XML 50 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2016
Business Acquisition [Line Items]  
Summary of Estimated Fair Value of Property Plant and Equipment

The following table presents the components of property, plant and equipment, net as of December 31, 2016 and 2015:

 

 

December 31,

 

(In millions)

2016

 

 

2015

 

Land and improvements

$

67.5

 

 

$

65.5

 

Buildings and improvements

 

62.8

 

 

 

58.4

 

Machinery, equipment, furniture and fixtures

 

223.0

 

 

 

201.7

 

Construction work in progress

 

10.3

 

 

 

6.2

 

Property, plant and equipment

 

363.6

 

 

 

331.8

 

Accumulated depreciation

 

(74.4

)

 

 

(30.3

)

Property, plant and equipment, net

$

289.2

 

 

$

301.5

 

 

Beck Aluminum International, LLC (“Beck Trading”)  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The following tables provide summary information about the purchase consideration and identifiable assets acquired.

 

(In millions)

 

 

 

Consideration paid at closing

$

23.6

 

Purchase price allocation:

 

 

 

Inventories

$

10.6

 

Property, plant and equipment

 

6.8

 

Equity method investment

 

6.1

 

Prepaid expenses, supplies and other current assets

 

0.1

 

Estimated fair value of assets acquired

$

23.6

 

 

Summary of Estimated Fair Value of Property Plant and Equipment

The fair value of property, plant and equipment acquired was estimated as follows:

 

(In millions)

Estimated Fair Value

 

Land and improvements

$

0.7

 

Buildings and improvements

 

2.6

 

Machinery, equipment, furniture and fixtures

 

3.5

 

Property, plant and equipment acquired

$

6.8

 

 

Summary of Selected Unaudited Pro forma Results of Operations

The following selected unaudited pro forma results of operations of the Company for the years ended December 31, 2016 and 2015 give effect to this business combination as though the transaction occurred on January 1, 2015:

 

 

Year Ended December 31,

 

(In millions)

2016

 

 

2015

 

Total revenues:

 

 

 

 

 

 

 

As reported

$

1,249.7

 

 

$

1,145.6

 

Pro forma

 

1,326.7

 

 

 

1,285.7

 

Loss from continuing operations before income taxes:

 

 

 

 

 

 

 

As reported

$

(103.2

)

 

$

(31.7

)

Pro forma

 

(112.6

)

 

 

(46.7

)

 

Real Alloy Acquisition  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The following tables provide summary information about the purchase consideration, identifiable assets acquired, liabilities assumed, and goodwill:

 

(In millions)

 

 

 

Purchase consideration:

 

 

 

Cash paid at closing

$

501.2

 

Fair value of Redeemable Preferred Stock issued

 

19.6

 

Initial working capital adjustment

 

31.3

 

Final working capital adjustment

 

2.4

 

Total purchase consideration

$

554.5

 

 

 

 

 

Purchase price allocation:

 

 

 

Assets:

 

 

 

Cash

$

10.2

 

Trade accounts receivable

 

150.1

 

Inventories

 

157.7

 

Property, plant and equipment

 

311.7

 

Deferred income taxes

 

0.7

 

Prepaid expenses, supplies, and other current assets

 

19.9

 

Identifiable intangible assets

 

17.0

 

Total assets

 

667.3

 

Liabilities:

 

 

 

Trade payables

 

112.4

 

Accrued liabilities

 

26.9

 

Accrued pension benefits

 

46.0

 

Environmental liabilities

 

12.1

 

Noncurrent asset retirement obligations

 

5.9

 

Deferred income taxes

 

7.5

 

Other

 

6.6

 

Total liabilities

 

217.4

 

Estimated fair value of net assets acquired

$

449.9

 

 

 

 

 

Total purchase consideration

$

554.5

 

Estimated fair value of net assets acquired

 

449.9

 

Goodwill

$

104.6

 

 

Summary of Estimated Fair Value of Property Plant and Equipment

The fair value of property, plant and equipment acquired was estimated as follows:

 

(In millions)

Estimated Fair Value

 

Land and improvements

$

62.9

 

Buildings and improvements

 

56.6

 

Machinery, equipment, furniture and fixtures

 

181.9

 

Construction work in progress

 

10.3

 

Property, plant and equipment

$

311.7

 

 

Summary of Selected Unaudited Pro forma Results of Operations

The following selected unaudited pro forma results of operations of the Company for the years ended December 31, 2015 and 2014, give effect to this business combination as though the transaction occurred on January 1, 2014:

 

 

Year Ended December 31,

 

(In millions)

 

2015

 

 

 

2014

 

Total revenues:

 

 

 

 

 

 

 

As reported

$

1,145.6

 

 

$

2.1

 

Pro forma

 

1,382.6

 

 

 

1,523.4

 

Loss from continuing operations before income taxes:

 

 

 

 

 

 

 

As reported

$

(40.8

)

 

$

(8.5

)

Pro forma

 

(22.8

)

 

 

(53.6

)

 

Summary of Assumptions Used to Measure Accrued Pension Benefits

The following assumptions were utilized to measure accrued pension benefits as of the acquisition date:

 

Discount rate

 

1.7

%

Rate of compensation increase

 

3.0

%

Pension increase

 

1.8

%

Turnover

 

2.0

%