Alcoa to sell $2.6B notes for $4.16B AliGroup deal
Alcoa plans a $2.6 billion senior notes offering to permanently finance the cash portion of its AliGroup acquisition, materially increasing scale and leverage on a pro forma basis.
Alcoa Corporation (AA) is arranging permanent financing for its proposed acquisition of South32’s AliGroup assets by offering $2.6 billion of senior notes through wholly owned subsidiaries, Alumina Pty Ltd and Alcoa Nederland Holding B.V., in a private Rule 144A/Reg S placement.
The net proceeds, together with cash on hand, are intended to fund the roughly $3.1 billion cash portion of the AliGroup purchase and related fees, replacing a committed 364‑day bridge facility. Pro forma for the deal, 2025 sales would have been about $16.6 billion with net income of $1.18 billion, and total debt about $5.42 billion, compared with historical 2025 sales of $12.8 billion, net income of $1.16 billion, and debt of $2.66 billion.
Positive
- Pro forma scale uplift: 2025 sales would rise from $12.8 billion to about $16.6 billion, and LTM June 30, 2026 sales to about $17.4 billion, reflecting the contribution of AliGroup.
- Pro forma earnings and EBITDA growth: Pro forma net income for the LTM ended June 30, 2026 is $1.48 billion, with Pro Forma Adjusted EBITDA excluding special items of $3.15 billion, versus standalone Adjusted EBITDA excluding special items of $2.29 billion.
- Bridge risk reduction: The notes plus cash on hand are intended to provide permanent financing for the acquisition, after which Alcoa expects to terminate remaining commitments under the $3.1 billion 364‑day bridge loan facility.
Negative
- Higher leverage: Total debt would increase from $2.66 billion at December 31, 2025 to $5.42 billion on a pro forma basis, significantly raising balance‑sheet debt.
- Large cash and contingent obligations: The transaction includes about $3.19 billion of cash payments and a contingent value right of up to $750 million, adding potential future cash outflows tied to commodity prices.
Filing Explained
The transaction remains proposed; closing would issue 17,008,960 Alcoa shares, reducing existing holders’ percentage ownership, alongside new senior-note financing.
As of
The transaction also includes a contingent value right requiring up to
The next material state markers are completion of the notes offering and satisfaction or waiver of the Acquisition’s conditions, including South32 shareholder and regulatory approvals. Alcoa says remaining bridge-loan commitments would be terminated when the notes offering is completed.
Key Figures
Key Terms
Adjusted EBITDA financial
Pro Forma Adjusted EBITDA financial
contingent value right financial
locked box mechanism financial
asset retirement obligations financial
Business Combinations regulatory
FAQ
What financing is Alcoa (AA) using for the South32 AliGroup acquisition?
How much cash will Alcoa (AA) pay for the AliGroup assets?
How does the AliGroup deal affect Alcoa’s (AA) pro forma revenue and earnings?
What is the impact on Alcoa (AA) leverage from this transaction?
What contingent payments are associated with Alcoa’s (AA) AliGroup acquisition?
How many Alcoa (AA) shares will be issued in the AliGroup acquisition?
What happens to Alcoa’s (AA) bridge loan facility after the note offering?
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): September 9, 2026
ALCOA CORPORATION
(Exact name of registrant as specified in its charter)
Delaware |
1-37816 |
81-1789115 |
(State or other jurisdiction |
(Commission |
(IRS Employer |
201 Isabella Street, Suite 500 Pittsburgh, Pennsylvania (Address of principal executive offices) |
15212-5858 (Zip Code) |
Registrant’s telephone number, including area code: 412-315-2900
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☒Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Common Stock, par value $0.01 per share |
AA |
New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 7.01 Regulation FD Disclosure.
In connection with the proposed offering of Notes (as defined and described below), Alcoa Corporation (the “Company”) disclosed certain information to investors in a preliminary offering memorandum dated September 9, 2026 (the “Preliminary Offering Memorandum”). Certain information excerpted from the Preliminary Offering Memorandum is attached hereto as Exhibit 99.1 and incorporated by reference into this Item 7.01. The information contained and incorporated by reference in Item 7.01 of this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of such section. The information in this Item 7.01, including Exhibit 99.1, shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any incorporation by reference language in any such filing.
Item 8.01 Other Events.
On September 9, 2026, the Company issued a press release announcing a proposed offering of $2,600,000,000 aggregate principal amount of senior notes (the “Notes”), consisting of (i) senior notes due 2034 (the “2034 Notes”) to be issued by Alumina Pty Ltd (ABN 85 004 820 419) (“Alumina”) and (ii) senior notes due 2036 (the “2036 Notes”) to be issued by Alcoa Nederland Holding B.V. (together with Alumina, the “Issuers”), each a wholly-owned subsidiary of the Company. A copy of the press release is attached hereto as Exhibit 99.2 and is incorporated by reference into this Item 8.01.
The Issuers intend to use the net proceeds of the proposed issuance of the Notes, together with cash on hand, to fund the approximately $3.1 billion cash portion of the consideration for the previously announced proposed acquisition by the Company (the “Acquisition”) of South32 Limited’s (“South32”) interests in certain bauxite, alumina and aluminum smelter operations (“AliGroup”) pursuant to the Umbrella Implementation Deed, dated as of June 30, 2026, and to pay related fees and expenses.
Together with cash on hand, the proceeds of the issuance of the Notes are intended to provide permanent financing for the Acquisition. Assuming the completion of the offering of the Notes, Alcoa expects to terminate any remaining outstanding commitments in respect of the senior unsecured 364-day bridge term loan credit facility entered into in connection with the Acquisition upon the completion of the offering. Completion of the Acquisition is subject to the satisfaction or waiver (if applicable) of certain conditions, including approval of South32’s shareholders, receipt of required regulatory approvals and other customary closing conditions.
The Company has filed a Registration Statement on Form S-4 on September 1, 2026, with the Securities and Exchange Commission (the “SEC”) with respect to the Acquisition (the “Registration Statement”). The Registration Statement was declared effective and the related final prospectus was filed on September 8, 2026. The Registration Statement included unaudited pro forma condensed combined financial information that presents the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2025 and the six months ended June 30, 2026, and the unaudited pro forma condensed combined balance sheet as of June 30, 2026. The unaudited pro forma condensed combined financial information includes the historical results of the Company and AliGroup and reflects (i) acquisition accounting adjustments, including adjustments to align AliGroup’s historical significant accounting policies prepared under
International Financial Reporting Standards with the Company’s significant accounting policies under U.S. Generally Accepted Accounting Principles, and (ii) financing adjustments related to the Acquisition. Such unaudited pro forma condensed combined financial information assumed an issuance of $3.1 billion aggregate principal amount of senior notes in connection with the Acquisition. In connection with the proposed offering of Notes, the Company updated the unaudited pro forma condensed combined financial information to reflect a proposed $2.6 billion aggregate principal amount of senior notes to be issued, and the use of cash on hand, to fund the cash portion of the consideration for the Acquisition. The unaudited pro forma condensed combined financial information has also been updated to reflect the closing price of the Company’s common stock as of September 2, 2026. Such updated unaudited pro forma condensed combined financial information and certain related information also excerpted from the Preliminary Offering Memorandum is attached hereto as Exhibit 99.3 and incorporated by reference into this Item 8.01.
Item 9.01 Financial Statements and Exhibits.
Exhibit number |
|
Description |
99.1 |
|
Certain excerpts from the Preliminary Offering Memorandum, dated September 9, 2026 |
99.2 |
|
Press Release of Alcoa Corporation, dated September 9, 2026 |
99.3 |
|
Unaudited pro forma condensed combined financial information of the Company and AliGroup and certain related information also excerpted from the Preliminary Offering Memorandum, dated September 9, 2026 |
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
No Offer or Solicitation
The Notes and related guarantees will be sold in a private placement to qualified institutional buyers in accordance with Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), and to certain non-United States persons in offshore transactions in accordance with Regulation S under the Securities Act. The Notes and related guarantees have not been and will not be registered under the Securities Act or the securities laws of any other jurisdiction and may not be offered or sold in the United States or to, or for the benefit of, U.S. persons absent registration under, or an applicable exemption from, the registration requirements of the Securities Act.
This Current Report on Form 8-K is for informational purposes and is not intended to, and shall not, constitute an offer to sell or buy or the solicitation of an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote of approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. Any offers of the Notes and related guarantees will be made only by means of a private offering memorandum.
Additional Information and Where to Find It
This Current Report on Form 8-K relates to the proposed Acquisition. In connection with the proposed Acquisition, Alcoa filed the Registration Statement. This Current Report on Form 8-K is not a substitute for the Registration Statement or any other document that Alcoa may file with
the SEC in connection with the proposed Acquisition. Before making any investment decision, investors are urged to read the Registration Statement and all relevant documents filed or to be filed with the SEC, as well as any amendments or supplements to those documents, when they become available, because they will contain important information about Alcoa and the proposed Acquisition.
Investors are able to obtain a free copy of the Registration Statement, as well as other filings containing information about Alcoa, free of charge, at the SEC’s website (www.sec.gov). Copies of the Registration Statement and other documents filed by Alcoa with the SEC may be obtained, without charge, by contacting Alcoa.
The internet address in this Current Report on Form 8-K and in the press release of the Company attached as Exhibit 99.2 hereto are included only as inactive textual references and are not intended to be active links to the information therein. Information contained on such websites or platforms, or that can be accessed therein, do not constitute a part of this Current Report on Form 8-K or such press release.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
ALCOA CORPORATION |
|
|
|
By: |
/s/ Marissa P. Earnest |
|
Marissa P. Earnest |
|
|
|
Senior Vice President, General Counsel – North America Operations, and Secretary |
Date: September 9, 2026
Exhibit 99.1
The following information has been excerpted from the preliminary offering memorandum, dated September 9, 2026, prepared by Alcoa Corporation and the issuers named therein (the “offering memorandum”). Certain of the information set forth below has not previously been publicly disclosed and is being provided to prospective investors in connection with the offering of the notes pursuant to the offering memorandum. For purposes of this Exhibit 99.1, references to the “Unaudited Pro Forma Condensed Combined Financial Information” refer to the Unaudited Pro Forma Condensed Combined Financial Information filed as Exhibit 99.3 to this Current Report on Form 8-K.
Certain Additional Definitions
Non-GAAP Financial Measures and Pro Forma Information
In addition to reporting financial results in accordance with accounting principles generally accepted in the United States of America (“GAAP”), this offering memorandum and the documents incorporated by reference herein contain certain “non-GAAP financial measures” as defined in Regulation G under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as well as certain other pro forma non-GAAP financial information. Adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”), Adjusted EBITDA excluding special items, Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA excluding special items are non-GAAP financial measures. Our definition of Adjusted EBITDA is net margin plus an add-back for Provision 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. Pro Forma Adjusted EBITDA represents net margin plus an add-back for Provision for depreciation, depletion, and amortization, in each case on a pro forma basis. 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, in each case on a pro forma basis. Special items are described in “Summary Historical Consolidated Financial Data of Alcoa” and “Summary Unaudited Pro Forma Condensed Combined Financial Information.”
The Issuers and Alcoa believe that the presentation of Adjusted EBITDA, Adjusted EBITDA excluding special items, Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA excluding special items helps investors by providing additional information with respect to the operating performance of Alcoa and the ability of Alcoa to meet its financial obligations by adjusting the most directly comparable GAAP financial measure or pro forma financial measure for the impact of, among others, 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. See “Summary Historical Consolidated Financial Data of Alcoa” and “Summary Unaudited Pro Forma Condensed Combined Financial Information” for a reconciliation of Adjusted EBITDA, Adjusted EBITDA excluding special items, Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA excluding special items to their comparable GAAP financial measures or pro forma financial measures. You should consider the non-GAAP financial measures together with the other information included and incorporated by reference
into this offering memorandum, including “Summary Historical Consolidated Financial Data Of Alcoa,” “Summary Historical Combined Financial Data Of The AliGroup,” “Summary Unaudited Pro Forma Condensed Combined Financial Information,” “Unaudited Pro Forma Condensed Combined Financial Information” and “Capitalization” in this offering memorandum and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and accompanying notes of Alcoa in our Form 10-K and 2Q26 10-Q and the combined financial statements of the AliGroup and accompanying notes incorporated by reference in this offering memorandum.
In addition, this offering memorandum includes certain selected unaudited “pro forma” financial information for the last twelve months (“LTM”) ended June 30, 2026. Unlike the unaudited pro forma condensed combined financial information for the year ended December 31, 2025 and the six months ended June 30, 2026, the pro forma information for the LTM ended June 30, 2026 has not been prepared in compliance with the requirements set forth in Article 11 of Regulation S-X and may not be directly comparable with the condensed combined pro forma information of Alcoa presented herein. The summary unaudited pro forma condensed combined financial data does not reflect the costs of any integration activities or cost savings or synergies expected to be achieved as a result of the Acquisition and, accordingly, does not attempt to predict or suggest future results.
Financial Information of the AliGroup
Alcoa prepares its consolidated financial statements in accordance with U.S. GAAP, while the audited historical combined financial statements of the AliGroup included in this offering memorandum or incorporated by reference herein have been prepared in accordance with International Financial Reporting Standards Accounting Standards as issued by the International Accounting Standards Board (“IFRS”), rather than U.S. GAAP. Financial statements prepared in accordance with IFRS are not comparable in all respects to financial statements prepared in accordance with U.S. GAAP. There are differences between IFRS and U.S. GAAP that may be material, including with respect to leases and asset retirement obligations. Except as reflected in the unaudited pro forma condensed combined financial information included elsewhere in this offering memorandum, no quantitative reconciliation or narrative discussion of the differences between IFRS and U.S. GAAP is included or incorporated by reference in this offering memorandum.
Alcoa prepares its consolidated financial statements on the basis of a fiscal year ending December 31, while the AliGroup have historically prepared their combined financial statements on the basis of a fiscal year ending June 30. Accordingly, certain financial information of the AliGroup presented or incorporated by reference herein has been derived from financial information for different periods in order to conform to Alcoa’s fiscal periods. See “Unaudited Pro Forma Condensed Combined Financial Information.”
SUMMARY HISTORICAL CONSOLIDATED FINANCIAL DATA OF ALCOA
The following summary historical financial data reflects the consolidated operations of Alcoa. We derived the summary consolidated income statement data for the years ended December 31, 2025, 2024 and 2023, and summary consolidated balance sheet data as of December 31, 2025 and 2024, as set forth below, from our audited consolidated financial statements, which are incorporated by reference into this offering memorandum. We derived the summary consolidated income statement data for the six months ended June 30, 2026 and 2025, and summary consolidated balance sheet data as of June 30, 2026, as set forth below, from our unaudited consolidated financial statements, which are incorporated by reference into this offering memorandum. We derived the summary consolidated balance sheet data as of June 30, 2025 from our unaudited consolidated financial statements for the period then ended which are not incorporated by reference into this offering memorandum. The summary consolidated income statement data for the LTM ended June 30, 2026 is derived by adding the consolidated income statement data for the six months ended June 30, 2026 and the consolidated income statement data for the year ended December 31, 2025, and subtracting the consolidated income statement data for the six months ended June 30, 2025. The historical results do not necessarily indicate the results expected for any future period.
You should read this summary historical financial data together with the other information included or incorporated by reference in this offering memorandum, including “Summary—Recent Developments—South32 Asset Acquisition,” “Capitalization,” “Use of Proceeds,” “Unaudited Pro Forma Condensed Combined Financial Information” in this offering memorandum, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K and 2Q26 10-Q, the respective consolidated financial statements and accompanying notes of Alcoa incorporated by reference into this offering memorandum, “Risk Factors” in this offering memorandum and “Risk Factors” in our Form 10-K and 2Q26 10-Q.
(dollars in millions, except realized prices; |
|
As of and for the year ended |
|
|
As of and for the six months ended, |
|
|
As of and for |
|
|||||||||||||||
metric tons in thousands (kmt)) |
|
2023 |
|
|
2024 |
|
|
2025 |
|
|
2025 |
|
|
2026 |
|
|
2026 |
|
||||||
Sales |
|
$ |
10,551 |
|
|
$ |
11,895 |
|
|
$ |
12,831 |
|
|
$ |
6,387 |
|
|
$ |
7,159 |
|
|
$ |
13,603 |
|
Amounts attributable to Alcoa: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net (loss) income |
|
$ |
(651 |
) |
|
$ |
60 |
|
|
$ |
1,157 |
|
|
$ |
712 |
|
|
$ |
832 |
|
|
$ |
1,277 |
|
Third-party shipments of alumina (kmt) |
|
|
8,698 |
|
|
|
9,005 |
|
|
|
8,829 |
|
|
|
4,300 |
|
|
|
3,229 |
|
|
|
7,758 |
|
Third-party shipments of aluminum |
|
|
2,491 |
|
|
|
2,590 |
|
|
|
2,522 |
|
|
|
1,243 |
|
|
|
1,339 |
|
|
|
2,618 |
|
Average realized price per metric ton of |
|
$ |
358 |
|
|
$ |
472 |
|
|
$ |
415 |
|
|
$ |
475 |
|
|
$ |
329 |
|
|
$ |
346 |
|
Average realized price per metric ton |
|
$ |
2,828 |
|
|
$ |
2,841 |
|
|
$ |
3,376 |
|
|
$ |
3,177 |
|
|
$ |
4,504 |
|
|
$ |
4,047 |
|
Total assets |
|
|
|
|
$ |
14,064 |
|
|
$ |
16,129 |
|
|
$ |
14,990 |
|
|
$ |
16,853 |
|
|
$ |
16,853 |
|
|
Total debt |
|
|
|
|
$ |
2,595 |
|
|
$ |
2,448 |
|
|
$ |
2,657 |
|
|
$ |
2,225 |
|
|
$ |
2,225 |
|
|
Adjusted EBITDA |
|
$ |
473 |
|
|
$ |
1,519 |
|
|
$ |
1,850 |
|
|
$ |
1,120 |
|
|
$ |
1,475 |
|
|
$ |
2,205 |
|
Adjusted EBITDA excluding special |
|
$ |
536 |
|
|
$ |
1,589 |
|
|
$ |
1,965 |
|
|
$ |
1,168 |
|
|
$ |
1,496 |
|
|
$ |
2,293 |
|
Adjusted EBITDA and Adjusted EBITDA excluding special items are non-GAAP financial measures. See “Non-GAAP Financial Measures.” Our definition of Adjusted EBITDA is net margin plus an add-back for Provision 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. The Issuers and Alcoa believe that the presentation of Adjusted EBITDA and Adjusted EBITDA excluding special items help investors by providing additional information with respect to the operating performance of Alcoa and the ability of Alcoa 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. You should consider the non-GAAP financial measures together with the other information included and incorporated by reference in this offering memorandum, including “Capitalization” in this offering memorandum and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K and 2Q26 10-Q, and the respective consolidated financial statements and accompanying notes of Alcoa, incorporated by reference into this offering memorandum.
The following table presents a reconciliation of Adjusted EBITDA and Adjusted EBITDA excluding special items, to Net (loss) income attributable to Alcoa:
|
|
Year Ended |
|
|
Six Months Ended, |
|
|
LTM ended |
|
|||||||||||||||
(in millions) |
|
2023 |
|
|
2024 |
|
|
2025 |
|
|
2025 |
|
|
2026 |
|
|
June 30, 2026 |
|
||||||
Net (loss) income attributable to Alcoa |
|
$ |
(651 |
) |
|
$ |
60 |
|
|
$ |
1,157 |
|
|
$ |
712 |
|
|
$ |
832 |
|
|
$ |
1,277 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net (loss) income attributable to |
|
$ |
(122 |
) |
|
|
(36 |
) |
|
|
(38 |
) |
|
|
(13 |
) |
|
|
(6 |
) |
|
|
(31 |
) |
Provision for (benefit from) income |
|
|
189 |
|
|
|
265 |
|
|
|
(55 |
) |
|
|
130 |
|
|
|
155 |
|
|
|
(30 |
) |
Other expenses (income), net |
|
|
134 |
|
|
|
91 |
|
|
|
(1,057 |
) |
|
|
(138 |
) |
|
|
74 |
|
|
|
(845 |
) |
Interest expense |
|
|
107 |
|
|
|
156 |
|
|
|
158 |
|
|
|
109 |
|
|
|
71 |
|
|
|
120 |
|
Restructuring and other charges, |
|
|
184 |
|
|
|
341 |
|
|
|
918 |
|
|
|
19 |
|
|
|
14 |
|
|
|
913 |
|
Impairment of goodwill |
|
|
— |
|
|
|
— |
|
|
|
144 |
|
|
|
— |
|
|
|
— |
|
|
|
144 |
|
Provision for depreciation, depletion, |
|
|
632 |
|
|
|
642 |
|
|
|
623 |
|
|
|
301 |
|
|
|
335 |
|
|
|
657 |
|
Adjusted EBITDA |
|
$ |
473 |
|
|
$ |
1,519 |
|
|
$ |
1,850 |
|
|
$ |
1,120 |
|
|
$ |
1,475 |
|
|
$ |
2,205 |
|
Special items(1) |
|
|
63 |
|
|
|
70 |
|
|
|
115 |
|
|
|
48 |
|
|
|
21 |
|
|
|
88 |
|
Adjusted EBITDA excluding special |
|
$ |
536 |
|
|
$ |
1,589 |
|
|
$ |
1,965 |
|
|
$ |
1,168 |
|
|
$ |
1,496 |
|
|
$ |
2,293 |
|
SUMMARY UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The following summary unaudited pro forma condensed combined financial data presents summary unaudited pro forma condensed combined financial information for the year ended December 31, 2025 and as of and for the six months and LTM ended June 30, 2026. The unaudited pro forma condensed combined financial information from which the following summary is derived includes the historical results of Alcoa and the AliGroup and reflects (i) acquisition accounting adjustments, including adjustments to align the AliGroup’s historical significant accounting policies prepared under IFRS with Alcoa’s significant accounting policies under U.S. GAAP, adjustments to reflect pre-combination settlements between AliGroup and South 32 and adjustments to reflect the preliminary application of acquisition accounting under ASC 805, Business Combinations, and (ii) financing adjustments related to the Acquisition. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2025 and the six months ended June 30, 2026 combine the historical consolidated statement of operations of Alcoa for the corresponding periods with the respective historical unaudited combined income statements of the AliGroup as derived from the audited and unaudited combined financial statements of the AliGroup, as if the Acquisition had occurred on January 1, 2025. See “Unaudited Pro Forma Condensed Combined Financial Information.” The summary unaudited pro forma condensed combined statement of operations for the LTM ended June 30, 2026 is derived by adding Alcoa’s historical results of operations for the six months ended June 30, 2026 to its historical results of operations for the year ended December 31, 2025 and subtracting its historical results of operations for the six months ended June 30, 2025, resulting in Alcoa’s LTM results of operations for the period ended June 30, 2026. Those results are then combined with the AliGroup’s results of operations for the twelve months ended June 30, 2026 and adjusted to give effect to the Acquisition and related financing transactions, as if the Acquisition had occurred on January 1, 2025. As a result, the summary unaudited pro forma condensed combined statement of operations for the LTM ended June 30, 2026 may not reflect closing costs of the Acquisition or costs related to the fair value adjustment to acquired inventory associated with the Acquisition. The unaudited pro forma condensed combined balance sheet as of June 30, 2026 combines the historical unaudited consolidated balance sheet of Alcoa and the historical audited combined balance sheet of the AliGroup as of June 30, 2026, as if the Acquisition had occurred on June 30, 2026. See “Unaudited Pro Forma Condensed Combined Financial Information.”
The unaudited pro forma condensed combined financial information included in the Alcoa S-4 assumed an issuance of $3.1 billion aggregate principal amount of senior notes in connection with the Acquisition. In connection with the offering of the notes hereby, the Company updated the unaudited pro forma condensed combined financial information from which this summary is derived to reflect a proposed $2.6 billion aggregate principal amount of senior notes to be issued, and the use of cash on hand, to fund the Cash Consideration. The unaudited pro forma condensed combined financial information from which this summary is derived has also been updated to reflect the closing price of the Company’s common stock as of September 2, 2026.
The unaudited pro forma adjustments are based upon available information at the time they were prepared and certain assumptions that Alcoa’s management believes are reasonable. Assumptions underlying the unaudited pro forma adjustments for the year ended December 31, 2025 and for the six months ended June 30, 2026 are described in the notes to the Unaudited Pro Forma Condensed Combined Financial Information included elsewhere in this offering memorandum, which should be read in conjunction with the summary unaudited pro forma condensed combined financial data presented below. The actual results of the combined company following the Acquisition will depend upon a number of factors and additional information that will be available on or after the completion of the Acquisition. Accordingly, the actual results may differ materially from those reflected in the Unaudited Pro Forma Condensed Combined Financial Information. Additionally, Alcoa conducted an initial review of the accounting policies of the AliGroup, which comply with IFRS, to determine material differences in accounting policies or presentation between Alcoa and the AliGroup that may require recasting or reclassification to conform to Alcoa’s accounting policies and presentation. The assessment of differences between IFRS and U.S. GAAP is based on Alcoa management’s best estimates, which remain subject to change as additional information becomes available.
The summary unaudited pro forma condensed combined financial data presented below is presented for informational purposes only and is not intended to present or be indicative of what the results of operations or financial position of the combined company would have been had the Transactions actually occurred on the dates indicated, nor is it meant to be indicative of the results of operations or financial position of the combined company for any future period or as of any future date. The summary unaudited pro forma condensed combined financial data for the LTM ended June 30, 2026 has been prepared for purposes of this offering memorandum and has not been prepared in accordance with Article 11 of Regulation S-X or otherwise in accordance with the rules and regulations of the SEC applicable to pro forma financial information included in a registration statement filed under the Securities Act. The summary unaudited pro forma condensed combined financial data does not reflect the costs of any integration activities or cost savings or synergies expected to be achieved as a result of the Acquisition and, accordingly, does not attempt to predict or suggest future results.
You should read this summary pro forma financial data together with the other information included or incorporated by reference in this offering memorandum, including “Financial Information of the AliGroup,” “Summary—Recent Developments—South32 Asset Acquisition,” “Capitalization,” “Use of Proceeds” and “Unaudited Pro Forma Condensed Combined Financial Information” in this offering memorandum, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and accompanying notes of Alcoa in our Form 10-K and 2Q26 10-Q and the
combined financial statements of the AliGroup and accompanying notes incorporated by reference in this offering memorandum, “Risk Factors” in this offering memorandum and “Risk Factors” in our Form 10-K and 2Q26 10-Q.
|
|
|
Pro Forma |
|
|||||||||||
(dollars in millions) |
|
For the year ended |
|
|
As of and for the |
|
|
As of and for the |
|
||||||
Sales |
|
$ |
|
16,625 |
|
|
$ |
|
9,091 |
|
|
$ |
17,395 |
|
|
Total costs and expenses |
|
$ |
|
15,406 |
|
|
$ |
|
7,868 |
|
|
$ |
15,843 |
|
|
Net income attributable to Alcoa |
|
$ |
|
1,178 |
|
|
$ |
|
1,022 |
|
|
$ |
1,482 |
|
|
Total assets |
|
|
|
|
|
$ |
|
22,097 |
|
|
$ |
|
22,097 |
|
|
Total debt |
|
|
|
|
|
$ |
|
5,420 |
|
|
$ |
|
5,420 |
|
|
Adjusted EBITDA |
|
$ |
2,547 |
|
|
$ |
1,984 |
|
|
$ |
3,066 |
|
|||
Adjusted EBITDA excluding special items |
|
$ |
2,811 |
|
|
$ |
2,005 |
|
|
$ |
3,154 |
|
|||
Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA excluding special items are non-GAAP financial measures. See “Non-GAAP Financial Measures” in the introductory pages of this offering memorandum. Our definition of Pro Forma Adjusted EBITDA is net margin plus an add-back for Provision for depreciation, depletion, and amortization, in each case, on a pro forma basis. 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, in each case, on a pro forma basis. The Issuers and Alcoa believe that the presentation of Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA excluding special items help investors by providing additional information with respect to the operating performance of Alcoa and the ability of Alcoa to meet its financial obligations by adjusting the most directly comparable GAAP financial measure or pro forma 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. You should consider the non-GAAP financial measures together with the other information included and incorporated by reference in this offering memorandum, including “Financial Information of the AliGroup,” “Capitalization” and “Unaudited Pro Forma Condensed Combined Financial Information” in this offering memorandum and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and accompanying notes of Alcoa in our Form 10-K and 2Q26 10-Q and the combined financial statements of the AliGroup and accompanying notes incorporated by reference in this offering memorandum.
The following table presents a reconciliation of Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA excluding special items, to Net (loss) income attributable to Alcoa on a pro forma basis :
|
|
|
Pro Forma |
||||||||||
(in millions) |
|
Year ended |
|
|
Six months |
|
|
LTM period |
|||||
Net income attributable to Alcoa(1) (2) |
|
$ |
|
1,178 |
|
|
$ |
|
1,022 |
|
|
$ |
1,482 |
Add: |
|
|
|
|
|
|
|
|
|
|
|
||
Net loss attributable to noncontrolling interest |
|
|
|
(38 |
) |
|
|
|
(6 |
) |
|
|
(31) |
Provision for income taxes |
|
|
|
79 |
|
|
|
|
207 |
|
|
|
101 |
Other (income) expenses, net |
|
|
|
(1,045 |
) |
|
|
|
81 |
|
|
|
(844) |
Interest expense |
|
|
|
395 |
|
|
|
|
184 |
|
|
|
351 |
Restructuring and other charges, net |
|
|
|
918 |
|
|
|
|
14 |
|
|
|
913 |
Impairment of goodwill |
|
|
|
144 |
|
|
|
— |
|
|
|
144 |
|
Provision for depreciation, depletion, and amortization |
|
|
|
916 |
|
|
|
|
482 |
|
|
|
950 |
Adjusted EBITDA |
|
|
2,547 |
|
|
|
1,984 |
|
|
|
3,066 |
||
Special items(3) |
|
|
264 |
|
|
|
21 |
|
|
|
88 |
||
Adjusted EBITDA excluding special items(3) |
|
$ |
2,811 |
|
|
$ |
2,005 |
|
|
$ |
3,154 |
||
Exhibit 99.2

FOR IMMEDIATE RELEASE
Alcoa Corporation Announces Proposed Debt Offering to Finance Cash Consideration for Acquisition of South32’s Bauxite, Alumina and Aluminum Assets
September 9, 2026—PITTSBURGH— Alcoa Corporation (NYSE:AA, ASX:AAI) (“Alcoa”) announced today a proposed offering of $2,600,000,000 aggregate principal amount of senior notes (the “notes”), consisting of senior notes due 2034 to be issued by Alumina Pty Ltd (ABN 85 004 820 419) (“Alumina”) and senior notes due 2036 to be issued by Alcoa Nederland Holding B.V. (together with Alumina, the “Issuers”). Each of the Issuers is a wholly-owned subsidiary of Alcoa. The notes will be guaranteed on a senior unsecured basis by Alcoa and certain of its subsidiaries. The timing of pricing and terms of the notes are subject to market conditions and other factors.
The Issuers intend to use the net proceeds of the issuance of the notes, together with cash on hand, to fund the approximately $3.1 billion cash portion of the consideration for the previously announced proposed acquisition (the “Acquisition”) by Alcoa of South32 Limited’s (ASX: S32, LSE: S32.L, JSE: S32) (“South32”) interests in certain bauxite, alumina and aluminum smelter operations and to pay related fees and expenses.
Together with cash on hand, the proceeds of the issuance of the notes are intended to provide permanent financing for the Acquisition. Alcoa expects to terminate any remaining outstanding commitments in respect of the senior unsecured 364-day bridge term loan credit facility entered into in connection with the Acquisition upon the completion of the offering. Completion of the Acquisition is subject to the satisfaction or waiver (if applicable) of certain conditions, including approval of South32’s shareholders, receipt of required regulatory approvals and other customary closing conditions.
The notes and related guarantees will be sold in a private placement to persons reasonably believed to be qualified institutional buyers in accordance with Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), and to certain non-United States persons in offshore transactions in accordance with Regulation S under the Securities Act. The notes and related guarantees have not been and will not be registered under the Securities Act or the securities laws of any other jurisdiction and may not be offered or sold in the United States or to, or for the benefit of, U.S. persons absent registration under, or an applicable exemption from, the registration requirements of the Securities Act.
This press release does not constitute an offer to buy or sell or a solicitation of an offer to buy or sell the notes and related guarantees or any other security or a solicitation of any vote of approval and there will be no offer, solicitation, purchase or sale in any state or jurisdiction in which, or to any persons to whom, such an offer, solicitation, purchase or sale would be unlawful. Any offers of the notes and related guarantees will be made only by means of a private offering memorandum.
About Alcoa Corporation
Alcoa is a global industry leader in alumina and aluminum products with a Vision to build a legacy of excellence for future generations. Since developing the process that made aluminum an affordable and vital part of modern life, our talented Alcoans have developed breakthrough innovations and best practices that have led to greater safety, efficiency, sustainability and stronger communities wherever we operate.
Cautionary Note Regarding Forward-Looking Statements
This press release 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 “aims,” “ambition,” “anticipates,” “believes,” “could,” “develop,” “endeavors,” “estimates,” “expects,” “forecasts,” “goal,” “intends,” “may,” “outlook,” “potential,” “plans,” “projects,” “reach,” “seeks,” “sees,” “should,” “strive,” “targets,” “will,” “working,” “would,” or other words of similar meaning. All statements by Alcoa that reflect expectations, assumptions or projections about the future, other than statements of historical fact, are forward-looking statements, including, without limitation, statements regarding the Acquisition; the ability of the parties to complete the Acquisition on the expected timeline or at all considering the closing conditions; the expected benefits of the Acquisition, including the anticipated synergies and earnings per share and free cash flow accretion; the competitive ability and position following completion of the Acquisition; statements about the notes, the related guarantees or the offering thereof; 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 (including our ability to execute on strategies related to environmental, social and governance matters); statements about strategies, outlook, and business and financial prospects (including related to production and shipments); and statements about capital allocation and return of capital. These statements reflect beliefs and assumptions that are based on Alcoa’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 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) the non-satisfaction or non-waiver, on a timely basis or otherwise, of one or more closing conditions to the Acquisition; (b) the prohibition or delay of the completion of the Acquisition by a governmental entity; (c) the risk that the Acquisition may not be completed in the expected time frame or at all; (d) unexpected costs, charges or expenses, including financing commitment fees, resulting from the Acquisition; (e) uncertainty of the expected financial performance following completion of the Acquisition; (f) the risk that the parties to the Umbrella Implementation Deed, dated as of June 30, 2026 (the “Deed”), may agree to modify or waive the terms or conditions of the Deed without the consent of the holders of the proposed notes; (g) uncertainty of any contingent payment required to be made in connection with the Acquisition following completion; (h) failure to realize the anticipated benefits of the Acquisition; (i) the occurrence of any event that could give rise to termination of the Acquisition; (j) potential litigation in connection with the Acquisition or other settlements or investigations that may affect the timing or occurrence of the contemplated transaction or result in significant costs of defense, indemnification and liability; (k) the impact of global economic conditions on the aluminum industry and aluminum end-use markets; (l) volatility and declines in aluminum and alumina demand and pricing, including global, regional, and product-specific prices, or significant changes in production costs which
13
are linked to the London Metal Exchange (“LME”) or other commodities; (m) the disruption of market-driven balancing of global aluminum supply and demand by non-market forces; (n) competitive and complex conditions in global markets; (o) our ability to obtain, maintain, or renew permits or approvals necessary for our mining operations; (p) rising energy costs and interruptions or uncertainty in energy supplies; (q) unfavorable changes in the cost, quality, or availability of raw materials or other key inputs, or by disruptions in the supply chain; (r) economic, political, and social conditions, including the impact of trade policies, tariffs, and adverse industry publicity; (s) legal proceedings, investigations, or changes in foreign and/or U.S. federal, state, or local laws, regulations, or policies; (t) changes in tax laws or exposure to additional tax liabilities; (u) climate change, climate change legislation or regulations, and efforts to reduce emissions and build operational resilience to extreme weather conditions; (v) disruptions in the global economy caused by ongoing regional conflicts and wars; (w) fluctuations in foreign currency exchange rates and interest rates, inflation and other economic factors in the countries in which we operate; (x) global competition within and beyond the aluminum industry; (y) our ability to achieve our strategies or expectations relating to environmental, social, and governance considerations; (z) claims, costs, and liabilities related to health, safety and environmental laws, regulations, and other requirements in the jurisdictions in which we operate; (aa) liabilities resulting from impoundment structures, which could impact the environment or cause exposure to hazardous substances or other damage; (bb) dilution of the ownership position of the Alcoa’s stockholders (including as a result of the Acquisition), price volatility, and other impacts on the price of Alcoa common stock by the secondary listing of the Alcoa common stock on the Australian Securities Exchange; (cc) our ability to obtain or maintain adequate insurance coverage; (dd) our ability to execute on our strategy to reduce complexity and optimize our asset portfolio and to realize the anticipated benefits from announced plans, programs, initiatives relating to our portfolio, capital investments, and developing technologies; (ee) our ability to integrate and achieve intended results from joint ventures, other strategic alliances, and strategic business transactions; (ff) significant declines in the market value of our marketable securities; (gg) our ability to fund capital expenditures; (hh) deterioration in our credit profile or increases in interest rates; (ii) impacts on our current and future operations due to our indebtedness and our ability to reduce indebtedness; (jj) our ability to continue to return capital to our stockholders through the payment of cash dividends and/or the repurchase of our common stock; (kk) cyber attacks, security breaches, system failures, software or application vulnerabilities, or other cyber incidents; (ll) labor market conditions, union disputes and other employee relations issues; (mm) the closing of the proposed notes offering; and (nn) the other risk factors discussed in Alcoa’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025 and other reports filed by Alcoa with the Securities and Exchange Commission (“SEC”). Alcoa cautions readers not to place undue reliance upon any such forward-looking statements, which speak only as of the date they are made. These risks, as well as other risks associated with the Acquisition, are also more fully discussed in the Registration Statement on Form S-4 referred to below. Alcoa 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. Neither Alcoa nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements.
Additional Information and Where to Find It
This communication relates to the proposed Acquisition. In connection with the proposed Acquisition, Alcoa filed a Registration Statement on Form S-4 on September 1, 2026 (the “Registration Statement”), with the SEC. The Registration Statement was declared effective and the related final prospectus was filed on September 8, 2026. This communication is not a substitute for the Registration Statement or any other document that Alcoa may file with the SEC in connection with the proposed Acquisition. Before making any investment decision, investors are urged to read the Registration Statement and all relevant documents filed or to be filed with the SEC, as well as any amendments or supplements to those documents, when they become available, because they will contain important information about Alcoa and the proposed Acquisition.
14
Investors are able to obtain a free copy of the Registration Statement, as well as other filings containing information about Alcoa, free of charge, at the SEC’s website (www.sec.gov). Copies of the Registration Statement and other documents filed by Alcoa with the SEC may be obtained, without charge, by contacting Alcoa.
The internet address in this press release are included only as inactive textual references and are not intended to be active links to the information therein. Information contained on such websites or platforms, or that can be accessed therein, do not constitute a part of this press release.
Investor Contact:
Jason Duty
(724) 316-4366
Jason.M.Duty@alcoa.com
Media Contact:
Sarah Ayer
(412) 965-7622
Sarah.Ayer@alcoa.com
15
Exhibit 99.3
The following Unaudited Pro Forma Condensed Combined Financial Information and related information has been excerpted from the preliminary offering memorandum, dated September 9, 2026, prepared by Alcoa Corporation and the issuers named therein (the “offering memorandum”). See Item 8.01 of the Current Report on Form 8-K with which this Exhibit 99.3 has been filed. Certain of the information set forth below has not previously been publicly disclosed and is being provided to prospective investors in connection with the offering of the notes pursuant to the offering memorandum.
Certain Additional Definitions
Unless otherwise indicated or the context otherwise requires:
Financial Information of the AliGroup
Alcoa prepares its consolidated financial statements in accordance with U.S. GAAP, while the audited historical combined financial statements of the AliGroup included in this offering memorandum or incorporated by reference herein have been prepared in accordance with International Financial Reporting Standards Accounting Standards as issued by the International Accounting Standards Board (“IFRS”), rather than U.S. GAAP. Financial statements prepared in accordance with IFRS are not comparable in all respects to financial statements prepared in accordance with U.S. GAAP. There are differences between IFRS and U.S. GAAP that may be material, including with respect to leases and asset retirement obligations. Except as reflected in the unaudited pro forma condensed combined financial information included elsewhere in this offering memorandum, no quantitative reconciliation or narrative discussion of the differences between IFRS and U.S. GAAP is included or incorporated by reference in this offering memorandum.
Alcoa prepares its consolidated financial statements on the basis of a fiscal year ending December 31, while the AliGroup have historically prepared their combined financial statements on the basis of a fiscal year ending June 30. Accordingly, certain financial information of the AliGroup presented or incorporated by reference herein has been derived from financial information for different periods in order to conform to Alcoa’s fiscal periods. See “Unaudited Pro Forma Condensed Combined Financial Information.”
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Certain terms used in the unaudited pro forma condensed combined financial information are defined under the subheading “—Certain Definitions.”
On June 30, 2026, Alcoa and South32 entered into the Transaction Agreement, pursuant to which, and subject to the satisfaction or waiver of applicable closing conditions, Alcoa will acquire South32’s interests in AliGroup. The purchase consideration consists of $3.1 billion in cash (subject to certain adjustments), 17,008,960 shares of Alcoa common stock (which may, wholly or in part, be delivered in the form of Alcoa CDIs).
Under the Transaction Agreement, Alcoa has also agreed, under a contingent value right to pay South32 up to an aggregate $750 million in cash contingent on average alumina and aluminum prices exceeding their respective agreed strike prices for each of four successive, annual periods, commencing on July 1, 2026. Subject to the applicable terms and conditions set forth in the Transaction Agreement, all, some or none of the Contingent Consideration Payments may be paid at the end of each Annual Contingent Consideration Period.
The Transaction utilizes a locked box mechanism under which the purchase price was based on AliGroup’s financial position as of the Locked Box Date, and Alcoa is entitled to the economic benefits and risks of ownership from the Locked Box Date through the Completion Date. Customary protections apply to prevent leakage of value from AliGroup between the Locked Box Date and the closing date, subject to customary exceptions for permitted Leakage. In addition, Alcoa will pay a ticking fee, calculated at an annual rate of 5%, on the Cash Consideration (after reduction for Notified Leakage) for the period from the South32 Transaction Meeting to Completion, and certain seller transfer taxes.
In connection with the Transaction, on June 30, 2026, the Company obtained commitments for bridge financing of up to $3.1 billion. The financing consists of commitments for a senior unsecured 364-day bridge term loan credit facility that would be available upon completion of the Transaction, subject to customary conditions, including the completion of the Transaction in accordance with the terms of the Transaction Agreement. The facility also contains customary representations, warranties, covenants, and indemnification provisions.
The unaudited pro forma condensed combined financial information included in the Alcoa S-4 assumed an issuance of $3.1 billion aggregate principal amount of senior notes in connection with the Transaction. In connection with the offering of the notes hereby, Alcoa updated the unaudited pro forma condensed combined financial information to reflect a proposed $2.6 billion aggregate principal amount of senior notes to be issued, and the use of cash on hand, to fund the Cash Consideration payable and to pay related fees and expenses. Upon the completion of the issuance of the notes and the note guarantees offered hereby, all of the commitments in respect of the bridge term loan credit facility will be terminated. For purposes of the unaudited pro forma condensed combined financial information, Alcoa is assumed to fund the Cash Consideration payable at completion of the acquisition and related fees and expenses through the issuance of $1.3 billion aggregate principal amount of senior notes (at an assumed rate of 7.00%) and $1.3 billion aggregate principal amount of senior notes (at an assumed rate of 6.75%), in each case by Alcoa or a subsidiary of Alcoa, together with cash on hand. The unaudited pro forma condensed combined financial information has also been updated to reflect the closing price of Alcoa’s common stock as of September 2, 2026. The unaudited pro forma condensed combined financial information as so updated was filed pursuant to Item 8.01 of, and as the related Exhibit 99.3 to, the Current Report on Form 8-K of Alcoa dated the date hereof.
AliGroup includes South32’s 86% interest in the Boddington bauxite mine and the Worsley Alumina refinery in Australia; 100% interest in the Hillside Aluminum smelter and idled Bayside smelter property in South Africa; 33% interest in the shares of MRN, which owns and operates a bauxite mine; 36% interest in the Alumar refinery; and 40% interest in the Alumar smelter.
The unaudited pro forma condensed combined financial information presents the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 and the six months ended June 30, 2026, and the unaudited pro forma condensed combined balance sheet as of June 30, 2026. The unaudited pro forma condensed combined financial information includes the historical results of Alcoa and AliGroup and reflects (i) acquisition accounting adjustments, including adjustments to align AliGroup’s historical significant accounting policies prepared under IFRS with Alcoa’s significant accounting policies under U.S. GAAP, adjustments to reflect pre-combination settlements between AliGroup and South32 and adjustments to reflect the preliminary application of acquisition accounting under ASC 805, Business Combinations, and (ii) financing adjustments related to the transaction. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2025 and the six months ended June 30, 2026 combine the historical consolidated statement of operations of Alcoa for the corresponding periods with the respective historical unaudited combined income statements of AliGroup as derived from the audited and unaudited combined financial statements of AliGroup (see Note 1), as if the Transaction had occurred on January 1, 2025. The unaudited pro forma condensed combined balance sheet as of June 30, 2026 combines the historical unaudited consolidated balance sheet of Alcoa and the historical audited combined balance sheet of AliGroup as of June 30, 2026, as if the Transaction had occurred on June 30, 2026.
The unaudited pro forma condensed combined financial information has been developed from and should be read in conjunction with Alcoa’s and AliGroup’s historical financial statements referenced below:
The completion of the Transaction remains subject to the satisfaction of various closing conditions, including, among others, approval by South32 shareholders of the Disposal at the South32 Transaction Meeting and receipt by Alcoa and/or South32 of all required competition, foreign direct investment and other regulatory approvals. Alcoa notes that the Transaction has not been consummated, and may never be consummated, including for reasons outside of Alcoa’s control.
The unaudited pro forma condensed combined financial information was prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses,” using the assumptions set forth in the notes to the unaudited pro forma condensed combined financial information. The unaudited pro forma condensed combined financial information has been adjusted to include Transaction accounting adjustments, consisting of acquisition adjustments and financing adjustments. The acquisition adjustments reflect the application of acquisition accounting under ASC 805, Business Combinations, adjustments to align AliGroup’s historical accounting policies with those of Alcoa, and adjustments to conform AliGroup’s historical financial information from IFRS to U.S. GAAP. The financing adjustments reflect the new debt financing entered into in connection with the Transaction.
The unaudited pro forma condensed combined financial information is presented using the acquisition method of accounting under U.S. GAAP, as further described in Note 1, with Alcoa as the acquirer of AliGroup. Under the acquisition method of accounting, purchase consideration is allocated to the underlying tangible and intangible assets acquired and liabilities assumed of AliGroup based on their respective fair market values, with any excess purchase consideration allocated to goodwill.
The unaudited pro forma adjustments are based upon currently available information and certain assumptions that Alcoa’s management believes are reasonable. Assumptions underlying the unaudited pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma condensed combined financial information. The actual results of the combined company following the Transaction will depend upon a number of factors and additional information that will be available on or after the completion of the Transaction. Accordingly, the actual results may differ materially from these pro forma adjustments. Additionally, Alcoa conducted an initial review of the accounting policies of AliGroup, which comply with IFRS, to determine material differences in accounting policies or presentation between Alcoa and AliGroup that may require recasting or reclassification to conform to Alcoa’s accounting policies and presentations. The assessment of differences between IFRS and U.S. GAAP is based on Alcoa management’s best estimates, which remain subject to change as additional information becomes available.
The unaudited pro forma condensed combined financial information is presented for informational purposes only in accordance with the rules and regulations of the SEC and is not intended to present or be indicative of what the results of operations or financial position would have been had the events actually occurred on the dates indicated, nor is it meant to be indicative of future results of operations or financial position of any future period or as of any future date. Additionally, the unaudited pro forma condensed combined financial information does not reflect the costs of any integration activities or cost savings or synergies expected to be achieved as a result of the Transaction, which are described in the section entitled “Summary—Recent Developments—South32 Asset Acquisition”, and, accordingly, does not attempt to predict or suggest future results.
ALCOA CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2026
(U.S. dollars in millions, except per-share data)
|
|
Historical Alcoa U.S. GAAP |
|
|
Reclassified IFRS |
|
|
Transaction Accounting Adjustments |
|
|
Pro forma |
|
|||||||||
|
|
|
|
Acquisition |
|
|
|
Financing |
|
|
|||||||||||
|
|
|
|
|
(Note 2) |
|
|
(Note 4) |
|
|
|
(Note 5) |
|
|
|
|
|||||
Sales |
|
$ |
7,159 |
|
|
$ |
1,951 |
|
|
$ |
(19 |
) |
a) |
|
$ |
— |
|
|
$ |
9,091 |
|
Cost of goods sold (exclusive of expenses below) |
|
|
5,479 |
|
|
|
1,379 |
|
|
|
(5 |
) |
a) b) c) d) |
|
|
— |
|
|
|
6,853 |
|
Selling, general administrative, and other expenses |
|
|
184 |
|
|
|
49 |
|
|
|
— |
|
|
|
|
— |
|
|
|
233 |
|
Research and development expenses |
|
|
21 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
21 |
|
Provision for depreciation, depletion, and amortization |
|
|
335 |
|
|
|
165 |
|
|
|
(18 |
) |
c) d) g) h) |
|
|
— |
|
|
|
482 |
|
Restructuring and other charges, net |
|
|
14 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
14 |
|
Interest expense |
|
|
71 |
|
|
|
70 |
|
|
|
(48 |
) |
c) d) i) |
|
|
91 |
|
|
|
184 |
|
Other expenses (income), net |
|
|
74 |
|
|
|
9 |
|
|
|
(2 |
) |
a) b) |
|
|
— |
|
|
|
81 |
|
Total costs and expenses |
|
|
6,178 |
|
|
|
1,672 |
|
|
|
(73 |
) |
|
|
|
91 |
|
|
|
7,868 |
|
Income (loss) before income taxes |
|
|
981 |
|
|
|
279 |
|
|
|
54 |
|
|
|
|
(91 |
) |
|
|
1,223 |
|
Provision for (benefit from) income taxes |
|
|
155 |
|
|
|
54 |
|
|
|
6 |
|
j) |
|
|
(8 |
) |
|
|
207 |
|
Net income (loss) |
|
|
826 |
|
|
|
225 |
|
|
|
48 |
|
|
|
|
(83 |
) |
|
|
1,016 |
|
Less: Net loss attributable to noncontrolling interest |
|
|
(6 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(6 |
) |
Net income (loss) attributable to Alcoa Corporation |
|
$ |
832 |
|
|
$ |
225 |
|
|
$ |
48 |
|
|
|
$ |
(83 |
) |
|
$ |
1,022 |
|
Earnings per share attributable to Alcoa Corporation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
3.15 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3.64 |
|
|||
Diluted |
|
$ |
3.13 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3.61 |
|
|||
Average number of common shares used in computing basic |
|
|
263,769,772 |
|
|
|
|
|
|
17,008,960 |
|
|
|
|
|
|
|
280,778,732 |
|
||
Average number of common shares used in computing diluted |
|
|
265,781,941 |
|
|
|
|
|
|
17,008,960 |
|
|
|
|
|
|
|
282,790,901 |
|
||
ALCOA CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2025
(U.S. dollars in millions, except per-share data)
|
|
Historical |
|
|
Reclassified |
|
|
Transaction Accounting Adjustments |
|
|
Pro forma |
|
|||||||||
|
|
|
|
Acquisition |
|
|
|
Financing |
|
|
|||||||||||
|
|
|
|
|
(Note 2) |
|
|
(Note 4) |
|
|
|
(Note 5) |
|
|
|
|
|||||
Sales |
|
$ |
12,831 |
|
|
$ |
3,837 |
|
|
$ |
(43 |
) |
a) |
|
$ |
— |
|
|
$ |
16,625 |
|
Cost of goods sold (exclusive of expenses below) |
|
|
10,658 |
|
|
|
2,885 |
|
|
|
75 |
|
a) b) c) d) e) |
|
|
— |
|
|
|
13,618 |
|
Selling, general administrative, and other expenses |
|
|
299 |
|
|
|
81 |
|
|
|
56 |
|
f) |
|
|
— |
|
|
|
436 |
|
Research and development expenses |
|
|
24 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
24 |
|
Provision for depreciation, depletion, and amortization |
|
|
623 |
|
|
|
303 |
|
|
|
(10 |
) |
c) d) g) h) |
|
|
— |
|
|
|
916 |
|
Impairment of goodwill |
|
|
144 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
144 |
|
Restructuring and other charges, net |
|
|
918 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
918 |
|
Interest expense |
|
|
158 |
|
|
|
143 |
|
|
|
(88 |
) |
c) d) i) |
|
|
182 |
|
|
|
395 |
|
Other (income) expenses, net |
|
|
(1,057 |
) |
|
|
(77 |
) |
|
|
89 |
|
a) b) f) |
|
|
— |
|
|
|
(1,045 |
) |
Total costs and expenses |
|
|
11,767 |
|
|
|
3,335 |
|
|
|
122 |
|
|
|
|
182 |
|
|
|
15,406 |
|
Income (loss) before income taxes |
|
|
1,064 |
|
|
|
502 |
|
|
|
(165 |
) |
|
|
|
(182 |
) |
|
|
1,219 |
|
(Benefit from) provision for income taxes |
|
|
(55 |
) |
|
|
106 |
|
|
|
36 |
|
j) |
|
|
(8 |
) |
|
|
79 |
|
Net income (loss) |
|
|
1,119 |
|
|
|
396 |
|
|
|
(201 |
) |
|
|
|
(174 |
) |
|
|
1,140 |
|
Less: Net loss attributable to noncontrolling interest |
|
|
(38 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(38 |
) |
Net income (loss) attributable to Alcoa Corporation |
|
$ |
1,157 |
|
|
$ |
396 |
|
|
$ |
(201 |
) |
|
|
$ |
(174 |
) |
|
|
1,178 |
|
Earnings per share attributable to Alcoa Corporation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
4.40 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4.20 |
|
|||
Diluted |
|
$ |
4.37 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4.18 |
|
|||
Average number of common shares used in computing basic |
|
|
259,377,676 |
|
|
|
|
|
|
17,008,960 |
|
|
|
|
|
|
|
276,386,636 |
|
||
Average number of common shares used in computing diluted |
|
|
261,202,037 |
|
|
|
|
|
|
17,008,960 |
|
|
|
|
|
|
|
278,210,997 |
|
||
ALCOA CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF JUNE 30, 2026
(U.S. dollars in millions)
|
|
Historical |
|
|
Reclassified |
|
|
Transaction Accounting Adjustments |
|
|
Pro forma |
|
|||||||||
|
|
|
|
Acquisition |
|
|
|
Financing |
|
|
|||||||||||
|
|
|
|
|
(Note 2) |
|
|
(Note 4) |
|
|
|
(Note 5) |
|
|
|
|
|||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
$ |
1,352 |
|
|
$ |
122 |
|
|
$ |
(3,367 |
) |
f) i) k) |
|
$ |
2,561 |
|
|
$ |
668 |
|
Receivables from customers |
|
|
1,538 |
|
|
|
447 |
|
|
|
(2 |
) |
a) |
|
|
— |
|
|
|
1,983 |
|
Other receivables |
|
|
176 |
|
|
|
100 |
|
|
|
(4 |
) |
a) |
|
|
— |
|
|
|
272 |
|
Inventories |
|
|
2,340 |
|
|
|
715 |
|
|
|
93 |
|
e) |
|
|
— |
|
|
|
3,148 |
|
Fair value of derivative instruments |
|
|
83 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
83 |
|
Prepaid expenses and other current assets |
|
|
396 |
|
|
|
34 |
|
|
|
(22 |
) |
i) |
|
|
— |
|
|
|
408 |
|
Total current assets |
|
|
5,885 |
|
|
|
1,418 |
|
|
|
(3,302 |
) |
|
|
|
2,561 |
|
|
|
6,562 |
|
Properties, plants, and equipment, net |
|
|
6,899 |
|
|
|
3,479 |
|
|
|
803 |
|
c) d) g) |
|
|
— |
|
|
|
11,181 |
|
Investments |
|
|
527 |
|
|
|
— |
|
|
|
10 |
|
b) |
|
|
— |
|
|
|
537 |
|
Noncurrent marketable securities |
|
|
1,360 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
1,360 |
|
Deferred income taxes |
|
|
677 |
|
|
|
161 |
|
|
|
(161 |
) |
j) |
|
|
— |
|
|
|
677 |
|
Fair value of derivative instruments |
|
|
25 |
|
|
— |
|
|
— |
|
|
|
|
— |
|
|
|
25 |
|
||
Other noncurrent assets |
|
|
1,480 |
|
|
143 |
|
|
|
132 |
|
a) h) l) |
|
|
— |
|
|
|
1,755 |
|
|
Total Assets |
|
$ |
16,853 |
|
|
$ |
5,201 |
|
|
$ |
(2,518 |
) |
|
|
$ |
2,561 |
|
|
$ |
22,097 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accounts payable, trade |
|
$ |
1,860 |
|
|
$ |
396 |
|
|
$ |
(6 |
) |
a) |
|
$ |
— |
|
|
$ |
2,250 |
|
Accrued compensation and retirement costs |
|
|
370 |
|
|
|
115 |
|
|
|
— |
|
|
|
|
— |
|
|
|
485 |
|
Taxes, including income taxes |
|
|
275 |
|
|
|
20 |
|
|
|
— |
|
|
|
|
— |
|
|
|
295 |
|
Fair value of derivative instruments |
|
|
494 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
494 |
|
Other current liabilities |
|
|
834 |
|
|
|
120 |
|
|
|
26 |
|
c) d) k) |
|
|
— |
|
|
|
980 |
|
Long-term debt due within one year |
|
|
1 |
|
|
|
38 |
|
|
|
(8 |
) |
c) |
|
|
— |
|
|
|
31 |
|
Total current liabilities |
|
|
3,834 |
|
|
|
689 |
|
|
|
12 |
|
|
|
|
— |
|
|
|
4,535 |
|
Long-term debt, less amount due within one year |
|
|
2,224 |
|
|
|
668 |
|
|
|
(94 |
) |
c) i) |
|
|
2,561 |
|
|
|
5,359 |
|
Accrued pension benefits |
|
|
242 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
242 |
|
Accrued other postretirement benefits |
|
|
408 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
408 |
|
Asset retirement obligations |
|
|
1,025 |
|
|
|
1,119 |
|
|
|
(722 |
) |
d) |
|
|
— |
|
|
|
1,422 |
|
Environmental remediation |
|
|
209 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
209 |
|
Fair value of derivative instruments |
|
|
880 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
880 |
|
Noncurrent income taxes |
|
|
64 |
|
|
|
165 |
|
|
|
12 |
|
j) |
|
|
— |
|
|
|
241 |
|
Other noncurrent liabilities and deferred credits |
|
|
530 |
|
|
|
35 |
|
|
|
87 |
|
a) c) k) |
|
|
— |
|
|
|
652 |
|
Total liabilities |
|
|
9,416 |
|
|
|
2,676 |
|
|
|
(705 |
) |
|
|
|
2,561 |
|
|
|
13,948 |
|
Mezzanine equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noncontrolling interest |
|
|
67 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
67 |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common stock |
|
|
3 |
|
|
|
— |
|
|
|
— |
|
m) |
|
|
— |
|
|
|
3 |
|
Other equity |
|
|
7,367 |
|
|
|
2,525 |
|
|
|
(1,813 |
) |
m) |
|
|
— |
|
|
|
8,079 |
|
Total equity |
|
|
7,370 |
|
|
|
2,525 |
|
|
|
(1,813 |
) |
|
|
— |
|
|
|
8,082 |
|
|
Total liabilities, mezzanine equity, and equity |
|
$ |
16,853 |
|
|
$ |
5,201 |
|
|
$ |
(2,518 |
) |
|
|
$ |
2,561 |
|
|
$ |
22,097 |
|
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
NOTE 1—BASIS OF PRESENTATION
The unaudited pro forma condensed combined financial information was prepared in accordance with Article 11 of SEC Regulation S-X, as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” Alcoa prepares its consolidated financial statements on the basis of a fiscal year ending December 31, 2025. South32, including the companies comprising AliGroup, prepares its financial statements on the basis of a fiscal year ended June 30, 2026. Financial information for AliGroup for the six months ending June 30, 2026 and the year ended December 31, 2025, has been derived for purposes of the preparation of the unaudited pro forma condensed combined financial information.
The unaudited pro forma condensed combined financial information was prepared using:
The historical audited and unaudited consolidated financial statements of Alcoa are prepared in accordance with U.S. GAAP and are reported in U.S. dollars. The historical audited and unaudited combined financial statements of AliGroup are prepared in accordance with IFRS and are reported in U.S. dollars. The unaudited pro forma condensed combined statements of operations and the unaudited pro forma condensed combined balance sheet give effect to the Transaction as if it had occurred on January 1, 2025 and June 30, 2026, respectively.
The Transaction will be accounted for using the acquisition method of accounting, as prescribed in ASC 805, Business Combinations, which requires an allocation of the purchase consideration to the assets acquired and liabilities assumed, based on their fair values as of the date of the Transaction. As of the date of this offering memorandum, Alcoa has not completed the detailed valuation study necessary to determine the final estimates of the fair value of AliGroup’s assets acquired and liabilities assumed and the related allocations of purchase consideration.
Material adjustments and reclassifications have been made to reflect AliGroup’s historical audited and unaudited combined financial statements on a U.S. GAAP basis, to align AliGroup’s historical significant accounting policies under IFRS to Alcoa’s significant accounting policies under U.S. GAAP, and to conform AliGroup’s combined income statements and combined balance sheet line items to Alcoa’s presentation. As of the date of this offering memorandum, Alcoa has not completed its assessment of adjustments to conform AliGroup’s financial information from IFRS to U.S. GAAP and to align AliGroup’s significant accounting policies with those of Alcoa. As a result, the pro forma adjustments are preliminary and are subject to change as additional information becomes available and as additional analysis is performed. The preliminary pro forma adjustments have been made solely for the purpose of providing the unaudited pro forma condensed combined financial information presented herein. Alcoa has estimated the fair value of AliGroup’s assets and liabilities based on discussions with AliGroup’s management, preliminary valuation studies, due diligence and information presented in AliGroup’s audited combined financial statements for the years ended June 30, 2026 and 2025. The final purchase price allocation may be materially different than that reflected in the pro forma purchase price allocation presented herein.
NOTE 2—RECLASSIFICATIONS OF ALIGROUP HISTORICAL COMBINED FINANCIAL STATEMENTS
AliGroup’s historical balances reflect certain reclassifications of AliGroup’s combined income statements and combined income statement categories to conform to Alcoa’s presentation in its consolidated statement of operations and consolidated balance sheet. Further review may identify additional reclassifications that could have a material impact on the unaudited pro forma condensed combined financial information of the combined group.
The following reclassifications were made to AliGroup’s historical combined balance sheet to conform to Alcoa’s historical presentation:
INCOME STATEMENT INFORMATION FOR THE SIX MONTHS ENDED JUNE 30, 2026
U.S. dollars in millions
AliGroup Financial Statement Line |
|
AliGroup |
|
|
Reclassifications |
|
|
|
AliGroup |
|
|
Alcoa Financial Statement Line |
|||
Revenue |
|
$ |
1,951 |
|
|
|
|
|
|
$ |
1,951 |
|
|
Sales |
|
Expenses excluding finance costs |
|
$ |
1,591 |
|
|
$ |
(1,591 |
) |
1) 3) |
|
|
|
|
|
|
|
|
|
|
|
$ |
1,379 |
|
1) |
|
$ |
1,379 |
|
|
Cost of goods sold (exclusive of expenses below) |
|
|
|
|
|
|
$ |
49 |
|
1) |
|
$ |
49 |
|
|
Selling, general administrative, and other expenses |
|
|
|
|
|
|
$ |
165 |
|
1) |
|
$ |
165 |
|
|
Provision for depreciation, depletion, and amortization |
|
Finance costs |
|
$ |
87 |
|
|
$ |
(17 |
) |
4) |
|
$ |
70 |
|
|
Interest expense |
Finance income |
|
$ |
(4 |
) |
|
$ |
4 |
|
5) |
|
|
|
|
|
|
Other income |
|
$ |
(6 |
) |
|
$ |
15 |
|
2) 3) 4) 5) |
|
$ |
9 |
|
|
Other expenses (income), net |
Share of profit of equity accounted investments |
|
$ |
4 |
|
|
$ |
(4 |
) |
2) |
|
|
|
|
|
|
Income tax expense |
|
$ |
54 |
|
|
|
|
|
|
$ |
54 |
|
|
Provision for (benefit from) income taxes |
|
INCOME STATEMENT INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2025
U.S. dollars in millions
AliGroup Financial Statement Line |
|
AliGroup |
|
|
Reclassifications |
|
|
|
AliGroup |
|
|
Alcoa Financial Statement Line |
|||
Revenue |
|
$ |
3,837 |
|
|
|
|
|
|
$ |
3,837 |
|
|
Sales |
|
Expenses excluding finance costs |
|
$ |
3,275 |
|
|
$ |
(3,275 |
) |
1) 3) |
|
|
|
|
|
|
|
|
|
|
|
$ |
2,885 |
|
1) |
|
$ |
2,885 |
|
|
Cost of goods sold (exclusive of expenses below) |
|
|
|
|
|
|
$ |
81 |
|
1) |
|
$ |
81 |
|
|
Selling, general administrative, and other expenses |
|
|
|
|
|
|
$ |
303 |
|
1) |
|
$ |
303 |
|
|
Provision for depreciation, depletion, and amortization |
|
Finance costs |
|
$ |
180 |
|
|
$ |
(37 |
) |
4) |
|
$ |
143 |
|
|
Interest expense |
Finance income |
|
$ |
(14 |
) |
|
$ |
14 |
|
5) |
|
|
|
|
|
|
Other income |
|
$ |
(111 |
) |
|
$ |
34 |
|
2) 3) 4) 5) |
|
$ |
(77) |
|
|
Other (income) expenses, net |
Share of profit of equity accounted investments |
|
$ |
5 |
|
|
$ |
(5 |
) |
2) |
|
|
|
|
|
|
Income tax expense |
|
$ |
106 |
|
|
|
|
|
|
$ |
106 |
|
|
(Benefit from) provision for income taxes |
|
The following reclassifications were made to AliGroup’s historical balance sheet to conform to Alcoa’s historical presentation:
BALANCE SHEET INFORMATION AS OF JUNE 30, 2026
U.S. dollars in millions
AliGroup Financial Statement Line |
|
AliGroup |
|
|
Reclassifications |
|
|
|
AliGroup |
|
|
Alcoa Financial Statement Line |
|||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|||
Current assets |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|||
Trade and other receivables |
|
$ |
547 |
|
|
$ |
(100 |
) |
1) |
|
$ |
447 |
|
|
Receivables from customers |
|
|
|
|
|
$ |
100 |
|
1) |
|
$ |
100 |
|
|
Other receivables |
|
Current tax assets |
|
$ |
22 |
|
|
$ |
(22 |
) |
2) |
|
|
|
|
|
|
Other assets |
|
$ |
12 |
|
|
$ |
22 |
|
2) |
|
$ |
34 |
|
|
Prepaid expenses and other current assets |
Noncurrent assets |
|
|
|
|
|
|
|
|
|
|
|
Noncurrent assets |
|||
Trade and other receivables |
|
$ |
83 |
|
|
$ |
(83 |
) |
3) |
|
|
|
|
|
|
Inventories |
|
$ |
28 |
|
|
$ |
(28 |
) |
3) |
|
|
|
|
|
|
Property, plant and equipment |
|
$ |
3,479 |
|
|
|
|
|
|
$ |
3,479 |
|
|
Properties, plants, and equipment, net |
|
Intangible assets |
|
$ |
24 |
|
|
$ |
(24 |
) |
3) |
|
|
|
|
|
|
Deferred tax assets |
|
$ |
161 |
|
|
|
|
|
|
$ |
161 |
|
|
Deferred income taxes |
|
Other assets |
|
$ |
8 |
|
|
$ |
135 |
|
3) |
|
$ |
143 |
|
|
Other noncurrent assets |
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|||
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|||
Trade and other payables |
|
$ |
480 |
|
|
$ |
(84 |
) |
4) 5) |
|
$ |
396 |
|
|
Accounts payable, trade |
|
|
|
|
|
$ |
115 |
|
5) |
|
$ |
115 |
|
|
Accrued compensation and retirement costs |
|
Interest bearing liabilities |
|
$ |
68 |
|
|
$ |
(68 |
) |
6) 7) |
|
|
|
|
|
|
Current tax payable |
|
$ |
20 |
|
|
|
|
|
|
$ |
20 |
|
|
Taxes, including income taxes |
|
Provisions |
|
$ |
121 |
|
|
$ |
(121 |
) |
5) 8) |
|
|
|
|
|
|
|
|
|
|
|
$ |
120 |
|
4) 7) 8) |
|
$ |
120 |
|
|
Other current liabilities |
|
|
|
|
|
|
$ |
38 |
|
6) |
|
$ |
38 |
|
|
Long-term debt due within one year |
|
Noncurrent liabilities |
|
|
|
|
|
|
|
|
|
|
|
Noncurrent liabilities |
|||
Interest bearing liabilities |
|
$ |
668 |
|
|
|
|
|
|
$ |
668 |
|
|
Long-term debt, less amount due within one year |
|
|
|
|
|
|
$ |
1,119 |
|
9) |
|
$ |
1,119 |
|
|
Asset retirement obligations |
|
Other financial liabilities |
|
$ |
22 |
|
|
$ |
(22 |
) |
10) |
|
|
|
|
|
|
Deferred tax liabilities |
|
$ |
165 |
|
|
|
|
|
|
$ |
165 |
|
|
Noncurrent income taxes |
|
Provisions |
|
$ |
1,132 |
|
|
$ |
(1,132 |
) |
9) 10) |
|
|
|
|
|
|
|
|
|
|
|
$ |
35 |
|
10) |
|
$ |
35 |
|
|
Other noncurrent liabilities and deferred credits |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
Equity |
|||
Parent company net investment |
|
$ |
2,525 |
|
|
|
|
|
|
$ |
2,525 |
|
|
Other equity |
|
NOTE 3—PURCHASE CONSIDERATION
Purchase consideration includes 17,008,960 shares of Alcoa common stock with a market value of $868 million (based on the closing price of $51.05 per share) as of September 2, 2026. A 10.0% increase or decrease in the Alcoa stock price would result in an approximate $87 million increase or decrease, respectively, in the purchase consideration.
Purchase consideration includes aggregate cash payments of approximately $3,193 million, including cash consideration of $3,100 million (subject to certain adjustments). In addition, Alcoa will pay a ticking fee, calculated at an annual rate of 5%, on the cash purchase price for the period from the South32 shareholder approval date through the Transaction closing date. Based on an assumed closing date and conditions as of June 30, 2026, the ticking fee is estimated at $90 million. Alcoa will also pay approximately $3 million of seller transaction costs related to transaction taxes.
Purchase consideration also includes a CVR of up to an aggregate $750 million. The pro forma condensed combined balance sheet reflects the estimated fair value of the CVR of $95 million as of June 30, 2026, consisting of $23 million in Other current liabilities and $72 million in Other noncurrent liabilities. The CVR is payable by Alcoa if the average price for alumina as quoted by the S&P Platts Alumina Index (specifically the Alumina FOB Australia index) or London Metal Exchange (LME) price exceeds the applicable strike price during any of four successive, annual periods, beginning July 1, 2026. The payment calculation is based on the excess of the applicable average price over the strike price and specified alumina and aluminum production volumes associated with the acquired assets. All, some or none of the CVR may be paid at the end of each of the four annual periods and will expire at the end of the fourth annual period. The fair value of the CVR was determined using key assumptions including forward LME and API prices and projected aluminum and alumina production.
(U.S. dollars in millions, except per-share data) |
|
|
|
|
Number of Alcoa common shares issued |
|
|
17,008,960 |
|
Closing price per share of Alcoa common stock on September 2, 2026 |
|
$ |
51.05 |
|
Estimated fair value of the Alcoa common shares issued |
|
$ |
868 |
|
Cash |
|
|
3,193 |
|
Contingent consideration |
|
|
95 |
|
Total Preliminary purchase consideration |
|
$ |
4,156 |
|
Purchase Price Allocation
The table below summarizes the preliminary allocation of the purchase price to the assets acquired and liabilities assumed of AliGroup for the purposes of the unaudited pro forma condensed combined financial information as if the Transaction had occurred on June 30, 2026 (U.S. dollars in millions):
Preliminary purchase price allocation |
|
|
|
|
Cash and cash equivalents |
|
$ |
104 |
|
Receivables from customers |
|
|
445 |
|
Other receivables |
|
|
96 |
|
Inventories |
|
|
808 |
|
Prepaid expenses and other current assets |
|
|
12 |
|
Properties, plants, and equipment, net |
|
|
4,282 |
|
Investments |
|
|
10 |
|
Other noncurrent assets |
|
|
159 |
|
Total assets |
|
$ |
5,916 |
|
Accounts payable, trade |
|
$ |
390 |
|
Accrued compensation and retirement costs |
|
|
115 |
|
Taxes, including income taxes |
|
|
20 |
|
Other current liabilities |
|
|
123 |
|
Long-term debt due within one year |
|
|
30 |
|
Long-term debt, less amount due within one year |
|
|
574 |
|
Asset retirement obligations |
|
|
397 |
|
Noncurrent income taxes |
|
|
177 |
|
Other noncurrent liabilities and deferred credits |
|
|
50 |
|
Total liabilities |
|
$ |
1,876 |
|
Goodwill |
|
$ |
116 |
|
NOTE 4 —ACQUISITION ADJUSTMENTS
AliGroup reports its combined historical financial statements in accordance with IFRS, which differs in certain material respects from U.S. GAAP. The acquisition adjustments include the alignment of AliGroup’s significant accounting policies under IFRS with Alcoa’s significant accounting policies under U.S. GAAP, adjustments to reflect pre-combination settlements between AliGroup and South32, and adjustments to reflect the preliminary application of acquisition accounting under ASC 805. Specifically, material adjustments related to leases and AROs necessary to reflect AliGroup’s historical audited and unaudited combined financial statements on a U.S. GAAP basis are included within the related acquisition accounting adjustments rather than presented separately as IFRS to GAAP adjustments, as the underlying balances are remeasured in connection with the application of acquisition accounting.
Further review may identify additional adjustments that could materially affect the unaudited pro forma condensed combined financial information.
The following adjustments remove the effects of transactions between Alcoa and AliGroup that will be eliminated subsequent to the closing date:
The increase in Cost of goods sold and corresponding adjustment to Other expenses (income), net of $4 million and $5 million for the six months ended June 30, 2026 and year ended December 31, 2025, respectively, reflects a reclassification of AliGroup’s equity loss to conform to Alcoa’s presentation of equity earnings from certain investments integral to its supply chain. The adjustment to Investments of $10 million represents the estimated fair value of AliGroup’s 33% equity interest in MRN as of June 30, 2026.
The adjustments reflect the recognition of leases in accordance with ASC 805 and the conformity of AliGroup’s historical lease accounting under IFRS to U.S. GAAP. Under IFRS, lessees apply a single model to all leases, while U.S. GAAP requires leases to be classified as either operating or finance leases. The following adjustments include a reclassification of operating lease liabilities under U.S. GAAP to conform with Alcoa’s presentation of operating leases. Under IFRS, the amortization of the right-of-use (ROU) asset is generally amortized on a straight-line basis and both the amortization and the accretion on the lease liability are presented based on their nature. Under GAAP, after initial recognition, for an operating lease, a lessee generally amortizes the ROU asset as a balancing amount that together with accretion on the lease liability generally produces straight-line total lease expense which is recognized as a single operating expense. The following table presents the adjustments to lease obligations and the related right-of-use (ROU) assets, and the increases or decreases to the corresponding historical financial statement line items (U.S. dollars in millions):
|
|
As of June 30, 2026 |
|
|
Six months ended June 30, 2026 |
|
|
Year ended December 31, 2025 |
|
|||
Properties, plants, and equipment, net |
|
$ |
142 |
|
|
|
|
|
|
|
||
Other current liabilities |
|
$ |
9 |
|
|
|
|
|
|
|
||
Long-term debt due within one year |
|
$ |
(8 |
) |
|
|
|
|
|
|
||
Long-term debt, less amount due within one year |
|
$ |
(9 |
) |
|
|
|
|
|
|
||
Other noncurrent liabilities and deferred credits |
|
$ |
37 |
|
|
|
|
|
|
|
||
Cost of goods sold |
|
|
|
|
$ |
6 |
|
|
$ |
12 |
|
|
Provision for depreciation, depletion, and amortization |
|
|
|
|
$ |
— |
|
|
$ |
4 |
|
|
Interest expense |
|
|
|
|
$ |
(5 |
) |
|
$ |
(5 |
) |
|
For leases with payments indexed to changes in consumer price indexes, the adjustment was calculated using the indexed lease payments in effect as of June 30, 2026. Such contractual index-based escalations resulted in higher minimum lease payments in effect as of June 30, 2026 as compared with AliGroup’s historical lease payments.
The decreases in Other current liabilities and AROs of $6 million and $722 million, respectively, reflects the fair value estimate of Asset retirement obligations as of June 30, 2026, on a discounted basis as required under U.S. GAAP. The adjustment also reflects differences between U.S. GAAP and IFRS related to the recognition of conditional AROs. The increase to Cost of goods sold by $4 million and $8 million for the six months ended June 30, 2026 and the year ended December 31, 2025, respectively, reflects accretion for the revised ARO estimate. The related decrease in Interest expense of $39 million and $68 million for the six months ended June 30, 2026 and the year ended December 31, 2025, respectively, eliminates AliGroup’s historical recognition of such accretion in interest expense.
The increase to Properties, plants and equipment of $89 million reflects the fair value of related asset retirement costs (ARO assets). As a result, the Provision for depreciation, depletion, and amortization decreased by $4 million and increased by $8 million for the six months ended June 30, 2026 and the year ended December 31, 2025, respectively.
The increase in Inventories of $93 million reflects the adjustment to recognize the fair value estimate as of June 30, 2026. As a result of the increase, there was an increase to Cost of goods sold of $93 million for the year ended December 31, 2025.
For the year ended December 31, 2025 the increases in Other expenses (income), net of $100 million relates to estimated non-recurring transaction taxes in Australia and the increase in Selling, general administrative and other expenses of $56 million relates to non-recurring transaction costs, including the bridge facility commitment fee through its termination. These costs are expected to be incurred subsequent to June 30, 2026. The adjustments reflect a corresponding decrease to Cash.
The increase in Properties, plants, and equipment, net by $572 million reflects the fair value estimate as of June 30, 2026, and a related decrease to the Provision for depreciation, depletion, and amortization of $16 million and $26 million for the six months ended June 30, 2026 and year ended December 31, 2025, respectively. A 10.0% increase or decrease in the fair value estimate of Properties, plants, and equipment, net would result in an approximate $23 million increase or decrease, respectively, in the depreciation.
The adjustment to increase Other noncurrent assets by $16 million reflects the fair value estimate of intangible assets (primarily customer relationship intangibles) as of June 30, 2026, and the related increase to the Provision for depreciation, depletion, and amortization of $2 million and $4 million for the six months ended June 30, 2026 and the year ended December 31, 2025, respectively.
The adjustment to decrease Cash by $18 million reflects the estimated settlement at Completion of cash management assets retained by South32 under the locked box mechanism. The adjustment is based on the cash management position as of June 30, 2026 and may change materially based on the applicable balances at Completion.
The decrease in Prepaid expenses and other current assets of $22 million reflects the elimination of a South32 consolidated tax group asset.
The decrease in Long-term debt, less amounts due within one year of $85 million reflects the elimination of a payable to South32. The corresponding interest expense was also eliminated, resulting in decreases in Interest expense of $4 million and $15 million for the six months ended June 30, 2026 and the year ended December 31, 2025, respectively.
Noncurrent income taxes reflects a decrease of $95 million to eliminate the deferred tax liability recognized by AliGroup related to a Brazilian corporate income tax deferral associated with the reinvestment of capital. Under Alcoa’s accounting policy, deferred taxes are not recognized for this temporary difference because Alcoa does not expect the related earnings or reinvested amounts to reverse in a manner that would result in the payment of the deferred tax and, therefore, the recognition criteria for a deferred tax liability are not met.
Additionally, deferred income taxes have been recognized based on the pro forma adjustments to identifiable assets acquired and liabilities assumed of AliGroup, which resulted in a decrease to Deferred income taxes of $161 million and an increase to Noncurrent income taxes of $107 million.
The estimated income tax expense impact of the pro forma adjustments (except for the impact of certain transaction costs for which no tax benefit is expected due to a valuation allowance) has been recognized based upon the applicable tax rates on a jurisdictional basis.
The adjustments reflect the estimated consideration to acquire AliGroup as further described in Note 3.
Goodwill is calculated as the difference between the purchase consideration and the fair values assigned to the identifiable tangible and intangible assets acquired and liabilities assumed of AliGroup. The fair value of assets acquired and liabilities assumed is preliminary and will be finalized following completion of the Transaction. Goodwill of $116 million is based on the preliminary purchase price allocation, and may increase or decrease based on the final purchase price allocation. Goodwill recorded in connection with the acquisition is not deductible for income tax purposes.
The adjustments reflect the elimination of AliGroup’s historical Parent company net investment of $2,525 million and the issuance of 17,008,960 shares of Alcoa Common stock with a fair value of $868 million as part of the Purchase Consideration, and transaction expenses of $156 million.
NOTE 5—FINANCING ADJUSTMENTS
The adjustment reflects the issuance of the notes offered hereby at an assumed $1,300 million aggregate principal amount of senior notes due 2034 by Alumina Pty (at an assumed interest rate of 6.75%) and an assumed $1,300 million aggregate principal amount of senior notes due 2036 by ANHBV (at an assumed interest rate of 7.00%), to be used, together with cash on hand, to fund the Cash Consideration payable at Completion and to pay related fees and expenses. The adjustment to Long-term debt, less amount due within one year of $2,561 million reflects the proceeds from the issuance of the notes net of issuance costs and other costs to complete the financing. The adjustment to Interest expense reflects the amortization of debt issuance costs over the respective terms of the notes and related interest expense. The actual principal amount, maturity and interest rate for each of the respective notes described above may vary from the assumptions utilized for purposes of the pro forma financial information. For example, a 12.5 basis point change in the assumed interest rate would increase or decrease annual interest expense by approximately $3 million.
The adjustment to the Provision for income taxes reflects the estimated tax effect of the financing and other adjustments for the applicable jurisdictions.
NOTE 6—EARNINGS PER SHARE
The unaudited pro forma combined basic and diluted earnings per share calculations reflect the issuance of 17,008,960 shares of Alcoa common stock to South32 as part of the consideration for the Transaction, calculated as if the shares were outstanding from the beginning of the period presented.
CERTAIN DEFINITIONS
“Alcoa” means Alcoa Corporation.
“Alcoa CDIs” means CHESS Depositary Interests, each representing beneficial ownership (but not legal title) in one share of Alcoa common stock.
“AliGroup” means each of South32 Aluminium (RAA) Pty Ltd and South32 Aluminium (Worsley) Pty Ltd (together, the Australian Assets Sale Entities), South32 Minerals SA (the Brazilian Assets Sale Entity) and each of South32 Aluminium SA (Pty) Ltd and Hillside Aluminium (Pty) Limited (together, the South African Assets Sale Entities and, collectively with the Australian Assets Sale Entities and the Brazilian Assets Sale Entity, the Sale Entities), together with each of their respective subsidiaries.
“Alumina Pty” means Alumina Pty Ltd (ABN 85 004 820 419), a proprietary company limited by shares incorporated in Australia and registered in Victoria, Australia.
“ANHBV” means Alcoa Nederland Holding B.V., a private company with limited liability incorporated under the laws of The Netherlands.
“Annual Contingent Consideration Period” means each of the four successive, annual periods commencing on July 1, 2026 during which Contingent Consideration Payments may become payable.
“Completion” means completion of the Transaction in accordance with the Transaction Agreement.
“Completion Date” means the date on which Completion occurs.
“Company” means Alcoa Corporation.
“Contingent Consideration Payments” means the payments of up to an aggregate $750 million in cash payable by Alcoa to South32 contingent on average alumina and aluminum prices exceeding their respective agreed strike prices for each Annual Contingent Consideration Period, subject to the terms and conditions set forth in the Transaction Agreement.
“CVR” means the contingent value right pursuant to which Alcoa has agreed to pay South32 the Contingent Consideration Payments.
“Disposal” means the disposal of the businesses and activities carried out by the Sale Entities by South32 to Alcoa.
“IFRS” means the International Financial Reporting Standards as issued by the International Accounting Standards Board.
“Leakage” means, as defined in the Transaction Agreement, certain value transfers from AliGroup to South32 or its affiliates (other than AliGroup) during the period from (but excluding) the Locked Box Date to (and including) the Completion Date, including dividends, distributions, payments in respect of share or loan capital, dispositions of assets not at fair market value, assumptions or guarantees of liabilities, waivers of amounts owed, transaction costs, certain interest payments and related tax liabilities, in each case excluding permitted leakage as specified in the Transaction Agreement.
“Locked Box Date” means March 31, 2026.
“MRN” means Mineração Rio do Norte S.A.
“Notified Leakage” means Leakage known by South32 to have occurred (or that is expected to occur) between the Locked Box Date and Completion, by which amount the cash consideration payable at Completion is reduced.
“Parent” means, with respect to AliGroup, South32.
“Purchase Consideration” means the aggregate consideration payable by Alcoa to acquire AliGroup, consisting of Cash Consideration, shares of Alcoa common stock (which may, wholly or in part, be delivered in the form of Alcoa CDIs) and the CVR.
“SEC” means the United States Securities and Exchange Commission.
“South32” means South32 Limited, an Australian public company limited by shares.
“South32 Transaction Meeting” means a general meeting of South32 shareholders to approve the Disposal.
“Transaction” means the transactions contemplated by the Transaction Agreement, including the sale of all of the issued share capital of the Australian Assets Sale Entities, 100% of the issued share capital of the Brazilian Assets Sale Entity and all of the issued share capital of the South African Assets Sale Entities by South32 to Alcoa.
“Transaction Agreement” means the Umbrella Implementation Deed, dated as of June 30, 2026, by and among Alcoa, KZN Investments Australia Pty Ltd, Alcoa do Brasil Indústria e Comércio Ltda. and APL Investments (Pty) Ltd (collectively, the Buying Entities), South32 and each of South32 Australia Investment 3 Pty Ltd, South32 Aluminium (Holdings) Pty Ltd, South32 (BMSA) Pty Ltd (collectively, the Australian Assets Sellers and the Brazilian Assets Sellers) and South32 SA Holdings (Pty) Ltd (the South African Assets Seller and, together with the Australian Assets Sellers and the Brazilian Assets Sellers, the Selling Entities).
“U.S. GAAP” means U.S. generally accepted accounting principles.