Cleveland-Cliffs公布2022年第三季度业绩,并宣布养老金/OPEB净负债减少18亿美元
- 第三季度收入为57亿美元
- 第三季度净收入1.65亿美元
- 第三季度调整后EBITDA1为4.52亿美元
- 预估养恤金/业务外负债净额较上次重新计量减少18亿美元
皇冠体育——(皇冠体育官网商业资讯)——CLEVELAND- cliffs Inc.(纽约证券交易所代码:CLF)今天公布了截至2022年9月30日的第三季度业绩。
2022年第三季度综合收入为57亿美元,而去年第三季度收入为60亿美元。2022年第三季度,公司净收入为1.65亿美元,摊薄后每股收益0.29美元,归属于Cliffs股东。去年第三季度,公司净收入为13亿美元,摊薄后每股收益为2.33美元。
截至2022年9月30日的九个月中,公司的收入为179亿美元,净收入为16亿美元,即摊薄后每股收益2.95美元。在2021年前9个月,公司的收入为151亿美元,净收入为21亿美元,摊薄后每股收益为3.69美元。
减少养老金/OPEB负债
结合其与皇冠体育官网皇冠体育联合会新批准的劳动协议,公司重新评估了其相关的养老金/OPEB计划资产和义务。自2021年12月31日最后一次重新计量以来,预估养老金/OPEB负债(资产净值)减少了18亿美元,即63%。减少的主要原因是医疗保健费用的降低,这是与劳动协议分开谈判的。由于批准的时间,全面影响没有反映在本季度的资产负债表上。本公司已提供下表的形式资料。
|
|
(百万) |
||||||||||
|
|
养老金/ OPEB2 |
||||||||||
|
|
实际 |
|
实际 |
|
形式上的 |
||||||
|
|
2021年12月31日 |
|
2022年9月30日 |
|
2022年9月30日 |
||||||
非流动资产 |
|
$ |
224 |
|
|
$ |
390 |
|
|
$ |
390 |
|
流动负债 |
|
|
(135 |
) |
|
|
(134 |
) |
|
|
(98 |
) |
非流动负债 |
|
|
(2961 |
) |
|
|
(2751 |
) |
|
|
(1359 |
) |
资金状况 |
|
$ |
(2872 |
) |
|
$ |
(2495 |
) |
|
$ |
(1067 |
) |
重新计量反映了截至2022年9月30日受影响计划的计划修订、贴现率、资产价值和其他精算假设的更新。2022年,利率上升的影响主要被较低的市场回报所抵消。
此外,cliff预计,与OPEB计划相关的现金流需求将在未来每年减少1亿美元以上,约为50%。
2022年第三季度调整后EBITDA1为4.52亿美元,而2021年第三季度调整后EBITDA1为19亿美元。2022年前9个月,公司报告调整后EBITDA1为30亿美元,而2021年同期为38亿美元。
|
(百万) |
||||||||||||||
|
三个月结束 9月30日 |
|
九个月结束 9月30日 |
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
调整EBITDA1 |
|
|
|
|
|
|
|
||||||||
炼钢 |
$ |
436 |
|
$ |
1934年 |
|
|
$ |
2967年 |
|
$ |
3796年 |
|
||
其他业务 |
|
9 |
|
|
6 |
|
|
|
58 |
|
|
25 |
|
||
取消(A) |
|
7 |
|
|
(7 |
) |
|
|
8 |
|
|
(15 |
) |
||
调整后ebitda总额 |
$ |
452 |
|
$ |
1933年 |
|
|
$ |
3033年 |
|
$ |
3806年 |
|
||
(A)从2022年开始,公司已将公司SG&A分配给其经营部门。以前的期间已作调整以反映这一变化。淘汰线现在只包括细分市场之间的销售。 |
Cliffs董事长、总裁兼首席执行官Lourenco Goncalves表示:“我们第三季度的业绩受到前期投入成本上升和维护活动导致的库存延迟影响。现在,所有主要项目都已结束,生产水平恢复正常,我们预计成本将在第四季度大幅下降,并进一步下降到2023年。”
Goncalves先生补充说:“第三季度对我们汽车客户的出货量显著改善,达到了六个季度以来的最高水平。这使得我们在第三季度保持了销量的稳定,尽管服务中心的活动要弱得多。我们预计汽车出货量的这一积极趋势将持续到第四季度,同时我们成功续签了与10月份周期相关的合同,从而提高了价格。随着汽车行业产量的增加,现货贸易供应应该会收紧。这支持了未来的定价。”
Goncalves先生继续说道:“我们第三季度最重要的事件是与usw代表的员工达成协议并随后批准了新的4年劳动合同,这些员工占我们员工总数的一半以上。与此同时,我们利用我们的规模成功地为我们的退休人员谈判了更好的医疗费率,大幅减少了我们的退休后负债。”
Goncalves先生总结道:“众所周知,收购时假设的养老金和OPEB负债是我们在2020年12月从安赛乐米塔尔收购皇冠体育官网资产时杠杆化的企业价值的主要来源。随着时间的推移,收购后我们总共42亿美元的负债已经变得无关紧要,因为我们现在的账面上只剩下11亿美元。同时,我们还为非usw退休人员计划重新协商了较低的医疗保险费,目前尚未重新衡量。对这些非usw计划的重新评估将在年底进行,届时我们预计养老金和OPEB负债总额将比目前的预估数据更低。”
炼钢 |
||||||||||||||||
|
三个月结束 9月30日 |
|
九个月结束 9月30日 |
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
外部销售量 |
|
|
|
|
|
|
|
|||||||||
钢材(净吨) |
|
3635年 |
|
|
|
4153年 |
|
|
|
10913年 |
|
|
|
12502年 |
|
|
销售价格-每净吨 |
|
|
|
|
|
|
|
|||||||||
每吨钢材的平均净售价 |
$ |
1360年 |
|
|
$ |
1334年 |
|
|
$ |
1431年 |
|
|
$ |
1122年 |
|
|
经营业绩-以百万计 |
|
|
|
|
|
|
|
|||||||||
收入 |
$ |
5511年 |
|
|
$ |
5869年 |
|
|
$ |
17481年 |
|
|
$ |
14710年 |
|
|
销货成本 |
|
(5167 |
) |
|
|
(4098 |
) |
|
|
(14948 |
) |
|
|
(11472 |
) |
|
毛利率 |
$ |
344 |
|
|
$ |
1771年 |
|
|
$ |
2533年 |
|
|
$ |
3238年 |
|
2022年第三季度钢铁产品销售量为360万吨,其中涂层占33%,热轧占29%,冷轧占15%,钢板占6%,不锈钢和电气占5%,其他占12%,包括板和钢轨。
55亿美元的炼钢收入中,有17亿美元(31%)来自汽车市场的直接销售;15亿美元,占分销商和转换器市场销售额的27%;基础设施和制造业市场销售额15亿美元,占比27%;8.47亿美元,占钢铁生产商销售额的15%。
与2022年第二季度相比,2022年第三季度炼钢单位成本增加,原因是前期生产的成本库存增加的滞后效应,受到维修和维护费用增加、产量下降以及天然气、电力、废料和合金成本上升的影响。
流动性和现金流量
截至2022年10月21日,公司的总流动性约为24亿美元。
在2022年第三季度,该公司偿还了1.55亿美元的ABL贷款。皇冠体育斯还完成了在公开市场上回购总额为4,100万美元的各类未偿优先票据,平均价格为面值的88%。
此外,cliff在2022年第三季度以每股16.97美元的平均价格回购了200万股股票。
前景
根据目前的2022年期货曲线,这意味着今年剩余时间热轧卷钢指数平均价格为730美元/净吨,该公司预计其2022年全年平均售价约为1370美元/净吨。这包括在2022年10月1日重新设定固定合同价格的改进,以及对预期组合的更新,包括2022年第四季度预期的平板出货量增加。
维修和维护成本的降低、产量的增加以及能源和原材料成本的降低,预计将推动炼钢单位运营成本在2022年第四季度每净吨至少降低80美元。
电话会议信息
皇冠体育-皇冠体育斯公司将于皇冠体育官网东部时间2022年10月25日上午10点召开电话会议。电话会议将进行现场直播,并存档在皇冠体育斯的网站:www.shxigumohe.com上。
关于皇冠体育-皇冠体育斯公司
皇冠体育-克利夫斯是北美最大的扁钢生产商。皇冠体育斯成立于1847年,是一家矿山运营商,也是北美最大的铁矿石球团制造商。公司从开采原料、直接还原铁、废铁到初级炼钢及下游精加工、冲压、工装、管材等垂直一体化。我们是北美汽车行业最大的钢铁供应商,由于我们提供全面的扁钢产品,我们为各种其他市场提供服务。皇冠体育-克利夫斯总部位于俄亥俄州皇冠体育,在皇冠体育官网和加拿大拥有约27,000名员工。
前瞻性陈述
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 a trend toward light weighting and supply chain disruptions, such as the semiconductor shortage, that could result in lower steel volumes being consumed; 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, the prolonged COVID-19 pandemic, conflicts or otherwise; severe financial hardship, bankruptcy, temporary or permanent shutdowns or operational challenges, due to the ongoing COVID-19 pandemic or otherwise, 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 the ongoing COVID-19 pandemic, including the heightened risk that a significant portion of our workforce or on-site contractors may suffer illness or otherwise be unable to perform their ordinary work functions; 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; 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, environmental matters, government investigations, occupational or personal injury claims, property damage, labor and employment matters, or suits involving legacy operations and other matters; uncertain cost or availability 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; 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 ability to realize the anticipated synergies and benefits of our recent acquisition transactions and to successfully integrate the acquired businesses into our existing businesses, including uncertainties associated with maintaining relationships with customers, vendors and employees and known and unknown liabilities we assumed in connection with the acquisitions; our level of self-insurance and our ability to obtain sufficient third-party insurance to adequately cover potential adverse events and business risks; 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 ability to successfully identify and consummate any strategic capital investments or development projects, cost-effectively achieve planned production rates or levels, and diversify our product mix and add new customers; 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; availability of workers to fill critical operational positions and potential labor shortages caused by the ongoing COVID-19 pandemic or otherwise, as well as our ability to attract, hire, develop and retain key personnel; our ability to maintain satisfactory labor relations with unions and employees; unanticipated or higher costs associated with pension and OPEB obligations resulting from changes in the value of plan assets or contribution increases required for unfunded obligations; 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.
有关影响Cliffs业务的其他因素,请参阅第I部分第1A项。截至2021年12月31日的10-K表格年度报告中的风险因素,以及向皇冠体育官网证券交易委员会提交的其他文件。
财务表如下
CLEVELAND-CLIFFS INC .)和子公司 未经审计的精简合并业务报表 |
||||||||||||||||
|
(以百万计,每股金额除外) |
|||||||||||||||
|
三个月结束 9月30日 |
|
九个月结束 9月30日 |
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
收入 |
$ |
5653年 |
|
|
$ |
6004年 |
|
|
$ |
17945年 |
|
|
$ |
15098年 |
|
|
运营成本: |
|
|
|
|
|
|
|
|||||||||
销货成本 |
|
(5305 |
) |
|
|
(4229 |
) |
|
|
(15367 |
) |
|
|
(11838 |
) |
|
销售、一般和行政费用 |
|
(124 |
) |
|
|
(116 |
) |
|
|
(353 |
) |
|
|
(329 |
) |
|
杂项-网络 |
|
(37 |
) |
|
|
(10 |
) |
|
|
(104 |
) |
|
|
(38 |
) |
|
总运营成本 |
|
(5466 |
) |
|
|
(4355 |
) |
|
|
(15824 |
) |
|
|
(12205 |
) |
|
营业收入 |
|
187 |
|
|
|
1649年 |
|
|
|
2121年 |
|
|
|
2893年 |
|
|
其他收入(费用): |
|
|
|
|
|
|
|
|||||||||
利息支出净额 |
|
(64 |
) |
|
|
(81 |
) |
|
|
(205 |
) |
|
|
(258 |
) |
|
清偿债务的收益(损失) |
|
4 |
|
|
|
— |
|
|
|
(76 |
) |
|
|
(88 |
) |
|
除服务费用部分外的定期福利贷记净额 |
|
49 |
|
|
|
46 |
|
|
|
148 |
|
|
|
139 |
|
|
其他营业外收入(费用) |
|
(1 |
) |
|
|
1 |
|
|
|
(6 |
) |
|
|
5 |
|
|
其他费用合计 |
|
(12 |
) |
|
|
(34 |
) |
|
|
(139 |
) |
|
|
(202 |
) |
|
所得税前持续经营所得 |
|
175 |
|
|
|
1615年 |
|
|
|
1982年 |
|
|
|
2691年 |
|
|
所得税费用 |
|
(10 |
) |
|
|
(334 |
) |
|
|
(404 |
) |
|
|
(559 |
) |
|
持续经营收入 |
|
165 |
|
|
|
1281年 |
|
|
|
1578年 |
|
|
|
2132年 |
|
|
停止经营所得,扣除税款 |
|
- - - - - - |
|
|
|
1 |
|
|
|
2 |
|
|
|
2 |
|
|
净收益 |
|
165 |
|
|
|
1282年 |
|
|
|
1580年 |
|
|
|
2134年 |
|
|
归属于非控制权益的收入 |
|
(13 |
) |
|
|
(8 |
) |
|
|
(31 |
) |
|
|
(39 |
) |
|
归属于Cliffs股东的净收入 |
$ |
152 |
|
|
$ |
1274年 |
|
|
$ |
1549年 |
|
|
$ |
2095年 |
|
|
|
|
|
|
|
|
|
|
|||||||||
应归属于皇冠体育斯股东的普通股每股收益-基本 |
|
|
|
|
|
|
|
|||||||||
持续经营 |
$ |
0.30 |
|
|
$ |
2.46 |
|
|
$ |
2.98 |
|
|
$ |
3.87 |
|
|
已停止经营 |
|
- - - - - - |
|
|
|
— |
|
|
|
- - - - - - |
|
|
|
— |
|
|
|
$ |
0.30 |
|
|
$ |
2.46 |
|
|
$ |
2.98 |
|
|
$ |
3.87 |
|
|
归属于Cliffs股东的普通股每股收益-摊薄 |
|
|
|
|
|
|
|
|||||||||
持续经营 |
$ |
0.29 |
|
|
$ |
2.33 |
|
|
$ |
2.95 |
|
|
$ |
3.69 |
|
|
已停止经营 |
|
- - - - - - |
|
|
|
— |
|
|
|
- - - - - - |
|
|
|
— |
|
|
|
$ |
0.29 |
|
|
$ |
2.33 |
|
|
$ |
2.95 |
|
|
$ |
3.69 |
|
CLEVELAND-CLIFFS INC .)和子公司 未经审计的简明合并财务状况报表 |
||||||
|
(百万) |
|||||
|
2022年9月30日 |
|
2021年12月31日 |
|||
资产 |
|
|
|
|||
流动资产: |
|
|
|
|||
现金及现金等价物 |
$ |
56 |
|
$ |
48 |
|
应收帐款净额 |
|
2301年 |
|
|
2154年 |
|
库存 |
|
5542年 |
|
|
5188年 |
|
其他流动资产 |
|
426 |
|
|
263 |
|
流动资产总额 |
|
8325年 |
|
|
7653年 |
|
非流动资产: |
|
|
|
|||
物业、厂房及设备、净 |
|
9030年 |
|
|
9186年 |
|
善意 |
|
1141年 |
|
|
1116年 |
|
养老金和OPEB,资产 |
|
390 |
|
|
224 |
|
其他非流动资产 |
|
802 |
|
|
796 |
|
总资产 |
$ |
19688年 |
|
$ |
18975年 |
|
负债 |
|
|
|
|||
流动负债: |
|
|
|
|||
应付账款 |
$ |
2361年 |
|
$ |
2073年 |
|
应计雇佣成本 |
|
479 |
|
|
585 |
|
其他流动负债 |
|
740 |
|
|
903 |
|
流动负债总额 |
|
3580年 |
|
|
3561年 |
|
非流动负债: |
|
|
|
|||
长期债务 |
|
4475年 |
|
|
5238年 |
|
养老金负债,非流动负债 |
|
464 |
|
|
578 |
|
OPEB负债,非流动负债 |
|
2287年 |
|
|
2383年 |
|
其他非流动负债 |
|
1614年 |
|
|
1441年 |
|
总负债 |
|
12420年 |
|
|
13201年 |
|
总股本 |
|
7268年 |
|
|
5774年 |
|
负债及权益合计 |
$ |
19688年 |
|
$ |
18975年 |
CLEVELAND-CLIFFS INC .)和子公司 未经审计的合并现金流量表 |
||||||||||||||||
|
(百万) |
|||||||||||||||
|
三个月结束 9月30日 |
|
九个月结束 9月30日 |
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
经营活动 |
|
|
|
|
|
|
|
|||||||||
净收益 |
$ |
165 |
|
|
$ |
1282年 |
|
|
$ |
1580年 |
|
|
$ |
2134年 |
|
|
使净收入与经营活动提供的净现金相协调的调整: |
|
|
|
|
|
|
|
|||||||||
折旧、损耗和摊销 |
|
237 |
|
|
|
239 |
|
|
|
788 |
|
|
|
664 |
|
|
长期资产减值 |
|
- - - - - - |
|
|
|
1 |
|
|
|
29 |
|
|
|
1 |
|
|
递延所得税 |
|
59 |
|
|
|
332 |
|
|
|
210 |
|
|
|
557 |
|
|
养老金和OPEB信贷 |
|
(27 |
) |
|
|
(18 |
) |
|
|
(81 |
) |
|
|
(59 |
) |
|
(收益)清偿债务的损失 |
|
(4 |
) |
|
|
— |
|
|
|
76 |
|
|
|
88 |
|
|
存货增加的摊销 |
|
- - - - - - |
|
|
|
11 |
|
|
|
- - - - - - |
|
|
|
129 |
|
|
其他 |
|
20. |
|
|
|
14 |
|
|
|
75 |
|
|
|
79 |
|
|
经营资产和负债变动,扣除企业合并后: |
|
|
|
|
|
|
|
|||||||||
应收帐款及其他资产 |
|
337 |
|
|
|
(252 |
) |
|
|
(108 |
) |
|
|
(1166 |
) |
|
库存 |
|
246 |
|
|
|
(236 |
) |
|
|
(348 |
) |
|
|
(793 |
) |
|
所得税 |
|
(54 |
) |
|
|
(10 |
) |
|
|
(109 |
) |
|
|
(1 |
) |
|
养恤金和OPEB付款和缴款 |
|
(60 |
) |
|
|
(56 |
) |
|
|
(174 |
) |
|
|
(279 |
) |
|
应付款项、应计费用及其他负债 |
|
(383 |
) |
|
|
209 |
|
|
|
(4 |
) |
|
|
294 |
|
|
经营活动提供的现金净额 |
|
536 |
|
|
|
1516年 |
|
|
|
1934年 |
|
|
|
1648年 |
|
|
投资活动 |
|
|
|
|
|
|
|
|||||||||
购置物业、厂房及设备 |
|
(248 |
) |
|
|
(175 |
) |
|
|
(716 |
) |
|
|
(473 |
) |
|
收购FPT,所得现金净额 |
|
(22 |
) |
|
|
— |
|
|
|
(31 |
) |
|
|
— |
|
|
收购安赛乐米塔尔皇冠体育官网公司,获得现金净额 |
|
- - - - - - |
|
|
|
— |
|
|
|
- - - - - - |
|
|
|
54 |
|
|
其他投资活动 |
|
10 |
|
|
|
3 |
|
|
|
20. |
|
|
|
5 |
|
|
用于投资活动的现金净额 |
|
(260 |
) |
|
|
(172 |
) |
|
|
(727 |
) |
|
|
(414 |
) |
|
融资活动 |
|
|
|
|
|
|
|
|||||||||
B系列可赎回优先股赎回 |
|
- - - - - - |
|
|
|
(1343 |
) |
|
|
- - - - - - |
|
|
|
(1343 |
) |
|
发行普通股所得 |
|
- - - - - - |
|
|
|
— |
|
|
|
- - - - - - |
|
|
|
322 |
|
|
回购普通股 |
|
(34 |
) |
|
|
— |
|
|
|
(210 |
) |
|
|
— |
|
|
发行债务所得款项 |
|
- - - - - - |
|
|
|
— |
|
|
|
- - - - - - |
|
|
|
1000年 |
|
|
偿还债务 |
|
(36 |
) |
|
|
(7 |
) |
|
|
(1355 |
) |
|
|
(1346 |
) |
|
信贷安排下的借款 |
|
1390年 |
|
|
|
1673年 |
|
|
|
4650年 |
|
|
|
4353年 |
|
|
信贷安排下的还款 |
|
(1545 |
) |
|
|
(1670 |
) |
|
|
(4169 |
) |
|
|
(4160 |
) |
|
其他融资活动 |
|
(42 |
) |
|
|
(28 |
) |
|
|
(115 |
) |
|
|
(130 |
) |
|
用于融资活动的现金净额 |
|
(267 |
) |
|
|
(1375 |
) |
|
|
(1199 |
) |
|
|
(1304 |
) |
|
现金及现金等价物净增(减)额 |
|
9 |
|
|
|
(31 |
) |
|
|
8 |
|
|
|
(70 |
) |
|
期初现金及现金等价物 |
|
47 |
|
|
|
73 |
|
|
|
48 |
|
|
|
112 |
|
|
期末现金及现金等价物 |
$ |
56 |
|
|
$ |
42 |
|
|
$ |
56 |
|
|
$ |
42 |
|
|
皇冠体育-皇冠体育斯公司子公司的非公认会计准则调整- ebitda和调整后的ebitda
除了按照皇冠体育官网公认会计准则提交的合并财务报表外,公司还在合并的基础上提交了EBITDA和调整后EBITDA。EBITDA和调整后EBITDA是管理层在评估经营业绩时使用的非公认会计准则财务指标。这些指标的表述不应被视为与按照皇冠体育官网公认会计准则编制和表述的财务信息分离、替代或优于。这些指标的表述可能与其他公司使用的非公认会计准则财务指标不同。下表提供了这些合并措施与其最直接可比的GAAP措施的对账。
|
(百万) |
|||||||||||||||
|
三个月结束 9月30日 |
|
九个月结束 9月30日 |
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
净收益 |
$ |
165 |
|
|
$ |
1282年 |
|
|
$ |
1580年 |
|
|
$ |
2134年 |
|
|
少: |
|
|
|
|
|
|
|
|||||||||
利息支出净额 |
|
(64 |
) |
|
|
(81 |
) |
|
|
(205 |
) |
|
|
(258 |
) |
|
所得税费用 |
|
(10 |
) |
|
|
(334 |
) |
|
|
(404 |
) |
|
|
(559 |
) |
|
折旧、损耗和摊销 |
|
(237 |
) |
|
|
(239 |
) |
|
|
(788 |
) |
|
|
(664 |
) |
|
息税前利润总额 |
$ |
476 |
|
|
$ |
1936年 |
|
|
$ |
2977年 |
|
|
$ |
3615年 |
|
|
少: |
|
|
|
|
|
|
|
|||||||||
非控制性权益的EBITDA |
$ |
22 |
|
|
$ |
17 |
|
|
$ |
57 |
|
|
$ |
60 |
|
|
资产减值 |
|
- - - - - - |
|
|
|
— |
|
|
|
(29 |
) |
|
|
— |
|
|
清偿债务的收益(损失) |
|
4 |
|
|
|
— |
|
|
|
(76 |
) |
|
|
(88 |
) |
|
遣散费成本 |
|
(2 |
) |
|
|
(3 |
) |
|
|
(9 |
) |
|
|
(15 |
) |
|
与收购有关的费用,不包括遣散费 |
|
- - - - - - |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(3 |
) |
|
权益法投资中与收购有关的损失 |
|
- - - - - - |
|
|
|
— |
|
|
|
- - - - - - |
|
|
|
(18 |
) |
|
存货增加的摊销 |
|
- - - - - - |
|
|
|
(11 |
) |
|
|
- - - - - - |
|
|
|
(129 |
) |
|
已终止业务的影响 |
|
- - - - - - |
|
|
|
1 |
|
|
|
2 |
|
|
|
2 |
|
|
调整后EBITDA总额 |
$ |
452 |
|
|
$ |
1933年 |
|
|
$ |
3033年 |
|
|
$ |
3806年 |
|
|
|
|
|
|
|
|
|
|
|||||||||
非控制性权益的EBITDA包括: |
|
|
|
|
|
|
|
|||||||||
归属于非控制性权益的净收入 |
$ |
13 |
|
|
$ |
8 |
|
|
$ |
31 |
|
|
$ |
39 |
|
|
折旧、损耗和摊销 |
|
9 |
|
|
|
9 |
|
|
|
26 |
|
|
|
21 |
|
|
非控制性权益的EBITDA |
$ |
22 |
|
|
$ |
17 |
|
|
$ |
57 |
|
|
$ |
60 |
|
|
2 cleveland-cliffs公司。养老金和养老金
2022年10月12日,公司宣布批准与USW的新的四年劳动协议,涵盖13个运营地点的12,000名USW代表员工。由于协议中养老金和OPEB计划的重大修订,公司将被要求自2022年10月12日批准之日起重新衡量受影响的养老金和OPEB计划的计划资产和福利义务。下表列出财务状况表中与养恤金和项目外负债有关的确认数额:
- 截至2022年9月30日的实际基础上,反映合并养老金和OPEB;和
- 在2022年9月30日的备考基础上,对受2022年10月12日批准影响的养老金和OPEB计划进行重新计量。根据ASC 855-10-50-3的规定,预估基准栏显示预估数据。
|
(百万) |
|||||||||||||||
|
养老金 |
|
OPEB |
|||||||||||||
|
实际 |
|
形式上的 |
|
实际 |
|
形式上的 |
|||||||||
|
2022年9月30日 |
|
2022年9月30日 |
|
2022年9月30日 |
|
2022年9月30日 |
|||||||||
非流动资产 |
$ |
227 |
|
|
$ |
227 |
|
|
$ |
163 |
|
|
$ |
163 |
|
|
流动负债 |
|
(4 |
) |
|
|
(4 |
) |
|
|
(130 |
) |
|
|
(94 |
) |
|
非流动负债 |
|
(464 |
) |
|
|
(558 |
) |
|
|
(2287 |
) |
|
|
(801 |
) |
|
资金状况 |
$ |
(241 |
) |
|
$ |
(335 |
) |
|
$ |
(2254 |
) |
|
$ |
(732 |
) |
重新计量反映了截至2022年9月30日受影响计划的计划修订、贴现率、资产价值和其他精算假设的更新。
在businesswire网站上查看源代码:https://www.businesswire.com/news/home/20221025005411/en/
媒体联系人:Patricia Persico高级主管,企业传播(216)694-5316投资者联系人:James Kerr经理,投资者关系(216)694-7719
资料来源:Cleveland-Cliffs Inc。
2022年10月25日上映