XML 63 R49.htm IDEA: XBRL DOCUMENT v3.6.0.2
Financial Information for Subsidiary and Guarantor Parent (Tables)
12 Months Ended
Dec. 31, 2016
Financial Information for Subsidiary and Guarantor Parent [Abstract]  
Schedule of condensed consolidating balance sheets
Allegheny Technologies Incorporated
Financial Information for Subsidiary and Guarantor Parent
Balance Sheets
December 31, 2015
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
0.4

 
$
2.8

 
$
146.6

 
$

 
$
149.8

Accounts receivable, net
 
0.1

 
100.3

 
299.9

 

 
400.3

Intercompany notes receivable
 

 

 
2,601.5

 
(2,601.5
)
 

Inventories, net
 

 
239.9

 
1,031.7

 

 
1,271.6

Prepaid expenses and other current assets
 
9.3

 
3.8

 
32.8

 

 
45.9

Total current assets
 
9.8

 
346.8

 
4,112.5

 
(2,601.5
)
 
1,867.6

Property, plant and equipment, net
 
2.2

 
1,559.9

 
1,366.1

 

 
2,928.2

Goodwill
 

 

 
651.4

 

 
651.4

Intercompany notes receivable
 

 

 
200.0

 
(200.0
)
 

Investments in subsidiaries
 
5,742.5

 
37.7

 

 
(5,780.2
)
 

Other assets
 
13.4

 
23.0

 
268.1

 

 
304.5

Total assets
 
$
5,767.9

 
$
1,967.4

 
$
6,598.1

 
$
(8,581.7
)
 
$
5,751.7

Liabilities and stockholders’ equity:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
4.8

 
$
171.1

 
$
204.9

 
$

 
$
380.8

Accrued liabilities
 
42.1

 
74.0

 
185.7

 

 
301.8

Intercompany notes payable
 
1,325.4

 
1,276.1

 

 
(2,601.5
)
 

Short-term debt and current portion of long-term debt
 
0.7

 
0.1

 
3.1

 

 
3.9

Total current liabilities
 
1,373.0

 
1,521.3

 
393.7

 
(2,601.5
)
 
686.5

Long-term debt
 
1,341.7

 
149.7

 
0.4

 

 
1,491.8

Intercompany notes payable
 

 
200.0

 

 
(200.0
)
 

Accrued postretirement benefits
 

 
280.0

 
79.2

 

 
359.2

Pension liabilities
 
778.0

 
5.2

 
50.6

 

 
833.8

Deferred income taxes
 
75.6

 

 

 

 
75.6

Other long-term liabilities
 
15.2

 
20.7

 
72.4

 

 
108.3

Total liabilities
 
3,583.5

 
2,176.9

 
596.3

 
(2,801.5
)
 
3,555.2

Redeemable noncontrolling interest
 

 

 
12.1

 

 
12.1

Total stockholders’ equity (deficit)
 
2,184.4

 
(209.5
)
 
5,989.7

 
(5,780.2
)
 
2,184.4

Total liabilities and stockholders’ equity
 
$
5,767.9

 
$
1,967.4

 
$
6,598.1

 
$
(8,581.7
)
 
$
5,751.7

Allegheny Technologies Incorporated
Financial Information for Subsidiary and Guarantor Parent
Balance Sheets
December 31, 2016
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
2.3

 
$
2.5

 
$
224.8

 
$

 
$
229.6

Accounts receivable, net
 
0.1

 
107.8

 
344.2

 

 
452.1

Intercompany notes receivable
 

 

 
2,892.9

 
(2,892.9
)
 

Inventories, net
 

 
106.7

 
930.3

 

 
1,037.0

Prepaid expenses and other current assets
 
6.6

 
5.2

 
36.0

 

 
47.8

Total current assets
 
9.0

 
222.2

 
4,428.2

 
(2,892.9
)
 
1,766.5

Property, plant and equipment, net
 
1.3

 
1,583.6

 
914.0

 

 
2,498.9

Goodwill
 

 

 
641.9

 

 
641.9

Intercompany notes receivable
 

 

 
200.0

 
(200.0
)
 

Investments in subsidiaries
 
5,241.2

 
37.7

 

 
(5,278.9
)
 

Other assets
 
23.0

 
25.5

 
214.2

 

 
262.7

Total assets
 
$
5,274.5

 
$
1,869.0

 
$
6,398.3

 
$
(8,371.8
)
 
$
5,170.0

Liabilities and stockholders’ equity:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
3.1

 
$
97.4

 
$
193.8

 
$

 
$
294.3

Accrued liabilities
 
54.6

 
83.3

 
171.4

 

 
309.3

Intercompany notes payable
 
1,341.1

 
1,551.8

 

 
(2,892.9
)
 

Short-term debt and current portion of long-term debt
 
0.4

 
0.3

 
104.4

 

 
105.1

Total current liabilities
 
1,399.2

 
1,732.8

 
469.6

 
(2,892.9
)
 
708.7

Long-term debt
 
1,621.7

 
150.0

 
0.2

 

 
1,771.9

Intercompany notes payable
 

 
200.0

 

 
(200.0
)
 

Accrued postretirement benefits
 

 
244.0

 
73.7

 

 
317.7

Pension liabilities
 
778.5

 
5.2

 
44.2

 

 
827.9

Deferred income taxes
 
15.6

 

 

 

 
15.6

Other long-term liabilities
 
14.7

 
18.1

 
50.6

 

 
83.4

Total liabilities
 
3,829.7

 
2,350.1

 
638.3

 
(3,092.9
)
 
3,725.2

Total stockholders’ equity (deficit)
 
1,444.8

 
(481.1
)
 
5,760.0

 
(5,278.9
)
 
1,444.8

Total liabilities and stockholders’ equity
 
$
5,274.5

 
$
1,869.0

 
$
6,398.3

 
$
(8,371.8
)
 
$
5,170.0

Schedule of condensed consolidating statements of operations
Allegheny Technologies Incorporated
Financial Information for Subsidiary and Guarantor Parent
Statements of Operations
For the year ended December 31, 2016
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Sales
 
$

 
$
983.6

 
$
2,151.0

 
$

 
$
3,134.6

Cost of sales
 
53.4

 
1,102.0

 
1,816.7

 

 
2,972.1

Gross profit (loss)
 
(53.4
)
 
(118.4
)
 
334.3

 

 
162.5

Selling and administrative expenses
 
89.9

 
32.3

 
125.5

 

 
247.7

Restructuring charges

 

 
25.1

 
502.1

 

 
527.2

Operating loss
 
(143.3
)
 
(175.8
)
 
(293.3
)
 

 
(612.4
)
Interest income (expense), net
 
(138.3
)
 
(70.7
)
 
85.0

 

 
(124.0
)
Other income (expense) including equity in income of unconsolidated subsidiaries
 
(452.4
)
 
1.0

 
1.4

 
452.4

 
2.4

Income (loss) from continuing operations before income taxes
 
(734.0
)
 
(245.5
)
 
(206.9
)
 
452.4

 
(734.0
)
Income tax provision (benefit)
 
(106.9
)
 
(85.5
)
 
(66.7
)
 
152.2

 
(106.9
)
Net income (loss)
 
(627.1
)
 
(160.0
)
 
(140.2
)
 
300.2

 
(627.1
)
Less: Net income attributable to noncontrolling interest
 

 

 
13.8

 

 
13.8

Net income (loss) attributable to ATI
 
$
(627.1
)
 
$
(160.0
)
 
$
(154.0
)
 
$
300.2

 
$
(640.9
)
Allegheny Technologies Incorporated
Financial Information for Subsidiary and Guarantor Parent
Statements of Operations
For the year ended December 31, 2014
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Sales
 
$

 
$
1,878.0

 
$
2,345.4

 
$

 
$
4,223.4

Cost of sales
 
45.3

 
1,874.8

 
1,924.7

 

 
3,844.8

Gross profit (loss)
 
(45.3
)
 
3.2

 
420.7

 

 
378.6

Selling and administrative expenses
 
103.9

 
44.0

 
124.6

 

 
272.5

Operating income (loss)
 
(149.2
)
 
(40.8
)
 
296.1

 

 
106.1

Interest income (expense), net
 
(111.0
)
 
(44.9
)
 
47.2

 

 
(108.7
)
Other income (expense) including equity in income of unconsolidated subsidiaries
 
261.7

 
1.1

 
2.9

 
(261.6
)
 
4.1

Income (loss) from continuing operations, before income taxes
 
1.5

 
(84.6
)
 
346.2

 
(261.6
)
 
1.5

Income tax provision (benefit)
 
(8.7
)
 
(29.3
)
 
116.7

 
(87.4
)
 
(8.7
)
Income (loss) from continuing operations
 
10.2

 
(55.3
)
 
229.5

 
(174.2
)
 
10.2

Income (loss) from discontinued operations, net of tax
 
(0.6
)
 

 
(0.6
)
 
0.6

 
(0.6
)
Net income (loss)
 
9.6

 
(55.3
)
 
228.9

 
(173.6
)
 
9.6

Less: Net income attributable to noncontrolling interest
 

 

 
12.2

 

 
12.2

Net income (loss) attributable to ATI
 
$
9.6

 
$
(55.3
)
 
$
216.7

 
$
(173.6
)
 
$
(2.6
)
Allegheny Technologies Incorporated
Financial Information for Subsidiary and Guarantor Parent
Statements of Operations
For the year ended December 31, 2015
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Sales
 
$

 
$
1,453.2

 
$
2,266.4

 
$

 
$
3,719.6

Cost of sales
 
27.3

 
1,643.2

 
1,988.8

 

 
3,659.3

Gross profit (loss)
 
(27.3
)
 
(190.0
)
 
277.6

 

 
60.3

Selling and administrative expenses
 
88.2

 
29.4

 
121.2

 

 
238.8

Restructuring charges
 
1.6

 
58.0

 
4.7

 

 
64.3

Impairment of goodwill
 

 
126.6

 

 

 
126.6

Operating income (loss)
 
(117.1
)
 
(404.0
)
 
151.7

 

 
(369.4
)
Interest income (expense), net
 
(117.3
)
 
(50.9
)
 
58.0

 

 
(110.2
)
Other income (expense) including equity in income of unconsolidated subsidiaries
 
(243.6
)
 
1.1

 
0.8

 
243.3

 
1.6

Income (loss) from continuing operations before income taxes
 
(478.0
)
 
(453.8
)
 
210.5

 
243.3

 
(478.0
)
Income tax provision (benefit)
 
(112.1
)
 
(165.7
)
 
51.6

 
114.1

 
(112.1
)
Net income (loss)
 
(365.9
)
 
(288.1
)
 
158.9

 
129.2

 
(365.9
)
Less: Net income attributable to noncontrolling interest
 

 

 
12.0

 

 
12.0

Net income (loss) attributable to ATI
 
$
(365.9
)
 
$
(288.1
)
 
$
146.9

 
$
129.2

 
$
(377.9
)
Schedule of condensed consolidating comprehensive income
Allegheny Technologies Incorporated
Financial Information for Subsidiary and Guarantor Parent
Statements of Comprehensive Income (Loss)
For the year ended December 31, 2014
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
 
$
9.6

 
$
(55.3
)
 
$
228.9

 
$
(173.6
)
 
$
9.6

Other comprehensive income (loss)
 
 
 
 
 
 
 
 
 
 
Currency translation adjustment arising during the period
 
(33.6
)
 

 
(33.6
)
 
33.6

 
(33.6
)
Net derivative gain on hedge transactions
 
25.9

 

 

 

 
25.9

Pension and postretirement benefits
 
(212.6
)
 
1.8

 
(28.4
)
 
26.6

 
(212.6
)
Other comprehensive income (loss), net of tax
 
(220.3
)
 
1.8

 
(62.0
)
 
60.2

 
(220.3
)
Comprehensive income (loss)
 
(210.7
)
 
(53.5
)
 
166.9

 
(113.4
)
 
(210.7
)
Less: Comprehensive income attributable to noncontrolling interest
 

 

 
10.1

 

 
10.1

Comprehensive income (loss) attributable to ATI
 
$
(210.7
)
 
$
(53.5
)
 
$
156.8

 
$
(113.4
)
 
$
(220.8
)
Allegheny Technologies Incorporated
Financial Information for Subsidiary and Guarantor Parent
Statements of Comprehensive Income (Loss)
For the year ended December 31, 2016
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
 
$
(627.1
)
 
$
(160.0
)
 
$
(140.2
)
 
$
300.2

 
$
(627.1
)
Other comprehensive income (loss)
 
 
 
 
 
 
 
 
 
 
Currency translation adjustment arising during the period
 
(47.1
)
 

 
(47.1
)
 
47.1

 
(47.1
)
Net derivative gain on hedge transactions
 
19.6

 

 

 

 
19.6

Pension and postretirement benefits
 
(61.4
)
 
17.2

 
1.8

 
(19.0
)
 
(61.4
)
Other comprehensive income (loss), net of tax
 
(88.9
)
 
17.2

 
(45.3
)
 
28.1

 
(88.9
)
Comprehensive income (loss)
 
(716.0
)
 
(142.8
)
 
(185.5
)
 
328.3

 
(716.0
)
Less: Comprehensive income attributable to noncontrolling interest
 

 

 
4.1

 

 
4.1

Comprehensive income (loss) attributable to ATI
 
$
(716.0
)
 
$
(142.8
)
 
$
(189.6
)
 
$
328.3

 
$
(720.1
)
Allegheny Technologies Incorporated
Financial Information for Subsidiary and Guarantor Parent
Statements of Comprehensive Income (Loss)
For the year ended December 31, 2015
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
 
$
(365.9
)
 
$
(288.1
)
 
$
158.9

 
$
129.2

 
$
(365.9
)
Other comprehensive income (loss)
 
 
 
 
 
 
 
 
 
 
Currency translation adjustment arising during the period
 
(37.0
)
 

 
(37.0
)
 
37.0

 
(37.0
)
Net derivative loss on hedge transactions
 
(32.0
)
 

 

 

 
(32.0
)
Pension and postretirement benefits
 
(19.7
)
 
29.8

 
3.1

 
(32.9
)
 
(19.7
)
Other comprehensive income (loss), net of tax
 
(88.7
)
 
29.8

 
(33.9
)
 
4.1

 
(88.7
)
Comprehensive income (loss)
 
(454.6
)
 
(258.3
)
 
125.0

 
133.3

 
(454.6
)
Less: Comprehensive income attributable to noncontrolling interest
 

 

 
6.4

 

 
6.4

Comprehensive income (loss) attributable to ATI
 
$
(454.6
)
 
$
(258.3
)
 
$
118.6

 
$
133.3

 
$
(461.0
)
Schedule of condensed consolidating statements of cash flow
Condensed Statements of Cash Flows
For the year ended December 31, 2015
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows provided by (used in) operating activities
 
$
(70.0
)
 
$
(134.8
)
 
$
360.2

 
$
(24.0
)
 
$
131.4

Investing Activities:
 
 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
(0.6
)
 
(66.9
)
 
(77.0
)
 

 
(144.5
)
Net receipts (payments) on intercompany activity
 

 

 
(327.9
)
 
327.9

 

Purchases of businesses, net of cash acquired
 

 

 
(0.5
)
 

 
(0.5
)
Asset disposals and other
 

 
0.2

 
(0.3
)
 

 
(0.1
)
Cash flows provided by (used in) investing activities
 
(0.6
)
 
(66.7
)
 
(405.7
)
 
327.9

 
(145.1
)
Financing Activities:
 
 
 
 
 
 
 
 
 
 
Payments on long-term debt and capital leases
 
(0.6
)
 
(0.1
)
 
(22.9
)
 

 
(23.6
)
Net receipts (payments) on intercompany acivity
 
137.3

 
190.6

 

 
(327.9
)
 

Dividends paid to stockholders
 
(66.5
)
 

 
(24.0
)
 
24.0

 
(66.5
)
Dividends paid to noncontrolling interests
 

 

 
(16.0
)
 

 
(16.0
)
Other
 
(1.4
)
 

 
1.5

 

 
0.1

Cash flows provided by (used in) financing activities
 
68.8

 
190.5

 
(61.4
)
 
(303.9
)
 
(106.0
)
Decrease in cash and cash equivalents
 
$
(1.8
)
 
$
(11.0
)
 
$
(106.9
)
 
$

 
$
(119.7
)
Condensed Statements of Cash Flows
For the year ended December 31, 2014
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows provided by (used in) operating activities
 
$
(66.9
)
 
$
(313.8
)
 
$
436.6

 
$

 
$
55.9

Investing Activities:
 
 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
(0.1
)
 
(170.8
)
 
(54.8
)
 

 
(225.7
)
Net receipts (payments) on intercompany activity
 

 

 
(1,027.7
)
 
1,027.7

 

Purchases of businesses, net of cash acquired
 

 

 
(92.9
)
 

 
(92.9
)
Asset disposals and other
 

 
1.7

 
0.7

 

 
2.4

Cash flows provided by (used in) investing activities
 
(0.1
)
 
(169.1
)
 
(1,174.7
)
 
1,027.7

 
(316.2
)
Financing Activities:
 
 
 
 
 
 
 
 
 
 
Payments on long-terms debt and capital leases
 
(397.9
)
 
(0.1
)
 
(16.9
)
 

 
(414.9
)
Net receipts (payments) on intercompany activity
 
544.4

 
483.3

 

 
(1,027.7
)
 

Dividends paid to stockholders
 
(77.1
)
 

 

 

 
(77.1
)
Other
 
(3.8
)
 

 
(1.2
)
 

 
(5.0
)
Cash flows provided by (used in) financing activities
 
65.6

 
483.2

 
(18.1
)
 
(1,027.7
)
 
(497.0
)
Increase (decrease) in cash and cash equivalents
 
$
(1.4
)
 
$
0.3

 
$
(756.2
)
 
$

 
$
(757.3
)
Condensed Statements of Cash Flows
For the year ended December 31, 2016
(In millions)
 
Guarantor
Parent
 
Subsidiary
 
Non-guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows provided by (used in) operating activities
 
$
(78.5
)
 
$
(232.3
)
 
$
291.1

 
$
(24.0
)
 
$
(43.7
)
Investing Activities:
 
 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
(0.5
)
 
(98.7
)
 
(103.0
)
 

 
(202.2
)
Net receipts (payments) on intercompany activity
 

 

 
(160.0
)
 
160.0

 

Asset disposals and other
 

 
0.2

 
2.0

 

 
2.2

Cash flows provided by (used in) investing activities
 
(0.5
)
 
(98.5
)
 
(261.0
)
 
160.0

 
(200.0
)
Financing Activities:
 
 
 
 
 
 
 
 
 
 
Borrowings on long-term debt
 
287.5

 

 
100.0

 

 
387.5

Payments on long-term debt and capital leases
 
(0.7
)
 
(0.2
)
 
(1.8
)
 

 
(2.7
)
Net borrowings under credit facilities
 

 

 
3.1

 

 
3.1

Debt issuance costs
 
(9.4
)
 

 
(1.0
)
 

 
(10.4
)
Net receipts (payments) on intercompany activity
 
(170.7
)
 
330.7

 

 
(160.0
)
 

Dividends paid to stockholders
 
(25.8
)
 

 
(24.0
)
 
24.0

 
(25.8
)
Dividends paid to noncontrolling interests
 

 

 
(16.0
)
 

 
(16.0
)
Acquisition of noncontrolling interests
 

 

 
(12.2
)
 

 
(12.2
)
Cash flows provided by (used in) financing activities
 
80.9

 
330.5

 
48.1

 
(136.0
)
 
323.5

Increase (decrease) in cash and cash equivalents
 
$
1.9

 
$
(0.3
)
 
$
78.2

 
$

 
$
79.8