Data is not available at this time.
Cleveland-Cliffs Inc. operates as a vertically integrated steel producer and iron ore pellet supplier, serving diverse industries such as automotive, construction, and manufacturing. The company’s revenue model hinges on steel production, value-added downstream processing, and long-term supply contracts with key industrial customers. By controlling raw material inputs through its iron ore mining operations, CLF mitigates supply chain volatility while enhancing cost efficiency. The firm competes in a cyclical and capital-intensive sector, where scale, operational integration, and customer relationships are critical. Its acquisition-led growth strategy has expanded its market share, positioning it as a leading North American supplier of flat-rolled steel and high-grade iron ore pellets. Despite competitive pressures from global steel producers, CLF leverages its domestic production footprint to cater to regional demand, particularly in the automotive sector, where it holds strategic partnerships with major OEMs. The company’s focus on high-margin products and sustainable steelmaking practices further strengthens its market differentiation.
In FY 2024, Cleveland-Cliffs reported revenue of $19.19 billion, reflecting its scale in the steel and mining sectors. However, net income stood at -$754 million, with diluted EPS of -$1.57, indicating margin pressures from input cost inflation and cyclical demand softness. Operating cash flow of $105 million was constrained by capital expenditures of $695 million, underscoring the capital-intensive nature of its operations.
The company’s negative earnings highlight challenges in translating top-line scale into profitability amid industry headwinds. Capital expenditures remain elevated to maintain production capacity and support vertical integration, limiting free cash flow generation. CLF’s ability to improve returns hinges on operational efficiency gains and stabilizing commodity prices.
CLF’s balance sheet shows $54 million in cash and equivalents against total debt of $7.07 billion, indicating leveraged positioning. The debt load reflects past acquisitions and cyclical working capital needs, requiring disciplined liquidity management. Absence of dividends suggests prioritization of debt reduction and reinvestment over shareholder returns in the near term.
Growth is tied to steel demand cycles and strategic acquisitions, with no current dividend policy. The company’s focus remains on deleveraging and optimizing its integrated model. Long-term prospects depend on industrial recovery and sustainable steel demand, particularly in automotive and infrastructure sectors.
Market expectations likely factor in cyclical recovery potential, though current losses and high leverage may weigh on valuation multiples. Investors may assess CLF’s ability to capitalize on domestic steel demand and cost-control initiatives to restore profitability.
CLF’s vertically integrated model and domestic production base provide structural advantages, but macroeconomic uncertainty and commodity price volatility pose risks. The outlook hinges on operational execution, debt management, and demand stabilization in core end markets.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |