XML 56 R30.htm IDEA: XBRL DOCUMENT
v3.20.2

ACQUISITION OF AK STEEL (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2020
Business Combinations [Abstract] |
Schedule of Business Acquisitions by Acquisition, by Acquisition [Table Text Block] | The fair value of the total purchase consideration was determined as follows:
| (In Millions)
Fair value of Cliffs common shares issued for AK Steel outstanding common stock | $ | 617.6 |
Fair value of replacement equity awards | 3.9 |
Fair value of AK Steel debt | 913.6 |
Total purchase consideration | $ | 1,535.1 |
The fair value of AK Steel's debt included in the consideration is calculated as follows:
| (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 the total purchase consideration was determined as follows:
| (In Millions)
Fair value of Cliffs common shares issued for AK Steel outstanding common stock | $ | 617.6 |
Fair value of replacement equity awards | 3.9 |
Fair value of AK Steel debt | 913.6 |
Total purchase consideration | $ | 1,535.1 |
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:
| (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:
| (In Millions)
| Initial Allocation of Consideration |  | Measurement Period Adjustments |  | June 30, 2020
Cash and cash equivalents | $ | 37.7 |  |  | $ | 2.0 |  |  | $ | 39.7 |
Accounts receivable | 666.0 |  |  | (3.2 | ) |  | 662.8 |
Inventories | 1,562.8 |  |  | (37.8 | ) |  | 1,525.0 |
Other current assets | 67.5 |  |  | (14.5 | ) |  | 53.0 |
Property, plant and equipment | 2,184.4 |  |  | 2.9 |  |  | 2,187.3 |
Intangible assets | 163.0 |  |  | (15.0 | ) |  | 148.0 |
Right of use asset, operating leases | 225.9 |  |  | (16.3 | ) |  | 209.6 |
Other non-current assets | 85.9 |  |  | 25.9 |  |  | 111.8 |
Accounts payable | (636.3 | ) |  | (2.9 | ) |  | (639.2 | )
Accrued liabilities | (222.5 | ) |  | (2.1 | ) |  | (224.6 | )
Other current liabilities | (181.8 | ) |  | 7.0 |  |  | (174.8 | )
Long-term debt | (1,179.4 | ) |  | — |  |  | (1,179.4 | )
Deferred income taxes | (19.7 | ) |  | (1.7 | ) |  | (21.4 | )
Operating lease liability, non-current | (188.1 | ) |  | — |  |  | (188.1 | )
Intangible liabilities | (140.0 | ) |  | 65.0 |  |  | (75.0 | )
Pension and OPEB liabilities | (873.0 | ) |  | — |  |  | (873.0 | )
Asset retirement obligations | (13.9 | ) |  | — |  |  | (13.9 | )
Other non-current liabilities | (144.2 | ) |  | (5.7 | ) |  | (149.9 | )
Net identifiable assets acquired | 1,394.3 |  |  | 3.6 |  |  | 1,397.9 |
Goodwill | 141.2 |  |  | (4.0 | ) |  | 137.2 |
Total net assets acquired | $ | 1,535.5 |  |  | $ | (0.4 | ) |  | $ | 1,535.1 |
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:
| (In Millions) |  | Weighted Average Life (In Years)
Intangible assets: |  |  |
Customer relationships | $ | 77.0 |  |  | 18
Developed technology | 60.0 |  |  | 17
Trade names and trademarks | 11.0 |  |  | 10
Total identifiable intangible assets | $ | 148.0 |  |  | 17
Intangible liabilities: |  |  |
Above-market supply contracts | $ | (75.0 | ) |  | 12
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 and six months ended June 30, 2020 and 2019, as if AK Steel had been acquired as of January 1, 2019:
| (In Millions)
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2020 |  | 2019 |  | 2020 |  | 2019
Revenues | $ | 979.1 |  |  | $ | 2,233.8 |  |  | $ | 2,427.7 |  |  | $ | 4,021.1 |
Net income (loss) attributable to Cliffs shareholders | (125.3 | ) |  | 184.9 |  |  | (163.7 | ) |  | 128.3 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of finite-lived and indefinite-lived intangible assets acquired as part of a business combination. + References No definition available. + Details
Name: | us-gaap_FiniteLivedAndIndefiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the equity interest issued or issuable in a business acquisition (or series of individually immaterial business acquisitions) planned, initiated, or completed during the period. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (b)(4) -URI http://asc.fasb.org/extlink&oid=35744584&loc=d3e6927-128479 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionEquityInterestIssuedOrIssuableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=116869197&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration