Cleveland-Cliffs Inc | ||
1100 Superior Avenue | ||
Cleveland, Ohio 44114-2589 |
§ | Operating income for the year tripled, reaching $356.5 million. | ||
§ | Revenues from product sales and services reached $1.7 billion for the year, a 45 percent increase over 2004. | ||
§ | Excluding the effect of the sale of International Steel Group, Inc. (ISG) stock and a reversal of a deferred tax asset valuation allowance in 2004, net income was 2.5 times net income in 2004. | ||
§ | Strong cash flow from operations of $514.6 million, which included the net proceeds from the $172.8 million net reduction in short-term marketable securities and $68.3 million cash flow from operations related to Portman Limited (Portman) since the March 31, 2005 acquisition. |
1
Fourth Quarter | Full Year | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Operating Income: |
$ | 61.1 | $ | 38.0 | $ | 356.5 | $ | 117.6 | ||||||||
Other Income: |
13.6 | 100.7 | 11.6 | 167.6 | ||||||||||||
Income From Continuing Operations Before Income Taxes: |
74.7 | 138.7 | 368.1 | 285.2 | ||||||||||||
Income Tax Benefit (Provision): |
(6.2 | ) | 66.1 | (84.8 | ) | 35.0 | ||||||||||
Minority Interest: |
(2.4 | ) | (10.1 | ) | ||||||||||||
Income From Continuing Operations: |
66.1 | 204.8 | 273.2 | 320.2 | ||||||||||||
Income (Loss) From Discontinued Operation: |
(1.5 | ) | (.8 | ) | 3.4 | |||||||||||
Cumulative Effect of Accounting Change: |
5.2 | |||||||||||||||
Net Income: |
||||||||||||||||
Amount |
$ | 66.1 | $ | 203.3 | $ | 277.6 | $ | 323.6 | ||||||||
Per Diluted Share |
2.36 | 7.31 | 9.97 | 11.80 | ||||||||||||
2
(Tons in Millions) | ||||||||||||||||
Fourth Quarter | Full Year | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Empire |
1.1 | 1.5 | 4.8 | 5.4 | ||||||||||||
Tilden |
2.0 | 2.2 | 7.9 | 7.8 | ||||||||||||
Michigan Mines |
3.1 | 3.7 | 12.7 | 13.2 | ||||||||||||
Hibbing |
2.3 | 2.1 | 8.5 | 8.3 | ||||||||||||
Northshore |
1.2 | 1.3 | 4.9 | 5.0 | ||||||||||||
United Taconite |
1.2 | 1.1 | 4.9 | 4.1 | ||||||||||||
Wabush |
1.1 | 1.0 | 4.9 | 3.8 | ||||||||||||
Total |
8.9 | 9.2 | 35.9 | 34.4 | ||||||||||||
Company Share of Total |
5.5 | 6.0 | 22.1 | 21.7 | ||||||||||||
3
4
(Change From 2005) | ||||||||
Price per | ||||||||
Percent | Ton | |||||||
Potential Increase (Decrease): |
||||||||
Each 10 Percent Change in International Pellet Price |
3.5 | % | $ | 2.05 | ||||
Each 10 Percent Change in PPI Industrial Commodities Less Fuel |
2.1 | 1.3 | ||||||
Each 10 Percent Change in PPI Fuel and Related Products |
1.1 | .6 | ||||||
Each $10 per Ton Change From $520 per Ton
Average Hot Rolled Coil Price Realization* |
.5 | .3 | ||||||
Known Year-Over-Year Increase** |
5.6 | 3.3 |
* | Valid for decreases through $400 per ton, no upper limit. | |
** | Increase represents a combination of contractual base price increase, lag year adjustments and capped pricing on one contract. |
5
6
Fourth Quarter | Year | |||||||||||||||
(In Millions, Except Per Share Amounts) | 2005 | 2004 | 2005 | 2004 | ||||||||||||
REVENUES FROM PRODUCT SALES AND SERVICES |
||||||||||||||||
Iron ore |
$ | 417.1 | $ | 276.5 | $ | 1,512.2 | $ | 995.0 | ||||||||
Freight and venture partners cost reimbursements |
51.8 | 50.4 | 227.3 | 208.1 | ||||||||||||
468.9 | 326.9 | 1,739.5 | 1,203.1 | |||||||||||||
COST OF GOODS SOLD AND OPERATING EXPENSES |
(390.9 | ) | (279.3 | ) | (1,350.5 | ) | (1,053.6 | ) | ||||||||
SALES MARGIN |
78.0 | 47.6 | 389.0 | 149.5 | ||||||||||||
OTHER OPERATING INCOME (EXPENSE) |
||||||||||||||||
Casualty insurance recoveries |
.3 | 12.3 | ||||||||||||||
Royalties and management fee revenue |
3.6 | 2.9 | 13.1 | 11.3 | ||||||||||||
Administrative, selling and general expenses |
(14.6 | ) | (8.5 | ) | (47.9 | ) | (33.1 | ) | ||||||||
Impairment of mining assets |
(3.2 | ) | (5.8 | ) | ||||||||||||
Customer bankruptcy recoveries (exposures) |
2.0 | 2.0 | (1.6 | ) | ||||||||||||
Miscellaneous net |
(8.2 | ) | (0.8 | ) | (12.0 | ) | (2.7 | ) | ||||||||
(16.9 | ) | (9.6 | ) | (32.5 | ) | (31.9 | ) | |||||||||
OPERATING INCOME |
61.1 | 38.0 | 356.5 | 117.6 | ||||||||||||
OTHER INCOME (EXPENSE) |
||||||||||||||||
Gain on sale of ISG common stock |
95.9 | 152.7 | ||||||||||||||
Gain on sale of assets to PolyMet |
9.5 | 9.5 | ||||||||||||||
Interest income |
3.9 | 3.6 | 13.9 | 11.5 | ||||||||||||
Interest expense |
(1.0 | ) | (.1 | ) | (4.5 | ) | (.8 | ) | ||||||||
Other net |
1.2 | 1.3 | (7.3 | ) | 4.2 | |||||||||||
13.6 | 100.7 | 11.6 | 167.6 | |||||||||||||
INCOME FROM CONTINUING OPERATIONS
BEFORE INCOME TAXES AND MINORITY INTEREST |
74.7 | 138.7 | 368.1 | 285.2 | ||||||||||||
INCOME TAX EXPENSE |
(6.2 | ) | 66.1 | (84.8 | ) | 35.0 | ||||||||||
MINORITY INTEREST (net of tax $1.3 and $5.4) |
(2.4 | ) | (10.1 | ) | ||||||||||||
INCOME FROM CONTINUING OPERATIONS |
66.1 | 204.8 | 273.2 | 320.2 | ||||||||||||
INCOME (LOSS) FROM DISCONTINUED OPERATIONS (net of tax 2005-$.6; 2004-$1.8) |
| (1.5 | ) | (.8 | ) | 3.4 | ||||||||||
INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE |
66.1 | 203.3 | 272.4 | 323.6 | ||||||||||||
CUMULATIVE EFFECT OF ACCOUNTING CHANGE (net of tax $2.8) |
| 5.2 | ||||||||||||||
NET INCOME |
66.1 | 203.3 | 277.6 | 323.6 | ||||||||||||
PREFERRED STOCK DIVIDENDS |
(1.4 | ) | (1.4 | ) | (5.6 | ) | (5.3 | ) | ||||||||
INCOME APPLICABLE TO COMMON SHARES |
$ | 64.7 | $ | 201.9 | $ | 272.0 | $ | 318.3 | ||||||||
EARNINGS PER COMMON SHARE BASIC |
||||||||||||||||
Continuing operations |
$ | 2.97 | $ | 9.48 | $ | 12.32 | $ | 14.78 | ||||||||
Discontinued operations |
(.07 | ) | (.04 | ) | 0.16 | |||||||||||
Cumulative effect of accounting change |
.24 | |||||||||||||||
EARNINGS PER COMMON SHARE BASIC |
$ | 2.97 | $ | 9.41 | $ | 12.52 | $ | 14.94 | ||||||||
EARNINGS PER COMMON SHARE DILUTED |
||||||||||||||||
Continuing operations |
$ | 2.36 | $ | 7.36 | $ | 9.81 | $ | 11.68 | ||||||||
Discontinued operations |
(.05 | ) | (.03 | ) | 0.12 | |||||||||||
Cumulative effect of accounting change |
.19 | |||||||||||||||
EARNINGS PER COMMON SHARE DILUTED |
$ | 2.36 | $ | 7.31 | $ | 9.97 | $ | 11.80 | ||||||||
AVERAGE NUMBER OF SHARES |
||||||||||||||||
Basic |
21.8 | 21.5 | 21.7 | 21.3 | ||||||||||||
Diluted |
28.0 | 27.8 | 27.8 | 27.4 |
Year | ||||||||
(In Millions, Brackets Indicate Decrease in Cash) | 2005 | 2004 | ||||||
CASH FLOW FROM CONTINUING OPERATIONS |
||||||||
OPERATING ACTIVITIES |
||||||||
Net income |
$ | 277.6 | $ | 323.6 | ||||
Cumulative effect of accounting change |
(5.2 | ) | ||||||
Income from discontinued operations |
.8 | (3.4 | ) | |||||
Income from continuing operations |
273.2 | 320.2 | ||||||
Depreciation and amortization: |
||||||||
Consolidated |
48.6 | 25.0 | ||||||
Share of associated companies |
4.2 | 4.3 | ||||||
Minority interest |
10.1 | |||||||
Loss on currency hedges |
9.8 | |||||||
Environmental and closure obligations |
6.0 | 4.6 | ||||||
Pensions and other post-retirement benefits |
(35.2 | ) | (48.0 | ) | ||||
Gain on sale of assets to PolyMet |
(9.5 | ) | ||||||
Deferred income taxes |
(4.4 | ) | (86.7 | ) | ||||
Gain on sale of assets |
(1.8 | ) | (4.2 | ) | ||||
Gain on sale of ISG common stock |
(152.7 | ) | ||||||
Impairment of mining assets |
5.8 | |||||||
Customer bankruptcy exposures |
1.6 | |||||||
Other |
5.6 | 5.1 | ||||||
Changes in operating assets and liabilities: |
||||||||
Marketable securities (short-term) sales |
182.8 | |||||||
Marketable securities (short-term) purchases |
(10.0 | ) | (182.7 | ) | ||||
Other |
35.2 | (33.7 | ) | |||||
Total changes in operating assets and liabilities |
208.0 | (216.4 | ) | |||||
Net cash from operating activities |
514.6 | (141.4 | ) | |||||
INVESTING ACTIVITIES |
||||||||
Purchase of property, plant and equipment: |
||||||||
Consolidated |
(97.8 | ) | (54.4 | ) | ||||
Share of associated companies |
(8.5 | ) | (6.3 | ) | ||||
Investment in Portman Limited |
(409.0 | ) | ||||||
Payment of currency hedges |
(9.8 | ) | ||||||
Proceeds from sale of assets |
3.4 | 4.4 | ||||||
Proceeds from sale of assets to PolyMet |
1.0 | |||||||
Proceeds from sale of ISG common stock |
170.1 | |||||||
Proceeds from steel company debt |
10.0 | |||||||
Proceeds from ISG on MABCO |
3.8 | |||||||
Net cash (used by) from investing activities |
(520.7 | ) | 127.6 | |||||
FINANCING ACTIVITIES |
||||||||
Borrowing under Revolving Credit Facility |
175.0 | |||||||
Repayment under Revolving Credit Facility |
(175.0 | ) | ||||||
Proceeds from stock options exercised |
5.7 | 17.9 | ||||||
Contributions by minority interest |
2.1 | 9.7 | ||||||
Common Stock dividends |
(13.1 | ) | (2.2 | ) | ||||
Preferred Stock dividends |
(5.6 | ) | (3.9 | ) | ||||
Issuance costs of Revolving Credit |
(2.7 | ) | ||||||
Proceeds from Convertible Preferred Stock |
172.5 | |||||||
Repayment of long-term debt |
(25.0 | ) | ||||||
Issuance cost Convertible Preferred Stock |
(6.6 | ) | ||||||
Repurchases of common stock |
(6.5 | ) | ||||||
Net cash (used by) from financing activities |
(13.6 | ) | 155.9 | |||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH |
(2.2 | ) | ||||||
CASH (USED BY) FROM CONTINUING OPERATIONS |
(21.9 | ) | 142.1 | |||||
CASH FROM
DISCONTINUED OPERATIONS |
||||||||
OPERATING ACTIVITIES |
(5.2 | ) | 0.3 | |||||
INVESTING ACTIVITIES |
3.0 | 6.7 | ||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
$ | (24.1 | ) | $ | 149.1 | |||
Fourth Quarter | Year | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
NORTH AMERICA |
||||||||||||||||
Iron Ore Sales (Tons) In Thousands |
6,101 | 6,124 | 22,251 | 22,599 | ||||||||||||
Sales Margin In Millions |
||||||||||||||||
Revenues from iron ore sales and services * |
$ | 358.0 | $ | 276.5 | $ | 1,307.7 | $ | 995.0 | ||||||||
Cost of goods sold and operating expenses * |
278.6 | 228.9 | 949.1 | 845.5 | ||||||||||||
Sales margin |
$ | 79.4 | $ | 47.6 | $ | 358.6 | $ | 149.5 | ||||||||
Sales Margin Per Ton |
||||||||||||||||
Revenues from iron ore sales and services * |
$ | 58.68 | $ | 45.15 | $ | 58.77 | $ | 44.03 | ||||||||
Cost of goods sold and operating expenses * |
45.66 | 37.38 | 42.65 | 37.41 | ||||||||||||
Sales margin |
$ | 13.02 | $ | 7.77 | $ | 16.12 | $ | 6.62 | ||||||||
* | Excludes revenues and expenses related to freight and venture partners cost reimbursements which are offsetting and have no impact on operating results. |
AUSTRALIA ($US @ .7612 exchange rate) |
||||||||||||||||
Iron Ore Sales (Tonnes) In Thousands |
1,651 | 4,909 | ||||||||||||||
Sales Margin In Millions |
||||||||||||||||
Revenues from iron ore sales and services |
$ | 59.1 | $ | 204.5 | ||||||||||||
Cost of goods sold and operating expenses |
60.5 | 174.1 | ||||||||||||||
Sales margin |
$ | (1.4 | ) | $ | 30.4 | |||||||||||
Sales Margin Per Ton |
||||||||||||||||
Revenues from iron ore sales and services |
$ | 35.80 | $ | 41.66 | ||||||||||||
Cost of goods sold and operating expenses |
36.64 | 35.47 | ||||||||||||||
Sales margin |
$ | (0.84 | ) | $ | 6.19 | |||||||||||
RECONCILIATION TO PORTMAN MARGIN |
||||||||||||||||
Sales Margin In Millions |
||||||||||||||||
Cliffs margin per above** |
$ | (1.4 | ) | $ | 30.4 | |||||||||||
Cliffs purchase accounting adjustments |
21.9 | 48.4 | ||||||||||||||
Portman sales margin ($US) |
$ | 20.5 | $ | 78.8 | ||||||||||||
Sales Margin Per Ton |
||||||||||||||||
Cliffs margin per above** |
$ | (0.84 | ) | $ | 6.19 | |||||||||||
Cliffs purchase accounting adjustments |
13.26 | 9.86 | ||||||||||||||
Portman sales margin ($US) |
$ | 12.42 | $ | 16.05 | ||||||||||||
** | Includes purchase accounting adjustments and $9.8M ($5.97 per tonne) of hedge accounting adjustment recorded in the fourth quarter. |
(In Millions) | ||||||||||||||||
December 31 | September 30 | December 31 | ||||||||||||||
2005 | 2005 | 2004 | ||||||||||||||
ASSETS |
||||||||||||||||
CURRENT ASSETS |
||||||||||||||||
Cash and cash equivalents |
$ | 192.8 | $ | 97.9 | $ | 216.9 | ||||||||||
Marketable securities |
9.9 | 5.0 | 182.7 | |||||||||||||
Trade accounts receivable net |
53.7 | 72.3 | 54.1 | |||||||||||||
Receivables from associated companies |
5.4 | 47.0 | 3.5 | |||||||||||||
Product inventories |
119.1 | 152.4 | 108.2 | |||||||||||||
Work in process inventories |
56.7 | 38.9 | 15.8 | |||||||||||||
Supplies and other inventories |
70.5 | 58.5 | 59.6 | |||||||||||||
Deferred and refundable income taxes |
12.1 | 38.9 | 41.5 | |||||||||||||
Other |
115.8 | 100.6 | 49.1 | |||||||||||||
TOTAL CURRENT ASSETS |
636.0 | 611.5 | 731.4 | |||||||||||||
PROPERTIES NET |
802.8 | 822.3 | 283.9 | |||||||||||||
DEFERRED INCOME TAXES |
66.5 | 23.8 | 44.2 | |||||||||||||
PREPAID PENSIONS |
80.4 | 73.2 | 71.2 | |||||||||||||
LONG-TERM RECEIVABLES |
48.7 | 50.0 | 52.1 | |||||||||||||
MARKETABLE SECURITIES |
10.6 | 1.4 | .5 | |||||||||||||
OTHER ASSETS |
101.7 | 98.5 | 49.0 | |||||||||||||
TOTAL ASSETS |
$ | 1,746.7 | $ | 1,680.7 | $ | 1,232.3 | ||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||
CURRENT LIABILITIES |
||||||||||||||||
Accounts payable and accrued expenses |
$ | 355.0 | $ | 303.5 | $ | 252.5 | ||||||||||
Payables to associated companies |
7.7 | 1.9 | 4.6 | |||||||||||||
TOTAL CURRENT LIABILITIES |
362.7 | 305.4 | 257.1 | |||||||||||||
PENSIONS, INCLUDING MINIMUM PENSION LIABILITY |
119.6 | 73.2 | 113.9 | |||||||||||||
OTHER POST-RETIREMENT BENEFITS |
85.2 | 99.7 | 102.7 | |||||||||||||
ENVIRONMENTAL AND MINE CLOSURE OBLIGATIONS |
87.3 | 85.3 | 82.4 | |||||||||||||
DEFERRED INCOME TAXES |
116.7 | 136.2 | ||||||||||||||
OTHER LIABILITIES |
79.4 | 74.0 | 49.7 | |||||||||||||
TOTAL LIABILITIES |
850.9 | 773.8 | 605.8 | |||||||||||||
MINORITY INTEREST |
71.7 | 110.1 | 30.0 | |||||||||||||
3.25% REDEEMABLE CUMULATIVE CONVERTIBLE
PERPETUAL PREFERRED STOCK |
172.5 | 172.5 | 172.5 | |||||||||||||
SHAREHOLDERS EQUITY |
651.6 | 624.3 | 424.0 | |||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 1,746.7 | $ | 1,680.7 | $ | 1,232.3 | ||||||||||
1. | On March 31, 2005, Cliffs acquired a 68.7 percent interest in Portman Limited. As a result of this transaction, Portman Limited became a consolidated subsidiary of Cliffs. In April, Cliffs increased its ownership in Portman to approximately 80 percent. The Condensed Consolidated Financial Statements as presented, reflect a preliminary allocation of the $433.1 million acquisition cost. In comparing the condensed consolidated statement of financial position at December 31, 2005, to December 31, 2004, there are significant changes that are mainly due to this acquisition. | |
2. | On March 17, 2005, the Emerging Issues Task Force (EITF) reached consensus on Issue No. 04-6, Accounting for Stripping Costs Incurred during Production in the Mining Industry, (EITF 04-6). The consensus clarifies that stripping costs incurred during the production phase of a mine are variable production costs that should be included in the cost of inventory. The concensus, which is effective for reporting periods beginning after December 15, 2005, permits early adoption. We elected to adopt EITF 04-06 in the first quarter ending March 31, 2005. As a result, we recorded an after-tax cumulative effect adjustment of $4.2 million, $.15 per diluted share, and increased product inventory by $6.4 million effective January 1, 2005. At its June 29, 2005 meeting, FASB ratified a modification to EITF 04-6 to clarify that the term inventory produced means inventory extracted. We recorded an after-tax cumulative effect adjustment of $1.0 million, $.04 per diluted share, and increased product inventory by $1.6 million effective January 1, 2005 to comply with the modification. | |
3. | In managements opinion, the unaudited financial statements present fairly the Companys financial position and results. All financial information and footnote disclosures required by generally accepted accounting principles for complete financial statements have not been included. For further information, please refer to the Companys latest Annual Report. |