|
Our results by segment are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
| (In millions) |
2024 |
|
2023 |
|
2024 |
|
2023 |
| Revenues: |
|
|
|
|
|
|
|
| Steelmaking |
$ |
4,915Ìý
|
|
|
$ |
5,808Ìý |
|
|
$ |
9,942Ìý
|
|
|
$ |
10,934Ìý |
|
| Other Businesses |
177Ìý
|
|
|
176Ìý |
|
|
349Ìý
|
|
|
345Ìý |
|
| Total revenues |
$ |
5,092Ìý
|
|
|
$ |
5,984Ìý |
|
|
$ |
10,291Ìý
|
|
|
$ |
11,279Ìý |
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA: |
|
|
|
|
|
|
|
| Steelmaking |
$ |
306Ìý
|
|
|
$ |
765Ìý |
|
|
$ |
701Ìý
|
|
|
$ |
1,005Ìý |
|
| Other Businesses |
18Ìý
|
|
|
15Ìý |
|
|
35Ìý
|
|
|
23Ìý |
|
| Eliminations |
(1) |
|
|
(5) |
|
|
1Ìý
|
|
|
(10) |
|
| Total Adjusted EBITDA |
$ |
323Ìý
|
|
|
$ |
775Ìý |
|
|
$ |
737Ìý
|
|
|
$ |
1,018Ìý |
|
The following table provides a reconciliation of our consolidated Net income (loss) to total Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
| (In millions) |
2024 |
|
2023 |
|
2024 |
|
2023 |
| Net income (loss) |
$ |
9Ìý
|
|
|
$ |
356Ìý |
|
|
$ |
(44) |
|
|
$ |
314Ìý |
|
| Less: |
|
|
|
|
|
|
|
| Interest expense, net |
(69) |
|
|
(79) |
|
|
(133) |
|
|
(156) |
|
| Income tax benefit (expense) |
15Ìý
|
|
|
(102) |
|
|
23Ìý
|
|
|
(89) |
|
| Depreciation, depletion and amortization |
(228) |
|
|
(247) |
|
|
(458) |
|
|
(489) |
|
|
291Ìý
|
|
|
784Ìý |
|
|
524Ìý
|
|
|
1,048Ìý |
|
| Less: |
|
|
|
|
|
|
|
EBITDA of noncontrolling interests1
|
15Ìý
|
|
|
17Ìý |
|
|
36Ìý
|
|
|
40Ìý |
|
Weirton indefinite idle2
|
(40) |
|
|
—Ìý |
|
|
(217) |
|
|
—Ìý |
|
| Loss on extinguishment of debt |
(6) |
|
|
—Ìý |
|
|
(27) |
|
|
—Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other, net |
(1) |
|
|
(8) |
|
|
(5) |
|
|
(10) |
|
| Total Adjusted EBITDA |
$ |
323Ìý
|
|
|
$ |
775Ìý |
|
|
$ |
737Ìý
|
|
|
$ |
1,018Ìý |
|
|
|
|
|
|
|
|
|
1 EBITDA of noncontrolling interests includes the following:
|
| Net income attributable to noncontrolling interests |
$ |
7Ìý
|
|
|
$ |
9Ìý |
|
|
$ |
21Ìý
|
|
|
$ |
24Ìý |
|
| Depreciation, depletion and amortization |
8Ìý
|
|
|
8Ìý |
|
|
15Ìý
|
|
|
16Ìý |
|
| EBITDA of noncontrolling interests |
$ |
15Ìý
|
|
|
$ |
17Ìý |
|
|
$ |
36Ìý
|
|
|
$ |
40Ìý |
|
|
|
|
|
|
|
|
|
2 Refer to NOTE 2 - SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION for further information.
|
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) |
2024 |
|
2023 |
|
2024 |
|
2023 |
| Depreciation, depletion and amortization: |
|
|
|
|
|
|
|
| Steelmaking |
$ |
(219) |
|
|
$ |
(239) |
|
|
$ |
(441) |
|
|
$ |
(470) |
|
| Other Businesses |
(9) |
|
|
(8) |
|
|
(17) |
|
|
(19) |
|
| Total depreciation, depletion and amortization |
$ |
(228) |
|
|
$ |
(247) |
|
|
$ |
(458) |
|
|
$ |
(489) |
|
|
|
|
|
|
|
|
|
Capital additions1:
|
|
|
|
|
|
|
|
| Steelmaking |
$ |
187Ìý
|
|
|
$ |
159Ìý |
|
|
$ |
343Ìý
|
|
|
$ |
286Ìý |
|
| Other Businesses |
2Ìý
|
|
|
2Ìý |
|
|
3Ìý
|
|
|
3Ìý |
|
| Corporate |
—Ìý
|
|
|
1Ìý |
|
|
—Ìý
|
|
|
1Ìý |
|
| Total capital additions |
$ |
189Ìý
|
|
|
$ |
162Ìý |
|
|
$ |
346Ìý
|
|
|
$ |
290Ìý |
|
|
|
|
|
|
|
|
|
1 Refer to NOTE 2 - SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION for additional information.
|
|