XML 44 R28.htm IDEA: XBRL DOCUMENT
v3.8.0.1

SEGMENT REPORTING (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2017
Segment Reporting [Abstract] |
Schedule Of Segment Reporting Information, By Segment | The following tables present a summary of our reportable segments for the three and nine months ended September 30, 2017 and 2016, including a reconciliation of segment sales margin to Income from Continuing Operations Before Income Taxes and a reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA:
| (In Millions)
| Three Months Ended September 30, |  | Nine Months Ended September 30,
| 2017 |  | 2016 |  | 2017 |  | 2016
Revenues from product sales and services: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
U.S. Iron Ore | $ | 596.7 |  |  | 85 | % |  | $ | 428.3 |  |  | 77 | % |  | $ | 1,354.2 |  |  | 78 | % |  | $ | 975.5 |  |  | 72 | %
Asia Pacific Iron Ore | 101.7 |  |  | 15 | % |  | 125.0 |  |  | 23 | % |  | 375.1 |  |  | 22 | % |  | 379.5 |  |  | 28 | %
Total revenues from product sales and services | $ | 698.4 |  |  | 100 | % |  | $ | 553.3 |  |  | 100 | % |  | $ | 1,729.3 |  |  | 100 | % |  | $ | 1,355.0 |  |  | 100 | %
Sales margin: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
U.S. Iron Ore | $ | 157.2 |  |  |  |  | $ | 66.5 |  |  |  |  | $ | 349.8 |  |  |  |  | $ | 149.7 |  |  |
Asia Pacific Iron Ore | 3.0 |  |  |  |  | 18.9 |  |  |  |  | 51.2 |  |  |  |  | 58.1 |  |  |
Sales margin | 160.2 |  |  |  |  | 85.4 |  |  |  |  | 401.0 |  |  |  |  | 207.8 |  |  |
Other operating expense | (30.5 | ) |  |  |  | (50.7 | ) |  |  |  | (74.8 | ) |  |  |  | (98.7 | ) |  |
Other income (expense) | (116.7 | ) |  |  |  | (66.9 | ) |  |  |  | (266.2 | ) |  |  |  | 8.3 |  |  |
Income (loss) from continuing operations before income taxes | $ | 13.0 |  |  |  |  | $ | (32.2 | ) |  |  |  | $ | 60.0 |  |  |  |  | $ | 117.4 |  |  |
| (In Millions)
| Three Months Ended September 30, |  | Nine Months Ended September 30,
| 2017 |  | 2016 |  | 2017 |  | 2016
Net Income (Loss) | $ | 52.9 |  |  | $ | (27.8 | ) |  | $ | 53.2 |  |  | $ | 118.5 |
Less: |  |  |  |  |  |  |
Interest expense, net | (28.9 | ) |  | (48.7 | ) |  | (103.1 | ) |  | (156.2 | )
Income tax benefit | 7.6 |  |  | 7.1 |  |  | 6.8 |  |  | 1.7 |
Depreciation, depletion and amortization | (21.5 | ) |  | (26.8 | ) |  | (66.3 | ) |  | (88.9 | )
EBITDA | $ | 95.7 |  |  | $ | 40.6 |  |  | $ | 215.8 |  |  | $ | 361.9 |
Less: |  |  |  |  |  |  |
Gain (loss) on extinguishment/restructuring of debt | $ | (88.6 | ) |  | $ | (18.3 | ) |  | $ | (165.4 | ) |  | $ | 164.1 |
Foreign exchange remeasurement | (2.4 | ) |  | (0.3 | ) |  | 11.2 |  |  | (1.2 | )
Impact of discontinued operations | 32.3 |  |  | (2.7 | ) |  | (13.6 | ) |  | (0.6 | )
Severance and contractor termination costs | — |  |  | — |  |  | — |  |  | (0.1 | )
Adjusted EBITDA | $ | 154.4 |  |  | $ | 61.9 |  |  | $ | 383.6 |  |  | $ | 199.7 |
EBITDA |  |  |  |  |  |  |
U.S. Iron Ore | $ | 168.9 |  |  | $ | 61.1 |  |  | $ | 381.8 |  |  | $ | 196.6 |
Asia Pacific Iron Ore | 2.3 |  |  | 21.2 |  |  | 54.9 |  |  | 69.6 |
Other | (75.5 | ) |  | (41.7 | ) |  | (220.9 | ) |  | 95.7 |
Total EBITDA | $ | 95.7 |  |  | $ | 40.6 |  |  | $ | 215.8 |  |  | $ | 361.9 |
Adjusted EBITDA: |  |  |  |  |  |  |
U.S. Iron Ore | $ | 174.2 |  |  | $ | 65.3 |  |  | $ | 399.8 |  |  | $ | 208.6 |
Asia Pacific Iron Ore | 4.9 |  |  | 23.7 |  |  | 61.7 |  |  | 73.2 |
Other | (24.7 | ) |  | (27.1 | ) |  | (77.9 | ) |  | (82.1 | )
Total Adjusted EBITDA | $ | 154.4 |  |  | $ | 61.9 |  |  | $ | 383.6 |  |  | $ | 199.7 |
| (In Millions)
| Three Months Ended September 30, |  | Nine Months Ended September 30,
| 2017 |  | 2016 |  | 2017 |  | 2016
Depreciation, depletion and amortization: |  |  |  |  |  |  |
U.S. Iron Ore | $ | 16.5 |  |  | $ | 18.8 |  |  | $ | 49.6 |  |  | $ | 65.1 |
Asia Pacific Iron Ore | 3.3 |  |  | 6.3 |  |  | 11.3 |  |  | 19.2 |
Other | 1.7 |  |  | 1.7 |  |  | 5.4 |  |  | 4.6 |
Total depreciation, depletion and amortization | $ | 21.5 |  |  | $ | 26.8 |  |  | $ | 66.3 |  |  | $ | 88.9 |
Capital additions: |  |  |  |  |  |  |
U.S. Iron Ore | $ | 19.2 |  |  | $ | 25.8 |  |  | $ | 70.9 |  |  | $ | 39.5 |
Asia Pacific Iron Ore | 0.8 |  |  | 0.2 |  |  | 1.6 |  |  | 0.2 |
Other | 7.1 |  |  | 0.4 |  |  | 7.1 |  |  | 4.8 |
Total capital additions 1 | $ | 27.1 |  |  | $ | 26.4 |  |  | $ | 79.6 |  |  | $ | 44.5 |
1 Includes cash paid for capital additions of $78.9 million and $45.8 million and an increase in non-cash accruals of $0.7 million and a decrease in non-cash accruals of $1.3 million for the nine months ended September 30, 2017 and 2016, respectively.
Summary of Assets by Segment | A summary of assets by segment is as follows:
| (In Millions)
| September 30, 2017 |  | December 31, 2016
Assets: |  |  |
U.S. Iron Ore | $ | 1,467.2 |  |  | $ | 1,372.5 |
Asia Pacific Iron Ore | 139.4 |  |  | 155.1 |
Total segment assets | 1,606.6 |  |  | 1,527.6 |
Corporate | 316.7 |  |  | 396.3 |
Total assets | $ | 1,923.3 |  |  | $ | 1,923.9 |

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total assets from reportable segments to the entity's consolidated assets. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8906-108599 Reference 2: 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=68060357&loc=d3e8924-108599 + Details
Name: | us-gaap_ReconciliationOfAssetsFromSegmentToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: 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=68060357&loc=d3e8906-108599 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8813-108599 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8721-108599 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=35741047&loc=d3e13816-109267 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8736-108599 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

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