Cleveland-Cliffs Inc.

CLF
Financial Analysis · Updated May 29, 2026 · Coverage 2026-Q2
TTM ROIC
4.6%
FY2023 · NOPAT / Invested Capital (NOPAT = EBIT × (1 – 21% tax rate); Invested Capital = Total Assets – Non-interest-bearing Current Liabilities – Cash) · WACC ~9% · Moat spread +-4.4pp
Margin Profile
Gross 13%
FY2023
Net Debt
$7.7B
Cash $45M · Debt $7.8B · Q1 2026
Diluted Shares
570M
Q1 2026

Business Overview


source: coverage-next-full ticker: CLF step: "01" title: Business Overview created: 2026-05-29

Step 01 — Business Overview: Cleveland-Cliffs Inc.

Company Description

Cleveland-Cliffs Inc. is the largest flat-rolled steel producer in North America, operating a fully integrated steelmaking model that spans from iron ore mining in the Upper Peninsula of Michigan and Minnesota to finished steel products delivered to automotive OEMs, appliance manufacturers, and infrastructure customers across North America.

Following the 2020 dual acquisitions of AK Steel and ArcelorMittal USA, CLF controls approximately 25 million net tons of steelmaking capacity — roughly double any other US flat-rolled producer. The addition of Stelco (2024) brings Canadian production assets into the portfolio.

The Integrated Steel Model

CLF's vertical integration is its defining competitive characteristic. The production chain flows:

1. Iron Ore Mining & Pelletizing

  • Operates iron ore mines in Michigan (Tilden, Empire) and Minnesota (Hibbing Taconite, United Taconite, Northshore Mining)
  • Produces approximately 28–29 million long tons of iron ore pellets annually
  • Captive supply satisfies most of CLF's own blast furnace requirements; surplus sold to third parties
  • Pellets are a superior feedstock vs. sinter/lump ore — higher iron content, better blast furnace efficiency

2. Blast Furnace Steelmaking (BOF — Basic Oxygen Furnace)

  • Operates blast furnaces at: Burns Harbor (Indiana), Cleveland (Ohio), Indiana Harbor (Indiana), Middletown (Ohio), Dearborn (Michigan), Riverdale (Illinois)
  • BOF route is CLF's primary steelmaking method — hot metal from blast furnace → basic oxygen converter → liquid steel
  • More capital-intensive than EAF but produces premium quality grades required by automotive customers

3. Electric Arc Furnace (EAF) Steelmaking

  • Acquired AK Steel brought EAF capability at Butler (Pennsylvania) and Mansfield (Ohio)
  • EAF uses recycled scrap; complements BOF capacity
  • Lower fixed cost structure but uses scrap (higher variable cost when scrap prices rise)

4. Finishing Operations

  • Hot Rolling Mills: produce hot-rolled coil (HRC) — the commodity benchmark product
  • Cold Rolling Mills: produce cold-rolled coil (CRC) — thinner gauge, better surface quality
  • Coating Lines: galvanizing (galvanized/galvalume) for auto/appliance, electrogalvanizing for auto body panels
  • Stainless & Electrical Steel: produced at legacy AK Steel facilities (Middletown, OH; Zanesville, OH) — serves energy-efficient motors and transformers

End Markets

End Market Approximate Revenue Share Key Products
Automotive ~40% Advanced High-Strength Steel (AHSS), coated, exposed panels
Infrastructure/Service Centers ~25% HRC, plates, structural
Appliances ~10% Coated sheet, stainless
Distributors/Converters ~15% Various flat-rolled
Packaging/Other ~5% Tin mill products
Iron Ore (external) ~5% Pellets to third parties

Automotive Relationships — The Crown Jewel

CLF's automotive exposure is uniquely valuable. The company supplies steel to virtually every major North American auto assembly plant, including:

  • Ford Motor Company (major customer — Dearborn facility proximity)
  • General Motors
  • Stellantis (Chrysler/Jeep/Ram)
  • Toyota, Honda (transplant OEMs)

Automotive contracts are negotiated annually or multi-year, typically with index-based pricing — providing more stability than spot market sales. The auto relationship required AK Steel's premium finishing capabilities, which CLF did not have pre-acquisition.

Workforce & Labor Relations

CLF is the largest unionized employer in the US steel industry, with approximately 26,000–29,000 workers represented by the United Steelworkers (USW). Major labor contracts covering blast furnace and finishing operations were renegotiated in 2023.

Labor is both a competitive moat (skilled workforce for automotive-grade production) and a key risk (strike vulnerability, legacy benefit obligations). Pension and OPEB liabilities reflect decades of commitments to retired steelworkers.

CEO & Culture

CEO Lourenco Goncalves (since August 2014) has shaped CLF's aggressive, acquisitive culture. He has positioned CLF as the defender of American steelmaking jobs and Section 232 tariff permanence — creating a politically charged identity that resonates with union workers, politicians, and certain investors. This identity is both a brand asset and a strategic commitment to the domestic US steel market.

Financial Snapshot


source: coverage-next-full ticker: CLF step: "04" title: Financial Snapshot created: 2026-05-29

Step 04 — Financial Snapshot

Three-Year P&L Summary

Metric FY2021 FY2022 FY2023
Revenue $20.4B $22.3B $21.9B
Cost of Goods Sold ~$16.1B ~$18.2B ~$19.0B
Gross Profit ~$4.3B ~$4.1B ~$2.9B
Gross Margin ~21% ~18% ~13%
EBITDA ~$4.5B ~$3.5B ~$1.7B
EBITDA Margin ~22% ~16% ~8%
D&A ~$0.9B ~$1.0B ~$1.0B
EBIT ~$3.6B ~$2.5B ~$0.7B
Interest Expense ~$(0.4B) ~$(0.3B) ~$(0.3B)
Pre-tax Income ~$3.2B ~$2.2B ~$0.4B
Tax Expense ~$(0.7B) ~$(0.5B) ~$(0.1B)
Net Income ~$2.5B ~$1.6B ~$0.3B
EPS (diluted) ~$4.50 ~$3.10 ~$0.60
Shares (diluted, M) ~555M ~510M ~480M

The 2021 Profit Peak — Understanding the Supercycle

FY2021 was a once-in-a-generation steel pricing event. COVID-19 disrupted global supply chains while simultaneously triggering massive fiscal stimulus and a goods demand boom. HRC spot prices in the US hit $1,900/ton (vs. a historical range of $400–900/ton), producing extraordinary margins.

CLF's FY2021 results were the first full year incorporating both AK Steel and ArcelorMittal USA, and the timing was exceptional — the company acquired two businesses at compressed cycle prices and immediately benefited from the supercycle. This windfall allowed CLF to pay down ~$2.5B+ in debt and repurchase ~15% of shares outstanding within 18 months.

Key insight: The 2021 EBITDA of ~$4.5B is NOT a normalized run-rate. Mid-cycle EBITDA (at ~$700–800/ton HRC) is approximately $1.5–2.0B.

2022–2023 Normalization

As HRC prices normalized from their supercycle peak, CLF's margins compressed sharply. This is exactly as expected for a cyclical business with high operating leverage:

  • FY2022: Prices declining through the year, still elevated in H1 → $3.5B EBITDA
  • FY2023: HRC averaging $700–800/ton for most of the year → $1.7B EBITDA
  • FY2024: Continued normalization; auto sector headwinds from EV slowdown, weaker demand → estimated $1.0–1.4B EBITDA

Margin Analysis

Gross Margin: Highly cyclical (13–21% range). Variable costs (iron ore [captive, so transfer-priced], scrap, energy) set a floor.

EBITDA Margin: The blast furnace model has high fixed costs ($400–500/ton in fixed cost per ton capacity). At mid-cycle HRC ($750/ton), the integrated model earns 8–12% EBITDA margins. At supercycle prices ($1,500+), margins expand dramatically due to operating leverage.

Net Margin: Even more volatile than EBITDA — ranges from negative (trough cycles) to 12%+ (supercycle). Interest expense (~$300M/year) and the tax shield from depreciation ($1B+/year) are important factors.

EBITDA Bridge — Key Cost Components

Cost Component Annual Amount Per-Ton Equivalent
Raw materials (iron ore — captive) ~$3.5B ~$140/ton
Purchased scrap (EAF input) ~$1.0B ~$40/ton
Energy (natural gas, electricity) ~$1.2B ~$50/ton
Labor (including benefits) ~$3.0B ~$120/ton
D&A ~$1.0B ~$40/ton
SG&A ~$0.3B ~$12/ton
Total cost/ton ~$400–420/ton

At $750/ton HRC, this implies ~$330–350/ton EBITDA margin... but the blended ASP across all products (including higher-value cold-rolled, coated, specialty) is typically $50–100/ton above HRC spot, so realized EBITDA is higher than a pure HRC analysis suggests.

Key Profitability Metrics

Metric FY2021 FY2022 FY2023
Return on Equity ~45% ~28% ~5%
Return on Assets ~18% ~11% ~2%
ROIC ~28% ~17% ~6%
FCF (operating CF - CapEx) ~$2.8B ~$1.9B ~$0.5B
FCF Yield (on mkt cap) High High Low (stock fell less than earnings)

Tax Dynamics

CLF had significant deferred tax assets (NOL carryforwards) from prior loss years that partially sheltered 2021–2022 income. By 2023, the effective tax rate normalized toward the statutory ~21% rate. The large D&A from blast furnace assets creates ongoing tax shield benefits.

FY2024 Partial View

Through Q3 2024:

  • Stelco acquisition closed, adding Canadian capacity
  • HRC prices ranged $600–800/ton — below mid-cycle
  • Automotive production below expectations (EV transition uncertainty)
  • Full-year 2024 EBITDA estimate: ~$1.0–1.4B
  • Stelco integration costs created near-term drag

The company entered 2025 with elevated leverage (Stelco acquisition funded partly with debt) and below-mid-cycle pricing — a challenging setup requiring either HRC price recovery or cost reduction to drive meaningful earnings improvement.

Deeper Financial Analysis

The fundamental tier adds 9 additional research dimensions for $CLF.

Revenue Breakdown
Segment revenue, geographic mix, product-line contribution margins, and cohort dynamics.
Financial Trends
Quarter-over-quarter momentum, leading indicators, and inflection point analysis.
Balance Sheet
Debt structure, liquidity runway, dilution risk, and working capital dynamics.
Capital Allocation
Buyback cadence, M&A appetite, dividend policy, and reinvestment priorities.
Returns on Capital (ROIC)
Multi-year ROIC vs. WACC, marginal returns on reinvestment, sales-to-invested-capital efficiency, and moat spread.
GET /api/v1/research/CLF/fundamental$1.00 · Bearer token required
Markdown: /stocks/clf/financials/md · → thesis · → memo