Notes to Unaudited Condensed Consolidated Financial Statements
NOTE 1 - BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
The accompanying
unaudited condensed consolidated financial statements
have been prepared in accordance with SEC rules and regulations and, in the opinion of management, include all adjustments (consisting of normal recurring adjustments) necessary to present fairly, the financial position, results of operations, comprehensive income and cash flows for the periods presented. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Management bases its estimates on various assumptions and historical experience, which are believed to be reasonable; however, due to the inherent nature of estimates, actual results may differ significantly due to changed conditions or assumptions. The results of operations for the
three and six months ended
June 30, 2016
are not necessarily indicative of results to be expected for the year ending
December 31, 2016
or any other future period. These
unaudited condensed consolidated financial statements
should be read in conjunction with the financial statements and notes included in our Annual Report on Form 10-K for the year ended
December 31, 2015
.
As more fully described in the Form 10-K for the year ended
December 31, 2015
, in January 2015, we announced that the Bloom Lake Group commenced CCAA proceedings (the "Bloom Filing") with the Quebec Superior Court (Commercial Division) in Montreal (the "Montreal Court"). Effective January 27, 2015, following the Bloom Filing, we deconsolidated the Bloom Lake Group and certain other wholly-owned subsidiaries comprising substantially all of our Canadian operations. Additionally, on May 20, 2015, the Wabush Group commenced CCAA proceedings (the "Wabush Filing") in the Montreal Court, which resulted in the deconsolidation of the remaining Wabush Group entities that were not previously deconsolidated. Financial results prior to the respective deconsolidations of the Bloom Lake and Wabush Groups and subsequent expenses directly associated with the Canadian Entities are included in our financial statements and classified within discontinued operations.
Also, for the majority of 2015, we operated
two
metallurgical coal operations in Alabama and West Virginia. In December 2015, we completed the sale of these
two
metallurgical coal operations, which marked our exit from the coal business. As of March 31, 2015, management determined that our North American Coal operating segment met the criteria to be classified as held for sale under
ASC 205, Presentation of Financial Statements
. As such, all presented North American Coal operating segment results are included and classified within discontinued operations in our financial statements.
Refer to NOTE 14 - DISCONTINUED OPERATIONS for further discussion of the Eastern Canadian Iron Ore and North American Coal segment's discontinued operations.
We report our results from continuing operations in two reportable segments: U.S. Iron Ore and Asia Pacific Iron Ore.
Basis of Consolidation
The
unaudited condensed consolidated financial statements
include our accounts and the accounts of our wholly-owned and majority-owned subsidiaries, including the following operations as of
June 30, 2016
:
|
|
|
|
|
|
|
|
|
|
Name
|
|
Location
|
|
Ownership Interest
|
|
Operation
|
|
Status of Operations
|
Northshore
|
|
Minnesota
|
|
100.0%
|
|
Iron Ore
|
|
Active
|
United Taconite
|
|
Minnesota
|
|
100.0%
|
|
Iron Ore
|
|
Active
|
Tilden
|
|
Michigan
|
|
85.0%
|
|
Iron Ore
|
|
Active
|
Empire
|
|
Michigan
|
|
79.0%
|
|
Iron Ore
|
|
Active
|
Koolyanobbing
|
|
Western Australia
|
|
100.0%
|
|
Iron Ore
|
|
Active
|
Intercompany transactions and balances are eliminated upon consolidation.
Equity Method Investments
Our
23 percent
ownership interest in Hibbing is recorded as an equity method investment. As of
June 30, 2016
and
December 31, 2015
, our investment in Hibbing was
$3.7 million
and
$2.4 million
, respectively, classified as
Other liabilities
in the
Statements of Unaudited Condensed Consolidated Financial Position
.
Foreign Currency
Our financial statements are prepared with the U.S. dollar as the reporting currency. The functional currency of our Australian subsidiaries is the Australian dollar. The functional currency of all other international subsidiaries is the U.S. dollar. The financial statements of international subsidiaries are translated into U.S. dollars using the exchange rate at each balance sheet date for assets and liabilities and a weighted average exchange rate for each period for revenues, expenses, gains and losses. Where the local currency is the functional currency, translation adjustments are recorded as
Accumulated other comprehensive loss
. Income taxes generally are not provided for foreign currency translation adjustments. To the extent that monetary assets and liabilities, inclusive of intercompany notes, are recorded in a currency other than the functional currency, these amounts are remeasured each reporting period, with the resulting gain or loss being recorded in the
Statements of Unaudited Condensed Consolidated Operations
. Transaction gains and losses resulting from remeasurement of short-term intercompany loans are included in
Miscellaneous - net
in our
Statements of Unaudited Condensed Consolidated Operations
.
For the three and six months ended
June 30, 2016
, we incurred a net gain of
$0.2 million
and a net loss of
$0.9 million
, respectively, from the impact of transaction gains and losses resulting from remeasurement. Of these amounts, for the three months ended
June 30, 2016
, gains of
$0.5 million
and losses of
$0.2 million
and for the six months ended
June 30, 2016
, gains of
$1.5 million
and losses of
$2.6 million
resulted from remeasurement of cash and cash equivalents and remeasurement of certain obligations, respectively.
For the three and six months ended
June 30, 2015
, net losses of
$0.8 million
and gains of
$12.7 million
, respectively, related to the impact of transaction gains and losses resulting from remeasurement. Of these amounts, for the three months ended
June 30, 2015
, losses of
$0.7 million
resulted from remeasurement of cash and cash equivalents, respectively. Additionally, of these amounts for the six months ended
June 30, 2015
, gains of
$12.4 million
and
$0.7 million
resulted from remeasurement of short-term intercompany loans and cash and cash equivalents, respectively.
Significant Accounting Policies
A detailed description of our significant accounting policies can be found in the audited financial statements for the fiscal year ended
December 31, 2015
included in our Annual Report on Form 10-K filed with the SEC. There have been no material changes in our significant accounting policies and estimates from those disclosed therein.
Recent Accounting Pronouncements
Issued and Not Effective
In February 2016, the FASB issued ASU No. 2016-02, Leases. The new standard requires recognition of lease assets and lease liabilities for leases previously classified as operating leases. The guidance is effective for fiscal years beginning after December 15, 2018. We are currently reviewing the guidance and assessing the potential impact on our consolidated financial statements.
In March 2016, the FASB issued ASU No. 2016-09, Stock Compensation - Improvements to Employee Share-Based Payment Accounting. The new standard is intended to simplify several aspects of the accounting for share-based payment award transactions. The guidance is effective for fiscal years beginning after December 15, 2016, and early adoption is permitted. We are currently reviewing the guidance and assessing the potential impact on our consolidated financial statements.
NOTE 2 - SEGMENT REPORTING
Our continuing operations are organized and managed according to geographic location: U.S. Iron Ore and Asia Pacific Iron Ore. The U.S. Iron Ore segment is comprised of our interests in
five
U.S. mines that provide iron ore to the integrated steel industry. The Asia Pacific Iron Ore segment is located in Western Australia and provides iron ore to the seaborne market for Asian steel producers. There were no intersegment revenues in the first half of 2016 or 2015.
We have historically evaluated segment performance based on sales margin, defined as revenues less cost of goods sold, and operating expenses identifiable to each segment. Additionally,
we evaluate segment performance based on the key indicators of EBITDA, defined as net income (loss) before interest, income taxes, depreciation, depletion and
amortization, and Adjusted EBITDA, defined as EBITDA excluding certain items such as impacts of discontinued operations, extinguishment/restructuring of debt, severance and contractor termination costs, foreign currency remeasurement, and intersegment corporate allocations of SG&A costs. These measures allow management and investors to focus on our ability to service our debt, as well as, illustrate how the business and each operating segment is performing. Additionally, EBITDA and Adjusted EBITDA assist management and investors in their analysis and forecasting as these measures approximate the cash flows associated with operational earnings.
The following tables present a summary of our reportable segments for the
three and six months ended
June 30, 2016
and
2015
, including a reconciliation of segment sales margin to
Income from Continuing Operations Before Income Taxes
and a reconciliation of
Net Income (Loss)
to EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Revenues from product sales and services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Iron Ore
|
$
|
361.7
|
|
|
73
|
%
|
|
$
|
369.7
|
|
|
74
|
%
|
|
$
|
547.2
|
|
|
68
|
%
|
|
$
|
681.5
|
|
|
72
|
%
|
Asia Pacific Iron Ore
|
134.5
|
|
|
27
|
%
|
|
128.4
|
|
|
26
|
%
|
|
254.5
|
|
|
32
|
%
|
|
262.6
|
|
|
28
|
%
|
Total revenues from product sales and services
|
$
|
496.2
|
|
|
100
|
%
|
|
$
|
498.1
|
|
|
100
|
%
|
|
$
|
801.7
|
|
|
100
|
%
|
|
$
|
944.1
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Iron Ore
|
$
|
70.0
|
|
|
|
|
$
|
49.0
|
|
|
|
|
$
|
83.2
|
|
|
|
|
$
|
129.0
|
|
|
|
Asia Pacific Iron Ore
|
21.5
|
|
|
|
|
8.3
|
|
|
|
|
39.2
|
|
|
|
|
9.1
|
|
|
|
Sales margin
|
91.5
|
|
|
|
|
57.3
|
|
|
|
|
122.4
|
|
|
|
|
138.1
|
|
|
|
Other operating expense
|
(16.8
|
)
|
|
|
|
(31.6
|
)
|
|
|
|
(48.0
|
)
|
|
|
|
(40.5
|
)
|
|
|
Other income (expense)
|
(46.9
|
)
|
|
|
|
(65.7
|
)
|
|
|
|
75.2
|
|
|
|
|
204.3
|
|
|
|
Income (loss) from continuing operations before income taxes
|
$
|
27.8
|
|
|
|
|
$
|
(40.0
|
)
|
|
|
|
$
|
149.6
|
|
|
|
|
$
|
301.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net Income (Loss)
|
$
|
29.5
|
|
|
$
|
65.2
|
|
|
$
|
146.3
|
|
|
$
|
(696.5
|
)
|
Less:
|
|
|
|
|
|
|
|
Interest expense, net
|
(50.7
|
)
|
|
(64.3
|
)
|
|
(107.5
|
)
|
|
(108.5
|
)
|
Income tax benefit (expense)
|
2.1
|
|
|
2.9
|
|
|
(5.4
|
)
|
|
(172.1
|
)
|
Depreciation, depletion and amortization
|
(26.9
|
)
|
|
(30.5
|
)
|
|
(62.1
|
)
|
|
(63.5
|
)
|
EBITDA
|
$
|
105.0
|
|
|
$
|
157.1
|
|
|
$
|
321.3
|
|
|
$
|
(352.4
|
)
|
Less:
|
|
|
|
|
|
|
|
Impact of discontinued operations
|
(0.4
|
)
|
|
103.0
|
|
|
2.1
|
|
|
(821.1
|
)
|
Gain on extinguishment/restructuring of debt
|
3.6
|
|
|
—
|
|
|
182.4
|
|
|
313.7
|
|
Severance and contractor termination costs
|
—
|
|
|
(10.0
|
)
|
|
(0.1
|
)
|
|
(11.6
|
)
|
Foreign exchange remeasurement
|
0.2
|
|
|
(0.8
|
)
|
|
(0.9
|
)
|
|
12.7
|
|
Adjusted EBITDA
|
$
|
101.6
|
|
|
$
|
64.9
|
|
|
$
|
137.8
|
|
|
$
|
153.9
|
|
|
|
|
|
|
|
|
|
EBITDA:
|
|
|
|
|
|
|
|
U.S. Iron Ore
|
$
|
94.1
|
|
|
$
|
68.8
|
|
|
$
|
135.5
|
|
|
$
|
170.4
|
|
Asia Pacific Iron Ore
|
26.1
|
|
|
9.6
|
|
|
48.4
|
|
|
27.6
|
|
Other
|
(15.2
|
)
|
|
78.7
|
|
|
137.4
|
|
|
(550.4
|
)
|
Total EBITDA
|
$
|
105.0
|
|
|
$
|
157.1
|
|
|
$
|
321.3
|
|
|
$
|
(352.4
|
)
|
|
|
|
|
|
|
|
|
Adjusted EBITDA:
|
|
|
|
|
|
|
|
U.S. Iron Ore
|
$
|
97.2
|
|
|
$
|
77.2
|
|
|
$
|
143.3
|
|
|
$
|
182.3
|
|
Asia Pacific Iron Ore
|
26.5
|
|
|
17.4
|
|
|
49.5
|
|
|
23.1
|
|
Other
|
(22.1
|
)
|
|
(29.7
|
)
|
|
(55.0
|
)
|
|
(51.5
|
)
|
Total Adjusted EBITDA
|
$
|
101.6
|
|
|
$
|
64.9
|
|
|
$
|
137.8
|
|
|
$
|
153.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Depreciation, depletion and amortization:
|
|
|
|
|
|
|
|
U.S. Iron Ore
|
$
|
19.4
|
|
|
$
|
22.0
|
|
|
$
|
46.3
|
|
|
$
|
43.7
|
|
Asia Pacific Iron Ore
|
6.1
|
|
|
6.7
|
|
|
12.9
|
|
|
13.0
|
|
Other
|
1.4
|
|
|
1.8
|
|
|
2.9
|
|
|
3.6
|
|
Total depreciation, depletion and amortization
|
$
|
26.9
|
|
|
$
|
30.5
|
|
|
$
|
62.1
|
|
|
$
|
60.3
|
|
|
|
|
|
|
|
|
|
Capital additions
1
:
|
|
|
|
|
|
|
|
U.S. Iron Ore
|
$
|
9.2
|
|
|
$
|
11.3
|
|
|
$
|
13.7
|
|
|
$
|
20.8
|
|
Asia Pacific Iron Ore
|
—
|
|
|
1.1
|
|
|
—
|
|
|
4.5
|
|
Other
|
2.1
|
|
|
3.2
|
|
|
4.4
|
|
|
3.6
|
|
Total capital additions
|
$
|
11.3
|
|
|
$
|
15.6
|
|
|
$
|
18.1
|
|
|
$
|
28.9
|
|
1
Includes capital lease additions and non-cash accruals. Refer to
NOTE 17 - CASH FLOW INFORMATION
.
A summary of assets by segment is as follows:
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
June 30,
2016
|
|
December 31,
2015
|
Assets:
|
|
|
|
U.S. Iron Ore
|
$
|
1,510.3
|
|
|
$
|
1,476.4
|
|
Asia Pacific Iron Ore
|
166.4
|
|
|
202.5
|
|
Total segment assets
|
1,676.7
|
|
|
1,678.9
|
|
Corporate
|
174.3
|
|
|
441.7
|
|
Assets of Discontinued Operations
|
—
|
|
|
14.9
|
|
Total assets
|
$
|
1,851.0
|
|
|
$
|
2,135.5
|
|
NOTE 3 - INVENTORIES
The following table presents the detail of our
Inventories
in the
Statements of Unaudited Condensed Consolidated Financial Position
as of
June 30, 2016
and December 31,
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
June 30, 2016
|
|
December 31, 2015
|
Segment
|
Finished Goods
|
|
Work-in Process
|
|
Total Inventory
|
|
Finished Goods
|
|
Work-in
Process
|
|
Total
Inventory
|
U.S. Iron Ore
|
$
|
309.9
|
|
|
$
|
26.7
|
|
|
$
|
336.6
|
|
|
$
|
252.3
|
|
|
$
|
11.7
|
|
|
$
|
264.0
|
|
Asia Pacific Iron Ore
|
13.6
|
|
|
41.0
|
|
|
54.6
|
|
|
20.8
|
|
|
44.8
|
|
|
65.6
|
|
Total
|
$
|
323.5
|
|
|
$
|
67.7
|
|
|
$
|
391.2
|
|
|
$
|
273.1
|
|
|
$
|
56.5
|
|
|
$
|
329.6
|
|
NOTE 4 - PROPERTY, PLANT AND EQUIPMENT
The following table indicates the value of each of the major classes of our consolidated depreciable assets as of
June 30, 2016
and
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
June 30,
2016
|
|
December 31,
2015
|
Land rights and mineral rights
|
$
|
500.5
|
|
|
$
|
500.5
|
|
Office and information technology
|
64.2
|
|
|
71.0
|
|
Buildings
|
60.5
|
|
|
60.4
|
|
Mining equipment
|
596.8
|
|
|
594.0
|
|
Processing equipment
|
519.3
|
|
|
516.8
|
|
Electric power facilities
|
49.4
|
|
|
46.4
|
|
Land improvements
|
24.8
|
|
|
24.8
|
|
Asset retirement obligation
|
67.1
|
|
|
87.9
|
|
Other
|
28.0
|
|
|
28.2
|
|
Construction in-progress
|
43.3
|
|
|
40.3
|
|
|
1,953.9
|
|
|
1,970.3
|
|
Allowance for depreciation and depletion
|
(960.8
|
)
|
|
(911.3
|
)
|
|
$
|
993.1
|
|
|
$
|
1,059.0
|
|
We recorded depreciation and depletion expense of
$25.7 million
and
$59.5 million
in the
Statements of Unaudited Condensed Consolidated Operations
for the
three and six months ended
June 30, 2016
, respectively. This compares with depreciation and depletion expense of $
29.5 million
and $
58.2 million
for the
three and six months ended
and
June 30, 2015
, respectively.
NOTE 5 - DEBT AND CREDIT FACILITIES
The following represents a summary of our long-term debt as of
June 30, 2016
and
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in Millions)
|
|
June 30, 2016
|
|
Debt Instrument
|
|
Annual Effective Interest Rate
|
|
Total Principal Amount
|
|
Debt Issuance Costs
|
|
Undiscounted Interest/(Unamortized Discounts)
|
|
Total Debt
|
|
$700 Million 4.875% 2021 Senior Notes
|
|
4.89%
|
|
$
|
336.2
|
|
|
$
|
(1.3
|
)
|
|
$
|
(0.2
|
)
|
|
$
|
334.7
|
|
(1)
|
$1.3 Billion Senior Notes:
|
|
|
|
|
|
|
|
|
|
|
|
$500 Million 4.80% 2020 Senior Notes
|
|
4.83%
|
|
249.3
|
|
|
(0.8
|
)
|
|
(0.2
|
)
|
|
248.3
|
|
(2)
|
$800 Million 6.25% 2040 Senior Notes
|
|
6.34%
|
|
298.4
|
|
|
(2.5
|
)
|
|
(3.5
|
)
|
|
292.4
|
|
(3)
|
$400 Million 5.90% 2020 Senior Notes
|
|
5.98%
|
|
225.6
|
|
|
(0.7
|
)
|
|
(0.6
|
)
|
|
224.3
|
|
(4)
|
$500 Million 3.95% 2018 Senior Notes
|
|
6.15%
|
|
283.6
|
|
|
(0.6
|
)
|
|
(0.8
|
)
|
|
282.2
|
|
(5)
|
$540 Million 8.25% 2020 First Lien Notes
|
|
9.97%
|
|
540.0
|
|
|
(9.2
|
)
|
|
(29.0
|
)
|
|
501.8
|
|
|
$218.5 Million 8.00% 2020 1.5 Lien Notes
|
|
N/A
|
|
218.5
|
|
|
—
|
|
|
74.3
|
|
|
292.8
|
|
(6)
|
$544.2 Million 7.75% 2020 Second Lien Notes
|
|
15.55%
|
|
430.1
|
|
|
(6.6
|
)
|
|
(94.9
|
)
|
|
328.6
|
|
(7)
|
$550 Million ABL Facility:
|
|
|
|
|
|
|
|
|
|
|
|
ABL Facility
|
|
N/A
|
|
550.0
|
|
|
N/A
|
|
|
N/A
|
|
|
—
|
|
(8)
|
Fair Value Adjustment to Interest Rate Hedge
|
|
|
|
|
|
|
|
|
|
2.1
|
|
|
Total debt
|
|
|
|
$
|
3,131.7
|
|
|
|
|
|
|
$
|
2,507.2
|
|
|
Less: Current portion
|
|
|
|
|
|
|
|
|
|
17.5
|
|
|
Long-term debt
|
|
|
|
|
|
|
|
|
|
$
|
2,489.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in Millions)
|
|
December 31, 2015
|
|
Debt Instrument
|
|
Annual Effective Interest Rate
|
|
Total Principal Amount
|
|
Debt Issuance Costs
|
|
Unamortized Discounts
|
|
Total Debt
|
|
$700 Million 4.875% 2021 Senior Notes
|
|
4.89%
|
|
$
|
412.5
|
|
|
$
|
(1.7
|
)
|
|
$
|
(0.2
|
)
|
|
$
|
410.6
|
|
|
$1.3 Billion Senior Notes:
|
|
|
|
|
|
|
|
|
|
|
|
$500 Million 4.80% 2020 Senior Notes
|
|
4.83%
|
|
306.7
|
|
|
(1.1
|
)
|
|
(0.4
|
)
|
|
305.2
|
|
|
$800 Million 6.25% 2040 Senior Notes
|
|
6.34%
|
|
492.8
|
|
|
(4.3
|
)
|
|
(5.8
|
)
|
|
482.7
|
|
|
$400 Million 5.90% 2020 Senior Notes
|
|
5.98%
|
|
290.8
|
|
|
(1.1
|
)
|
|
(0.8
|
)
|
|
288.9
|
|
|
$500 Million 3.95% 2018 Senior Notes
|
|
6.30%
|
|
311.2
|
|
|
(0.9
|
)
|
|
(1.2
|
)
|
|
309.1
|
|
|
$540 Million 8.25% 2020 First Lien Notes
|
|
9.97%
|
|
540.0
|
|
|
(10.5
|
)
|
|
(32.1
|
)
|
|
497.4
|
|
|
$544.2 Million 7.75% 2020 Second Lien Notes
|
|
15.55%
|
|
544.2
|
|
|
(9.5
|
)
|
|
(131.5
|
)
|
|
403.2
|
|
|
$550 Million ABL Facility:
|
|
|
|
|
|
|
|
|
|
|
|
ABL Facility
|
|
N/A
|
|
550.0
|
|
|
N/A
|
|
|
N/A
|
|
|
—
|
|
(9)
|
Fair Value Adjustment to Interest Rate Hedge
|
|
|
|
|
|
|
|
|
|
2.3
|
|
|
Total debt
|
|
|
|
$
|
3,448.2
|
|
|
|
|
|
|
$
|
2,699.4
|
|
|
|
|
(1)
|
On March 2, 2016, we exchanged as part of an exchange offer
$76.3 million
of the
4.875 percent
senior notes for
$30.5 million
of the
8.00 percent
1.5 lien notes that are recorded at a carrying value of
$40.9 million
, including undiscounted interest payments as of
June 30, 2016
.
|
|
|
(2)
|
On March 2, 2016, we exchanged as part of an exchange offer
$44.7 million
of the
4.80 percent
senior notes for
$17.9 million
of the
8.00 percent
1.5 lien notes that are recorded at a carrying value of
$23.9 million
, including undiscounted interest payments as of
June 30, 2016
. Additionally, during the second quarter of 2016 we entered into a debt for equity exchange; see
NOTE 15 - CAPITAL STOCK
for further discussion of this transaction.
|
|
|
(3)
|
On March 2, 2016, we exchanged as part of an exchange offer
$194.4 million
of the
6.25 percent
senior notes for
$75.8 million
of the
8.00 percent
1.5 lien notes that are recorded at a carrying value of
$101.5 million
, including undiscounted interest payments as of
June 30, 2016
.
|
|
|
(4)
|
On March 2, 2016, we exchanged as part of an exchange offer
$65.1 million
of the
5.90 percent
senior notes for
$26.0 million
of the
8.00 percent
1.5 lien notes that are recorded at a carrying value of
$34.9 million
, including undiscounted interest payments as of
June 30, 2016
.
|
|
|
(5)
|
On March 2, 2016, we exchanged as part of an exchange offer
$17.6 million
of the
3.95 percent
senior notes for
$11.4 million
of the
8.00 percent
1.5 lien notes that are recorded at a carrying value of
$15.3 million
, including undiscounted interest payments as of
June 30, 2016
. Additionally, during the first quarter of 2016 we entered into a debt for equity exchange; see
NOTE 15 - CAPITAL STOCK
for further discussion of this transaction.
|
|
|
(6)
|
See the section entitled "
$218.5 million
8.00 percent
2020 Senior Secured 1.5 Lien Notes - 2016 Exchange Offers"
below for further discussion related to this instrument. As of
June 30, 2016
,
$17.5 million
of the undiscounted interest is recorded as current and classified as
Other current liabilities
in the Statements of Unaudited Condensed Consolidated Financial Position.
|
|
|
(7)
|
On March 2, 2016, we exchanged as part of an exchange offer
$114.1 million
of the
7.75 percent
senior notes for
$57.0 million
of the
8.00 percent
1.5 lien notes that are recorded at a carrying value of
$76.3 million
, including undiscounted interest payments as of
June 30, 2016
.
|
|
|
(8)
|
As of
June 30, 2016
,
no
loans were drawn under the ABL Facility and we had total availability of
$425.6 million
as a result of borrowing base limitations. As of
June 30, 2016
, the principal amount of letter of credit obligations totaled
$112.8 million
, thereby further reducing available borrowing capacity on our ABL Facility to
$312.8 million
.
|
|
|
(9)
|
As of
December 31, 2015
,
no
loans were drawn under the ABL Facility and we had total availability of
$366.0 million
as a result of borrowing base limitations. As of
December 31, 2015
, the principal amount of letter of credit obligations totaled
$186.3 million
and commodity hedge obligations totaled
$0.5 million
, thereby further reducing available borrowing capacity on our ABL Facility to
$179.2 million
.
|
$218.5 million 8.00 percent 2020 Senior Secured 1.5 Lien Notes - 2016 Exchange Offers
On March 2, 2016, we entered into an indenture among the Company, the guarantors party thereto and U.S. Bank National Association, as trustee and notes collateral agent, relating to our issuance of
$218.5 million
aggregate principal amount of
8.00 percent
1.5 Lien Senior Secured Notes due 2020 (the “1.5 Lien Notes”). The 1.5 Lien Notes were issued on March 2, 2016 in exchange offers for certain of our existing senior notes.
The 1.5 Lien Notes bear interest at a rate of
8.00 percent
per annum. Interest on the 1.5 Lien Notes is payable semi-annually in arrears on March 31 and September 30 of each year, commencing on September 30, 2016. The 1.5 Lien Notes mature on September 30, 2020 and are secured senior obligations of the Company.
The 1.5 Lien Notes are jointly and severally and fully and unconditionally guaranteed on a senior secured basis by substantially all of our material U.S. subsidiaries and are secured (subject in each case to certain exceptions and permitted liens) on (i) a junior first-priority basis by substantially all of our U.S. assets, other than the ABL collateral (the "Notes Collateral"), which secures the
8.25 percent
senior first lien notes due 2020 (the "First Lien Notes") obligations on a senior first-priority basis, the
7.75 percent
senior second lien notes due 2020 (the "Second Lien Notes") obligations on a second-priority basis and the ABL Facility obligations on a third-priority basis, and (ii) a junior second-priority basis by our ABL collateral, which secures our ABL obligations on a first-priority basis, the First Lien Notes obligations on a senior second-priority basis and the Second Lien Notes obligations on a third-priority basis.
The terms of the 1.5 Lien Notes are governed by the 1.5 Lien Notes indenture. The 1.5 Lien Notes indenture contains customary covenants that, among other things, limit our ability to incur certain secured indebtedness, create
liens on principal property and the capital stock or debt of a subsidiary that owns a principal property, use proceeds of dispositions of collateral, enter into certain sale and leaseback transactions, merge or consolidate with another company and transfer or sell all or substantially all of our assets. Upon the occurrence of a “change of control triggering event,” as defined in the 1.5 Lien Notes indenture, we are required to offer to repurchase the 1.5 Lien Notes at
101 percent
of the aggregate principal amount thereof, plus any accrued and unpaid interest, if any, to, but excluding, the repurchase date.
We may redeem any of the 1.5 Lien Notes beginning on September 30, 2017. The initial redemption price is
104 percent
of their principal amount, plus accrued and unpaid interest, if any, to, but excluding, the redemption date. The redemption price will decline after September 30, 2017 and will be
100 percent
of its principal amount, plus accrued interest, beginning on September 30, 2019. We may also redeem some or all of the 1.5 Lien Notes at any time and from time to time prior to September 30, 2017 at a price equal to
100 percent
of the principal amount thereof plus a “make-whole” premium, plus accrued and unpaid interest, if any, to, but excluding, the redemption date. In addition, at any time and from time to time on or prior to September 30, 2017, we may redeem in the aggregate up to
35 percent
of the original aggregate principal amount of the 1.5 Lien Notes (calculated after giving effect to any issuance of additional 1.5 Lien Notes) with the net cash proceeds from certain equity offerings, at a redemption price of
108 percent
, plus accrued and unpaid interest, if any, to, but excluding, the redemption date, so long as at least
65 percent
of the original aggregate principal amount of the 1.5 Lien Notes (calculated after giving effect to any issuance of additional 1.5 Lien Notes) issued under the 1.5 Lien Notes indenture remain outstanding after each such redemption.
The 1.5 Lien Notes indenture contains customary events of default, including failure to make required payments, failure to comply with certain agreements or covenants, failure to pay or acceleration of certain other indebtedness, certain events of bankruptcy and insolvency and failure to pay certain judgments. An event of default under the 1.5 Lien Notes indenture will allow either the trustee or the holders of at least
25 percent
in aggregate principal amount of the then-outstanding 1.5 Lien Notes issued under the 1.5 Lien Notes indenture to accelerate, or in certain cases, will automatically cause the acceleration of, the amounts due under the 1.5 Lien Notes.
We accounted for the 1.5 Lien Notes exchange as a TDR. For an exchange classified as TDR, if the future undiscounted cash flows of the newly issued debt are less than the net carrying value of the original debt, the carrying value of the newly issued debt is adjusted to the future undiscounted cash flow amount, a gain is recorded for the difference and no future interest expense is recorded. All future interest payments on the newly issued debt reduce the carrying value. Accordingly, we recognized a gain of
$174.3 million
in the
Gain on extinguishment/restructuring of debt
in the
Statements of Unaudited Condensed Consolidated Operations
. As a result, our reported interest expense will be less than the contractual interest payments throughout the term of the 1.5 Lien Notes. Debt issuance costs incurred of
$5.2 million
related to the notes exchange were expensed and were included in the
Gain on extinguishment/restructuring of debt
in the
Statements of Unaudited Condensed Consolidated Operations
as of
June 30, 2016
.
Letters of Credit
We issued standby letters of credit with certain financial institutions in order to support business obligations including, but not limited to, workers compensation and environmental obligations. As of
June 30, 2016
and
December 31, 2015
, these letter of credit obligations totaled
$112.8 million
and
$186.3 million
, respectively.
Debt Maturities
The following represents a summary of our maturities of debt instruments, excluding borrowings on the ABL Facility, based on the principal amounts outstanding at
June 30, 2016
:
|
|
|
|
|
|
(In Millions)
|
|
Maturities of Debt
|
2016 (July 1 - December 31)
|
$
|
—
|
|
2017
|
—
|
|
2018
|
283.6
|
|
2019
|
—
|
|
2020
|
1,663.5
|
|
2021
|
336.2
|
|
2022 and thereafter
|
298.4
|
|
Total maturities of debt
|
$
|
2,581.7
|
|
NOTE 6 - FAIR VALUE MEASUREMENTS
We have various financial instruments that require fair value measurements classified as Level 1, Level 2 and Level 3 of the fair value hierarchy. The following discussion represents the assets and liabilities measured at fair value at
June 30, 2016
and December 31,
2015
.
There were
no
Level 1 financial assets as of
June 30, 2016
. Financial assets classified in Level 1 as of
December 31, 2015
, include money market funds of
$30.0 million
. The valuation of these instruments is based upon unadjusted quoted prices for identical assets in active markets.
The derivative financial assets classified within Level 3 at
June 30, 2016
and
December 31, 2015
primarily relate to a freestanding derivative instrument related to certain supply agreements with one of our U.S. Iron Ore customers. The agreements include provisions for supplemental revenue or refunds based on the customer’s annual steel pricing at the time the product is consumed in the customer’s blast furnaces. We account for this provision as a derivative instrument at the time of sale and adjust this provision to fair value as an adjustment to
Product revenues
each reporting period until the product is consumed and the amounts are settled. The fair value of the instrument is determined using a market approach based on an estimate of the annual realized price of hot-rolled steel at the steelmaker’s facilities, and takes into consideration current market conditions and nonperformance risk.
The Level 3 derivative assets and liabilities also consisted of derivatives related to certain provisional pricing arrangements with our U.S. Iron Ore and Asia Pacific Iron Ore customers at
June 30, 2016
and
December 31, 2015
. These provisional pricing arrangements specify provisional price calculations, where the pricing mechanisms generally are based on market pricing, with the final revenue rate to be based on market inputs at a specified point in time in the future, per the terms of the supply agreements. The difference between the estimated final revenue at the date of sale and the estimated final revenue rate is characterized as a derivative and is required to be accounted for separately once the revenue has been recognized. The derivative instrument is adjusted to fair value through
Product revenues
each reporting period based upon current market data and forward-looking estimates provided by management until the final revenue rate is determined.
The following table illustrates information about quantitative inputs and assumptions for the derivative assets and derivative liabilities categorized in Level 3 of the fair value hierarchy:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualitative/Quantitative Information About Level 3 Fair Value Measurements
|
|
|
(In Millions)
Fair Value at June 30, 2016
|
|
Balance Sheet Location
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range or Point Estimate per dry metric ton
(Weighted Average)
|
|
Provisional Pricing Arrangements
|
|
$
|
2.1
|
|
|
Other current assets
|
|
Market Approach
|
|
Management's
Estimate of 62% Fe
|
|
$55
|
|
$
|
2.6
|
|
|
Other current liabilities
|
|
|
|
Customer Supply Agreement
|
|
$
|
23.7
|
|
|
Other current assets
|
|
Market Approach
|
|
Hot-Rolled Steel Estimate
|
|
$430 - $530 ($480)
|
The significant unobservable input used in the fair value measurement of the reporting entity’s provisional pricing arrangements is management’s estimate of
62 percent
Fe fines spot price based upon current market data, including historical seasonality and forward-looking estimates determined by management. Significant increases or decreases in this input would result in a significantly higher or lower fair value measurement, respectively.
The significant unobservable input used in the fair value measurement of the reporting entity’s customer supply agreement is the future hot-rolled steel price that is estimated based on projections provided by the customer, current market data, analysts' projections and forward-looking estimates determined by management. Significant increases or decreases in this input would result in a significantly higher or lower fair value measurement, respectively.
We recognize any transfers between levels as of the beginning of the reporting period. There were no transfers between Level 1 and Level 2 of the fair value hierarchy during the
three and six months ended
June 30, 2016
or
2015
. The following tables represent a reconciliation of the changes in fair value of financial instruments measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the
three and six months ended
June 30, 2016
and
2015
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Derivative Assets (Level 3)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Beginning balance
|
$
|
9.0
|
|
|
$
|
34.5
|
|
|
$
|
7.8
|
|
|
$
|
63.2
|
|
Total gains (losses)
|
|
|
|
|
|
|
|
Included in earnings
|
34.5
|
|
|
0.6
|
|
|
45.7
|
|
|
10.7
|
|
Settlements
|
(17.7
|
)
|
|
(27.4
|
)
|
|
(27.7
|
)
|
|
(66.2
|
)
|
Transfers into Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Transfers out of Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Ending balance - June 30
|
$
|
25.8
|
|
|
$
|
7.7
|
|
|
$
|
25.8
|
|
|
$
|
7.7
|
|
Total gains for the period included in earnings attributable to the change in unrealized gains on assets still held at the reporting date
|
$
|
21.6
|
|
|
$
|
0.6
|
|
|
$
|
21.9
|
|
|
$
|
10.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Derivative Liabilities (Level 3)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Beginning balance
|
$
|
(6.2
|
)
|
|
$
|
(16.2
|
)
|
|
$
|
(3.4
|
)
|
|
$
|
(9.5
|
)
|
Total gains (losses)
|
|
|
|
|
|
|
|
Included in earnings
|
(2.8
|
)
|
|
1.1
|
|
|
(8.4
|
)
|
|
(17.3
|
)
|
Settlements
|
6.4
|
|
|
7.1
|
|
|
9.2
|
|
|
18.8
|
|
Transfers into Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Transfers out of Level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Ending balance - June 30
|
$
|
(2.6
|
)
|
|
$
|
(8.0
|
)
|
|
$
|
(2.6
|
)
|
|
$
|
(8.0
|
)
|
Total losses for the period included in earnings attributable to the change in unrealized losses on liabilities still held at the reporting date
|
$
|
(0.7
|
)
|
|
$
|
(5.8
|
)
|
|
$
|
(2.6
|
)
|
|
$
|
(8.0
|
)
|
Gains and losses included in earnings are reported in
Product revenues
in the
Statements of Unaudited Condensed Consolidated Operations
for the
three and six months ended
June 30, 2016
and
2015
.
The carrying amount for certain financial instruments (e.g.,
Accounts receivable, net
,
Accounts payable
and
Accrued expenses
) approximates fair value and, therefore, has been excluded from the table below. A summary of the carrying amount and fair value of other financial instruments at
June 30, 2016
and
December 31, 2015
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
|
Classification
|
|
Carrying
Value
|
|
Fair Value
|
|
Carrying
Value
|
|
Fair Value
|
Long-term debt:
|
|
|
|
|
|
|
|
|
|
Senior Notes—$700 million
|
Level 1
|
|
$
|
334.7
|
|
|
$
|
223.6
|
|
|
$
|
410.6
|
|
|
$
|
69.4
|
|
Senior Notes—$1.3 billion
|
Level 1
|
|
540.7
|
|
|
349.6
|
|
|
787.9
|
|
|
137.4
|
|
Senior Notes—$400 million
|
Level 1
|
|
224.3
|
|
|
167.0
|
|
|
288.9
|
|
|
52.8
|
|
Senior Notes—$500 million
|
Level 1
|
|
282.2
|
|
|
268.0
|
|
|
309.1
|
|
|
87.1
|
|
Senior First Lien Notes —$540 million
|
Level 1
|
|
501.8
|
|
|
548.1
|
|
|
497.4
|
|
|
414.5
|
|
Senior 1.5 Lien Notes —$218.5 million
|
Level 2
|
|
292.8
|
|
|
197.0
|
|
|
—
|
|
|
—
|
|
Senior Second Lien Notes —$544.2 million
|
Level 1
|
|
328.6
|
|
|
352.7
|
|
|
403.2
|
|
|
134.7
|
|
ABL Facility
|
Level 2
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Fair value adjustment to interest rate hedge
|
Level 2
|
|
2.1
|
|
|
2.1
|
|
|
2.3
|
|
|
2.3
|
|
Total long-term debt
|
|
|
$
|
2,507.2
|
|
|
$
|
2,108.1
|
|
|
$
|
2,699.4
|
|
|
$
|
898.2
|
|
The fair value of long-term debt was determined using quoted market prices based upon current borrowing rates. The ABL Facility is variable rate interest and approximates fair value. See
NOTE 5 - DEBT AND CREDIT FACILITIES
for further information.
NOTE 7 - PENSIONS AND OTHER POSTRETIREMENT BENEFITS
We offer defined benefit pension plans, defined contribution pension plans and other postretirement benefit plans, primarily consisting of retiree healthcare benefits, to most employees in the United States as part of a total compensation and benefits program. We do not have employee retirement benefit obligations at our Asia Pacific Iron Ore operations. The defined benefit pension plans largely are noncontributory and benefits generally are based on employees’ years of service and average earnings for a defined period prior to retirement or a minimum formula.
Historically, we selected a single-weighted discount rate to be used for all pension and other postretirement benefit plans based on the 10th to 90th percentile results. Beginning January 1, 2016, we elected to select a separate discount rate for each plan, based on 40th to 90th percentile results. The discount rates are determined by matching the projected cash flows used to determine the projected benefit obligation and accumulated postretirement benefit obligation to a projected yield curve of 688 Aa graded bonds. These bonds are either noncallable or callable with make-whole provisions. We made this change in order to more precisely measure our service and interest costs, by improving the correlation between projected benefit cash flows and the corresponding spot yield curve rates. As this change is treated as a change in estimate, the impact is reflected in the first half of the current fiscal year and prospectively, and historical measurements of service and interest cost were not affected.
This change in estimate is anticipated to reduce our current year annual net periodic benefit expense by approximately
$8.4 million
for our pension plans and by approximately
$2.3 million
for our other postretirement benefit plans. Accordingly, for the three and six months ended
June 30, 2016
, total service cost and interest cost for the defined benefit pension plans were
$12.0 million
and
$23.9 million
, respectively, a reduction of
$2.1 million
and
$4.2 million
, respectively, as a result of implementing the new approach.
For the three and six months ended
June 30, 2016
, total service cost and interest cost for the other postretirement benefit plans were
$2.7 million
and
$5.4 million
, respectively, a reduction of
$0.6 million
and
$1.1 million
, respectively, as a result of implementing the new approach.
The following are the components of defined benefit pension and OPEB expense for the
three and six months ended
June 30, 2016
and
2015
:
Defined Benefit Pension Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Service cost
|
$
|
4.5
|
|
|
$
|
6.3
|
|
|
$
|
9.0
|
|
|
$
|
12.6
|
|
Interest cost
|
7.5
|
|
|
9.5
|
|
|
14.9
|
|
|
18.9
|
|
Expected return on plan assets
|
(13.7
|
)
|
|
(15.0
|
)
|
|
(27.4
|
)
|
|
(29.9
|
)
|
Amortization:
|
|
|
|
|
|
|
|
Prior service costs
|
0.5
|
|
|
0.6
|
|
|
1.1
|
|
|
1.2
|
|
Net actuarial loss
|
5.3
|
|
|
5.4
|
|
|
10.5
|
|
|
10.8
|
|
Curtailments/settlements
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
0.3
|
|
Net periodic benefit cost to continuing operations
|
$
|
4.1
|
|
|
$
|
6.8
|
|
|
$
|
8.1
|
|
|
$
|
13.9
|
|
Other Postretirement Benefits Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Service cost
|
$
|
0.4
|
|
|
$
|
1.5
|
|
|
$
|
0.9
|
|
|
$
|
3.0
|
|
Interest cost
|
2.3
|
|
|
3.2
|
|
|
4.5
|
|
|
6.5
|
|
Expected return on plan assets
|
(4.3
|
)
|
|
(4.6
|
)
|
|
(8.5
|
)
|
|
(9.2
|
)
|
Amortization:
|
|
|
|
|
|
|
|
Prior service credits
|
(0.9
|
)
|
|
(0.9
|
)
|
|
(1.8
|
)
|
|
(1.8
|
)
|
Net actuarial loss
|
1.4
|
|
|
—
|
|
|
2.8
|
|
|
3.1
|
|
Net periodic benefit cost to continuing operations
|
$
|
(1.1
|
)
|
|
$
|
(0.8
|
)
|
|
$
|
(2.1
|
)
|
|
$
|
1.6
|
|
We made pension contributions of
$0.3 million
for the
three and six months ended
June 30, 2016
, compared to pension contributions of
$0.3 million
and
$4.2 million
for the
three and six months ended
June 30, 2015
. OPEB contributions are typically made on an annual basis in the first quarter of each year, but due to plan funding requirements being met,
no
OPEB contributions were required or made for the
three and six months ended
June 30, 2016
and
June 30, 2015
.
NOTE 8 - STOCK COMPENSATION PLANS
Employees’ Plans
During the first quarter of 2016, the Compensation and Organization Committee of the Board of Directors approved grants under the 2015 Equity Plan of
3.4 million
restricted share units to certain officers and employees with a grant date of February 23, 2016. The restricted share units granted under this award are subject to continued employment through the vesting date of December 31, 2018.
NOTE 9 - INCOME TAXES
Our 2016 estimated annual effective tax rate before discrete items is approximately
3.1 percent
. The annual effective tax rate differs from the U.S. statutory rate of
35 percent
primarily due to deductions for percentage depletion in excess of cost depletion related to U.S. operations and the reversal of valuation allowances in excess of the deferred tax assets generated in the current year. A comparable annual effective tax rate has not been provided for the six months ended 2015 as our loss for the six months ended June 30, 2015 exceeded the anticipated ordinary loss for the full year and, therefore, our tax expense recorded was calculated using actual year-to-date amounts rather than an estimated annual effective tax rate.
For the
three and six months ended
June 30, 2016
, we recorded discrete items that resulted in an income tax expense of
$0.6 million
and
$0.7 million
, respectively. These adjustments relate primarily to quarterly interest accrued on reserves for uncertain tax positions. For the
three and six months ended
June 30, 2015
there were discrete items that resulted in an income tax benefit of
$0.3 million
and income tax expense of
$167.2 million
, respectively. These items were largely related to the recording of valuation allowances against existing deferred tax assets as a result of the determination that these would no longer be realizable.
NOTE 10 - LEASE OBLIGATIONS
We lease certain mining, production and other equipment under operating and capital leases. The leases are for varying lengths, generally at market interest rates and contain purchase and/or renewal options at the end of the terms. Our operating lease expense was
$2.2 million
and
$4.6 million
for the three and six months ended
June 30, 2016
, compared with
$2.0 million
and
$6.3 million
for the same period in
2015
.
Future minimum payments under capital leases and non-cancellable operating leases at
June 30, 2016
are as follows:
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Capital Leases
|
|
Operating Leases
|
2016 (July 1 - December 31)
|
$
|
12.4
|
|
|
$
|
4.6
|
|
2017
|
22.8
|
|
|
8.9
|
|
2018
|
18.4
|
|
|
7.5
|
|
2019
|
10.2
|
|
|
4.9
|
|
2020
|
9.2
|
|
|
4.9
|
|
2021 and thereafter
|
9.3
|
|
|
5.0
|
|
Total minimum lease payments
|
$
|
82.3
|
|
|
$
|
35.8
|
|
Amounts representing interest
|
15.4
|
|
|
|
Present value of net minimum lease payments
|
$
|
66.9
|
|
(1)
|
|
|
|
(1)
|
The total is comprised of
$18.2 million
and
$48.7 million
classified as
Other current liabilities
and
Other liabilities
, respectively, in the Statements of Unaudited Condensed Consolidated Financial Position at
June 30, 2016
.
|
NOTE 11 - ENVIRONMENTAL AND MINE CLOSURE OBLIGATIONS
We had environmental and mine closure liabilities of
$220.0 million
and
$234.0 million
at
June 30, 2016
and
December 31, 2015
, respectively. The following is a summary of the obligations as of
June 30, 2016
and
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
June 30,
2016
|
|
December 31,
2015
|
Environmental
|
$
|
3.5
|
|
|
$
|
3.6
|
|
Mine closure
|
|
|
|
LTVSMC
|
24.8
|
|
|
24.1
|
|
Operating mines:
|
|
|
|
U.S. Iron Ore
|
174.5
|
|
|
189.9
|
|
Asia Pacific Iron Ore
|
17.2
|
|
|
16.4
|
|
Total mine closure
|
216.5
|
|
|
230.4
|
|
Total environmental and mine closure obligations
|
220.0
|
|
|
234.0
|
|
Less current portion
|
2.6
|
|
|
2.8
|
|
Long term environmental and mine closure obligations
|
$
|
217.4
|
|
|
$
|
231.2
|
|
Mine Closure
The accrued closure obligation for our active mining operations provides for contractual and legal obligations associated with the eventual closure of the mining operations. The accretion of the liability and amortization of the related asset is recognized over the estimated mine lives for each location.
The following represents a rollforward of our asset retirement obligation liability related to our active mining locations for the six months ended
June 30, 2016
and for the
year ended
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
June 30,
2016
|
|
December 31,
2015
|
Asset retirement obligation at beginning of period
|
$
|
206.3
|
|
|
$
|
142.4
|
|
Accretion expense
|
5.8
|
|
|
6.5
|
|
Exchange rate changes
|
0.4
|
|
|
(1.1
|
)
|
Revision in estimated cash flows
|
(20.8
|
)
|
|
58.5
|
|
Asset retirement obligation at end of period
|
$
|
191.7
|
|
|
$
|
206.3
|
|
The revisions in the estimated cash flows recorded during the six months ended
June 30, 2016
relate primarily to revisions of the timing of the estimated cash flows related to one of our U.S. mines. For the year ended
December 31, 2015
, the revisions in estimated cash flows recorded during the year related primarily to revisions in the timing of the estimated cash flows and the technology associated with required storm water management systems expected to be implemented subsequent to the indefinite idling of the Empire mine.
NOTE 12 - GOODWILL AND OTHER INTANGIBLE ASSETS AND LIABILITIES
Goodwill
The carrying amount of goodwill for the six months ended
June 30, 2016
and the
year ended
December 31, 2015
was
$2.0 million
and related to our U.S. Iron Ore operating segment.
Other Intangible Assets and Liabilities
The following table is a summary of intangible assets and liabilities as of
June 30, 2016
and
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
|
Classification
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
Definite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Permits
|
Other non-current assets
|
|
$
|
78.6
|
|
|
$
|
(22.8
|
)
|
|
$
|
55.8
|
|
|
$
|
78.4
|
|
|
$
|
(20.2
|
)
|
|
$
|
58.2
|
|
Total intangible assets
|
|
|
$
|
78.6
|
|
|
$
|
(22.8
|
)
|
|
$
|
55.8
|
|
|
$
|
78.4
|
|
|
$
|
(20.2
|
)
|
|
$
|
58.2
|
|
Below-market sales contracts
|
Other current liabilities
|
|
$
|
(23.1
|
)
|
|
$
|
7.7
|
|
|
$
|
(15.4
|
)
|
|
$
|
(23.1
|
)
|
|
$
|
—
|
|
|
$
|
(23.1
|
)
|
Below-market sales contracts
|
Other liabilities
|
|
(205.8
|
)
|
|
205.8
|
|
|
—
|
|
|
(205.8
|
)
|
|
205.8
|
|
|
—
|
|
Total below-market sales contracts
|
|
|
$
|
(228.9
|
)
|
|
$
|
213.5
|
|
|
$
|
(15.4
|
)
|
|
$
|
(228.9
|
)
|
|
$
|
205.8
|
|
|
$
|
(23.1
|
)
|
Amortization expense relating to intangible assets was
$1.2 million
and
$2.6 million
for the
three and six months ended
June 30, 2016
and is recognized in
Cost of goods sold and operating expenses
in the
Statements of Unaudited Condensed Consolidated Operations
. Amortization expense relating to intangible assets was
$1.0 million
and
$2.1 million
for the comparable periods in 2015. The estimated amortization expense relating to intangible assets for the remainder of this year and each of the five succeeding years is as follows:
|
|
|
|
|
|
(In Millions)
|
|
Amount
|
Year Ending December 31,
|
|
2016 (remaining six months)
|
$
|
1.8
|
|
2017
|
4.2
|
|
2018
|
4.2
|
|
2019
|
2.5
|
|
2020
|
2.5
|
|
2021
|
2.5
|
|
Total
|
$
|
17.7
|
|
The below-market sales contract is classified as a liability and recognized over the term of the underlying contract, which expires December 31, 2016. For the
three and six months ended
June 30, 2016
and 2015, we recognized
$7.7 million
in
Product revenues
related to the below-market sales contract. The remaining
$15.4 million
is estimated to be recognized in
Product revenues
during the remainder of 2016.
NOTE 13 - DERIVATIVE INSTRUMENTS
The following table presents the fair value of our derivative instruments and the classification of each in the
Statements of Unaudited Condensed Consolidated Financial Position
as of
June 30, 2016
and
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Derivative Assets
|
|
Derivative Liabilities
|
|
June 30, 2016
|
|
December 31, 2015
|
|
June 30, 2016
|
|
December 31, 2015
|
Derivative Instrument
|
Balance Sheet Location
|
|
Fair
Value
|
|
Balance
Sheet
Location
|
|
Fair
Value
|
|
Balance Sheet
Location
|
|
Fair
Value
|
|
Balance Sheet
Location
|
|
Fair
Value
|
Customer Supply Agreement
|
Other current assets
|
|
23.7
|
|
|
Other current assets
|
|
5.8
|
|
|
|
|
—
|
|
|
|
|
—
|
|
Provisional Pricing Arrangements
|
Other current assets
|
|
2.1
|
|
|
Other current assets
|
|
2.0
|
|
|
Other current liabilities
|
|
2.6
|
|
|
Other current liabilities
|
|
3.4
|
|
Commodity Contracts
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
Other current liabilities
|
|
0.6
|
|
Total derivatives not designated as hedging instruments under ASC 815
|
|
|
$
|
25.8
|
|
|
|
|
$
|
7.8
|
|
|
|
|
$
|
2.6
|
|
|
|
|
$
|
4.0
|
|
Derivatives Not Designated as Hedging Instruments
Customer Supply Agreements
Most of our U.S. Iron Ore long-term supply agreements are comprised of a base price with annual price adjustment factors. The base price is the primary component of the purchase price for each contract. The indexed price adjustment factors are integral to the iron ore supply contracts and vary based on the agreement, but typically include adjustments based upon changes in specified price indices, including those for industrial commodities, energy and cold rolled steel and changes in the Platts IODEX. The pricing adjustments generally operate in the same manner, with each factor typically comprising a portion of the price adjustment, although the weighting of each factor varies based upon the specific terms of each agreement. In most cases, these adjustment factors have not been finalized at the time our product is sold. In these cases, we historically have estimated the adjustment factors at each reporting period based upon the best
third-party information available. The estimates are then adjusted to actual when the information has been finalized. The price adjustment factors have been evaluated to determine if they contain embedded derivatives. The price adjustment factors share the same economic characteristics and risks as the host contract and are integral to the host contract as inflation adjustments; accordingly, they have not been separately valued as derivative instruments. Certain of our term supply agreements contain price collars, which typically limit the percentage increase or decrease in prices for our products during any given year.
A certain supply agreement with one U.S. Iron Ore customer provides for supplemental revenue or refunds to the customer based on the customer’s average annual steel pricing at the time the product is consumed in the customer’s blast furnace. The supplemental pricing is characterized as a freestanding derivative and is required to be accounted for separately once the product is shipped. The derivative instrument, which is finalized based on a future price, is adjusted to fair value as a revenue adjustment each reporting period until the pellets are consumed and the amounts are settled.
We recognized a
$19.5 million
and
$19.9 million
net gain in
Product revenues
in the
Statements of Unaudited Condensed Consolidated Operations
for the
three and six months ended
June 30, 2016
, related to the supplemental payments. This compares with
Product revenues
of
$0.4 million
and
$10.5 million
for the comparable periods in
2015
.
Other current assets
, representing the fair value of the pricing factors, were
$23.7 million
and
$5.8 million
in the
June 30, 2016
and
December 31, 2015
Statements of Unaudited Condensed Consolidated Financial Position
, respectively.
Provisional Pricing Arrangements
Certain of our U.S. Iron Ore and Asia Pacific Iron Ore customer supply agreements specify provisional price calculations, where the pricing mechanisms generally are based on market pricing, with the final revenue rate to be based on market inputs at a specified period in time in the future, per the terms of the supply agreements. U.S. Iron Ore sales revenue is primarily recognized when cash is received. For U.S. Iron Ore sales, the difference between the provisionally agreed-upon price and the estimated final revenue rate is characterized as a freestanding derivative and must be accounted for separately once the provisional revenue has been recognized. Asia Pacific Iron Ore sales revenue is initially recorded at the provisionally agreed-upon price with the pricing provision embedded in the receivable. The pricing provision is an embedded derivative that must be bifurcated and accounted for separately from the receivable. Subsequently, the derivative instruments for both U.S. Iron Ore and Asia Pacific Iron Ore are adjusted to fair value through
Product revenues
each reporting period based upon current market data and forward-looking estimates provided by management until the final revenue rate is determined. At
June 30, 2016
and
December 31, 2015
, we recorded
$2.1 million
and
$2.0 million
, respectively, as
Other current assets
in the
Statements of Unaudited Condensed Consolidated Financial Position
related to our estimate of the final revenue rate with our Asia Pacific Iron Ore customers. At
June 30, 2016
and
December 31, 2015
, we recorded
$2.6 million
and
$3.4 million
, respectively, as
Other current liabilities
in the
Statements of Unaudited Condensed Consolidated Financial Position
related to our estimate of the final revenue rate with our U.S. Iron Ore and Asia Pacific Iron Ore customers. These amounts represent the difference between the provisional price agreed upon with our customers based on the supply agreement terms and our estimate of the final revenue rate based on the price calculations established in the supply agreements. As a result, we recognized a
$1.8 million
and
$0.3 million
net gain in
Product revenues
in the
Statements of Unaudited Condensed Consolidated Operations
for the
three and six months ended
June 30, 2016
related to these arrangements. This compares with a net
$8.4 million
increase and a net
$7.8 million
decrease in
Product revenues
for the comparable periods in 2015.
The following summarizes the effect of our derivatives that are not designated as hedging instruments in the
Statements of Unaudited Condensed Consolidated Operations
for the
three and six months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
Derivatives Not Designated as Hedging Instruments
|
Location of Gain (Loss) Recognized in
Income on Derivative
|
Amount of Gain (Loss) Recognized in Income on Derivative
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Customer Supply Agreement
|
Product revenues
|
19.5
|
|
|
0.4
|
|
|
19.9
|
|
|
10.5
|
|
Provisional Pricing Arrangements
|
Product revenues
|
1.8
|
|
|
8.4
|
|
|
0.3
|
|
|
(7.8
|
)
|
Foreign Exchange Contracts
|
Other non-operating income (expense)
|
—
|
|
|
(3.4
|
)
|
|
—
|
|
|
2.5
|
|
Commodity Contracts
|
Cost of goods sold and operating expenses
|
—
|
|
|
0.2
|
|
|
—
|
|
|
(3.4
|
)
|
Foreign Exchange Contracts
|
Product revenues
|
—
|
|
|
(9.7
|
)
|
|
—
|
|
|
(9.7
|
)
|
|
|
$
|
21.3
|
|
|
$
|
(4.1
|
)
|
|
$
|
20.2
|
|
|
$
|
(7.9
|
)
|
Refer to
NOTE 6 - FAIR VALUE MEASUREMENTS
for additional information.
NOTE 14 - DISCONTINUED OPERATIONS
The information below sets forth selected financial information related to operating results of our businesses classified as discontinued operations which include our former North American Coal and Canadian operations. The chart below provides an asset group breakout for each financial statement line impacted by discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
|
|
Canadian Operations
|
|
|
|
|
|
North American Coal
|
|
Eastern Canadian Iron Ore
|
Other
|
Total Canadian Operations
|
|
Total of Discontinued Operations
|
Statements of Unaudited Condensed Consolidated Operations
|
Income (Loss) from Discontinued Operations, net of tax
|
QTD
June 30, 2016
|
$
|
(0.7
|
)
|
|
$
|
0.3
|
|
$
|
—
|
|
$
|
0.3
|
|
|
$
|
(0.4
|
)
|
Income (Loss) from Discontinued Operations, net of tax
|
QTD
June 30, 2015
|
$
|
(31.5
|
)
|
|
$
|
134.9
|
|
$
|
—
|
|
$
|
134.9
|
|
|
$
|
103.4
|
|
Income (Loss) from Discontinued Operations, net of tax
|
YTD
June 30, 2016
|
$
|
(2.0
|
)
|
|
$
|
4.1
|
|
$
|
—
|
|
$
|
4.1
|
|
|
$
|
2.1
|
|
Income (Loss) from Discontinued Operations, net of tax
|
YTD
June 30, 2015
|
$
|
(107.2
|
)
|
|
$
|
(717.8
|
)
|
$
|
(0.1
|
)
|
$
|
(717.9
|
)
|
|
$
|
(825.1
|
)
|
|
|
|
|
|
|
|
|
|
Statements of Unaudited Condensed Consolidated Financial Position
|
Short-term assets of discontinued operations
|
As of
June 30, 2016
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
Short-term liabilities of discontinued operations
|
As of
June 30, 2016
|
$
|
4.4
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
4.4
|
|
Short-term assets of discontinued operations
|
As of
December 31, 2015
|
$
|
14.9
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
14.9
|
|
Short-term liabilities of discontinued operations
|
As of
December 31, 2015
|
$
|
6.9
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
6.9
|
|
|
|
|
|
|
|
|
|
|
Non-Cash Operating and Investing Activities
|
Depreciation, depletion and amortization:
|
YTD
June 30, 2015
|
$
|
3.2
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
3.2
|
|
Purchase of property, plant and equipment
|
YTD
June 30, 2015
|
$
|
5.5
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
5.5
|
|
Impairment of other long-lived assets
|
YTD
June 30, 2015
|
$
|
73.4
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
73.4
|
|
North American Coal Operations
Loss on Discontinued Operations
Our previously reported North American Coal operating segment results are classified as discontinued operations for all periods presented. The closing of the sale of our Oak Grove and Pinnacle mines on December 22, 2015, completed a strategic shift in our business.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30,
|
Loss from Discontinued Operations
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Revenues from product sales and services
|
|
$
|
—
|
|
|
$
|
142.7
|
|
|
$
|
—
|
|
|
$
|
259.3
|
|
Cost of goods sold and operating expenses
|
|
—
|
|
|
(167.0
|
)
|
|
—
|
|
|
(274.3
|
)
|
Sales margin
|
|
—
|
|
|
(24.3
|
)
|
|
—
|
|
|
(15.0
|
)
|
Other operating expense
|
|
(0.8
|
)
|
|
(7.1
|
)
|
|
(2.0
|
)
|
|
(18.3
|
)
|
Other expense
|
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
(1.0
|
)
|
Loss from discontinued operations before income taxes
|
|
(0.8
|
)
|
|
(31.9
|
)
|
|
(2.0
|
)
|
|
(34.3
|
)
|
Impairment of long-lived assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(73.4
|
)
|
Income tax benefit (expense)
|
|
0.1
|
|
|
0.4
|
|
|
—
|
|
|
0.5
|
|
Loss from discontinued operations, net of tax
|
|
$
|
(0.7
|
)
|
|
$
|
(31.5
|
)
|
|
$
|
(2.0
|
)
|
|
$
|
(107.2
|
)
|
Recorded Assets and Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
Assets and Liabilities of Discontinued Operations
(1)
|
|
June 30,
2016
|
|
December 31,
2015
|
Other current assets
|
|
$
|
—
|
|
|
$
|
14.9
|
|
Total assets of discontinued operations
|
|
$
|
—
|
|
|
$
|
14.9
|
|
|
|
|
|
|
Accrued liabilities
|
|
$
|
0.3
|
|
|
$
|
—
|
|
Other current liabilities
(1)
|
|
4.1
|
|
|
6.9
|
|
Total liabilities of discontinued operations
|
|
$
|
4.4
|
|
|
$
|
6.9
|
|
(1)
At June 30, 2016 and December 31, 2015, we had $5.8 million and $7.8 million, respectively, of contingent liabilities associated with our exit from the coal business recorded on our parent company.
|
Income Taxes
We recognized
$0.1 million
tax benefit for the three months ended June 30, 2016 and
no
tax benefit for the six months ended June 30, 2016 in
Income (Loss) from Discontinued Operations, net of tax
, related to our North American Coal investments. For the three and six months ended June 30, 2015, we recognized a tax benefit of
$0.4 million
and
$0.5 million
, respectively, in
Income (Loss) from Discontinued Operations, net of tax
.
This benefit was primarily the result of a loss on our North American Coal investments.
Canadian Operations
Status of CCAA Proceedings
On March 8, 2016, certain of the Canadian Entities completed the sale of their port and rail assets located in Pointe-Noire, Quebec to Societe Ferroviaire et Portuaire de Pointe-Noire S.E.C., an affiliate of Investissement Quebec, for CAD
$66.75 million
in cash and the assumption of certain liabilities.
On April 11, 2016, certain of the Canadian Entities completed the sale of the Bloom Lake Mine and Labrador Trough South mineral claims located in Quebec, as well as certain rail assets located in Newfoundland & Labrador, to Quebec Iron Ore Inc., an affiliate of Champion Iron Mines Limited, for CAD
$10.5 million
in cash and the assumption of certain liabilities.
After payment of sale expenses and taxes and repayment of the DIP financing, the net proceeds from these and certain other divestitures by the Canadian Entities are currently being held by the Monitor, on behalf of the Canadian Entities, to fund the costs of the CCAA proceedings and for eventual distribution to creditors of the Canadian Entities pending further order of the Montreal Court.
Gain (Loss) on Discontinued Operations
Our decision to exit Canada represented a strategic shift in our business. For this reason, our previously reported Eastern Canadian Iron Ore and Ferroalloys operating segment results for all periods prior to the respective deconsolidations as well as costs to exit are classified as discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June,
|
Gain (Loss) from Discontinued Operations
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Revenues from product sales and services
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11.3
|
|
Cost of goods sold and operating expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11.1
|
)
|
Sales margin
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
Other operating expense
|
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
(33.8
|
)
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
Loss from discontinued operations before income taxes
|
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
(34.6
|
)
|
Gain (loss) from deconsolidation
|
|
0.3
|
|
|
134.7
|
|
|
4.1
|
|
|
(684.0
|
)
|
Income tax benefit (expense)
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
0.7
|
|
Gain (loss) from discontinued operations, net of tax
|
|
$
|
0.3
|
|
|
$
|
134.9
|
|
|
$
|
4.1
|
|
|
$
|
(717.9
|
)
|
Canadian Entities gain from deconsolidation totaled
$0.3 million
and
$4.1 million
for the three and six months ended June 30, 2016, respectively, which included the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Investment impairment on deconsolidation
1
|
|
$
|
0.3
|
|
|
$
|
(4.4
|
)
|
|
$
|
4.1
|
|
|
$
|
(480.4
|
)
|
Contingent liabilities
|
|
—
|
|
|
139.1
|
|
|
—
|
|
|
(203.6
|
)
|
Total gain (loss) from deconsolidation
|
|
$
|
0.3
|
|
|
$
|
134.7
|
|
|
$
|
4.1
|
|
|
$
|
(684.0
|
)
|
|
|
|
|
|
|
|
|
|
1
Includes the adjustment to fair value of our remaining interest in the Canadian Entities.
|
We have
no
contingent liabilities for the three and six months ended
June 30, 2016
compared to
$139.1 million
and
$203.6 million
for the three and six months ended June 30, 2015, respectively. As a result of the deconsolidation we recorded accrued expenses for the estimated probable loss related to claims that may be asserted against us, primarily under guarantees of certain debt arrangements and leases for a loss on deconsolidation of
$203.6 million
, for the six months ended June 30, 2015.
Investments in the Canadian Entities
Cliffs continues to indirectly own a majority of the interest in the Canadian Entities but has deconsolidated those entities because Cliffs no longer has a controlling interest as a result of the Bloom Filing and the Wabush Filing. At the respective date of deconsolidation, January 27, 2015 or May 20, 2015 and subsequently at each reporting period, we adjusted our investment in the Canadian Entities to fair value with a corresponding charge to
Income (Loss) from Discontinued Operations, net of tax
. As the estimated amount of the Canadian Entities' liabilities exceeded the estimated fair value of the assets available for distribution to its creditors, the fair value of Cliffs’ equity investment is approximately
zero
.
Amounts Receivable from the Canadian Entities
Prior to the deconsolidations, various Cliffs wholly-owned entities made loans to the Canadian Entities for the purpose of funding its operations and had accounts receivable generated in the ordinary course of business. The loans, corresponding interest and the accounts receivable were considered intercompany transactions and eliminated in our consolidated financial statements. Since the deconsolidations, the loans, associated interest and accounts receivable are considered related party transactions and have been recognized in our consolidated financial statements at their
estimated fair value of
$70.2 million
and
$72.9 million
in the Statements of Unaudited Condensed Consolidated Financial Position at
June 30, 2016
and December 31, 2015, respectively.
Contingent Liabilities
Certain liabilities consisting primarily of equipment loans and environmental obligations of the Canadian Entities were secured through corporate guarantees and standby letters of credit. As of
June 30, 2016
, we have liabilities of
$0.2 million
and
$38.5 million
, respectively, in our consolidated results, classified as
Guarantees
and
Other liabilities
in the
Statements of Unaudited Condensed Consolidated Financial Position
. As of December 31, 2015, we had liabilities of
$96.5 million
and
$35.9 million
, respectively, in our consolidated results, classified as
Guarantees
and
Other liabilities
in the
Statements of Unaudited Condensed Consolidated Financial Position
.
Contingencies
The recorded expenses include an accrual for the estimated probable loss related to claims that may be asserted against us, primarily under guarantees of certain debt arrangements and leases. The beneficiaries of those guarantees may seek damages or other related relief as a result of our exit from Canada. Our probable loss estimate is based on the expectation that claims will be asserted against us and negotiated settlements will be reached, and not on any determination that it is probable we would be found liable were these claims to be litigated. Given the early stage of our exit, the Bloom Filing on January 27, 2015 and the Wabush Filing on May 20, 2015, our estimates involve significant judgment. Our estimates are based on currently available information, an assessment of the validity of certain claims and estimated payments by the Canadian Entities. We are not able to reasonably estimate a range of possible losses in excess of the accrual because there are significant factual and legal issues to be resolved. We believe that it is reasonably possible that future changes to our estimates of loss and the ultimate amount paid on these claims could be material to our results of operations in future periods. Any such losses would be reported in discontinued operations.
Items Measured at Fair Value on a Non-Recurring Basis
The following table presents information about the financial assets and liabilities that were measured on a fair value basis at
June 30, 2016
for the Canadian Operations. The table also indicates the fair value hierarchy of the valuation techniques used to determine such fair value.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
June 30, 2016
|
Description
|
|
Quoted Prices in Active
Markets for Identical Assets/
Liabilities
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Total
|
|
Total Gains
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
Loans to and accounts receivables from the Canadian Entities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
70.2
|
|
|
$
|
70.2
|
|
|
$
|
4.1
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
Contingent liabilities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38.7
|
|
|
$
|
38.7
|
|
|
$
|
—
|
|
We determined the fair value and recoverability of our Canadian investments by comparing the estimated fair value of the remaining underlying assets of the Canadian Entities to remaining estimated liabilities. We recorded the contingent liabilities at book value which best approximated fair value.
Outstanding liabilities include accounts payable and other liabilities, forward commitments, unsubordinated related party payables, lease liabilities and other potential claims. Potential claims include an accrual for the estimated probable loss related to claims that may be asserted against the Bloom Lake Group and Wabush Group under certain contracts. Claimants may seek damages or other related relief as a result of the Canadian Entities' exit from Canada. Based on our estimates, the fair value of liabilities exceeds the fair value of assets.
To assess the fair value and recoverability of the amounts receivable from the Canadian Entities, we estimated the fair value of the underlying net assets of the Canadian Entities available for distribution to their creditors in relation to the estimated creditor claims and the priority of those claims.
Our estimates involve significant judgment and are based on currently available information, an assessment of the validity of certain claims and estimated payments made by the Canadian Entities. Our ultimate recovery is subject to the final liquidation value of the Canadian Entities. Further, the final liquidation value and ultimate recovery of the creditors of the Canadian Entities, including Cliffs Natural Resources and various subsidiaries, may impact our estimates of contingent liability exposure described previously.
DIP Financing
In connection with the Wabush Filing on May 20, 2015, the Montreal Court approved an agreement to provide a debtor-in-possession credit facility (the "DIP financing") to the Wabush Group, which provided for borrowings under the facility up to
$10.0 million
. The DIP financing was secured by a court-ordered charge over the assets of the Wabush Group. As of December 31, 2015, there was
$6.8 million
drawn and outstanding under the DIP financing funded by Wabush Iron Co. Limited’s parent company, Cliffs Mining Company. During the six months ended June 30, 2016, the Wabush Group made an additional draw of
$1.5 million
. We subsequently received a repayment of
$8.3 million
and as a result, there was
no
outstanding balance due under the DIP financing arrangement from Wabush Iron Co. Limited’s parent company, Cliffs Mining Company as of June 30, 2016.
Income Taxes
We recognized
no
tax benefit for the three and six months ended June 30, 2016 in
Gain (loss) from discontinued operations, net of tax
. For the three and six months ended June 30, 2015, we recognized a tax benefit of
$0.7 million
in
Gain (loss) from discontinued operations, net of tax
.
NOTE 15 - CAPITAL STOCK
Preferred Shares Conversion to Common Shares
On January 4, 2016, we announced that our Board of Directors determined the final quarterly dividend of our Preferred Shares would not be paid in cash, but instead, pursuant to the terms of the Preferred Shares, the conversion rate was increased such that holders of the Preferred Shares received additional common shares in lieu of the accrued dividend at the time of the mandatory conversion of the Preferred Shares on February 1, 2016. The number of our common shares in the aggregate issued in lieu of the dividend was
1.3 million
. This resulted in an effective conversion rate of
0.9052
common shares, rather than
0.8621
common shares, per depositary share, each representing 1/40
th
of a Preferred Share. Upon conversion on February 1, 2016, an aggregate of
26.5 million
common shares were issued, representing
25.2 million
common shares issuable upon conversion and
1.3 million
that were issued in lieu of a final cash dividend.
Debt for Equity Exchange
During the second quarter of 2016, we entered into a privately negotiated exchange agreement whereby we issued an aggregate of
1.8 million
common shares, representing less than one percent of our outstanding common shares, in exchange for
$12.6 million
aggregate principal amount of our senior notes due 2020. Accordingly, we recognized a gain of
$3.6 million
in
Gain on extinguishment/restructuring of debt
in the
Statements of Unaudited Condensed Consolidated Operations
as of
June 30, 2016
. The issuance of the common shares in exchange for our senior notes due 2020 was made in reliance on the exemption from registration provided in Section 3(a)(9) of the Securities Act.
During the first quarter of 2016, we entered into a privately negotiated exchange agreement whereby we issued an aggregate of
1.8 million
common shares, representing less than one percent of our outstanding common shares, in exchange for
$10.0 million
aggregate principal amount of our senior notes due 2018. Accordingly, we recognized a gain of
$4.5 million
in
Gain on extinguishment/restructuring of debt
in the
Statements of Unaudited Condensed Consolidated Operations
as of
June 30, 2016
. The issuance of the common shares in exchange for our senior notes due 2018 was made in reliance on the exemption from registration provided in Section 3(a)(9) of the Securities Act.
NOTE 16 - SHAREHOLDERS' EQUITY (DEFICIT)
The following table reflects the changes in shareholders' equity (deficit) attributable to both Cliffs and the noncontrolling interests primarily related to Tilden and Empire of which Cliffs owns
85 percent
and
79 percent
, respectively, for the
three and six months ended
June 30, 2016
and
June 30, 2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Cliffs
Shareholders’
Equity (Deficit)
|
|
Noncontrolling
Interest (Deficit)
|
|
Total Equity (Deficit)
|
December 31, 2015
|
$
|
(1,981.4
|
)
|
|
$
|
169.8
|
|
|
$
|
(1,811.6
|
)
|
Comprehensive income
|
|
|
|
|
|
Net income
|
120.8
|
|
|
25.5
|
|
|
146.3
|
|
Other comprehensive income
|
9.0
|
|
|
1.3
|
|
|
10.3
|
|
Total comprehensive income
|
129.8
|
|
|
26.8
|
|
|
156.6
|
|
Issuance of common shares
|
14.4
|
|
|
—
|
|
|
14.4
|
|
Stock and other incentive plans
|
6.5
|
|
|
—
|
|
|
6.5
|
|
Distributions of partnership equity
|
—
|
|
|
(41.4
|
)
|
|
(41.4
|
)
|
Undistributed losses to noncontrolling interest
|
—
|
|
|
(3.4
|
)
|
|
(3.4
|
)
|
June 30, 2016
|
$
|
(1,830.7
|
)
|
|
$
|
151.8
|
|
|
$
|
(1,678.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Cliffs
Shareholders’
Equity (Deficit)
|
|
Noncontrolling
Interest (Deficit)
|
|
Total Equity (Deficit)
|
December 31, 2014
|
$
|
(1,431.3
|
)
|
|
$
|
(303.0
|
)
|
|
$
|
(1,734.3
|
)
|
Comprehensive income (loss)
|
|
|
|
|
|
Net loss
|
(699.6
|
)
|
|
3.1
|
|
|
(696.5
|
)
|
Other comprehensive income (loss)
|
216.9
|
|
|
(10.0
|
)
|
|
206.9
|
|
Total comprehensive loss
|
(482.7
|
)
|
|
(6.9
|
)
|
|
(489.6
|
)
|
Effect of deconsolidation
|
—
|
|
|
528.2
|
|
|
528.2
|
|
Stock and other incentive plans
|
3.0
|
|
|
—
|
|
|
3.0
|
|
Preferred share dividends
|
(12.8
|
)
|
|
—
|
|
|
(12.8
|
)
|
Distributions to noncontrolling interest
|
—
|
|
|
(34.7
|
)
|
|
(34.7
|
)
|
June 30, 2015
|
$
|
(1,923.8
|
)
|
|
$
|
183.6
|
|
|
$
|
(1,740.2
|
)
|
The following table reflects the changes in
Accumulated other comprehensive income (loss)
related to Cliffs shareholders’ equity for
June 30, 2016
and
June 30, 2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Changes in Pension and Other Post-Retirement Benefits, net of tax
|
|
Unrealized Net Gain (Loss) on Securities, net of tax
|
|
Unrealized Net Gain (Loss) on Foreign Currency Translation
|
|
Net Unrealized Gain (Loss) on Derivative Financial Instruments, net of tax
|
|
Accumulated Other Comprehensive Income (Loss)
|
Balance December 31, 2015
|
$
|
(241.4
|
)
|
|
$
|
0.1
|
|
|
$
|
220.7
|
|
|
$
|
2.6
|
|
|
$
|
(18.0
|
)
|
Other comprehensive income (loss) before reclassifications
|
(1.5
|
)
|
|
(0.1
|
)
|
|
4.4
|
|
|
(3.4
|
)
|
|
(0.6
|
)
|
Net loss reclassified from accumulated other comprehensive income (loss)
|
6.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6.3
|
|
Balance March 31, 2016
|
$
|
(236.6
|
)
|
|
$
|
—
|
|
|
$
|
225.1
|
|
|
$
|
(0.8
|
)
|
|
$
|
(12.3
|
)
|
Other comprehensive income before reclassifications
|
(0.4
|
)
|
|
—
|
|
|
(2.7
|
)
|
|
0.1
|
|
|
(3.0
|
)
|
Net loss (gain) reclassified from accumulated other comprehensive income (loss)
|
6.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6.3
|
|
Balance June 30, 2016
|
$
|
(230.7
|
)
|
|
$
|
—
|
|
|
$
|
222.4
|
|
|
$
|
(0.7
|
)
|
|
$
|
(9.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Changes in Pension and Other Post-Retirement Benefits, net of tax
|
|
Unrealized Net Gain (Loss) on Securities, net of tax
|
|
Unrealized Net Gain (Loss) on Foreign Currency Translation
|
|
Net Unrealized Gain (Loss) on Derivative Financial Instruments, net of tax
|
|
Accumulated Other Comprehensive Income (Loss)
|
Balance December 31, 2014
|
$
|
(291.1
|
)
|
|
$
|
(1.0
|
)
|
|
$
|
64.4
|
|
|
$
|
(18.1
|
)
|
|
$
|
(245.8
|
)
|
Other comprehensive income (loss) before reclassifications
|
9.3
|
|
|
2.8
|
|
|
(14.7
|
)
|
|
(7.1
|
)
|
|
(9.7
|
)
|
Net loss (gain) reclassified from accumulated other comprehensive income (loss)
|
30.3
|
|
|
(2.0
|
)
|
|
182.7
|
|
|
6.3
|
|
|
217.3
|
|
Balance March 31, 2015
|
$
|
(251.5
|
)
|
|
$
|
(0.2
|
)
|
|
$
|
232.4
|
|
|
$
|
(18.9
|
)
|
|
$
|
(38.2
|
)
|
Other comprehensive income (loss) before reclassifications
|
1.3
|
|
|
1.0
|
|
|
1.2
|
|
|
0.5
|
|
|
4.0
|
|
Net loss (gain) reclassified from accumulated other comprehensive income (loss)
|
(1.6
|
)
|
|
(0.9
|
)
|
|
—
|
|
|
7.8
|
|
|
5.3
|
|
Balance June 30, 2015
|
$
|
(251.8
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
233.6
|
|
|
$
|
(10.6
|
)
|
|
$
|
(28.9
|
)
|
The following table reflects the details about
Accumulated other comprehensive income (loss)
components related to Cliffs shareholders’ equity for the
three and six months ended
June 30, 2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
Details about Accumulated Other Comprehensive Income (Loss) Components
|
|
Amount of (Gain)/Loss Reclassified into Income
|
|
Affected Line Item in the Statement of Unaudited Condensed Consolidated Operations
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
Amortization of pension and postretirement benefit liability:
|
|
|
|
|
|
|
|
|
|
|
Prior service costs
(1)
|
|
$
|
(0.4
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
(0.7
|
)
|
|
$
|
(0.6
|
)
|
|
|
Net actuarial loss
(1)
|
|
6.7
|
|
|
5.4
|
|
|
13.3
|
|
|
13.9
|
|
|
|
Settlements/curtailments
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
|
Effect of deconsolidation
(2)
|
|
—
|
|
|
(6.7
|
)
|
|
—
|
|
|
15.1
|
|
|
Income (Loss) from Discontinued Operations, net of tax
|
|
|
6.3
|
|
|
(1.6
|
)
|
|
12.6
|
|
|
28.7
|
|
|
Total before taxes
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Income tax benefit (expense)
|
|
|
$
|
6.3
|
|
|
$
|
(1.6
|
)
|
|
$
|
12.6
|
|
|
$
|
28.7
|
|
|
Net of taxes
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on marketable securities:
|
|
|
|
|
|
|
|
|
|
|
Impairment
|
|
—
|
|
|
(1.2
|
)
|
|
—
|
|
|
(3.2
|
)
|
|
Other non-operating income (expense)
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
Income tax benefit (expense)
|
|
|
$
|
—
|
|
|
$
|
(0.9
|
)
|
|
$
|
—
|
|
|
$
|
(2.9
|
)
|
|
Net of taxes
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on foreign currency translation:
|
|
|
|
|
|
|
|
|
|
|
Effect of deconsolidation
(2)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
182.7
|
|
|
Income (Loss) from Discontinued Operations, net of tax
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Income tax benefit (expense)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
182.7
|
|
|
Net of taxes
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on derivative financial instruments:
|
|
|
|
|
|
|
|
|
|
|
Australian dollar foreign exchange contracts
|
|
$
|
—
|
|
|
$
|
11.1
|
|
|
$
|
—
|
|
|
$
|
20.1
|
|
|
Product revenues
|
|
|
—
|
|
|
(3.3
|
)
|
|
—
|
|
|
(6.0
|
)
|
|
Income tax benefit (expense)
|
|
|
$
|
—
|
|
|
$
|
7.8
|
|
|
$
|
—
|
|
|
$
|
14.1
|
|
|
Net of taxes
|
|
|
|
|
|
|
|
|
|
|
|
Total Reclassifications for the Period
|
|
$
|
6.3
|
|
|
$
|
5.3
|
|
|
$
|
12.6
|
|
|
$
|
222.6
|
|
|
|
|
|
(1)
|
These accumulated other comprehensive income components are included in the computation of net periodic benefit cost. See
NOTE 7 - PENSIONS AND OTHER POSTRETIREMENT BENEFITS
for further information.
|
|
|
(2)
|
Represents Canadian accumulated currency translation adjustments that were deconsolidated. See
NOTE 14 - DISCONTINUED OPERATIONS
for further information.
|
NOTE 17 - CASH FLOW INFORMATION
A reconciliation of capital additions to cash paid for capital expenditures for the six months ended
June 30, 2016
and
2015
is as follows:
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
Capital additions
(1)
|
$
|
18.1
|
|
|
$
|
46.8
|
|
Cash paid for capital expenditures
|
20.2
|
|
|
34.4
|
|
Difference (Non-cash accruals)
|
$
|
(2.1
|
)
|
|
$
|
12.4
|
|
|
|
(1)
|
Includes capital additions of
$18.1 million
related to continuing operations for the six months ended
June 30, 2016
. Includes capital additions of
$28.9 million
and
$17.9 million
related to continuing operations and discontinued operations, respectively, for the six months ended
June 30, 2015
.
|
NOTE 18 - RELATED PARTIES
Three
of our
five
U.S. iron ore mines are owned with various joint venture partners that are integrated steel producers or their subsidiaries. We are the manager of each of the mines we co-own and rely on our joint venture partners to make their required capital contributions and to pay for their share of the iron ore pellets that we produce. The joint venture partners are also our customers. The following is a summary of the mine ownership of these iron ore mines at
June 30, 2016
:
|
|
|
|
|
|
|
|
|
|
|
Mine
|
|
Cliffs Natural Resources
|
|
ArcelorMittal
|
|
U.S. Steel Corporation
|
Empire
|
|
79.0
|
%
|
|
21.0
|
%
|
|
—
|
|
Tilden
|
|
85.0
|
%
|
|
—
|
|
|
15.0
|
%
|
Hibbing
|
|
23.0
|
%
|
|
62.3
|
%
|
|
14.7
|
%
|
ArcelorMittal has a unilateral right to put its interest in the Empire mine to us, but has not exercised this right to date. Furthermore, as part of the 2014 extension agreement that was entered into between us and ArcelorMittal, which amended certain terms of the Empire partnership agreement, certain minimum distributions of the partners’ equity amounts are required to be made on a quarterly basis beginning in the first quarter of 2015 and will continue through the first quarter of 2017. During the
three and six months ended
June 30, 2016
, we recorded distributions of
$24.4 million
and
$41.4 million
, respectively, under this agreement of which
$17.0 million
was paid as of
June 30, 2016
. In addition, we paid $11.1 million in January 2016 related to 2015 distributions. During the
three and six months ended
June 30, 2015
, we recorded distributions of
$31.7 million
under this agreement of which
$17.1 million
was paid as of
June 30, 2015
.
Product revenues
from related parties were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Product revenues from related parties
|
$
|
241.6
|
|
|
$
|
149.6
|
|
|
$
|
345.0
|
|
|
$
|
260.0
|
|
Total product revenues
|
452.8
|
|
|
454.3
|
|
|
728.4
|
|
|
857.4
|
|
Related party product revenue as a percent of total product revenue
|
53.4
|
%
|
|
32.9
|
%
|
|
47.4
|
%
|
|
30.3
|
%
|
Amounts due from related parties recorded in
Accounts receivable, net
and
Other current assets
,
including trade accounts receivable, a customer supply agreement and provisional pricing arrangements, were
$57.9 million
and
$15.8 million
at
June 30, 2016
and December 31,
2015
, respectively. Amounts due to related parties recorded in
Accounts payable
,
including provisional pricing arrangements, were
$25.0 million
at
June 30, 2016
and amounts including provisional pricing arrangements and liabilities to related parties were
$14.5 million
at December 31,
2015
.
NOTE 19 - EARNINGS PER SHARE
The following table summarizes the computation of basic and diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions, Except Per Share Amounts)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Income (Loss) from Continuing Operations
|
$
|
29.9
|
|
|
$
|
(38.2
|
)
|
|
$
|
144.2
|
|
|
$
|
128.6
|
|
Income from Continuing Operations Attributable to Noncontrolling Interest
|
(16.7
|
)
|
|
(5.0
|
)
|
|
(25.5
|
)
|
|
(3.1
|
)
|
Net Income (Loss) from Continuing Operations Attributable to Cliffs Shareholders
|
$
|
13.2
|
|
|
$
|
(43.2
|
)
|
|
$
|
118.7
|
|
|
$
|
125.5
|
|
Income (Loss) from Discontinued Operations, net of tax
|
(0.4
|
)
|
|
103.4
|
|
|
2.1
|
|
|
(825.1
|
)
|
Net Income (Loss) Attributable to Cliffs Shareholders
|
$
|
12.8
|
|
|
$
|
60.2
|
|
|
$
|
120.8
|
|
|
$
|
(699.6
|
)
|
Preferred Stock Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(12.8
|
)
|
Net Income (Loss) Attributable to Cliffs Common Shareholders
|
$
|
12.8
|
|
|
$
|
60.2
|
|
|
$
|
120.8
|
|
|
$
|
(712.4
|
)
|
Weighted Average Number of Shares:
|
|
|
|
|
|
|
|
Basic
|
182.3
|
|
|
153.2
|
|
|
177.0
|
|
|
153.2
|
|
Depositary Shares
|
—
|
|
|
—
|
|
|
—
|
|
|
25.2
|
|
Employee Stock Plans
|
2.3
|
|
|
—
|
|
|
1.3
|
|
|
0.3
|
|
Diluted
|
184.6
|
|
|
153.2
|
|
|
178.3
|
|
|
178.7
|
|
Earnings (Loss) per Common Share Attributable to
Cliffs Common Shareholders - Basic:
|
|
|
|
|
|
|
|
Continuing operations
|
$
|
0.07
|
|
|
$
|
(0.28
|
)
|
|
$
|
0.67
|
|
|
$
|
0.74
|
|
Discontinued operations
|
—
|
|
|
0.67
|
|
|
0.01
|
|
|
(5.39
|
)
|
|
$
|
0.07
|
|
|
$
|
0.39
|
|
|
$
|
0.68
|
|
|
$
|
(4.65
|
)
|
Earnings (Loss) per Common Share Attributable to
Cliffs Common Shareholders - Diluted:
|
|
|
|
|
|
|
|
Continuing operations
|
$
|
0.07
|
|
|
$
|
(0.28
|
)
|
|
$
|
0.67
|
|
|
$
|
0.70
|
|
Discontinued operations
|
—
|
|
|
0.67
|
|
|
0.01
|
|
|
(4.62
|
)
|
|
$
|
0.07
|
|
|
$
|
0.39
|
|
|
$
|
0.68
|
|
|
$
|
(3.92
|
)
|
NOTE 20 - COMMITMENTS AND CONTINGENCIES
Contingencies
Litigation
We are currently a party to various claims and legal proceedings incidental to our operations. If management believes that a loss arising from these matters is probable and can reasonably be estimated, we record the amount of the loss, or the minimum estimated liability when the loss is estimated using a range, and no point within the range is more probable than another. As additional information becomes available, any potential liability related to these matters is assessed and the estimates are revised, if necessary. Based on currently available information, management believes that the ultimate outcome of these matters, individually and in the aggregate, will not have a material effect on our financial position, results of operations or cash flows. However, litigation is subject to inherent uncertainties, and unfavorable rulings could occur. An unfavorable ruling could include monetary damages, additional funding requirements or an injunction. If an unfavorable ruling were to occur, there exists the possibility of a material impact on the financial position and results of operations of the period in which the ruling occurs, or future periods. However, we do not believe that any pending litigation, not covered by insurance, will result in a material liability in relation to our consolidated financial statements. Currently, we have an insurance coverage receivable to cover settlement of the following putative class action and derivative shareholder lawsuits:
Putative Class Action Lawsuits.
In May 2014, alleged purchasers of our common shares filed suit in the U.S. District Court for the Northern District of Ohio against us and certain former officers and directors of the Company. The action is captioned
Department of the Treasury of the State of New Jersey and Its Division of Investment v. Cliffs Natural Resources Inc., et al.
, No. 1:14-CV-1031. As amended, the action asserted violations of the federal securities laws based on alleged false or misleading statements or omissions during the period of March 14, 2012 to March 26, 2013, regarding operations at our Bloom Lake mine in Québec, Canada, and the impact of those operations on our finances and outlook, including sustainability of the dividend, and that the alleged misstatements caused our common shares to trade at artificially inflated prices. The parties settled this suit for
$84 million
and the case was dismissed on June 30, 2016. The settlement amount has been funded by insurance and will have no impact on our Statements of Unaudited Condensed Consolidated Operations and resulted in the reductions of the
Insurance coverage receivable
and
Insured loss
in the Statement of Unaudited Condensed Consolidated Financial Position by
$84 million
.
In June 2014, an alleged purchaser of the depositary shares issued by Cliffs in a public offering in February 2013 filed a putative class action, which is captioned
Rosenberg v. Cliffs Natural Resources Inc., et al.
, No. CV-14-828140 (Cuyahoga County, Ohio, Court of Common Pleas). As amended, the suit asserted claims against us, certain current and former officers and directors of the Company, and several underwriters of the offering, alleging disclosure violations in the offering documents regarding operations at our Bloom Lake mine, the impact of those operations on our finances and outlook, and about the progress of our former exploratory chromite project in Ontario, Canada. The parties settled this suit for
$10 million
and the case was dismissed on April 14, 2016. The settlement amount has been funded by insurance and will have no impact on our Statements of Unaudited Condensed Consolidated Operations and resulted in the reduction of the
Insurance coverage receivable
and
Insured loss
in the Statement of Unaudited Condensed Consolidated Financial Position by
$10 million
.
Shareholder Derivative Lawsuits.
In June and July 2014, alleged shareholders of Cliffs filed three derivative actions in the Cuyahoga County, Ohio, Court of Common Pleas asserting claims against certain current and former officers and directors of the Company. These actions, captioned
Black v. Carrabba, et al.
, No. CV-14-827803,
Asmussen v. Carrabba, et al.
, No. CV-14-829259, and
Williams, et al. v. Carrabba, et al.
, No. CV-14-829499, alleged that the individually named defendants violated their fiduciary duties to the Company by, among other things, disseminating false and misleading information regarding operations at our Bloom Lake mine in Québec, Canada, and the impact of those operations on our finances and outlook, including sustainability of the dividend, failing to maintain internal controls, and failing to appropriately oversee and manage the Company. The complaints asserted additional claims for unjust enrichment, abuse of control, gross mismanagement, overpayment upon departure of certain executives, and waste of corporate assets. The parties settled this suit for
$775,000
in attorneys' fees and expenses, which will be funded by insurance, and an agreement to enact or continue various corporate governance related measures. These cases were dismissed on July 7, 2016. A fourth near-identical shareholder derivative case, captioned
Mansour v. Carrabba, et al.
, No. 16-CV-00390, had been filed in the U.S. District Court for the Northern District of Ohio and was voluntarily dismissed by the plaintiff on April 18, 2016. The resolution of these cases will have no impact on our financial position or operations.
NOTE 21 - SUBSEQUENT EVENTS
We have evaluated subsequent events through the date of financial issuance.
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is designed to provide a reader of our financial statements with a narrative from the perspective of management on our financial condition, results of operations, liquidity and other factors that may affect our future results. We believe it is important to read our MD&A in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2015 as well as other publicly available information.
Overview
Cliffs Natural Resources Inc. is a leading mining and natural resources company in the United States. We are a major supplier of iron ore pellets to the North American integrated steel industry from the
five
iron ore mines we currently operate located in Michigan and Minnesota. We also operate the Koolyanobbing iron ore mining complex in Western Australia. Driven by the core values of safety, social, environmental and capital stewardship, our employees endeavor to provide all stakeholders operating and financial transparency.
The key driver of our business is demand for steelmaking raw materials from U.S. steelmakers, which is heavily influenced by the global steel market and, in particular, Chinese steel production. In the first half of 2016, the U.S. produced approximately 40 million metric tons of crude steel or about 5 percent of total global crude steel production, which is flat when compared to the same period in 2015. U.S. total steel capacity utilization was approximately 72 percent in the first half of 2016, which is also flat compared to the same period in 2015. Additionally, in the first half of 2016, China produced approximately 400 million metric tons of crude steel, or approximately 50 percent of total global crude steel production. These figures represent an approximate 1 percent decrease in Chinese crude steel production when compared to the same period in 2015. Through the first half of 2016, global crude steel production decreased about 2 percent compared to the same period in 2015.
Through the first half of 2016, the Platts IODEX has, despite its volatility, remained at encouraging levels. We believe this is the result of improved sentiment about steel demand in China and signs of high-cost capacity closures. In addition, we believe the new management teams at the major Australian iron ore producers will show more supply discipline for the remainder of the year and through 2017, which could help maintain or even improve these current price levels.
The Platts IODEX price decreased
14 percent
to an average price of
$52 per metric ton
for the six months ended
June 30, 2016
compared to the respective period of 2015; however, the average price of $52 per metric ton is up from the low of approximately $39 per metric ton we encountered in December 2015. The spot price volatility impacts our realized revenue rates, particularly in our Asia Pacific Iron Ore business segment because its contracts correlate heavily to Platts IODEX pricing, and to a lesser extent certain of our U.S. Iron Ore contracts.
The improvement in the sentiment around iron ore prices in the first half of 2016 has also coincided with the increase in price for domestic steel. We believe the recent improvement in steel prices has been driven by successful trade case rulings for hot-rolled, cold-rolled and corrosion resistant steel that has significantly curbed the amount of unfairly traded steel in the United States. This, combined with restocking of domestic steel inventories which followed a period of destocking that persisted throughout 2015, has helped improve sentiment in the United States. We expect these trends to continue for the remainder of this year and through 2017. The price of hot-rolled steel in the United States has stabilized near $630 per short ton, which we believe reflects a moderately healthy and balanced domestic market.
As a result of the underlying pricing formulas of our long-term contracts, for the six months ended
June 30, 2016
, when compared to the prior year period, our U.S. Iron Ore revenues only experienced a realized revenue rate decrease of
5 percent
, versus the
14 percent
decrease in the Platts IODEX price.
For the
three and six months ended
June 30, 2016
, our consolidated revenues were
$496.2 million
and
$801.7 million
, respectively, and net income from continuing operations per diluted share was
$0.07
and
$0.67
, respectively. This compares with consolidated revenues of
$498.1 million
and
$944.1 million
, respectively, and a net loss from continuing operations per diluted share of
$0.28
and net income from continuing operations per diluted share of
$0.70
, respectively, for the comparable periods in 2015. Net income from continuing operations in the three months ended
June 30, 2016
, was impacted positively by incrementally higher sales margin of
$34.2 million
primarily driven by cost cutting measures and favorable foreign exchange rates, partially offset by higher idle costs. Net income from continuing operations in the six months ended
June 30, 2016
and June 30, 2015, were impacted positively as a result of gains on the extinguishment/restructuring of debt of
$182.4 million
and
$313.7 million
, respectively. Additionally, results for the six months ended June 30, 2015 were impacted negatively by income tax expense primarily due to the placement of a valuation allowance against U.S. deferred tax assets. Sales margin decreased by
$15.7 million
in the six months ended
June 30, 2016
, when
compared to the same period in 2015 primarily driven by the decreased total sales volume, higher idle costs and lower realized pricing for our products partially offset by cost cutting measures and favorable foreign exchange rates.
Strategy
The Company is Focused on our Core U.S. Iron Ore Business
We are the market-leading iron ore producer in the United States, supplying differentiated iron ore pellets under long-term contracts to the largest North America integrated steel producers. We have the unique advantage of not only being a low cost producer of iron ore pellets in the U.S. market, but also having the technical expertise to create custom-made pellets for the specific blast furnaces that we supply. Pricing structures contained in and the long-term supply provided by our existing contracts, along with our low-cost operating profile, positions U.S. Iron Ore as our most stable business. We expect to continue to strengthen our U.S. Iron Ore operating cost profile through continuous operational improvements and disciplined capital allocation policies. Strategically, we continue to develop various entry options into the EAF market. As the EAF steel market continues to capture a growing share of the United States steel market, there is an opportunity for our iron ore to serve this market by providing pellets to the alternative metallics market to produce direct reduced iron pellets, hot briquetted iron and/or pig iron. In 2015, we produced and shipped a batch trial of DR-grade pellets, a source of lower silica iron units for the production of direct reduced iron pellets. In early 2016, we reached a significant milestone with positive results from the successful industrial trial of our DR-grade pellets. While we are still in the early stages of developing our alternative metallic business, we believe the successful trial will open up a new opportunity for us to diversify our product mix and add new customers to our U.S. Iron Ore segment beyond the traditional blast furnace clientele.
Maintaining Discipline on Costs and Capital Spending and Improving our Financial Flexibility
We believe our ability to execute our strategy is dependent on our financial position; therefore we remain focused on improving the strength of our balance sheet and creating financial flexibility to manage through lower demand for our products and volatility in commodity prices. We have developed a highly disciplined financial and capital expenditure plan with a focus on improving our cost profile and increasing long-term profitability.
Recent Developments
On May 28, 2016, we entered into a new long-term commercial agreement with ArcelorMittal effective October 31, 2016, to supply tailor-made iron ore pellets for ten years through 2026. The new agreement will replace two existing agreements expiring in December 2016 and January 2017, respectively, and fill the entirety of ArcelorMittal's pellet purchase requirements from the previous agreements. The new agreement includes ArcelorMittal's total purchases of iron ore pellets from Cliffs up to 10 million long tons per year and preserves our current position as ArcelorMittal's major pellet supplier. Under the new agreement, we will continue to be the sole pellet supplier of ArcelorMittal's Indiana Harbor West and Cleveland Works steelmaking facilities, and we will maintain the current level of pellet supply to ArcelorMittal's Indiana Harbor East facility. The new agreement also establishes a minimum total purchase requirement of 7 million long tons per year, which is greater than the current minimum level of the two existing agreements combined.
On June 7, 2016, the U.S. District Court for the District of Delaware, under Chapter 15 of the U.S. Bankruptcy Code, confirmed the May 27, 2016 Order of the Ontario Superior Court of Justice approving the settlement between Essar and certain subsidiaries of Cliffs. These orders approve the reinstatement of the Pellet Sale and Purchase Agreement dated and effective as of January 31, 2002, as amended (the "Essar Agreement"). The Essar Agreement will resume in full on January 1, 2017, with Cliffs supplying a significant portion of Essar’s 2016 requirements beginning July 2016 under a separate agreement. The Essar Agreement extends to 2024. Essar continues to be under the protection of the CCAA in the Ontario Superior Court.
On June 9, 2016, we announced that we would be restarting operations in August 2016 at our United Taconite mining facility in Minnesota. The August restart was made possible due to additional business contracted with U.S. Steel Canada to supply the majority of its iron ore pellet requirements for the third and fourth quarters of 2016.
In May 2016, we entered into multiple agreements with Minnesota Power, a division of ALLETE Inc., pursuant to which we received $31.0 million in cash as part of a long-term purchased power arrangement for our Northshore operation through 2031. The agreements, pending potential regulatory approval of the sale of utility assets, include: certain non-core operations; transmission assets at United Taconite; certain land options at United Taconite and Northshore Mining Company; and transportation rights along the Cliffs Erie rail assets. Separately, we extended our regulated power arrangements with Minnesota Power for 10 years at our United Taconite and Babbitt facilities.
Business Segments
Our Company’s primary continuing operations are organized and managed according to geographic location: U.S. Iron Ore and Asia Pacific Iron Ore. As of March 31, 2015, management determined that our North American Coal operating segment met the criteria to be classified as held for sale under
ASC 205, Presentation of Financial Statements
. In the fourth quarter of 2015, we sold two low-volatile metallurgical coal operations, Pinnacle mine and Oak Grove mine, marking our exit from the coal business. The sale was completed on December 22, 2015. As such, all presented North American Coal operating segment results are included in our financial statements and classified within discontinued operations.
Additionally, as a result of the CCAA filing of the Bloom Lake Group on January 27, 2015, and the Wabush Group on May 20, 2015, we no longer have a controlling interest over the Bloom Lake Group and certain other wholly owned subsidiaries, and we no longer have a controlling interest over the Wabush Group. The Bloom Lake Group, Wabush Group and certain of each of their wholly owned subsidiaries were previously reported as Eastern Canadian Iron Ore and Other reportable segments. As such, we deconsolidated the Bloom Lake Group and certain other wholly-owned subsidiaries as of January 27, 2015. Additionally, as a result of the Wabush Filing on May 20, 2015, we deconsolidated certain Wabush Group wholly-owned subsidiaries effective May 20, 2015. The wholly-owned subsidiaries deconsolidated effective May 20, 2015 are Wabush Group entities that were not deconsolidated as part of the deconsolidation effective January 27, 2015. Financial results prior to the respective deconsolidations of the Bloom Lake and Wabush Groups and subsequent expenses directly associated with the Canadian Entities are included in our financial statements and classified within discontinued operations.
Results of Operations – Consolidated
2016 Compared to 2015
The following is a summary of our consolidated results of operations for the
three and six months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
Variance
Favorable/
(Unfavorable)
|
|
2016
|
|
2015
|
|
Variance
Favorable/
(Unfavorable)
|
Revenues from product sales and services
|
$
|
496.2
|
|
|
$
|
498.1
|
|
|
$
|
(1.9
|
)
|
|
$
|
801.7
|
|
|
$
|
944.1
|
|
|
$
|
(142.4
|
)
|
Cost of goods sold and operating expenses
|
(404.7
|
)
|
|
(440.8
|
)
|
|
36.1
|
|
|
(679.3
|
)
|
|
(806.0
|
)
|
|
126.7
|
|
Sales margin
|
$
|
91.5
|
|
|
$
|
57.3
|
|
|
$
|
34.2
|
|
|
$
|
122.4
|
|
|
$
|
138.1
|
|
|
$
|
(15.7
|
)
|
Sales margin %
|
18.4
|
%
|
|
11.5
|
%
|
|
6.9
|
%
|
|
15.3
|
%
|
|
14.6
|
%
|
|
0.7
|
%
|
Revenues from Product Sales and Services
Sales revenue for the six months ended
June 30, 2016
decreased
$142.4 million
or
15.1 percent
, from the comparable period in
2015
, which was primarily attributable to the decrease in customer demand as a result of idled blast furnaces in addition to the termination of a customer contract in the fourth quarter of 2015. The decrease in customer demand resulted in lower iron ore sales volumes from our U.S. Iron Ore operations of
1,134 thousand
long tons or a decrease of
$97.1 million
in revenue. The decrease in U.S Iron Ore demand was slightly offset by sales volumes for our Asia Pacific Iron Ore operations, which increased
122 thousand
metric tons or
$6.8 million
, for the six months ended
June 30, 2016
, primarily due to timing of shipments between periods and vessel sizes, compared to the prior year period. Additionally, changes in Platts IODEX pricing impact our revenues each year. During the first half of 2016, iron ore revenues decreased $35.5 million compared to the prior-year period due to the decrease in the Platts IODEX price, which declined 14 percent to an average price of $52 per metric ton in the first half of 2016, unfavorable price adjustments related to certain price indices, and an unfavorable impact from carryover pricing. The decreases in our realized revenue rates during the first half of 2016 compared to the first half of 2015 was
5.4 percent
and
4.5 percent
for our U.S. Iron Ore and Asia Pacific Iron Ore operations, respectively.
Refer to “Results of Operations – Segment Information” for additional information regarding the specific factors that impacted revenue during the period.
Cost of Goods Sold and Operating Expenses
Cost of goods sold and operating expenses
for the
three and six months ended
June 30, 2016
were
$404.7 million
and
$679.3 million
, which represented a decrease of
$36.1 million
and
$126.7 million
, respectively, or
8.2 percent
and
15.7 percent
, respectively, from the comparable prior-year periods.
Cost of goods sold and operating expenses
for the three months ended
June 30, 2016
decreased as a result of operational efficiencies and cost cutting efforts across each of our business units which reduced costs by $59.7 million. Also, as a result of favorable foreign exchange rates in the second quarter of 2016 versus the comparable period in 2015, we realized lower costs of
$5.1 million
for our Asia Pacific Iron Ore segment. These decreases in cost were offset partially for the three months ended
June 30, 2016
by higher costs of
$18.8 million
due to the temporary full idling of our United Taconite mine which began in August 2015, and the temporary full idling of our Northshore mine, from November 2015 to May 2016, versus the idling of one production line at Northshore for most of the second quarter in 2015. Additionally, higher iron ore sales volumes increased costs by $10.3 million.
Cost of goods sold and operating expenses
for the six months ended
June 30, 2016
decreased as a result of operational efficiencies and cost cutting efforts across each of our business units by $81.2 million. Additionally, lower iron ore sales volumes decreased costs by $61.3 million. Also, as a result of favorable foreign exchange rates in the first half of 2016 versus the comparable period in 2015, we realized lower costs of
$14.0 million
for our Asia Pacific Iron Ore segment. These decreases in cost were offset partially by higher costs of
$43.3 million
due to the temporary full idling of our United Taconite mine which began in August 2015, and the temporary full idling of our Northshore mine, which occurred between November 2015 and May 2016, versus the idling of one production line at Northshore for most of the first half of 2015.
Refer to “
Results of Operations – Segment Information
” for additional information regarding the specific factors that impacted our operating results during the period.
Other Operating Income (Expense)
The following is a summary of
other operating income (expense)
for the
three and six months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
Variance
Favorable/
(Unfavorable)
|
|
2016
|
|
2015
|
|
Variance
Favorable/
(Unfavorable)
|
Selling, general and administrative expenses
|
$
|
(22.5
|
)
|
|
$
|
(30.8
|
)
|
|
$
|
8.3
|
|
|
$
|
(50.7
|
)
|
|
$
|
(59.8
|
)
|
|
$
|
9.1
|
|
Miscellaneous - net
|
5.7
|
|
|
(0.8
|
)
|
|
6.5
|
|
|
2.7
|
|
|
19.3
|
|
|
(16.6
|
)
|
|
$
|
(16.8
|
)
|
|
$
|
(31.6
|
)
|
|
$
|
14.8
|
|
|
$
|
(48.0
|
)
|
|
$
|
(40.5
|
)
|
|
$
|
(7.5
|
)
|
Selling, general and administrative expenses
during the
three and six months ended
June 30, 2016
decreased by
$8.3 million
and
$9.1 million
, respectively, from the comparable periods in 2015. The decreases for the three and six months ended June 30, 2016 compared to the prior year periods were driven by reduced external services costs of $5.1 million and $6.6 million, respectively, in addition to reduced staff costs of $1.7 million and $3.8 million, respectively.
The following is a summary of
Miscellaneous - net
for the
three and six months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
Variance
Favorable/
(Unfavorable)
|
|
2016
|
|
2015
|
|
Variance
Favorable/
(Unfavorable)
|
Foreign exchange remeasurement
|
$
|
0.2
|
|
|
$
|
(0.8
|
)
|
|
$
|
1.0
|
|
|
$
|
(0.9
|
)
|
|
$
|
12.7
|
|
|
$
|
(13.6
|
)
|
Insurance recovery
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.6
|
|
|
(7.6
|
)
|
Management and royalty fees
|
3.2
|
|
|
0.7
|
|
|
2.5
|
|
|
5.9
|
|
|
3.1
|
|
|
2.8
|
|
Other
|
2.3
|
|
|
(0.7
|
)
|
|
3.0
|
|
|
(2.3
|
)
|
|
(4.1
|
)
|
|
1.8
|
|
|
$
|
5.7
|
|
|
$
|
(0.8
|
)
|
|
$
|
6.5
|
|
|
$
|
2.7
|
|
|
$
|
19.3
|
|
|
$
|
(16.6
|
)
|
Miscellaneous - net
for the
three and six months ended
June 30, 2016
increased by
$6.5 million
and decreased by
$16.6 million
respectively, from the comparable periods in 2015. For the three months ended
June 30, 2016
there was an incremental favorable impact of
$1.0 million
due to the change in foreign exchange remeasurement of cash and cash equivalents and remeasurement of certain obligations. For the six months ended
June 30, 2016
, there was an incremental unfavorable impact of
$13.6 million
primarily driven by the gain of
$12.4 million
from the remeasurement of short-term intercompany loans during the six months ended
June 30, 2015
. Additionally, the six months ended
June 30, 2015
was impacted favorably by
$7.6 million
of insurance recovery related to the clean-up of the Pointe Noire oil spill that occurred in September 2013 which was not repeated during 2016.
Other Income (Expense)
The following is a summary of other income (expense) for the
three and six months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
Variance
Favorable/
(Unfavorable)
|
|
2016
|
|
2015
|
|
Variance
Favorable/
(Unfavorable)
|
Interest expense, net
|
$
|
(50.7
|
)
|
|
$
|
(63.6
|
)
|
|
$
|
12.9
|
|
|
$
|
(107.5
|
)
|
|
$
|
(106.5
|
)
|
|
$
|
(1.0
|
)
|
Gain on extinguishment/restructuring of debt
|
3.6
|
|
|
—
|
|
|
3.6
|
|
|
182.4
|
|
|
313.7
|
|
|
(131.3
|
)
|
Other non-operating income (expense)
|
0.2
|
|
|
(2.1
|
)
|
|
2.3
|
|
|
0.3
|
|
|
(2.9
|
)
|
|
3.2
|
|
|
$
|
(46.9
|
)
|
|
$
|
(65.7
|
)
|
|
$
|
18.8
|
|
|
$
|
75.2
|
|
|
$
|
204.3
|
|
|
$
|
(129.1
|
)
|
Interest expense for the three months ended
June 30, 2016
was impacted favorably by $12.9 million versus the comparable prior period as a result of the debt restructuring activities that occurred during March 2015 and March 2016. These debt restructurings resulted in a net reduction of the outstanding principal balance of our senior notes.
The gain on extinguishment/restructuring of debt for the
three and six months ended
June 30, 2016
was
$3.6 million
and
$182.4 million
, respectively, primarily related to the issuance of 1.5 Lien Notes through the Exchange Offer on March 2, 2016 compared to
$313.7 million
related to the corporate debt restructuring that occurred during March 2015.
Refer to NOTE 5- DEBT AND CREDIT FACILITIES for further discussion.
Income Taxes
Our effective tax rate is impacted by permanent items, such as depletion and the relative mix of income we earn in various foreign jurisdictions with tax rates that differ from the U.S. statutory rate. It also is affected by discrete items that may occur in any given period, but are not consistent from period to period. The following represents a summary of our tax provision and corresponding effective rates for the three and six months ended June 30, 2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
Income tax benefit (expense)
|
$
|
2.1
|
|
|
$
|
1.8
|
|
|
$
|
0.3
|
|
|
$
|
(5.4
|
)
|
|
$
|
(173.3
|
)
|
|
$
|
167.9
|
|
Effective tax rate
|
(7.6
|
)%
|
|
4.5
|
%
|
|
(12.1
|
)%
|
|
3.6
|
%
|
|
57.4
|
%
|
|
(53.8
|
)%
|
A reconciliation of the statutory rate to the effective tax rate for the six months ended June 30, 2016 is included below. A comparable rate reconciliation for six months ended 2015 is not provided as our loss for the six months ended June 30, 2015 exceeded the anticipated ordinary loss for the full year and, therefore, our tax expense recorded was calculated using actual year-to-date amounts rather than an estimated annual effective tax rate:
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
Six Months Ended June 30,
|
|
2016
|
Tax at U.S. statutory rate of 35 percent
|
$
|
52.4
|
|
|
35.0
|
%
|
Increases/(Decreases) due to:
|
|
|
|
Percentage depletion
|
(34.3
|
)
|
|
(22.9
|
)
|
Impact of foreign operations
|
0.6
|
|
|
0.4
|
|
Income not subject to tax
|
(6.4
|
)
|
|
(4.3
|
)
|
Valuation allowance reversal on net operating loss utilization
|
(9.6
|
)
|
|
(6.5
|
)
|
Other items - net
|
2.0
|
|
|
1.4
|
|
Provision for income tax and effective income tax rate before discrete items
|
4.7
|
|
|
3.1
|
|
Discrete Items:
|
|
|
|
Prior year adjustments made in current year
|
(0.1
|
)
|
|
—
|
|
Tax uncertainties
|
0.8
|
|
|
0.5
|
|
Provision for income tax expense and effective income tax rate including discrete items
|
$
|
5.4
|
|
|
3.6
|
%
|
Our tax provision for the six months ended
June 30, 2016
was an expense of
$5.4 million
and a 3.6 percent effective tax rate compared with an expense of
$173.3 million
for the comparable prior-year period. The decrease in the expense is due to the prior year recording of valuation allowances against existing deferred tax assets.
For the three and six months ended
June 30, 2016
we recorded discrete items that resulted in an income tax expense of
$0.6 million
and
$0.7 million
, respectively. These adjustments relate primarily to quarterly interest accrued on reserves for uncertain tax positions. For the three and six months ended June 30, 2015 there were discrete items that resulted in an income tax benefit of
$0.3 million
and an income tax expense of
$167.2 million
, respectively. The year-to-date amount was largely related to the recording of valuation allowances against existing deferred tax assets as a result of the determination that they would no longer be realizable.
Our 2016 estimated annual effective tax rate before discrete items is 3.1 percent. This estimated annual effective tax rate differs from the U.S. statutory rate of 35 percent primarily due to deductions for percentage depletion in excess of cost depletion related to U.S. operations and the reversal of valuation allowances in excess of the deferred tax assets generated in the current year. A comparable annual effective tax rate has not been provided for the six months ended 2015 as our loss for the six months ended June 30, 2015 exceeded the anticipated ordinary loss for the full year and, therefore, our tax expense recorded was calculated using actual year-to-date amounts rather than an estimated annual effective tax rate.
Income (Loss) from Discontinued Operations, net of tax
During the six months ended
June 30, 2016
, we recorded a gain from discontinued operations of
$2.1 million
, net of tax, primarily attributable to a gain from foreign currency remeasurement of our loans to and accounts receivable from the Canadian Entities of
$4.1 million
. This gain was offset partially by a net loss of
$2.0 million
, for the six months ended
June 30, 2016
, primarily from certain disputes related to the sale of our North American Coal segment.
As of March 31, 2015, management determined that our North American Coal operating segment met the criteria to be classified as held for sale under ASC 205,
Presentation of Financial Statements
. As such, all current year and historical North American Coal operating segment results are included in our financial statements and classified within discontinued operations. The loss from discontinued operations, net of tax related to the North American Coal segment was
$0.7 million
and
$2.0 million
, for the three and six months ended
June 30, 2016
, respectively compared to
$31.5 million
and
$107.2 million
in the comparable prior periods.
In January 2015, we announced that the Bloom Lake Group commenced CCAA proceedings. At that time, we had suspended Bloom Lake operations and for several months had been exploring options to sell certain of our Canadian assets, among other initiatives. Effective January 27, 2015, following the CCAA filing of the Bloom Lake Group, we deconsolidated the Bloom Lake Group and certain other wholly-owned subsidiaries comprising substantially all of our Canadian operations. Additionally, on May 20, 2015, the Wabush Group commenced CCAA proceedings which resulted in the deconsolidation of the remaining Wabush Group entities that were not previously deconsolidated. The Wabush Group was no longer generating revenues and was not able to meet its obligations as they came due. As a result of this action, the CCAA protections granted to the Bloom Lake Group were extended to include the Wabush Group to facilitate the reorganization or divestiture of each of their businesses and operations. Financial results prior to the respective deconsolidations of the Bloom Lake and Wabush Groups and subsequent expenses directly associated with the Canadian Entities are included in our financial statements and classified within discontinued operations. The gain from discontinued operations, net of tax related to the deconsolidated Canadian Entities was
$0.3 million
and
$4.1 million
for the three and six months ended June 30, 2016, respectively, compared to a gain from discontinued operations, net of tax of
$134.9 million
and a loss from discontinued operations, net of tax of
$717.9 million
, for the three and six months ended June 30, 2015, respectively.
Noncontrolling Interest
Noncontrolling interest primarily is comprised of our consolidated, but less-than-wholly owned subsidiary at our Empire mining venture and through the CCAA filing on January 27, 2015, the Bloom Lake operations. The net income attributable to the noncontrolling interest of the Empire mining venture was $16.7 million and $25.5 million for the three and six months ended
June 30, 2016
, respectively, compared to net income attributable to the noncontrolling interest of $4.9 million and $10.8 million for the three and six months ended June 30, 2015, respectively. There was no net income or loss attributable to the noncontrolling interest related to Bloom Lake for the three months ended June 30, 2016 and June 30, 2015. There was no net income or loss attributable to the noncontrolling interest related to Bloom Lake for the six months ended June 30, 2016 compared to net loss attributable to the noncontrolling interest of $7.7 million for the six months ended June 30, 2015.
Results of Operations – Segment Information
We have historically evaluated segment performance based on sales margin, defined as revenues less cost of goods sold, and operating expenses identifiable to each segment. Additionally,
we evaluate segment performance based on the key indicators of EBITDA, defined as net income (loss) before interest, income taxes, depreciation, depletion and amortization, and Adjusted EBITDA, defined as EBITDA excluding certain items such as impacts of discontinued operations, extinguishment/restructuring of debt, severance and contractor termination costs, foreign currency remeasurement, and intersegment corporate allocations of SG&A costs. These measures allow management and investors to focus on our ability to service our debt, as well as, illustrate how the business and each operating segment is performing. Additionally, EBITDA and Adjusted EBITDA assist management and investors in their analysis and forecasting as these measures approximate the cash flows associated with operational earnings.
EBITDA and Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net Income (Loss)
|
$
|
29.5
|
|
|
$
|
65.2
|
|
|
$
|
146.3
|
|
|
$
|
(696.5
|
)
|
Less:
|
|
|
|
|
|
|
|
Interest expense, net
|
(50.7
|
)
|
|
(64.3
|
)
|
|
(107.5
|
)
|
|
(108.5
|
)
|
Income tax benefit (expense)
|
2.1
|
|
|
2.9
|
|
|
(5.4
|
)
|
|
(172.1
|
)
|
Depreciation, depletion and amortization
|
(26.9
|
)
|
|
(30.5
|
)
|
|
(62.1
|
)
|
|
(63.5
|
)
|
EBITDA
|
$
|
105.0
|
|
|
$
|
157.1
|
|
|
$
|
321.3
|
|
|
$
|
(352.4
|
)
|
Less:
|
|
|
|
|
|
|
|
Impact of discontinued operations
|
(0.4
|
)
|
|
103.0
|
|
|
2.1
|
|
|
(821.1
|
)
|
Gain on extinguishment/restructuring of debt
|
3.6
|
|
|
—
|
|
|
182.4
|
|
|
313.7
|
|
Severance and contractor termination costs
|
—
|
|
|
(10.0
|
)
|
|
(0.1
|
)
|
|
(11.6
|
)
|
Foreign exchange remeasurement
|
0.2
|
|
|
(0.8
|
)
|
|
(0.9
|
)
|
|
12.7
|
|
Adjusted EBITDA
|
$
|
101.6
|
|
|
$
|
64.9
|
|
|
$
|
137.8
|
|
|
$
|
153.9
|
|
|
|
|
|
|
|
|
|
EBITDA:
|
|
|
|
|
|
|
|
U.S. Iron Ore
|
$
|
94.1
|
|
|
$
|
68.8
|
|
|
$
|
135.5
|
|
|
$
|
170.4
|
|
Asia Pacific Iron Ore
|
26.1
|
|
|
9.6
|
|
|
48.4
|
|
|
27.6
|
|
Other
|
(15.2
|
)
|
|
78.7
|
|
|
137.4
|
|
|
(550.4
|
)
|
Total EBITDA
|
$
|
105.0
|
|
|
$
|
157.1
|
|
|
$
|
321.3
|
|
|
$
|
(352.4
|
)
|
|
|
|
|
|
|
|
|
Adjusted EBITDA:
|
|
|
|
|
|
|
|
U.S. Iron Ore
|
$
|
97.2
|
|
|
$
|
77.2
|
|
|
$
|
143.3
|
|
|
$
|
182.3
|
|
Asia Pacific Iron Ore
|
26.5
|
|
|
17.4
|
|
|
49.5
|
|
|
23.1
|
|
Other
|
(22.1
|
)
|
|
(29.7
|
)
|
|
(55.0
|
)
|
|
(51.5
|
)
|
Total Adjusted EBITDA
|
$
|
101.6
|
|
|
$
|
64.9
|
|
|
$
|
137.8
|
|
|
$
|
153.9
|
|
EBITDA for the
three and six months ended
June 30, 2016
decreased
$52.1 million
and increased
$673.7 million
, respectively, on a consolidated basis, from the comparable period in 2015. The period-over-period change was driven primarily by the items detailed above in the Adjusted EBITDA calculation. Adjusted EBITDA increased
$36.7 million
and decreased
$16.1 million
for the
three and six months ended
June 30, 2016
from the comparable period in 2015. The increase for the three months ended June 30, 2016 from the comparable period was primarily attributable to the higher consolidated sales margin. The decrease for the six months ended June 30, 2016 from the comparable period was primarily attributable to lower consolidated sales margin. See further detail below for additional information regarding the specific factors that impacted each reportable segments' sales margin during the three and six months ended
June 30, 2016
and 2015.
2016
Compared to
2015
U.S. Iron Ore
The following is a summary of U.S. Iron Ore results for the three months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
|
|
Changes due to:
|
|
|
|
|
Three Months Ended June 30,
|
|
Revenue
and cost rate
|
|
Sales volume
|
|
Idle cost/production volume variance
|
|
Freight and reimburse-ment
|
|
Total change
|
|
|
2016
|
|
2015
|
|
|
|
|
|
Revenues from product sales and services
|
|
$
|
361.7
|
|
|
$
|
369.7
|
|
|
$
|
(1.0
|
)
|
|
$
|
(8.8
|
)
|
|
$
|
—
|
|
|
$
|
1.8
|
|
|
$
|
(8.0
|
)
|
Cost of goods sold and operating expenses
|
|
(291.7
|
)
|
|
(320.7
|
)
|
|
44.5
|
|
|
5.1
|
|
|
(18.8
|
)
|
|
(1.8
|
)
|
|
29.0
|
|
Sales margin
|
|
$
|
70.0
|
|
|
$
|
49.0
|
|
|
$
|
43.5
|
|
|
$
|
(3.7
|
)
|
|
$
|
(18.8
|
)
|
|
$
|
—
|
|
|
$
|
21.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
Per Ton Information
|
|
2016
|
|
2015
|
|
Difference
|
|
Percent change
|
|
|
|
|
|
|
Realized product revenue rate
1
|
|
$
|
77.81
|
|
|
$
|
78.32
|
|
|
$
|
(0.51
|
)
|
|
(0.7
|
)%
|
|
|
|
|
|
|
Cash production cost
2
|
|
46.32
|
|
|
56.06
|
|
|
(9.74
|
)
|
|
(17.4
|
)%
|
|
|
|
|
|
|
Non-production cash cost
2
|
|
9.93
|
|
|
5.53
|
|
|
4.40
|
|
|
79.6
|
%
|
|
|
|
|
|
|
Cost of goods sold and operating expenses rate
1
(excluding DDA)
|
|
56.25
|
|
|
61.59
|
|
|
(5.34
|
)
|
|
(8.7
|
)%
|
|
|
|
|
|
|
Depreciation, depletion & amortization
|
|
4.68
|
|
|
5.18
|
|
|
(0.50
|
)
|
|
(9.7
|
)%
|
|
|
|
|
|
|
Total cost of goods sold and operating expenses rate
|
|
60.93
|
|
|
66.77
|
|
|
(5.84
|
)
|
|
(8.7
|
)%
|
|
|
|
|
|
|
Sales margin
|
|
$
|
16.88
|
|
|
$
|
11.55
|
|
|
$
|
5.33
|
|
|
46.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales tons
3
(In thousands)
|
|
4,146
|
|
|
4,244
|
|
|
|
|
|
|
|
|
|
|
|
Production tons
3
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
5,987
|
|
|
7,121
|
|
|
|
|
|
|
|
|
|
|
|
Cliffs’ share of total
|
|
4,155
|
|
|
5,503
|
|
|
|
|
|
|
|
|
|
|
|
1
Excludes revenues and expenses related to domestic freight, which are offsetting and have no impact on sales margin. Revenues also exclude venture partner cost reimbursements.
|
2
Cash production cost per long/metric ton is defined as cost of goods sold and operating expenses per ton less depreciation, depletion and amortization; as well as idle costs, period costs, costs of services and inventory effects per long/metric ton. Non-production cash cost per long/metric ton is defined as the sum of idle costs, period costs (including royalties), costs of services, and inventory effects per long/metric ton.
|
3
Tons are long tons (2,240 pounds).
|
Sales margin for U.S. Iron Ore was
$70.0 million
for the three months ended
June 30, 2016
, compared with sales margin of
$49.0 million
for the three months ended
June 30, 2015
. The increase compared to the prior-year period is attributable to a decrease in cost of goods sold and operating expenses of
$29.0 million
partially offset by lower revenue of
$8.0 million
. Sales margin per long ton increased
46.1
percent to
$16.88
per long ton in the second quarter of 2016 compared to the second quarter of 2015.
Revenue decreased by
$9.8 million
, excluding the increase of
$1.8 million
of freight and reimbursements, in the second quarter of 2016 over the prior-year period, predominantly due to:
|
|
•
|
Lower sales volumes of 98 thousand long tons or
$8.8 million
due to:
|
|
|
◦
|
Termination of a customer contract in the fourth quarter of the prior year that was reinstated in June 2016; and
|
|
|
◦
|
Lower demand from two customers due to idled blast furnaces at the customer's facilities.
|
|
|
◦
|
These decreases were partially offset by higher sales to a customer in the second quarter of 2016 due to a short-term contract with the customer compared to no sales to the customer in 2015; and
|
|
|
◦
|
Higher demand from one customer in 2016, in addition to a two week longer shipping season for the customer due to a weather delay impacting the start of the 2015 season.
|
|
|
•
|
The realized product revenue rate declined by
$0.51
per long ton or
0.7
percent to
$77.81
per long ton in second quarter of 2016, which resulted in a decrease of
$1.0 million
. This decline is a result of:
|
|
|
◦
|
An unfavorable customer mix impacting the realized revenue rates by $4 per long ton mainly due to increased spot sales based on current market prices which were at a lower rate than our average contract rate.
|
|
|
◦
|
Changes in customer pricing negatively affected the realized revenue rate by $2 per long ton driven primarily by the negative inflation projections of certain price indices, the reduction in Platts IODEX price and the impact of higher carryover pricing in the prior year period than the 2016 period.
|
|
|
◦
|
Partially offset by an increase in revenue rate of $5 per long ton due to an increase in projected hot-rolled steel pricing for one customer, plus the impact of a decrease to that projection in the second quarter of 2015.
|
Cost of goods sold and operating expenses in the second quarter of 2016 decreased
$30.8 million
, excluding the increase of
$1.8 million
of freight and reimbursements from the same period in the prior-year period, predominantly as a result of:
|
|
•
|
Lower costs in the second quarter of 2016 in comparison to the prior-year period primarily driven by the reduction in maintenance and repair costs based on cost reduction initiatives and condition based monitoring, year-over-year reduction in energy rates and lower employment costs.
|
|
|
•
|
Decreased sales volumes as discussed above that decreased costs by
$5.1 million
compared to the prior-year period.
|
|
|
•
|
Partially offset by increased costs of
$18.8 million
due to the idle of the United Taconite mine which began in August of 2015 and the full idle of our Northshore mine during the second quarter of 2016 which ended in May 2016 versus the one idled production line at Northshore during the second quarter of 2015.
|
The following is a summary of U.S. Iron Ore results for the six months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
|
|
Changes due to:
|
|
|
|
|
Six Months Ended
June 30,
|
|
Revenue
and cost rate
|
|
Sales volume
|
|
Idle cost/production volume variance
|
|
Freight and reimburse-ment
|
|
Total change
|
|
|
2016
|
|
2015
|
|
|
|
|
|
Revenues from product sales and services
|
|
$
|
547.2
|
|
|
$
|
681.5
|
|
|
$
|
(25.6
|
)
|
|
$
|
(97.1
|
)
|
|
$
|
—
|
|
|
$
|
(11.6
|
)
|
|
$
|
(134.3
|
)
|
Cost of goods sold and operating expenses
|
|
(464.0
|
)
|
|
(552.5
|
)
|
|
53.5
|
|
|
66.7
|
|
|
(43.3
|
)
|
|
11.6
|
|
|
88.5
|
|
Sales margin
|
|
$
|
83.2
|
|
|
$
|
129.0
|
|
|
$
|
27.9
|
|
|
$
|
(30.4
|
)
|
|
$
|
(43.3
|
)
|
|
$
|
—
|
|
|
$
|
(45.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
|
|
|
|
|
|
Per Ton Information
|
|
2016
|
|
2015
|
|
Difference
|
|
Percent change
|
|
|
|
|
|
|
Realized product revenue rate
1
|
|
$
|
79.72
|
|
|
$
|
84.23
|
|
|
$
|
(4.51
|
)
|
|
(5.4
|
)%
|
|
|
|
|
|
|
Cash production cost
2
|
|
46.97
|
|
|
60.36
|
|
|
(13.39
|
)
|
|
(22.2
|
)%
|
|
|
|
|
|
|
Non-production cash cost
2
|
|
11.37
|
|
|
(0.15
|
)
|
|
11.52
|
|
|
N/M
|
|
|
|
|
|
|
|
Cost of goods sold and operating expenses rate
1
(excluding DDA)
|
|
58.34
|
|
|
60.21
|
|
|
(1.87
|
)
|
|
(3.1
|
)%
|
|
|
|
|
|
|
Depreciation, depletion & amortization
|
|
7.65
|
|
|
6.08
|
|
|
1.57
|
|
|
25.8
|
%
|
|
|
|
|
|
|
Total cost of goods sold and operating expenses rate
|
|
65.99
|
|
|
66.29
|
|
|
(0.30
|
)
|
|
(0.5
|
)%
|
|
|
|
|
|
|
Sales margin
|
|
$
|
13.73
|
|
|
$
|
17.94
|
|
|
$
|
(4.21
|
)
|
|
(23.5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales tons
3
(In thousands)
|
|
6,056
|
|
|
7,190
|
|
|
|
|
|
|
|
|
|
|
|
Production tons
3
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
10,900
|
|
|
14,303
|
|
|
|
|
|
|
|
|
|
|
|
Cliffs’ share of total
|
|
7,202
|
|
|
10,879
|
|
|
|
|
|
|
|
|
|
|
|
1
Excludes revenues and expenses related to domestic freight, which are offsetting and have no impact on sales margin. Revenues also exclude venture partner cost reimbursements.
|
2
Cash production cost per long/metric ton is defined as cost of goods sold and operating expenses per ton less depreciation, depletion and amortization; as well as idle costs, period costs, costs of services and inventory effects per long/metric ton. Non-production cash cost per long/metric ton is defined as the sum of idle costs, period costs (including royalties), costs of services, and inventory effects per long/metric ton.
|
3
Tons are long tons (2,240 pounds).
|
Sales margin for U.S. Iron Ore was
$83.2 million
for the six months ended
June 30, 2016
, compared with
$129.0 million
for the six months ended June 30, 2015. The decline compared to the prior-year period is attributable to a decrease in revenue of
$134.3 million
partially offset by lower cost of goods sold and operating expenses of
$88.5 million
. Sales margin per long ton decreased
23.5 percent
to
$13.73
in the first half of 2016 compared to the first half of 2015.
Revenue decreased by
$122.7 million
, excluding the freight and reimbursements decrease of
$11.6 million
from the prior-year period, predominantly due to:
|
|
•
|
Lower sales volumes of
1.1 million
long tons or
$97.1 million
due to:
|
|
|
◦
|
Termination of a customer contract in the fourth quarter of the prior year that was reinstated in June 2016; and
|
|
|
◦
|
Lower demand from two customers due to idled blast furnaces at the customer's facilities.
|
|
|
◦
|
These decreases were partially offset by higher sales to a customer in 2016 due to a short-term contract with the customer compared to no sales to the customer in 2015; and
|
|
|
◦
|
Increased sales in 2016 period compared to the prior year period due to timing and favorable weather in the current year allowing for higher shipments to certain customers.
|
|
|
•
|
The average year-to-date realized product revenue rate declined by
$4.51
per long ton or
5.4 percent
to
$79.72
per long ton in six months ended June 30, 2016, which resulted in a decrease of
$25.6 million
, compared to the prior year period. This decline is a result of:
|
|
|
◦
|
Changes in customer pricing negatively affected the realized revenue rate by $5 per long ton driven primarily by the negative inflation of certain price indices, the reduction in Platts IODEX price and the impact of higher carryover pricing in the prior year period than the 2016 period; and
|
|
|
◦
|
An unfavorable customer mix impacting the realized revenue rates by $1 per long ton mainly due to increased spot sales based on current market prices in contrast to a currently more favorable rate realized from our long term contracted tons in the second quarter of 2016 than in 2015.
|
|
|
◦
|
These decreases were partially offset by an increase in realized revenue rates of a $2 per long ton as a result of one major customer contract with a pricing mechanism tied to the full-year estimate of their hot-rolled steel pricing. The estimate in 2016 has increased since the beginning of the year, compared to 2015 when the estimate was revised lower.
|
Cost of goods sold and operating expenses in the first half of
2016
decreased
$76.9 million
, excluding the freight and reimbursements decrease of
$11.6 million
from the same period in the prior-year, predominantly as a result of:
|
|
•
|
Decreased sales volumes as discussed above that decreased costs by
$66.7 million
compared to the prior-year period; and
|
|
|
•
|
Lower costs in comparison to the prior-year period primarily driven by the reduction in maintenance and repair costs resulting from cost reduction initiatives and condition based monitoring, year-over-year reduction in energy rates, and lower employment costs.
|
|
|
•
|
Partially offset by increased costs of
$43.3 million
due to the idle of the United Taconite mine which began in August of 2015 and the full idle of our Northshore mine during the first and second quarter of 2016 which ended in May 2016 versus the one idled production line at Northshore during the first and second quarter of 2015; and
|
Production
Cliffs' share of production in its U.S. Iron Ore segment decreased by
24.5 percent
during the second quarter of
2016
when compared to the same period in
2015
. The decrease in production volumes is primarily attributable to the two idled mining operations. Our United Taconite operation remained idled during the second quarter of 2016 versus operating at full production during the comparable quarter of 2015 causing a decrease in production of 1.2 million long tons. Secondly, our Northshore mining operation was fully idled, including all four furnaces until May 2016 compared to running a three furnace operation during the second quarter of 2015, causing a decrease in production of 0.5 million long tons.
Cliffs' share of production in its U.S. Iron Ore segment decreased by
33.8 percent
in the first half of
2016
when compared to the same period in
2015
. The decrease in production volumes is primarily attributable to the two idled mining facilities. Our United Taconite operation was idled during the first half of 2016 versus operating at full production during the six months ended June 30, 2015 causing a decrease in production of 2.4 million long tons. Secondly, our Northshore mining operations was fully idled, including all four furnaces until May 2016 compared to running a three furnace operation through June 30, 2015, causing a decrease in production of 1.7 million long tons.
Asia Pacific Iron Ore
The following is a summary of Asia Pacific Iron Ore results for the three months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
|
|
Change due to:
|
|
|
|
|
Three Months Ended
June 30,
|
|
Revenue
and cost rate
|
|
Sales volume
|
|
Exchange rate
|
|
Freight and reimburse-ment
|
|
Total change
|
|
|
2016
|
|
2015
|
|
|
|
|
|
Revenues from product sales and services
|
|
$
|
134.5
|
|
|
$
|
128.4
|
|
|
$
|
(8.7
|
)
|
|
$
|
16.6
|
|
|
$
|
0.4
|
|
|
$
|
(2.2
|
)
|
|
$
|
6.1
|
|
Cost of goods sold and operating expenses
|
|
(113.0
|
)
|
|
(120.1
|
)
|
|
15.2
|
|
|
(15.4
|
)
|
|
5.1
|
|
|
2.2
|
|
|
7.1
|
|
Sales margin
|
|
$
|
21.5
|
|
|
$
|
8.3
|
|
|
$
|
6.5
|
|
|
$
|
1.2
|
|
|
$
|
5.5
|
|
|
$
|
—
|
|
|
$
|
13.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
|
|
|
|
|
|
|
Per Ton Information
|
|
2016
|
|
2015
|
|
Difference
|
|
Percent change
|
|
|
|
|
|
|
Realized product revenue rate
1
|
|
$
|
41.96
|
|
|
$
|
44.29
|
|
|
$
|
(2.33
|
)
|
|
(5.3
|
)%
|
|
|
|
|
|
|
Cash production cost
2
|
|
28.46
|
|
|
34.32
|
|
|
(5.86
|
)
|
|
(17.1
|
)%
|
|
|
|
|
|
|
Non-production cash cost
2
|
|
4.60
|
|
|
4.52
|
|
|
0.08
|
|
|
1.8
|
%
|
|
|
|
|
|
|
Cost of goods sold and operating expenses rate (excluding DDA)
1
|
|
33.06
|
|
|
38.84
|
|
|
(5.78
|
)
|
|
(14.9
|
)%
|
|
|
|
|
|
|
Depreciation, depletion & amortization
|
|
1.97
|
|
|
2.44
|
|
|
(0.47
|
)
|
|
(19.3
|
)%
|
|
|
|
|
|
|
Total cost of goods sold and operating expenses rate
|
|
35.03
|
|
|
41.28
|
|
|
(6.25
|
)
|
|
(15.1
|
)%
|
|
|
|
|
|
|
Sales margin
|
|
$
|
6.93
|
|
|
$
|
3.01
|
|
|
$
|
3.92
|
|
|
130.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales tons
3
(In thousands)
|
|
3,103
|
|
|
2,750
|
|
|
|
|
|
|
|
|
|
|
|
Production tons
3
(In thousands)
|
|
2,800
|
|
|
2,847
|
|
|
|
|
|
|
|
|
|
|
|
1
We began selling a portion of our product on a CFR basis in 2014. The information above excludes revenues and expenses related to freight, which are offsetting and have no impact on sales margin.
|
2
Cash production cost per long/metric ton is defined as cost of goods sold and operating expenses per ton less depreciation, depletion and amortization; as well as idle costs, period costs, costs of services and inventory effects per long/metric ton. Non-production cash cost per long/metric ton is defined as the sum of idle costs, period costs (including royalties), costs of services, and inventory effects per long/metric ton.
|
3
Metric tons (2,205 pounds).
|
Sales margin for Asia Pacific Iron Ore increased to
$21.5 million
during the
three months ended
June 30, 2016
compared with
$8.3 million
for the same period in
2015
and sales margin per metric ton increased
130.2 percent
to
$6.93
per metric ton in the second quarter of 2016 compared to the second quarter of 2015 primarily as a result of decreased cost of goods sold and operating expenses rates.
Revenue increased
$8.3 million
in the second quarter of
2016
over the prior-year period, excluding the decrease of
$2.2 million
of freight and reimbursements, primarily as a result of:
|
|
•
|
Higher sales volume of 3.1 million metric tons during the
three months ended
June 30, 2016
compared with 2.8 million metric tons during the prior-year period, equivalent to two additional shipments, due to timing of shipments and port maintenance during the second quarter of 2015, which resulted in an increase in revenue of
$16.6 million
.
|
|
|
•
|
The realized product revenue rate declined by
$2.33
per metric ton or
5.3 percent
to
$41.96
per metric ton in second quarter of 2016 compared to the prior year period, which resulted in a decrease of
$8.7 million
. This decline is a result of:
|
|
|
◦
|
Contracts based on lag pricing in 2016, which had an unfavorable impact on the realized revenue rate of $5 per metric ton compared to the prior year period; and
|
|
|
◦
|
Changes in benchmark pricing negatively affected the realized revenue rate by an additional $3 per metric ton driven by the reduction in Platts IODEX price.
|
|
|
◦
|
Partially offset by a $4 per metric ton improvement due to an $11 million hedging impact in 2015 that was not repeated in 2016; and
|
|
|
◦
|
Lower average freight rates in the second quarter compared to the prior year period favorably affected the revenue rate by $2 per metric ton.
|
Cost of goods sold and operating expenses in the
three months ended
June 30, 2016
decreased $
4.9 million
, excluding the decrease of
$2.2 million
of freight and reimbursements, compared to the same period in
2015
primarily as a result of:
|
|
•
|
A reduction in mining costs of $7 million from mining efficiencies, a revised mine plan resulted in reduced transportation costs of $11 million due to decreased hauling volumes and freight costs, and reduced administration and employment costs of $12 million due to lower headcount and associated costs, partially offset by the impact of current production costs being lower than the weighted average cost of inventory; and
|
|
|
•
|
Favorable foreign exchange rate variances of
$5.1 million
.
|
|
|
•
|
Partially offset by increased costs of
$15.4 million
as a result of higher sales volumes as discussed above compared to the same period in the prior year.
|
The following is a summary of Asia Pacific Iron Ore results for the
six months ended
June 30, 2016
and
2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
|
|
|
Change due to:
|
|
|
|
|
Six Months Ended
June 30,
|
|
Revenue
and cost rate
|
|
Sales volume
|
|
Exchange rate
|
|
Freight and reimburse-ment
|
|
Total change
|
|
|
2016
|
|
2015
|
|
|
|
|
|
Revenues from product sales and services
|
|
$
|
254.5
|
|
|
$
|
262.6
|
|
|
$
|
(9.9
|
)
|
|
$
|
6.8
|
|
|
$
|
(3.1
|
)
|
|
$
|
(1.9
|
)
|
|
$
|
(8.1
|
)
|
Cost of goods sold and operating expenses
|
|
(215.3
|
)
|
|
(253.5
|
)
|
|
27.7
|
|
|
(5.4
|
)
|
|
14.0
|
|
|
1.9
|
|
|
38.2
|
|
Sales margin
|
|
$
|
39.2
|
|
|
$
|
9.1
|
|
|
$
|
17.8
|
|
|
$
|
1.4
|
|
|
$
|
10.9
|
|
|
$
|
—
|
|
|
$
|
30.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
|
|
|
|
|
|
Per Ton Information
|
|
2016
|
|
2015
|
|
Difference
|
|
Percent change
|
|
|
|
|
|
|
Realized product revenue rate
1
|
|
$
|
41.58
|
|
|
$
|
43.53
|
|
|
$
|
(1.95
|
)
|
|
(4.5
|
)%
|
|
|
|
|
|
|
Cash production cost
2
|
|
27.70
|
|
|
35.56
|
|
|
(7.86
|
)
|
|
(22.1
|
)%
|
|
|
|
|
|
|
Non-production cash cost
2
|
|
5.06
|
|
|
4.15
|
|
|
0.91
|
|
|
21.9
|
%
|
|
|
|
|
|
|
Cost of goods sold and operating expenses rate (excluding DDA)
1
|
|
32.76
|
|
|
39.71
|
|
|
(6.95
|
)
|
|
(17.5
|
)%
|
|
|
|
|
|
|
Depreciation, depletion & amortization
|
|
2.18
|
|
|
2.25
|
|
|
(0.07
|
)
|
|
(3.1
|
)%
|
|
|
|
|
|
|
Total cost of goods sold and operating expenses rate
|
|
34.94
|
|
|
41.96
|
|
|
(7.02
|
)
|
|
(16.7
|
)%
|
|
|
|
|
|
|
Sales margin
|
|
$
|
6.64
|
|
|
$
|
1.57
|
|
|
$
|
5.07
|
|
|
322.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales tons
3
(In thousands)
|
|
5,906
|
|
|
5,784
|
|
|
|
|
|
|
|
|
|
|
|
Production tons
3
(In thousands)
|
|
5,607
|
|
|
5,727
|
|
|
|
|
|
|
|
|
|
|
|
1
We began selling a portion of our product on a CFR basis in 2014. The information above excludes revenues and expenses related to freight, which are offsetting and have no impact on sales margin.
|
2
Cash production cost per long/metric ton is defined as cost of goods sold and operating expenses per ton less depreciation, depletion and amortization; as well as idle costs, period costs, costs of services and inventory effects per long/metric ton. Non-production cash cost per long/metric ton is defined as the sum of idle costs, period costs (including royalties), costs of services, and inventory effects per long/metric ton.
|
3
Metric tons (2,205 pounds).
|
Sales margin for Asia Pacific Iron Ore increased to
$39.2 million
for the six months ended
June 30, 2016
compared with
$9.1 million
for the same period in
2015
and sales margin per metric ton increased
$5.07
per metric ton or
322.9 percent
in the first half of 2016 compared to the first half of 2015. The increase compared to the prior-year period is attributable to a decrease in cost of goods sold and operating expenses of
$38.2 million
partially offset by lower revenue of
$8.1 million
.
Revenue decreased
$6.2 million
in the six months ended
June 30, 2016
over the prior-year period, excluding the freight and reimbursements decrease of
$1.9 million
, primarily as a result of:
|
|
•
|
The average year-to-date realized product revenue rate declined by
$1.95
per metric ton or
4.5 percent
to
$41.58
per metric ton in the first six months of 2016, which resulted in a decrease of
$9.9 million
. This decline is a result of:
|
|
|
◦
|
Changes in benchmark pricing negatively affected the realized revenue rate by $8 per metric ton driven by the reduction in Platts IODEX price.
|
|
|
◦
|
Partially offset by a $3 per metric ton improvement due to a $20 million hedging impact in 2015 that was not repeated in 2016; and
|
|
|
◦
|
Lower average freight rates during the year compared to the prior year period favorably affected the revenue rate by $2 per metric ton; and
|
|
|
◦
|
Realized revenue rates were impacted favorably by $1 per metric ton due to lower required price adjustments in the first half of 2016.
|
|
|
•
|
Unfavorable foreign exchange rate variances of
$3.1 million
.
|
|
|
•
|
The decline in average year-to-date realized product revenue rate is partially offset by higher sales volumes of 122 thousand metric tons or
$6.8 million
due to a larger average vessel size during 2016 than the prior year primarily due to customer mix.
|
Cost of goods sold and operating expenses in the six months ended
June 30, 2016
decreased
$36.3 million
, excluding the freight and reimbursements decrease of
$1.9 million
, compared to the same period in
2015
primarily as a result of:
|
|
•
|
A reduction in mining costs of $18 million from mining efficiencies, a revised mine plan resulted in reduced transportation costs of $12 million due to decreased hauling volumes and reduced freight costs, and reduced administration and employment costs of $16 million due to lower headcount and associated costs, partially offset by the impact of current production costs being lower than the weighted average cost of inventory; and
|
|
|
•
|
Favorable foreign exchange rate variances of
$14.0 million
.
|
|
|
•
|
Partially offset by higher sales volumes resulting in decreased costs of
$5.4 million
compared to the same period in the prior year.
|
Production
Production at our Asia Pacific Iron Ore mining complex during the
three and six months ended
June 30, 2016
remained fairly consistent when compared to the same periods in
2015
and varied only slightly due to inclement weather.
Liquidity, Cash Flows and Capital Resources
Our primary sources of liquidity are cash generated from our operating and financing activities. Our capital allocation process is focused on improving the strength of our balance sheet and creating financial flexibility to manage through current demand for our products and volatility in commodity prices. We are focused on the preservation of liquidity in our business through the maximization of cash generation of our operations as well as reducing operating costs, limiting capital investments to those required to meet the current business plan, including regulatory and permission-to-operate related projects and lowering SG&A expenses. We may seek to reduce our debt, including, without limitation, through further repurchases or exchange of our debt securities, including in exchange for our common shares. We also intend to offer our common shares for sale and to use the proceeds for general corporate purposes, including the repayment of debt. Despite the improving conditions we experienced during the first half of 2016, we believe these efforts, which have been ongoing and will continue for the foreseeable future, remain a priority.
Based on our outlook for the remainder of 2016 and the first half of 2017, which is subject to continued changing demand from steel makers that utilize our products and volatility in iron ore and domestic steel prices, we expect to generate cash from operations and will be able to meet our anticipated capital expenditures and cash requirements to service our debt obligations for the next 12 months. Furthermore, we maintain incremental liquidity through the cash on our balance sheet and the availability provided by our ABL Facility.
Despite improving conditions, if we see reduced demand from our customers and/or iron ore or steel prices were to deteriorate significantly, we would face pressure on our available liquidity. If this was the case, we would need to consider the sale of assets, further expense reductions and the possibility of issuing the remaining capacity under our senior secured notes. There is a possibility that these further actions would not be sufficient to maintain adequate levels of available liquidity particularly if industry conditions deteriorated severely.
Refer to “Outlook” for additional guidance regarding expected future results, including projections on pricing, sales volume and production.
The following discussion summarizes the significant activities impacting our cash flows during the six months ended
June 30, 2016
and
2015
as well as known expected impacts to our future cash flows over the next 12 months. Refer to the
Statements of Unaudited Condensed Consolidated Cash Flows
for additional information.
Operating Activities
Net cash used by operating activities was
$19.3 million
for the six months ended
June 30, 2016
, compared to net cash used by operating activities of
$248.2 million
for the same period in
2015
. The increase in operating cash flows in the first half of 2016 was primarily due to lower operating costs previously discussed and improved cash flows from working capital. The most significant driver in the working capital changes was due to lower realized costs as can be seen by a smaller build in finished goods inventory during the first six months of 2016 of $50.5 million compared to the $239.3 million finished goods inventory build that occurred during the same period in 2015. Additionally, this can be seen by the overall decrease in current liabilities to
$376.1 million
as of June 30, 2016 down from $758.4 million as of June 30, 2015.
In our core U.S. market, we are encouraged by the modestly improved conditions in the steel industry as successful trade case rulings for hot-rolled, cold-rolled and corrosion resistant steel have substantially curbed the amount of unfairly traded steel entering in the Great Lakes market. This, combined, with a restocking of domestic steel inventories which followed a period of destocking that persisted throughout 2015, has helped improve sentiment in the U.S. We expect these trends to continue for the remainder of this year and through 2017. The price of hot-rolled steel in the United States has stabilized near $630 per short ton, which we feel reflects a moderately healthy and fair domestic market. Through the first half of 2016, the Platts IODEX has, despite its volatility, remained at what we feel are encouraging levels. We believe this is the result of improved sentiment about steel demand in China and signs of high-cost capacity closures. Despite the rally, we will remain cautious about the price sustainability at these levels until we see more meaningful changes to the iron ore supply-demand picture.
We believe we have sufficient capital resources for the next 12 months to support our operations and other financial obligations through cash generated from operations, our financing arrangements and our efficient tax structure that allows us to repatriate cash from our foreign operations, if necessary. Our U.S. cash and cash equivalents balance at
June 30, 2016
was $70.9 million, or approximately 65.5 percent of our consolidated total cash and cash equivalents balance of
$108.2 million
.
Investing Activities
Net cash used by investing activities
was
$14.3 million
for the six months ended
June 30, 2016
, compared with
$34.0 million
for the comparable period in
2015
. We spent approximately $19 million and $34 million globally on expenditures related to sustaining capital during the six months ended June 30, 2016 and 2015, respectively. Sustaining capital spend includes infrastructure, mobile equipment, environment, safety fixed equipment, product quality and health.
We are maintaining our full-year 2016 capital expenditures expectation of $75 million, which includes approximately $25 million in capital spend required to produce a specialized, super-flux pellet called "Mustang" at United Taconite in order to meet a customer's pellet specification requirements.
In alignment with our strategy to focus on allocating capital among key priorities related to liquidity management, and business investment, we anticipate total cash used during the next twelve months of $50 million on capital expenditures related to constructing necessary infrastructure to produce the Mustang pellet. During the first six months of 2016 we incurred capital expenditures of $1 million for this project.
Financing Activities
Net cash used by financing activities in the first six months of
2016
was
$142.5 million
, compared to
$268.4 million
provided by financing activities for the comparable period in
2015
. Net cash used by financing activities included paying off the remaining balance of our equipment loans, which resulted in cash outflows of
$95.6 million
. We made further cash outflows related to financing activities attributable to distributions of partnership equity of
$28.1 million
and debt issuance costs of $5.2 million. We anticipate approximately $49 million in partnership equity will be distributed within the next 12 months. All other financing activities for the first six months of 2016 totaled outflows of $13.6 million. Net cash provided by financing activities in the first six months of 2015 included issuance of First Lien Notes, which resulted in net proceeds excluding debt issuance costs of $503.5 million, which was offset partially by the repurchase of senior notes of $133.3 million and debt issuance costs of $33.6 million. Additionally, in the first six months of 2015 cash dividends of $25.6 million were paid on Preferred Shares and $17.1 million was attributable to distributions of partnership equity. All other financing activities for the first six months of 2015 totaled outflows of $25.5 million.
Capital Resources
We expect to fund our business obligations from available cash, operations and existing borrowing arrangements. We also may pursue other funding strategies in the equity and/or debt markets to strengthen our liquidity. The following represents a summary of key liquidity measures as of
June 30, 2016
and
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
(In Millions)
|
|
June 30,
2016
|
|
December 31,
2015
|
Cash and cash equivalents
|
$
|
108.2
|
|
|
$
|
285.2
|
|
Available borrowing base on ABL Facility
1
|
425.6
|
|
|
366.0
|
|
ABL Facility loans drawn
|
—
|
|
|
—
|
|
Letter of credit obligations and other commitments
|
(112.8
|
)
|
|
(186.8
|
)
|
Borrowing capacity available
|
$
|
312.8
|
|
|
$
|
179.2
|
|
|
|
|
|
1
The ABL Facility has a maximum borrowing base of $550 million, determined by applying customary advance rates to eligible accounts receivable, inventory and certain mobile equipment.
|
Our primary sources of funding are cash on hand, which totaled
$108.2 million
as of
June 30, 2016
, cash generated by our business and availability under the ABL Facility. The combination of cash and availability under the ABL Facility gives us approximately $421.0 million in liquidity entering the third quarter of 2016, which is expected to be adequate to fund operations, letter of credit obligations, sustaining capital expenditures and other cash commitments for at least the next 12 months.
As of
June 30, 2016
, we were in compliance with the ABL Facility liquidity requirements and, therefore, the springing financial covenant requiring a minimum Fixed Charge Coverage Ratio of 1.0 to 1.0 was not applicable. We believe that the cash on hand and the ABL Facility provide us sufficient liquidity to support our operating, investing and financing activities. We have the capability to issue additional 1.5 Lien Notes and additional Second Lien Notes, both subject to compliance with the Fixed Charge Coverage Ratio and other applicable covenants under our ABL Facility. Available capacity of these secured notes could however be limited by market conditions. If demand for our products and pricing deteriorates and persists for a continued period of time, we believe our ability to maintain the required Fixed Charge Coverage Ratio of 1.0 to 1.0 would be difficult, and we may have to seek a waiver from the lenders under our ABL Facility, which we may not be able to obtain.
Off-Balance Sheet Arrangements
In the normal course of business, we are a party to certain arrangements that are not reflected on our
Statements of Unaudited Condensed Consolidated Financial Position
. These arrangements include minimum "take or pay" purchase commitments, such as minimum electric power demand charges, minimum coal, diesel and natural gas purchase commitments, minimum railroad transportation commitments and minimum port facility usage commitments; financial instruments with off-balance sheet risk, such as bank letters of credit and bank guarantees; and operating leases, which primarily relate to equipment and office space.
Market Risks
We are subject to a variety of risks, including those caused by changes in commodity prices, foreign currency exchange rates and interest rates. We have established policies and procedures to manage such risks; however, certain risks are beyond our control.
Pricing Risks
Commodity Price Risk
Our consolidated revenues include the sale of iron ore pellets, iron ore lump and iron ore fines. Our financial results can vary significantly as a result of fluctuations in the market prices of iron ore. World market prices for these commodities have fluctuated historically and are affected by numerous factors beyond our control.
The world market price that most commonly is utilized in our iron ore sales contracts is the Platts IODEX pricing, which can fluctuate widely due to numerous factors, such as global economic growth or contraction, change in demand for steel or changes in availability of supply.
Provisional Pricing Arrangements
Certain of our U.S. Iron Ore and Asia Pacific Iron Ore customer supply agreements specify provisional price calculations, where the pricing mechanisms generally are based on market pricing, with the final revenue rate to be based on market inputs at a specified point in time in the future, per the terms of the supply agreements. The difference between the provisionally agreed-upon price and the estimated final revenue rate is characterized as a derivative and is required to be accounted for separately once the revenue has been recognized. The derivative instrument is adjusted to fair value through
Product revenues
each reporting period based upon current market data and forward-looking estimates provided by management until the final revenue rate is determined.
At
June 30, 2016
, we have recorded
$2.1 million
as derivative assets included in
Other current assets
and
$2.6 million
as derivative liabilities included in
Other current liabilities
in the
Statements of Unaudited Condensed Consolidated Financial Position
related to our estimate of the final revenue rate with our U.S. Iron Ore and Asia Pacific Iron Ore customers. These amounts represent the difference between the provisional price agreed upon with our customers based on the supply agreement terms and our estimate of the final sales rate based on the price calculations established in the supply agreements. As a result, we recognized a net
$1.8 million
and
$0.3 million
increase in
Product revenues
in the
Statements of Unaudited Condensed Consolidated Operations
for the three and six months ended
June 30, 2016
related to these arrangements.
Customer Supply Agreements
A certain supply agreement with one U.S. Iron Ore customer provides for supplemental revenue or refunds based on the customer’s average annual steel pricing at the time the product is consumed in the customer’s blast furnace. The supplemental pricing is characterized as a freestanding derivative, which is finalized based on a future price, and is adjusted to fair value as a revenue adjustment each reporting period until the pellets are consumed and the amounts are settled. The fair value of the instrument is determined using an income approach based on an estimate of the annual realized price of hot-rolled steel at the steelmaker’s facilities.
At
June 30, 2016
, we had a derivative asset of
$23.7 million
, representing the fair value of the pricing factors, based upon the amount of unconsumed tons and an estimated average hot-rolled steel price related to the period in which the tons are expected to be consumed in the customer’s blast furnace at each respective steelmaking facility, subject to final pricing at a future date. This compares with a derivative asset of
$5.8 million
as of
December 31, 2015
. We estimate that a $75 positive change in the average hot-rolled steel price realized from the
June 30, 2016
estimated price recorded would cause the fair value of the derivative instrument to increase by approximately $24.9 million and a $75 negative change in the average hot-rolled steel price realized from the
June 30, 2016
estimated price recorded would cause the fair value of the derivative instrument to decrease by approximately $22.2 million, thereby impacting our consolidated revenues by the same amount.
We have not entered into any hedging programs to mitigate the risk of adverse price fluctuations; however certain of our term supply agreements contain price collars, which typically limit the percentage increase or decrease in prices for our products during any given year.
Volatile Energy and Fuel Costs
The volatile cost of energy is an important issue affecting our production costs at our iron ore operations. Our consolidated U.S. Iron Ore mining ventures consumed approximately 9.9 million MMBtu’s of natural gas at an average delivered price of $2.72 per MMBtu inclusive of the natural gas hedge impact or $2.69 per MMBtu net of the natural gas hedge impact during the first half of
2016
. Additionally, our consolidated U.S. Iron Ore mining ventures consumed approximately 9.6 million gallons of diesel fuel at an average delivered price of $1.51 per gallon inclusive of the diesel fuel hedge impact or $1.44 per gallon net of the diesel fuel hedge impact during the first half of
2016
. The hedging of natural gas and diesel is further discussed later in this section. Consumption of diesel fuel by our Asia Pacific operations was approximately 4.7 million gallons at an average delivered price of $1.43 per gallon for the same period.
In the ordinary course of business, there may also be increases in prices relative to electrical costs at our U.S. mine sites. Specifically, our Tilden and Empire mines in Michigan have entered into large curtailable special contracts with Wisconsin Electric Power Company. Charges under those special contracts are subject to a power supply cost recovery mechanism that is based on variations in the utility's actual fuel and purchase power expenses.
Our strategy to address increasing natural gas and diesel rates includes improving efficiency in energy usage, identifying alternative providers and utilizing the lowest cost alternative fuels. An energy hedging program has been implemented in order to manage the price risk of diesel and natural gas at our U.S. Iron Ore mines during the winter months of 2016. We will continue to monitor relevant energy markets for risk mitigation opportunities and may make
additional forward purchases or employ other hedging instruments in the future as warranted and deemed appropriate by management. Assuming we do not enter into further hedging activity in the near term, a 10 percent change in natural gas and diesel fuel prices would result in a change of approximately $3.2 million in our annual fuel and energy cost based on expected consumption for 2016. Based on our electrical contracts with our suppliers we are not susceptible to risks associated with fluctuations in electricity rates.
Valuation of Other Long-Lived Assets
Long-lived assets are reviewed for impairment upon the occurrence of events or changes in circumstances that would indicate that the carrying value of the assets may not be recoverable. Such indicators may include, among others: a significant decline in expected future cash flows; a sustained, significant decline in market pricing; a significant adverse change in legal or environmental factors or in the business climate; changes in estimates of our recoverable reserves; unanticipated competition; and slower growth or production rates. Any adverse change in these factors could have a significant impact on the recoverability of our long-lived assets and could have a material impact on our consolidated statements of operations and statement of financial position.
A comparison of each asset group's carrying value to the estimated undiscounted future cash flows expected to result from the use of the assets, including cost of disposition, is used to determine if an asset is recoverable. Projected future cash flows reflect management's best estimates of economic and market conditions over the projected period, including growth rates in revenues and costs, estimates of future expected changes in operating margins and capital expenditures. If the carrying value of the asset group is higher than its undiscounted future cash flows, the asset group is measured at fair value and the difference is recorded as a reduction to the long-lived assets. We estimate fair value using a market approach, an income approach or a cost approach.
Foreign Currency Exchange Rate Risk
We are subject to changes in foreign currency exchange rates as a result of our operations in Australia, which could impact our financial condition. With respect to Australia, foreign exchange risk arises from our exposure to fluctuations in foreign currency exchange rates because our reporting currency is the U.S. dollar, but the functional currency of our Asia Pacific operations is the Australian dollar. Our Asia Pacific operations receive funds in U.S. currency for their iron ore sales and incur costs in Australian currency.
At
June 30, 2016
, we had no outstanding Australian foreign exchange rate contracts for which we elected hedge accounting. Our last outstanding Australian foreign exchange rate contract held as a cash flow hedge matured in October 2015. Due to the uncertainty of 2016 hedge exposures, we have suspended entering into new foreign exchange rate contracts. We have waived compliance with our current derivative financial instruments and hedging activities policy through December 31, 2016. In the future, we may enter into additional hedging instruments as needed in order to further hedge our exposure to changes in foreign currency exchange rates.
Interest Rate Risk
Interest payable on our senior notes is at fixed rates. Interest payable under our ABL Facility is at a variable rate based upon the base rate plus the base rate margin depending on the excess availability. As of
June 30, 2016
, we had
no
amounts drawn on the ABL Facility.
The interest rate payable on our 2018 Senior Notes may be subject to adjustments from time to time if either Moody's or S&P or, in either case, any Substitute Rating Agency thereof downgrades (or subsequently upgrades) the debt rating assigned to the notes. In no event shall (1) the interest rate for the notes be reduced to below the interest rate payable on the notes on the date of the initial issuance of notes or (2) the total increase in the interest rate on the notes exceed 2.00 percent above the interest rate payable on the notes on the date of the initial issuance of notes. Throughout 2014, the interest rate payable on our 2018 Senior Notes was increased from 3.95 percent ultimately to 5.70 percent based on Substitute Rating Agency downgrades throughout the year. During the first quarter of 2015, subsequent to a downgrade, the interest rate was further increased to 5.95 percent. This maximum rate increase of 2.00 percent has resulted in an additional interest expense of $5.7 million per annum based upon the
$283.6 million
principal balance outstanding as of
June 30, 2016
.
Supply Concentration Risks
Many of our mines are dependent on one source each of electric power and natural gas. A significant interruption or change in service or rates from our energy suppliers could impact materially our production costs, margins and profitability.
Outlook
We provide full-year expected revenues-per-ton ranges based on different assumptions of seaborne iron ore prices. We indicated that each different pricing assumption holds all other assumptions constant, including customer mix, as well as industrial commodity prices, freight rates, energy prices, production input costs and/or hot-band steel prices (all factors contained in certain of our supply agreements).
The U.S. Iron Ore table further assumes full-year hot-band steel pricing of approximately $480 per short ton. We note that this estimate is based on our customers’ realized prices and not an index or spot market price, valid through the end of 2016. For every $50 per short ton change in the customers’ full-year hot-rolled steel prices, our U.S. Iron Ore revenue realizations per long ton in 2016 would be expected to increase or decrease $2.00 if steel prices increase or decrease, respectively.
The table below provides certain Platts IODEX averages for the remaining six months of 2016 and the corresponding full-year realization for the U.S. Iron Ore and Asia Pacific Iron Ore segments. The estimates consider actual Platts IODEX rates and our actual revenue realizations for the first six months of 2016. Due primarily to the price forecast increase for hot-band steel, we have increased our revenues-per-ton expectations for U.S. Iron Ore.
|
|
|
|
|
|
|
2016 Full-Year Realized Revenues-Per-Ton Range Summary
|
Jul. - Dec. Platts IODEX (1)
|
|
U.S. Iron Ore (2)
|
|
Asia Pacific Iron Ore (3)
|
$40
|
|
$75 - $77
|
|
$34 - $36
|
$45
|
|
$75 - $77
|
|
$36 - $38
|
$50
|
|
$75 - $77
|
|
$38 - $40
|
$55
|
|
$76 - $78
|
|
$40 - $42
|
$60
|
|
$76 - $78
|
|
$42 - $44
|
$65
|
|
$76 - $78
|
|
$45 - $47
|
$70
|
|
$77 - $79
|
|
$47 - $49
|
(1)
|
The Platts IODEX is the benchmark assessment based on a standard specification of iron ore fines with 62% iron content (C.F.R. China).
|
(2)
|
U.S. Iron Ore tons are reported in long tons of pellets. This table assumes full-year hot-rolled steel pricing of approximately $480 per short ton, which is based on customer realizations and not a public index.
|
(3)
|
Asia Pacific Iron Ore tons are reported in metric tons of lumps and fines, F.O.B. the port.
|
U.S. Iron Ore Outlook
(Long Tons)
During the second quarter, we increased our full-year sales volume expectation to 18 million long tons from our previous expectation of 17.5 million long tons as a result of additional sales to U.S. Steel Canada. In addition, our 2016 production volume guidance was increased by 500,000 long tons to 16.5 million long tons.
We are maintaining our cash production cost per long ton
2
expectation of $50 - $55 and the cash cost of goods sold per long ton
2
expectation of $55 - $60. The cash cost of goods sold per long ton
2
expectation includes expected idle costs of $55 million for the full year, a $10 million decrease from the previous expectation of $65 million as a result of earlier than expected restarts of the Northshore and United Taconite mines.
We anticipate depreciation, depletion and amortization to be approximately $5 per long ton for full-year 2016.
Asia Pacific Iron Ore Outlook
(Metric Tons, F.O.B. the port)
We are maintaining our full-year 2016 Asia Pacific Iron Ore sales and production volume forecast of approximately 11.5 million metric tons. The product mix is expected to contain 50 percent lump and 50 percent fines.
Based on a full-year average exchange rate of $0.75 U.S. Dollar to Australian Dollar, we are maintaining our full-year 2016 Asia Pacific Iron Ore cash production cost per metric ton
2
expectation of $25 - $30. Our cash cost of goods sold per metric ton
2
is also unchanged at $30 - $35. We indicated that for every $0.01 change in this exchange rate for the remainder of the year, our full-year cash cost of goods sold is impacted by approximately $3 million.
We anticipate depreciation, depletion and amortization to be approximately $3 per metric ton for full-year 2016.
The following table provides a summary of our 2016 guidance for our two business segments:
|
|
|
|
|
|
|
|
|
2016 Outlook Summary
|
|
|
U.S. Iron Ore (A)
|
Asia Pacific
Iron Ore (B)
|
Sales volume (million tons)
|
18
|
|
11.5
|
|
Production volume (million tons)
|
16.5
|
|
11.5
|
|
Cash production cost per ton
2
|
$50 - $55
|
|
$25 - $30
|
|
Cash cost of goods sold per ton
2
|
$55 - $60
|
|
$30 - $35
|
|
DD&A per ton
|
$5
|
|
$3
|
|
|
|
|
|
|
|
(A)
|
U.S. Iron Ore tons are reported in long tons of pellets.
|
(B)
|
Asia Pacific Iron Ore tons are reported in metric tons of lumps and fines.
|
2
|
Cash production cost per long/metric ton is defined as cost of goods sold and operating expenses per ton less depreciation, depletion and amortization; as well as period costs, costs of services and inventory effects per long/metric ton. Cash cost per long/metric ton is defined as cost of goods sold and operating expenses per ton less depreciation, depletion and amortization per long/metric ton.
|
SG&A Expenses and Other Expectations
Our full-year 2016 SG&A expense expectation is being maintained at $100 million.
We are decreasing our full-year 2016 interest expense expectation to be approximately $200 million, from our previous guidance of $220 million, as a result of several liability management activities that were executed during the first half of the year. Of the $200 million expectation, approximately $170 million is considered cash and $30 million is considered non-cash.
Consolidated full-year 2016 depreciation, depletion and amortization is expected to be approximately $120 million.
Capital Budget Update
We are maintaining our full-year 2016 capital expenditures expectation of $75 million, which includes approximately $25 million in capital spend required to produce a specialized, super-flux pellet called "Mustang" at United Taconite in order to meet a customer's pellet specification requirements.
Forward-Looking Statements
This report contains statements that constitute "forward-looking statements" within the meaning of the federal securities laws. As a general matter, forward-looking statements relate to anticipated trends and expectations rather than historical matters. Forward-looking statements are subject to uncertainties and factors relating to Cliffs’ operations and business environment that are difficult to predict and may be beyond our control. Such uncertainties and factors may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These statements speak only as of the date of this report, and we undertake no ongoing obligation, other than that imposed by law, to update these statements. Uncertainties and risk factors that could affect Cliffs’ future performance and cause results to differ from the forward-looking statements in this report include, but are not limited to:
|
|
•
|
trends affecting our financial condition, results of operations or future prospects, particularly the continued volatility of iron ore prices;
|
|
|
•
|
availability of capital and our ability to maintain adequate liquidity, in particular considering borrowing base reductions from the sale of non-core assets;
|
|
|
•
|
our level of indebtedness could limit cash flow available to fund working capital, capital expenditures, acquisitions and other general corporate purposes or ongoing needs of our business, which could prevent us from fulfilling our debt obligations;
|
|
|
•
|
continued weaknesses in global economic conditions, including downward pressure on prices caused by oversupply or imported products, including the impact of any reduced barriers to trade, recently filed and forthcoming trade cases, reduced market demand and any change to the economic growth rate in China;
|
|
|
•
|
our ability to reach agreement with our iron ore customers regarding any modifications to sales contract provisions, renewals or new arrangements;
|
|
|
•
|
uncertainty relating to restructurings in the steel industry and/or affecting the steel industry;
|
|
|
•
|
our ability to maintain appropriate relations with unions and employees and enter into or renew collective bargaining agreements on satisfactory terms;
|
|
|
•
|
the impact of our customers reducing their steel production or using other methods to produce steel;
|
|
|
•
|
our ability to successfully execute an exit option for our Canadian Entities that minimizes the cash outflows and associated liabilities of such entities, including the CCAA process;
|
|
|
•
|
our ability to successfully identify and consummate any strategic investments and complete planned divestitures;
|
|
|
•
|
our ability to successfully diversify our product mix and add new customers beyond our traditional blast furnace clientele;
|
|
|
•
|
the outcome of any contractual disputes with our customers, joint venture partners or significant energy, material or service providers or any other litigation or arbitration;
|
|
|
•
|
the ability of our customers and joint venture partners to meet their obligations to us on a timely basis or at all;
|
|
|
•
|
the impact of price-adjustment factors on our sales contracts;
|
|
|
•
|
changes in sales volume or mix;
|
|
|
•
|
our actual levels of capital spending;
|
|
|
•
|
our actual economic iron ore reserves or reductions in current mineral estimates, including whether any mineralized material qualifies as a reserve;
|
|
|
•
|
events or circumstances that could impair or adversely impact the viability of a mine and the carrying value of associated assets, as well as any resulting impairment charges;
|
|
|
•
|
the results of prefeasibility and feasibility studies in relation to projects;
|
|
|
•
|
impacts of existing and increasing governmental regulation and related costs and liabilities, including failure to receive or maintain required operating and environmental permits, approvals, modifications or other authorization of, or from, any governmental or regulatory entity and costs related to implementing improvements to ensure compliance with regulatory changes;
|
|
|
•
|
our ability to cost-effectively achieve planned production rates or levels;
|
|
|
•
|
uncertainties associated with natural disasters, weather conditions, unanticipated geological conditions, supply or price of energy, equipment failures and other unexpected events;
|
|
|
•
|
adverse changes in currency values, currency exchange rates, interest rates and tax laws;
|
|
|
•
|
risks related to international operations;
|
|
|
•
|
availability of capital equipment and component parts;
|
|
|
•
|
the potential existence of significant deficiencies or material weakness in our internal control over financial reporting; and
|
|
|
•
|
problems or uncertainties with productivity, tons mined, transportation, mine-closure obligations, environmental liabilities, employee-benefit costs and other risks of the mining industry.
|
For additional factors affecting the business of Cliffs, refer to
Part I – Item 1A. Risk Factors.
You are urged to carefully consider these risk factors.
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
Information regarding our Market Risk is presented under the caption
Market Risks
, which is included in
our Annual Report on Form 10-K for the year ended December 31, 2015 and in the Management's Discussion and Analysis section of this report.