| Schedule of Long-Term Debt |
The following represents a summary of our long-term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions) |
| Debt Instrument |
|
Issuer1
|
|
Annual Effective
Interest Rate |
|
March 31,
2023 |
|
December 31,
2022 |
| Senior Secured Notes: |
|
|
|
|
|
|
|
|
6.750% 2026 Senior Secured Notes |
|
Cliffs |
|
6.99% |
|
$ |
829Ìý
|
|
|
$ |
829Ìý |
|
| Senior Unsecured Notes: |
|
|
|
|
|
|
|
|
7.000% 2027 Senior Notes |
|
Cliffs |
|
9.24% |
|
73Ìý
|
|
|
73Ìý |
|
7.000% 2027 AK Senior Notes |
|
AK Steel |
|
9.24% |
|
56Ìý
|
|
|
56Ìý |
|
5.875% 2027 Senior Notes |
|
Cliffs |
|
6.49% |
|
556Ìý
|
|
|
556Ìý |
|
4.625% 2029 Senior Notes |
|
Cliffs |
|
4.63% |
|
368Ìý
|
|
|
368Ìý |
|
4.875% 2031 Senior Notes |
|
Cliffs |
|
4.88% |
|
325Ìý
|
|
|
325Ìý |
|
6.250% 2040 Senior Notes |
|
Cliffs |
|
6.34% |
|
235Ìý
|
|
|
235Ìý |
|
| ABL Facility |
|
Cliffs2
|
|
Variable3
|
|
2,171Ìý
|
|
|
1,864Ìý |
|
| Total principal amount |
|
|
|
|
|
4,613Ìý
|
|
|
4,306Ìý |
|
| Unamortized discounts and issuance costs |
|
|
|
|
|
(54) |
|
|
(57) |
|
| Total long-term debt |
|
|
|
|
|
$ |
4,559Ìý
|
|
|
$ |
4,249Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Unless otherwise noted, references in this column and throughout this NOTE 7 - DEBT AND CREDIT FACILITIES to "Cliffs" are to ÐÇ¿Õ´«Ã½ Inc., and references to "AK Steel" are to AK Steel Corporation (n/k/a ÐÇ¿Õ´«Ã½ Steel Corporation).
|
2 Refers to ÐÇ¿Õ´«Ã½ Inc. as borrower under our ABL Facility.
|
3 Our ABL Facility annual effective interest rate was 6.40% and 5.60%, respectively, as of MarchÌý31, 2023 and DecemberÌý31, 2022.
|
Subsequent to the quarter ended March 31, 2023, we issued $750Ìýmillion aggregate principal amount of 6.750% 2030 Senior Notes. We used the net proceeds from the offering to repay a portion of the borrowings under our ABL Facility. Refer to NOTE 18 - SUBSEQUENT EVENTS for further information.
ABL FACILITY
As of MarchÌý31, 2023, we were in compliance with the ABL Facility liquidity requirements and, therefore, the springing financial covenant requiring a minimum fixed charge coverage ratio of 1.0 to 1.0 was not applicable.
The following represents a summary of our borrowing capacity under the ABL Facility:
|
|
|
|
|
|
|
|
|
| (In millions) |
|
March 31,
2023 |
Available borrowing base on ABL Facility1
|
|
$ |
4,500Ìý
|
|
| Borrowings |
|
(2,171) |
|
Letter of credit obligations2
|
|
(147) |
|
| Borrowing capacity available |
|
$ |
2,182Ìý
|
|
|
|
|
1 As of MarchÌý31, 2023, the ABL Facility has a maximum available borrowing base of $4.5 billion. The borrowing base is determined by applying customary advance rates to eligible accounts receivable, inventory and certain mobile equipment.
|
2 We issued standby letters of credit with certain financial institutions in order to support business obligations, including, but not limited to, workers' compensation, employee severance, insurance, operating agreements and environmental obligations.
|
|
| Schedule of Maturities of Long-term Debt |
The following represents a summary of our maturities of debt instruments based on the principal amounts outstanding at MarchÌý31, 2023 (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2023 |
|
2024 |
|
2025 |
|
2026 |
|
2027 |
|
Thereafter |
|
Total |
| $ |
—Ìý |
|
|
$ |
—Ìý |
|
|
$ |
2,171Ìý |
|
|
$ |
829Ìý |
|
|
$ |
685Ìý |
|
|
$ |
928Ìý |
|
|
$ |
4,613Ìý |
|
|