星空传媒 Inc. Quarterly report pursuant to Section 13 or 15(d)

Quarterly report pursuant to Section 13 or 15(d)

ACQUISITION OF AK STEEL (Tables)

ACQUISITION OF AK STEEL (Tables)

3 Months Ended

Mar. 31, 2020

Business Combinations [Abstract]

听

Schedule of Business Acquisitions by Acquisition, by Acquisition [Table Text Block]

The fair value of the total purchase consideration was determined as follows:



听	(In Millions, Except Per Share Amounts)
Fair value of Cliffs common shares issued for AK Steel outstanding common stock	$	617.6
Fair value of replacement equity awards	4.3
Fair value of AK Steel debt	913.6
Total transaction consideration	$	1,535.5

The fair value of AK Steel's debt included in the consideration is calculated as follows:



听	(In Millions)
Credit Facility	$	590.0
7.50% Senior Secured Notes due July 2023	323.6
Fair value of debt included in consideration	$	913.6

Schedule of Business Acquisitions by Acquisition, Equity Interest Issued or Issuable [Table Text Block]

The fair value of Cliffs common shares issued for outstanding shares of AK Steel common stock and with respect to Cliffs common shares underlying converted AK Steel equity awards that vested upon completion of the Merger is calculated as follows:



听	(In Millions, Except Per Share Amounts)
Number of shares of AK Steel common stock issued and outstanding	316.9
Exchange ratio	0.400
Shares of Cliffs common shares issued to AK Steel stockholders	126.8
Price per share of Cliffs common shares	$	4.87
Fair value of Cliffs common shares issued for AK Steel outstanding common stock	$	617.6

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

The preliminary purchase price allocation to assets acquired and liabilities assumed in the Merger was:



听	(In Millions)
Cash and cash equivalents	$	37.7
Accounts receivable	666.0
Inventories	1,562.8
Other current assets	67.5
Property, plant and equipment	2,184.4
Intangible assets	163.0
Right-of-use asset, operating lease	225.9
Other non-current assets	85.9
Accounts payable	(636.3		)
Accrued liabilities	(222.5		)
Other current liabilities	(181.8		)
Long-term debt	(1,179.4		)
Deferred income taxes	(19.7		)
Operating lease liability, non-current	(188.1		)
Intangible liability	(140.0		)
Pension and OPEB liabilities	(873.0		)
Asset retirement obligations	(13.9		)
Other non-current liabilities	(144.2		)
Net identifiable assets acquired	$	1,394.3
Goodwill	141.2
Total net assets acquired	$	1,535.5

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]

The preliminary purchase price allocated to identifiable intangible assets and liabilities acquired was:



听	(In Millions)			听	Weighted Average Life (In Years)
Intangible assets:	听			听	听
Customer relationships	$	91.0		听	18
Developed technology	61.0			听	17
Trade names and trademarks	11.0			听	10
Total identifiable intangible assets	$	163.0		听	17
Intangible liability:	听			听	听
Above-market supply contract	$	(140.0	)	听	13

Business Acquisition, Pro Forma Information [Table Text Block]

The following table provides unaudited pro forma financial information, prepared in accordance with Topic 805, for the three months ended March听31, 2020 and 2019, as if AK Steel had been acquired as of January 1, 2019:



听	(In Millions)
听	Three Months Ended March 31,
听	2020			听	2019
Revenues	$	1,526.4		听	$	1,787.3
Net loss attributable to Cliffs shareholders	$	(17.4	)	听	$	(79.7	)