XML 273 R43.htm IDEA: XBRL DOCUMENT v3.22.0.1
Derivatives and Other Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Detail for Level 1, 2 and 3 Derivatives

The following tables present the detail for Level 1, 2 and 3 derivatives (see additional Level 3 information in further tables below):

 

 

 

2021

 

 

2020

 

Balance at December 31,

 

Assets

 

 

Liabilities

 

 

Assets

 

 

Liabilities

 

Level 1 derivative instruments

 

$

19

 

 

$

29

 

 

$

21

 

 

$

7

 

Level 3 derivative instruments

 

 

2

 

 

 

1,293

 

 

 

-

 

 

 

838

 

Total

 

$

21

 

 

$

1,322

 

 

$

21

 

 

$

845

 

Less: Current

 

 

14

 

 

 

274

 

 

 

21

 

 

 

103

 

Noncurrent

 

$

7

 

 

$

1,048

 

 

$

-

 

 

$

742

 

 

 

 

2021

 

 

2020

 

Year ended December 31,

 

Unrealized loss recognized in Other comprehensive (loss) income

 

 

Realized loss reclassed from Other comprehensive (loss) income to earnings

 

 

Unrealized loss recognized in Other comprehensive (loss) income

 

 

Realized loss reclassed from Other comprehensive (loss) income to earnings

 

Level 1 derivative instruments

 

$

(28

)

 

$

(10

)

 

$

8

 

 

$

(19

)

Level 3 derivative instruments

 

 

(759

)

 

 

(279

)

 

 

(374

)

 

 

(88

)

Noncontrolling and equity interest (Level 2)

 

 

5

 

 

 

(6

)

 

 

21

 

 

 

1

 

Total

 

$

(782

)

 

$

(295

)

 

$

(345

)

 

$

(106

)

Schedule of Fair Values of Level 3 Derivative Instruments Outstanding

Level 3 derivative instruments outstanding as of December 31, 2021 are described in the table below:

 

Description

 

Designation

 

Contract Termination

 

Unobservable Inputs Impacting Valuation

 

Sensitivity to Inputs

Power contracts

 

 

 

 

 

 

 

 

Embedded derivative that indexes the price of power to the LME price of aluminum plus the Midwest premium

 

Cash flow hedge of forward sales of aluminum

 

March 2026

December 2029

February 2036

 

LME price, Midwest premium and MWh per year

 

Increase in LME price and/or the Midwest premium results in a higher cost of power and an increase to the derivative liability

Embedded derivative that indexes the price of power to the LME price of aluminum

 

Cash flow hedge of forward sales of aluminum

 

September 2027

 

LME price and MWh per year

 

Increase in LME price results in a higher cost of power and an increase to the derivative liability

Embedded derivative that indexes the price of power to the credit spread between the Company and the counterparty

 

Not designated

 

October 2028

 

Estimated credit spread

 

Wider credit spread results in a higher cost of power and increase in the derivative liability

 

 

 

 

 

 

 

 

 

Financial contract

 

 

 

 

 

 

 

 

Hedge power prices

 

Not designated

 

June 2026

 

LME price and power price

 

Lower prices in the power market or higher LME prices result in an increase in the derivative liability

Schedule of Quantitative Information for Level 3 Derivative Contracts

The following table presents quantitative information related to the significant unobservable inputs described above for Level 3 derivative instruments (megawatt hours in MWh):

 

 

 

December 31, 2021

 

 

Unobservable Input

 

Unobservable Input Range

Asset Derivatives

 

 

 

 

 

 

 

 

 

 

Financial contracts

 

$

2

 

 

Interrelationship of

 

Electricity (per MWh)

 

2022: $41.30

(undesignated)

 

 

 

 

 

forward energy price, LME

 

 

 

2022: $47.44

 

 

 

 

 

 

forward price and the

 

LME (per mt)

 

2022: $2,803

 

 

 

 

 

 

Consumer Price Index

 

 

 

2022: $2,803

Power contract

 

 

 

 

MWh of energy needed

to produce the forecasted

 

LME

 

2022: $2,803

2022: $2,808

 

 

 

 

 

 

mt of aluminum

 

Midwest premium

 

2022: $0.3015

2022: $0.2915

 

 

 

 

 

 

 

 

Electricity

 

Rate of 2 million MWh per year

Total Asset Derivatives

 

$

2

 

 

 

 

 

 

 

Liability Derivatives

 

 

 

 

 

 

 

 

 

 

Power contract

 

$

284

 

 

MWh of energy needed

 

LME (per mt)

 

2022: $2,803

 

 

 

 

 

 

to produce the forecasted

 

 

 

2027: $2,287

 

 

 

 

 

 

mt of aluminum

 

Electricity

 

Rate of 4 million MWh per year

Power contracts

 

 

1,006

 

 

MWh of energy needed

to produce the forecasted

mt of aluminum

 

LME (per mt)

 

2022: $2,803

2029: $2,364

2036: $2,660

 

 

 

 

 

 

 

 

Midwest premium

(per pound)

 

2022: $0.3015

2029: $0.2715

2036: $0.2715

 

 

 

 

 

 

 

 

Electricity

 

Rate of 18 million MWh per year

Power contract (undesignated)

 

3

 

 

Estimated spread between

the 30-year debt yield of

Alcoa and the counterparty

 

Credit spread

 

1.30%: 30-year debt yield spread

4.10%: Alcoa (estimated)

2.80%: counterparty

Total Liability Derivatives

 

$

1,293

 

 

 

 

 

 

 

Schedule of Fair Values of Level 3 Derivative Instruments Recorded as Assets and Liabilities

The fair values of Level 3 derivative instruments recorded in the accompanying Consolidated Balance Sheet were as follows:

 

Asset Derivatives

 

December 31,

2021

 

 

December 31,

2020

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

Current—financial contract

 

$

2

 

 

$

 

Total derivatives not designated as hedging instruments

 

$

2

 

 

$

 

Total Asset Derivatives

 

$

2

 

 

$

 

Liability Derivatives

 

 

 

 

 

 

 

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

Current—power contracts

 

$

262

 

 

$

94

 

Current—financial contract

 

 

 

 

 

1

 

Noncurrent—power contracts

 

 

1,028

 

 

 

720

 

Total derivatives designated as hedging instruments

 

$

1,290

 

 

$

815

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

Current—embedded credit derivative

 

$

1

 

 

$

4

 

Noncurrent—embedded credit derivative

 

 

2

 

 

 

19

 

Total derivatives not designated as hedging instruments

 

$

3

 

 

$

23

 

Total Liability Derivatives

 

$

1,293

 

 

$

838

 

Schedule of Net Fair Values of Level 3 Derivative Instruments and Effect of Hypothetical Change (Increase or Decrease of 10%) in Market Prices or Rates

The following table shows the net fair values of the Level 3 derivative instruments at December 31, 2021 and the effect on these amounts of a hypothetical change (increase or decrease of 10%) in the market prices or rates that existed as of December 31, 2021:

 

 

 

Fair value

asset (liability)

 

 

Index change

of + / -10%

 

Power contracts

 

$

(1,290

)

 

$

357

 

Embedded credit derivative

 

 

(3

)

 

 

1

 

Financial contract

 

 

2

 

 

 

7

 

Schedule of Reconciliation of Activity for Derivative Contracts

The following tables present a reconciliation of activity for Level 3 derivative instruments:

 

 

 

Assets

 

 

Liabilities

 

2021

 

Financial

contract

 

 

Power contracts

 

 

Financial

contract

 

 

Embedded

credit

derivative

 

January 1, 2021

 

$

 

 

$

814

 

 

$

1

 

 

$

23

 

Total gains or losses included in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales (realized)

 

 

 

 

 

(277

)

 

 

 

 

 

 

Cost of goods sold (realized)

 

 

(6

)

 

 

 

 

 

(8

)

 

 

 

Other expenses, net (unrealized/realized)

 

 

7

 

 

 

 

 

 

 

 

 

(20

)

Other comprehensive (loss) income (unrealized)

 

 

 

 

 

753

 

 

 

6

 

 

 

 

Other

 

 

1

 

 

 

 

 

 

1

 

 

 

 

December 31, 2021

 

$

2

 

 

$

1,290

 

 

$

 

 

$

3

 

Change in unrealized gains or losses included in earnings for

   derivative instruments held at December 31, 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses, net

 

$

5

 

 

$

 

 

$

(1

)

 

$

(19

)

 

 

 

Assets

 

 

Liabilities

 

2020

 

Financial

contract

 

 

Power contracts

 

 

Financial

contract

 

 

Embedded

credit

derivative

 

January 1, 2020

 

$

74

 

 

$

598

 

 

$

 

 

$

17

 

Total gains or losses included in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales (realized)

 

 

 

 

 

(74

)

 

 

 

 

 

 

Cost of goods sold (realized)

 

 

14

 

 

 

 

 

 

 

 

 

 

Other expenses, net (unrealized/realized)

 

 

 

 

 

 

 

 

 

 

 

7

 

Other comprehensive (loss) income (unrealized)

 

 

(83

)

 

 

290

 

 

 

1

 

 

 

 

Other

 

 

(5

)

 

 

 

 

 

 

 

 

(1

)

December 31, 2020

 

$

 

 

$

814

 

 

$

1

 

 

$

23

 

Change in unrealized gains or losses included in earnings for

   derivative instruments held at December 31, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other, net

 

$

 

 

$

 

 

$

 

 

$

11

 

 

Schedule of Carrying Values and Fair Values of Other Financial Instruments The carrying values and fair values of Alcoa Corporation’s other financial instruments were as follows:

 

 

2021

 

 

2020

 

December 31,

 

Carrying

value

 

 

Fair

value

 

 

Carrying

value

 

 

Fair

value

 

Cash and cash equivalents

 

$

1,814

 

 

$

1,814

 

 

$

1,607

 

 

$

1,607

 

Restricted cash

 

 

110

 

 

 

110

 

 

 

3

 

 

 

3

 

Short-term borrowings

 

 

75

 

 

 

75

 

 

 

77

 

 

 

77

 

Long-term debt due within one year

 

 

1

 

 

 

1

 

 

 

2

 

 

 

2

 

Long-term debt, less amount due within one year

 

 

1,726

 

 

 

1,865

 

 

 

2,463

 

 

 

2,692