| DEBT AND CREDIT FACILITIES |
NOTE 8 - DEBT AND CREDIT FACILITIES
The following represents a summary of our long-term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In Millions) |
| Debt Instrument |
|
Issuer1
|
|
Annual Effective
Interest Rate
|
|
September 30,
2022 |
|
December 31,
2021 |
| Senior Secured Notes: |
|
|
|
|
|
|
|
|
9.875% 2025 Senior Secured Notes |
|
Cliffs |
|
10.57% |
|
$ |
鈥�听
|
|
|
$ |
607听 |
|
6.750% 2026 Senior Secured Notes |
|
Cliffs |
|
6.99% |
|
829听
|
|
|
845听 |
|
| Senior Unsecured Notes: |
|
|
|
|
|
|
|
|
1.500% 2025 Convertible Senior Notes |
|
Cliffs |
|
6.26% |
|
鈥�听
|
|
|
294听 |
|
7.000% 2027 Senior Notes |
|
Cliffs |
|
9.24% |
|
73听
|
|
|
73听 |
|
7.000% 2027 AK Senior Notes |
|
AK AG真人平台AG真人试玩 |
|
9.24% |
|
56听
|
|
|
56听 |
|
5.875% 2027 Senior Notes |
|
Cliffs |
|
6.49% |
|
556听
|
|
|
556听 |
|
4.625% 2029 Senior Notes |
|
Cliffs |
|
4.63% |
|
370听
|
|
|
500听 |
|
4.875% 2031 Senior Notes |
|
Cliffs |
|
4.88% |
|
326听
|
|
|
500听 |
|
6.250% 2040 Senior Notes |
|
Cliffs |
|
6.34% |
|
235听
|
|
|
263听 |
|
| IRBs due 2024 to 2028 |
|
AK AG真人平台AG真人试玩 |
|
Various |
|
鈥�听
|
|
|
66听 |
|
| ABL Facility |
|
Cliffs2
|
|
Variable3
|
|
2,090听
|
|
|
1,609听 |
|
| Total principal amount |
|
|
|
|
|
4,535听
|
|
|
5,369听 |
|
| Unamortized discounts and issuance costs |
|
|
|
|
|
(60) |
|
|
(131) |
|
| Total long-term debt |
|
|
|
|
|
$ |
4,475听
|
|
|
$ |
5,238听 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Unless otherwise noted, references in this column and throughout this NOTE 8 - DEBT AND CREDIT FACILITIES to "Cliffs" are to Cleveland-Cliffs Inc., and references to "AK AG真人平台AG真人试玩" are to AK AG真人平台AG真人试玩 Corporation (n/k/a Cleveland-Cliffs AG真人平台AG真人试玩 Corporation).
|
2 Refers to Cleveland-Cliffs Inc. as borrower under our ABL Facility.
|
3 Our ABL Facility annual effective interest rate was 4.23% and 1.87%, respectively, as of September听30, 2022 and December听31, 2021.
|
Debt Extinguishments
The following is a summary of the debt extinguished and the respective impact on extinguishment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions) |
|
|
Three Months Ended
September 30, 2022 |
|
Nine Months Ended
September 30, 2022 |
| Debt Instrument |
|
Debt Extinguished |
|
Gain on Extinguishment |
|
Debt Extinguished |
|
Gain (Loss) on Extinguishment |
9.875% 2025 Senior Secured Notes |
|
$ |
鈥�听
|
|
|
$ |
鈥�听
|
|
|
$ |
607听
|
|
|
$ |
(85) |
|
6.750% 2026 Senior Notes |
|
鈥�听
|
|
|
鈥�听
|
|
|
16听
|
|
|
(1) |
|
1.500% 2025 Convertible Senior Notes |
|
鈥�听
|
|
|
鈥�听
|
|
|
294听
|
|
|
(16) |
|
4.625% 2029 Senior Notes |
|
鈥�听
|
|
|
鈥�听
|
|
|
130听
|
|
|
8听
|
|
4.875% 2031 Senior Notes |
|
13听
|
|
|
1听
|
|
|
174听
|
|
|
13听
|
|
6.250% 2040 Senior Notes |
|
28听
|
|
|
3听
|
|
|
28听
|
|
|
3听
|
|
| IRBs due 2024 to 2028 |
|
鈥�听
|
|
|
鈥�听
|
|
|
66听
|
|
|
2听
|
|
| Total |
|
$ |
41听
|
|
|
$ |
4听
|
|
|
$ |
1,315听
|
|
|
$ |
(76) |
|
ABL Facility
As of September听30, 2022, 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) |
|
|
September 30,
2022 |
Available borrowing base on ABL Facility1
|
|
$ |
4,500听
|
|
| Borrowings |
|
(2,090) |
|
Letter of credit obligations2
|
|
(166) |
|
| Borrowing capacity available |
|
$ |
2,244听
|
|
|
|
|
1 As of September听30, 2022, 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.
|
Debt Maturities
The following represents a summary of our maturities of debt instruments based on the principal amounts outstanding at September听30, 2022:
|
|
|
|
|
|
|
|
|
|
|
(In Millions) |
|
|
Maturities of Debt |
| 2022 (remaining period of year) |
|
$ |
鈥斕� |
|
| 2023 |
|
鈥斕� |
|
| 2024 |
|
鈥斕� |
|
| 2025 |
|
2,090听 |
|
| 2026 |
|
829听 |
|
| Thereafter |
|
1,616听 |
|
| Total maturities of debt |
|
$ |
4,535听 |
|
|