XML 40 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
Segment Information (Tables)
3 Months Ended
Mar. 31, 2016
Segment Reporting [Abstract]  
Reconciliations of Adjusted EBITDA from Continuing Operations

Reportable segment information

The following tables show segment revenues from external customers (there were no intersegment revenues) and Adjusted EBITDA for the three months ended March 31, 2016 and 2015 and reconciliations of Adjusted EBITDA to operating loss for each period presented. The two periods are not comparable as the results for 2015 include the results of operations for the period from the Real Alloy acquisition date to March 31, 2015, or approximately one month.  

 

Three Months Ended March 31, 2016

 

(In millions)

RANA

 

 

RAEU

 

 

Total

 

Revenues

$

200.8

 

 

$

108.6

 

 

$

309.4

 

Adjusted EBITDA

$

13.2

 

 

$

5.1

 

 

$

18.3

 

 

 

Three Months Ended March 31, 2015

 

(In millions)

RANA

 

 

RAEU

 

 

Total

 

Revenues

$

86.4

 

 

$

51.4

 

 

$

137.8

 

Adjusted EBITDA

$

5.2

 

 

$

2.7

 

 

$

7.9

 

 

 

 

Three Months Ended March 31,

 

(In millions)

 

2016

 

 

 

2015

 

Adjusted EBITDA

$

18.3

 

 

$

7.9

 

Unrealized gains (losses) on derivative financial instruments

 

(0.4

)

 

 

0.1

 

Depreciation and amortization

 

(14.7

)

 

 

(3.7

)

Amortization of purchase accounting adjustments

 

(0.6

)

 

 

(3.7

)

Corporate and Other:

 

 

 

 

 

 

 

Operating loss—excludes share-based compensation expense

 

(2.8

)

 

 

(2.8

)

Share-based compensation expense

 

(0.5

)

 

 

(0.3

)

Other

 

(1.4

)

 

 

(0.3

)

Operating loss

$

(2.1

)

 

$

(2.8

)

 

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 March 31, 2016 and December 31, 2015:

 

March 31, 2016

 

 

December 31, 2015

 

(In millions)

RANA

 

 

RAEU

 

 

RANA

 

 

RAEU

 

Segment Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

11.1

 

 

$

5.4

 

 

$

8.1

 

 

$

7.2

 

Trade accounts receivable, net

 

72.1

 

 

 

17.0

 

 

 

63.7

 

 

 

13.5

 

Financing receivable

 

 

 

 

35.3

 

 

 

 

 

 

32.7

 

Inventories

 

61.4

 

 

 

32.5

 

 

 

61.7

 

 

 

38.5

 

Prepaid expenses, supplies, and other

   current assets

 

14.8

 

 

 

7.2

 

 

 

12.5

 

 

 

6.8

 

Total current assets

 

159.4

 

 

 

97.4

 

 

 

146.0

 

 

 

98.7

 

Property, plant and equipment, net

 

196.4

 

 

 

99.8

 

 

 

199.3

 

 

 

102.2

 

Intangible assets, net

 

14.4

 

 

 

 

 

 

15.0

 

 

 

 

Goodwill

 

95.7

 

 

 

9.3

 

 

 

95.4

 

 

 

8.9

 

Other noncurrent assets

 

4.9

 

 

 

2.0

 

 

 

4.9

 

 

 

1.9

 

Total segment assets

$

470.8

 

 

$

208.5

 

 

$

460.6

 

 

$

211.7

 

Segment Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

$

65.9

 

 

$

36.3

 

 

$

58.1

 

 

$

42.3

 

Accrued liabilities

 

24.6

 

 

 

15.6

 

 

 

34.3

 

 

 

14.6

 

Total current liabilities

 

90.5

 

 

 

51.9

 

 

 

92.4

 

 

 

56.9

 

Accrued pension benefits

 

 

 

 

39.7

 

 

 

 

 

 

38.0

 

Environmental liabilities

 

11.7

 

 

 

 

 

 

11.7

 

 

 

 

Other noncurrent liabilities

 

4.2

 

 

 

2.0

 

 

 

4.1

 

 

 

1.4

 

Total segment liabilities

$

106.4

 

 

$

93.6

 

 

$

108.2

 

 

$

96.3

 

 

 

 

March 31,

 

 

December 31,

 

(In millions)

 

2016

 

 

 

2015

 

Assets:

 

 

 

 

 

 

 

Real Alloy North America

$

470.8

 

 

$

460.6

 

Real Alloy Europe

 

208.5

 

 

 

211.7

 

Unallocated

 

24.4

 

 

 

28.6

 

Total consolidated assets

$

703.7

 

 

$

700.9

 

Liabilities:

 

 

 

 

 

 

 

Real Alloy North America

$

106.4

 

 

$

108.2

 

Real Alloy Europe

 

93.6

 

 

 

96.3

 

Unallocated

 

346.3

 

 

 

332.1

 

Total consolidated liabilities

$

546.3

 

 

$

536.6