XML 51 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Summary of consideration transferred
The following table summarizes all of the elements of consideration for the transaction.
 
 
December 1, 2014
 
 
 
Purchase price
 
$
67,500

Contingent consideration
 
13,780

Economic, working capital and other closing adjustments
 
(13,513
)
          Total consideration
 
$
67,767

Schedule of purchase price allocation
Below is the final purchase price allocation for Mt. Holly.

 
Preliminary estimate of the acquisition date fair value as of December 1, 2014
Measurement period adjustments
Final acquisition date fair value as of December 1, 2014
Assets Acquired:
 
 
 
Inventories
$
26,105

$
(2,126
)
$
23,979

Due from Alumax
20,786

(9,517
)
11,269

Prepaid and other current assets
2,527


2,527

Intangible asset
2,580


2,580

Pension asset
30,842


30,842

Property, plant and equipment – net
127,089

15,748

142,837

Total assets acquired
$
209,929

$
4,105

$
214,034

Liabilities Assumed:
 
 
 
Accounts payable, trade
$
41,471

$

$
41,471

Accrued and other current liabilities
8,335

255

8,590

Accrued pension benefit costs

34,595

34,595

Accrued postretirement benefit costs
2,857


2,857

Asset retirement obligations
8,213


8,213

Deferred taxes
4,804

(2,118
)
2,686

Total liabilities assumed
$
65,680

$
32,732

$
98,412

Goodwill
$
4,804

$
(4,804
)
$

The following table summarizes the fair value of the assets acquired and the liabilities assumed as of the acquisition date:
 
Acquisition Date Fair Value
Consideration:
 
Cash
$
48,083

Deferred purchase price
1,910

Assets Acquired:
 
Inventories
$
59,018

Prepaid and other current assets
2,273

Property, plant and equipment – net
55,520

Total assets acquired
$
116,811

Liabilities Assumed:
 
Accrued and other current liabilities
$
43,316

Accrued pension benefit costs
996

Accrued postretirement benefit costs
6,544

Other liabilities
7,476

Deferred taxes
3,233

Total liabilities assumed
$
61,565

Gain on bargain purchase:
$
5,253

Acquisitions, pro forma information
From the acquisition date of June 1, 2013 through December 31, 2013, the revenue and earnings that were attributable to Sebree included in the consolidated statement of operations is as follows:
 
Year ended December 31, 2013

Sebree revenue
$
247,178

Sebree income from continuing operations
8,705

From the acquisition date of December 1, 2014 through December 31, 2014, the revenue and earnings that were attributable to the acquired Alcoa’s 50.3% stake in Mt. Holly included in the Consolidated Statements of Operations is as follows:
 
 
           Year ended
 
 
December 31, 2014

Mt. Holly revenue
 
$
25,911

Mt. Holly income from continuing operations (1)
 
$
3,024


(1)
The income attributable to the acquired Alcoa’s 50.3% stake in Mt. Holly excludes the gain on the fair value of the contingent consideration and the gain on remeasurement of the equity investment.
The following unaudited pro forma financial information for the year ended December 31, 2013 reflects our results of continuing operations as if the acquisition of Sebree had been completed on January 1, 2013. This unaudited pro forma financial information is provided for informational purposes only and is not necessarily indicative of what the actual results of operations would have been had the transactions taken place on January 1, 2013, nor is it indicative of the future consolidated results of operations or financial position of the combined companies.
 
Year ended December 31, 2013
Pro forma revenues
$
1,662,707

Pro forma loss from continuing operations
(83,035
)
Pro forma loss per common share, basic
(0.94
)
Pro forma loss per common share, diluted
(0.94
)
The following unaudited pro forma financial information for the years ended December 31, 2014 and December 31, 2013 reflects our results of continuing operations as if the acquisition of the remaining interest in Mt. Holly had been completed on January 1, 2013. This unaudited pro forma financial information is provided for informational purposes only and is not necessarily indicative of what the actual results of operations would have been had the transactions taken place on January 1, 2013, nor is it indicative of the future consolidated results of operations or financial position of the combined companies.
 
                 Year ended December 31,
 
2014

2013

Pro forma revenues
$
2,176,552

$
1,707,838

Pro forma earnings from continuing operations
125,847

(38,819
)
Pro forma earnings per common share, basic
1.30

(0.44
)
Pro forma earnings per common share, diluted
1.29

(0.44
)