|
|
|
|
|
|
|
|
|
|
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 | Indefinitely Idled | ||||
Koolyanobbing | Western Australia | 100.0% | Iron Ore | Active |
Asset Class | Basis | Life | ||
Office and information technology | Straight line | 3 to 15 Years | ||
Buildings | Straight line | 45 Years | ||
Mining equipment | Straight line/Double declining balance | 3 to 20 Years | ||
Processing equipment | Straight line | 10 to 45 Years | ||
Electric power facilities | Straight line | 10 to 45 years | ||
Land improvements | Straight line | 20 to 45 years | ||
Asset retirement obligation | Straight line | Life of mine |
Intangible Assets | Basis | Useful Life (years) | ||
Permits - Asia Pacific Iron Ore | Units of production | Life of mine | ||
Permits - USIO | Straight line | Life of mine |
• | Level 1 — Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities in active markets. |
• | Level 2 — Valuation is based upon quoted prices for similar assets and liabilities in active markets, or other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. |
• | Level 3 — Valuation is based upon other unobservable inputs that are significant to the fair value measurement. |
(In Millions) | ||||||||||||
Year Ended December 31, | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Reimbursements for: | ||||||||||||
Freight | $ | 106.8 | $ | 105.3 | $ | 163.0 | ||||||
Venture partners’ cost | 68.0 | 52.0 | 108.0 | |||||||||
Total reimbursements | $ | 174.8 | $ | 157.3 | $ | 271.0 |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Remeasurement of intercompany loans | $ | (16.6 | ) | $ | 11.5 | $ | 19.7 | |||||
Remeasurement of cash and cash equivalents | (1.0 | ) | 1.5 | 10.6 | ||||||||
Other remeasurement | 0.8 | 3.3 | (1.3 | ) | ||||||||
Net gain (loss) related to impact of transaction gains and losses resulting from remeasurement | (16.8 | ) | 16.3 | 29.0 |
|
(In Millions) | |||||||||||||||||
2016 | 2015 | 2014 | |||||||||||||||
Revenues from product sales and services: | |||||||||||||||||
U.S. Iron Ore | $ | 1,554.5 | 74% | $ | 1,525.4 | 76% | $ | 2,506.5 | 74% | ||||||||
Asia Pacific Iron Ore | 554.5 | 26% | 487.9 | 24% | 866.7 | 26% | |||||||||||
Total revenues from product sales and services | $ | 2,109.0 | 100% | $ | 2,013.3 | 100% | $ | 3,373.2 | 100% | ||||||||
Sales margin: | |||||||||||||||||
U.S. Iron Ore | $ | 275.7 | $ | 227.1 | $ | 710.4 | |||||||||||
Asia Pacific Iron Ore | 113.6 | 9.4 | 121.7 | ||||||||||||||
Eliminations with discontinued operations | — | — | 53.6 | ||||||||||||||
Sales margin | 389.3 | 236.5 | 885.7 | ||||||||||||||
Other operating expense | (148.5 | ) | (85.2 | ) | (755.6 | ) | |||||||||||
Other income (expense) | (33.8 | ) | 161.8 | (149.8 | ) | ||||||||||||
Income (loss) from continuing operations before income taxes and equity loss from ventures | $ | 207.0 | $ | 313.1 | $ | (19.7 | ) |
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Net income (loss) | $ | 199.3 | $ | (748.4 | ) | $ | (8,311.6 | ) | |||
Less: | |||||||||||
Interest expense, net | (200.5 | ) | (231.4 | ) | (185.2 | ) | |||||
Income tax benefit (expense) | 12.2 | (163.3 | ) | 1,302.0 | |||||||
Depreciation, depletion and amortization | (115.4 | ) | (134.0 | ) | (504.0 | ) | |||||
Total EBITDA | $ | 503.0 | $ | (219.7 | ) | $ | (8,924.4 | ) | |||
Less: | |||||||||||
Gain on extinguishment/restructuring of debt | $ | 166.3 | $ | 392.9 | $ | 16.2 | |||||
Impact of discontinued operations | (19.9 | ) | (892.0 | ) | (9,332.5 | ) | |||||
Foreign exchange remeasurement | (16.8 | ) | 16.3 | 29.0 | |||||||
Severance and contractor termination costs | (0.1 | ) | (10.2 | ) | (23.3 | ) | |||||
Supplies inventory write-off | — | (16.3 | ) | — | |||||||
Impairment of goodwill and other long-lived assets | — | (3.3 | ) | (635.5 | ) | ||||||
Proxy contest and change in control in SG&A | — | — | (26.6 | ) | |||||||
Total Adjusted EBITDA | $ | 373.5 | $ | 292.9 | $ | 1,048.3 | |||||
EBITDA: | |||||||||||
U.S. Iron Ore | $ | 342.4 | $ | 317.6 | $ | 805.6 | |||||
Asia Pacific Iron Ore | 128.3 | 35.3 | (352.9 | ) | |||||||
Other (including discontinued operations) | 32.3 | (572.6 | ) | (9,377.1 | ) | ||||||
Total EBITDA | $ | 503.0 | $ | (219.7 | ) | $ | (8,924.4 | ) | |||
Adjusted EBITDA: | |||||||||||
U.S. Iron Ore | $ | 359.6 | $ | 352.1 | $ | 833.5 | |||||
Asia Pacific Iron Ore | 132.9 | 32.7 | 252.9 | ||||||||
Other | (119.0 | ) | (91.9 | ) | (38.1 | ) | |||||
Total Adjusted EBITDA | $ | 373.5 | $ | 292.9 | $ | 1,048.3 |
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Depreciation, depletion and amortization: | |||||||||||
U.S. Iron Ore | $ | 84.0 | $ | 98.9 | $ | 107.4 | |||||
Asia Pacific Iron Ore | 25.1 | 25.3 | 145.9 | ||||||||
Other | 6.3 | 6.6 | 7.7 | ||||||||
Total depreciation, depletion and amortization | $ | 115.4 | $ | 130.8 | $ | 261.0 | |||||
Capital additions1: | |||||||||||
U.S. Iron Ore | $ | 62.2 | $ | 58.2 | $ | 48.4 | |||||
Asia Pacific Iron Ore | 0.2 | 5.4 | 10.8 | ||||||||
Other | 6.1 | 8.6 | 6.3 | ||||||||
Total capital additions | $ | 68.5 | $ | 72.2 | $ | 65.5 | |||||
1 Includes capital lease additions and non-cash accruals. Refer to NOTE 17 - CASH FLOW INFORMATION. |
(In Millions) | |||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2014 | |||||||||
Assets: | |||||||||||
U.S. Iron Ore | $ | 1,372.5 | $ | 1,476.4 | $ | 1,464.9 | |||||
Asia Pacific Iron Ore | 155.1 | 202.5 | 306.2 | ||||||||
Total segment assets | 1,527.6 | 1,678.9 | 1,771.1 | ||||||||
Corporate | 396.3 | 441.7 | 666.2 | ||||||||
Assets of Discontinued Operations | — | 14.9 | 709.9 | ||||||||
Total assets | $ | 1,923.9 | $ | 2,135.5 | $ | 3,147.2 |
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Revenue | |||||||||||
United States | $ | 1,236.2 | $ | 1,206.4 | $ | 1,923.2 | |||||
China | 452.5 | 370.8 | 662.7 | ||||||||
Canada | 267.1 | 282.4 | 430.5 | ||||||||
Other countries | 153.2 | 153.7 | 356.8 | ||||||||
Total revenue | $ | 2,109.0 | $ | 2,013.3 | $ | 3,373.2 | |||||
Property, Plant and Equipment, Net | |||||||||||
United States | $ | 961.0 | $ | 1,012.7 | $ | 998.1 | |||||
Australia | 23.4 | 46.3 | 72.4 | ||||||||
Total Property, Plant and Equipment, Net | $ | 984.4 | $ | 1,059.0 | $ | 1,070.5 |
2016 | 2015 | 2014 | |||||||
Revenue category | |||||||||
Product | 91 | % | 91 | % | 92 | % | |||
Freight and venture partners’ cost reimbursements | 9 | % | 9 | % | 8 | % | |||
Total revenue | 100 | % | 100 | % | 100 | % |
|
(In Millions) | |||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Segment | Finished Goods | Work-in Process | Total Inventory | Finished Goods | Work-in Process | Total Inventory | |||||||||||||||||
U.S. Iron Ore | $ | 124.4 | $ | 12.6 | $ | 137.0 | $ | 252.3 | $ | 11.7 | $ | 264.0 | |||||||||||
Asia Pacific Iron Ore | 23.6 | 17.8 | 41.4 | 20.8 | 44.8 | 65.6 | |||||||||||||||||
Total | $ | 148.0 | $ | 30.4 | $ | 178.4 | $ | 273.1 | $ | 56.5 | $ | 329.6 |
|
(In Millions) | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
Land rights and mineral rights | $ | 500.5 | $ | 500.5 | |||
Office and information technology | 65.1 | 71.0 | |||||
Buildings | 67.9 | 60.4 | |||||
Mining equipment | 592.2 | 594.0 | |||||
Processing equipment | 552.0 | 516.8 | |||||
Electric power facilities | 49.4 | 46.4 | |||||
Land improvements | 23.5 | 24.8 | |||||
Asset retirement obligation | 19.8 | 87.9 | |||||
Other | 28.1 | 28.2 | |||||
Construction in-progress | 42.8 | 40.3 | |||||
1,941.3 | 1,970.3 | ||||||
Allowance for depreciation and depletion | (956.9 | ) | (911.3 | ) | |||
$ | 984.4 | $ | 1,059.0 |
(In Millions) | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
Land rights | $ | 11.6 | $ | 11.6 | |||
Mineral rights: | |||||||
Cost | $ | 488.9 | $ | 488.9 | |||
Depletion | (112.2 | ) | (108.4 | ) | |||
Net mineral rights | $ | 376.7 | $ | 380.5 |
|
($ in Millions) | ||||||||||||||||||
December 31, 2016 | ||||||||||||||||||
Debt Instrument | Annual Effective Interest Rate | Total Principal Amount | Debt Issuance Costs | Undiscounted Interest/(Unamortized Discounts) | Total Debt | |||||||||||||
Secured Notes | ||||||||||||||||||
$540 Million 8.25% 2020 First Lien Notes | 9.97% | $ | 540.0 | $ | (8.0 | ) | $ | (25.7 | ) | $ | 506.3 | |||||||
$218.5 Million 8.00% 2020 1.5 Lien Notes | N/A | 218.5 | — | 65.7 | 284.2 | |||||||||||||
$544.2 Million 7.75% 2020 Second Lien Notes | 15.55% | 430.1 | (5.8 | ) | (85.2 | ) | 339.1 | |||||||||||
Unsecured Notes | ||||||||||||||||||
$400 Million 5.90% 2020 Senior Notes | 5.98% | 225.6 | (0.6 | ) | (0.5 | ) | 224.5 | |||||||||||
$500 Million 4.80% 2020 Senior Notes | 4.83% | 236.8 | (0.7 | ) | (0.2 | ) | 235.9 | |||||||||||
$700 Million 4.875% 2021 Senior Notes | 4.89% | 309.4 | (1.0 | ) | (0.2 | ) | 308.2 | |||||||||||
$800 Million 6.25% 2040 Senior Notes | 6.34% | 298.4 | (2.5 | ) | (3.4 | ) | 292.5 | |||||||||||
ABL Facility | N/A | 550.0 | N/A | N/A | — | |||||||||||||
Fair Value Adjustment to Interest Rate Hedge | 1.9 | |||||||||||||||||
Total debt | $ | 2,192.6 | ||||||||||||||||
Less current portion | 17.5 | |||||||||||||||||
Long-term debt | $ | 2,175.1 |
($ in Millions) | ||||||||||||||||||
December 31, 2015 | ||||||||||||||||||
Debt Instrument | Annual Effective Interest Rate | Total Principal Amount | Debt Issuance Costs | Undiscounted Interest/(Unamortized Discounts) | Total Debt | |||||||||||||
Secured Notes | ||||||||||||||||||
$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 | |||||||||||
Unsecured Notes | ||||||||||||||||||
$500 Million 3.95% 2018 Senior Notes | 6.30% | 311.2 | (0.9 | ) | (1.2 | ) | 309.1 | |||||||||||
$400 Million 5.90% 2020 Senior Notes | 5.98% | 290.8 | (1.1 | ) | (0.8 | ) | 288.9 | |||||||||||
$500 Million 4.80% 2020 Senior Notes | 4.83% | 306.7 | (1.1 | ) | (0.4 | ) | 305.2 | |||||||||||
$700 Million 4.875% 2021 Senior Notes | 4.89% | 412.5 | (1.7 | ) | (0.2 | ) | 410.6 | |||||||||||
$800 Million 6.25% 2040 Senior Notes | 6.34% | 492.8 | (4.3 | ) | (5.8 | ) | 482.7 | |||||||||||
ABL Facility | N/A | 550.0 | N/A | N/A | — | |||||||||||||
Fair Value Adjustment to Interest Rate Hedge | 2.3 | |||||||||||||||||
Long-term debt | $ | 2,699.4 |
First Lien Notes | 1.5 Lien Notes | Second Lien Notes | |||||||||
Percent of Principal | Period | Percent of Principal | Period | Percent of Principal | Period | ||||||
Early redemption1,2 | 100.00 | % | Prior to March 31, 2018 | 100.00 | % | Prior to September 30, 2017 | 100.00 | % | Prior to March 31, 2017 | ||
Initial redemption1 | 108.25 | Beginning on March 31, 2018 | 104.00 | Beginning on September 30, 2017 | 103.875 | Beginning on March 31, 2017 | |||||
Secondary redemption1 | 100.00 | Beginning on June 30, 2019 | 100.00 | Beginning on September 30, 2019 | 100.00 | Beginning on March 31, 2019 | |||||
1 Plus accrued and unpaid interest, if any, up to but excluding the redemption date. | |||||||||||
2 Plus a "make-whole" premium. In addition, we may redeem in the aggregate up to 35% of the original aggregate principal amount (calculated after giving effect to any issuance of additional notes) with the net cash proceeds from certain equity offerings at a redemption price of 108.25%, 108.00% and 107.75% for the First, 1.5 and Second Lien Notes, respectively, so long as at least 65% of the original aggregate principal amount of the notes (calculated after giving effect to any issuance of additional notes) issued remain outstanding after each such redemption. |
($ In Millions) | ||||||||||||||||
Debt Extinguished | 1.5 Lien Amount Issued | Carrying Value1 | Gain on Restructuring2 | |||||||||||||
$544.2 Million 7.75% 2020 Second Lien Notes | $ | 114.1 | $ | 57.0 | $ | 77.5 | $ | 6.9 | ||||||||
$500 Million 3.95% 2018 Senior Notes | 17.6 | 11.4 | 15.5 | 1.8 | ||||||||||||
$400 Million 5.90% 2020 Senior Notes | 65.1 | 26.0 | 35.4 | 28.3 | ||||||||||||
$500 Million 4.80% 2020 Senior Notes | 44.7 | 17.9 | 24.4 | 19.5 | ||||||||||||
$700 Million 4.875% 2021 Senior Notes | 76.3 | 30.5 | 41.5 | 33.3 | ||||||||||||
$800 Million 6.25% 2040 Senior Notes | 194.4 | 75.7 | 103.0 | 84.5 | ||||||||||||
$ | 512.2 | $ | 218.5 | $ | 297.3 | $ | 174.3 | |||||||||
1 Includes undiscounted interest payments | ||||||||||||||||
2 Net of amounts expensed for unamortized original issue discount and deferred origination fees |
($ In Millions) | ||||||||||||||||
Debt Extinguished | Second Lien Notes Amount Issued | Carrying Value1 | Gain on Restructuring2 | |||||||||||||
$400 Million 5.90% 2020 Senior Notes | $ | 67.0 | $ | 57.5 | $ | 42.0 | $ | 24.5 | ||||||||
$500 Million 4.80% 2020 Senior Notes | 137.8 | 112.9 | 82.4 | 54.6 | ||||||||||||
$700 Million 4.875% 2021 Senior Notes | 208.5 | 170.3 | 124.3 | 83.1 | ||||||||||||
$800 Million 6.25% 2040 Senior Notes | 261.3 | 203.5 | 148.5 | 107.3 | ||||||||||||
$ | 674.6 | $ | 544.2 | $ | 397.2 | $ | 269.5 | |||||||||
1 Includes unamortized discounts | ||||||||||||||||
2 Net of amounts expensed for unamortized original issue discount and deferred origination fees |
(In Millions) | |||
Maturities of Debt | |||
2017 | $ | — | |
2018 | — | ||
2019 | — | ||
2020 | 1,651.0 | ||
2021 | 309.4 | ||
2022 and thereafter | 298.4 | ||
Total maturities of debt | $ | 2,258.8 |
|
(In Millions) | |||||||||||||||
December 31, 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 | |||||||||||
Assets: | |||||||||||||||
Cash equivalents | $ | 177.0 | $ | — | $ | — | $ | 177.0 | |||||||
Derivative assets | — | 1.5 | 31.6 | 33.1 | |||||||||||
Total | $ | 177.0 | $ | 1.5 | $ | 31.6 | $ | 210.1 | |||||||
Liabilities: | |||||||||||||||
Derivative liabilities | $ | — | $ | — | $ | 0.5 | $ | 0.5 | |||||||
Total | $ | — | $ | — | $ | 0.5 | $ | 0.5 |
(In Millions) | |||||||||||||||
December 31, 2015 | |||||||||||||||
Description | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Assets: | |||||||||||||||
Cash equivalents | $ | 30.0 | $ | — | $ | — | $ | 30.0 | |||||||
Derivative assets | — | — | 7.8 | 7.8 | |||||||||||
Total | $ | 30.0 | $ | — | $ | 7.8 | $ | 37.8 | |||||||
Liabilities: | |||||||||||||||
Derivative liabilities | $ | — | $ | 0.6 | $ | 3.4 | $ | 4.0 | |||||||
Total | $ | — | $ | 0.6 | $ | 3.4 | $ | 4.0 |
Qualitative/Quantitative Information About Level 3 Fair Value Measurements | ||||||||||||
($ in millions) | Fair Value at December 31, 2016 | Balance Sheet Location | Valuation Technique | Unobservable Input | Range or Point Estimate (Weighted Average) | |||||||
Provisional Pricing Arrangements | $ | 10.3 | Other current assets | Market Approach | Management's Estimate of Platts 62% Price | $80 | ||||||
$ | 0.5 | Other current liabilities | ||||||||||
Customer Supply Agreement | $ | 21.3 | Other current assets | Market Approach | Hot-Rolled Coil Estimate | $505 - $620 ($555) |
(In Millions) | |||||||||||||||
Derivative Assets (Level 3) | Derivative Liabilities (Level 3) | ||||||||||||||
Year Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Beginning balance - January 1 | $ | 7.8 | $ | 63.2 | $ | (3.4 | ) | $ | (9.5 | ) | |||||
Total gains (losses) | |||||||||||||||
Included in earnings | 103.8 | 35.1 | (14.1 | ) | (61.0 | ) | |||||||||
Settlements | (80.0 | ) | (90.5 | ) | 17.0 | 67.1 | |||||||||
Transfers into Level 3 | — | — | — | — | |||||||||||
Transfers out of Level 3 | — | — | — | — | |||||||||||
Ending balance - December 31 | $ | 31.6 | $ | 7.8 | $ | (0.5 | ) | $ | (3.4 | ) | |||||
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) on assets still held at the reporting date | $ | 23.7 | $ | 29.1 | $ | (0.5 | ) | $ | (3.4 | ) |
(In Millions) | |||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||
Classification | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
Long-term debt: | |||||||||||||||||
Secured Notes | |||||||||||||||||
Senior First Lien Notes—$540 million | Level 1 | $ | 506.3 | $ | 595.0 | $ | 497.4 | $ | 414.5 | ||||||||
1.5 Senior Lien Notes—$218 million | Level 2 | 284.2 | 229.5 | — | — | ||||||||||||
Senior Second Lien Notes—$544.2 million | Level 1 | 339.1 | 439.7 | 403.2 | 134.7 | ||||||||||||
Unsecured Notes | |||||||||||||||||
Senior Notes—$400 million | Level 1 | 224.5 | 219.6 | 288.9 | 52.8 | ||||||||||||
Senior Notes—$1.3 billion | Level 1 | 528.4 | 455.8 | 787.9 | 137.4 | ||||||||||||
Senior Notes—$700 million | Level 1 | 308.2 | 283.1 | 410.6 | 69.4 | ||||||||||||
Senior Notes—$500 million | Level 1 | — | — | 309.1 | 87.1 | ||||||||||||
ABL Facility | Level 2 | — | — | — | — | ||||||||||||
Fair Value Adjustment to Interest Rate Hedge | Level 2 | 1.9 | 1.9 | 2.3 | 2.3 | ||||||||||||
Total long-term debt | $ | 2,192.6 | $ | 2,224.6 | $ | 2,699.4 | $ | 898.2 |
|
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Defined benefit pension plans | $ | 16.5 | $ | 23.9 | $ | 26.2 | |||||
Defined contribution pension plans | 2.8 | 3.6 | 4.4 | ||||||||
Other postretirement benefits | (4.0 | ) | 4.4 | (2.5 | ) | ||||||
Total | $ | 15.3 | $ | 31.9 | $ | 28.1 |
(In Millions) | |||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||
Change in benefit obligations: | 2016 | 2015 | 2016 | 2015 | |||||||||||
Benefit obligations — beginning of year | $ | 910.8 | $ | 998.0 | $ | 266.0 | $ | 295.8 | |||||||
Service cost (excluding expenses) | 17.6 | 22.7 | 1.7 | 1.9 | |||||||||||
Interest cost | 30.3 | 37.7 | 9.1 | 11.5 | |||||||||||
Plan amendments | 5.7 | — | 9.8 | — | |||||||||||
Actuarial (gain) loss | 38.1 | (67.7 | ) | (7.2 | ) | (27.0 | ) | ||||||||
Benefits paid | (70.9 | ) | (78.7 | ) | (21.3 | ) | (20.6 | ) | |||||||
Participant contributions | — | — | 6.0 | 4.0 | |||||||||||
Federal subsidy on benefits paid | — | — | 0.5 | 0.4 | |||||||||||
Curtailment gain | — | (1.2 | ) | — | — | ||||||||||
Benefit obligations — end of year | $ | 931.6 | $ | 910.8 | $ | 264.6 | $ | 266.0 | |||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets — beginning of year | $ | 700.6 | $ | 749.8 | $ | 250.6 | $ | 269.3 | |||||||
Actual return on plan assets | 54.8 | (6.4 | ) | 16.0 | (3.9 | ) | |||||||||
Participant contributions | — | — | 0.5 | 0.4 | |||||||||||
Employer contributions | 1.2 | 35.7 | 1.7 | 1.3 | |||||||||||
Asset transfers | 0.1 | 0.2 | — | — | |||||||||||
Benefits paid | (70.9 | ) | (78.7 | ) | (15.8 | ) | (16.5 | ) | |||||||
Fair value of plan assets — end of year | $ | 685.8 | $ | 700.6 | $ | 253.0 | $ | 250.6 | |||||||
Funded status at December 31: | |||||||||||||||
Fair value of plan assets | $ | 685.8 | $ | 700.6 | $ | 253.0 | $ | 250.6 | |||||||
Benefit obligations | (931.6 | ) | (910.8 | ) | (264.6 | ) | (266.0 | ) | |||||||
Funded status (plan assets less benefit obligations) | $ | (245.8 | ) | $ | (210.2 | ) | $ | (11.6 | ) | $ | (15.4 | ) | |||
Amount recognized at December 31 | $ | (245.8 | ) | $ | (210.2 | ) | $ | (11.6 | ) | $ | (15.4 | ) | |||
Amounts recognized in Statements of Financial Position: | |||||||||||||||
Noncurrent assets | $ | — | $ | — | $ | 27.3 | $ | — | |||||||
Current liabilities | (0.1 | ) | (0.5 | ) | (4.1 | ) | (4.1 | ) | |||||||
Noncurrent liabilities | (245.7 | ) | (209.7 | ) | (34.8 | ) | (11.3 | ) | |||||||
Total amount recognized | $ | (245.8 | ) | $ | (210.2 | ) | $ | (11.6 | ) | $ | (15.4 | ) | |||
Amounts recognized in accumulated other comprehensive loss: | |||||||||||||||
Net actuarial loss | $ | 315.9 | $ | 290.9 | $ | 87.0 | $ | 91.5 | |||||||
Prior service cost (credit) | 11.0 | 7.5 | (26.9 | ) | (39.5 | ) | |||||||||
Net amount recognized | $ | 326.9 | $ | 298.4 | $ | 60.1 | $ | 52.0 | |||||||
The estimated amounts that will be amortized from accumulated other comprehensive loss into net periodic benefit cost in 2017: | |||||||||||||||
Net actuarial loss | $ | 21.1 | $ | 5.0 | |||||||||||
Prior service cost (credit) | 2.6 | (3.0 | ) | ||||||||||||
Net amount recognized | $ | 23.7 | $ | 2.0 |
(In Millions) | |||||||||||||||||||||||||||||||
2016 | |||||||||||||||||||||||||||||||
Pension Plans | Other Benefits | ||||||||||||||||||||||||||||||
Salaried | Hourly | Mining | SERP | Total | Salaried | Hourly | Total | ||||||||||||||||||||||||
Fair value of plan assets | $ | 242.9 | $ | 436.9 | $ | 6.0 | $ | — | $ | 685.8 | $ | — | $ | 253.0 | $ | 253.0 | |||||||||||||||
Benefit obligation | (351.9 | ) | (565.6 | ) | (10.0 | ) | (4.1 | ) | (931.6 | ) | (37.6 | ) | (227.0 | ) | (264.6 | ) | |||||||||||||||
Funded status | $ | (109.0 | ) | $ | (128.7 | ) | $ | (4.0 | ) | $ | (4.1 | ) | $ | (245.8 | ) | $ | (37.6 | ) | $ | 26.0 | $ | (11.6 | ) | ||||||||
2015 | |||||||||||||||||||||||||||||||
Pension Plans | Other Benefits | ||||||||||||||||||||||||||||||
Salaried | Hourly | Mining | SERP | Total | Salaried | Hourly | Total | ||||||||||||||||||||||||
Fair value of plan assets | $ | 258.3 | $ | 436.7 | $ | 5.6 | $ | — | $ | 700.6 | $ | — | $ | 250.6 | $ | 250.6 | |||||||||||||||
Benefit obligation | (340.0 | ) | (558.6 | ) | (8.6 | ) | (3.6 | ) | (910.8 | ) | (38.2 | ) | (227.8 | ) | (266.0 | ) | |||||||||||||||
Funded status | $ | (81.7 | ) | $ | (121.9 | ) | $ | (3.0 | ) | $ | (3.6 | ) | $ | (210.2 | ) | $ | (38.2 | ) | $ | 22.8 | $ | (15.4 | ) |
(In Millions) | |||||||||||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||||||||||
2016 | 2015 | 2014 | 2016 | 2015 | 2014 | ||||||||||||||||||
Service cost | $ | 17.6 | $ | 22.7 | $ | 26.1 | $ | 1.7 | $ | 6.4 | $ | 1.8 | |||||||||||
Interest cost | 30.3 | 37.7 | 40.3 | 9.1 | 13.4 | 11.9 | |||||||||||||||||
Expected return on plan assets | (54.7 | ) | (59.8 | ) | (58.1 | ) | (17.1 | ) | (18.3 | ) | (17.1 | ) | |||||||||||
Amortization: | |||||||||||||||||||||||
Prior service costs (credits) | 2.2 | 2.3 | 2.5 | (3.7 | ) | (3.7 | ) | (3.6 | ) | ||||||||||||||
Net actuarial loss | 21.1 | 20.8 | 14.0 | 6.0 | 6.6 | 4.5 | |||||||||||||||||
Curtailments and settlements | — | 0.2 | 1.4 | — | — | — | |||||||||||||||||
Net periodic benefit cost (credit) | $ | 16.5 | $ | 23.9 | $ | 26.2 | $ | (4.0 | ) | $ | 4.4 | $ | (2.5 | ) | |||||||||
Curtailment effects | — | (1.2 | ) | — | — | — | — | ||||||||||||||||
Current year actuarial (gain)/loss | 37.8 | (0.7 | ) | 109.7 | (8.1 | ) | 0.2 | 22.2 | |||||||||||||||
Amortization of net loss | (21.1 | ) | (21.0 | ) | (15.4 | ) | (6.0 | ) | (6.6 | ) | (4.5 | ) | |||||||||||
Current year prior service (credit) cost | 5.7 | — | — | 9.8 | — | (0.9 | ) | ||||||||||||||||
Amortization of prior service (cost) credit | (2.2 | ) | (2.3 | ) | (2.5 | ) | 3.7 | 3.7 | 3.6 | ||||||||||||||
Total recognized in other comprehensive income (loss) | $ | 20.2 | $ | (25.2 | ) | $ | 91.8 | $ | (0.6 | ) | $ | (2.7 | ) | $ | 20.4 | ||||||||
Total recognized in net periodic cost and other comprehensive income (loss) | $ | 36.7 | $ | (1.3 | ) | $ | 118.0 | $ | (4.6 | ) | $ | 1.7 | $ | 17.9 |
(In Millions) | |||||||||||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||||||||||
2016 | 2015 | 2014 | 2016 | 2015 | 2014 | ||||||||||||||||||
Effect of change in mine ownership & noncontrolling interest | $ | 14.2 | $ | 48.4 | $ | 51.2 | $ | 5.9 | $ | 5.5 | $ | 5.9 | |||||||||||
Actual return on plan assets | 54.8 | (6.4 | ) | 59.1 | 16.0 | (3.9 | ) | 31.9 |
Pension Benefits | Other Benefits | ||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||
Discount rate | |||||||||||
Iron Hourly Pension Plan | 4.02 | % | 4.27 | % | N/A | % | N/A | % | |||
Salaried Pension Plan | 3.92 | 4.12 | N/A | N/A | |||||||
Ore Mining Pension Plan | 4.04 | 4.28 | N/A | N/A | |||||||
SERP | 3.90 | 4.22 | N/A | N/A | |||||||
Hourly OPEB Plan | N/A | N/A | 4.02 | 4.32 | |||||||
Salaried OPEB Plan | N/A | N/A | 3.99 | 4.22 | |||||||
Salaried rate of compensation increase | 3.00 | 3.00 | 3.00 | 3.00 | |||||||
Hourly rate of compensation increase | 2.00 | 2.00 | N/A | N/A |
Pension Benefits | Other Benefits | ||||||||||||||||
2016 | 2015 | 2014 | 2016 | 2015 | 2014 | ||||||||||||
Obligation Discount Rate | |||||||||||||||||
Iron Hourly Pension Plan | 4.27 | % | 3.83 | % | 4.57 | % | N/A | % | N/A | % | N/A | % | |||||
Salaried Pension Plan | 4.13 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Ore Mining Pension Plan | 4.28 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
SERP | 4.01 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Hourly OPEB Plan | N/A | N/A | N/A | 4.32 | 3.83 | 4.57 | |||||||||||
Salaried OPEB Plan | N/A | N/A | N/A | 4.22 | 3.83 | 4.57 | |||||||||||
Service Cost Discount Rate | |||||||||||||||||
Iron Hourly Pension Plan | 4.66 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Salaried Pension Plan | 4.14 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Ore Mining Pension Plan | 4.60 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
SERP | 3.87 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Hourly OPEB Plan | N/A | N/A | N/A | 4.56 | 3.83 | 4.57 | |||||||||||
Salaried OPEB Plan | N/A | N/A | N/A | 4.63 | 3.83 | 4.57 | |||||||||||
Interest Cost Discount Rate | |||||||||||||||||
Iron Hourly Pension Plan | 3.46 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Salaried Pension Plan | 3.21 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Ore Mining Pension Plan | 3.48 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
SERP | 3.30 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Hourly OPEB Plan | N/A | N/A | N/A | 3.48 | 3.83 | 4.57 | |||||||||||
Salaried OPEB Plan | N/A | N/A | N/A | 3.31 | 3.83 | 4.57 | |||||||||||
Expected return on plan assets | 8.25 | 8.25 | 8.25 | 7.00 | 7.00 | 7.00 | |||||||||||
Salaried rate of compensation increase | 3.00 | 3.00 | 4.00 | 3.00 | 3.00 | 4.00 | |||||||||||
Hourly rate of compensation increase | 2.00 | 2.50 | 3.00 | N/A | N/A | N/A |
2016 | 2015 | ||||
Health care cost trend rate assumed for next year | 6.50 | % | 6.75 | % | |
Ultimate health care cost trend rate | 5.00 | 5.00 | |||
Year that the ultimate rate is reached | 2023 | 2023 |
(In Millions) | |||||||
Increase | Decrease | ||||||
Effect on total of service and interest cost | $ | 1.3 | $ | (1.0 | ) | ||
Effect on postretirement benefit obligation | 23.4 | (19.6 | ) |
Pension Assets | VEBA Assets | ||||||||||||||||
Asset Category | 2017 Target Allocation | Percentage of Plan Assets at December 31, | 2017 Target Allocation | Percentage of Plan Assets at December 31, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||
Equity securities | 45.0 | % | 43.2 | % | 44.0 | % | 8.0 | % | 8.4 | % | 8.8 | % | |||||
Fixed income | 28.0 | % | 26.4 | % | 27.7 | % | 80.1 | % | 78.3 | % | 78.2 | % | |||||
Hedge funds | 5.0 | % | 5.9 | % | 5.8 | % | 4.2 | % | 4.4 | % | 4.5 | % | |||||
Private equity | 7.0 | % | 5.3 | % | 4.7 | % | 2.6 | % | 1.7 | % | 2.2 | % | |||||
Structured credit | 7.5 | % | 9.3 | % | 8.9 | % | 2.1 | % | 2.7 | % | 2.3 | % | |||||
Real estate | 7.5 | % | 9.0 | % | 8.2 | % | 3.0 | % | 4.4 | % | 4.0 | % | |||||
Cash | — | % | 0.9 | % | 0.7 | % | — | % | 0.1 | % | — | % | |||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
(In Millions) | |||||||||||||||
December 31, 2016 | |||||||||||||||
Asset Category | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Equity securities: | |||||||||||||||
U.S. large-cap | $ | 144.7 | $ | — | $ | — | $ | 144.7 | |||||||
U.S. small/mid-cap | 39.9 | — | — | 39.9 | |||||||||||
International | 111.8 | — | — | 111.8 | |||||||||||
Fixed income | 157.5 | 23.7 | — | 181.2 | |||||||||||
Hedge funds | — | — | 40.6 | 40.6 | |||||||||||
Private equity | — | — | 36.1 | 36.1 | |||||||||||
Structured credit | — | — | 63.8 | 63.8 | |||||||||||
Real estate | — | — | 61.9 | 61.9 | |||||||||||
Cash | 5.8 | — | — | 5.8 | |||||||||||
Total | $ | 459.7 | $ | 23.7 | $ | 202.4 | $ | 685.8 |
(In Millions) | |||||||||||||||
December 31, 2015 | |||||||||||||||
Asset Category | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Equity securities: | |||||||||||||||
U.S. large-cap | $ | 150.5 | $ | — | $ | — | $ | 150.5 | |||||||
U.S. small/mid-cap | 40.6 | — | — | 40.6 | |||||||||||
International | 116.8 | — | — | 116.8 | |||||||||||
Fixed income | 166.3 | 27.9 | — | 194.2 | |||||||||||
Hedge funds | — | — | 40.7 | 40.7 | |||||||||||
Private equity | — | — | 33.1 | 33.1 | |||||||||||
Structured credit | — | — | 62.1 | 62.1 | |||||||||||
Real estate | — | — | 57.5 | 57.5 | |||||||||||
Cash | 5.1 | — | — | 5.1 | |||||||||||
Total | $ | 479.3 | $ | 27.9 | $ | 193.4 | $ | 700.6 |
(In Millions) | |||||||||||||||||||
Year Ended December 31, 2016 | |||||||||||||||||||
Hedge Funds | Private Equity Funds | Structured Credit Fund | Real Estate | Total | |||||||||||||||
Beginning balance — January 1, 2016 | $ | 40.7 | $ | 33.1 | $ | 62.1 | $ | 57.5 | $ | 193.4 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at the reporting date | (0.1 | ) | (2.7 | ) | 10.0 | 5.1 | 12.3 | ||||||||||||
Relating to assets sold during the period | — | 3.7 | (0.3 | ) | (0.1 | ) | 3.3 | ||||||||||||
Purchases | — | 8.0 | — | — | 8.0 | ||||||||||||||
Sales | — | (6.0 | ) | (8.0 | ) | (0.6 | ) | (14.6 | ) | ||||||||||
Ending balance — December 31, 2016 | $ | 40.6 | $ | 36.1 | $ | 63.8 | $ | 61.9 | $ | 202.4 |
(In Millions) | |||||||||||||||||||
Year Ended December 31, 2015 | |||||||||||||||||||
Hedge Funds | Private Equity Funds | Structured Credit Fund | Real Estate | Total | |||||||||||||||
Beginning balance — January 1, 2015 | $ | 41.5 | $ | 31.2 | $ | 65.4 | $ | 50.0 | $ | 188.1 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at the reporting date | (0.8 | ) | 1.5 | (3.3 | ) | 8.1 | 5.5 | ||||||||||||
Relating to assets sold during the period | — | 2.5 | — | — | 2.5 | ||||||||||||||
Purchases | — | 5.7 | — | — | 5.7 | ||||||||||||||
Sales | — | (7.8 | ) | — | (0.6 | ) | (8.4 | ) | |||||||||||
Ending balance — December 31, 2015 | $ | 40.7 | $ | 33.1 | $ | 62.1 | $ | 57.5 | $ | 193.4 |
(In Millions) | |||||||||||||||
December 31, 2016 | |||||||||||||||
Asset Category | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Equity securities: | |||||||||||||||
U.S. large-cap | $ | 10.6 | $ | — | $ | — | $ | 10.6 | |||||||
U.S. small/mid-cap | 2.7 | — | — | 2.7 | |||||||||||
International | 8.1 | — | — | 8.1 | |||||||||||
Fixed income | 162.0 | 35.9 | — | 197.9 | |||||||||||
Hedge funds | — | — | 11.2 | 11.2 | |||||||||||
Private equity | — | — | 4.3 | 4.3 | |||||||||||
Structured credit | — | — | 6.9 | 6.9 | |||||||||||
Real estate | — | — | 11.1 | 11.1 | |||||||||||
Cash | 0.2 | — | — | 0.2 | |||||||||||
Total | $ | 183.6 | $ | 35.9 | $ | 33.5 | $ | 253.0 |
(In Millions) | |||||||||||||||
December 31, 2015 | |||||||||||||||
Asset Category | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Equity securities: | |||||||||||||||
U.S. large-cap | $ | 11.1 | $ | — | $ | — | $ | 11.1 | |||||||
U.S. small/mid-cap | 2.8 | — | — | 2.8 | |||||||||||
International | 8.2 | — | — | 8.2 | |||||||||||
Fixed income | 158.1 | 37.9 | — | 196.0 | |||||||||||
Hedge funds | — | — | 11.2 | 11.2 | |||||||||||
Private equity | — | — | 5.5 | 5.5 | |||||||||||
Structured credit | — | — | 5.8 | 5.8 | |||||||||||
Real estate | — | — | 10.0 | 10.0 | |||||||||||
Cash | — | — | — | — | |||||||||||
Total | $ | 180.2 | $ | 37.9 | $ | 32.5 | $ | 250.6 |
(In Millions) | |||||||||||||||||||
Year Ended December 31, 2016 | |||||||||||||||||||
Hedge Funds | Private Equity Funds | Structured Credit Fund | Real Estate | Total | |||||||||||||||
Beginning balance — January 1, 2016 | $ | 11.2 | $ | 5.5 | $ | 5.8 | $ | 10.0 | $ | 32.5 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at the reporting date | — | (0.3 | ) | 1.1 | 1.1 | 1.9 | |||||||||||||
Relating to assets sold during the period | — | 0.1 | — | — | 0.1 | ||||||||||||||
Purchases | — | — | — | — | — | ||||||||||||||
Sales | — | (1.0 | ) | — | — | (1.0 | ) | ||||||||||||
Ending balance — December 31, 2016 | $ | 11.2 | $ | 4.3 | $ | 6.9 | $ | 11.1 | $ | 33.5 |
(In Millions) | |||||||||||||||||||
Year Ended December 31, 2015 | |||||||||||||||||||
Hedge Funds | Private Equity Funds | Structured Credit Fund | Real Estate | Total | |||||||||||||||
Beginning balance — January 1, 2015 | $ | 11.5 | $ | 6.2 | $ | 6.1 | $ | 8.7 | $ | 32.5 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at the reporting date | (0.3 | ) | 0.3 | (0.3 | ) | 1.3 | 1.0 | ||||||||||||
Relating to assets sold during the period | — | 0.4 | — | — | 0.4 | ||||||||||||||
Purchases | — | 0.1 | — | — | 0.1 | ||||||||||||||
Sales | — | (1.5 | ) | — | — | (1.5 | ) | ||||||||||||
Ending balance — December 31, 2015 | $ | 11.2 | $ | 5.5 | $ | 5.8 | $ | 10.0 | $ | 32.5 |
(In Millions) | ||||||||||||||||
Pension Benefits | Other Benefits | |||||||||||||||
Company Contributions | VEBA | Direct Payments | Total | |||||||||||||
2015 | $ | 35.7 | $ | — | $ | 3.5 | $ | 3.5 | ||||||||
2016 | 1.2 | — | 1.1 | 1.1 | ||||||||||||
2017 (Expected)1 | 24.5 | — | 4.1 | 4.1 | ||||||||||||
1 Pursuant to the bargaining agreement, benefits can be paid from VEBA trusts that are at least 70% funded (all VEBA trusts are over 70% funded at December 31, 2016). Funding obligations have been suspended as Hibbing's, UTAC's, Tilden's and Empire's share of the value of their respective trust assets have reached 90% of their obligation. |
(In Millions) | |||
Defined benefit pension plans | $ | 18.6 | |
Other postretirement benefits | (5.3 | ) | |
Total | $ | 13.3 |
(In Millions) | |||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||
Gross Company Benefits | Less Medicare Subsidy | Net Company Payments | |||||||||||||
2017 | $ | 77.3 | $ | 19.7 | $ | 0.6 | $ | 19.1 | |||||||
2018 | 64.8 | 20.0 | 0.7 | 19.3 | |||||||||||
2019 | 63.3 | 19.1 | 0.8 | 18.3 | |||||||||||
2020 | 63.0 | 18.4 | 0.9 | 17.5 | |||||||||||
2021 | 62.4 | 17.6 | 0.9 | 16.7 | |||||||||||
2022-2026 | 308.0 | 81.8 | 5.2 | 76.6 |
(In Millions) | |||||||
December 31, 2016 | |||||||
Defined Benefit Pensions | Other Benefits | ||||||
Fair value of plan assets | $ | 685.8 | $ | 253.0 | |||
Benefit obligation | (931.6 | ) | (264.6 | ) | |||
Underfunded status of plan | $ | (245.8 | ) | $ | (11.6 | ) | |
Additional shutdown and early retirement benefits | $ | 22.1 | $ | 2.2 |
|
Performance Share Plan Year | Performance Shares Granted | Estimated Forfeitures | Expected to Vest | Grant Date | Performance Period | ||||||||
2015 | 410,105 | 157,979 | 252,126 | February 9, 2015 | 1/1/2015 - 12/31/2017 | ||||||||
2015 | 464,470 | 82,636 | 381,834 | January 12, 2015 | 1/1/2015 - 12/31/2017 | ||||||||
20141 | 188,510 | 188,510 | — | July 29, 2014 | 1/1/2014 - 12/31/2016 | ||||||||
20141 | 80,560 | 80,560 | — | May 12, 2014 | 1/1/2014 - 12/31/2016 | ||||||||
20141 | 230,265 | 230,265 | — | February 10, 2014 | 1/1/2014 - 12/31/2016 | ||||||||
1 The performance shares granted in 2014 will have a payout of 0% of the original grant based on the final performance evaluation versus the performance goals that were established in the grants. |
Year of Grant | Restricted Equity Grant Shares | Deferred Equity Grant Shares | ||||
2014 | 73,635 | — | ||||
2015 | 109,408 | 25,248 | ||||
2016 | 135,038 | 29,583 |
(In Millions, except per share amounts) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Cost of goods sold and operating expenses | $ | 2.1 | $ | 4.0 | $ | 5.6 | |||||
Selling, general and administrative expenses | 12.1 | 9.9 | 15.9 | ||||||||
Reduction of operating income from continuing operations before income taxes and equity loss from ventures | 14.2 | 13.9 | 21.5 | ||||||||
Income tax benefit1 | — | — | (7.5 | ) | |||||||
Reduction of net income attributable to Cliffs shareholders | $ | 14.2 | $ | 13.9 | $ | 14.0 | |||||
Reduction of earnings per share attributable to Cliffs shareholders: | |||||||||||
Basic | $ | 0.07 | $ | 0.09 | $ | 0.09 | |||||
Diluted | $ | 0.07 | $ | 0.09 | $ | 0.09 | |||||
1 No income tax benefit for the year ended December 31, 2016 and December 31, 2015, due to the full valuation allowance. |
2016 | 2015 | 2014 | ||||||
Shares | Shares | Shares | ||||||
Stock options: | ||||||||
Outstanding at beginning of year | 607,489 | 250,000 | — | |||||
Granted during the year | — | 412,710 | 250,000 | |||||
Forfeited/canceled | (7,619 | ) | (55,221 | ) | — | |||
Outstanding at end of year | 599,870 | 607,489 | 250,000 | |||||
Restricted awards: | ||||||||
Outstanding and restricted at beginning of year | 2,338,070 | 523,176 | 586,084 | |||||
Granted during the year | 3,571,337 | 2,482,415 | 531,030 | |||||
Vested | (271,988 | ) | (477,157 | ) | (423,822 | ) | ||
Forfeited/canceled | (175,636 | ) | (190,364 | ) | (170,116 | ) | ||
Outstanding and restricted at end of year | 5,461,783 | 2,338,070 | 523,176 | |||||
Performance shares: | ||||||||
Outstanding at beginning of year | 1,496,489 | 1,072,376 | 1,040,453 | |||||
Granted during the year | — | 874,575 | 1,233,685 | |||||
Issued1 | (59,260 | ) | (242,920 | ) | (796,624 | ) | ||
Forfeited/canceled | (68,760 | ) | (207,542 | ) | (405,138 | ) | ||
Outstanding at end of year | 1,368,469 | 1,496,489 | 1,072,376 | |||||
Vested or expected to vest as of December 31, 2016 | 6,716,979 | |||||||
Directors’ retainer and voluntary shares: | ||||||||
Outstanding at beginning of year | — | — | 7,329 | |||||
Granted during the year | — | — | 2,281 | |||||
Vested | — | — | (9,610 | ) | ||||
Outstanding at end of year | — | — | — | |||||
Reserved for future grants or awards at end of year: | ||||||||
Employee plans | 6,514,038 | |||||||
Directors’ plans | 676,678 | |||||||
Total | 7,190,716 | |||||||
1 The performance shares granted in 2014 will have a payout of 0% of the original grant based on the final performance evaluation versus the performance goals that were established in the grants. These shares are not included in this number because they expire and will be ultimately forfeited in February 2017. For the year ended December 31, 2015, the shares vesting due to the change in control were paid out in cash, at target, and valued as of the respective participants' termination dates. For the year ended December 31, 2014, the shares vesting on December 31, 2013 were valued as of February 10, 2014, and the shares vesting due to the change in a majority of our Board of Directors that triggered the acceleration of vesting and payout of outstanding equity grants under our equity plans on August 6, 2014 were paid out in cash, at target, and valued as of that date. |
Shares | Weighted Average Grant Date Fair Value | |||||
Outstanding, beginning of year | 4,442,048 | $ | 8.93 | |||
Granted | 3,571,337 | $ | 1.93 | |||
Vested | (331,248 | ) | $ | 11.25 | ||
Forfeited/expired | (252,015 | ) | $ | 5.90 | ||
Outstanding, end of year | 7,430,122 | $ | 5.55 |
Shares | Weighted-Average Exercise Price | Aggregate Intrinsic Value | Weighted-Average Remaining Contractual Term (Years) | |||||||||
Expected to vest | 417,914 | $ | 8.88 | $ | 239,640 | 7.43 | ||||||
Exercisable | 166,667 | $ | 13.83 | $ | — | 4.88 |
|
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
United States | $ | 124.9 | $ | 314.2 | $ | (447.5 | ) | |||||
Foreign | 82.1 | (1.1 | ) | 427.8 | ||||||||
$ | 207.0 | $ | 313.1 | $ | (19.7 | ) |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Current provision (benefit): | ||||||||||||
United States federal | $ | (11.1 | ) | $ | 8.2 | $ | (125.2 | ) | ||||
United States state & local | (0.5 | ) | 0.3 | (0.6 | ) | |||||||
Foreign | (0.1 | ) | 0.9 | 11.7 | ||||||||
(11.7 | ) | 9.4 | (114.1 | ) | ||||||||
Deferred provision (benefit): | ||||||||||||
United States federal | (0.5 | ) | 165.8 | 20.4 | ||||||||
United States state & local | — | — | (24.9 | ) | ||||||||
Foreign | — | (5.9 | ) | 32.6 | ||||||||
(0.5 | ) | 159.9 | 28.1 | |||||||||
Total provision (benefit) on income (loss) from continuing operations | $ | (12.2 | ) | $ | 169.3 | $ | (86.0 | ) |
(In Millions) | |||||||||||||||||||||
2016 | 2015 | 2014 | |||||||||||||||||||
Tax at U.S. statutory rate of 35% | $ | 72.5 | 35.0 | % | $ | 109.6 | 35.0 | % | $ | (6.9 | ) | 35.0 | % | ||||||||
Increase (decrease) due to: | |||||||||||||||||||||
Impact of tax law change | 149.1 | 72.0 | — | — | 13.0 | (66.0 | ) | ||||||||||||||
Valuation allowance build/(reversal) on tax benefits recorded in prior years | (142.6 | ) | (68.9 | ) | 165.8 | 52.9 | 15.2 | (77.2 | ) | ||||||||||||
Tax uncertainties | (11.3 | ) | (5.5 | ) | 84.1 | 26.9 | — | — | |||||||||||||
Valuation allowance build/(reversal) in current year | 93.9 | 45.4 | (104.6 | ) | (33.4 | ) | 318.3 | (1,615.7 | ) | ||||||||||||
Prior year adjustments in current year | (11.8 | ) | (5.7 | ) | 5.9 | 1.9 | (6.3 | ) | 32.1 | ||||||||||||
Worthless stock deduction | (73.4 | ) | (35.5 | ) | — | — | — | — | |||||||||||||
Impact of foreign operations | (42.7 | ) | (20.6 | ) | (53.9 | ) | (17.2 | ) | 51.4 | (260.9 | ) | ||||||||||
Percentage depletion in excess of cost depletion | (36.1 | ) | (17.4 | ) | (34.9 | ) | (11.1 | ) | (87.9 | ) | 446.2 | ||||||||||
Non-taxable income related to noncontrolling interests | (8.8 | ) | (4.2 | ) | (3.0 | ) | (1.0 | ) | (9.4 | ) | 47.7 | ||||||||||
State taxes, net | 0.4 | 0.2 | 0.2 | 0.1 | (25.4 | ) | 128.9 | ||||||||||||||
Settlement of financial guaranty | — | — | — | — | (347.1 | ) | 1,761.9 | ||||||||||||||
Income not subject to tax | — | — | — | — | (27.7 | ) | 140.6 | ||||||||||||||
Goodwill impairment | — | — | — | — | 22.7 | (115.2 | ) | ||||||||||||||
Other items — net | (1.4 | ) | (0.7 | ) | 0.1 | — | 4.1 | (20.9 | ) | ||||||||||||
Provision for income tax (benefit) expense and effective income tax rate including discrete items | $ | (12.2 | ) | (5.9 | )% | $ | 169.3 | 54.1 | % | $ | (86.0 | ) | 436.5 | % |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Other comprehensive (income) loss: | ||||||||||||
Pension/OPEB liability | $ | — | $ | — | $ | 37.1 | ||||||
Mark-to-market adjustments | — | 0.3 | 3.6 | |||||||||
Other | 0.5 | 5.9 | 0.2 | |||||||||
Total | $ | 0.5 | $ | 6.2 | $ | 40.9 | ||||||
Paid in capital — stock based compensation | $ | — | $ | — | $ | (4.8 | ) | |||||
Discontinued Operations | $ | — | $ | (6.0 | ) | $ | (1,216.0 | ) |
(In Millions) | ||||||||
2016 | 2015 | |||||||
Deferred tax assets: | ||||||||
Pensions | $ | 114.6 | $ | 106.6 | ||||
Postretirement benefits other than pensions | 35.2 | 36.5 | ||||||
Alternative minimum tax credit carryforwards | 251.2 | 218.7 | ||||||
Deferred income | 44.5 | 57.2 | ||||||
Financial instruments | 71.3 | — | ||||||
Investments in ventures | — | 4.9 | ||||||
Asset retirement obligations | 22.3 | 5.3 | ||||||
Operating loss carryforwards | 2,699.7 | 2,791.6 | ||||||
Property, plant and equipment and mineral rights | 181.2 | 189.8 | ||||||
State and local | 59.2 | 59.9 | ||||||
Lease liabilities | 12.9 | 18.3 | ||||||
Other liabilities | 108.3 | 148.9 | ||||||
Total deferred tax assets before valuation allowance | 3,600.4 | 3,637.7 | ||||||
Deferred tax asset valuation allowance | (3,334.8 | ) | (3,372.5 | ) | ||||
Net deferred tax assets | 265.6 | 265.2 | ||||||
Deferred tax liabilities: | ||||||||
Property, plant and equipment and mineral rights | (34.0 | ) | (35.5 | ) | ||||
Investment in ventures | (203.1 | ) | (206.6 | ) | ||||
Intangible assets | (1.0 | ) | (1.5 | ) | ||||
Product inventories | (3.4 | ) | (2.5 | ) | ||||
Other assets | (24.1 | ) | (19.1 | ) | ||||
Total deferred tax liabilities | (265.6 | ) | (265.2 | ) | ||||
Net deferred tax assets (liabilities) | $ | — | $ | — |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Unrecognized tax benefits balance as of January 1 | $ | 156.2 | $ | 72.6 | $ | 71.8 | ||||||
Increases/(decreases) for tax positions in prior years | (61.0 | ) | 6.7 | — | ||||||||
Increases for tax positions in current year | 0.2 | 78.5 | 5.9 | |||||||||
Decrease due to foreign exchange | — | — | (0.2 | ) | ||||||||
Settlements | (64.7 | ) | (1.1 | ) | — | |||||||
Lapses in statutes of limitations | — | (0.5 | ) | (3.7 | ) | |||||||
Other | — | — | (1.2 | ) | ||||||||
Unrecognized tax benefits balance as of December 31 | $ | 30.7 | $ | 156.2 | $ | 72.6 |
|
(In Millions) | |||||||
Capital Leases | Operating Leases | ||||||
2017 | $ | 22.0 | $ | 6.9 | |||
2018 | 17.9 | 5.6 | |||||
2019 | 9.9 | 3.0 | |||||
2020 | 9.0 | 2.9 | |||||
2021 | 8.3 | 3.0 | |||||
2022 and thereafter | 0.7 | — | |||||
Total minimum lease payments | $ | 67.8 | $ | 21.4 | |||
Amounts representing interest | 12.0 | ||||||
Present value of net minimum lease payments1 | $ | 55.8 | |||||
1 The total is comprised of $17.4 million and $38.4 million classified as Other current liabilities and Other liabilities, respectively, in the Statements of Consolidated Financial Position at December 31, 2016. |
|
(In Millions) | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
Environmental | $ | 2.8 | $ | 3.6 | |||
Mine closure | |||||||
U.S. Iron Ore1 | 187.8 | 214.0 | |||||
Asia Pacific Iron Ore | 16.2 | 16.4 | |||||
Total mine closure | 204.0 | 230.4 | |||||
Total environmental and mine closure obligations | 206.8 | 234.0 | |||||
Less current portion | 12.9 | 2.8 | |||||
Long-term environmental and mine closure obligations | $ | 193.9 | $ | 231.2 | |||
1 U.S. Iron Ore includes our active operating mines, our indefinitely idled Empire mine and a closed mine formerly operating as LTVSMC. |
(In Millions) | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
Asset retirement obligation at beginning of period | $ | 230.4 | $ | 165.3 | |||
Accretion expense | 14.0 | 7.7 | |||||
Remediation payments | (2.2 | ) | — | ||||
Exchange rate changes | (0.2 | ) | (1.1 | ) | |||
Revision in estimated cash flows | (38.0 | ) | 58.5 | ||||
Asset retirement obligation at end of period | $ | 204.0 | $ | 230.4 |
|
(In Millions) | |||||||||||||||||||||||||
December 31, 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 | $ | 78.4 | $ | (24.6 | ) | $ | 53.8 | $ | 78.4 | $ | (20.2 | ) | $ | 58.2 | ||||||||||
Total intangible assets | $ | 78.4 | $ | (24.6 | ) | $ | 53.8 | $ | 78.4 | $ | (20.2 | ) | $ | 58.2 | |||||||||||
Below-market sales contracts | Other current liabilities | $ | — | $ | — | $ | — | $ | (23.1 | ) | $ | — | $ | (23.1 | ) | ||||||||||
Below-market sales contracts | Other liabilities | — | — | — | (205.8 | ) | 205.8 | — | |||||||||||||||||
Total below-market sales contracts | $ | — | $ | — | $ | — | $ | (228.9 | ) | $ | 205.8 | $ | (23.1 | ) |
(In Millions) | |||
Amount | |||
Year Ending December 31 | |||
2017 | 1.9 | ||
2018 | 1.9 | ||
2019 | 2.0 | ||
2020 | 1.6 | ||
2021 | 1.0 | ||
Total | $ | 8.4 |
|
(In Millions) | |||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | ||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 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 Agreements | Other current assets | 21.3 | Other current assets | 5.8 | — | — | |||||||||||||||||
Provisional Pricing Arrangements | Other current assets | 10.3 | Other current assets | 2.0 | Other current liabilities | 0.5 | Other current liabilities | 3.4 | |||||||||||||||
Commodity Contracts | Other current assets | 1.5 | — | — | Other current liabilities | 0.6 | |||||||||||||||||
Total derivatives not designated as hedging instruments under ASC 815: | $ | 33.1 | $ | 7.8 | $ | 0.5 | $ | 4.0 |
(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 | ||||||||||
Year Ended December 31, | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Customer Supply Agreements | Product revenues | $ | 41.7 | $ | 27.1 | $ | 187.8 | |||||
Provisional Pricing Arrangements | Product revenues | 49.0 | (1.4 | ) | (9.5 | ) | ||||||
Foreign Exchange Contracts | Other non-operating income (expense) | — | (3.6 | ) | — | |||||||
Foreign Exchange Contracts | Product revenues | — | (12.6 | ) | — | |||||||
Commodity Contracts | Cost of goods sold and operating expenses | 1.9 | (4.0 | ) | — | |||||||
Total | $ | 92.6 | $ | 5.5 | $ | 178.3 |
|
(In Millions) | ||||||||||||||||||
Canadian Operations | ||||||||||||||||||
North American Coal | Eastern Canadian Iron Ore | Other | Total Canadian Operations | Total of Discontinued Operations | ||||||||||||||
Statements of Consolidated Operations | ||||||||||||||||||
Loss from Discontinued Operations, net of tax | YTD December 31, 2016 | $ | (2.4 | ) | $ | (17.5 | ) | $ | — | $ | (17.5 | ) | $ | (19.9 | ) | |||
Loss from Discontinued Operations, net of tax | YTD December 31, 2015 | $ | (152.4 | ) | $ | (638.7 | ) | $ | (101.0 | ) | $ | (739.7 | ) | $ | (892.1 | ) | ||
Loss from Discontinued Operations, net of tax | YTD December 31, 2014 | $ | (1,134.5 | ) | $ | (6,952.9 | ) | $ | (280.6 | ) | $ | (7,233.5 | ) | $ | (8,368.0 | ) | ||
Statements of Consolidated Financial Position | ||||||||||||||||||
Other current liabilities | As of December 31, 2016 | $ | 6.0 | $ | — | $ | — | $ | — | $ | 6.0 | |||||||
Other current assets | As of December 31, 2015 | $ | 14.9 | $ | — | $ | — | $ | — | $ | 14.9 | |||||||
Other current liabilities | As of December 31, 2015 | $ | 6.9 | $ | — | $ | — | $ | — | $ | 6.9 | |||||||
Non-Cash Operating and Investing Activities | ||||||||||||||||||
Depreciation, depletion and amortization | YTD December 31, 2015 | $ | 3.2 | $ | — | $ | — | $ | — | $ | 3.2 | |||||||
Purchase of property, plant and equipment | YTD December 31, 2015 | $ | 15.9 | $ | — | $ | — | $ | — | $ | 15.9 | |||||||
Impairment of goodwill and other long-lived assets | YTD December 31, 2015 | $ | 73.4 | $ | — | $ | — | $ | — | $ | 73.4 | |||||||
Depreciation, depletion and amortization | YTD December 31, 2014 | $ | 106.9 | $ | 135.6 | $ | 0.5 | $ | 136.1 | $ | 243.0 | |||||||
Purchase of property, plant and equipment | YTD December 31, 2014 | $ | 29.9 | $ | 190.3 | $ | — | $ | 190.3 | $ | 220.2 | |||||||
Impairment of goodwill and other long-lived assets | YTD December 31, 2014 | $ | 857.5 | $ | 7,269.2 | $ | 267.6 | $ | 7,536.8 | $ | 8,394.3 |
(In Millions) | ||||||||||||
Year Ended December 31, | ||||||||||||
Loss from Discontinued Operations | 2016 | 2015 | 2014 | |||||||||
Revenues from product sales and services | $ | — | $ | 392.9 | $ | 687.1 | ||||||
Cost of goods sold and operating expenses | — | (449.2 | ) | (822.9 | ) | |||||||
Sales margin | — | (56.3 | ) | (135.8 | ) | |||||||
Other operating expense | (4.5 | ) | (30.4 | ) | (20.8 | ) | ||||||
Gain (loss) on sale of coal mines | 2.1 | 9.3 | (419.6 | ) | ||||||||
Other expense | — | (1.8 | ) | (3.0 | ) | |||||||
Loss from discontinued operations before income taxes | (2.4 | ) | (79.2 | ) | (579.2 | ) | ||||||
Impairment of long-lived assets | — | (73.4 | ) | (857.5 | ) | |||||||
Income tax benefit | — | 0.2 | 302.2 | |||||||||
Loss from discontinued operations, net of tax | $ | (2.4 | ) | $ | (152.4 | ) | $ | (1,134.5 | ) |
(In Millions) | ||||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||
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 Losses | |||||||||||||||
Assets: | ||||||||||||||||||||
Other long-lived assets - Property, plant and equipment and Mineral rights: North American Coal operating unit | $ | — | $ | — | $ | 20.4 | $ | 20.4 | $ | 73.4 | ||||||||||
$ | — | $ | — | $ | 20.4 | $ | 20.4 | $ | 73.4 |
(In Millions) | ||||||||
Assets and Liabilities of Discontinued Operations1 | December 31, 2016 | December 31, 2015 | ||||||
Other current assets | $ | — | $ | 14.9 | ||||
Total assets of discontinued operations | $ | — | $ | 14.9 | ||||
Accrued liabilities | $ | 1.1 | $ | — | ||||
Other current liabilities | 4.9 | 6.9 | ||||||
Total liabilities of discontinued operations | $ | 6.0 | $ | 6.9 | ||||
1 At December 31, 2016 and 2015, we also recorded $2.1 million and $7.8 million, respectively, of contingent liabilities associated with our exit from the coal business recorded on our parent company. |
(In Millions) | ||||||||||||
Year Ended December 31, | ||||||||||||
Loss from Discontinued Operations | 2016 | 2015 | 2014 | |||||||||
Revenues from product sales and services | $ | — | $ | 11.3 | $ | 563.5 | ||||||
Cost of goods sold and operating expenses | — | (11.1 | ) | (808.4 | ) | |||||||
Eliminations with continuing operations | — | — | (53.6 | ) | ||||||||
Sales margin | — | 0.2 | (298.5 | ) | ||||||||
Other operating expense | — | (33.8 | ) | (306.3 | ) | |||||||
Other expense | — | (1.0 | ) | (5.6 | ) | |||||||
Loss from discontinued operations before income taxes | — | (34.6 | ) | (610.4 | ) | |||||||
Loss from deconsolidation | (17.5 | ) | (710.9 | ) | — | |||||||
Impairment of long-lived assets | — | — | (7,536.8 | ) | ||||||||
Income tax benefit | — | 5.8 | 913.7 | |||||||||
Loss from discontinued operations, net of tax | $ | (17.5 | ) | $ | (739.7 | ) | $ | (7,233.5 | ) |
(In Millions) | ||||||||
Year Ended December 31, | Year Ended December 31, | |||||||
2016 | 2015 | |||||||
Investment impairment on deconsolidation1 | $ | (17.5 | ) | $ | (507.8 | ) | ||
Guarantees and contingent liabilities | — | (203.1 | ) | |||||
Total loss from deconsolidation | $ | (17.5 | ) | $ | (710.9 | ) | ||
1 Includes the adjustment to fair value of our remaining interest in the Canadian Entities. |
(In Millions) | ||||||||||||||||||||
December 31, 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 Losses | |||||||||||||||
Assets: | ||||||||||||||||||||
Loans to and accounts receivables from the Canadian Entities | $ | — | $ | — | $ | 48.6 | $ | 48.6 | $ | 17.5 | ||||||||||
Liabilities: | ||||||||||||||||||||
Guarantees and contingent liabilities | $ | — | $ | — | $ | 37.2 | $ | 37.2 | $ | — |
(In Millions) | ||||||||||||||||||||
December 31, 2015 | ||||||||||||||||||||
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 Losses | |||||||||||||||
Assets: | ||||||||||||||||||||
Loans to and accounts receivables from the Canadian Entities | $ | — | $ | — | $ | 72.9 | $ | 72.9 | $ | 507.8 | ||||||||||
Liabilities: | ||||||||||||||||||||
Guarantees and contingent liabilities | $ | — | $ | — | $ | 132.4 | $ | 132.4 | $ | 203.1 |
|
|
(In Millions) | |||||||||||
Pre-tax Amount | Tax Benefit (Provision) | After-tax Amount | |||||||||
As of December 31, 2014: | |||||||||||
Postretirement benefit liability | $ | (425.3 | ) | $ | 134.2 | $ | (291.1 | ) | |||
Foreign currency translation adjustments | 64.4 | — | 64.4 | ||||||||
Unrealized net loss on derivative financial instruments | (25.9 | ) | 7.8 | (18.1 | ) | ||||||
Unrealized gain (loss) on securities | (1.3 | ) | 0.3 | (1.0 | ) | ||||||
$ | (388.1 | ) | $ | 142.3 | $ | (245.8 | ) | ||||
As of December 31, 2015: | |||||||||||
Postretirement benefit liability | $ | (364.8 | ) | $ | 123.4 | $ | (241.4 | ) | |||
Foreign currency translation adjustments | 220.7 | — | 220.7 | ||||||||
Unrealized net gain on derivative financial instruments | 2.2 | 0.4 | 2.6 | ||||||||
Unrealized gain on securities | 0.1 | — | 0.1 | ||||||||
$ | (141.8 | ) | $ | 123.8 | $ | (18.0 | ) | ||||
As of December 31, 2016: | |||||||||||
Postretirement benefit liability | $ | (384.0 | ) | $ | 123.4 | $ | (260.6 | ) | |||
Foreign currency translation adjustments | 239.3 | — | 239.3 | ||||||||
$ | (144.7 | ) | $ | 123.4 | $ | (21.3 | ) |
(In Millions) | |||||||||||||||||||
Postretirement Benefit Liability, 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 | (44.8 | ) | (0.1 | ) | 18.4 | (3.3 | ) | (29.8 | ) | ||||||||||
Net loss reclassified from accumulated other comprehensive income (loss) | 25.6 | — | 0.2 | 0.7 | 26.5 | ||||||||||||||
Balance December 31, 2016 | $ | (260.6 | ) | $ | — | $ | 239.3 | $ | — | $ | (21.3 | ) |
(In Millions) | |||||||||||||||||||
Postretirement Benefit Liability, 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 | 9.1 | 5.4 | (26.4 | ) | 1.9 | (10.0 | ) | ||||||||||||
Net loss (gain) reclassified from accumulated other comprehensive income (loss) | 40.6 | (4.3 | ) | 182.7 | 18.8 | 237.8 | |||||||||||||
Balance December 31, 2015 | $ | (241.4 | ) | $ | 0.1 | $ | 220.7 | $ | 2.6 | $ | (18.0 | ) |
(In Millions) | |||||||||||||||||||
Postretirement Benefit Liability, 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, 2013 | $ | (204.9 | ) | $ | 6.2 | $ | 106.7 | $ | (20.9 | ) | $ | (112.9 | ) | ||||||
Other comprehensive income (loss) before reclassifications | (97.0 | ) | 1.3 | (42.3 | ) | (28.2 | ) | (166.2 | ) | ||||||||||
Net loss (gain) reclassified from accumulated other comprehensive income (loss) | 10.8 | (8.5 | ) | — | 31.0 | 33.3 | |||||||||||||
Balance December 31, 2014 | $ | (291.1 | ) | $ | (1.0 | ) | $ | 64.4 | $ | (18.1 | ) | $ | (245.8 | ) |
(In Millions) | ||||||||||||||
Details about Accumulated Other Comprehensive Income (Loss) Components | Amount of (Gain)/Loss Reclassified into Income | Affected Line Item in the Statement of Consolidated Operations | ||||||||||||
Year Ended December 31, 2016 | Year Ended December 31, 2015 | Year Ended December 31, 2014 | ||||||||||||
Amortization of Pension and Postretirement Benefit Liability: | ||||||||||||||
Prior service costs1 | $ | (1.5 | ) | $ | (1.4 | ) | $ | (1.1 | ) | |||||
Net actuarial loss1 | 27.1 | 27.4 | 18.5 | |||||||||||
Curtailments/Settlements1 | — | 0.2 | 1.4 | |||||||||||
Effect of deconsolidation2 | — | 15.1 | — | Loss from Discontinued Operations, net of tax | ||||||||||
25.6 | 41.3 | 18.8 | Total before taxes | |||||||||||
— | (0.7 | ) | (5.8 | ) | Income tax benefit (expense) | |||||||||
$ | 25.6 | $ | 40.6 | $ | 13.0 | Net of taxes | ||||||||
Unrealized loss on marketable securities: | ||||||||||||||
Sale of marketable securities | $ | — | $ | (2.6 | ) | $ | (11.4 | ) | Other non-operating income (expense) | |||||
Impairment | — | (2.0 | ) | (0.5 | ) | Other non-operating income (expense) | ||||||||
— | (4.6 | ) | (11.9 | ) | Total before taxes | |||||||||
— | 0.3 | 3.4 | Income tax benefit (expense) | |||||||||||
$ | — | $ | (4.3 | ) | $ | (8.5 | ) | Net of taxes | ||||||
Unrealized gain on foreign currency translation: | ||||||||||||||
Dissolution of entity | $ | 0.2 | $ | — | $ | — | Other non-operating income (expense) | |||||||
Effect of deconsolidation3 | — | 182.7 | — | Loss from Discontinued Operations, net of tax | ||||||||||
$ | 0.2 | $ | 182.7 | $ | — | Net of taxes | ||||||||
Unrealized gain on derivative financial instruments: | ||||||||||||||
Treasury lock | $ | 1.2 | $ | — | $ | — | Gain on extinguishment/restructuring of debt | |||||||
Australian dollar foreign exchange contracts | — | 26.9 | 18.9 | Product revenues | ||||||||||
Canadian dollar foreign exchange contracts | — | — | 26.7 | Cost of goods sold and operating expenses | ||||||||||
1.2 | 26.9 | 45.6 | Total before taxes | |||||||||||
(0.5 | ) | (8.1 | ) | (14.6 | ) | Income tax benefit (expense) | ||||||||
$ | 0.7 | $ | 18.8 | $ | 31.0 | Net of taxes | ||||||||
Total Reclassifications for the Period | $ | 26.5 | $ | 237.8 | $ | 35.5 | ||||||||
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 postretirement benefit liabilities that were deconsolidated. See NOTE 14 - DISCONTINUED OPERATIONS for further information. | ||||||||||||||
3 Represents Canadian accumulated currency translation adjustments that were deconsolidated. See NOTE 14 - DISCONTINUED OPERATIONS for further information. |
|
(In Millions) | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Capital additions1 | $ | 68.5 | $ | 96.7 | $ | 235.5 | |||||
Cash paid for capital expenditures | 69.1 | 80.8 | 284.1 | ||||||||
Difference | $ | (0.6 | ) | $ | 15.9 | $ | (48.6 | ) | |||
Non-cash accruals | $ | (0.6 | ) | $ | 14.4 | $ | (58.5 | ) | |||
Capital leases | — | 1.5 | 9.9 | ||||||||
Total | $ | (0.6 | ) | $ | 15.9 | $ | (48.6 | ) | |||
1 Includes capital additions of $68.5 million related to continuing operations for the year ended December 31, 2016. Includes capital additions of $72.2 million and $24.5 million related to continuing operations and discontinued operations, respectively, for the year ended December 31, 2015. Includes capital additions of $65.5 million and $170.0 million related to continuing operations and discontinued operations, respectively, for the year ended December 31, 2014. |
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Taxes paid on income | $ | 6.0 | $ | 5.0 | $ | 47.3 | |||||
Income tax refunds1 | 5.4 | 211.4 | 54.7 | ||||||||
Interest paid on debt obligations2 | 184.0 | 185.6 | 176.5 | ||||||||
1 Includes income tax refunds that relate to the deconsolidated Canadian Entities for the year ended December 31, 2014 of $47.8 million. | |||||||||||
2 Includes interest paid on the corporate guarantees of the equipment loans that relate to discontinued operations for the years ended December 31, 2016, 2015 and 2014 of $1.4 million, $4.8 million and $6.1 million, respectively. |
|
Mine | Cliffs Natural Resources | ArcelorMittal | U.S. Steel | ||||||
Empire | 79.0 | % | 21.0 | % | — | ||||
Tilden | 85.0 | % | — | 15.0 | % | ||||
Hibbing | 23.0 | % | 62.3 | % | 14.7 | % |
(In Millions) | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Product revenues from related parties | $ | 830.1 | $ | 671.1 | $ | 1,011.4 | |||||
Total product revenues | 1,913.5 | 1,832.4 | 3,095.2 | ||||||||
Related party product revenue as a percent of total product revenue | 43.4 | % | 36.6 | % | 32.7 | % |
|
(In Millions, Except Per Share Amounts) | ||||||||||||
Year Ended December 31, | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Income from Continuing Operations | $ | 219.2 | $ | 143.7 | $ | 56.4 | ||||||
Income from Continuing Operations Attributable to Noncontrolling Interest | (25.2 | ) | (8.6 | ) | (25.9 | ) | ||||||
Net Income from Continuing Operations attributable to Cliffs shareholders | $ | 194.0 | $ | 135.1 | $ | 30.5 | ||||||
Loss from Discontinued Operations, net of tax | (19.9 | ) | (884.4 | ) | (7,254.7 | ) | ||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS SHAREHOLDERS | $ | 174.1 | $ | (749.3 | ) | $ | (7,224.2 | ) | ||||
PREFERRED STOCK DIVIDENDS | — | (38.4 | ) | (51.2 | ) | |||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS COMMON SHAREHOLDERS | $ | 174.1 | $ | (787.7 | ) | $ | (7,275.4 | ) | ||||
Weighted Average Number of Shares: | ||||||||||||
Basic | 197.7 | 153.2 | 153.1 | |||||||||
Employee Stock Plans | 2.4 | 0.4 | — | |||||||||
Diluted | 200.1 | 153.6 | 153.1 | |||||||||
Earnings (loss) per Common Share Attributable to Cliffs Common Shareholders - Basic: | ||||||||||||
Continuing operations | $ | 0.98 | $ | 0.63 | $ | (0.14 | ) | |||||
Discontinued operations | (0.10 | ) | (5.77 | ) | (47.38 | ) | ||||||
$ | 0.88 | $ | (5.14 | ) | $ | (47.52 | ) | |||||
Earnings (loss) per Common Share Attributable to Cliffs Common Shareholders - Diluted: | ||||||||||||
Continuing operations | $ | 0.97 | $ | 0.63 | $ | (0.14 | ) | |||||
Discontinued operations | (0.10 | ) | (5.76 | ) | (47.38 | ) | ||||||
$ | 0.87 | $ | (5.13 | ) | $ | (47.52 | ) |
|
|
|
(In Millions, Except Per Share Amounts) | |||||||||||||||||||
2016 | |||||||||||||||||||
Quarters | |||||||||||||||||||
First | Second | Third | Fourth | Year | |||||||||||||||
Revenues from product sales and services | $ | 305.5 | $ | 496.2 | $ | 553.3 | $ | 754.0 | $ | 2,109.0 | |||||||||
Sales margin | 30.9 | 91.5 | 85.4 | 181.5 | 389.3 | ||||||||||||||
Income (Loss) from Continuing Operations | $ | 114.3 | $ | 29.9 | $ | (25.1 | ) | $ | 100.1 | $ | 219.2 | ||||||||
Loss (Income) from Continuing Operations attributable to Noncontrolling Interest | (8.8 | ) | (16.7 | ) | 2.0 | (1.7 | ) | (25.2 | ) | ||||||||||
Net Income (Loss) from Continuing Operations attributable to Cliffs shareholders | 105.5 | 13.2 | (23.1 | ) | 98.4 | 194.0 | |||||||||||||
Income (Loss) from Discontinued Operations, net of tax | 2.5 | (0.4 | ) | (2.7 | ) | (19.3 | ) | (19.9 | ) | ||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS COMMON SHAREHOLDERS | $ | 108.0 | $ | 12.8 | $ | (25.8 | ) | $ | 79.1 | $ | 174.1 | ||||||||
Earnings (loss) per common share attributable to Cliffs common shareholders — Basic: | |||||||||||||||||||
Continuing Operations | $ | 0.61 | $ | 0.07 | $ | (0.11 | ) | $ | 0.43 | $ | 0.98 | ||||||||
Discontinued Operations | 0.01 | — | (0.01 | ) | (0.08 | ) | (0.10 | ) | |||||||||||
$ | 0.62 | $ | 0.07 | $ | (0.12 | ) | $ | 0.35 | $ | 0.88 | |||||||||
Earnings (loss) per common share attributable to Cliffs common shareholders — Diluted: | |||||||||||||||||||
Continuing Operations | $ | 0.61 | $ | 0.07 | $ | (0.11 | ) | $ | 0.42 | $ | 0.97 | ||||||||
Discontinued Operations | 0.01 | — | (0.01 | ) | (0.08 | ) | (0.10 | ) | |||||||||||
$ | 0.62 | $ | 0.07 | $ | (0.12 | ) | $ | 0.34 | $ | 0.87 |
(In Millions, Except Per Share Amounts) | |||||||||||||||||||
2015 | |||||||||||||||||||
Quarters | |||||||||||||||||||
First | Second | Third | Fourth | Year | |||||||||||||||
Revenues from product sales and services | $ | 446.0 | $ | 498.1 | $ | 593.2 | $ | 476.0 | $ | 2,013.3 | |||||||||
Sales margin | 80.8 | 57.3 | 55.1 | 43.3 | 236.5 | ||||||||||||||
Income (Loss) from Continuing Operations | $ | 166.8 | $ | (38.2 | ) | $ | 49.9 | $ | (34.8 | ) | $ | 143.7 | |||||||
Loss (Income) from Continuing Operations attributable to Noncontrolling Interest | 1.9 | (5.0 | ) | 4.6 | (2.4 | ) | (8.6 | ) | |||||||||||
Net Income (Loss) from Continuing Operations attributable to Cliffs shareholders | $ | 168.7 | $ | (43.2 | ) | $ | 54.5 | $ | (37.2 | ) | $ | 135.1 | |||||||
Income (Loss) from Discontinued Operations, net of tax | (928.5 | ) | 103.4 | (43.9 | ) | (23.1 | ) | (884.4 | ) | ||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS SHAREHOLDERS | $ | (759.8 | ) | $ | 60.2 | $ | 10.6 | $ | (60.3 | ) | $ | (749.3 | ) | ||||||
PREFERRED STOCK DIVIDENDS | (12.8 | ) | — | (25.6 | ) | — | (38.4 | ) | |||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS COMMON SHAREHOLDERS | (772.6 | ) | 60.2 | (15.0 | ) | (60.3 | ) | (787.7 | ) | ||||||||||
Earnings (loss) per common share attributable to Cliffs common shareholders — Basic: | |||||||||||||||||||
Continuing Operations | $ | 1.02 | $ | (0.28 | ) | $ | 0.19 | $ | (0.24 | ) | $ | 0.63 | |||||||
Discontinued Operations | (6.06 | ) | 0.67 | (0.29 | ) | (0.15 | ) | (5.77 | ) | ||||||||||
$ | (5.04 | ) | $ | 0.39 | $ | (0.10 | ) | $ | (0.39 | ) | $ | (5.14 | ) | ||||||
Earnings (loss) per common share attributable to Cliffs common shareholders — Diluted: | |||||||||||||||||||
Continuing Operations | $ | 0.94 | $ | (0.28 | ) | $ | 0.19 | $ | (0.24 | ) | $ | 0.63 | |||||||
Discontinued Operations | (5.20 | ) | 0.67 | (0.29 | ) | (0.15 | ) | (5.76 | ) | ||||||||||
$ | (4.26 | ) | $ | 0.39 | $ | (0.10 | ) | $ | (0.39 | ) | $ | (5.13 | ) |
|
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 | Indefinitely Idled | ||||
Koolyanobbing | Western Australia | 100.0% | Iron Ore | Active |
Asset Class | Basis | Life | ||
Office and information technology | Straight line | 3 to 15 Years | ||
Buildings | Straight line | 45 Years | ||
Mining equipment | Straight line/Double declining balance | 3 to 20 Years | ||
Processing equipment | Straight line | 10 to 45 Years | ||
Electric power facilities | Straight line | 10 to 45 years | ||
Land improvements | Straight line | 20 to 45 years | ||
Asset retirement obligation | Straight line | Life of mine |
Intangible Assets | Basis | Useful Life (years) | ||
Permits - Asia Pacific Iron Ore | Units of production | Life of mine | ||
Permits - USIO | Straight line | Life of mine |
• | Level 1 — Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities in active markets. |
• | Level 2 — Valuation is based upon quoted prices for similar assets and liabilities in active markets, or other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. |
• | Level 3 — Valuation is based upon other unobservable inputs that are significant to the fair value measurement. |
(In Millions) | ||||||||||||
Year Ended December 31, | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Reimbursements for: | ||||||||||||
Freight | $ | 106.8 | $ | 105.3 | $ | 163.0 | ||||||
Venture partners’ cost | 68.0 | 52.0 | 108.0 | |||||||||
Total reimbursements | $ | 174.8 | $ | 157.3 | $ | 271.0 |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Remeasurement of intercompany loans | $ | (16.6 | ) | $ | 11.5 | $ | 19.7 | |||||
Remeasurement of cash and cash equivalents | (1.0 | ) | 1.5 | 10.6 | ||||||||
Other remeasurement | 0.8 | 3.3 | (1.3 | ) | ||||||||
Net gain (loss) related to impact of transaction gains and losses resulting from remeasurement | (16.8 | ) | 16.3 | 29.0 |
|
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 | Indefinitely Idled | ||||
Koolyanobbing | Western Australia | 100.0% | Iron Ore | Active |
Asset Class | Basis | Life | ||
Office and information technology | Straight line | 3 to 15 Years | ||
Buildings | Straight line | 45 Years | ||
Mining equipment | Straight line/Double declining balance | 3 to 20 Years | ||
Processing equipment | Straight line | 10 to 45 Years | ||
Electric power facilities | Straight line | 10 to 45 years | ||
Land improvements | Straight line | 20 to 45 years | ||
Asset retirement obligation | Straight line | Life of mine |
Intangible Assets | Basis | Useful Life (years) | ||
Permits - Asia Pacific Iron Ore | Units of production | Life of mine | ||
Permits - USIO | Straight line | Life of mine |
(In Millions) | ||||||||||||
Year Ended December 31, | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Reimbursements for: | ||||||||||||
Freight | $ | 106.8 | $ | 105.3 | $ | 163.0 | ||||||
Venture partners’ cost | 68.0 | 52.0 | 108.0 | |||||||||
Total reimbursements | $ | 174.8 | $ | 157.3 | $ | 271.0 |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Remeasurement of intercompany loans | $ | (16.6 | ) | $ | 11.5 | $ | 19.7 | |||||
Remeasurement of cash and cash equivalents | (1.0 | ) | 1.5 | 10.6 | ||||||||
Other remeasurement | 0.8 | 3.3 | (1.3 | ) | ||||||||
Net gain (loss) related to impact of transaction gains and losses resulting from remeasurement | (16.8 | ) | 16.3 | 29.0 |
|
(In Millions) | |||||||||||||||||
2016 | 2015 | 2014 | |||||||||||||||
Revenues from product sales and services: | |||||||||||||||||
U.S. Iron Ore | $ | 1,554.5 | 74% | $ | 1,525.4 | 76% | $ | 2,506.5 | 74% | ||||||||
Asia Pacific Iron Ore | 554.5 | 26% | 487.9 | 24% | 866.7 | 26% | |||||||||||
Total revenues from product sales and services | $ | 2,109.0 | 100% | $ | 2,013.3 | 100% | $ | 3,373.2 | 100% | ||||||||
Sales margin: | |||||||||||||||||
U.S. Iron Ore | $ | 275.7 | $ | 227.1 | $ | 710.4 | |||||||||||
Asia Pacific Iron Ore | 113.6 | 9.4 | 121.7 | ||||||||||||||
Eliminations with discontinued operations | — | — | 53.6 | ||||||||||||||
Sales margin | 389.3 | 236.5 | 885.7 | ||||||||||||||
Other operating expense | (148.5 | ) | (85.2 | ) | (755.6 | ) | |||||||||||
Other income (expense) | (33.8 | ) | 161.8 | (149.8 | ) | ||||||||||||
Income (loss) from continuing operations before income taxes and equity loss from ventures | $ | 207.0 | $ | 313.1 | $ | (19.7 | ) |
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Net income (loss) | $ | 199.3 | $ | (748.4 | ) | $ | (8,311.6 | ) | |||
Less: | |||||||||||
Interest expense, net | (200.5 | ) | (231.4 | ) | (185.2 | ) | |||||
Income tax benefit (expense) | 12.2 | (163.3 | ) | 1,302.0 | |||||||
Depreciation, depletion and amortization | (115.4 | ) | (134.0 | ) | (504.0 | ) | |||||
Total EBITDA | $ | 503.0 | $ | (219.7 | ) | $ | (8,924.4 | ) | |||
Less: | |||||||||||
Gain on extinguishment/restructuring of debt | $ | 166.3 | $ | 392.9 | $ | 16.2 | |||||
Impact of discontinued operations | (19.9 | ) | (892.0 | ) | (9,332.5 | ) | |||||
Foreign exchange remeasurement | (16.8 | ) | 16.3 | 29.0 | |||||||
Severance and contractor termination costs | (0.1 | ) | (10.2 | ) | (23.3 | ) | |||||
Supplies inventory write-off | — | (16.3 | ) | — | |||||||
Impairment of goodwill and other long-lived assets | — | (3.3 | ) | (635.5 | ) | ||||||
Proxy contest and change in control in SG&A | — | — | (26.6 | ) | |||||||
Total Adjusted EBITDA | $ | 373.5 | $ | 292.9 | $ | 1,048.3 | |||||
EBITDA: | |||||||||||
U.S. Iron Ore | $ | 342.4 | $ | 317.6 | $ | 805.6 | |||||
Asia Pacific Iron Ore | 128.3 | 35.3 | (352.9 | ) | |||||||
Other (including discontinued operations) | 32.3 | (572.6 | ) | (9,377.1 | ) | ||||||
Total EBITDA | $ | 503.0 | $ | (219.7 | ) | $ | (8,924.4 | ) | |||
Adjusted EBITDA: | |||||||||||
U.S. Iron Ore | $ | 359.6 | $ | 352.1 | $ | 833.5 | |||||
Asia Pacific Iron Ore | 132.9 | 32.7 | 252.9 | ||||||||
Other | (119.0 | ) | (91.9 | ) | (38.1 | ) | |||||
Total Adjusted EBITDA | $ | 373.5 | $ | 292.9 | $ | 1,048.3 |
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Depreciation, depletion and amortization: | |||||||||||
U.S. Iron Ore | $ | 84.0 | $ | 98.9 | $ | 107.4 | |||||
Asia Pacific Iron Ore | 25.1 | 25.3 | 145.9 | ||||||||
Other | 6.3 | 6.6 | 7.7 | ||||||||
Total depreciation, depletion and amortization | $ | 115.4 | $ | 130.8 | $ | 261.0 | |||||
Capital additions1: | |||||||||||
U.S. Iron Ore | $ | 62.2 | $ | 58.2 | $ | 48.4 | |||||
Asia Pacific Iron Ore | 0.2 | 5.4 | 10.8 | ||||||||
Other | 6.1 | 8.6 | 6.3 | ||||||||
Total capital additions | $ | 68.5 | $ | 72.2 | $ | 65.5 | |||||
1 Includes capital lease additions and non-cash accruals. Refer to NOTE 17 - CASH FLOW INFORMATION. |
(In Millions) | |||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2014 | |||||||||
Assets: | |||||||||||
U.S. Iron Ore | $ | 1,372.5 | $ | 1,476.4 | $ | 1,464.9 | |||||
Asia Pacific Iron Ore | 155.1 | 202.5 | 306.2 | ||||||||
Total segment assets | 1,527.6 | 1,678.9 | 1,771.1 | ||||||||
Corporate | 396.3 | 441.7 | 666.2 | ||||||||
Assets of Discontinued Operations | — | 14.9 | 709.9 | ||||||||
Total assets | $ | 1,923.9 | $ | 2,135.5 | $ | 3,147.2 |
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Revenue | |||||||||||
United States | $ | 1,236.2 | $ | 1,206.4 | $ | 1,923.2 | |||||
China | 452.5 | 370.8 | 662.7 | ||||||||
Canada | 267.1 | 282.4 | 430.5 | ||||||||
Other countries | 153.2 | 153.7 | 356.8 | ||||||||
Total revenue | $ | 2,109.0 | $ | 2,013.3 | $ | 3,373.2 | |||||
Property, Plant and Equipment, Net | |||||||||||
United States | $ | 961.0 | $ | 1,012.7 | $ | 998.1 | |||||
Australia | 23.4 | 46.3 | 72.4 | ||||||||
Total Property, Plant and Equipment, Net | $ | 984.4 | $ | 1,059.0 | $ | 1,070.5 |
2016 | 2015 | 2014 | |||||||
Revenue category | |||||||||
Product | 91 | % | 91 | % | 92 | % | |||
Freight and venture partners’ cost reimbursements | 9 | % | 9 | % | 8 | % | |||
Total revenue | 100 | % | 100 | % | 100 | % |
|
(In Millions) | |||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Segment | Finished Goods | Work-in Process | Total Inventory | Finished Goods | Work-in Process | Total Inventory | |||||||||||||||||
U.S. Iron Ore | $ | 124.4 | $ | 12.6 | $ | 137.0 | $ | 252.3 | $ | 11.7 | $ | 264.0 | |||||||||||
Asia Pacific Iron Ore | 23.6 | 17.8 | 41.4 | 20.8 | 44.8 | 65.6 | |||||||||||||||||
Total | $ | 148.0 | $ | 30.4 | $ | 178.4 | $ | 273.1 | $ | 56.5 | $ | 329.6 |
|
(In Millions) | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
Land rights and mineral rights | $ | 500.5 | $ | 500.5 | |||
Office and information technology | 65.1 | 71.0 | |||||
Buildings | 67.9 | 60.4 | |||||
Mining equipment | 592.2 | 594.0 | |||||
Processing equipment | 552.0 | 516.8 | |||||
Electric power facilities | 49.4 | 46.4 | |||||
Land improvements | 23.5 | 24.8 | |||||
Asset retirement obligation | 19.8 | 87.9 | |||||
Other | 28.1 | 28.2 | |||||
Construction in-progress | 42.8 | 40.3 | |||||
1,941.3 | 1,970.3 | ||||||
Allowance for depreciation and depletion | (956.9 | ) | (911.3 | ) | |||
$ | 984.4 | $ | 1,059.0 |
(In Millions) | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
Land rights | $ | 11.6 | $ | 11.6 | |||
Mineral rights: | |||||||
Cost | $ | 488.9 | $ | 488.9 | |||
Depletion | (112.2 | ) | (108.4 | ) | |||
Net mineral rights | $ | 376.7 | $ | 380.5 |
|
($ in Millions) | ||||||||||||||||||
December 31, 2016 | ||||||||||||||||||
Debt Instrument | Annual Effective Interest Rate | Total Principal Amount | Debt Issuance Costs | Undiscounted Interest/(Unamortized Discounts) | Total Debt | |||||||||||||
Secured Notes | ||||||||||||||||||
$540 Million 8.25% 2020 First Lien Notes | 9.97% | $ | 540.0 | $ | (8.0 | ) | $ | (25.7 | ) | $ | 506.3 | |||||||
$218.5 Million 8.00% 2020 1.5 Lien Notes | N/A | 218.5 | — | 65.7 | 284.2 | |||||||||||||
$544.2 Million 7.75% 2020 Second Lien Notes | 15.55% | 430.1 | (5.8 | ) | (85.2 | ) | 339.1 | |||||||||||
Unsecured Notes | ||||||||||||||||||
$400 Million 5.90% 2020 Senior Notes | 5.98% | 225.6 | (0.6 | ) | (0.5 | ) | 224.5 | |||||||||||
$500 Million 4.80% 2020 Senior Notes | 4.83% | 236.8 | (0.7 | ) | (0.2 | ) | 235.9 | |||||||||||
$700 Million 4.875% 2021 Senior Notes | 4.89% | 309.4 | (1.0 | ) | (0.2 | ) | 308.2 | |||||||||||
$800 Million 6.25% 2040 Senior Notes | 6.34% | 298.4 | (2.5 | ) | (3.4 | ) | 292.5 | |||||||||||
ABL Facility | N/A | 550.0 | N/A | N/A | — | |||||||||||||
Fair Value Adjustment to Interest Rate Hedge | 1.9 | |||||||||||||||||
Total debt | $ | 2,192.6 | ||||||||||||||||
Less current portion | 17.5 | |||||||||||||||||
Long-term debt | $ | 2,175.1 |
($ in Millions) | ||||||||||||||||||
December 31, 2015 | ||||||||||||||||||
Debt Instrument | Annual Effective Interest Rate | Total Principal Amount | Debt Issuance Costs | Undiscounted Interest/(Unamortized Discounts) | Total Debt | |||||||||||||
Secured Notes | ||||||||||||||||||
$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 | |||||||||||
Unsecured Notes | ||||||||||||||||||
$500 Million 3.95% 2018 Senior Notes | 6.30% | 311.2 | (0.9 | ) | (1.2 | ) | 309.1 | |||||||||||
$400 Million 5.90% 2020 Senior Notes | 5.98% | 290.8 | (1.1 | ) | (0.8 | ) | 288.9 | |||||||||||
$500 Million 4.80% 2020 Senior Notes | 4.83% | 306.7 | (1.1 | ) | (0.4 | ) | 305.2 | |||||||||||
$700 Million 4.875% 2021 Senior Notes | 4.89% | 412.5 | (1.7 | ) | (0.2 | ) | 410.6 | |||||||||||
$800 Million 6.25% 2040 Senior Notes | 6.34% | 492.8 | (4.3 | ) | (5.8 | ) | 482.7 | |||||||||||
ABL Facility | N/A | 550.0 | N/A | N/A | — | |||||||||||||
Fair Value Adjustment to Interest Rate Hedge | 2.3 | |||||||||||||||||
Long-term debt | $ | 2,699.4 |
First Lien Notes | 1.5 Lien Notes | Second Lien Notes | |||||||||
Percent of Principal | Period | Percent of Principal | Period | Percent of Principal | Period | ||||||
Early redemption1,2 | 100.00 | % | Prior to March 31, 2018 | 100.00 | % | Prior to September 30, 2017 | 100.00 | % | Prior to March 31, 2017 | ||
Initial redemption1 | 108.25 | Beginning on March 31, 2018 | 104.00 | Beginning on September 30, 2017 | 103.875 | Beginning on March 31, 2017 | |||||
Secondary redemption1 | 100.00 | Beginning on June 30, 2019 | 100.00 | Beginning on September 30, 2019 | 100.00 | Beginning on March 31, 2019 | |||||
1 Plus accrued and unpaid interest, if any, up to but excluding the redemption date. | |||||||||||
2 Plus a "make-whole" premium. In addition, we may redeem in the aggregate up to 35% of the original aggregate principal amount (calculated after giving effect to any issuance of additional notes) with the net cash proceeds from certain equity offerings at a redemption price of 108.25%, 108.00% and 107.75% for the First, 1.5 and Second Lien Notes, respectively, so long as at least 65% of the original aggregate principal amount of the notes (calculated after giving effect to any issuance of additional notes) issued remain outstanding after each such redemption. |
($ In Millions) | ||||||||||||||||
Debt Extinguished | 1.5 Lien Amount Issued | Carrying Value1 | Gain on Restructuring2 | |||||||||||||
$544.2 Million 7.75% 2020 Second Lien Notes | $ | 114.1 | $ | 57.0 | $ | 77.5 | $ | 6.9 | ||||||||
$500 Million 3.95% 2018 Senior Notes | 17.6 | 11.4 | 15.5 | 1.8 | ||||||||||||
$400 Million 5.90% 2020 Senior Notes | 65.1 | 26.0 | 35.4 | 28.3 | ||||||||||||
$500 Million 4.80% 2020 Senior Notes | 44.7 | 17.9 | 24.4 | 19.5 | ||||||||||||
$700 Million 4.875% 2021 Senior Notes | 76.3 | 30.5 | 41.5 | 33.3 | ||||||||||||
$800 Million 6.25% 2040 Senior Notes | 194.4 | 75.7 | 103.0 | 84.5 | ||||||||||||
$ | 512.2 | $ | 218.5 | $ | 297.3 | $ | 174.3 | |||||||||
1 Includes undiscounted interest payments | ||||||||||||||||
2 Net of amounts expensed for unamortized original issue discount and deferred origination fees |
($ In Millions) | ||||||||||||||||
Debt Extinguished | Second Lien Notes Amount Issued | Carrying Value1 | Gain on Restructuring2 | |||||||||||||
$400 Million 5.90% 2020 Senior Notes | $ | 67.0 | $ | 57.5 | $ | 42.0 | $ | 24.5 | ||||||||
$500 Million 4.80% 2020 Senior Notes | 137.8 | 112.9 | 82.4 | 54.6 | ||||||||||||
$700 Million 4.875% 2021 Senior Notes | 208.5 | 170.3 | 124.3 | 83.1 | ||||||||||||
$800 Million 6.25% 2040 Senior Notes | 261.3 | 203.5 | 148.5 | 107.3 | ||||||||||||
$ | 674.6 | $ | 544.2 | $ | 397.2 | $ | 269.5 | |||||||||
1 Includes unamortized discounts | ||||||||||||||||
2 Net of amounts expensed for unamortized original issue discount and deferred origination fees |
(In Millions) | |||
Maturities of Debt | |||
2017 | $ | — | |
2018 | — | ||
2019 | — | ||
2020 | 1,651.0 | ||
2021 | 309.4 | ||
2022 and thereafter | 298.4 | ||
Total maturities of debt | $ | 2,258.8 |
|
(In Millions) | |||||||||||||||
December 31, 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 | |||||||||||
Assets: | |||||||||||||||
Cash equivalents | $ | 177.0 | $ | — | $ | — | $ | 177.0 | |||||||
Derivative assets | — | 1.5 | 31.6 | 33.1 | |||||||||||
Total | $ | 177.0 | $ | 1.5 | $ | 31.6 | $ | 210.1 | |||||||
Liabilities: | |||||||||||||||
Derivative liabilities | $ | — | $ | — | $ | 0.5 | $ | 0.5 | |||||||
Total | $ | — | $ | — | $ | 0.5 | $ | 0.5 |
(In Millions) | |||||||||||||||
December 31, 2015 | |||||||||||||||
Description | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Assets: | |||||||||||||||
Cash equivalents | $ | 30.0 | $ | — | $ | — | $ | 30.0 | |||||||
Derivative assets | — | — | 7.8 | 7.8 | |||||||||||
Total | $ | 30.0 | $ | — | $ | 7.8 | $ | 37.8 | |||||||
Liabilities: | |||||||||||||||
Derivative liabilities | $ | — | $ | 0.6 | $ | 3.4 | $ | 4.0 | |||||||
Total | $ | — | $ | 0.6 | $ | 3.4 | $ | 4.0 |
Qualitative/Quantitative Information About Level 3 Fair Value Measurements | ||||||||||||
($ in millions) | Fair Value at December 31, 2016 | Balance Sheet Location | Valuation Technique | Unobservable Input | Range or Point Estimate (Weighted Average) | |||||||
Provisional Pricing Arrangements | $ | 10.3 | Other current assets | Market Approach | Management's Estimate of Platts 62% Price | $80 | ||||||
$ | 0.5 | Other current liabilities | ||||||||||
Customer Supply Agreement | $ | 21.3 | Other current assets | Market Approach | Hot-Rolled Coil Estimate | $505 - $620 ($555) |
(In Millions) | |||||||||||||||
Derivative Assets (Level 3) | Derivative Liabilities (Level 3) | ||||||||||||||
Year Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Beginning balance - January 1 | $ | 7.8 | $ | 63.2 | $ | (3.4 | ) | $ | (9.5 | ) | |||||
Total gains (losses) | |||||||||||||||
Included in earnings | 103.8 | 35.1 | (14.1 | ) | (61.0 | ) | |||||||||
Settlements | (80.0 | ) | (90.5 | ) | 17.0 | 67.1 | |||||||||
Transfers into Level 3 | — | — | — | — | |||||||||||
Transfers out of Level 3 | — | — | — | — | |||||||||||
Ending balance - December 31 | $ | 31.6 | $ | 7.8 | $ | (0.5 | ) | $ | (3.4 | ) | |||||
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) on assets still held at the reporting date | $ | 23.7 | $ | 29.1 | $ | (0.5 | ) | $ | (3.4 | ) |
(In Millions) | |||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||
Classification | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
Long-term debt: | |||||||||||||||||
Secured Notes | |||||||||||||||||
Senior First Lien Notes—$540 million | Level 1 | $ | 506.3 | $ | 595.0 | $ | 497.4 | $ | 414.5 | ||||||||
1.5 Senior Lien Notes—$218 million | Level 2 | 284.2 | 229.5 | — | — | ||||||||||||
Senior Second Lien Notes—$544.2 million | Level 1 | 339.1 | 439.7 | 403.2 | 134.7 | ||||||||||||
Unsecured Notes | |||||||||||||||||
Senior Notes—$400 million | Level 1 | 224.5 | 219.6 | 288.9 | 52.8 | ||||||||||||
Senior Notes—$1.3 billion | Level 1 | 528.4 | 455.8 | 787.9 | 137.4 | ||||||||||||
Senior Notes—$700 million | Level 1 | 308.2 | 283.1 | 410.6 | 69.4 | ||||||||||||
Senior Notes—$500 million | Level 1 | — | — | 309.1 | 87.1 | ||||||||||||
ABL Facility | Level 2 | — | — | — | — | ||||||||||||
Fair Value Adjustment to Interest Rate Hedge | Level 2 | 1.9 | 1.9 | 2.3 | 2.3 | ||||||||||||
Total long-term debt | $ | 2,192.6 | $ | 2,224.6 | $ | 2,699.4 | $ | 898.2 |
|
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Defined benefit pension plans | $ | 16.5 | $ | 23.9 | $ | 26.2 | |||||
Defined contribution pension plans | 2.8 | 3.6 | 4.4 | ||||||||
Other postretirement benefits | (4.0 | ) | 4.4 | (2.5 | ) | ||||||
Total | $ | 15.3 | $ | 31.9 | $ | 28.1 |
(In Millions) | |||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||
Change in benefit obligations: | 2016 | 2015 | 2016 | 2015 | |||||||||||
Benefit obligations — beginning of year | $ | 910.8 | $ | 998.0 | $ | 266.0 | $ | 295.8 | |||||||
Service cost (excluding expenses) | 17.6 | 22.7 | 1.7 | 1.9 | |||||||||||
Interest cost | 30.3 | 37.7 | 9.1 | 11.5 | |||||||||||
Plan amendments | 5.7 | — | 9.8 | — | |||||||||||
Actuarial (gain) loss | 38.1 | (67.7 | ) | (7.2 | ) | (27.0 | ) | ||||||||
Benefits paid | (70.9 | ) | (78.7 | ) | (21.3 | ) | (20.6 | ) | |||||||
Participant contributions | — | — | 6.0 | 4.0 | |||||||||||
Federal subsidy on benefits paid | — | — | 0.5 | 0.4 | |||||||||||
Curtailment gain | — | (1.2 | ) | — | — | ||||||||||
Benefit obligations — end of year | $ | 931.6 | $ | 910.8 | $ | 264.6 | $ | 266.0 | |||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets — beginning of year | $ | 700.6 | $ | 749.8 | $ | 250.6 | $ | 269.3 | |||||||
Actual return on plan assets | 54.8 | (6.4 | ) | 16.0 | (3.9 | ) | |||||||||
Participant contributions | — | — | 0.5 | 0.4 | |||||||||||
Employer contributions | 1.2 | 35.7 | 1.7 | 1.3 | |||||||||||
Asset transfers | 0.1 | 0.2 | — | — | |||||||||||
Benefits paid | (70.9 | ) | (78.7 | ) | (15.8 | ) | (16.5 | ) | |||||||
Fair value of plan assets — end of year | $ | 685.8 | $ | 700.6 | $ | 253.0 | $ | 250.6 | |||||||
Funded status at December 31: | |||||||||||||||
Fair value of plan assets | $ | 685.8 | $ | 700.6 | $ | 253.0 | $ | 250.6 | |||||||
Benefit obligations | (931.6 | ) | (910.8 | ) | (264.6 | ) | (266.0 | ) | |||||||
Funded status (plan assets less benefit obligations) | $ | (245.8 | ) | $ | (210.2 | ) | $ | (11.6 | ) | $ | (15.4 | ) | |||
Amount recognized at December 31 | $ | (245.8 | ) | $ | (210.2 | ) | $ | (11.6 | ) | $ | (15.4 | ) | |||
Amounts recognized in Statements of Financial Position: | |||||||||||||||
Noncurrent assets | $ | — | $ | — | $ | 27.3 | $ | — | |||||||
Current liabilities | (0.1 | ) | (0.5 | ) | (4.1 | ) | (4.1 | ) | |||||||
Noncurrent liabilities | (245.7 | ) | (209.7 | ) | (34.8 | ) | (11.3 | ) | |||||||
Total amount recognized | $ | (245.8 | ) | $ | (210.2 | ) | $ | (11.6 | ) | $ | (15.4 | ) | |||
Amounts recognized in accumulated other comprehensive loss: | |||||||||||||||
Net actuarial loss | $ | 315.9 | $ | 290.9 | $ | 87.0 | $ | 91.5 | |||||||
Prior service cost (credit) | 11.0 | 7.5 | (26.9 | ) | (39.5 | ) | |||||||||
Net amount recognized | $ | 326.9 | $ | 298.4 | $ | 60.1 | $ | 52.0 | |||||||
The estimated amounts that will be amortized from accumulated other comprehensive loss into net periodic benefit cost in 2017: | |||||||||||||||
Net actuarial loss | $ | 21.1 | $ | 5.0 | |||||||||||
Prior service cost (credit) | 2.6 | (3.0 | ) | ||||||||||||
Net amount recognized | $ | 23.7 | $ | 2.0 |
(In Millions) | |||||||||||||||||||||||||||||||
2016 | |||||||||||||||||||||||||||||||
Pension Plans | Other Benefits | ||||||||||||||||||||||||||||||
Salaried | Hourly | Mining | SERP | Total | Salaried | Hourly | Total | ||||||||||||||||||||||||
Fair value of plan assets | $ | 242.9 | $ | 436.9 | $ | 6.0 | $ | — | $ | 685.8 | $ | — | $ | 253.0 | $ | 253.0 | |||||||||||||||
Benefit obligation | (351.9 | ) | (565.6 | ) | (10.0 | ) | (4.1 | ) | (931.6 | ) | (37.6 | ) | (227.0 | ) | (264.6 | ) | |||||||||||||||
Funded status | $ | (109.0 | ) | $ | (128.7 | ) | $ | (4.0 | ) | $ | (4.1 | ) | $ | (245.8 | ) | $ | (37.6 | ) | $ | 26.0 | $ | (11.6 | ) | ||||||||
2015 | |||||||||||||||||||||||||||||||
Pension Plans | Other Benefits | ||||||||||||||||||||||||||||||
Salaried | Hourly | Mining | SERP | Total | Salaried | Hourly | Total | ||||||||||||||||||||||||
Fair value of plan assets | $ | 258.3 | $ | 436.7 | $ | 5.6 | $ | — | $ | 700.6 | $ | — | $ | 250.6 | $ | 250.6 | |||||||||||||||
Benefit obligation | (340.0 | ) | (558.6 | ) | (8.6 | ) | (3.6 | ) | (910.8 | ) | (38.2 | ) | (227.8 | ) | (266.0 | ) | |||||||||||||||
Funded status | $ | (81.7 | ) | $ | (121.9 | ) | $ | (3.0 | ) | $ | (3.6 | ) | $ | (210.2 | ) | $ | (38.2 | ) | $ | 22.8 | $ | (15.4 | ) |
(In Millions) | |||||||||||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||||||||||
2016 | 2015 | 2014 | 2016 | 2015 | 2014 | ||||||||||||||||||
Service cost | $ | 17.6 | $ | 22.7 | $ | 26.1 | $ | 1.7 | $ | 6.4 | $ | 1.8 | |||||||||||
Interest cost | 30.3 | 37.7 | 40.3 | 9.1 | 13.4 | 11.9 | |||||||||||||||||
Expected return on plan assets | (54.7 | ) | (59.8 | ) | (58.1 | ) | (17.1 | ) | (18.3 | ) | (17.1 | ) | |||||||||||
Amortization: | |||||||||||||||||||||||
Prior service costs (credits) | 2.2 | 2.3 | 2.5 | (3.7 | ) | (3.7 | ) | (3.6 | ) | ||||||||||||||
Net actuarial loss | 21.1 | 20.8 | 14.0 | 6.0 | 6.6 | 4.5 | |||||||||||||||||
Curtailments and settlements | — | 0.2 | 1.4 | — | — | — | |||||||||||||||||
Net periodic benefit cost (credit) | $ | 16.5 | $ | 23.9 | $ | 26.2 | $ | (4.0 | ) | $ | 4.4 | $ | (2.5 | ) | |||||||||
Curtailment effects | — | (1.2 | ) | — | — | — | — | ||||||||||||||||
Current year actuarial (gain)/loss | 37.8 | (0.7 | ) | 109.7 | (8.1 | ) | 0.2 | 22.2 | |||||||||||||||
Amortization of net loss | (21.1 | ) | (21.0 | ) | (15.4 | ) | (6.0 | ) | (6.6 | ) | (4.5 | ) | |||||||||||
Current year prior service (credit) cost | 5.7 | — | — | 9.8 | — | (0.9 | ) | ||||||||||||||||
Amortization of prior service (cost) credit | (2.2 | ) | (2.3 | ) | (2.5 | ) | 3.7 | 3.7 | 3.6 | ||||||||||||||
Total recognized in other comprehensive income (loss) | $ | 20.2 | $ | (25.2 | ) | $ | 91.8 | $ | (0.6 | ) | $ | (2.7 | ) | $ | 20.4 | ||||||||
Total recognized in net periodic cost and other comprehensive income (loss) | $ | 36.7 | $ | (1.3 | ) | $ | 118.0 | $ | (4.6 | ) | $ | 1.7 | $ | 17.9 |
(In Millions) | |||||||||||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||||||||||
2016 | 2015 | 2014 | 2016 | 2015 | 2014 | ||||||||||||||||||
Effect of change in mine ownership & noncontrolling interest | $ | 14.2 | $ | 48.4 | $ | 51.2 | $ | 5.9 | $ | 5.5 | $ | 5.9 | |||||||||||
Actual return on plan assets | 54.8 | (6.4 | ) | 59.1 | 16.0 | (3.9 | ) | 31.9 |
Pension Benefits | Other Benefits | ||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||
Discount rate | |||||||||||
Iron Hourly Pension Plan | 4.02 | % | 4.27 | % | N/A | % | N/A | % | |||
Salaried Pension Plan | 3.92 | 4.12 | N/A | N/A | |||||||
Ore Mining Pension Plan | 4.04 | 4.28 | N/A | N/A | |||||||
SERP | 3.90 | 4.22 | N/A | N/A | |||||||
Hourly OPEB Plan | N/A | N/A | 4.02 | 4.32 | |||||||
Salaried OPEB Plan | N/A | N/A | 3.99 | 4.22 | |||||||
Salaried rate of compensation increase | 3.00 | 3.00 | 3.00 | 3.00 | |||||||
Hourly rate of compensation increase | 2.00 | 2.00 | N/A | N/A |
Pension Benefits | Other Benefits | ||||||||||||||||
2016 | 2015 | 2014 | 2016 | 2015 | 2014 | ||||||||||||
Obligation Discount Rate | |||||||||||||||||
Iron Hourly Pension Plan | 4.27 | % | 3.83 | % | 4.57 | % | N/A | % | N/A | % | N/A | % | |||||
Salaried Pension Plan | 4.13 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Ore Mining Pension Plan | 4.28 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
SERP | 4.01 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Hourly OPEB Plan | N/A | N/A | N/A | 4.32 | 3.83 | 4.57 | |||||||||||
Salaried OPEB Plan | N/A | N/A | N/A | 4.22 | 3.83 | 4.57 | |||||||||||
Service Cost Discount Rate | |||||||||||||||||
Iron Hourly Pension Plan | 4.66 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Salaried Pension Plan | 4.14 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Ore Mining Pension Plan | 4.60 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
SERP | 3.87 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Hourly OPEB Plan | N/A | N/A | N/A | 4.56 | 3.83 | 4.57 | |||||||||||
Salaried OPEB Plan | N/A | N/A | N/A | 4.63 | 3.83 | 4.57 | |||||||||||
Interest Cost Discount Rate | |||||||||||||||||
Iron Hourly Pension Plan | 3.46 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Salaried Pension Plan | 3.21 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Ore Mining Pension Plan | 3.48 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
SERP | 3.30 | 3.83 | 4.57 | N/A | N/A | N/A | |||||||||||
Hourly OPEB Plan | N/A | N/A | N/A | 3.48 | 3.83 | 4.57 | |||||||||||
Salaried OPEB Plan | N/A | N/A | N/A | 3.31 | 3.83 | 4.57 | |||||||||||
Expected return on plan assets | 8.25 | 8.25 | 8.25 | 7.00 | 7.00 | 7.00 | |||||||||||
Salaried rate of compensation increase | 3.00 | 3.00 | 4.00 | 3.00 | 3.00 | 4.00 | |||||||||||
Hourly rate of compensation increase | 2.00 | 2.50 | 3.00 | N/A | N/A | N/A |
2016 | 2015 | ||||
Health care cost trend rate assumed for next year | 6.50 | % | 6.75 | % | |
Ultimate health care cost trend rate | 5.00 | 5.00 | |||
Year that the ultimate rate is reached | 2023 | 2023 |
(In Millions) | |||||||
Increase | Decrease | ||||||
Effect on total of service and interest cost | $ | 1.3 | $ | (1.0 | ) | ||
Effect on postretirement benefit obligation | 23.4 | (19.6 | ) |
Pension Assets | VEBA Assets | ||||||||||||||||
Asset Category | 2017 Target Allocation | Percentage of Plan Assets at December 31, | 2017 Target Allocation | Percentage of Plan Assets at December 31, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||
Equity securities | 45.0 | % | 43.2 | % | 44.0 | % | 8.0 | % | 8.4 | % | 8.8 | % | |||||
Fixed income | 28.0 | % | 26.4 | % | 27.7 | % | 80.1 | % | 78.3 | % | 78.2 | % | |||||
Hedge funds | 5.0 | % | 5.9 | % | 5.8 | % | 4.2 | % | 4.4 | % | 4.5 | % | |||||
Private equity | 7.0 | % | 5.3 | % | 4.7 | % | 2.6 | % | 1.7 | % | 2.2 | % | |||||
Structured credit | 7.5 | % | 9.3 | % | 8.9 | % | 2.1 | % | 2.7 | % | 2.3 | % | |||||
Real estate | 7.5 | % | 9.0 | % | 8.2 | % | 3.0 | % | 4.4 | % | 4.0 | % | |||||
Cash | — | % | 0.9 | % | 0.7 | % | — | % | 0.1 | % | — | % | |||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
(In Millions) | |||||||||||||||
December 31, 2016 | |||||||||||||||
Asset Category | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Equity securities: | |||||||||||||||
U.S. large-cap | $ | 144.7 | $ | — | $ | — | $ | 144.7 | |||||||
U.S. small/mid-cap | 39.9 | — | — | 39.9 | |||||||||||
International | 111.8 | — | — | 111.8 | |||||||||||
Fixed income | 157.5 | 23.7 | — | 181.2 | |||||||||||
Hedge funds | — | — | 40.6 | 40.6 | |||||||||||
Private equity | — | — | 36.1 | 36.1 | |||||||||||
Structured credit | — | — | 63.8 | 63.8 | |||||||||||
Real estate | — | — | 61.9 | 61.9 | |||||||||||
Cash | 5.8 | — | — | 5.8 | |||||||||||
Total | $ | 459.7 | $ | 23.7 | $ | 202.4 | $ | 685.8 |
(In Millions) | |||||||||||||||
December 31, 2015 | |||||||||||||||
Asset Category | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Equity securities: | |||||||||||||||
U.S. large-cap | $ | 150.5 | $ | — | $ | — | $ | 150.5 | |||||||
U.S. small/mid-cap | 40.6 | — | — | 40.6 | |||||||||||
International | 116.8 | — | — | 116.8 | |||||||||||
Fixed income | 166.3 | 27.9 | — | 194.2 | |||||||||||
Hedge funds | — | — | 40.7 | 40.7 | |||||||||||
Private equity | — | — | 33.1 | 33.1 | |||||||||||
Structured credit | — | — | 62.1 | 62.1 | |||||||||||
Real estate | — | — | 57.5 | 57.5 | |||||||||||
Cash | 5.1 | — | — | 5.1 | |||||||||||
Total | $ | 479.3 | $ | 27.9 | $ | 193.4 | $ | 700.6 |
(In Millions) | |||||||||||||||||||
Year Ended December 31, 2016 | |||||||||||||||||||
Hedge Funds | Private Equity Funds | Structured Credit Fund | Real Estate | Total | |||||||||||||||
Beginning balance — January 1, 2016 | $ | 40.7 | $ | 33.1 | $ | 62.1 | $ | 57.5 | $ | 193.4 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at the reporting date | (0.1 | ) | (2.7 | ) | 10.0 | 5.1 | 12.3 | ||||||||||||
Relating to assets sold during the period | — | 3.7 | (0.3 | ) | (0.1 | ) | 3.3 | ||||||||||||
Purchases | — | 8.0 | — | — | 8.0 | ||||||||||||||
Sales | — | (6.0 | ) | (8.0 | ) | (0.6 | ) | (14.6 | ) | ||||||||||
Ending balance — December 31, 2016 | $ | 40.6 | $ | 36.1 | $ | 63.8 | $ | 61.9 | $ | 202.4 |
(In Millions) | |||||||||||||||||||
Year Ended December 31, 2015 | |||||||||||||||||||
Hedge Funds | Private Equity Funds | Structured Credit Fund | Real Estate | Total | |||||||||||||||
Beginning balance — January 1, 2015 | $ | 41.5 | $ | 31.2 | $ | 65.4 | $ | 50.0 | $ | 188.1 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at the reporting date | (0.8 | ) | 1.5 | (3.3 | ) | 8.1 | 5.5 | ||||||||||||
Relating to assets sold during the period | — | 2.5 | — | — | 2.5 | ||||||||||||||
Purchases | — | 5.7 | — | — | 5.7 | ||||||||||||||
Sales | — | (7.8 | ) | — | (0.6 | ) | (8.4 | ) | |||||||||||
Ending balance — December 31, 2015 | $ | 40.7 | $ | 33.1 | $ | 62.1 | $ | 57.5 | $ | 193.4 |
(In Millions) | ||||||||||||||||
Pension Benefits | Other Benefits | |||||||||||||||
Company Contributions | VEBA | Direct Payments | Total | |||||||||||||
2015 | $ | 35.7 | $ | — | $ | 3.5 | $ | 3.5 | ||||||||
2016 | 1.2 | — | 1.1 | 1.1 | ||||||||||||
2017 (Expected)1 | 24.5 | — | 4.1 | 4.1 | ||||||||||||
1 Pursuant to the bargaining agreement, benefits can be paid from VEBA trusts that are at least 70% funded (all VEBA trusts are over 70% funded at December 31, 2016). Funding obligations have been suspended as Hibbing's, UTAC's, Tilden's and Empire's share of the value of their respective trust assets have reached 90% of their obligation. |
(In Millions) | |||
Defined benefit pension plans | $ | 18.6 | |
Other postretirement benefits | (5.3 | ) | |
Total | $ | 13.3 |
(In Millions) | |||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||
Gross Company Benefits | Less Medicare Subsidy | Net Company Payments | |||||||||||||
2017 | $ | 77.3 | $ | 19.7 | $ | 0.6 | $ | 19.1 | |||||||
2018 | 64.8 | 20.0 | 0.7 | 19.3 | |||||||||||
2019 | 63.3 | 19.1 | 0.8 | 18.3 | |||||||||||
2020 | 63.0 | 18.4 | 0.9 | 17.5 | |||||||||||
2021 | 62.4 | 17.6 | 0.9 | 16.7 | |||||||||||
2022-2026 | 308.0 | 81.8 | 5.2 | 76.6 |
(In Millions) | |||||||
December 31, 2016 | |||||||
Defined Benefit Pensions | Other Benefits | ||||||
Fair value of plan assets | $ | 685.8 | $ | 253.0 | |||
Benefit obligation | (931.6 | ) | (264.6 | ) | |||
Underfunded status of plan | $ | (245.8 | ) | $ | (11.6 | ) | |
Additional shutdown and early retirement benefits | $ | 22.1 | $ | 2.2 |
(In Millions) | |||||||||||||||
December 31, 2016 | |||||||||||||||
Asset Category | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Equity securities: | |||||||||||||||
U.S. large-cap | $ | 10.6 | $ | — | $ | — | $ | 10.6 | |||||||
U.S. small/mid-cap | 2.7 | — | — | 2.7 | |||||||||||
International | 8.1 | — | — | 8.1 | |||||||||||
Fixed income | 162.0 | 35.9 | — | 197.9 | |||||||||||
Hedge funds | — | — | 11.2 | 11.2 | |||||||||||
Private equity | — | — | 4.3 | 4.3 | |||||||||||
Structured credit | — | — | 6.9 | 6.9 | |||||||||||
Real estate | — | — | 11.1 | 11.1 | |||||||||||
Cash | 0.2 | — | — | 0.2 | |||||||||||
Total | $ | 183.6 | $ | 35.9 | $ | 33.5 | $ | 253.0 |
(In Millions) | |||||||||||||||
December 31, 2015 | |||||||||||||||
Asset Category | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||||||
Equity securities: | |||||||||||||||
U.S. large-cap | $ | 11.1 | $ | — | $ | — | $ | 11.1 | |||||||
U.S. small/mid-cap | 2.8 | — | — | 2.8 | |||||||||||
International | 8.2 | — | — | 8.2 | |||||||||||
Fixed income | 158.1 | 37.9 | — | 196.0 | |||||||||||
Hedge funds | — | — | 11.2 | 11.2 | |||||||||||
Private equity | — | — | 5.5 | 5.5 | |||||||||||
Structured credit | — | — | 5.8 | 5.8 | |||||||||||
Real estate | — | — | 10.0 | 10.0 | |||||||||||
Cash | — | — | — | — | |||||||||||
Total | $ | 180.2 | $ | 37.9 | $ | 32.5 | $ | 250.6 |
(In Millions) | |||||||||||||||||||
Year Ended December 31, 2016 | |||||||||||||||||||
Hedge Funds | Private Equity Funds | Structured Credit Fund | Real Estate | Total | |||||||||||||||
Beginning balance — January 1, 2016 | $ | 11.2 | $ | 5.5 | $ | 5.8 | $ | 10.0 | $ | 32.5 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at the reporting date | — | (0.3 | ) | 1.1 | 1.1 | 1.9 | |||||||||||||
Relating to assets sold during the period | — | 0.1 | — | — | 0.1 | ||||||||||||||
Purchases | — | — | — | — | — | ||||||||||||||
Sales | — | (1.0 | ) | — | — | (1.0 | ) | ||||||||||||
Ending balance — December 31, 2016 | $ | 11.2 | $ | 4.3 | $ | 6.9 | $ | 11.1 | $ | 33.5 |
(In Millions) | |||||||||||||||||||
Year Ended December 31, 2015 | |||||||||||||||||||
Hedge Funds | Private Equity Funds | Structured Credit Fund | Real Estate | Total | |||||||||||||||
Beginning balance — January 1, 2015 | $ | 11.5 | $ | 6.2 | $ | 6.1 | $ | 8.7 | $ | 32.5 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at the reporting date | (0.3 | ) | 0.3 | (0.3 | ) | 1.3 | 1.0 | ||||||||||||
Relating to assets sold during the period | — | 0.4 | — | — | 0.4 | ||||||||||||||
Purchases | — | 0.1 | — | — | 0.1 | ||||||||||||||
Sales | — | (1.5 | ) | — | — | (1.5 | ) | ||||||||||||
Ending balance — December 31, 2015 | $ | 11.2 | $ | 5.5 | $ | 5.8 | $ | 10.0 | $ | 32.5 |
|
Performance Share Plan Year | Performance Shares Granted | Estimated Forfeitures | Expected to Vest | Grant Date | Performance Period | ||||||||
2015 | 410,105 | 157,979 | 252,126 | February 9, 2015 | 1/1/2015 - 12/31/2017 | ||||||||
2015 | 464,470 | 82,636 | 381,834 | January 12, 2015 | 1/1/2015 - 12/31/2017 | ||||||||
20141 | 188,510 | 188,510 | — | July 29, 2014 | 1/1/2014 - 12/31/2016 | ||||||||
20141 | 80,560 | 80,560 | — | May 12, 2014 | 1/1/2014 - 12/31/2016 | ||||||||
20141 | 230,265 | 230,265 | — | February 10, 2014 | 1/1/2014 - 12/31/2016 | ||||||||
1 The performance shares granted in 2014 will have a payout of 0% of the original grant based on the final performance evaluation versus the performance goals that were established in the grants. |
Year of Grant | Restricted Equity Grant Shares | Deferred Equity Grant Shares | ||||
2014 | 73,635 | — | ||||
2015 | 109,408 | 25,248 | ||||
2016 | 135,038 | 29,583 |
(In Millions, except per share amounts) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Cost of goods sold and operating expenses | $ | 2.1 | $ | 4.0 | $ | 5.6 | |||||
Selling, general and administrative expenses | 12.1 | 9.9 | 15.9 | ||||||||
Reduction of operating income from continuing operations before income taxes and equity loss from ventures | 14.2 | 13.9 | 21.5 | ||||||||
Income tax benefit1 | — | — | (7.5 | ) | |||||||
Reduction of net income attributable to Cliffs shareholders | $ | 14.2 | $ | 13.9 | $ | 14.0 | |||||
Reduction of earnings per share attributable to Cliffs shareholders: | |||||||||||
Basic | $ | 0.07 | $ | 0.09 | $ | 0.09 | |||||
Diluted | $ | 0.07 | $ | 0.09 | $ | 0.09 | |||||
1 No income tax benefit for the year ended December 31, 2016 and December 31, 2015, due to the full valuation allowance. |
2016 | 2015 | 2014 | ||||||
Shares | Shares | Shares | ||||||
Stock options: | ||||||||
Outstanding at beginning of year | 607,489 | 250,000 | — | |||||
Granted during the year | — | 412,710 | 250,000 | |||||
Forfeited/canceled | (7,619 | ) | (55,221 | ) | — | |||
Outstanding at end of year | 599,870 | 607,489 | 250,000 | |||||
Restricted awards: | ||||||||
Outstanding and restricted at beginning of year | 2,338,070 | 523,176 | 586,084 | |||||
Granted during the year | 3,571,337 | 2,482,415 | 531,030 | |||||
Vested | (271,988 | ) | (477,157 | ) | (423,822 | ) | ||
Forfeited/canceled | (175,636 | ) | (190,364 | ) | (170,116 | ) | ||
Outstanding and restricted at end of year | 5,461,783 | 2,338,070 | 523,176 | |||||
Performance shares: | ||||||||
Outstanding at beginning of year | 1,496,489 | 1,072,376 | 1,040,453 | |||||
Granted during the year | — | 874,575 | 1,233,685 | |||||
Issued1 | (59,260 | ) | (242,920 | ) | (796,624 | ) | ||
Forfeited/canceled | (68,760 | ) | (207,542 | ) | (405,138 | ) | ||
Outstanding at end of year | 1,368,469 | 1,496,489 | 1,072,376 | |||||
Vested or expected to vest as of December 31, 2016 | 6,716,979 | |||||||
Directors’ retainer and voluntary shares: | ||||||||
Outstanding at beginning of year | — | — | 7,329 | |||||
Granted during the year | — | — | 2,281 | |||||
Vested | — | — | (9,610 | ) | ||||
Outstanding at end of year | — | — | — | |||||
Reserved for future grants or awards at end of year: | ||||||||
Employee plans | 6,514,038 | |||||||
Directors’ plans | 676,678 | |||||||
Total | 7,190,716 | |||||||
1 The performance shares granted in 2014 will have a payout of 0% of the original grant based on the final performance evaluation versus the performance goals that were established in the grants. These shares are not included in this number because they expire and will be ultimately forfeited in February 2017. For the year ended December 31, 2015, the shares vesting due to the change in control were paid out in cash, at target, and valued as of the respective participants' termination dates. For the year ended December 31, 2014, the shares vesting on December 31, 2013 were valued as of February 10, 2014, and the shares vesting due to the change in a majority of our Board of Directors that triggered the acceleration of vesting and payout of outstanding equity grants under our equity plans on August 6, 2014 were paid out in cash, at target, and valued as of that date. |
Shares | Weighted Average Grant Date Fair Value | |||||
Outstanding, beginning of year | 4,442,048 | $ | 8.93 | |||
Granted | 3,571,337 | $ | 1.93 | |||
Vested | (331,248 | ) | $ | 11.25 | ||
Forfeited/expired | (252,015 | ) | $ | 5.90 | ||
Outstanding, end of year | 7,430,122 | $ | 5.55 |
Shares | Weighted-Average Exercise Price | Aggregate Intrinsic Value | Weighted-Average Remaining Contractual Term (Years) | |||||||||
Expected to vest | 417,914 | $ | 8.88 | $ | 239,640 | 7.43 | ||||||
Exercisable | 166,667 | $ | 13.83 | $ | — | 4.88 |
|
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
United States | $ | 124.9 | $ | 314.2 | $ | (447.5 | ) | |||||
Foreign | 82.1 | (1.1 | ) | 427.8 | ||||||||
$ | 207.0 | $ | 313.1 | $ | (19.7 | ) |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Current provision (benefit): | ||||||||||||
United States federal | $ | (11.1 | ) | $ | 8.2 | $ | (125.2 | ) | ||||
United States state & local | (0.5 | ) | 0.3 | (0.6 | ) | |||||||
Foreign | (0.1 | ) | 0.9 | 11.7 | ||||||||
(11.7 | ) | 9.4 | (114.1 | ) | ||||||||
Deferred provision (benefit): | ||||||||||||
United States federal | (0.5 | ) | 165.8 | 20.4 | ||||||||
United States state & local | — | — | (24.9 | ) | ||||||||
Foreign | — | (5.9 | ) | 32.6 | ||||||||
(0.5 | ) | 159.9 | 28.1 | |||||||||
Total provision (benefit) on income (loss) from continuing operations | $ | (12.2 | ) | $ | 169.3 | $ | (86.0 | ) |
(In Millions) | |||||||||||||||||||||
2016 | 2015 | 2014 | |||||||||||||||||||
Tax at U.S. statutory rate of 35% | $ | 72.5 | 35.0 | % | $ | 109.6 | 35.0 | % | $ | (6.9 | ) | 35.0 | % | ||||||||
Increase (decrease) due to: | |||||||||||||||||||||
Impact of tax law change | 149.1 | 72.0 | — | — | 13.0 | (66.0 | ) | ||||||||||||||
Valuation allowance build/(reversal) on tax benefits recorded in prior years | (142.6 | ) | (68.9 | ) | 165.8 | 52.9 | 15.2 | (77.2 | ) | ||||||||||||
Tax uncertainties | (11.3 | ) | (5.5 | ) | 84.1 | 26.9 | — | — | |||||||||||||
Valuation allowance build/(reversal) in current year | 93.9 | 45.4 | (104.6 | ) | (33.4 | ) | 318.3 | (1,615.7 | ) | ||||||||||||
Prior year adjustments in current year | (11.8 | ) | (5.7 | ) | 5.9 | 1.9 | (6.3 | ) | 32.1 | ||||||||||||
Worthless stock deduction | (73.4 | ) | (35.5 | ) | — | — | — | — | |||||||||||||
Impact of foreign operations | (42.7 | ) | (20.6 | ) | (53.9 | ) | (17.2 | ) | 51.4 | (260.9 | ) | ||||||||||
Percentage depletion in excess of cost depletion | (36.1 | ) | (17.4 | ) | (34.9 | ) | (11.1 | ) | (87.9 | ) | 446.2 | ||||||||||
Non-taxable income related to noncontrolling interests | (8.8 | ) | (4.2 | ) | (3.0 | ) | (1.0 | ) | (9.4 | ) | 47.7 | ||||||||||
State taxes, net | 0.4 | 0.2 | 0.2 | 0.1 | (25.4 | ) | 128.9 | ||||||||||||||
Settlement of financial guaranty | — | — | — | — | (347.1 | ) | 1,761.9 | ||||||||||||||
Income not subject to tax | — | — | — | — | (27.7 | ) | 140.6 | ||||||||||||||
Goodwill impairment | — | — | — | — | 22.7 | (115.2 | ) | ||||||||||||||
Other items — net | (1.4 | ) | (0.7 | ) | 0.1 | — | 4.1 | (20.9 | ) | ||||||||||||
Provision for income tax (benefit) expense and effective income tax rate including discrete items | $ | (12.2 | ) | (5.9 | )% | $ | 169.3 | 54.1 | % | $ | (86.0 | ) | 436.5 | % |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Other comprehensive (income) loss: | ||||||||||||
Pension/OPEB liability | $ | — | $ | — | $ | 37.1 | ||||||
Mark-to-market adjustments | — | 0.3 | 3.6 | |||||||||
Other | 0.5 | 5.9 | 0.2 | |||||||||
Total | $ | 0.5 | $ | 6.2 | $ | 40.9 | ||||||
Paid in capital — stock based compensation | $ | — | $ | — | $ | (4.8 | ) | |||||
Discontinued Operations | $ | — | $ | (6.0 | ) | $ | (1,216.0 | ) |
(In Millions) | ||||||||
2016 | 2015 | |||||||
Deferred tax assets: | ||||||||
Pensions | $ | 114.6 | $ | 106.6 | ||||
Postretirement benefits other than pensions | 35.2 | 36.5 | ||||||
Alternative minimum tax credit carryforwards | 251.2 | 218.7 | ||||||
Deferred income | 44.5 | 57.2 | ||||||
Financial instruments | 71.3 | — | ||||||
Investments in ventures | — | 4.9 | ||||||
Asset retirement obligations | 22.3 | 5.3 | ||||||
Operating loss carryforwards | 2,699.7 | 2,791.6 | ||||||
Property, plant and equipment and mineral rights | 181.2 | 189.8 | ||||||
State and local | 59.2 | 59.9 | ||||||
Lease liabilities | 12.9 | 18.3 | ||||||
Other liabilities | 108.3 | 148.9 | ||||||
Total deferred tax assets before valuation allowance | 3,600.4 | 3,637.7 | ||||||
Deferred tax asset valuation allowance | (3,334.8 | ) | (3,372.5 | ) | ||||
Net deferred tax assets | 265.6 | 265.2 | ||||||
Deferred tax liabilities: | ||||||||
Property, plant and equipment and mineral rights | (34.0 | ) | (35.5 | ) | ||||
Investment in ventures | (203.1 | ) | (206.6 | ) | ||||
Intangible assets | (1.0 | ) | (1.5 | ) | ||||
Product inventories | (3.4 | ) | (2.5 | ) | ||||
Other assets | (24.1 | ) | (19.1 | ) | ||||
Total deferred tax liabilities | (265.6 | ) | (265.2 | ) | ||||
Net deferred tax assets (liabilities) | $ | — | $ | — |
(In Millions) | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Unrecognized tax benefits balance as of January 1 | $ | 156.2 | $ | 72.6 | $ | 71.8 | ||||||
Increases/(decreases) for tax positions in prior years | (61.0 | ) | 6.7 | — | ||||||||
Increases for tax positions in current year | 0.2 | 78.5 | 5.9 | |||||||||
Decrease due to foreign exchange | — | — | (0.2 | ) | ||||||||
Settlements | (64.7 | ) | (1.1 | ) | — | |||||||
Lapses in statutes of limitations | — | (0.5 | ) | (3.7 | ) | |||||||
Other | — | — | (1.2 | ) | ||||||||
Unrecognized tax benefits balance as of December 31 | $ | 30.7 | $ | 156.2 | $ | 72.6 |
|
(In Millions) | |||||||
Capital Leases | Operating Leases | ||||||
2017 | $ | 22.0 | $ | 6.9 | |||
2018 | 17.9 | 5.6 | |||||
2019 | 9.9 | 3.0 | |||||
2020 | 9.0 | 2.9 | |||||
2021 | 8.3 | 3.0 | |||||
2022 and thereafter | 0.7 | — | |||||
Total minimum lease payments | $ | 67.8 | $ | 21.4 | |||
Amounts representing interest | 12.0 | ||||||
Present value of net minimum lease payments1 | $ | 55.8 | |||||
1 The total is comprised of $17.4 million and $38.4 million classified as Other current liabilities and Other liabilities, respectively, in the Statements of Consolidated Financial Position at December 31, 2016. |
|
(In Millions) | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
Environmental | $ | 2.8 | $ | 3.6 | |||
Mine closure | |||||||
U.S. Iron Ore1 | 187.8 | 214.0 | |||||
Asia Pacific Iron Ore | 16.2 | 16.4 | |||||
Total mine closure | 204.0 | 230.4 | |||||
Total environmental and mine closure obligations | 206.8 | 234.0 | |||||
Less current portion | 12.9 | 2.8 | |||||
Long-term environmental and mine closure obligations | $ | 193.9 | $ | 231.2 | |||
1 U.S. Iron Ore includes our active operating mines, our indefinitely idled Empire mine and a closed mine formerly operating as LTVSMC. |
(In Millions) | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
Asset retirement obligation at beginning of period | $ | 230.4 | $ | 165.3 | |||
Accretion expense | 14.0 | 7.7 | |||||
Remediation payments | (2.2 | ) | — | ||||
Exchange rate changes | (0.2 | ) | (1.1 | ) | |||
Revision in estimated cash flows | (38.0 | ) | 58.5 | ||||
Asset retirement obligation at end of period | $ | 204.0 | $ | 230.4 |
|
(In Millions) | |||||||||||||||||||||||||
December 31, 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 | $ | 78.4 | $ | (24.6 | ) | $ | 53.8 | $ | 78.4 | $ | (20.2 | ) | $ | 58.2 | ||||||||||
Total intangible assets | $ | 78.4 | $ | (24.6 | ) | $ | 53.8 | $ | 78.4 | $ | (20.2 | ) | $ | 58.2 | |||||||||||
Below-market sales contracts | Other current liabilities | $ | — | $ | — | $ | — | $ | (23.1 | ) | $ | — | $ | (23.1 | ) | ||||||||||
Below-market sales contracts | Other liabilities | — | — | — | (205.8 | ) | 205.8 | — | |||||||||||||||||
Total below-market sales contracts | $ | — | $ | — | $ | — | $ | (228.9 | ) | $ | 205.8 | $ | (23.1 | ) |
(In Millions) | |||
Amount | |||
Year Ending December 31 | |||
2017 | 1.9 | ||
2018 | 1.9 | ||
2019 | 2.0 | ||
2020 | 1.6 | ||
2021 | 1.0 | ||
Total | $ | 8.4 |
|
(In Millions) | |||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | ||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 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 Agreements | Other current assets | 21.3 | Other current assets | 5.8 | — | — | |||||||||||||||||
Provisional Pricing Arrangements | Other current assets | 10.3 | Other current assets | 2.0 | Other current liabilities | 0.5 | Other current liabilities | 3.4 | |||||||||||||||
Commodity Contracts | Other current assets | 1.5 | — | — | Other current liabilities | 0.6 | |||||||||||||||||
Total derivatives not designated as hedging instruments under ASC 815: | $ | 33.1 | $ | 7.8 | $ | 0.5 | $ | 4.0 |
(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 | ||||||||||
Year Ended December 31, | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Customer Supply Agreements | Product revenues | $ | 41.7 | $ | 27.1 | $ | 187.8 | |||||
Provisional Pricing Arrangements | Product revenues | 49.0 | (1.4 | ) | (9.5 | ) | ||||||
Foreign Exchange Contracts | Other non-operating income (expense) | — | (3.6 | ) | — | |||||||
Foreign Exchange Contracts | Product revenues | — | (12.6 | ) | — | |||||||
Commodity Contracts | Cost of goods sold and operating expenses | 1.9 | (4.0 | ) | — | |||||||
Total | $ | 92.6 | $ | 5.5 | $ | 178.3 |
|
(In Millions) | ||||||||||||||||||
Canadian Operations | ||||||||||||||||||
North American Coal | Eastern Canadian Iron Ore | Other | Total Canadian Operations | Total of Discontinued Operations | ||||||||||||||
Statements of Consolidated Operations | ||||||||||||||||||
Loss from Discontinued Operations, net of tax | YTD December 31, 2016 | $ | (2.4 | ) | $ | (17.5 | ) | $ | — | $ | (17.5 | ) | $ | (19.9 | ) | |||
Loss from Discontinued Operations, net of tax | YTD December 31, 2015 | $ | (152.4 | ) | $ | (638.7 | ) | $ | (101.0 | ) | $ | (739.7 | ) | $ | (892.1 | ) | ||
Loss from Discontinued Operations, net of tax | YTD December 31, 2014 | $ | (1,134.5 | ) | $ | (6,952.9 | ) | $ | (280.6 | ) | $ | (7,233.5 | ) | $ | (8,368.0 | ) | ||
Statements of Consolidated Financial Position | ||||||||||||||||||
Other current liabilities | As of December 31, 2016 | $ | 6.0 | $ | — | $ | — | $ | — | $ | 6.0 | |||||||
Other current assets | As of December 31, 2015 | $ | 14.9 | $ | — | $ | — | $ | — | $ | 14.9 | |||||||
Other current liabilities | As of December 31, 2015 | $ | 6.9 | $ | — | $ | — | $ | — | $ | 6.9 | |||||||
Non-Cash Operating and Investing Activities | ||||||||||||||||||
Depreciation, depletion and amortization | YTD December 31, 2015 | $ | 3.2 | $ | — | $ | — | $ | — | $ | 3.2 | |||||||
Purchase of property, plant and equipment | YTD December 31, 2015 | $ | 15.9 | $ | — | $ | — | $ | — | $ | 15.9 | |||||||
Impairment of goodwill and other long-lived assets | YTD December 31, 2015 | $ | 73.4 | $ | — | $ | — | $ | — | $ | 73.4 | |||||||
Depreciation, depletion and amortization | YTD December 31, 2014 | $ | 106.9 | $ | 135.6 | $ | 0.5 | $ | 136.1 | $ | 243.0 | |||||||
Purchase of property, plant and equipment | YTD December 31, 2014 | $ | 29.9 | $ | 190.3 | $ | — | $ | 190.3 | $ | 220.2 | |||||||
Impairment of goodwill and other long-lived assets | YTD December 31, 2014 | $ | 857.5 | $ | 7,269.2 | $ | 267.6 | $ | 7,536.8 | $ | 8,394.3 |
(In Millions) | ||||||||||||
Year Ended December 31, | ||||||||||||
Loss from Discontinued Operations | 2016 | 2015 | 2014 | |||||||||
Revenues from product sales and services | $ | — | $ | 392.9 | $ | 687.1 | ||||||
Cost of goods sold and operating expenses | — | (449.2 | ) | (822.9 | ) | |||||||
Sales margin | — | (56.3 | ) | (135.8 | ) | |||||||
Other operating expense | (4.5 | ) | (30.4 | ) | (20.8 | ) | ||||||
Gain (loss) on sale of coal mines | 2.1 | 9.3 | (419.6 | ) | ||||||||
Other expense | — | (1.8 | ) | (3.0 | ) | |||||||
Loss from discontinued operations before income taxes | (2.4 | ) | (79.2 | ) | (579.2 | ) | ||||||
Impairment of long-lived assets | — | (73.4 | ) | (857.5 | ) | |||||||
Income tax benefit | — | 0.2 | 302.2 | |||||||||
Loss from discontinued operations, net of tax | $ | (2.4 | ) | $ | (152.4 | ) | $ | (1,134.5 | ) |
(In Millions) | ||||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||
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 Losses | |||||||||||||||
Assets: | ||||||||||||||||||||
Other long-lived assets - Property, plant and equipment and Mineral rights: North American Coal operating unit | $ | — | $ | — | $ | 20.4 | $ | 20.4 | $ | 73.4 | ||||||||||
$ | — | $ | — | $ | 20.4 | $ | 20.4 | $ | 73.4 |
(In Millions) | ||||||||
Assets and Liabilities of Discontinued Operations1 | December 31, 2016 | December 31, 2015 | ||||||
Other current assets | $ | — | $ | 14.9 | ||||
Total assets of discontinued operations | $ | — | $ | 14.9 | ||||
Accrued liabilities | $ | 1.1 | $ | — | ||||
Other current liabilities | 4.9 | 6.9 | ||||||
Total liabilities of discontinued operations | $ | 6.0 | $ | 6.9 | ||||
1 At December 31, 2016 and 2015, we also recorded $2.1 million and $7.8 million, respectively, of contingent liabilities associated with our exit from the coal business recorded on our parent company. |
(In Millions) | ||||||||||||
Year Ended December 31, | ||||||||||||
Loss from Discontinued Operations | 2016 | 2015 | 2014 | |||||||||
Revenues from product sales and services | $ | — | $ | 11.3 | $ | 563.5 | ||||||
Cost of goods sold and operating expenses | — | (11.1 | ) | (808.4 | ) | |||||||
Eliminations with continuing operations | — | — | (53.6 | ) | ||||||||
Sales margin | — | 0.2 | (298.5 | ) | ||||||||
Other operating expense | — | (33.8 | ) | (306.3 | ) | |||||||
Other expense | — | (1.0 | ) | (5.6 | ) | |||||||
Loss from discontinued operations before income taxes | — | (34.6 | ) | (610.4 | ) | |||||||
Loss from deconsolidation | (17.5 | ) | (710.9 | ) | — | |||||||
Impairment of long-lived assets | — | — | (7,536.8 | ) | ||||||||
Income tax benefit | — | 5.8 | 913.7 | |||||||||
Loss from discontinued operations, net of tax | $ | (17.5 | ) | $ | (739.7 | ) | $ | (7,233.5 | ) |
(In Millions) | ||||||||
Year Ended December 31, | Year Ended December 31, | |||||||
2016 | 2015 | |||||||
Investment impairment on deconsolidation1 | $ | (17.5 | ) | $ | (507.8 | ) | ||
Guarantees and contingent liabilities | — | (203.1 | ) | |||||
Total loss from deconsolidation | $ | (17.5 | ) | $ | (710.9 | ) | ||
1 Includes the adjustment to fair value of our remaining interest in the Canadian Entities. |
(In Millions) | ||||||||||||||||||||
December 31, 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 Losses | |||||||||||||||
Assets: | ||||||||||||||||||||
Loans to and accounts receivables from the Canadian Entities | $ | — | $ | — | $ | 48.6 | $ | 48.6 | $ | 17.5 | ||||||||||
Liabilities: | ||||||||||||||||||||
Guarantees and contingent liabilities | $ | — | $ | — | $ | 37.2 | $ | 37.2 | $ | — |
(In Millions) | ||||||||||||||||||||
December 31, 2015 | ||||||||||||||||||||
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 Losses | |||||||||||||||
Assets: | ||||||||||||||||||||
Loans to and accounts receivables from the Canadian Entities | $ | — | $ | — | $ | 72.9 | $ | 72.9 | $ | 507.8 | ||||||||||
Liabilities: | ||||||||||||||||||||
Guarantees and contingent liabilities | $ | — | $ | — | $ | 132.4 | $ | 132.4 | $ | 203.1 |
|
(In Millions) | |||||||||||
Pre-tax Amount | Tax Benefit (Provision) | After-tax Amount | |||||||||
As of December 31, 2014: | |||||||||||
Postretirement benefit liability | $ | (425.3 | ) | $ | 134.2 | $ | (291.1 | ) | |||
Foreign currency translation adjustments | 64.4 | — | 64.4 | ||||||||
Unrealized net loss on derivative financial instruments | (25.9 | ) | 7.8 | (18.1 | ) | ||||||
Unrealized gain (loss) on securities | (1.3 | ) | 0.3 | (1.0 | ) | ||||||
$ | (388.1 | ) | $ | 142.3 | $ | (245.8 | ) | ||||
As of December 31, 2015: | |||||||||||
Postretirement benefit liability | $ | (364.8 | ) | $ | 123.4 | $ | (241.4 | ) | |||
Foreign currency translation adjustments | 220.7 | — | 220.7 | ||||||||
Unrealized net gain on derivative financial instruments | 2.2 | 0.4 | 2.6 | ||||||||
Unrealized gain on securities | 0.1 | — | 0.1 | ||||||||
$ | (141.8 | ) | $ | 123.8 | $ | (18.0 | ) | ||||
As of December 31, 2016: | |||||||||||
Postretirement benefit liability | $ | (384.0 | ) | $ | 123.4 | $ | (260.6 | ) | |||
Foreign currency translation adjustments | 239.3 | — | 239.3 | ||||||||
$ | (144.7 | ) | $ | 123.4 | $ | (21.3 | ) |
(In Millions) | |||||||||||||||||||
Postretirement Benefit Liability, 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 | (44.8 | ) | (0.1 | ) | 18.4 | (3.3 | ) | (29.8 | ) | ||||||||||
Net loss reclassified from accumulated other comprehensive income (loss) | 25.6 | — | 0.2 | 0.7 | 26.5 | ||||||||||||||
Balance December 31, 2016 | $ | (260.6 | ) | $ | — | $ | 239.3 | $ | — | $ | (21.3 | ) |
(In Millions) | |||||||||||||||||||
Postretirement Benefit Liability, 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 | 9.1 | 5.4 | (26.4 | ) | 1.9 | (10.0 | ) | ||||||||||||
Net loss (gain) reclassified from accumulated other comprehensive income (loss) | 40.6 | (4.3 | ) | 182.7 | 18.8 | 237.8 | |||||||||||||
Balance December 31, 2015 | $ | (241.4 | ) | $ | 0.1 | $ | 220.7 | $ | 2.6 | $ | (18.0 | ) |
(In Millions) | |||||||||||||||||||
Postretirement Benefit Liability, 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, 2013 | $ | (204.9 | ) | $ | 6.2 | $ | 106.7 | $ | (20.9 | ) | $ | (112.9 | ) | ||||||
Other comprehensive income (loss) before reclassifications | (97.0 | ) | 1.3 | (42.3 | ) | (28.2 | ) | (166.2 | ) | ||||||||||
Net loss (gain) reclassified from accumulated other comprehensive income (loss) | 10.8 | (8.5 | ) | — | 31.0 | 33.3 | |||||||||||||
Balance December 31, 2014 | $ | (291.1 | ) | $ | (1.0 | ) | $ | 64.4 | $ | (18.1 | ) | $ | (245.8 | ) |
(In Millions) | ||||||||||||||
Details about Accumulated Other Comprehensive Income (Loss) Components | Amount of (Gain)/Loss Reclassified into Income | Affected Line Item in the Statement of Consolidated Operations | ||||||||||||
Year Ended December 31, 2016 | Year Ended December 31, 2015 | Year Ended December 31, 2014 | ||||||||||||
Amortization of Pension and Postretirement Benefit Liability: | ||||||||||||||
Prior service costs1 | $ | (1.5 | ) | $ | (1.4 | ) | $ | (1.1 | ) | |||||
Net actuarial loss1 | 27.1 | 27.4 | 18.5 | |||||||||||
Curtailments/Settlements1 | — | 0.2 | 1.4 | |||||||||||
Effect of deconsolidation2 | — | 15.1 | — | Loss from Discontinued Operations, net of tax | ||||||||||
25.6 | 41.3 | 18.8 | Total before taxes | |||||||||||
— | (0.7 | ) | (5.8 | ) | Income tax benefit (expense) | |||||||||
$ | 25.6 | $ | 40.6 | $ | 13.0 | Net of taxes | ||||||||
Unrealized loss on marketable securities: | ||||||||||||||
Sale of marketable securities | $ | — | $ | (2.6 | ) | $ | (11.4 | ) | Other non-operating income (expense) | |||||
Impairment | — | (2.0 | ) | (0.5 | ) | Other non-operating income (expense) | ||||||||
— | (4.6 | ) | (11.9 | ) | Total before taxes | |||||||||
— | 0.3 | 3.4 | Income tax benefit (expense) | |||||||||||
$ | — | $ | (4.3 | ) | $ | (8.5 | ) | Net of taxes | ||||||
Unrealized gain on foreign currency translation: | ||||||||||||||
Dissolution of entity | $ | 0.2 | $ | — | $ | — | Other non-operating income (expense) | |||||||
Effect of deconsolidation3 | — | 182.7 | — | Loss from Discontinued Operations, net of tax | ||||||||||
$ | 0.2 | $ | 182.7 | $ | — | Net of taxes | ||||||||
Unrealized gain on derivative financial instruments: | ||||||||||||||
Treasury lock | $ | 1.2 | $ | — | $ | — | Gain on extinguishment/restructuring of debt | |||||||
Australian dollar foreign exchange contracts | — | 26.9 | 18.9 | Product revenues | ||||||||||
Canadian dollar foreign exchange contracts | — | — | 26.7 | Cost of goods sold and operating expenses | ||||||||||
1.2 | 26.9 | 45.6 | Total before taxes | |||||||||||
(0.5 | ) | (8.1 | ) | (14.6 | ) | Income tax benefit (expense) | ||||||||
$ | 0.7 | $ | 18.8 | $ | 31.0 | Net of taxes | ||||||||
Total Reclassifications for the Period | $ | 26.5 | $ | 237.8 | $ | 35.5 | ||||||||
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 postretirement benefit liabilities that were deconsolidated. See NOTE 14 - DISCONTINUED OPERATIONS for further information. | ||||||||||||||
3 Represents Canadian accumulated currency translation adjustments that were deconsolidated. See NOTE 14 - DISCONTINUED OPERATIONS for further information. |
|
(In Millions) | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Capital additions1 | $ | 68.5 | $ | 96.7 | $ | 235.5 | |||||
Cash paid for capital expenditures | 69.1 | 80.8 | 284.1 | ||||||||
Difference | $ | (0.6 | ) | $ | 15.9 | $ | (48.6 | ) | |||
Non-cash accruals | $ | (0.6 | ) | $ | 14.4 | $ | (58.5 | ) | |||
Capital leases | — | 1.5 | 9.9 | ||||||||
Total | $ | (0.6 | ) | $ | 15.9 | $ | (48.6 | ) | |||
1 Includes capital additions of $68.5 million related to continuing operations for the year ended December 31, 2016. Includes capital additions of $72.2 million and $24.5 million related to continuing operations and discontinued operations, respectively, for the year ended December 31, 2015. Includes capital additions of $65.5 million and $170.0 million related to continuing operations and discontinued operations, respectively, for the year ended December 31, 2014. |
(In Millions) | |||||||||||
2016 | 2015 | 2014 | |||||||||
Taxes paid on income | $ | 6.0 | $ | 5.0 | $ | 47.3 | |||||
Income tax refunds1 | 5.4 | 211.4 | 54.7 | ||||||||
Interest paid on debt obligations2 | 184.0 | 185.6 | 176.5 | ||||||||
1 Includes income tax refunds that relate to the deconsolidated Canadian Entities for the year ended December 31, 2014 of $47.8 million. | |||||||||||
2 Includes interest paid on the corporate guarantees of the equipment loans that relate to discontinued operations for the years ended December 31, 2016, 2015 and 2014 of $1.4 million, $4.8 million and $6.1 million, respectively. |
|
Mine | Cliffs Natural Resources | ArcelorMittal | U.S. Steel | ||||||
Empire | 79.0 | % | 21.0 | % | — | ||||
Tilden | 85.0 | % | — | 15.0 | % | ||||
Hibbing | 23.0 | % | 62.3 | % | 14.7 | % |
(In Millions) | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Product revenues from related parties | $ | 830.1 | $ | 671.1 | $ | 1,011.4 | |||||
Total product revenues | 1,913.5 | 1,832.4 | 3,095.2 | ||||||||
Related party product revenue as a percent of total product revenue | 43.4 | % | 36.6 | % | 32.7 | % |
|
(In Millions, Except Per Share Amounts) | ||||||||||||
Year Ended December 31, | ||||||||||||
2016 | 2015 | 2014 | ||||||||||
Income from Continuing Operations | $ | 219.2 | $ | 143.7 | $ | 56.4 | ||||||
Income from Continuing Operations Attributable to Noncontrolling Interest | (25.2 | ) | (8.6 | ) | (25.9 | ) | ||||||
Net Income from Continuing Operations attributable to Cliffs shareholders | $ | 194.0 | $ | 135.1 | $ | 30.5 | ||||||
Loss from Discontinued Operations, net of tax | (19.9 | ) | (884.4 | ) | (7,254.7 | ) | ||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS SHAREHOLDERS | $ | 174.1 | $ | (749.3 | ) | $ | (7,224.2 | ) | ||||
PREFERRED STOCK DIVIDENDS | — | (38.4 | ) | (51.2 | ) | |||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS COMMON SHAREHOLDERS | $ | 174.1 | $ | (787.7 | ) | $ | (7,275.4 | ) | ||||
Weighted Average Number of Shares: | ||||||||||||
Basic | 197.7 | 153.2 | 153.1 | |||||||||
Employee Stock Plans | 2.4 | 0.4 | — | |||||||||
Diluted | 200.1 | 153.6 | 153.1 | |||||||||
Earnings (loss) per Common Share Attributable to Cliffs Common Shareholders - Basic: | ||||||||||||
Continuing operations | $ | 0.98 | $ | 0.63 | $ | (0.14 | ) | |||||
Discontinued operations | (0.10 | ) | (5.77 | ) | (47.38 | ) | ||||||
$ | 0.88 | $ | (5.14 | ) | $ | (47.52 | ) | |||||
Earnings (loss) per Common Share Attributable to Cliffs Common Shareholders - Diluted: | ||||||||||||
Continuing operations | $ | 0.97 | $ | 0.63 | $ | (0.14 | ) | |||||
Discontinued operations | (0.10 | ) | (5.76 | ) | (47.38 | ) | ||||||
$ | 0.87 | $ | (5.13 | ) | $ | (47.52 | ) |
|
(In Millions, Except Per Share Amounts) | |||||||||||||||||||
2016 | |||||||||||||||||||
Quarters | |||||||||||||||||||
First | Second | Third | Fourth | Year | |||||||||||||||
Revenues from product sales and services | $ | 305.5 | $ | 496.2 | $ | 553.3 | $ | 754.0 | $ | 2,109.0 | |||||||||
Sales margin | 30.9 | 91.5 | 85.4 | 181.5 | 389.3 | ||||||||||||||
Income (Loss) from Continuing Operations | $ | 114.3 | $ | 29.9 | $ | (25.1 | ) | $ | 100.1 | $ | 219.2 | ||||||||
Loss (Income) from Continuing Operations attributable to Noncontrolling Interest | (8.8 | ) | (16.7 | ) | 2.0 | (1.7 | ) | (25.2 | ) | ||||||||||
Net Income (Loss) from Continuing Operations attributable to Cliffs shareholders | 105.5 | 13.2 | (23.1 | ) | 98.4 | 194.0 | |||||||||||||
Income (Loss) from Discontinued Operations, net of tax | 2.5 | (0.4 | ) | (2.7 | ) | (19.3 | ) | (19.9 | ) | ||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS COMMON SHAREHOLDERS | $ | 108.0 | $ | 12.8 | $ | (25.8 | ) | $ | 79.1 | $ | 174.1 | ||||||||
Earnings (loss) per common share attributable to Cliffs common shareholders — Basic: | |||||||||||||||||||
Continuing Operations | $ | 0.61 | $ | 0.07 | $ | (0.11 | ) | $ | 0.43 | $ | 0.98 | ||||||||
Discontinued Operations | 0.01 | — | (0.01 | ) | (0.08 | ) | (0.10 | ) | |||||||||||
$ | 0.62 | $ | 0.07 | $ | (0.12 | ) | $ | 0.35 | $ | 0.88 | |||||||||
Earnings (loss) per common share attributable to Cliffs common shareholders — Diluted: | |||||||||||||||||||
Continuing Operations | $ | 0.61 | $ | 0.07 | $ | (0.11 | ) | $ | 0.42 | $ | 0.97 | ||||||||
Discontinued Operations | 0.01 | — | (0.01 | ) | (0.08 | ) | (0.10 | ) | |||||||||||
$ | 0.62 | $ | 0.07 | $ | (0.12 | ) | $ | 0.34 | $ | 0.87 |
(In Millions, Except Per Share Amounts) | |||||||||||||||||||
2015 | |||||||||||||||||||
Quarters | |||||||||||||||||||
First | Second | Third | Fourth | Year | |||||||||||||||
Revenues from product sales and services | $ | 446.0 | $ | 498.1 | $ | 593.2 | $ | 476.0 | $ | 2,013.3 | |||||||||
Sales margin | 80.8 | 57.3 | 55.1 | 43.3 | 236.5 | ||||||||||||||
Income (Loss) from Continuing Operations | $ | 166.8 | $ | (38.2 | ) | $ | 49.9 | $ | (34.8 | ) | $ | 143.7 | |||||||
Loss (Income) from Continuing Operations attributable to Noncontrolling Interest | 1.9 | (5.0 | ) | 4.6 | (2.4 | ) | (8.6 | ) | |||||||||||
Net Income (Loss) from Continuing Operations attributable to Cliffs shareholders | $ | 168.7 | $ | (43.2 | ) | $ | 54.5 | $ | (37.2 | ) | $ | 135.1 | |||||||
Income (Loss) from Discontinued Operations, net of tax | (928.5 | ) | 103.4 | (43.9 | ) | (23.1 | ) | (884.4 | ) | ||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS SHAREHOLDERS | $ | (759.8 | ) | $ | 60.2 | $ | 10.6 | $ | (60.3 | ) | $ | (749.3 | ) | ||||||
PREFERRED STOCK DIVIDENDS | (12.8 | ) | — | (25.6 | ) | — | (38.4 | ) | |||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS COMMON SHAREHOLDERS | (772.6 | ) | 60.2 | (15.0 | ) | (60.3 | ) | (787.7 | ) | ||||||||||
Earnings (loss) per common share attributable to Cliffs common shareholders — Basic: | |||||||||||||||||||
Continuing Operations | $ | 1.02 | $ | (0.28 | ) | $ | 0.19 | $ | (0.24 | ) | $ | 0.63 | |||||||
Discontinued Operations | (6.06 | ) | 0.67 | (0.29 | ) | (0.15 | ) | (5.77 | ) | ||||||||||
$ | (5.04 | ) | $ | 0.39 | $ | (0.10 | ) | $ | (0.39 | ) | $ | (5.14 | ) | ||||||
Earnings (loss) per common share attributable to Cliffs common shareholders — Diluted: | |||||||||||||||||||
Continuing Operations | $ | 0.94 | $ | (0.28 | ) | $ | 0.19 | $ | (0.24 | ) | $ | 0.63 | |||||||
Discontinued Operations | (5.20 | ) | 0.67 | (0.29 | ) | (0.15 | ) | (5.76 | ) | ||||||||||
$ | (4.26 | ) | $ | 0.39 | $ | (0.10 | ) | $ | (0.39 | ) | $ | (5.13 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|