Annual report pursuant to Section 13 and 15(d)

ACQUISITIONS (Tables)

v2.4.0.6
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2012
Consolidated Thompson [Member]
 
Business Acquisition [Line Items]  
Schedule Of Allocation Of Purchase Price
The following table summarizes the consideration paid for Consolidated Thompson and the estimated fair values of the assets acquired and liabilities assumed at the acquisition date. We finalized the purchase price allocation for the acquisition of Consolidated Thompson during the second quarter of 2012.
 
(In Millions)
 
Initial
Allocation
 
Final
Allocation
 
Change
Consideration
 
 
 
 
 
Cash
$
4,554.0

 
$
4,554.0

 
$

Fair value of total consideration transferred
$
4,554.0

 
$
4,554.0

 
$

Recognized amounts of identifiable assets acquired and
    liabilities assumed
 
 
 
 
 
ASSETS:
 
 
 
 
 
Cash
$
130.6

 
$
130.6

 
$

Accounts receivable
102.8

 
102.4

 
(0.4
)
Product inventories
134.2

 
134.2

 

Other current assets
35.1

 
35.1

 

Mineral rights
4,450.0

 
4,825.6

 
375.6

Property, plant and equipment
1,193.4

 
1,193.4

 

Intangible assets
2.1

 
2.1

 

Total identifiable assets acquired
6,048.2

 
6,423.4

 
375.2

LIABILITIES:
 
 
 
 
 
Accounts payable
(13.6
)
 
(13.6
)
 

Accrued liabilities
(130.0
)
 
(123.8
)
 
6.2

Convertible debentures
(335.7
)
 
(335.7
)
 

Other current liabilities
(41.8
)
 
(47.9
)
 
(6.1
)
Long-term deferred tax liabilities
(831.5
)
 
(1,041.8
)
 
(210.3
)
Senior secured notes
(125.0
)
 
(125.0
)
 

Capital lease obligations
(70.7
)
 
(70.7
)
 

Other long-term liabilities
(25.1
)
 
(32.8
)
 
(7.7
)
Total identifiable liabilities assumed
(1,573.4
)
 
(1,791.3
)
 
(217.9
)
Total identifiable net assets acquired
4,474.8

 
4,632.1

 
157.3

Noncontrolling interest in Bloom Lake
(947.6
)
 
(1,075.4
)
 
(127.8
)
Goodwill
1,026.8

 
997.3

 
(29.5
)
Total net assets acquired
$
4,554.0

 
$
4,554.0

 
$

Schedule Of Unaudited Consolidated Proforma Information
The following unaudited consolidated pro forma information summarizes the results of operations for the years ended December 31, 2011 and 2010, as if the Consolidated Thompson acquisition and the related financing had been completed as of January 1, 2010. The pro forma information gives effect to actual operating results prior to the acquisition. The unaudited consolidated pro forma information does not purport to be indicative of the results that actually would have been obtained if the acquisition of Consolidated Thompson had occurred as of the beginning of the periods presented or that may be obtained in the future.

(In Millions, Except
Per Common Share)

2011
 
2010
REVENUES FROM PRODUCT SALES AND SERVICES
$
6,772.3

 
$
4,784.6

NET INCOME (LOSS) ATTRIBUTABLE TO CLIFFS SHAREHOLDERS
$
1,612.3

 
$
912.5

EARNINGS (LOSS) PER COMMON SHARE ATTRIBUTABLE TO CLIFFS SHAREHOLDERS - BASIC
$
11.50

 
$
6.74

EARNINGS (LOSS) PER COMMON SHARE ATTRIBUTABLE TO CLIFFS SHAREHOLDERS - DILUTED
$
11.43

 
$
6.70

Wabush [Member]
 
Business Acquisition [Line Items]  
Schedule Of Allocation Of Purchase Price
We finalized the purchase price allocation for the acquisition of Wabush during the fourth quarter of 2010.
A comparison of the initial and final purchase price allocation has been provided in the following table.
 
(In Millions)
 
Initial
Allocation
 
Final
Allocation
 
Change
Consideration
 
 
 
 
 
Cash
$
88.0

 
$
88.0

 
$

Working capital adjustments
15.0

 
15.0

 

Fair value of total consideration transferred
103.0

 
103.0

 

Fair value of Cliffs’ equity interest in Wabush held prior to
    acquisition of remaining interest
39.7

 
38.0

 
(1.7
)
 
$
142.7

 
$
141.0

 
$
(1.7
)
Recognized amounts of identifiable assets acquired
    and liabilities assumed
 
 
 
 
 
ASSETS:
 
 
 
 
 
In-process inventories
$
21.8

 
$
21.8

 
$

Supplies and other inventories
43.6

 
43.6

 

Other current assets
13.2

 
13.2

 

Mineral rights
85.1

 
84.4

 
(0.7
)
Plant and equipment
146.3

 
147.8

 
1.5

Intangible assets
66.4

 
66.4

 

Other assets
16.3

 
19.3

 
3.0

Total identifiable assets acquired
392.7

 
396.5

 
3.8

LIABILITIES:
 
 
 
 
 
Current liabilities
(48.1
)
 
(48.1
)
 

Pension and OPEB obligations
(80.6
)
 
(80.6
)
 

Mine closure obligations
(39.6
)
 
(53.4
)
 
(13.8
)
Below-market sales contracts
(67.7
)
 
(67.7
)
 

Deferred taxes
(20.5
)
 

 
20.5

Other liabilities
(8.9
)
 
(8.8
)
 
0.1

Total identifiable liabilities assumed
(265.4
)
 
(258.6
)
 
6.8

Total identifiable net assets acquired
127.3

 
137.9

 
10.6

Goodwill
15.4

 
3.1

 
(12.3
)
Total net assets acquired
$
142.7

 
$
141.0

 
$
(1.7
)
Freewest [Member]
 
Business Acquisition [Line Items]  
Schedule Of Allocation Of Purchase Price
We adjusted the initial purchase price allocation for the acquisition of Freewest in the fourth quarter of 2010 as follows:
 
(In Millions)
 
Initial
Allocation
 
Final
Allocation
 
Change
Consideration
 
 
 
 
 
Equity instruments (4.2 million Cliffs common shares)
$
173.1

 
$
173.1

 
$

Cash
12.8

 
12.8

 

Fair value of total consideration transferred
185.9

 
185.9

 

Fair value of Cliffs’ ownership interest in Freewest held
    prior to acquisition of remaining interest
27.4

 
27.4

 

 
$
213.3

 
$
213.3

 
$

Recognized amounts of identifiable assets acquired and
    liabilities assumed
 
 
 
 
 
ASSETS:
 
 
 
 
 
Cash
$
7.7

 
$
7.7

 
$

Other current assets
1.4

 
1.4

 

Mineral rights
252.8

 
244.0

 
(8.8
)
Marketable securities
12.1

 
12.1

 

Total identifiable assets acquired
274.0

 
265.2

 
(8.8
)
LIABILITIES:
 
 
 
 
 
Accounts payable
(3.3
)
 
(3.3
)
 

Long-term deferred tax liabilities
(57.4
)
 
(54.3
)
 
3.1

Total identifiable liabilities assumed
(60.7
)
 
(57.6
)
 
3.1

Total identifiable net assets acquired
213.3

 
207.6

 
(5.7
)
Goodwill

 
5.7

 
5.7

Total net assets acquired
$
213.3

 
$
213.3

 
$

Spider [Member]
 
Business Acquisition [Line Items]  
Schedule Of Allocation Of Purchase Price
We adjusted the initial purchase price allocation for the acquisition of Spider in the fourth quarter of 2010 as follows:
 
(In Millions)
 
Initial
Allocation
 
Final
Allocation
 
Change
Consideration
 
 
 
 
 
Cash
$
56.9

 
$
56.9

 
$

Fair value of total consideration transferred
56.9

 
56.9

 

Fair value of Cliffs’ ownership interest in Spider held prior
    to acquisition of remaining interest
4.9

 
4.9

 

 
$
61.8

 
$
61.8

 
$

Recognized amounts of identifiable assets acquired and
    liabilities assumed
 
 
 
 
 
ASSETS:
 
 
 
 
 
Cash
$
9.0

 
$
9.0

 
$

Other current assets
4.5

 
4.5

 

Mineral rights
31.0

 
35.3

 
4.3

Total identifiable assets acquired
44.5

 
48.8

 
4.3

LIABILITIES:
 
 
 
 
 
Other current liabilities
(5.2
)
 
(5.2
)
 

Long-term deferred tax liabilities
(2.7
)
 
(5.1
)
 
(2.4
)
Total identifiable liabilities assumed
(7.9
)
 
(10.3
)
 
(2.4
)
Total identifiable net assets acquired
36.6

 
38.5

 
1.9

Goodwill
77.1

 
75.2

 
(1.9
)
Noncontrolling interest in Spider
(51.9
)
 
(51.9
)
 

Total net assets acquired
$
61.8

 
$
61.8

 
$

CLCC [Member]
 
Business Acquisition [Line Items]  
Schedule Of Allocation Of Purchase Price
We adjusted the initial purchase price allocation for the acquisition of CLCC as follows:
 
(In Millions)
 
Initial
Allocation
 
Final
Allocation
 
Change
Consideration
 
 
 
 
 
Cash
$
757.0

 
$
757.0

 

Working capital adjustments
17.5

 
18.9

 
1.4

Fair value of total consideration transferred
$
774.5

 
$
775.9

 
$
1.4

Recognized amounts of identifiable assets acquired and liabilities assumed
 
 
 
 
 
ASSETS:
 
 
 
 
 
Product inventories
$
20.0

 
$
20.0

 
$

Other current assets
11.8

 
11.8

 

Land and mineral rights
640.3

 
639.3

 
(1.0
)
Plant and equipment
111.1

 
112.3

 
1.2

Deferred taxes
16.5

 
15.9

 
(0.6
)
Intangible assets
7.5

 
7.5

 

Other non-current assets
0.8

 
0.8

 

Total identifiable assets acquired
808.0

 
807.6

 
(0.4
)
LIABILITIES:
 
 
 
 
 
Current liabilities
(22.8
)
 
(24.1
)
 
(1.3
)
Mine closure obligations
(2.8
)
 
(2.8
)
 

Below-market sales contracts
(32.6
)
 
(32.6
)
 

Total identifiable liabilities assumed
(58.2
)
 
(59.5
)
 
(1.3
)
Total identifiable net assets acquired
749.8

 
748.1

 
(1.7
)
Goodwill
24.7

 
27.8

 
3.1

Total net assets acquired
$
774.5

 
$
775.9

 
$
1.4