XML 55 R8.htm IDEA: XBRL DOCUMENT
v3.2.0.727

SEGMENT REPORTING | 6 Months Ended
--- | ---
Jun. 30, 2015
Segment Reporting [Abstract] |
SEGMENT REPORTING | NOTE 2 - SEGMENT REPORTING Our continuing operations are organized and managed according to product category and geographic location: U.S. Iron Ore and Asia Pacific Iron Ore. The U.S. Iron Ore segment is comprised of our interests in five U.S. mines that provide iron ore to the integrated steel industry. The Asia Pacific Iron Ore segment is located in Western Australia and provides iron ore to the seaborne market for Asian steel producers. There were no intersegment product revenues in the first half of 2015 or 2014. We have historically evaluated segment performance based on sales margin, defined as revenues less cost of goods sold, and operating expenses identifiable to each segment. Additionally, beginning in the third quarter of 2014, concurrent with the change in control on July 29, 2014, management began to evaluate segment performance based on EBITDA, defined as Net Income (Loss) before interest, income taxes, depreciation, depletion and amortization, and Adjusted EBITDA, defined as EBITDA excluding certain items such as impacts of discontinued operations, extinguishment of debt, severance and contractor termination costs, foreign currency remeasurement, and intersegment corporate allocations of selling, general and administrative costs. Management uses and believes that investors benefit from referring to these measures in evaluating operating and financial results, as well as in planning, forecasting and analyzing future periods as these financial measures approximate the cash flows associated with the operational earnings. The following tables present a summary of our reportable segments for the three and six months ended June 30, 2015 and 2014, including a reconciliation of segment sales margin to Income (Loss) from Continuing Operations Before Income Taxes and Equity Loss from Ventures and a reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA:
| (In Millions)
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2015 |  | 2014 |  | 2015 |  | 2014
Revenues from product sales and services: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
U.S. Iron Ore | $ | 369.7 |  |  | 74 | % |  | $ | 514.6 |  |  | 69 | % |  | $ | 681.5 |  |  | 72 | % |  | $ | 875.9 |  |  | 64 | %
Asia Pacific Iron Ore | 128.4 |  |  | 26 | % |  | 233.1 |  |  | 31 | % |  | 262.6 |  |  | 28 | % |  | 487.3 |  |  | 36 | %
Total revenues from product sales and services | $ | 498.1 |  |  | 100 | % |  | $ | 747.7 |  |  | 100 | % |  | $ | 944.1 |  |  | 100 | % |  | $ | 1,363.2 |  |  | 100 | %
Sales margin: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
U.S. Iron Ore | $ | 49.0 |  |  |  |  | $ | 147.2 |  |  |  |  | $ | 129.0 |  |  |  |  | $ | 242.2 |  |  |
Asia Pacific Iron Ore | 8.3 |  |  |  |  | 36.0 |  |  |  |  | 9.1 |  |  |  |  | 102.3 |  |  |
Eliminations with discontinued operations | — |  |  |  |  | 0.3 |  |  |  |  | — |  |  |  |  | 29.0 |  |  |
Sales margin | 57.3 |  |  |  |  | 183.5 |  |  |  |  | 138.1 |  |  |  |  | 373.5 |  |  |
Other operating expense | (31.6 | ) |  |  |  | (44.2 | ) |  |  |  | (40.5 | ) |  |  |  | (95.0 | ) |  |
Other income (expense) | (65.7 | ) |  |  |  | (40.5 | ) |  |  |  | 204.3 |  |  |  |  | (80.1 | ) |  |
Income (loss) from continuing operations before income taxes and equity loss from ventures | $ | (40.0 | ) |  |  |  | $ | 98.8 |  |  |  |  | $ | 301.9 |  |  |  |  | $ | 198.4 |  |  |
| (In Millions)
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2015 |  | 2014 |  | 2015 |  | 2014
Net Income (Loss) | $ | 65.2 |  |  | $ | 14.5 |  |  | $ | (696.5 | ) |  | $ | (56.2 | )
Less: |  |  |  |  |  |  |
Interest expense, net | (64.3 | ) |  | (44.8 | ) |  | (108.5 | ) |  | (87.5 | )
Income tax benefit (expense) | 2.9 |  |  | 69.1 |  |  | (172.1 | ) |  | 90.9 |
Depreciation, depletion and amortization | (30.5 | ) |  | (145.3 | ) |  | (63.5 | ) |  | (286.4 | )
EBITDA | $ | 157.1 |  |  | $ | 135.5 |  |  | $ | (352.4 | ) |  | $ | 226.8 |
Less: |  |  |  |  |  |  |
Impact of discontinued operations | $ | 103.0 |  |  | $ | (76.0 | ) |  | $ | (821.1 | ) |  | $ | (194.1 | )
Gain on extinguishment of debt | — |  |  | — |  |  | 313.7 |  |  | — |
Severance and contractor termination costs | (10.0 | ) |  | (6.2 | ) |  | (11.6 | ) |  | (16.6 | )
Foreign exchange remeasurement | (0.8 | ) |  | (6.0 | ) |  | 12.7 |  |  | (17.5 | )
Adjusted EBITDA | $ | 64.9 |  |  | $ | 223.7 |  |  | $ | 153.9 |  |  | $ | 455.0 |
EBITDA: |  |  |  |  |  |  |
U.S. Iron Ore | $ | 68.8 |  |  | $ | 172.7 |  |  | $ | 170.4 |  |  | $ | 296.3 |
Asia Pacific Iron Ore | 9.6 |  |  | 66.1 |  |  | 27.6 |  |  | 151.4 |
Other | 78.7 |  |  | (103.3 | ) |  | (550.4 | ) |  | (220.9 | )
Total EBITDA | $ | 157.1 |  |  | $ | 135.5 |  |  | $ | (352.4 | ) |  | $ | 226.8 |
Adjusted EBITDA: |  |  |  |  |  |  |
U.S. Iron Ore | $ | 77.2 |  |  | $ | 178.7 |  |  | $ | 182.3 |  |  | $ | 309.6 |
Asia Pacific Iron Ore | 17.4 |  |  | 76.7 |  |  | 23.1 |  |  | 175.8 |
Other | (29.7 | ) |  | (31.7 | ) |  | (51.5 | ) |  | (30.4 | )
Total Adjusted EBITDA | $ | 64.9 |  |  | $ | 223.7 |  |  | $ | 153.9 |  |  | $ | 455.0 |
| (In Millions)
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2015 |  | 2014 |  | 2015 |  | 2014
Depreciation, depletion and amortization: |  |  |  |  |  |  |
U.S. Iron Ore | $ | 22.0 |  |  | $ | 26.6 |  |  | $ | 43.7 |  |  | $ | 55.3 |
Asia Pacific Iron Ore | 6.7 |  |  | 42.3 |  |  | 13.0 |  |  | 81.4 |
Other | 1.8 |  |  | 2.0 |  |  | 3.6 |  |  | 3.9 |
Total depreciation, depletion and amortization | $ | 30.5 |  |  | $ | 70.9 |  |  | $ | 60.3 |  |  | $ | 140.6 |
Capital additions 1: |  |  |  |  |  |  |
U.S. Iron Ore | $ | 11.3 |  |  | $ | 14.0 |  |  | $ | 20.8 |  |  | $ | 28.9 |
Asia Pacific Iron Ore | 1.1 |  |  | 2.0 |  |  | 4.5 |  |  | 5.2 |
Other | 3.2 |  |  | 1.9 |  |  | 3.6 |  |  | 2.8 |
Total capital additions | $ | 15.6 |  |  | $ | 17.9 |  |  | $ | 28.9 |  |  | $ | 36.9 |
1 Includes capital lease additions and non-cash accruals. Refer to NOTE 17 - CASH FLOW INFORMATION. A summary of assets by segment is as follows:
| (In Millions)
| June 30, 2015 |  | December 31, 2014
Assets: |  |  |
U.S. Iron Ore | $ | 1,629.7 |  |  | $ | 1,464.9 |
Asia Pacific Iron Ore | 238.3 |  |  | 274.6 |
Other | 31.3 |  |  | 147.0 |
Total segment assets | 1,899.3 |  |  | 1,886.5 |
Corporate | 559.6 |  |  | 546.8 |
Assets of Discontinued Operations | 150.5 |  |  | 730.7 |
Total assets | $ | 2,609.4 |  |  | $ | 3,164.0 |

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 34 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8981-108599 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 41 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e9038-108599 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 33 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8971-108599 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 12 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8595-108599 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8380-108599 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 32 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8933-108599 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 26 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8844-108599 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 35 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8984-108599 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 40 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e9031-108599 Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 42 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e9054-108599 Reference 11: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 10 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8538-108599 Reference 12: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 29 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8864-108599 Reference 13: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8924-108599 Reference 14: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8906-108599 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration