ||||||||
Flat-Rolled (pounds, in millions) | 101.2 | 103.0 | 296.1 | 297.3 | ||||||||
Intersegment shipments: | ||||||||||||
Bauxite (kMts) | 657.0 | 658.1 | 2,082.1 | 1,938.8 | ||||||||
Alumina (kMts) | 59.3 | 129.9 | 292.6 | 378.7 | ||||||||
Primary (pounds, in millions) | 34.4 | 27.6 | 76.6 | 79.6 |
* | The Net loss per common share, Weighted-average shares outstanding, and Cash dividends declared per common share amounts for all periods presented reflect the 1-for-7 reverse stock split of the Company’s common stock that became effective on August 25, 2015. |
September 30, 2015 | December 31, 2014 | |||
$ | $ | |||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | 8.9 | 20.5 | ||
Accounts receivable, net | 92.2 | 102.5 | ||
Inventories, net | 162.6 | 196.7 | ||
Other current assets | 38.9 | 27.4 | ||
Total current assets | 302.6 | 347.1 | ||
Property, plant and equipment, net | 692.4 | 695.0 | ||
Goodwill | — | 137.6 | ||
Other intangible assets, net | 44.5 | 49.3 | ||
Other assets | 82.0 | 89.1 | ||
Total assets | 1,121.5 | 1,318.1 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities: | ||||
Accounts payable | 117.8 | 122.6 | ||
Accrued liabilities | 87.4 | 59.1 | ||
Deferred tax liabilities | — | 11.7 | ||
Current portion of long-term debt and lease financing | 16.6 | 11.6 | ||
Total current liabilities | 221.8 | 205.0 | ||
Long-term debt and lease financing, net | 660.7 | 656.4 | ||
Pension and other post-retirement ("OPEB") liabilities | 192.5 | 195.4 | ||
Other long-term liabilities | 44.5 | 45.9 | ||
Long-term deferred tax liabilities | 125.7 | 143.3 | ||
Shareholders’ equity: | ||||
Preferred stock (25.0 shares authorized, $0.01 par value; no shares issued and outstanding at September 30, 2015 and December 31, 2014) | — | — | ||
Common stock (30.0 shares authorized; $0.01 par value; 10.0 shares issued and outstanding at September 30, 2015; 9.8 shares issued and outstanding at December 31, 2014)* | 0.1 | 0.1 | ||
Capital in excess of par value * | 246.7 | 244.2 | ||
Accumulated deficit | (273.0 | ) | (68.2 | ) |
Accumulated other comprehensive loss | (103.5 | ) | (110.0 | ) |
Total shareholders’ equity (deficit) | (129.7 | ) | 66.1 | |
Non-controlling interest | 6.0 | 6.0 | ||
Total equity (deficit) | (123.7 | ) | 72.1 | |
Total liabilities and equity | 1,121.5 | 1,318.1 |
* | The Common stock and Capital in excess of par value amounts for all periods presented reflect the 1-for-7 reverse stock split of the Company’s common stock that became effective on August 25, 2015. |
Three months ended September 30, | Nine months ended September 30, | |||||||
2015 | 2014 | 2015 | 2014 | |||||
$ | $ | $ | $ | |||||
Operating activities | ||||||||
Net loss | (175.1 | ) | (3.9 | ) | (203.2 | ) | (28.3 | ) |
Adjustments to reconcile net loss to cash provided by operating activities: | ||||||||
Depreciation and amortization | 23.9 | 21.7 | 70.4 | 65.7 | ||||
Non-cash interest expense | 0.7 | 0.7 | 2.1 | 2.0 | ||||
Last in, first out and lower of cost or market | (0.8 | ) | 2.2 | 0.3 | 3.2 | |||
Goodwill and other intangibles impairment | 137.9 | — | 137.9 | — | ||||
(Gain) loss on disposal of assets | (1.1 | ) | 0.1 | (1.6 | ) | 0.2 | ||
(Gain) loss on hedging activities, excluding cash settlements | 0.6 | (0.5 | ) | 0.6 | (0.8 | ) | ||
Deferred income taxes | (24.9 | ) | (9.2 | ) | (36.0 | ) | (29.7 | ) |
Stock-based compensation expense | 0.7 | 0.9 | 2.3 | 2.5 | ||||
Changes in other assets | (1.2 | ) | (1.6 | ) | (3.6 | ) | (5.7 | ) |
Changes in pension, other post-retirement and other long-term liabilities | 0.7 | (3.4 | ) | 5.7 | (4.4 | ) | ||
Changes in current operating assets and liabilities: | ||||||||
Accounts receivable, net | 3.7 | (14.6 | ) | 10.3 | (40.1 | ) | ||
Inventories, net | 33.3 | (9.3 | ) | 31.5 | (23.7 | ) | ||
Taxes receivable and taxes payable | (3.0 | ) | 3.7 | (1.9 | ) | 13.5 | ||
Other current assets | (3.5 | ) | (0.6 | ) | (2.6 | ) | (3.2 | ) |
Accounts payable | (16.4 | ) | 26.7 | (9.0 | ) | 47.2 | ||
Accrued liabilities | 11.5 | 8.5 | 21.8 | 5.8 | ||||
Cash (used in)/provided by operating activities | (13.0 | ) | 21.4 | 25.0 | 4.2 | |||
Investing activities | ||||||||
Capital expenditures | (13.8 | ) | (28.8 | ) | (57.6 | ) | (59.9 | ) |
Insurance proceeds for property | 1.7 | — | 1.7 | — | ||||
Proceeds from life insurance policies | 6.4 | — | 6.4 | — | ||||
Proceeds from sale of property, plant and equipment | 1.2 | — | 2.2 | 0.2 | ||||
Net cash used in investing activities | (4.5 | ) | (28.8 | ) | (47.3 | ) | (59.7 | ) |
Financing activities | ||||||||
Shares tendered for taxes, net of proceeds from issuance of common shares for share-based payment arrangements | — | — | (0.2 | ) | (1.1 | ) | ||
Dividends paid to shareholders | — | (0.7 | ) | (1.4 | ) | (2.1 | ) | |
Borrowings on revolving credit facility | 83.5 | 67.5 | 226.0 | 86.0 | ||||
Repayments on revolving credit facility | (83.5 | ) | (67.5 | ) | (226.0 | ) | (86.0 | ) |
Borrowings on long-term debt and lease financing | 1.3 | 0.7 | 17.4 | 7.2 | ||||
Repayments on long-term debt and lease financing | (3.0 | ) | (1.2 | ) | (8.7 | ) | (3.6 | ) |
Short-term product financing | 3.6 | — | 3.6 | — | ||||
Cash provided by (used in) financing activities | 1.9 | (1.2 | ) | 10.7 | 0.4 | |||
Change in cash and cash equivalents | (15.6 | ) | (8.6 | ) | (11.6 | ) | (55.1 | ) |
Cash and cash equivalents, beginning of period | 24.5 | 32.9 | 20.5 | 79.4 | ||||
Cash and cash equivalents, end of period | 8.9 | 24.3 | 8.9 | 24.3 |
Three months ended September 30, 2015 | ||||||||||||||
Bauxite | Alumina | Primary | Flat-Rolled | Corporate | Eliminations | Consolidated | ||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||
Sales: | ||||||||||||||
External customers | 14.7 | 64.3 | 89.3 | 141.2 | — | — | 309.5 | |||||||
Intersegment | 18.8 | 13.7 | 26.5 | — | — | (59.0 | ) | — | ||||||
Total sales | 33.5 | 78.0 | 115.8 | 141.2 | — | (59.0 | ) | 309.5 | ||||||
Capital expenditures | 0.9 | 3.0 | 10.2 | (0.3 | ) | — | — | 13.8 | ||||||
Reconciliation of segment profit (loss) to operating income (loss): | ||||||||||||||
Segment profit (loss) | 0.5 | 2.2 | (38.8 | ) | 18.1 | (8.9 | ) | 0.5 | (26.4 | ) | ||||
Depreciation and amortization | (3.2 | ) | (6.0 | ) | (9.6 | ) | (4.5 | ) | (0.6 | ) | — | (23.9 | ) | |
Last in, first out and lower of cost or market inventory adjustments | — | — | 0.1 | 0.7 | — | — | 0.8 | |||||||
Gain (loss) on disposal of assets | — | (0.1 | ) | 1.2 | — | — | — | 1.1 | ||||||
Goodwill and other intangibles impairment | — | (0.3 | ) | (137.6 | ) | — | — | — | (137.9 | ) | ||||
Non-cash pension, accretion and stock compensation | — | (0.3 | ) | (1.7 | ) | (1.2 | ) | (1.0 | ) | — | (4.2 | ) | ||
Restructuring, relocation and severance | (0.2 | ) | — | (0.2 | ) | (0.1 | ) | — | — | (0.5 | ) | |||
Consulting fees | (0.4 | ) | — | (0.1 | ) | — | (0.9 | ) | — | (1.4 | ) | |||
Cash settlements paid on hedging transactions | — | — | 0.7 | 6.1 | — | — | 6.8 | |||||||
Excess insurance recoveries | — | — | 5.1 | — | — | — | 5.1 | |||||||
Other, net | — | (0.5 | ) | (0.6 | ) | — | — | — | (1.1 | ) | ||||
Operating income (loss) | (3.3 | ) | (5.0 | ) | (181.5 | ) | 19.1 | (11.4 | ) | 0.5 | (181.6 | ) | ||
Interest expense, net | 13.0 | |||||||||||||
Loss on hedging activities, net | 7.3 | |||||||||||||
Total other expense, net | 20.3 | |||||||||||||
Loss before income taxes | (201.9 | ) |
Three months ended September 30, 2014 | ||||||||||||||
Bauxite | Alumina | Primary | Flat-Rolled | Corporate | Eliminations | Consolidated | ||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||
Sales: | ||||||||||||||
External customers | 11.9 | 57.3 | 135.0 | 157.2 | — | — | 361.4 | |||||||
Intersegment | 18.9 | 35.4 | 31.2 | — | — | (85.5 | ) | — | ||||||
Total sales | 30.8 | 92.7 | 166.2 | 157.2 | — | (85.5 | ) | 361.4 | ||||||
Capital expenditures | 5.1 | 3.9 | 16.7 | 2.5 | 0.6 | — | 28.8 | |||||||
Reconciliation of segment profit (loss) to operating income (loss): | ||||||||||||||
Segment profit (loss) | (1.5 | ) | 6.5 | 20.4 | 17.6 | (6.0 | ) | (0.4 | ) | 36.6 | ||||
Depreciation and amortization | (2.5 | ) | (5.0 | ) | (9.2 | ) | (4.8 | ) | (0.2 | ) | — | (21.7 | ) | |
Last in, first out and lower of cost or market inventory adjustments | — | — | (0.7 | ) | (1.3 | ) | — | (0.2 | ) | (2.2 | ) | |||
Loss on disposal of assets | — | — | — | (0.1 | ) | — | — | (0.1 | ) | |||||
Non-cash pension, accretion and stock compensation | — | (0.2 | ) | (0.8 | ) | (0.4 | ) | (1.0 | ) | — | (2.4 | ) | ||
Restructuring, relocation and severance | — | — | (0.6 | ) | (0.1 | ) | — | — | (0.7 | ) | ||||
Cash settlements received on hedging transactions | — | — | (0.2 | ) | (2.5 | ) | — | — | (2.7 | ) | ||||
Other, net | — | (0.2 | ) | — | (0.1 | ) | (0.3 | ) | 0.1 | (0.5 | ) | |||
Operating income (loss) | (4.0 | ) | 1.1 | 8.9 | 8.3 | (7.5 | ) | (0.5 | ) | 6.3 | ||||
Interest expense, net | 12.6 | |||||||||||||
Gain on hedging activities, net | (2.6 | ) | ||||||||||||
Total other expense, net | 10.0 | |||||||||||||
Loss before income taxes | (3.7 | ) |
Nine months ended September 30, 2015 | ||||||||||||||
Bauxite | Alumina | Primary | Flat-Rolled | Corporate | Eliminations | Consolidated | ||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||
Sales: | ||||||||||||||
External customers | 37.0 | 171.6 | 337.0 | 442.2 | — | — | 987.8 | |||||||
Intersegment | 58.6 | 73.6 | 67.1 | — | — | (199.3 | ) | — | ||||||
Total sales | 95.6 | 245.2 | 404.1 | 442.2 | — | (199.3 | ) | 987.8 | ||||||
Capital expenditures | 4.6 | 6.2 | 42.8 | 3.5 | 0.5 | — | 57.6 | |||||||
Reconciliation of segment profit (loss) to operating income (loss): | ||||||||||||||
Segment profit (loss) | (0.5 | ) | 14.3 | (11.9 | ) | 47.2 | (23.7 | ) | 1.5 | 26.9 | ||||
Depreciation and amortization | (9.4 | ) | (16.4 | ) | (29.5 | ) | (13.3 | ) | (1.8 | ) | — | (70.4 | ) | |
Last in, first out and lower of cost or market inventory adjustments | — | — | (2.7 | ) | 2.2 | — | 0.2 | (0.3 | ) | |||||
Gain (loss) on disposal of assets | — | 0.7 | 1.1 | (0.2 | ) | — | — | 1.6 | ||||||
Goodwill and other intangibles impairment | — | (0.3 | ) | (137.6 | ) | — | — | — | (137.9 | ) | ||||
Non-cash pension, accretion and stock compensation | (0.1 | ) | (0.8 | ) | (5.1 | ) | (3.8 | ) | (3.5 | ) | — | (13.3 | ) | |
Relocation and severance | (3.4 | ) | (0.3 | ) | (0.5 | ) | 0.2 | (1.1 | ) | — | (5.1 | ) | ||
Consulting fees | (0.7 | ) | (0.1 | ) | (0.6 | ) | — | (1.6 | ) | — | (3.0 | ) | ||
Cash settlements paid on hedging transactions | — | — | 1.3 | 11.1 | — | — | 12.4 | |||||||
Excess insurance recoveries | — | — | 5.1 | — | — | — | 5.1 | |||||||
Other, net | — | (0.8 | ) | (1.3 | ) | — | (0.2 | ) | (1.3 | ) | (3.6 | ) | ||
Operating income (loss) | (14.1 | ) | (3.7 | ) | (181.7 | ) | 43.4 | (31.9 | ) | 0.4 | (187.6 | ) | ||
Interest expense, net | 39.4 | |||||||||||||
Loss on hedging activities, net | 10.5 | |||||||||||||
Total other expense, net | 49.9 | |||||||||||||
Loss before income taxes | (237.5 | ) |
Nine months ended September 30, 2014 | ||||||||||||||
Bauxite | Alumina | Primary | Flat-Rolled | Corporate | Eliminations | Consolidated | ||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||
Sales: | ||||||||||||||
External customers | 36.5 | 150.4 | 391.4 | 440.6 | — | — | 1,018.9 | |||||||
Intersegment | 54.4 | 97.3 | 80.2 | — | — | (231.9 | ) | — | ||||||
Total sales | 90.9 | 247.7 | 471.6 | 440.6 | — | (231.9 | ) | 1,018.9 | ||||||
Capital expenditures | 7.4 | 9.0 | 33.0 | 9.5 | 1.0 | — | 59.9 | |||||||
Reconciliation of segment profit (loss) to operating income (loss): | ||||||||||||||
Segment profit (loss) | (0.3 | ) | (8.6 | ) | 63.9 | 43.6 | (20.0 | ) | (0.9 | ) | 77.7 | |||
Depreciation and amortization | (7.4 | ) | (15.2 | ) | (28.8 | ) | (13.8 | ) | (0.5 | ) | — | (65.7 | ) | |
Last in, first out and lower of cost or market inventory adjustments | — | — | (3.1 | ) | 0.1 | — | (0.2 | ) | (3.2 | ) | ||||
Gain (loss) on disposal of assets | — | — | 0.1 | (0.3 | ) | — | — | (0.2 | ) | |||||
Non-cash pension, accretion and stock compensation | (0.1 | ) | (0.6 | ) | (2.3 | ) | (1.3 | ) | (2.8 | ) | — | (7.1 | ) | |
Relocation and severance | — | — | (0.7 | ) | 0.3 | 0.1 | — | (0.3 | ) | |||||
Consulting fees | — | — | — | — | (0.3 | ) | — | (0.3 | ) | |||||
Cash settlements received on hedging transactions | — | — | (0.4 | ) | (2.6 | ) | — | — | (3.0 | ) | ||||
Other, net | — | (0.4 | ) | — | (0.1 | ) | (0.1 | ) | 0.6 | — | ||||
Operating income (loss) | (7.8 | ) | (24.8 | ) | 28.7 | 25.9 | (23.6 | ) | (0.5 | ) | (2.1 | ) | ||
Interest expense, net | 37.7 | |||||||||||||
Gain on hedging activities, net | (2.2 | ) | ||||||||||||
Total other expense, net | 35.5 | |||||||||||||
Loss before income taxes | (37.6 | ) |
Three months ended September 30, | Nine months ended September 30, | Twelve months ended | ||||||||||
2015 | 2014 | 2015 | 2014 | September 30, 2015 | December 31, 2014 | |||||||
$ | $ | $ | $ | $ | $ | |||||||
Adjusted EBITDA | (26.4 | ) | 36.6 | 26.9 | 77.7 | 76.5 | 127.3 | |||||
Last in, first out and lower of cost or market inventory adjustments (a) | 0.8 | (2.2 | ) | (0.3 | ) | (3.2 | ) | (2.0 | ) | (4.9 | ) | |
Gain (loss) on disposal of assets | 1.1 | (0.1 | ) | 1.6 | (0.2 | ) | 1.4 | (0.4 | ) | |||
Goodwill and other intangibles impairment | (137.9 | ) | — | (137.9 | ) | — | (137.9 | ) | — | |||
Non-cash pension, accretion and stock compensation | (4.2 | ) | (2.4 | ) | (13.3 | ) | (7.1 | ) | (15.8 | ) | (9.6 | ) |
Restructuring, relocation and severance | (0.5 | ) | (0.7 | ) | (5.1 | ) | (0.3 | ) | (6.1 | ) | (1.3 | ) |
Consulting fees | (1.4 | ) | — | (3.0 | ) | (0.3 | ) | (3.4 | ) | (0.7 | ) | |
Non-cash derivative gains (losses)(b) | (0.5 | ) | (0.1 | ) | 1.9 | (0.8 | ) | 2.4 | (0.3 | ) | ||
Excess insurance recoveries | 5.1 | — | 5.1 | — | 5.1 | — | ||||||
Other, net | (1.1 | ) | (0.5 | ) | (3.6 | ) | — | (2.5 | ) | 1.1 | ||
Depreciation and amortization | (23.9 | ) | (21.7 | ) | (70.4 | ) | (65.7 | ) | (94.2 | ) | (89.5 | ) |
Interest expense, net | (13.0 | ) | (12.6 | ) | (39.4 | ) | (37.7 | ) | (52.1 | ) | (50.4 | ) |
Income tax benefit (expense) | 26.8 | (0.2 | ) | 34.3 | 9.3 | 27.1 | 2.1 | |||||
Net loss | (175.1 | ) | (3.9 | ) | (203.2 | ) | (28.3 | ) | (201.5 | ) | (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 product inventories held at the New Madrid smelter and the Flat-Rolled segment. Alumina segment and Bauxite segment product inventories and supplies inventories 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 September 30, | Nine months ended September 30, | Twelve months ended | ||||||||||
2015 | 2014 | 2015 | 2014 | September 30, 2015 | December 31, 2014 | |||||||
$ | $ | $ | $ | $ | $ | |||||||
Adjusted EBITDA | (26.4 | ) | 36.6 | 26.9 | 77.7 | 76.5 | 127.3 | |||||
Share-based compensation expense | 0.7 | 0.9 | 2.3 | 2.5 | 3.2 | 3.4 | ||||||
Changes in other assets | (1.2 | ) | (1.6 | ) | (3.6 | ) | (5.7 | ) | (8.3 | ) | (10.4 | ) |
Changes in pension, other post-retirement liabilities and other long-term liabilities | 0.7 | (3.4 | ) | 5.7 | (4.4 | ) | 7.7 | (2.4 | ) | |||
Changes in current operating assets and liabilities | 25.6 | 14.4 | 50.1 | (0.5 | ) | 32.0 | (18.6 | ) | ||||
Changes in current income taxes | 1.9 | (9.4 | ) | (1.7 | ) | (20.4 | ) | 9.2 | (9.5 | ) | ||
Changes in accrued interest | (12.3 | ) | (11.9 | ) | (37.3 | ) | (35.7 | ) | (49.3 | ) | (47.7 | ) |
Non-cash pension, accretion and stock compensation | (4.2 | ) | (2.4 | ) | (13.3 | ) | (7.1 | ) | (15.8 | ) | (9.6 | ) |
Restructuring, relocation and severance | (0.5 | ) | (0.7 | ) | (5.1 | ) | (0.3 | ) | (6.1 | ) | (1.3 | ) |
Consulting fees | (1.4 | ) | — | (3.0 | ) | (0.3 | ) | (3.4 | ) | (0.7 | ) | |
Excess insurance recoveries | 5.1 | — | 5.1 | — | 5.1 | — | ||||||
Other, net | (1.0 | ) | (1.1 | ) | (1.1 | ) | (1.6 | ) | 0.6 | 0.1 | ||
Cash provided by (used in) operating activities | (13.0 | ) | 21.4 | 25.0 | 4.2 | 51.4 | 30.6 |
Three months ended September 30, | Nine months ended September 30 | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Total Primary cash cost (in millions)(a) | $ | 141.8 | $ | 127.3 | $ | 362.9 | $ | 373.9 | ||||
Total shipments (pounds in millions) | 134.0 | 140.8 | 393.4 | 425.9 | ||||||||
Net Cash Cost (per pound shipped) (b) | $ | 1.06 | $ | 0.90 | $ | 0.92 | $ | 0.88 | ||||
(a) Total Primary cash cost is calculated below (in millions): | ||||||||||||
Total Primary revenue | $ | 115.8 | $ | 166.2 | $ | 404.1 | $ | 471.6 | ||||
Less fabrication premiums and other revenue | (9.6 | ) | (13.9 | ) | (37.8 | ) | (43.6 | ) | ||||
Realized Midwest transaction price revenue | 106.2 | 152.3 | 366.3 | 428.0 | ||||||||
Primary segment profit (loss) | (38.8 | ) | 20.4 | (11.9 | ) | 63.9 | ||||||
Alumina segment profit (loss) | 2.2 | 6.5 | 14.3 | (8.6 | ) | |||||||
Bauxite segment profit (loss) | 0.5 | (1.5 | ) | (0.5 | ) | (0.3 | ) | |||||
Profit eliminations | 0.5 | (0.4 | ) | 1.5 | (0.9 | ) | ||||||
Total | (35.6 | ) | 25.0 | 3.4 | 54.1 | |||||||
Total Primary cash cost (in millions) | $ | 141.8 | $ | 127.3 | $ | 362.9 | $ | 373.9 |
(b) | Net Cash Cost may not recalculate precisely as shown due to rounding. |
Three months ended September 30, | Nine months ended September 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 | (7.3 | ) | 2.6 | (10.5 | ) | 2.2 | ||
Cash settlements received (paid) | (6.8 | ) | 2.7 | (12.4 | ) | 3.0 | ||
Amount treated as special item | (0.5 | ) | (0.1 | ) | 1.9 | (0.8 | ) | |
Other termination expenses | (0.5 | ) | (0.7 | ) | (5.1 | ) | (0.2 | ) |
Non-recurring consulting fees | (1.4 | ) | — | (3.0 | ) | (1.0 | ) | |
Non-recurring employee benefits | — | — | (0.7 | ) | — | |||
Goodwill and other intangibles impairment | (137.9 | ) | — | (137.9 | ) | — | ||
Excess insurance recoveries | 5.1 | — | 5.1 | — | ||||
Other, net | 0.2 | (0.2 | ) | 0.3 | (0.4 | ) | ||
Pre-tax loss from special items | (135.0 | ) | (1.0 | ) | (139.4 | ) | (2.4 | ) |
Diluted loss per share, excluding special items: | ||||||||
Pre-tax loss | (201.9 | ) | (3.7 | ) | (237.5 | ) | (37.6 | ) |
Exclude pre-tax impact of special items | 135.0 | 1.0 | 139.4 | 2.4 | ||||
Pre-tax loss, excluding special items | (66.9 | ) | (2.7 | ) | (98.1 | ) | (35.2 | ) |
Income tax expense (benefit), excluding special items (1) | (28.2 | ) | 0.4 | (35.4 | ) | (8.9 | ) | |
Net loss, excluding special items | (38.7 | ) | (3.1 | ) | (62.7 | ) | (26.3 | ) |
Weighted-average common shares outstanding, diluted (shares, in millions) (2)* | 10.01 | 9.84 | 9.93 | 9.80 | ||||
Diluted loss per share, excluding special items* | (3.87 | ) | (0.32 | ) | (6.31 | ) | (2.68 | ) |
(1) | Income taxes, excluding special items were calculated using the Company’s estimated annual effective tax rate from continuing operations 14.4% for the nine months ended September 30, 2015 and 24.7% for the nine months ended September 30, 2014. The income tax rate used to calculate special items is calculated by jurisdiction, which was 34.4% for the United States and 0% for Jamaica for the nine months ended September 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. |
,=ZFTR*:.W.F=HBW#IGK-QYIH27;#(
MRM0)^(MD?>,YJV7'&"L1'-*;IGSXTMT_NETU-[FN8(MO9;4Z_.2O*0TD,YD<'E.1V-+
M3VR,T[>/:2!O74>Q2VK=,==A%*0AMU840X?,E7/ZZ[VGS0]SS.?333M#V]?'
M[BV%(EB0WC@M*R#77Q^4WN.-D6=2:&34.9%FN+:L?'%=3D\\E)K5D\MQX9FQ
M1R++;1$.C:%+Z:6AHGXFG'D'TQOXJV!QBJ0W7)RG99&G&2Y<$)!5]+R["HU$
MU0G20>XL2ZQI#S*6D_$RXC;]')!^=<>.2F=S-AF%;;<+>XA(67@X2
M&^=IW D@#C .#\ZZD80TV/?DE:[&6/F:J7EP1*;_HUG3VFUW68H-'Q$)1O
M*=KI4>3C P/3_*D8=7*>11]NU#]1I81QRC!W)=:(]=W8EU(G,S4.(:A1HJ8Z
M05*26T$+5@=AVY\Z?.;F\&2%M39C;1;RL *!2!G YP,\G!'K>.HE
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M-WU(?85X