| Schedule Of Segment Reporting Information |
Our results by segment are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
| (In millions) |
2023 |
|
2022 |
|
2023 |
|
2022 |
| Revenues: |
|
|
|
|
|
|
|
| Steelmaking |
$ |
5,808Ìý
|
|
|
$ |
6,176Ìý |
|
|
$ |
10,934Ìý
|
|
|
$ |
11,970Ìý |
|
| Other Businesses |
176Ìý
|
|
|
161Ìý |
|
|
345Ìý
|
|
|
322Ìý |
|
| Total revenues |
$ |
5,984Ìý
|
|
|
$ |
6,337Ìý |
|
|
$ |
11,279Ìý
|
|
|
$ |
12,292Ìý |
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA: |
|
|
|
|
|
|
|
| Steelmaking |
$ |
765Ìý
|
|
|
$ |
1,109Ìý |
|
|
$ |
1,005Ìý
|
|
|
$ |
2,533Ìý |
|
| Other Businesses |
15Ìý
|
|
|
20Ìý |
|
|
23Ìý
|
|
|
49Ìý |
|
| Eliminations |
(5) |
|
|
2Ìý |
|
|
(10) |
|
|
1Ìý |
|
| Total Adjusted EBITDA |
$ |
775Ìý
|
|
|
$ |
1,131Ìý |
|
|
$ |
1,018Ìý
|
|
|
$ |
2,583Ìý |
|
The following table provides a reconciliation of our consolidated Net income to total Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
| (In millions) |
2023 |
|
2022 |
|
2023 |
|
2022 |
| Net income |
$ |
356Ìý
|
|
|
$ |
601Ìý |
|
|
$ |
314Ìý
|
|
|
$ |
1,415Ìý |
|
| Less: |
|
|
|
|
|
|
|
| Interest expense, net |
(79) |
|
|
(64) |
|
|
(156) |
|
|
(141) |
|
| Income tax expense |
(102) |
|
|
(157) |
|
|
(89) |
|
|
(394) |
|
| Depreciation, depletion and amortization |
(247) |
|
|
(250) |
|
|
(489) |
|
|
(551) |
|
|
784Ìý
|
|
|
1,072Ìý |
|
|
1,048Ìý
|
|
|
2,501Ìý |
|
| Less: |
|
|
|
|
|
|
|
EBITDA of noncontrolling interests1
|
17Ìý
|
|
|
13Ìý |
|
|
40Ìý
|
|
|
35Ìý |
|
| Loss on extinguishment of debt |
—Ìý
|
|
|
(66) |
|
|
—Ìý
|
|
|
(80) |
|
| Asset impairment |
—Ìý
|
|
|
—Ìý |
|
|
—Ìý
|
|
|
(29) |
|
|
|
|
|
|
|
|
|
| Other, net |
(8) |
|
|
(6) |
|
|
(10) |
|
|
(8) |
|
| Total Adjusted EBITDA |
$ |
775Ìý
|
|
|
$ |
1,131Ìý |
|
|
$ |
1,018Ìý
|
|
|
$ |
2,583Ìý |
|
|
|
|
|
|
|
|
|
1 EBITDA of noncontrolling interests includes the following:
|
| Net income attributable to noncontrolling interests |
$ |
9Ìý
|
|
|
$ |
5Ìý |
|
|
$ |
24Ìý
|
|
|
$ |
18Ìý |
|
| Depreciation, depletion and amortization |
8Ìý
|
|
|
8Ìý |
|
|
16Ìý
|
|
|
17Ìý |
|
| EBITDA of noncontrolling interests |
$ |
17Ìý
|
|
|
$ |
13Ìý |
|
|
$ |
40Ìý
|
|
|
$ |
35Ìý |
|
The following table summarizes our depreciation, depletion and amortization and capital additions by segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
| (In millions) |
2023 |
|
2022 |
|
2023 |
|
2022 |
| Depreciation, depletion and amortization: |
|
|
|
|
|
|
|
| Steelmaking |
$ |
(239) |
|
|
$ |
(240) |
|
|
$ |
(470) |
|
|
$ |
(531) |
|
| Other Businesses |
(8) |
|
|
(10) |
|
|
(19) |
|
|
(20) |
|
| Total depreciation, depletion and amortization |
$ |
(247) |
|
|
$ |
(250) |
|
|
$ |
(489) |
|
|
$ |
(551) |
|
|
|
|
|
|
|
|
|
Capital additions1:
|
|
|
|
|
|
|
|
| Steelmaking |
$ |
159Ìý
|
|
|
$ |
297Ìý |
|
|
$ |
286Ìý
|
|
|
$ |
472Ìý |
|
| Other Businesses |
2Ìý
|
|
|
9Ìý |
|
|
3Ìý
|
|
|
15Ìý |
|
| Corporate |
1Ìý
|
|
|
2Ìý |
|
|
1Ìý
|
|
|
2Ìý |
|
| Total capital additions |
$ |
162Ìý
|
|
|
$ |
308Ìý |
|
|
$ |
290Ìý
|
|
|
$ |
489Ìý |
|
|
|
|
|
|
|
|
|
1 Refer to NOTE 2 - SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION for additional information.
|
|
| Reconciliation of Assets from Segment to Consolidated |
The following summarizes our assets by segment:
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions) |
June 30,
2023 |
|
December 31,
2022 |
| Assets: |
|
|
|
| Steelmaking |
$ |
17,819Ìý
|
|
|
$ |
18,070Ìý |
|
| Other Businesses |
293Ìý
|
|
|
315Ìý |
|
| Total segment assets |
18,112Ìý
|
|
|
18,385Ìý |
|
| Corporate/Eliminations |
191Ìý
|
|
|
370Ìý |
|
| Total assets |
$ |
18,303Ìý
|
|
|
$ |
18,755Ìý |
|
|