Noranda Aluminum Holding Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2015	FY 2014	FY 2013	FY 2012	FY 2011
Period Ending	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Revenue	1,228	1,355	1,344	1,395	1,560
Revenue Growth (YoY)	-9.37%	0.86%	-3.69%	-10.57%	20.46%
Cost of Revenue	1,242	1,262	1,272	1,278	1,345
Gross Profit	-13.9	93.3	71.6	117.2	215.3
Selling, General & Admin	98.9	75.4	91.2	82.6	93.4
Operating Expenses	98.9	75.4	91.2	82.6	93.4
Operating Income	-112.8	17.9	-19.6	34.6	121.9
Interest Expense	-52.6	-50.4	-47.5	-33.1	-21.5
EBT Excluding Unusual Items	-165.4	-32.5	-67.1	1.5	100.4
Merger & Restructuring Charges	-1	-0.8	-5.5	-	-0.5
Impairment of Goodwill	-137.6	-	-	-	-
Asset Writedown	-9.8	-	-0.4	-	-
Other Unusual Items	-18.5	4.6	-4.8	73.1	86.4
Pretax Income	-307.1	-28.7	-77.8	74.6	186.3
Income Tax Expense	-47.5	-2.1	-30.2	25.1	45.4
Earnings From Continuing Operations	-259.6	-26.6	-47.6	49.5	140.9
Net Income	-259.6	-26.6	-47.6	49.5	140.9
Net Income to Common	-259.6	-26.6	-47.6	49.5	140.9
Net Income Growth	-	-	-	-64.87%	110.61%
Shares Outstanding (Basic)	10	10	10	10	10
Shares Outstanding (Diluted)	10	10	10	10	10
Shares Change (YoY)	1.43%	1.03%	-1.66%	1.13%	29.45%
EPS (Basic)	-26.09	-2.71	-4.90	5.13	14.71
EPS (Diluted)	-26.09	-2.71	-4.90	5.04	14.42
EPS Growth	-	-	-	-65.05%	62.20%
Free Cash Flow	-55.5	-62.9	-8.5	-69	76
Free Cash Flow Per Share	-5.58	-6.41	-0.88	-6.99	7.78
Dividend Per Share	0.140	0.280	0.910	1.120	0.210
Dividend Growth	-50.00%	-69.23%	-18.75%	433.33%	-
Gross Margin	-1.13%	6.88%	5.33%	8.40%	13.80%
Operating Margin	-9.19%	1.32%	-1.46%	2.48%	7.81%
Profit Margin	-21.14%	-1.96%	-3.54%	3.55%	9.03%
Free Cash Flow Margin	-4.52%	-4.64%	-0.63%	-4.95%	4.87%
EBITDA	-17.7	107.4	76.4	133.1	219.6
EBITDA Margin	-1.44%	7.93%	5.69%	9.54%	14.08%
D&A For EBITDA	95.1	89.5	96	98.5	97.7
EBIT	-112.8	17.9	-19.6	34.6	121.9
EBIT Margin	-9.19%	1.32%	-1.46%	2.48%	7.81%
Effective Tax Rate	-	-	-	33.65%	24.37%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.