4th Quarter Earnings
Alcoa Corporation
January 15, 2020
Important information
Cautionary statement regarding forward-looking statements
This presentation contains statements that relate to future events and expectations and as such constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include those containing such words as "anticipates," "believes," "could," "estimates," "expects," "forecasts," "goal," "intends," "may," "outlook," "plans," "projects," "seeks," "sees," "should," "targets," "will," "would," or other words of similar meaning. All statements by Alcoa Corporation that reflect expectations, assumptions or projections about the future, other than statements of historical fact, are forward-looking statements, including, without limitation, forecasts concerning global demand growth for bauxite, alumina, and aluminum, and supply/demand balances; statements, projections or forecasts of future or targeted financial results or operating performance; statements about strategies, outlook, and business and financial prospects; and statements about return of capital. These statements reflect beliefs and assumptions that are based on Alcoa Corporation's perception of historical trends, current conditions, and expected future developments, as well as other factors that management believes are appropriate in the circumstances. Forward-looking statements are not guarantees of future performance and are subject to known and unknown risks, uncertainties, and changes in circumstances that are difficult to predict. Although Alcoa Corporation believes that the expectations reflected in any forward-looking statements are based on reasonable assumptions, it can give no assurance that these expectations will be attained and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties. Such risks and uncertainties include, but are not limited to: (a) material adverse changes in aluminum industry conditions, including global supply and demand conditions and fluctuations in London Metal Exchange-based prices and premiums, as applicable, for primary aluminum and other products, and fluctuations in indexed-based and spot prices for alumina;
- deterioration in global economic and financial market conditions generally and which may also affect Alcoa Corporation's ability to obtain credit or financing upon acceptable terms; (c) unfavorable changes in the markets served by Alcoa Corporation; (d) the impact of changes in foreign currency exchange and tax rates on costs and results; (e) increases in energy costs or uncertainty of energy supply; (f) declines in the discount rates used to measure pension liabilities or lower-than-expected investment returns on pension assets, or unfavorable changes in laws or regulations that govern pension plan funding; (g) the inability to achieve improvement in profitability and margins, cost savings, cash generation, revenue growth, fiscal discipline, or strengthening of competitiveness and operations anticipated from operational and productivity improvements, cash sustainability, technology advancements, and other initiatives; (h) the inability to realize expected benefits, in each case as planned and by targeted completion dates, from acquisitions, divestitures, facility closures, curtailments, restarts, expansions, or joint ventures; (i) political, economic, trade, legal, and regulatory risks in the countries in which Alcoa Corporation operates or sells products; (j) labor disputes and/or and work stoppages; (k) the outcome of contingencies, including legal proceedings, government or regulatory investigations, and environmental remediation; (l) the impact of cyberattacks and potential information technology or data security breaches; and (m) the other risk factors discussed in Item 1A of Alcoa Corporation's Form 10-K for the fiscal year ended December 31, 2018 and other reports filed by Alcoa Corporation with the U.S. Securities and Exchange Commission (SEC). Alcoa Corporation disclaims any obligation to update publicly any forward-looking statements, whether in response to new information, future events or otherwise, except as required by applicable law. Market projections are subject to the risks described above and other risks in the market.
2
Important information (continued)
Non-GAAP financial measures
Some of the information included in this presentation is derived from Alcoa's consolidated financial information but is not presented in Alcoa's financial statements prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). Certain of these data are considered "non-GAAP financial measures" under SEC rules. Alcoa Corporation believes that the presentation of non-GAAP financial measures is useful to investors because such measures provide both additional information about the operating performance of Alcoa Corporation and insight on the ability of Alcoa Corporation to meet its financial obligations by adjusting the most directly comparable GAAP financial measure for the impact of, among others, "special items" as defined by the Company, non-cash items in nature, and/or nonoperating expense or income items. The presentation of non-GAAP financial measures is not intended to be a substitute for, and should not be considered in isolation from, the financial measures reported in accordance with GAAP. Reconciliations to the most directly comparable GAAP financial measures and management's rationale for the use of the non-GAAP financial measures can be found in the appendix to this presentation.
Financial presentation information
As of January 1, 2019, the Company changed its accounting method for valuing certain inventories from last-in,first-out (LIFO) to average cost. The effects of the change in
accounting principle have been retrospectively applied to all prior periods presented. See Exhibit 99.2 to the Company's Form 8-K filed with the Securities and Exchange
Commission (SEC) on April 17, 2019, which illustrates the effects of the change in accounting principle to 2018 interim and full year financial information.
Glossary of terms
A glossary of abbreviations and defined terms used throughout this presentation can be found in the appendix.
3
Roy Harvey
President and Chief Executive Officer
4Q19: Comprehensive progress continues
4Q19 Financial results and business review
4Q19
Financial
results
Business
review
- Net loss of $303 million, or $1.63 per share; excluding special items, adjusted net loss of $57 million, or $0.31 per share
- Adjusted EBITDA excluding special items of $346 million
- Cash balance of $879 million on December 31, 2019
- No serious injuries in 4Q19
- Quarterly production records at Juruti mine and Wagerup refinery
- Ratified AWU contract covering ~1,500 employees at Australian locations
- Joined International Council on Mining and Metals
- Announced Point Comfort, Texas alumina refinery closure
- Finalized Suriname closure agreements; transferred dam to government
- ELYSISTM shipped first carbon-free aluminum to Apple
5
FY19: Continued to strengthen, improve the company
FY19 Financial results and business review
FY19
Financial
results
Business
review
- Net loss of $1.1 billion, or $6.07 per share; excluding special items, adjusted net loss of $0.2 billion, or $0.99 per share
- Adjusted EBITDA excluding special items of $1.7 billion
- Net pension/OPEB liability of $2.4 billion in 2019
- Three serious injuries in FY19; no fatalities
- Annual production records for Bauxite and Alumina portfolios
- Modernized labor contracts in Canada, United States and Australia
- Bécancour restart began in July, continues on schedule
- Divested Avilés and La Coruña smelters, and Saudi rolling mill
- Announced new operating model, asset sales, and portfolio review
- Aluminum market ends 2019 in deficit, slight surplus expected in 2020
6
William Oplinger
Executive Vice President and Chief Financial Officer
Revenue off 5% as volume gain partially offsets price slip
Quarterly income statement
M, Except realized prices and per share amounts | 4Q18 | 3Q19 | 4Q19 |
Realized primary aluminum price ($/mt) | $2,358 | $2,138 | $2,042 |
Realized alumina price ($/mt) | $479 | $324 | $291 |
Revenue | $3,344 | $2,567 | $2,436 |
Cost of goods sold | 2,513 | 2,120 | 2,048 |
SG&A and R&D expenses | 66 | 73 | 68 |
Adjusted EBITDA | 765 | 374 | 320 |
Depreciation, depletion and amortization | 174 | 184 | 183 |
Other expenses, net | 32 | 27 | 44 |
Interest expense | 31 | 30 | 31 |
Restructuring and other charges, net | 138 | 185 | 363 |
Provision for income taxes | 163 | 95 | 54 |
Net income (loss) | 227 | (147) | (355) |
Less: Net income (loss) attributable to noncontrolling interest | 176 | 74 | (52) |
Net income (loss) attributable to Alcoa Corporation | $51 | $(221) | $(303) |
Diluted earnings (loss) per share | $0.27 | $(1.19) | $(1.63) |
Diluted shares outstanding1 | 188.2 | 185.6 | 185.6 |
Prior Year | Sequential |
Change | Change |
$(316) | $(96) |
$(188) | $(33) |
$(908) | $(131) |
(465) | (72) |
2 | (5) |
(445) | (54) |
9 | (1) |
12 | 17 |
- | 1 |
225 | 178 |
(109) | (41) |
(582) | (208) |
(228) | (126) |
$(354) | $(82) |
$(1.90) | ($0.44) |
(2.6) | - |
1. For 3Q19 and 4Q19, share equivalents related to employee stock-based compensation were excluded from Diluted shares outstanding as impact was anti-dilutive
given a net loss. | 8 |
Special items total $246M, primarily Point Comfort closure
Breakdown of special items by income statement classification - gross basis
M, Except per share amounts | 4Q18 | 3Q19 | 4Q19 | Description of significant 4Q19special items |
Net income (loss) attributable to Alcoa Corporation | $51 | $(221) | $(303) | |
Diluted earnings (loss) per share | $0.27 | $(1.19) | $(1.63) | |
Special items | $82 | $139 | $246 | |
Cost of goods sold | 4 | 14 | 26 | Bécancour restart costs |
SG&A and R&D expenses | 1 | - | - | |
Restructuring and other charges, net | 138 | 185 | 363 | Point Comfort refinery closure; pension/OPEB actions |
Other expenses (income), net | (3) | (7) | (1) | |
Provision for income taxes | (40) | (44) | (32) | |
Noncontrolling interest | (18) | (9) | (110) | |
Adjusted net income (loss) attributable to Alcoa Corporation | $133 | $(82) | $(57) | |
Adjusted diluted earnings (loss) per share | $0.70 | $(0.44) | $(0.31) | |
9
Adjusted net loss $57M, adjusted loss per share $0.31
Quarterly income statement excluding special items
M, Except realized prices and per share amounts | 4Q18 | 3Q19 | 4Q19 |
Realized primary aluminum price ($/mt) | $2,358 | $2,138 | $2,042 |
Realized alumina price ($/mt) | $479 | $324 | $291 |
Revenue | $3,344 | $2,567 | $2,436 |
Cost of goods sold | 2,509 | 2,106 | 2,022 |
COGS % of Revenue | 75.0% | 82.0% | 83.0% |
SG&A and R&D expenses | 65 | 73 | 68 |
SG&A and R&D % of Revenue | 1.9% | 2.8% | 2.8% |
Adjusted EBITDA | 770 | 388 | 346 |
Depreciation, depletion and amortization | 174 | 184 | 183 |
Other expenses, net | 35 | 34 | 45 |
Interest expense | 31 | 30 | 31 |
Provision for income taxes | 203 | 139 | 86 |
Operational tax rate | 38.4% | 99.5% | 99.5% |
Adjusted net income | 327 | 1 | 1 |
Less: Adjusted net income attributable to noncontrolling interest | 194 | 83 | 58 |
Adjusted net income (loss) attributable to Alcoa Corporation | $133 | $(82) | $(57) |
Adjusted diluted earnings (loss) per share | $0.70 | $(0.44) | $(0.31) |
Diluted shares outstanding1 | 188.2 | 185.6 | 185.6 |
Prior Year | Sequential |
Change | Change |
$(316) | $(96) |
$(188) | $(33) |
$(908) | $(131) |
(487) | (84) |
8.0% pts. | 1.0% pts. |
3 | (5) |
0.9% pts. | 0.0% pts. |
(424) | (42) |
9 | (1) |
10 | 11 |
- | 1 |
(117) | (53) |
61.1% pts. | 0.0% pts. |
(326) | - |
(136) | (25) |
$(190) | $25 |
$(1.01) | $0.13 |
(2.6) | - |
1. For 3Q19 and 4Q19, share equivalents related to employee stock-based compensation were excluded from Diluted shares outstanding as impact was anti-dilutive
given a net loss. | 10 |
Alumina and metal prices drive EBITDA change
Adjusted EBITDA excluding special itemssequential changes, $M
388 | ||||||||||
(3) | (23) | 50 | 346 | |||||||
6 | 1 | |||||||||
18 | 0 | |||||||||
(77) | (14) | |||||||||
3Q19 | Currency | Metal | API | Raw | Energy | Price / mix | Volume | Production | Other | 4Q19 |
prices | materials | costs | ||||||||
11 |
Bauxite stable; market impacts Alumina; Aluminum gains
Adjusted EBITDA excluding special itemsbreakdown
Segment information, $M
3Q19 4Q19
$(90)
$(2) | $223 | $32 | ||||||||
$134 $132 | $133 | |||||||||
$75 | ||||||||||
$43 | ||||||||||
Bauxite | Alumina | Aluminum | ||||||||
4Q19 Segment Adj. | 42.4% | 12.7% | 4.6% | |||||||
EBITDA Margin % | ||||||||||
Change vs. 3Q19, | +4.2% pts. | -6.9% pts. | +2.0% pts. | |||||||
Margin % | ||||||||||
Total Adjusted EBITDA information, $M
3Q19 | 4Q19 | Change | |
Segment total | $400 | $340 | $(60) |
Transformation | (6) | (6) | - |
Intersegment eliminations | 25 | 40 | 15 |
Other corporate | (31) | (28) | 3 |
Total Adjusted EBITDA | $388 | $346 | $(42) |
12
Year-end cash balance at $0.9 billion, stable
Quarterly cash comparison and cash flow information
Quarter ending cash balance, $M
$(234)
$1,113
$1,022$1,017
$834 $841 $879
3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | 4Q19 |
2019 Cash flow information, $B
Change in W/C | Environmental/ARO | |||||||||||
Adjusted EBITDA | Interest | |||||||||||
Minimum required pension/all OPEB funding3 | ||||||||||||
Restucturing2 | ||||||||||||
Capital expenditures | ||||||||||||
Net distributions to noncontrolling interest | ||||||||||||
Cash taxes | ||||||||||||
$2.2 | ||||||||||||
$2.0 | $0.1 | |||||||||||
$0.1 | ||||||||||||
$0.3 | $0.2 | |||||||||||
$0.2 | ||||||||||||
$0.4 | ||||||||||||
$1.7 | $0.4 | |||||||||||
$0.7 | ||||||||||||
Sources1 | Uses |
- Sources defined as Adjusted EBITDA excluding special items plus changes in Working Capital (Accounts receivable, Inventories, Accounts payable)
- Restructuring includes payments related to divestiture of Saudi rolling mill and the Avilés and La Coruña facilities and severance related to implementing the new
operating model. 3. Minimum required pension/all OPEB funding is reflected net of related expenses within Adjusted EBITDA. | 13 |
Strong balance sheet management in 2019
Key financial metrics and pension & OPEB bridge as of December 31, 2019
Key metrics
4Q19 Days
working capital
27 Days
FY19 Sustaining capital
expenditures
$290M
FY19 Free cash flow less
net NCI distributions
$(114)M
2019
Return on capital
4.2%
FY19 Return-seeking capital expenditures
$89M
Alcoa proportional adjusted net debt
$3.4B
Pension & OPEB net liability bridge, $B
Pension | OPEB | ||||||||||||
$2.3 | 0.2 | $2.4 | |||||||||||
0.2 | 0.6 | ||||||||||||
(0.3) | (0.2) | ||||||||||||
1.3 | 1.5 | ||||||||||||
(0.4) |
1.0 | |||||||||
0.9 | |||||||||
31-Dec-18 | Required | Interim | 2019 | Asset return | Discount rate Demographics 31-Dec-19 | ||||
funding | remeasurements | Actions | above | / other | |||||
expected |
14
2020 Outlook
FY20 Key metrics
Income statement excl. special items impacts
FY19 Actual | FY20 Outlook | |
Bauxite shipments (Mdmt) | 47.6 | 48.0 - 49.0 |
Alumina shipments (Mmt) | 13.5 | 13.6 - 13.7 |
Aluminum shipments (Mmt) | 2.9 | 3.0 - 3.1 |
Transformation (adj. EBITDA impacts) | $(7)M | ~ $(85)M |
Intersegment elims. (adj. EBITDA impacts) | $150M | Varies |
Other corporate (adj. EBITDA impacts) | $(113)M | ~ $(100)M |
Depreciation, depletion and amortization | $713M | ~ $685M |
Non-operating pension/OPEB expense | $117M | ~ $100M |
Interest expense | $121M | ~ $120M |
Operational tax rate1 | 67.9% | ~ 70-80%1 |
Net income of noncontrolling interest | $391M | 40% of AWAC NI |
Cash flow impacts
FY19 Actual | FY20 Outlook | |
Minimum required pension/all OPEB funding | $292M | ~ $400M |
Additional pension funding | - | Will vary based |
Discretionary debt repayment | - | on market |
conditions and | ||
Stock repurchases | - | cash availability |
Return-seeking capital expenditures2 | $89M | ~ $75M |
Sustaining capital expenditures2 | $290M | ~ $400M |
Payment of prior year income taxes | $351M | ~ $50M3 |
Current period cash taxes | $365M | Varies1 |
Environmental and ARO payments4 | $107M | ~ $150M |
Impact of restructuring and other charges | $220M | TBD |
Note: Additional market sensitivities and business information included in appendix.
- Estimate will vary with market conditions and jurisdictional profitability.
- AWAC portion of FY20 Outlook: ~45% of return-seeking capital expenditures, and ~60% of sustaining capital expenditures.
- Net of pending tax refunds.
- As of December 31, 2019, the environmental remediation reserve balance was $335M and the ARO liability was $717M.
15
Roy Harvey
President and Chief Executive Officer
Surplus expected in bauxite and aluminum in 2020
Final 2019 and projected 2020 market balances, Mmt
2019 | 2020 | |
Global | Global | Regional |
2020 production as a percentage of consumption
Third-party | 10 to 12 | 8 to 12 | 113 to 115 |
Seaborne | |||
Surplus | Surplus | ||
Bauxite | (105) to (103) | ||
Smelter | 0.6 to 1.0 | (0.1) to 0.7 | 1.3 to 1.7 |
Grade | |||
Surplus | Balanced | ||
Alumina | (1.4) to (1.0) | ||
Primary | (1.1) to (0.9) | 0.6 to 1.0 | 0 to 0.2 |
Aluminum | Deficit | Surplus | 0.6 to 0.8 |
World ex-China
China
World ex-China
China
World ex-China
China
47%
104%
98%
100%
102%
175%
Primary aluminum demand growth
Estimated 2019 | Expected 2020 | |
(2.2)% to (2.0)% | 0.4% to 0.9% | |
1.1% to 1.3% | 2.6% to 3.1% | |
Global | Global | |
(0.4)% to (0.2)% | 1.4% to 2.4% |
Consumption
Sources: Alcoa analysis, CRU, Wood Mackenzie, CM Group, IAI, CNIA, NBS, Aladdiny, Bloomberg, IMF. Pre-trade balances.
17
Superior bauxite and alumina assets, transitioning smelters
Market trends and Alcoa outlook | |||
Bauxite | Alumina | Aluminum | |
Chinese bauxite import demand (Mmt) | Refinery bauxite costs ($/t alumina) | Chinese net semis exports increasing (Mmt) | |
178 | 150 | 165 | 4.3 | |||||
Market | 2.9 | |||||||
83 | ||||||||
dynamics | 54 | 61 | ||||||
2018 | 2025 | 2018 | 2025 | 2018 | 2025 | 2018 | 2025 | |
World ex-China | China |
Alcoa
outlook
- One of the world's largest miners of high quality bauxite with unparalleled license to operate in sensitive areas
- Alcoa's low cost mines, strategically located in Australia, South America, and Africa, offer brownfield growth opportunities
- Alcoa's large, low cost global network of integrated mines and refineries is a competitive advantage
- Largest alumina refiner with largest long position outside of China and substantial brownfield growth opportunities
- Portfolio review positions Alcoa to operate a more profitable, more sustainable fleet of smelters
-
Alcoa strives to be the lowest
CO2e intensity producer in the industry
Source: CRU, CM Group, China Customs data, Alcoa Commercial data, Alcoa Strategy, Alcoa 2018 Sustainability Report. | 18 |
Strengthening the Company
Update on key actions
New operating model
Creating a leaner, more integrated, operator-centric Alcoa
New model in place November 1, 2019
- Net pre-tax,pre-minority savings of ~$60 million per annum ($37 million charge taken in 3Q19)
- Approximately 300 positions eliminated
- Full savings begin second quarter 2020
Non-core asset sales
Generating additional cash through non-core asset sales
Announced sale of Gum Springs treatment facility
- Transaction expected to close in first quarter of 2020
- Net cash proceeds of $200 million
- Additional $50 million paid to Alcoa if certain post- closing conditions are satisfied
Portfolio review
Positioning to succeed financially in an evolving sustainable world
Closed Point Comfort refinery (curtailed in 2016)
- Expected annual net income improvement of ~$15 million and annual cash savings of ~$10 million
- Cash outlays of $115 million, majority over five years
- Restructuring charges in 4Q19 of ~$175 million
15 | Portfolio review | ||||||||
13 | |||||||||
4 | |||||||||
2 | |||||||||
11 | 11 | ||||||||
3Q19 Alumina capacity (Mmt) | 4Q19 Alumina capacity (Mmt) |
Progressed | ▪ Finalized agreements to complete environmental remediation and mine rehabilitation activities |
Suriname exit | ▪ Transferred Afobaka hydroelectric dam to Republic of Suriname at year-end |
(closed in 2017) | |
▪ Received payment of outstanding receivables |
19
A stronger Alcoa through refreshed strategic priorities
Strategic priorities
• Reduce complexity
A portfolio and operating model that is low cost, competitive and resilient in a low price environment
• Drive returns
Improve commercial capabilities, invest in targeted growth opportunities, increase margin focus across the value chain
• Advance sustainably
Continue to strengthen the balance sheet, transform portfolio and leverage our industry-leading environmental and social standards for a sustainable future
Drive results and deliver returns to
stockholders over the
long term
20
Appendix
Strengthening the Company, to date
Key actions to date
2017 - 2018
- Revitalized safety program; zero fatalities in 2018
- Restarted Portland smelter and Lake Charles calciner
- Streamlined business units to three, reduced administrative locations, relocated headquarters to Pittsburgh
- Set annual production records
- Terminated Rockdale power contract, closed site
- Restarted Warrick smelter
- Divested Portovesme smelter
- Launched ELYSISTM joint venture
- Renegotiated revolving credit for more favorable terms
- Froze salaried pension plan as of January 1, 2021; prefunded pension with $500 million debt issue
- Repurchased $50 million in stock
2019
- Continued solid safety performance; zero fatalities
- Set annual and quarterly production records
- Modernized labor contracts in Canada, U.S. and Australia
- Began restart of Bécancour smelter
- Initiated Deschambault smelter creep project
- Divested Avilés and La Coruña facilities, as well as minority interest in Saudi rolling mill
- Implemented new operating model
- Announced Point Comfort alumina refinery closure
- Agreed to sale of Gum Springs treatment facility
- Achieved four ASI certifications across value chain
- Joined International Council on Mining and Metals
- Finalized Suriname closure agreements; transferred dam
- Took further actions to reduce pension/OPEB net liability
22
Capital allocation framework | |||||
Capital allocation framework and considerations | |||||
Maintain liquidity throughout the cycle | ▪ $1 billion target for minimum cash | ||||
balance | |||||
▪ Sustaining capital expenditures of ~$400 | |||||
Capital expenditures to sustain and improve operations | million, return seeking capital of ~$75 | ||||
million, per 2020 outlook | |||||
▪ Based on current discount rates and | |||||
Maximize value creation opportunities | estimated asset returns, expect meeting | ||||
adjusted net debt target solely through | |||||
Reduce adj. | Invest in | minimum required pension contributions | |||
Return | ▪ $150 million available of existing $200 | ||||
net debt1 to | value | ||||
excess | Transform | million buyback authorization | |||
$2.0B-$2.5B | creating | ||||
cash to | the portfolio | ▪ | Portfolio review and transformation over | ||
over 2-4 | growth | ||||
stockholders | five years | ||||
years | projects | ||||
▪ Invest in major value creating projects |
1. Adjusted net debt defined as the Alcoa proportional share of net debt plus net pension and OPEB liability | 23 |
FY19 Income statement information
Annual income statement
Adjusted excl. | |||
M, Except realized prices and per share amounts | Reported | Special items | special items |
Realized primary aluminum price ($/mt) | $2,141 | $2,141 | |
Realized alumina price ($/mt) | $343 | $343 | |
Revenue | $10,433 | $10,433 | |
Cost of goods sold | 8,537 | $(65) | 8,472 |
COGS % revenue | 81.8% | 81.2% | |
SG&A and R&D expenses | 307 | (2) | 305 |
SG&A and R&D % revenue | 2.9% | 2.9% | |
Adjusted EBITDA | 1,589 | 67 | 1,656 |
Depreciation, depletion and amortization | 713 | 713 | |
Other expenses / (income), net | 162 | 17 | 179 |
Interest expense | 121 | 121 | |
Restructuring and other charges, net | 1,031 | (1,031) | - |
Provision for income taxes | 415 | 21 | 436 |
Tax rate | -94.9% | 67.9% | |
Net (loss) income | (853) | 1,060 | 207 |
Less: Net income attributable to noncontrolling interest | 272 | 119 | 391 |
Net (loss) income attributable to Alcoa Corporation | $(1,125) | $941 | $(184) |
Diluted (loss) earnings per share | $(6.07) | $5.08 | $(0.99) |
Diluted shares outstanding | 185.5 | 185.5 | |
24
FY19 Financial information
FY19 Highlights and annual change impacts
Full year financial highlights | Adjusted EBITDA excl. special items bridge, $M |
FY19 | vs. FY18 | |
Realized primary aluminum price ($/mt) | $2,141 | $(343) |
Realized alumina price ($/mt) | $343 | $(112) |
Revenue, $M | $10,433 | $(2,970) |
Adjusted EBITDA excl. special items, $M | $1,656 | $(1,473) |
Net loss attributable to Alcoa, $M | $(1,125) | $(1,375) |
Adjusted net loss attributable to Alcoa, $M | $(184) | $(882) |
Adjusted EPS, $ per share | $(0.99) | $(4.69) |
206 | |||||||||
$3,129 | |||||||||
(750) | |||||||||
113 | 22 | 103 | 68 | $1,656 | |||||
(1,102) | (66) | (67) | |||||||
2018 | Currency | Metal | API | Raw | Energy | Price | Volume Production | Other | 2019 |
Prices | Materials | / Mix | cost | ||||||
25 |
4Q19 Financial summary
Three months ending December 31, 2019, excluding special items
$M | Intersegment | Other | Alcoa | ||||
Bauxite | Alumina | Aluminum3,4 | Transformation | eliminations | corporate | Corporation | |
Total revenue | $311 | $1,048 | $1,640 | $21 | $(584) | - | $2,436 |
Third-party revenue | $65 | $718 | $1,634 | $19 | - | - | $2,436 |
Adjusted EBITDA1 | $132 | $133 | $75 | $(6) | $40 | $(28) | $346 |
Adjusted EBITDA margin % | 42.4% | 12.7% | 4.6% | 14.2% | |||
Depreciation, depletion and amortization | $30 | $57 | $84 | $1 | - | $11 | $183 |
Other expenses, net2 | - | $9 | $5 | - | - | $31 | $45 |
Interest expense | $31 | ||||||
Provision for income taxes | $86 | ||||||
Adjusted net income | $1 | ||||||
Net income attributable to noncontrolling interest | $58 | ||||||
Adjusted net loss attributable to Alcoa Corp. | $(57) | ||||||
- Includes the Company's proportionate share of earnings from equity investments in certain bauxite mines, hydroelectric generation facilities, and an aluminum smelter located in Brazil, Canada, and/or Guinea.
- Amounts for Alumina and Aluminum represent the Company's proportionate share of earnings from its equity investment in the Saudi Arabian joint venture.
- Flat-rolledaluminum shipments, revenue and adjusted EBITDA were 0.08 Mmt, $295M and $23M, respectively.
4. Third-party energy sales volume, revenue and adjusted EBITDA in Brazil were 897 GWh, $43M and $27M, respectively. | 26 |
4Q19 Adjusted EBITDA drivers by segment
Adjusted EBITDA excl. special items sequential changes by segment, $M
Adj. | Adj. | ||||||||||
EBITDA | Metal | Raw | Production | EBITDA | |||||||
Segment | 3Q19 | Currency | prices | API | materials | Energy | Price/mix | Volume | costs | Other | 4Q19 |
Bauxite | $134 | 1 | - | - | - | - | 9 | (1) | (9) | (2) | $132 |
Alumina | $223 | (8) | - | (91) | 6 | (7) | 7 | 1 | - | 2 | $133 |
Aluminum | $43 | 4 | (21) | 51 | 12 | 7 | (10) | 1 | (5) | (7) | $75 |
Segment | $400 | (3) | (21) | (40) | 18 | 0 | 6 | 1 | (14) | (7) | $340 |
Total | |||||||||||
27
Aluminum value chain
FY19 Alcoa product shipments by segment, as of December 31, 2019, Mmt
Bauxite | Alumina | Aluminum | ||
2.9 | |||
30% | Aluminum | 100% | 3rd Party |
13.5
87% | Alumina | 70% | 3rd Party | |
47.6 | 13% | |||
Bauxite | 3rd Party | |||
28
Composition of alumina and aluminum production costs
Alcoa 4Q19 production cash costs
Alumina refining
Input | Inventory | Pricing | FY19 Annual Cost | ||||
Cost | Flow | Convention | Sensitivity | ||||
Conversion | Bauxite | Caustic Soda | 5 - 6 Months | Quarterly | $10M per $10/dmt | ||
35% | 35% | ||||||
Natural Gas1 | N/A | N/A | N/A | ||||
6% | 11% | Fuel Oil | 1 - 2 Months | Prior Month | $3M per $1/barrel | ||
Fuel Oil | 13% | ||||||
Caustic | |||||||
Natural Gas | |||||||
Aluminum smelting | |||||||
Conversion | Input | Inventory | Pricing | FY19 Annual Cost | |||
Cost | Flow | Convention | Sensitivity | ||||
18% | Alumina | ||||||
Alumina | ~2 Months | API | $39M per $10/mt | ||||
33% | |||||||
Materials 9% | |||||||
Petroleum Coke | 1 - 2 Months | Spot, Quarterly & | $7M per $10/mt | ||||
Semi-annual | |||||||
26% | 14% | ||||||
Coal Tar Pitch | 1 - 2 Months | Spot, Quarterly & | $1.8M per $10/mt | ||||
Power | Semi-annual | ||||||
Carbon | |||||||
1. Australia is priced on a 16 quarter rolling average. | 29 |
2020 Business information
Estimated annual Adjusted EBITDA sensitivities
$M | AUD | BRL | CAD | EUR | ISK | NOK | |||||
LME | API | Midwest | Europe | Japan | + 0.01 | + 0.10 | + 0.01 | + 0.01 | + 10 | + 0.10 | |
Segment | + $100/mt | + $10/mt | + $100/mt | + $100/mt | + $100/mt | USD/AUD | BRL/USD | CAD/USD | USD/EUR | ISK/USD | NOK/USD |
Bauxite | (4) | 3 | |||||||||
Alumina | 119 | (18) | 8 | (1) | |||||||
Aluminum | 219 | (47) | 141 | 86 | 27 | (0) | (2) | 2 | (3) | 11 | 2 |
Total | 219 | 72 | 141 | 86 | 27 | (22) | 9 | 2 | (4) | 11 | 2 |
Pricing conventions
Segment | 3rd-Party Revenue | |
Bauxite | • | Negotiated prices |
Alumina | • | ~95% of third-party smelter grade alumina priced on API/spot |
• API based on prior month average of spot prices | ||
• LME + Regional Premium + Product Premium | ||
Aluminum | • Primary aluminum 15-day lag; flat rolled aluminum 30-day lag | |
• Brazilian hydroelectric sales at market prices |
Regional premium breakdown
% of 2019 | |
Regional premiums | Primary aluminum shipments |
Midwest | ~50% |
Rotterdam Duty Paid | ~40% |
CIF Japan | ~10% |
30
Additional business considerations
Items expected to impact adjusted EBITDA for 1Q20
- In the Bauxite segment, Adjusted EBITDA is expected to be $35 million lower, primarily due to lower sales prices and seasonally lower volumes
- In the Alumina segment, lower bauxite, energy and caustic costs are expected to offset unfavorable mix of sales contracts, and lower volume and higher operating costs due to seasonal overhauls and maintenance in the Western Australia refinery system; additionally, portfolio decisions result in $5 million sequential benefit
- In the Aluminum segment
- Lower alumina prices flowing into the Aluminum segment in 4Q19 are estimated to produce sequential benefit of approximately $10 million in the first quarter
- Benefits from Bécancour restart and lower raw materials costs are expected to be more than offset by higher energy costs in Europe, lower shipments of rolled products and price and mix impacts in North America, yielding an expected $5 to $10 million sequential decline
- Estimate intercompany profit elimination for every $10/mt decrease in API prices to be a $8 to $10 million favorable impact based on comparison of the average prices of the last two months of each quarter; consider intersegment eliminations as component of minority interest calculation
- Based on current market prices, the operational tax rate for the quarter is expected to be ~75%
31
Pension and OPEB summary
Net pension and OPEB liability and financial impacts
Net liability as of December 31, 20191
Estimated financial impacts, $M
OPEB
Total
$0.9B U.S.
$0.9
Pension
Expense impact | 2020 |
Segment pension | $50 |
Segment OPEB | 5 |
Corporate pension & OPEB | 5 |
U.S. Total
$1.2
$1.5B
ROW $0.3
Pension funding status as of December 31, 2019
- U.S. ERISA ~80%
- GAAP Worldwide ~76%
U.S. pension contributions currently not tax deductible
Total adj. EBITDA impact | 60 |
Non-operating | 100 |
Special items (curtailment/settlement) | - |
Total expense impact | $160 |
Cash flow impact | 2020 |
Minimum required pension funding | $300 |
OPEB payments | 100 |
Total cash impact | $400 |
1. The impact on the combined pension and OPEB liability of a 25 basis point change in the weighted average discount rate is approximately $175 million. | 32 |
Investments summary
Investments listing and income statement location
Ownership | Carrying Value as of | Income Statement Location of | |||
Investee | Country | Nature of Investment4 | Interest | December 31, 2019 | Equity Earnings |
ELYSISTM Limited Partnership | Canada | Aluminum smelting technology | 48.235% | ||
Ma'aden Aluminium Company1 | Saudi Arabia | Aluminum smelter | 25.1% | ||
Ma'aden Bauxite and Alumina Company1 | Saudi Arabia | Bauxite mine and Alumina refinery | 25.1%5 | ||
Subtotal Ma'aden and ELYSISTM | $603M | Other expenses / (income), net | |||
Consorcio Serra do Facão | Brazil | Hydroelectric generation facility | 34.97% | ||
Energetica Barra Grande S.A. | Brazil | Hydroelectric generation facility | 42.18% | ||
Halco Mining, Inc.2 | Guinea | Bauxite mine | 45.0%5 | ||
Manicouagan Power Limited Partnership | Canada | Hydroelectric generation facility | 40.0% | ||
Mineração Rio do Norte S.A. (MRN) | Brazil | Bauxite mine | 18.2%5 | ||
Pechiney Reynolds Quebec, Inc.3 | Canada | Aluminum smelter | 50.0% | ||
Subtotal other | $510M | COGS | |||
Total investments | $1,113M | ||||
- Alcoa Corporation has an investment in a joint venture related to the ownership and operation of an integrated aluminum complex (bauxite mine, alumina refinery, and aluminum smelter) in Saudi Arabia. The joint venture is owned 74.9% by the Saudi Arabian Mining Company (known as "Ma'aden") and 25.1% by Alcoa Corporation.
- Halco Mining, Inc. owns 100% of Boké Investment Company, which owns 51% of Compagnie des Bauxites de Guinée (CBG).
- Pechiney Reynolds Quebec, Inc. owns a 50.1% interest in the Bécancour smelter in Quebec, Canada thereby entitling Alcoa Corporation to a 25.05% interest in the smelter. Through two wholly-owned Canadian subsidiaries, Alcoa Corporation also owns 49.9% of the Bécancour smelter.
- Each of the investees either owns the facility listed or has an ownership interest in an entity that owns the facility listed.
5. A portion or all of each of these ownership interests are held by majority-owned subsidiaries that are part of AWAC. | 33 |
Rigorous standard in place to manage tailings and residue
Industry leading standard established over 25 years ago; continuously improved and updated
Robust management process
- Governance structure with global oversight and clearly defined location responsibilities
- Annual independent, third party inspections of Alcoa operated and non-operated impoundments
- Facilities master planned, designed, engineered and constructed to high industry standards
- Operating practices meet or exceed Alcoa standards and local regulations
- Failure analysis and emergency response plans
- 2018 independent global review of impoundment management practices against external benchmarks
- Led industry improvements including dry stacking and filtration technologies
- Focused on progressively closing and rehabilitating inactive areas
Inventory of tailings dams & residue storage
- No Alcoa operated upstream bauxite tailings dams
- 39 Alcoa operated upstream residue storage areas (RSAs)
Alcoa operated | Minority-owned joint ventures | |||||||||||||||||||||
Tailings dams active | ||||||||||||||||||||||
39 | Tailings dams inactive | |||||||||||||||||||||
27 | RSAs active | |||||||||||||||||||||
27 | RSAs inactive | |||||||||||||||||||||
4 | 3 | 18 | ||||||||||||||||||||
3 | ||||||||||||||||||||||
8 | 12 | |||||||||||||||||||||
17 | 3 | |||||||||||||||||||||
12 | 2 | |||||||||||||||||||||
1 | ||||||||||||||||||||||
Upstream | Non-upstream | Upstream Non-upstream |
Note: Inventory does not include 94 Alcoa operated and 17 minority joint venture other impoundments such as hydroelectric dams, fresh water reservoirs, stormwater | |
management, process water, process materials outside of bauxite residue and tailings, closed and remediated legacy location RSAs, and ash ponds. Inventory totals have | |
changed slightly from those included in recent Alcoa presentations, following an internal review to standardize definitions and ensure reporting consistency. | 34 |
Production and capacity information
Alcoa Corporation annual consolidated amounts as of December 31, 2019 | ||||||||||||
Bauxite production, Mdmt | Alumina refining, kmt | Aluminum smelting, kmt | ||||||||||
2019 | ||||||||||||
Mine | Country | Production | Facility | Country | Capacity | Curtailed | Facility | Country | Capacity | Curtailed | ||
Darling Range | Australia | 34.7 | Kwinana | Australia | 2,190 | - | Portland | Australia | 197 | 30 | ||
Juruti | Brazil | 6.0 | Pinjarra | Australia | 4,234 | - | São Luís (Alumar) | Brazil | 268 | 268 | ||
Poços de Caldas | Brazil | 0.3 | Wagerup | Australia | 2,555 | - | Baie Comeau | Canada | 280 | - | ||
Trombetas (MRN) | Brazil | 2.2 | Poços de Caldas | Brazil | 390 | 214 | Bécancour3 | Canada | 310 | 165 | ||
Boké (CBG) | Guinea | 3.0 | São Luís (Alumar) | Brazil | 1,890 | - | Deschambault | Canada | 260 | - | ||
Al Ba'itha1 | Saudi Arabia | 1.2 | San Ciprián | Spain | 1,500 | - | Fjarðaál | Iceland | 344 | - | ||
Total | 47.4 | Total2 | 12,759 | 214 | Lista | Norway | 94 | - | ||||
Ras Al Khair1 | Saudi Arabia | 452 | - | Mosjøen | Norway | 188 | - | |||||
San Ciprián | Spain | 228 | ||||||||||
Intalco | U.S. | 279 | 49 | |||||||||
Massena West | U.S. | 130 | - | |||||||||
Warrick | U.S. | 269 | 108 | |||||||||
Wenatchee | U.S. | 146 | 146 | |||||||||
Total | 2,993 | 766 | ||||||||||
Ras Al Khair1 | Saudi Arabia | 186 | - |
- The Company's proportionate share of earnings from its equity investment in the Saudi Arabian joint venture does not impact adjusted EBITDA.
- On December 16, 2019, Alcoa announced the closure of the Point Comfort refinery reducing 2.3 million metric tons of annual alumina capacity.
- On July 2, 2019, Alcoa announced that the Bécancour smelter plans to begin restart efforts for curtailed smelting capacity on July 26, after members of the United
Steelworkers union in Québec, Canada approved a six-year labor agreement. | 35 |
Valuation framework
Valuation framework key considerations
FY19
Adj. EBITDA excl. special items
Business | Operations |
Financial | Considerations |
+
+
+
-
=
-
-
+
=
Bauxite | Economic value using market multiple of: | $504M | |
i. | AWAC joint venture, minus small portions of AWAC JV in Aluminum and | ||
Alumina | Transformation | $1,097M | |
ii. | Ownership in certain mines and refineries outside the JV | ||
Economic value using market multiple of: | |||
Aluminum | i. | Smelters, casthouses, rolling mill, and energy assets | $25M |
ii. | Smelters and casthouses restart optionality | ||
Non-segment expenses | Economic value using market multiple of: | $(30)M | |
(income) | i. | Net corporate expenses and Transformation | |
Enterprise value | |||
Noncontrolling interest | Implied value of noncontrolling interest in AWAC JV, based on Alumina Limited's observed enterprise value | ||
Debt & debt-like items1 | Book value of debt of $1.8B ($1.8B, >95% Alcoa), pension & OPEB net liabilities of $2.3B ($2.4B, >95% | ||
Alcoa; U.S. contributions not tax deductible), environmental & ARO liabilities of $0.8B ($1.1B, ~80% Alcoa) | |||
Cash & equity investments1 | Cash position of $0.7B ($0.9B, ~80% Alcoa) plus carrying value of investments in the Ma´aden joint venture |
and ELYSISTM of $0.5B ($0.6B, ~80% Alcoa) | |
Equity value | |
1. Dollar amounts reflect Alcoa Corporation's consolidated balance sheet values as of December 31, 2019. The "Alcoa" percentages exclude amounts attributable to
Alcoa Corporation's partner in the AWAC JV. | 36 |
Adjusted EBITDA reconciliation
$M | 1Q18 | 2Q18 | 3Q18 | 4Q18 | FY18 | 1Q19 | 2Q19 | 3Q19 | 4Q19 | FY19 |
Net income (loss) attributable to Alcoa | $195 | $10 | $(6) | $51 | $250 | $(199) | $(402) | $(221) | $(303) | $(1,125) |
Add: | ||||||||||
Net income attributable to noncontrolling interest | 145 | 121 | 201 | 176 | 643 | 141 | 109 | 74 | (52) | 272 |
Provision for income taxes | 151 | 158 | 260 | 163 | 732 | 150 | 116 | 95 | 54 | 415 |
Other expenses, net | 21 | 9 | 2 | 32 | 64 | 41 | 50 | 27 | 44 | 162 |
Interest expense | 26 | 32 | 33 | 31 | 122 | 30 | 30 | 30 | 31 | 121 |
Restructuring and other charges, net | (19) | 231 | 177 | 138 | 527 | 113 | 370 | 185 | 363 | 1,031 |
Depreciation, depletion and amortization | 194 | 192 | 173 | 174 | 733 | 172 | 174 | 184 | 183 | 713 |
Adjusted EBITDA | 713 | 753 | 840 | 765 | 3,071 | 448 | 447 | 374 | 320 | 1,589 |
Special items before tax and noncontrolling | 19 | 30 | 4 | 5 | 58 | 19 | 8 | 14 | 26 | 67 |
interest | ||||||||||
Adjusted EBITDA excl. special items | $732 | $783 | $844 | $770 | $3,129 | $467 | $455 | $388 | $346 | $1,656 |
Alcoa Corporation's definition of Adjusted 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. Adjusted EBITDA is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because Adjusted EBITDA | ||||||||||
provides additional information with respect to Alcoa Corporation's operating performance and the Company's ability to meet its financial obligations. The Adjusted EBITDA | ||||||||||
presented may not be comparable to similarly titled measures of other companies. | 37 |
Special items detail, net of tax and noncontrolling interest
$M | 4Q18 | 3Q19 | 4Q19 | Income statement classification |
Special items | $82 | $139 | $246 | |
USW master agreement negotiation | - | 2 | - | Cost of goods sold |
Bécancour lockout and restart costs | 2 | 9 | 16 | Cost of goods sold |
Point Comfort refinery closure | - | - | 2 | Cost of goods sold |
Warrick smelter restart costs | 1 | - | - | Cost of goods sold |
Spain collective dismissal and divestiture costs | 1 | - | - | SG&A and R&D expenses |
Mark-to-market energy contracts | (4) | - | (1) | Other expenses / (income), net |
Gain on asset sales | - | (7) | - | Other expenses / (income), net |
Point Comfort refinery closure | - | - | 173 | Restructuring and other charges, net |
Suriname hydroelectric dam transfer | - | - | 6 | Restructuring and other charges, net |
Spain collective dismissal and divestiture costs | - | 134 | (7) | Restructuring and other charges, net |
Brazil state VAT valuation allowance | 50 | - | - | Restructuring and other charges, net |
New operating model | - | 26 | - | Restructuring and other charges, net |
Pension/OPEB related actions | 11 | 2 | 74 | Restructuring and other charges, net |
Baie Comeau rod mill exit | 4 | - | - | Restructuring and other charges, net |
Take or pay contracts at idled facilities | 5 | 3 | 8 | Restructuring and other charges, net |
Other restructuring related items | 5 | 2 | 1 | Restructuring and other charges, net |
Discrete tax items and interim tax impacts | 7 | (32) | (26) | Provision for income taxes |
38
Free Cash Flow reconciliation
$M | 1Q18 | 2Q181 | 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | 4Q19 |
Cash from operations | $55 | $(430) | $288 | $535 | $168 | $82 | $174 | $262 |
Capital expenditures | (74) | (95) | (82) | (148) | (69) | (89) | (87) | (134) |
Free cash flow | (19) | (525) | 206 | 387 | 99 | (7) | 87 | 128 |
Contributions from noncontrolling interest | 53 | 56 | - | 40 | 20 | 1 | 20 | 10 |
Distributions to noncontrolling interest | (267) | (118) | (181) | (261) | (214) | (72) | (102) | (84) |
Free cash flow less net distributions to noncontrolling interest | $(233) | $(587) | $25 | $166 | $(95) | $(78) | $5 | $54 |
Free Cash Flow and Free Cash Flow less net distributions to noncontrolling interest are non-GAAP financial measures. Management believes that these measures are meaningful to investors because management reviews cash flows generated from operations after taking into consideration capital expenditures and net distributions to noncontrolling interest. Capital expenditures are necessary to maintain and expand Alcoa Corporation's asset base and are expected to generate future cash flows from operations, while net distributions to noncontrolling interest are necessary to fulfill our obligations to our joint venture partners. It is important to note that Free Cash Flow and Free Cash Flow less net distributions to noncontrolling interest do not represent the residual cash flows available for discretionary expenditures since other non- discretionary expenditures, such as mandatory debt service requirements, are not deducted from the measure.
1. Cash from operations for the quarter ended June 30, 2018 includes a $500 million cash outflow for discretionary contributions made to three of Alcoa Corporation's
U.S. defined benefit pension plans. The $500 million was funded with the gross proceeds of 6.125% Senior notes due 2028 issued in May 2018. | 39 |
Net Debt reconciliation
FY17 | FY18 | FY19 | |||||||
Alcoa | Alcoa | Alcoa | |||||||
$M | Cons. | NCI | Prop. | Cons. | NCI | Prop. | Cons. | NCI | Prop. |
Short-term borrowings | $8 | $- | $8 | $- | $- | $- | $- | $- | $- |
Long-term debt due within one year | 16 | - | 16 | 1 | - | 1 | 1 | - | 1 |
Long-term debt, less amount due within one year | 1,388 | 7 | 1,381 | 1,801 | 34 | 1,767 | 1,799 | 31 | 1,768 |
Total debt1 | 1,412 | 7 | 1,405 | 1,802 | 34 | 1,768 | 1,800 | 31 | 1,769 |
Less: Cash and cash equivalents | 1,358 | 252 | 1,106 | 1,113 | 296 | 817 | 879 | 167 | 712 |
Net debt | 54 | (245) | 299 | 689 | (262) | 951 | 921 | (136) | 1,057 |
Plus: Net pension / OPEB liability | 3,498 | 26 | 3,472 | 2,327 | 28 | 2,299 | 2,367 | 39 | 2,328 |
Adjusted net debt | $3,552 | $(219) | $3,771 | $3,016 | $(234) | $3,250 | $3,288 | $(97) | $3,385 |
Net debt is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because management assesses Alcoa Corporation's leverage position after considering available cash that could be used to repay outstanding debt. Adjusted net debt is also a non-GAAP financial measure. Management believes that this additional measure is meaningful to investors because it provides further insight into Alcoa Corporation's leverage position by including the Company's net pension/OPEB liability.
1. Total debt as of December 31, 2018 and 2019 includes $500 million aggregate principal amount of 6.125% senior notes due 2028 issued in May 2018, the gross
proceeds of which were used to make discretionary contributions to three of Alcoa Corporation's U.S. defined benefit pension plans. | 40 |
Days Working Capital
$M | 1Q18 | 2Q18 | 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | 4Q19 |
Receivables from customers | $814 | $1,025 | $1,017 | $830 | $758 | $684 | $596 | $546 |
Add: Inventories | 1,855 | 1,772 | 1,819 | 1,819 | 1,799 | 1,767 | 1,649 | 1,644 |
Less: Accounts payable, trade | 1,813 | 1,752 | 1,711 | 1,663 | 1,503 | 1,523 | 1,418 | 1,484 |
DWC working capital | $856 | $1,045 | $1,125 | $986 | $1,054 | $928 | $827 | $706 |
Sales | $3,090 | $3,579 | $3,390 | $3,344 | $2,719 | $2,711 | $2,567 | $2,436 |
Number of days in the quarter | 90 | 91 | 92 | 92 | 90 | 91 | 92 | 92 |
Days Working Capital1 | 25 | 27 | 31 | 27 | 35 | 31 | 30 | 27 |
1. Days Working Capital = DWC working capital divided by (Sales / number of days in the quarter). | 41 |
Annualized Return on Capital (ROC)
Reconciliation and calculation information
$M | 2018 | 2019 |
ROC % =
Numerator: | |||
Net income (loss) attributable to Alcoa Corporation | $250 | $(1,125) | |
Add: Net income attributable to noncontrolling interest | 643 | 272 | |
Add: Provision for income taxes | 732 | 415 | 2018 |
Profit before taxes (PBT) | 1,625 | (438) | |
ROC % = | |||
Add: Interest expense | 122 | 121 | |
Less: Interest income | 18 | 18 | |
Add: Special items1 | 563 | 1,082 | |
ROC earnings before taxes | $2,292 | $747 | |
ROC earnings after fixed tax rate of 35% | $1,490 | $485 | 2019 |
ROC % = | |||
Denominator, average calculated using quarter-ending balances: | |||
Total assets | $16,621 | $15,154 | |
Less: Cash, cash equivalents, restricted cash and short-term investments | 1,111 | 897 | |
Less: Current liabilities | 2,978 | 2,588 | |
Add: Long-term debt due within one year and short-term borrowings | 9 | 1 | |
Average capital base | $12,541 | $11,670 | |
ROC | 11.9% | 4.2% |
(PBT + net interest2 + special items1) x (1 - fixed tax rate3)
X 100
( Total assets - cash4 - current liabilities + short-term debt)
($1,625 + $104 + $563) x (1 - 0.35)
X 100 = 11.9%
($16,621 - $1,111 - $2,978 + $9)
(-$438 + $103 + $1,082) x (1 - 0.35)
X 100 = 4.2%
($15,154 - $897 - $2,588 + $1)
- Special items exclude interest expense, income taxes, and noncontrolling interest.
- Interest expense less interest income.
- Fixed tax rate of 35%.
4. Defined as cash, cash equivalents, restricted cash and short-term investments. | 42 |
Glossary of terms
Abbreviations listed in alphanumeric order
Abbreviation | Description |
% pts | Percentage points |
1H## | Six months ending June 30 |
1Q## | Three months ending March 31 |
2H## | Six months ending December 31 |
2Q## | Three months ending June 30 |
3Q## | Three months ending September 30 |
4Q## | Three months ending December 31 |
Adj. | Adjusted |
API | Alumina Price Index |
ARO | Asset retirement obligations |
AUD | Australian dollar |
AWAC | Alcoa World Alumina and Chemicals |
B | Billion |
BRL | Brazilian real |
CAD | Canadian dollar |
CIF | Cost, insurance and freight |
CO2e | Carbon dioxide equivalent |
COGS | Cost of goods sold |
Cons. | Consolidated |
DoC | Days of consumption |
dmt | Dry metric ton |
DWC | Days working capital |
EBITDA | Earnings before interest, taxes, depreciation and amortization |
Elims. | Eliminations |
EPS | Earnings per share |
ERISA | Employee Retirement Income Security Act of 1974 |
EUR | Euro |
Est. | Estimated |
excl. or ex. | Excluding |
Abbreviation | Description | |
FY## | Twelve months ending December 31 | |
GAAP | Accounting principles generally accepted in the United States of America | |
GWh | Gigawatt hour | |
ISK | Icelandic krona | |
JV | Joint venture | |
kmt | Thousand metric tons | |
LME | London Metal Exchange | |
LTM | Last twelve months | |
M | Million | |
Mdmt | Million dry metric tons | |
Mmt | Million metric tons | |
Mt | Metric ton | |
N/A | Not applicable | |
NCI | Noncontrolling interest | |
NI | Net income | |
NOK | Norwegian krone | |
OPEB | Other postretirement employee benefits | |
PBT | Profit before taxes | |
Prop. | Proportional | |
R&D | Research and development | |
ROC | Return on capital | |
ROW | Rest of world | |
SEC | Securities and Exchange Commission | |
SG&A | Selling, general administrative and other | |
TBD | To be determined | |
U.S. | United States of America | |
USD | United States dollar | |
USW | United Steelworkers | |
YTD | Year to date | 43 |
Attachments
- Original document
- Permalink
Disclaimer
Alcoa Corporation published this content on 15 January 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 15 January 2020 22:57:01 UTC