Alcoa and subsidiaries Statement of Consolidated Operations (unaudited) (in millions, except per-share, share, and metric ton amounts) | | | | | | Quarter ended | | | June 30, | | March 31, | | June 30, | | | | 2009 | | | 2010 | | | 2010 | Sales | | $ | 4,244 | | $ | 4,887 | | $ | 5,187 | | | | | | | | Cost of goods sold (exclusive of expenses below) | | | 3,966 | | | 4,013 | | | 4,210 | Selling, general administrative, and other expenses | | | 240 | | | 239 | | | 208 | Research and development expenses | | | 38 | | | 39 | | | 45 | Provision for depreciation, depletion, and amortization | | | 317 | | | 358 | | | 363 | Restructuring and other charges | | | 82 | | | 187 | | | 30 | Interest expense | | | 115 | | | 118 | | | 119 | Other (income) expenses, net | | | (89) | | | 21 | | | (16) | Total costs and expenses | | | 4,669 | | | 4,975 | | | 4,959 | | | | | | | | (Loss) income from continuing operations before income taxes | | | (425) | | | (88) | | | 228 | (Benefit) provision for income taxes | | | (108) | | | 84 | | | 57 | | | | | | | | (Loss) income from continuing operations | | | (317) | | | (172) | | | 171 | Loss from discontinued operations | | | (142) | | | (7) | | | (1) | | | | | | | | Net (loss) income | | | (459) | | | (179) | | | 170 | | | | | | | | Less: Net (loss) income attributable to noncontrolling interests | | | (5) | | | 22 | | | 34 | | | | | | | | NET (LOSS) INCOME ATTRIBUTABLE TO ALCOA | | $ | (454) | | $ | (201) | | $ | 136 | | | | | | | | AMOUNTS ATTRIBUTABLE TO ALCOA COMMON SHAREHOLDERS: | | | | | | | (Loss) income from continuing operations | | $ | (312) | | $ | (194) | | $ | 137 | Loss from discontinued operations | | | (142) | | | (7) | | | (1) | Net (loss) income | | $ | (454) | | $ | (201) | | $ | 136 | | | | | | | | EARNINGS PER SHARE ATTRIBUTABLE TO ALCOA COMMON SHAREHOLDERS: | | | | | | | Basic: | | | | | | | (Loss) income from continuing operations | | $ | (0.32) | | $ | (0.19) | | $ | 0.13 | Loss from discontinued operations | | | (0.15) | | | (0.01) | | | | Net (loss) income | | $ | (0.47) | | $ | (0.20) | | $ | 0.13 | | | | | | | | Diluted: | | | | | | | (Loss) income from continuing operations | | $ | (0.32) | | $ | (0.19) | | $ | 0.13 | Loss from discontinued operations | | | (0.15) | | | (0.01) | | | | Net (loss) income | | $ | (0.47) | | $ | (0.20) | | $ | 0.13 | | | | | | | | Average number of shares used to compute: | | | | | | | Basic earnings per common share | | | 974,279,655 | | | 1,007,221,162 | | | 1,021,064,062 | Diluted earnings per common share | | | 974,279,655 | | | 1,007,221,162 | | | 1,116,861,304 | | | | | | | | Shipments of aluminum products (metric tons) | | | 1,288,000 | | | 1,134,000 | | | 1,182,000 |
Alcoa and subsidiaries Statement of Consolidated Operations (unaudited), continued (in millions, except per-share, share, and metric ton amounts) | | | | | | Six months ended | | | June 30, | | | | 2009 | | | 2010 | Sales | | $ | 8,391 | | | $ | 10,074 | | | | | | | Cost of goods sold (exclusive of expenses below) | | | 8,109 | | | | 8,223 | | Selling, general administrative, and other expenses | | | 484 | | | | 447 | | Research and development expenses | | | 79 | | | | 84 | | Provision for depreciation, depletion, and amortization | | | 600 | | | | 721 | | Restructuring and other charges | | | 151 | | | | 217 | | Interest expense | | | 229 | | | | 237 | | Other (income) expenses, net | | | (59 | ) | | | 5 | | Total costs and expenses | | | 9,593 | | | | 9,934 | | | | | | | (Loss) income from continuing operations before income taxes | | | (1,202 | ) | | | 140 | | (Benefit) provision for income taxes | | | (415 | ) | | | 141 | | | | | | | Loss from continuing operations | | | (787 | ) | | | (1 | ) | Loss from discontinued operations | | | (159 | ) | | | (8 | ) | | | | | | Net loss | | | (946 | ) | | | (9 | ) | | | | | | Less: Net income attributable to noncontrolling interests | | | 5 | | | | 56 | | | | | | | NET LOSS ATTRIBUTABLE TO ALCOA | | $ | (951 | ) | | $ | (65 | ) | | | | | | AMOUNTS ATTRIBUTABLE TO ALCOA COMMON SHAREHOLDERS: | | | | | Loss from continuing operations | | $ | (792 | ) | | $ | (57 | ) | Loss from discontinued operations | | | (159 | ) | | | (8 | ) | Net loss | | $ | (951 | ) | | $ | (65 | ) | | | | | | EARNINGS PER SHARE ATTRIBUTABLE TO ALCOA COMMON SHAREHOLDERS: | | | | | Basic: | | | | | Loss from continuing operations | | $ | (0.89 | ) | | $ | (0.06 | ) | Loss from discontinued operations | | | (0.17 | ) | | | | | Net loss | | $ | (1.06 | ) | | $ | (0.06 | ) | | | | | | Diluted: | | | | | Loss from continuing operations | | $ | (0.89 | ) | | $ | (0.06 | ) | Loss from discontinued operations | | | (0.17 | ) | | | | | Net loss | | $ | (1.06 | ) | | $ | (0.06 | ) | | | | | | Average number of shares used to compute: | | | | | Basic earnings per common share | | | 895,919,914 | | | | 1,014,138,578 | | Diluted earnings per common share | | | 895,919,914 | | | | 1,014,138,578 | | | | | | | Common stock outstanding at the end of the period | | | 974,286,776 | | | | 1,021,204,374 | | | | | | | Shipments of aluminum products (metric tons) | | | 2,463,000 | | | | 2,316,000 | |
Alcoa and subsidiaries Consolidated Balance Sheet (unaudited) (in millions) | | | | | | | | December 31, | | June 30, | | | 2009 | | 2010 | ASSETS | | | | | Current assets: | | | | | Cash and cash equivalents | | $ | 1,481 | | | $ | 1,344 | | Receivables from customers, less allowances of
$70 in 2009 and $56 in 2010 | | | 1,529 | | | | 1,938 | | Other receivables | | | 653 | | | | 273 | | Inventories | | | 2,328 | | | | 2,391 | | Prepaid expenses and other current assets | | | 1,031 | | | | 876 | | Total current assets | | | 7,022 | | | | 6,822 | | | | | | | Properties, plants, and equipment | | | 35,525 | | | | 35,154 | | Less: accumulated depreciation, depletion, and amortization | | | 15,697 | | | | 16,016 | | Properties, plants, and equipment, net | | | 19,828 | | | | 19,138 | | Goodwill | | | 5,051 | | | | 5,032 | | Investments | | | 1,061 | | | | 1,079 | | Deferred income taxes | | | 2,958 | | | | 2,848 | | Other noncurrent assets | | | 2,419 | | | | 2,298 | | Assets held for sale | | | 133 | | | | 95 | | Total assets | | $ | 38,472 | | | $ | 37,312 | | | | | | | LIABILITIES | | | | | Current liabilities: | | | | | Short-term borrowings | | $ | 176 | | | $ | 134 | | Commercial paper | | | | | | | 74 | | Accounts payable, trade | | | 1,954 | | | | 1,854 | | Accrued compensation and retirement costs | | | 925 | | | | 832 | | Taxes, including income taxes | | | 345 | | | | 372 | | Other current liabilities | | | 1,345 | | | | 1,125 | | Long-term debt due within one year | | | 669 | | | | 1,311 | | Total current liabilities | | | 5,414 | | | | 5,702 | | Long-term debt, less amount due within one year | | | 8,974 | | | | 8,281 | | Accrued pension benefits | | | 3,163 | | | | 2,679 | | Accrued postretirement benefits | | | 2,696 | | | | 2,687 | | Other noncurrent liabilities and deferred credits | | | 2,605 | | | | 2,207 | | Liabilities of operations held for sale | | | 60 | | | | 31 | | Total liabilities | | | 22,912 | | | | 21,587 | | | | | | | CONVERTIBLE SECURITIES OF SUBSIDIARY | | | 40 | | | | | | | | | | | EQUITY | | | | | Alcoa shareholders equity: | | | | | Preferred stock | | | 55 | | | | 55 | | Common stock | | | 1,097 | | | | 1,141 | | Additional capital | | | 6,608 | | | | 7,091 | | Retained earnings | | | 11,020 | | | | 10,892 | | Treasury stock, at cost | | | (4,268 | ) | | | (4,177 | ) | Accumulated other comprehensive loss | | | (2,092 | ) | | | (2,393 | ) | Total Alcoa shareholders' equity | | | 12,420 | | | | 12,609 | | Noncontrolling interests | | | 3,100 | | | | 3,116 | | Total equity | | | 15,520 | | | | 15,725 | | Total liabilities and equity | | $ | 38,472 | | | $ | 37,312 | |
Alcoa and subsidiaries Statement of Consolidated Cash Flows (unaudited) (in millions) | | | | | | Six months ended | | | June 30, | | | 2009 | | 2010 | CASH FROM OPERATIONS | | | | | Net loss | | $ | (946 | ) | | $ | (9 | ) | Adjustments to reconcile net loss to cash from operations: | | | | | Depreciation, depletion, and amortization | | | 600 | | | | 722 | | Deferred income taxes | | | (22 | ) | | | 156 | | Equity loss (income), net of dividends | | | 16 | | | | (19 | ) | Restructuring and other charges | | | 151 | | | | 217 | | Net gain from investing activities asset sales | | | (17 | ) | | | | | Loss from discontinued operations | | | 159 | | | | 8 | | Stock-based compensation | | | 53 | | | | 50 | | Excess tax benefits from stock-based payment arrangements | | | | | | | (1 | ) | Other | | | 114 | | | | 81 | | Changes in assets and liabilities, excluding effects of acquisitions, divestitures, and foreign currency translation adjustments: | | | | | Decrease (increase) in receivables | | | 428 | | | | (570 | ) | Decrease (increase) in inventories | | | 942 | | | | (189 | ) | Decrease in prepaid expenses and other current assets | | | 114 | | | | 67 | | (Decrease) increase in accounts payable, trade | | | (690 | ) | | | 1 | | (Decrease) in accrued expenses | | | (280 | ) | | | (246 | ) | (Decrease) increase in taxes, including income taxes | | | (479 | ) | | | 190 | | Pension contributions | | | (69 | ) | | | (44 | ) | (Increase) in noncurrent assets | | | (133 | ) | | | (4 | ) | Increase in noncurrent liabilities | | | 112 | | | | 104 | | Decrease (increase) in net assets held for sale | | | 14 | | | | (20 | ) | CASH PROVIDED FROM CONTINUING OPERATIONS | | | 67 | | | | 494 | | CASH (USED FOR) PROVIDED FROM DISCONTINUED OPERATIONS | | | (10 | ) | | | 5 | | CASH PROVIDED FROM OPERATIONS | | | 57 | | | | 499 | | | | | | | FINANCING ACTIVITIES | | | | | Net change in short-term borrowings | | | 189 | | | | (41 | ) | Net change in commercial paper | | | (1,435 | ) | | | 74 | | Additions to long-term debt | | | 905 | | | | 83 | | Debt issuance costs | | | (17 | ) | | | | | Payments on long-term debt | | | (23 | ) | | | (123 | ) | Proceeds from exercise of employee stock options | | | | | | | 7 | | Excess tax benefits from stock-based payment arrangements | | | | | | | 1 | | Issuance of common stock | | | 876 | | | | | | Dividends paid to shareholders | | | (168 | ) | | | (63 | ) | Distributions to noncontrolling interests | | | (79 | ) | | | (113 | ) | Contributions from noncontrolling interests | | | 253 | | | | 64 | | Acquisitions of noncontrolling interests | | | | | | | (66 | ) | CASH PROVIDED FROM (USED FOR) FINANCING ACTIVITIES | | | 501 | | | | (177 | ) | | | | | | INVESTING ACTIVITIES | | | | | Capital expenditures | | | (884 | ) | | | (434 | ) | Capital expenditures of discontinued operations | | | (5 | ) | | | | | Acquisitions, net of cash acquired (a) | | | 15 | | | | 5 | | Proceeds from the sale of assets and businesses (b) | | | (78 | ) | | | (11 | ) | Additions to investments (c) | | | 4 | | | | (159 | ) | Sales of investments | | | 506 | | | | 138 | | Net change in short-term investments and restricted cash | | | (50 | ) | | | 7 | | Other | | | (5 | ) | | | | | CASH USED FOR INVESTING ACTIVITIES | | | (497 | ) | | | (454 | ) | | | | | | EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH
EQUIVALENTS | | | 28 | | | | (5 | | Net change in cash and cash equivalents | | | 89 | | | | (137 | ) | Cash and cash equivalents at beginning of year | | | 762 | | | | 1,481 | | CASH AND CASH EQUIVALENTS AT END OF PERIOD | | $ | 851 | | | $ | 1,344 | |
(a) | | Acquisitions, net of cash acquired for the six months ended June 30, 2010 was a cash inflow as this line item includes cash received as a result of post-closing adjustments related to the acquisition of a BHP Billiton subsidiary that holds interests in four bauxite mines and one refining facility in the Republic of Suriname, which was completed on July 31, 2009. Acquisitions, net of cash acquired for the six months ended June 30, 2009 was a cash inflow as this line item includes cash acquired in the exchange of Alcoas 45.45% stake in the Sapa AB joint venture for Orkla ASAs 50% stake in the Elkem Aluminium ANS joint venture, which was completed on March 31, 2009. | | | | (b) | | Proceeds from the sale of assets and businesses for the six months ended June 30, 2010 was a cash outflow as this line item includes cash paid to settle former customer contracts of the divested Electrical and Electronic Solutions and Automotive Castings businesses. Proceeds from the sale of assets and businesses for the six months ended June 30, 2009 was a cash outflow as this line item includes cash paid to Platinum Equity related to the divestiture of the Electrical and Electronic Solutions wire harness and electrical distribution business, which was completed on June 15, 2009 with an effective date of June 1, 2009. | | | | (c) | | Additions to investments for the six months ended June 30, 2009 was a cash inflow as this line item includes the return of a portion of the contributions made in prior periods related to one of Alcoa Alumínios hydroelectric power projects. All contributions related to this project were originally presented as cash outflows in Additions to investments in the appropriate periods. |
Alcoa and subsidiaries Segment Information (unaudited) (dollars in millions, except realized prices; production and shipments in thousands of metric
tons [kmt]) | | | | | | | | | | | | | | | | | | 1Q09 | | 2Q09 | | 3Q09 | | 4Q09 | | 2009 | | 1Q10 | | 2Q10 | Alumina: | | | | | | | | | | | | | | | Alumina production (kmt) | | | 3,445 | | | | 3,309 | | | | 3,614 | | | | 3,897 | | | | 14,265 | | | | 3,866 | | | | 3,890 | | Third-party alumina shipments (kmt) | | | 1,737 | | | | 2,011 | | | | 2,191 | | | | 2,716 | | | | 8,655 | | | | 2,126 | | | | 2,264 | | Third-party sales | | $ | 430 | | | $ | 441 | | | $ | 530 | | | $ | 760 | | | $ | 2,161 | | | $ | 638 | | | $ | 701 | | Intersegment sales | | $ | 384 | | | $ | 306 | | | $ | 432 | | | $ | 412 | | | $ | 1,534 | | | $ | 591 | | | $ | 530 | | Equity income | | $ | 2 | | | $ | 1 | | | $ | 2 | | | $ | 3 | | | $ | 8 | | | $ | 2 | | | $ | 4 | | Depreciation, depletion, and amortization | | $ | 55 | | | $ | 67 | | | $ | 81 | | | $ | 89 | | | $ | 292 | | | $ | 92 | | | $ | 107 | | Income taxes | | $ | (1 | ) | | $ | (21 | ) | | $ | 13 | | | $ | (13 | ) | | $ | (22 | ) | | $ | 27 | | | $ | 41 | | After-tax operating income (ATOI) | | $ | 35 | | | $ | (7 | ) | | $ | 65 | | | $ | 19 | | | $ | 112 | | | $ | 72 | | | $ | 94 | | | | | | | | | | | | | | | | | Primary Metals: | | | | | | | | | | | | | | | Aluminum production (kmt) | | | 880 | | | | 906 | | | | 881 | | | | 897 | | | | 3,564 | | | | 889 | | | | 893 | | Third-party aluminum shipments (kmt) | | | 683 | | | | 779 | | | | 698 | | | | 878 | | | | 3,038 | | | | 695 | | | | 699 | | Alcoas average realized price per metric ton of aluminum | | | 1,567 | | | | 1,667 | | | | 1,972 | | | | 2,155 | | | | 1,856 | | | | 2,331 | | | | 2,309 | | Third-party sales | | $ | 844 | | | $ | 1,146 | | | $ | 1,362 | | | $ | 1,900 | | | $ | 5,252 | | | $ | 1,702 | | | $ | 1,710 | | Intersegment sales | | $ | 393 | | | $ | 349 | | | $ | 537 | | | $ | 557 | | | $ | 1,836 | | | $ | 623 | | | $ | 693 | | Equity (loss) income | | $ | (30 | ) | | $ | 4 | | | $ | | | | $ | | | | $ | (26 | ) | | $ | | | | $ | 1 | | Depreciation, depletion, and amortization | | $ | 122 | | | $ | 139 | | | $ | 143 | | | $ | 156 | | | $ | 560 | | | $ | 147 | | | $ | 142 | | Income taxes | | $ | (147 | ) | | $ | (119 | ) | | $ | (52 | ) | | $ | (47 | ) | | $ | (365 | ) | | $ | 18 | | | $ | | | ATOI | | $ | (212 | ) | | $ | (178 | ) | | $ | (8 | ) | | $ | (214 | ) | | $ | (612 | ) | | $ | 123 | | | $ | 109 | | | | | | | | | | | | | | | | | Flat-Rolled Products: | | | | | | | | | | | | | | | Third-party aluminum shipments (kmt) | | | 442 | | | | 448 | | | | 476 | | | | 465 | | | | 1,831 | | | | 379 | | | | 420 | | Third-party sales | | $ | 1,510 | | | $ | 1,427 | | | $ | 1,529 | | | $ | 1,603 | | | $ | 6,069 | | | $ | 1,435 | | | $ | 1,574 | | Intersegment sales | | $ | 26 | | | $ | 23 | | | $ | 34 | | | $ | 30 | | | $ | 113 | | | $ | 46 | | | $ | 40 | | Depreciation, depletion, and amortization | | $ | 52 | | | $ | 55 | | | $ | 60 | | | $ | 60 | | | $ | 227 | | | $ | 59 | | | $ | 57 | | Income taxes | | $ | | | | $ | (1 | ) | | $ | 17 | | | $ | 32 | | | $ | 48 | | | $ | 18 | | | $ | 28 | | ATOI | | $ | (61 | ) | | $ | (35 | ) | | $ | 10 | | | $ | 37 | | | $ | (49 | ) | | $ | 30 | | | $ | 71 | | | | | | | | | | | | | | | | | Engineered Products and Solutions: | | | | | | | | | | | | | | | Third-party aluminum shipments (kmt) | | | 41 | | | | 50 | | | | 43 | | | | 46 | | | | 180 | | | | 46 | | | | 50 | | Third-party sales | | $ | 1,270 | | | $ | 1,194 | | | $ | 1,128 | | | $ | 1,097 | | | $ | 4,689 | | | $ | 1,074 | | | $ | 1,122 | | Equity income | | $ | | | | $ | | | | $ | 1 | | | $ | 1 | | | $ | 2 | | | $ | 1 | | | $ | | | Depreciation, depletion, and amortization | | $ | 40 | | | $ | 46 | | | $ | 41 | | | $ | 50 | | | $ | 177 | | | $ | 41 | | | $ | 38 | | Income taxes | | $ | 46 | | | $ | 40 | | | $ | 33 | | | $ | 20 | | | $ | 139 | | | $ | 31 | | | $ | 48 | | ATOI | | $ | 95 | | | $ | 88 | | | $ | 75 | | | $ | 57 | | | $ | 315 | | | $ | 81 | | | $ | 107 | | | | | | | | | | | | | | | | | Reconciliation of ATOI to consolidated net (loss) income attributable to Alcoa: | | | | | | | | | | | | | | | Total segment ATOI | | $ | (143 | ) | | $ | (132 | ) | | $ | 142 | | | $ | (101 | ) | | $ | (234 | ) | | $ | 306 | | | $ | 381 | | Unallocated amounts (net of tax): | | | | | | | | | | | | | | | Impact of LIFO | | | 29 | | | | 39 | | | | 80 | | | | 87 | | | | 235 | | | | (14 | ) | | | (3 | ) | Interest income | | | 1 | | | | 8 | | | | (1 | ) | | | 4 | | | | 12 | | | | 3 | | | | 3 | | Interest expense | | | (74 | ) | | | (75 | ) | | | (78 | ) | | | (79 | ) | | | (306 | ) | | | (77 | ) | | | (77 | ) | Noncontrolling interests | | | (10 | ) | | | 5 | | | | (47 | ) | | | (9 | ) | | | (61 | ) | | | (22 | ) | | | (34 | ) | Corporate expense | | | (71 | ) | | | (70 | ) | | | (71 | ) | | | (92 | ) | | | (304 | ) | | | (67 | ) | | | (59 | ) | Restructuring and other charges | | | (46 | ) | | | (56 | ) | | | (3 | ) | | | (50 | ) | | | (155 | ) | | | (122 | ) | | | (21 | ) | Discontinued operations | | | (17 | ) | | | (142 | ) | | | 4 | | | | (11 | ) | | | (166 | ) | | | (7 | ) | | | (1 | ) | Other | | | (166 | ) | | | (31 | ) | | | 51 | | | | (26 | ) | | | (172 | ) | | | (201 | ) | | | (53 | ) | Consolidated net (loss) income attributable to Alcoa | | | (497 | | | | (454 | | | | 77 | | | | (277 | | | | (1,151 | | | | (201 | | | | 136 | |
The difference between certain segment totals and consolidated amounts is in Corporate. Alcoa and subsidiaries Calculation of Financial Measures (unaudited) (dollars in millions) | | | | | | | | Earnings before interest, taxes, depreciation, and | | | | | | Quarter ended | amortization (EBITDA) Margin | | | | | | June 30, | | | | | | | 2010 | | | | | | | | Net income attributable to Alcoa | | | | | | $ | 136 | | | | | | | | | Add: | | | | | | | Net income attributable to noncontrolling interests | | | | | | | 34 | | Loss from discontinued operations | | | | | | | 1 | | Provision for income taxes | | | | | | | 57 | | Other income, net | | | | | | | (16 | ) | Interest expense | | | | | | | 119 | | Restructuring and other charges | | | | | | | 30 | | Provision for depreciation, depletion, and amortization | | | | | | | 363 | | | | | | | | | EBITDA | | | | | | $ | 724 | | | | | | | | | Sales | | | | | | $ | 5,187 | | | | | | | | | EBITDA/Sales (EBITDA Margin) | | | | | | | 14 | % |
Alcoas definition of EBITDA is net margin plus an add-back for depreciation, depletion, and amortization. Net margin is equivalent to Sales minus the following items: Cost of goods sold; Selling, general administrative, and other expenses; Research and development expenses; and Provision for depreciation, depletion, and amortization. EBITDA is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because EBITDA provides additional information with respect to Alcoas operating performance and the Companys ability to meet its financial obligations. The EBITDA presented may not be comparable to similarly titled measures of other companies. Free Cash Flow | | Quarter ended | | | June 30, | | | 2010 | | | | Cash provided from operations | | $ | 300 | | | | | Capital expenditures | | | (213 | ) | | | | | | | Free cash flow | | $ | 87 | |
Free Cash Flow is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because management reviews cash flows generated from operations after taking into consideration capital expenditures due to the fact that these expenditures are considered necessary to maintain and expand Alcoas asset base and are expected to generate future cash flows from operations. It is important to note that Free Cash Flow does not represent the residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements, are not deducted from the measure. Gruß DB ----------- Gruß DB
|