Could Cliffs Natural Resources Really Go Bankrupt?

Cliffs Natural Resources is extremely reliant on the price of iron ore. With the recent collapse of iron ore prices, should investors actually be worried about Cliffs going bust?

Jun 25, 2014 at 3:16PM

Fix It

Iron ore futures prices from CME Group Globex
Cliffs' stock prices from Google Finance

Cliffs Natural Resources' (NYSE:CLF) stock price has dropped an astounding 85% since its peak of $100 per share in 2011. With no end in sight for iron ore's free fall, the future looks hazy for this iron producer. As a potential investor, should you strike while the iron's hot, wait for a rebound in iron ore prices, or run for the hills?

Background on recent performance and debt covenants
Cliffs posted its first-quarter earnings report on April 25, 2014. The sales margin for its U.S. iron ore segment was $95 million, Eastern Canadian iron ore sales margin was a nasty -$49.7 million, while Asia Pacific iron ore sales margin was $66.3 million. Because of weak coal prices, North American coal's sales margin was $-48.4 million. The sales margin for the company as a whole was $63.2 million.

Despite operating losses in two of its four operating segments, things don't seem too dire yet. Cliffs still has ample liquidity for its operations. The company had $364 million in cash and cash equivalents and access to a 1.7 billion revolving credit line at the start of the second quarter.

The cause for concern in the near future is iron ore prices. If they continue falling, Cliffs could start experiencing dangerously low EBITDA. If its EBITDA continues dropping, this could cause the company to violate its debt covenants, meaning severe liquidity problems, and possibly even bankruptcy. 

Let's take a look at the two debt covenants associated with Cliffs' line of credit:

  • Debt to earnings ratio as of the last day of each fiscal quarter cannot exceed 3.5 to 1.0. (Note that "debt" means total funded debt, or long-term debt. It does not include short-term financing. Also, "earnings" refers to the sum of the preceding four quarter's adjusted EBITDA.)
  • Minimum interest coverage ratio for the preceding four quarters must not be less than 2.5 to 1.0 on the last day of any fiscal quarter.

Cliffs was compliant with both covenants in the first quarter. Its EBITDA for the four quarters preceding March 31, 2014 was $1.3 billion, and its total long-term debt was $3.13 billion as of March 31. That makes a debt to earnings ratio of 2.40 to 1.

Now, let's look at Cliffs' interest coverage ratio. As discussed in the previous paragraph, Cliffs' adjusted EBITDA for the trailing four quarters was $1.3 billion. Its total interest expense for the 12 months preceding March 31 was $172.7 million. That makes a healthy interest coverage ratio of 7.55 to 1.0.

How close is Cliffs to violating its debt covenants?
Let's look for the magic number that would cause Cliffs' credit line to be revoked. 

Remember that the debt covenants are based on the 12 months preceding the final day of a given quarter. Cliffs' total adjusted EBITDA for the last three quarters was $819.27 million. Let's say its total debt stays at $3.13 billion throughout Q2. At $3.13 billion in funded debt, Cliffs must maintain a minimum trailing 12 month adjusted EBITDA of $894 million. That means Cliffs must generate at least $74.73 million adjusted EBITDA in the second quarter. The question is, will Cliffs make the cut?

What will Q2 look like?
To get a decent idea of where adjusted EBITDA will be come July 21 (projected quarterly earnings release), let's compare market and operating conditions of the first quarter to those of the second quarter thus far.

First of all, the weather has been a lot nicer. Weather conditions affect Cliffs' ability to generate revenue. Historically, Cliffs' first-quarter earnings and revenue lag behind the other three. So, we should see much better sales volume in Q2. Secondly, iron ore prices have plummeted. This will negatively affect the amount of revenue/ton Cliffs will receive. 

We could spend all day going through each financial statement and attempting to accurately forecast every number, but let's just stick to ballparking Q2 EBITDA. Since we are only focusing on EBITDA and debt, we don't need to worry about non-cash expenses such as depreciation, taxes, amortization, and LCM adjustments (thankfully). 

Using the Realized Revenue Sensitivity Guide (below) supplied by Cliffs' management in a recent presentation, we can get a feel for what sales and operating costs might end up being for Q2. 

Sensitivity

Chart from Cliffs' 10-Q from 3-31-2014

We also need a few other things: a sales volume forecast, a freight and venture partners cost reimbursements forecast, a cash-cost forecast, the average price of iron ore since March 31, a forecast for selling general and administrative expenses, and an exploration costs forecast. Luckily, the company has offered guidance on all of the above except freight and venture partners cost reimbursements. But that's an easy one, too. Usually freight and venture partners cost reimbursements are about 9% of total revenue, so we'll call it 9% of total revenue for Q2. 

Done

*Q2 EBITDA forecast completed by Michael Nielsen.

Our rough adjusted EBITDA estimate for Q2 was $247.02 million. Remember the minimum EBITDA to stay within the boundaries of the debt covenant is $74.73 million. So, it looks like the company has a decent amount of wiggle room. There are certain things that could happen, or have already happened, in Q2 that could lower this number. However, odds are, Cliffs will come in with an adjusted EBITDA for the quarter that is well above $74.73 million.

So should investors buy now, wait, or run for the hills?
If you're an investor in Cliffs Natural Resources, you should feel a little better knowing Cliffs isn't in immediate danger of bankruptcy. However, you should definitely keep an eye on iron ore prices. If prices don't bounce back within the next year or so, Cliffs' credit line could eventually be depleted or revoked. Both cases could result in bankruptcy. 

If you're comfortable with risk, it might make sense to buy a few shares of Cliffs. If iron ore does bounce back, you could easily be looking at a two-bagger. 

But if you're risk-averse, you should probably run for the hills. There is no real way to know where iron ore prices will be a year from now, but there is a real risk that Cliffs will go bust. 

It may be wise to wait and see how iron ore prices move in the next few months. The only risk is that the stock price jumps before you have a chance to buy at a discount.

Do you know this energy tax "loophole"?
You already know record oil and natural gas production is changing the lives of millions of Americans. But what you probably haven't heard is that the IRS is encouraging investors to support our growing energy renaissance, offering you a tax loophole to invest in some of America's greatest energy companies. Take advantage of this profitable opportunity by grabbing your brand-new special report, "The IRS Is Daring You to Make This Investment Now!," and you'll learn about the simple strategy to take advantage of a little-known IRS rule. Don't miss out on advice that could help you cut taxes for decades to come. Click here to learn more.

Michael Nielsen owns shares of Cliffs Natural Resources. The Motley Fool has no position in any of the stocks mentioned. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

Money to your ears - A great FREE investing resource for you

The best way to get your regular dose of market and money insights is our suite of free podcasts ... what we like to think of as “binge-worthy finance.”

Feb 1, 2016 at 5:03PM

Whether we're in the midst of earnings season or riding out the market's lulls, you want to know the best strategies for your money.

And you'll want to go beyond the hype of screaming TV personalities, fear-mongering ads, and "analysis" from people who might have your email address ... but no track record of success.

In short, you want a voice of reason you can count on.

A 2015 Business Insider article titled, "11 websites to bookmark if you want to get rich," rated The Motley Fool as the #1 place online to get smarter about investing.

And one of the easiest, most enjoyable, most valuable ways to get your regular dose of market and money insights is our suite of free podcasts ... what we like to think of as "binge-worthy finance."

Whether you make it part of your daily commute or you save up and listen to a handful of episodes for your 50-mile bike rides or long soaks in a bubble bath (or both!), the podcasts make sense of your money.

And unlike so many who want to make the subjects of personal finance and investing complicated and scary, our podcasts are clear, insightful, and (yes, it's true) fun.

Our free suite of podcasts

Motley Fool Money features a team of our analysts discussing the week's top business and investing stories, interviews, and an inside look at the stocks on our radar. The show is also heard weekly on dozens of radio stations across the country.

The hosts of Motley Fool Answers challenge the conventional wisdom on life's biggest financial issues to reveal what you really need to know to make smart money moves.

David Gardner, co-founder of The Motley Fool, is among the most respected and trusted sources on investing. And he's the host of Rule Breaker Investing, in which he shares his insights into today's most innovative and disruptive companies ... and how to profit from them.

Market Foolery is our daily look at stocks in the news, as well as the top business and investing stories.

And Industry Focus offers a deeper dive into a specific industry and the stories making headlines. Healthcare, technology, energy, consumer goods, and other industries take turns in the spotlight.

They're all informative, entertaining, and eminently listenable. Rule Breaker Investing and Answers are timeless, so it's worth going back to and listening from the very start; the other three are focused more on today's events, so listen to the most recent first.

All are available for free at www.fool.com/podcasts.

If you're looking for a friendly voice ... with great advice on how to make the most of your money ... from a business with a lengthy track record of success ... in clear, compelling language ... I encourage you to give a listen to our free podcasts.

Head to www.fool.com/podcasts, give them a spin, and you can subscribe there (at iTunes, Stitcher, or our other partners) if you want to receive them regularly.

It's money to your ears.

 


Compare Brokers