ÐÇ¿Õ´«Ã½ Reports Second-Quarter 2023 Results

CLEVELAND--(BUSINESS WIRE)-- ÐÇ¿Õ´«Ã½ Inc. (NYSE: CLF) today reported second-quarter results for the period ended June 30, 2023.

Selected financial results for the second quarter of 2023 include:

  • Revenues of $6.0 billion
  • Steel shipments of 4.2 million net tons
  • Net income of $356 million
  • Adjusted EBITDA1 of $775 million
  • Cash flow from operations of $887 million
  • Free cash flow2 of $756 million
  • Net debt3 down to $3.9 billion
  • Total liquidity of $3.8 billion, highest in Company history

Second-quarter 2023 revenues were $6.0 billion, compared to $5.3 billion in the first quarter of 2023.

For the second quarter of 2023, the Company recorded net income of $356 million, or $0.67 per diluted share attributable to Cliffs shareholders. This included charges totaling $11 million, or $0.02 per diluted share, related to acquisition costs, asset disposals, severance, and accelerated depreciation of certain assets. In the first quarter of 2023, the Company recorded a GAAP net loss of $42 million, corresponding to a GAAP net loss of $0.11 per diluted share.Ìý

Second-quarter 2023 Adjusted EBITDA1 was $775 million, compared to $243 million in the first quarter of 2023.

Cliffs’ Chairman, President, and CEO Lourenco Goncalves said: “Our total steel shipments of more than 4.2 million net tons in the second quarter were a direct result of another record in automotive shipments. This shift to a higher automotive mix led to even higher realized prices than we were expecting, ultimately driving our industry leading quarter-over-quarter EBITDA expansion. Also, with the substantial free cash flow generated in Q2, we were able to reduce our debt by over $550 million during the quarter, while still returning nearly $100 million to shareholders via share buybacks. Differently from several of our competitors, our capex needs -- both now and in the next few years -- are well-known and low.â€

Mr. Goncalves concluded: “Looking forward, we are on pace for our best shipment year since becoming a steel company. Service center inventories are significantly lower than historical levels, creating support for a healthy second half of the year. And finally, while the performance of our automotive clients continues to improve, the sector has not returned to pre-COVID levels yet, indicating that ÐÇ¿Õ´«Ã½ still has plenty of value to be unlocked in the near future.â€

Steelmaking Segment Results

Ìý

Ìý

Three Months Ended
June 30,

Ìý

Six Months Ended
June 30,

Ìý

Three Months
Ended

Ìý

2023

Ìý

2022

Ìý

2023

Ìý

2022

Ìý

Mar. 31, 2023

External Sales Volumes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Steel Products (net tons)

Ìý

4,202

Ìý

Ìý

Ìý

3,641

Ìý

Ìý

Ìý

8,287

Ìý

Ìý

Ìý

7,278

Ìý

Ìý

Ìý

4,085

Ìý

Selling Price - Per Net Ton

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average net selling price per net ton of steel products

$

1,255

Ìý

Ìý

$

1,487

Ìý

Ìý

$

1,193

Ìý

Ìý

$

1,466

Ìý

Ìý

$

1,128

Ìý

Operating Results - In Millions

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues

$

5,808

Ìý

Ìý

$

6,176

Ìý

Ìý

$

10,934

Ìý

Ìý

$

11,970

Ìý

Ìý

$

5,126

Ìý

Cost of goods sold

Ìý

(5,179

)

Ìý

Ìý

(5,209

)

Ìý

Ìý

(10,211

)

Ìý

Ìý

(9,781

)

Ìý

Ìý

(5,032

)

Gross margin

$

629

Ìý

Ìý

$

967

Ìý

Ìý

$

723

Ìý

Ìý

$

2,189

Ìý

Ìý

$

94

Ìý

Second-quarter 2023 steel product sales volumes of 4.2 million net tons consisted of 35% hot-rolled, 30% coated, 15% cold-rolled, 6% plate, 4% stainless and electrical, and 10% other, including slabs and rail.

Steelmaking revenues of $5.8 billion included $2.0 billion, or 34%, of direct sales to the automotive market; $1.6 billion, or 27%, of sales to the infrastructure and manufacturing market; $1.4 billion, or 25%, of sales to the distributors and converters market; and $796 million, or 14%, of sales to steel producers.

Liquidity and Cash Flow

Cliffs recorded free cash flow2 of $756 million during the second quarter of 2023, the majority of which was used toward debt repayment on the Company's ABL facility.

As of June 30, 2023, the Company had total liquidity of $3.8 billion. During the second quarter of 2023, the Company reduced outstanding borrowings on its ABL Facility by $1.3 billion.

Cliffs reduced its net debt3 to $3.9 billion, from $4.5 billion in the first quarter of 2023. Cliffs also repurchased 6.5 million shares at an average price of $14.43 per share during the second quarter of 2023.

Outlook

The Company's previously laid out cost reduction objectives remain on target, and Cliffs currently expects another $40 per net ton reduction in steel unit costs from the second quarter to the third quarter of 2023, with an additional $10 per ton reduction from the third to the fourth quarter of 2023.

Conference Call Information

ÐÇ¿Õ´«Ã½ Inc. will host a conference call on July 25, 2023, at 8:30 a.m. ET. The call will be broadcast live and archived on Cliffs' website: .

About ÐÇ¿Õ´«Ã½ Inc.

ÐÇ¿Õ´«Ã½ is the largest flat-rolled steel producer in North America. Founded in 1847 as a mine operator, Cliffs also is the largest manufacturer of iron ore pellets in North America. The Company is vertically integrated from mined raw materials, direct reduced iron, and ferrous scrap to primary steelmaking and downstream finishing, stamping, tooling, and tubing. ÐÇ¿Õ´«Ã½ is the largest supplier of steel to the automotive industry in North America and serves a diverse range of other markets due to its comprehensive offering of flat-rolled steel products. Headquartered in Cleveland, Ohio, ÐÇ¿Õ´«Ã½ employs approximately 27,000 people across its operations in the United States and Canada.

Forward-Looking Statements

This release contains statements that constitute "forward-looking statements" within the meaning of the federal securities laws. All statements other than historical facts, including, without limitation, statements regarding our current expectations, estimates and projections about our industry or our businesses, are forward-looking statements. We caution investors that any forward-looking statements are subject to risks and uncertainties that may cause actual results and future trends to differ materially from those matters expressed in or implied by such forward-looking statements. Investors are cautioned not to place undue reliance on forward-looking statements. Among the risks and uncertainties that could cause actual results to differ from those described in forward-looking statements are the following: continued volatility of steel, iron ore and scrap metal market prices, which directly and indirectly impact the prices of the products that we sell to our customers; uncertainties associated with the highly competitive and cyclical steel industry and our reliance on the demand for steel from the automotive industry, which has been experiencing supply chain disruptions, such as the semiconductor shortage, and higher consumer interest rates, which could result in lower steel volumes being demanded; potential weaknesses and uncertainties in global economic conditions, excess global steelmaking capacity, oversupply of iron ore, prevalence of steel imports and reduced market demand, including as a result of inflationary pressures, infectious disease outbreaks, conflicts or otherwise; severe financial hardship, bankruptcy, temporary or permanent shutdowns or operational challenges of one or more of our major customers, including customers in the automotive market, key suppliers or contractors, which, among other adverse effects, could disrupt our operations or lead to reduced demand for our products, increased difficulty collecting receivables, and customers and/or suppliers asserting force majeure or other reasons for not performing their contractual obligations to us; disruptions to our operations relating to an infectious disease outbreak, including workforce challenges and the risk that novel variants will prove resistant to existing vaccines or that new or continuing lockdowns in China will impact our ability to source certain critical supplies in a timely and predictable manner; risks related to U.S. government actions with respect to Section 232 of the Trade Expansion Act of 1962 (as amended by the Trade Act of 1974), the United States-Mexico-Canada Agreement and/or other trade agreements, tariffs, treaties or policies, as well as the uncertainty of obtaining and maintaining effective antidumping and countervailing duty orders to counteract the harmful effects of unfairly traded imports; impacts of existing and increasing governmental regulation, including potential environmental regulations relating to climate change and carbon emissions, and related costs and liabilities, including failure to receive or maintain required operating and environmental permits, approvals, modifications or other authorizations of, or from, any governmental or regulatory authority and costs related to implementing improvements to ensure compliance with regulatory changes, including potential financial assurance requirements, and reclamation and remediation obligations; potential impacts to the environment or exposure to hazardous substances resulting from our operations; our ability to maintain adequate liquidity, our level of indebtedness and the availability of capital could limit our financial flexibility and cash flow necessary to fund working capital, planned capital expenditures, acquisitions, and other general corporate purposes or ongoing needs of our business; our ability to reduce our indebtedness or return capital to shareholders within the currently expected timeframes or at all; adverse changes in credit ratings, interest rates, foreign currency rates and tax laws, including adverse impacts as a result of the Inflation Reduction Act of 2022; the outcome of, and costs incurred in connection with, lawsuits, claims, arbitrations or governmental proceedings relating to commercial and business disputes, antitrust claims, environmental matters, government investigations, occupational or personal injury claims, property damage, labor and employment matters, or suits involving legacy operations and other matters; uncertain availability or cost, due to inflation or otherwise, of critical manufacturing equipment and spare parts; supply chain disruptions or changes in the cost, quality or availability of energy sources, including electricity, natural gas and diesel fuel, or critical raw materials and supplies, including iron ore, industrial gases, graphite electrodes, scrap metal, chrome, zinc, coke and metallurgical coal; problems or disruptions associated with transporting products to our customers, moving manufacturing inputs or products internally among our facilities, or suppliers transporting raw materials to us; the risk that the cost or time to implement a strategic or sustaining capital project may prove to be greater than originally anticipated; uncertainties associated with natural or human-caused disasters, adverse weather conditions, unanticipated geological conditions, critical equipment failures, infectious disease outbreaks, tailings dam failures and other unexpected events; cybersecurity incidents relating to, disruptions in, or failures of, information technology systems that are managed by us or third parties that host or have access to our data or systems, including the loss, theft or corruption of sensitive or essential business or personal information and the inability to access or control systems; liabilities and costs arising in connection with any business decisions to temporarily or indefinitely idle or permanently close an operating facility or mine, which could adversely impact the carrying value of associated assets and give rise to impairment charges or closure and reclamation obligations, as well as uncertainties associated with restarting any previously idled operating facility or mine; our level of self-insurance and our ability to obtain sufficient third-party insurance to adequately cover potential adverse events and business risks; uncertainties associated with our ability to meet customers' and suppliers' decarbonization goals and reduce our greenhouse gas emissions in alignment with our own announced targets; challenges to maintaining our social license to operate with our stakeholders, including the impacts of our operations on local communities, reputational impacts of operating in a carbon-intensive industry that produces greenhouse gas emissions, and our ability to foster a consistent operational and safety track record; our actual economic mineral reserves or reductions in current mineral reserve estimates, and any title defect or loss of any lease, license, easement or other possessory interest for any mining property; our ability to maintain satisfactory labor relations with unions and employees; unanticipated or higher costs associated with pension and other post-employment benefit obligations resulting from changes in the value of plan assets or contribution increases required for unfunded obligations; uncertain availability or cost of skilled workers to fill critical operational positions and potential labor shortages caused by experienced employee attrition or otherwise, as well as our ability to attract, hire, develop and retain key personnel; the amount and timing of any repurchases of our common shares; and potential significant deficiencies or material weaknesses in our internal control over financial reporting.

For additional factors affecting the business of Cliffs, refer to Part I – Item 1A. Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 2022, and other filings with the U.S. Securities and Exchange Commission.

CLEVELAND-CLIFFS INC. AND SUBSIDIARIES

STATEMENTS OF UNAUDITED CONDENSED CONSOLIDATED OPERATIONS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended
June 30,

Ìý

Six Months Ended
June 30,

Ìý

Three Months
Ended

(In millions, except per share amounts)

2023

Ìý

2022

Ìý

2023

Ìý

2022

Ìý

Mar. 31, 2023

Revenues

$

5,984

Ìý

Ìý

$

6,337

Ìý

Ìý

$

11,279

Ìý

Ìý

$

12,292

Ìý

Ìý

$

5,295

Ìý

Operating costs:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of goods sold

Ìý

(5,340

)

Ìý

Ìý

(5,356

)

Ìý

Ìý

(10,536

)

Ìý

Ìý

(10,062

)

Ìý

Ìý

(5,196

)

Selling, general and administrative expenses

Ìý

(149

)

Ìý

Ìý

(107

)

Ìý

Ìý

(276

)

Ìý

Ìý

(229

)

Ìý

Ìý

(127

)

Miscellaneous – net

Ìý

(12

)

Ìý

Ìý

(34

)

Ìý

Ìý

(15

)

Ìý

Ìý

(67

)

Ìý

Ìý

(3

)

Total operating costs

Ìý

(5,501

)

Ìý

Ìý

(5,497

)

Ìý

Ìý

(10,827

)

Ìý

Ìý

(10,358

)

Ìý

Ìý

(5,326

)

Operating income (loss)

Ìý

483

Ìý

Ìý

Ìý

840

Ìý

Ìý

Ìý

452

Ìý

Ìý

Ìý

1,934

Ìý

Ìý

Ìý

(31

)

Other income (expense):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense, net

Ìý

(79

)

Ìý

Ìý

(64

)

Ìý

Ìý

(156

)

Ìý

Ìý

(141

)

Ìý

Ìý

(77

)

Loss on extinguishment of debt

Ìý

—

Ìý

Ìý

Ìý

(66

)

Ìý

Ìý

—

Ìý

Ìý

Ìý

(80

)

Ìý

Ìý

—

Ìý

Net periodic benefit credits other than service cost component

Ìý

50

Ìý

Ìý

Ìý

50

Ìý

Ìý

Ìý

100

Ìý

Ìý

Ìý

99

Ìý

Ìý

Ìý

50

Ìý

Other non-operating income (expense)

Ìý

4

Ìý

Ìý

Ìý

(3

)

Ìý

Ìý

6

Ìý

Ìý

Ìý

(5

)

Ìý

Ìý

2

Ìý

Total other expense

Ìý

(25

)

Ìý

Ìý

(83

)

Ìý

Ìý

(50

)

Ìý

Ìý

(127

)

Ìý

Ìý

(25

)

Income (loss) from continuing operations before income taxes

Ìý

458

Ìý

Ìý

Ìý

757

Ìý

Ìý

Ìý

402

Ìý

Ìý

Ìý

1,807

Ìý

Ìý

Ìý

(56

)

Income tax benefit (expense)

Ìý

(102

)

Ìý

Ìý

(157

)

Ìý

Ìý

(89

)

Ìý

Ìý

(394

)

Ìý

Ìý

13

Ìý

Income (loss) from continuing operations

Ìý

356

Ìý

Ìý

Ìý

600

Ìý

Ìý

Ìý

313

Ìý

Ìý

Ìý

1,413

Ìý

Ìý

Ìý

(43

)

Income from discontinued operations, net of tax

Ìý

—

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

1

Ìý

Net income (loss)

Ìý

356

Ìý

Ìý

Ìý

601

Ìý

Ìý

Ìý

314

Ìý

Ìý

Ìý

1,415

Ìý

Ìý

Ìý

(42

)

Income attributable to noncontrolling interest

Ìý

(9

)

Ìý

Ìý

(5

)

Ìý

Ìý

(24

)

Ìý

Ìý

(18

)

Ìý

Ìý

(15

)

Net income (loss) attributable to Cliffs shareholders

$

347

Ìý

Ìý

$

596

Ìý

Ìý

$

290

Ìý

Ìý

$

1,397

Ìý

Ìý

$

(57

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings (loss) per common share attributable to Cliffs shareholders - basic

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Continuing operations

$

0.68

Ìý

Ìý

$

1.14

Ìý

Ìý

$

0.56

Ìý

Ìý

$

2.67

Ìý

Ìý

$

(0.11

)

Discontinued operations

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

$

0.68

Ìý

Ìý

$

1.14

Ìý

Ìý

$

0.56

Ìý

Ìý

$

2.67

Ìý

Ìý

$

(0.11

)

Earnings (loss) per common share attributable to Cliffs shareholders - diluted

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Continuing operations

$

0.67

Ìý

Ìý

$

1.13

Ìý

Ìý

$

0.56

Ìý

Ìý

$

2.64

Ìý

Ìý

$

(0.11

)

Discontinued operations

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

$

0.67

Ìý

Ìý

$

1.13

Ìý

Ìý

$

0.56

Ìý

Ìý

$

2.64

Ìý

Ìý

$

(0.11

)

CLEVELAND-CLIFFS INC. AND SUBSIDIARIES

STATEMENTS OF UNAUDITED CONDENSED CONSOLIDATED FINANCIAL POSITION

Ìý

Ìý

Ìý

Ìý

(In millions)

June 30,
2023

Ìý

December 31,
2022

ASSETS

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Cash and cash equivalents

$

34

Ìý

$

26

Accounts receivable, net

Ìý

2,290

Ìý

Ìý

Ìý

1,960

Ìý

Inventories

Ìý

4,727

Ìý

Ìý

Ìý

5,130

Ìý

Other current assets

Ìý

114

Ìý

Ìý

Ìý

306

Ìý

Total current assets

Ìý

7,165

Ìý

Ìý

Ìý

7,422

Ìý

Non-current assets:

Ìý

Ìý

Ìý

Property, plant and equipment, net

Ìý

8,878

Ìý

Ìý

Ìý

9,070

Ìý

Goodwill

Ìý

1,130

Ìý

Ìý

Ìý

1,130

Ìý

Pension and OPEB, asset

Ìý

379

Ìý

Ìý

Ìý

356

Ìý

Other non-current assets

Ìý

751

Ìý

Ìý

Ìý

777

Ìý

TOTAL ASSETS

$

18,303

Ìý

Ìý

$

18,755

Ìý

LIABILITIES

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Accounts payable

$

2,116

Ìý

Ìý

$

2,186

Ìý

Accrued employment costs

Ìý

455

Ìý

Ìý

Ìý

429

Ìý

Accrued expenses

Ìý

261

Ìý

Ìý

Ìý

383

Ìý

Other current liabilities

Ìý

576

Ìý

Ìý

Ìý

551

Ìý

Total current liabilities

Ìý

3,408

Ìý

Ìý

Ìý

3,549

Ìý

Non-current liabilities:

Ìý

Ìý

Ìý

Long-term debt

Ìý

3,963

Ìý

Ìý

Ìý

4,249

Ìý

Pension liability, non-current

Ìý

461

Ìý

Ìý

Ìý

473

Ìý

OPEB liability, non-current

Ìý

575

Ìý

Ìý

Ìý

585

Ìý

Deferred income taxes

Ìý

545

Ìý

Ìý

Ìý

590

Ìý

Other non-current liabilities

Ìý

1,307

Ìý

Ìý

Ìý

1,267

Ìý

TOTAL LIABILITIES

Ìý

10,259

Ìý

Ìý

Ìý

10,713

Ìý

TOTAL EQUITY

Ìý

8,044

Ìý

Ìý

Ìý

8,042

Ìý

TOTAL LIABILITIES AND EQUITY

$

18,303

Ìý

Ìý

$

18,755

Ìý

CLEVELAND-CLIFFS INC. AND SUBSIDIARIES

STATEMENTS OF UNAUDITED CONDENSED CONSOLIDATED CASH FLOWS

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended
June 30,

Ìý

Six Months Ended
June 30,

(In millions)

2023

Ìý

2022

Ìý

2023

Ìý

2022

OPERATING ACTIVITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

$

356

Ìý

Ìý

$

601

Ìý

Ìý

$

314

Ìý

Ìý

$

1,415

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation, depletion and amortization

Ìý

247

Ìý

Ìý

Ìý

250

Ìý

Ìý

Ìý

489

Ìý

Ìý

Ìý

551

Ìý

Impairment of long-lived assets

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

29

Ìý

Deferred income taxes

Ìý

20

Ìý

Ìý

Ìý

94

Ìý

Ìý

Ìý

16

Ìý

Ìý

Ìý

151

Ìý

Pension and OPEB credits

Ìý

(39

)

Ìý

Ìý

(27

)

Ìý

Ìý

(79

)

Ìý

Ìý

(54

)

Loss on extinguishment of debt

Ìý

—

Ìý

Ìý

Ìý

66

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

80

Ìý

Other

Ìý

35

Ìý

Ìý

Ìý

30

Ìý

Ìý

Ìý

74

Ìý

Ìý

Ìý

55

Ìý

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable, net

Ìý

(76

)

Ìý

Ìý

96

Ìý

Ìý

Ìý

(333

)

Ìý

Ìý

(416

)

Inventories

Ìý

196

Ìý

Ìý

Ìý

(222

)

Ìý

Ìý

403

Ìý

Ìý

Ìý

(594

)

Income taxes

Ìý

154

Ìý

Ìý

Ìý

(235

)

Ìý

Ìý

169

Ìý

Ìý

Ìý

(55

)

Pension and OPEB payments and contributions

Ìý

(28

)

Ìý

Ìý

(54

)

Ìý

Ìý

(58

)

Ìý

Ìý

(114

)

Payables, accrued employment and accrued expenses

Ìý

12

Ìý

Ìý

Ìý

261

Ìý

Ìý

Ìý

(78

)

Ìý

Ìý

370

Ìý

Other, net

Ìý

10

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

(69

)

Ìý

Ìý

(20

)

Net cash provided by operating activities

Ìý

887

Ìý

Ìý

Ìý

865

Ìý

Ìý

Ìý

848

Ìý

Ìý

Ìý

1,398

Ìý

INVESTING ACTIVITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchase of property, plant and equipment

Ìý

(131

)

Ìý

Ìý

(232

)

Ìý

Ìý

(319

)

Ìý

Ìý

(468

)

Other investing activities

Ìý

6

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

9

Ìý

Ìý

Ìý

1

Ìý

Net cash used by investing activities

Ìý

(125

)

Ìý

Ìý

(232

)

Ìý

Ìý

(310

)

Ìý

Ìý

(467

)

FINANCING ACTIVITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Repurchase of common shares

Ìý

(94

)

Ìý

Ìý

(157

)

Ìý

Ìý

(94

)

Ìý

Ìý

(176

)

Proceeds from issuance of debt

Ìý

750

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

750

Ìý

Ìý

Ìý

—

Ìý

Repayments of debt

Ìý

—

Ìý

Ìý

Ìý

(959

)

Ìý

Ìý

—

Ìý

Ìý

Ìý

(1,319

)

Borrowings under credit facilities

Ìý

1,033

Ìý

Ìý

Ìý

1,545

Ìý

Ìý

Ìý

2,679

Ìý

Ìý

Ìý

3,260

Ìý

Repayments under credit facilities

Ìý

(2,371

)

Ìý

Ìý

(1,015

)

Ìý

Ìý

(3,710

)

Ìý

Ìý

(2,624

)

Debt issuance costs

Ìý

(34

)

Ìý

Ìý

—

Ìý

Ìý

Ìý

(34

)

Ìý

Ìý

—

Ìý

Other financing activities

Ìý

(71

)

Ìý

Ìý

(35

)

Ìý

Ìý

(121

)

Ìý

Ìý

(73

)

Net cash used by financing activities

Ìý

(787

)

Ìý

Ìý

(621

)

Ìý

Ìý

(530

)

Ìý

Ìý

(932

)

Net increase (decrease) in cash and cash equivalents

Ìý

(25

)

Ìý

Ìý

12

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

(1

)

Cash and cash equivalents at beginning of period

Ìý

59

Ìý

Ìý

Ìý

35

Ìý

Ìý

Ìý

26

Ìý

Ìý

Ìý

48

Ìý

Cash and cash equivalents at end of period

$

34

Ìý

Ìý

$

47

Ìý

Ìý

$

34

Ìý

Ìý

$

47

Ìý

1 CLEVELAND-CLIFFS INC. AND SUBSIDIARIES

NON-GAAP RECONCILIATION - EBITDA AND ADJUSTED EBITDA

Ìý

In addition to the consolidated financial statements presented in accordance with U.S. GAAP, the Company has presented EBITDA and Adjusted EBITDA on a consolidated basis. EBITDA and Adjusted EBITDA are non-GAAP financial measures that management uses in evaluating operating performance. The presentation of these measures is not intended to be considered in isolation from, as a substitute for, or as superior to, the financial information prepared and presented in accordance with U.S. GAAP. The presentation of these measures may be different from non-GAAP financial measures used by other companies. A reconciliation of these consolidated measures to their most directly comparable GAAP measures is provided in the table below.

Ìý

Ìý

Three Months Ended
June 30,

Ìý

Six Months Ended
June 30,

Ìý

Three Months
Ended

(In millions)

2023

Ìý

2022

Ìý

2023

Ìý

2022

Ìý

Mar. 31, 2023

Net income (loss)

$

356

Ìý

Ìý

$

601

Ìý

Ìý

$

314

Ìý

Ìý

$

1,415

Ìý

Ìý

$

(42

)

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense, net

Ìý

(79

)

Ìý

Ìý

(64

)

Ìý

Ìý

(156

)

Ìý

Ìý

(141

)

Ìý

Ìý

(77

)

Income tax benefit (expense)

Ìý

(102

)

Ìý

Ìý

(157

)

Ìý

Ìý

(89

)

Ìý

Ìý

(394

)

Ìý

Ìý

13

Ìý

Depreciation, depletion and amortization

Ìý

(247

)

Ìý

Ìý

(250

)

Ìý

Ìý

(489

)

Ìý

Ìý

(551

)

Ìý

Ìý

(242

)

Total EBITDA

$

784

Ìý

Ìý

$

1,072

Ìý

Ìý

$

1,048

Ìý

Ìý

$

2,501

Ìý

Ìý

$

264

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

EBITDA of noncontrolling interests

$

17

Ìý

Ìý

$

13

Ìý

Ìý

$

40

Ìý

Ìý

$

35

Ìý

Ìý

$

23

Ìý

Loss on extinguishment of debt

Ìý

—

Ìý

Ìý

Ìý

(66

)

Ìý

Ìý

—

Ìý

Ìý

Ìý

(80

)

Ìý

Ìý

—

Ìý

Asset impairment

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

—

Ìý

Ìý

Ìý

(29

)

Ìý

Ìý

—

Ìý

Other, net

Ìý

(8

)

Ìý

Ìý

(6

)

Ìý

Ìý

(10

)

Ìý

Ìý

(8

)

Ìý

Ìý

(2

)

Total Adjusted EBITDA

$

775

Ìý

Ìý

$

1,131

Ìý

Ìý

$

1,018

Ìý

Ìý

$

2,583

Ìý

Ìý

$

243

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

EBITDA of noncontrolling interests includes the following:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income attributable to noncontrolling interests

$

9

Ìý

Ìý

$

5

Ìý

Ìý

$

24

Ìý

Ìý

$

18

Ìý

Ìý

$

15

Ìý

Depreciation, depletion and amortization

Ìý

8

Ìý

Ìý

Ìý

8

Ìý

Ìý

Ìý

16

Ìý

Ìý

Ìý

17

Ìý

Ìý

Ìý

8

Ìý

EBITDA of noncontrolling interests

$

17

Ìý

Ìý

$

13

Ìý

Ìý

$

40

Ìý

Ìý

$

35

Ìý

Ìý

$

23

Ìý

2 CLEVELAND-CLIFFS INC. AND SUBSIDIARIES

NON-GAAP RECONCILIATION - FREE CASH FLOW

Ìý

Free cash flow is a non-GAAP measure defined as net cash provided by operating activities less purchase of property, plant and equipment. Management believes it is an important measure to assess the cash generation available to service debt, strategic initiatives or other financing activities. The following table provides a reconciliation of net cash provided by operating activities to free cash flows.

Ìý

Ìý

Three Months Ended
June 30,

Ìý

Six Months Ended
June 30,

(In millions)

2023

Ìý

2022

Ìý

2023

Ìý

2022

Net cash provided by operating activities

$

887

Ìý

Ìý

$

865

Ìý

Ìý

$

848

Ìý

Ìý

$

1,398

Ìý

Purchase of property, plant and equipment

Ìý

(131

)

Ìý

Ìý

(232

)

Ìý

Ìý

(319

)

Ìý

Ìý

(468

)

Free cash flow

$

756

Ìý

Ìý

$

633

Ìý

Ìý

$

529

Ìý

Ìý

$

930

Ìý

3 CLEVELAND-CLIFFS INC. AND SUBSIDIARIES

NON-GAAP RECONCILIATION - NET DEBT

Ìý

Net debt is a non-GAAP financial measure that management uses in evaluating financial position. Net debt is defined as long-term debt less cash and cash equivalents. Management believes net debt is an important measure of the Company’s financial position due to the amount of cash and cash equivalents on hand. The presentation of this measure is not intended to be considered in isolation from, as a substitute for, or as superior to, the financial information prepared and presented in accordance with U.S. GAAP. The presentation of this measure may be different from non-GAAP financial measures used by other companies. A reconciliation of this measure to its most directly comparable GAAP measure is provided in the table below:

Ìý

(In millions)

June 30,
2023

Ìý

March 31,
2023

Ìý

December 31,
2022

Long-term debt

$

3,963

Ìý

$

4,559

Ìý

$

4,249

Less: Cash and cash equivalents

Ìý

34

Ìý

Ìý

Ìý

59

Ìý

Ìý

Ìý

26

Ìý

Net debt

$

3,929

Ìý

Ìý

$

4,500

Ìý

Ìý

$

4,223

Ìý

Ìý

MEDIA CONTACT:
Patricia Persico
Senior Director, Corporate Communications
(216) 694-5316

INVESTOR CONTACT:
James Kerr
Manager, Investor Relations
(216) 694-7719

Source: ÐÇ¿Õ´«Ã½ Inc.