|
Our results by segment are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions) |
|
Year Ended December 31, |
|
2020 |
|
2019 |
|
2018 |
| Revenues: |
|
|
|
|
|
Steelmaking1
|
$ |
4,965Ìý
|
|
|
$ |
1,990Ìý |
|
|
$ |
2,332Ìý |
|
| Other Businesses |
389Ìý
|
|
|
—Ìý |
|
|
—Ìý |
|
| Total revenues |
$ |
5,354Ìý
|
|
|
$ |
1,990Ìý |
|
|
$ |
2,332Ìý |
|
|
|
|
|
|
|
| Adjusted EBITDA: |
|
|
|
|
|
| Steelmaking |
$ |
433Ìý
|
|
|
$ |
636Ìý |
|
|
$ |
872Ìý |
|
| Other Businesses |
47Ìý
|
|
|
—Ìý |
|
|
—Ìý |
|
| Corporate and eliminations |
(127) |
|
|
(111) |
|
|
(106) |
|
| Total Adjusted EBITDA |
$ |
353Ìý
|
|
|
$ |
525Ìý |
|
|
$ |
766Ìý |
|
|
|
|
|
|
|
1 Includes Realization of deferred revenue of $35 million for the year ended DecemberÌý31, 2020.
|
The following table provides a reconciliation of our consolidated Net income (loss) to total Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions) |
|
Year Ended December 31, |
|
2020 |
|
2019 |
|
2018 |
| Net income (loss) |
$ |
(81) |
|
|
$ |
293Ìý |
|
|
$ |
1,128Ìý |
|
| Less: |
|
|
|
|
|
| Interest expense, net |
(238) |
|
|
(101) |
|
|
(121) |
|
| Income tax benefit (expense) |
111Ìý
|
|
|
(18) |
|
|
460Ìý |
|
| Depreciation, depletion and amortization |
(308) |
|
|
(85) |
|
|
(89) |
|
|
354Ìý
|
|
|
497Ìý |
|
|
878Ìý |
|
| Less: |
|
|
|
|
|
EBITDA from noncontrolling interests1
|
56Ìý
|
|
|
—Ìý |
|
|
—Ìý |
|
| Gain (loss) on extinguishment of debt |
130Ìý
|
|
|
(18) |
|
|
(7) |
|
| Severance costs |
(38) |
|
|
(2) |
|
|
—Ìý |
|
| Acquisition-related costs excluding severance costs |
(52) |
|
|
(7) |
|
|
—Ìý |
|
| Amortization of inventory step-up |
(96) |
|
|
—Ìý |
|
|
—Ìý |
|
| Impact of discontinued operations |
1Ìý
|
|
|
(1) |
|
|
121Ìý |
|
| Foreign exchange remeasurement |
—Ìý
|
|
|
—Ìý |
|
|
(1) |
|
| Impairment of other long-lived assets |
—Ìý
|
|
|
—Ìý |
|
|
(1) |
|
| Total Adjusted EBITDA |
$ |
353Ìý
|
|
|
$ |
525Ìý |
|
|
$ |
766Ìý |
|
|
|
|
|
|
|
1 EBITDA of noncontrolling interests includes $41 million for income and $15Ìýmillion for depreciation, depletion and amortization for the year ended DecemberÌý31, 2020.
|
The following table summarizes our depreciation, depletion and amortization and capital additions by segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In Millions) |
|
Year Ended December 31, |
|
2020 |
|
2019 |
|
2018 |
| Depreciation, depletion and amortization: |
|
|
|
|
|
| Steelmaking |
$ |
276Ìý
|
|
|
$ |
80Ìý |
|
|
$ |
68Ìý |
|
| Other Businesses |
27Ìý
|
|
|
—Ìý |
|
|
—Ìý |
|
| Corporate |
5Ìý
|
|
|
5Ìý |
|
|
6Ìý |
|
| Total depreciation, depletion and amortization |
$ |
308Ìý
|
|
|
$ |
85Ìý |
|
|
$ |
74Ìý |
|
|
|
|
|
|
|
Capital additions1:
|
|
|
|
|
|
| Steelmaking |
$ |
436Ìý
|
|
|
$ |
687Ìý |
|
|
$ |
393Ìý |
|
| Other Businesses |
45Ìý
|
|
|
—Ìý |
|
|
—Ìý |
|
| Corporate |
2Ìý
|
|
|
3Ìý |
|
|
2Ìý |
|
| Total capital additions |
$ |
483Ìý
|
|
|
$ |
690Ìý |
|
|
$ |
395Ìý |
|
|
|
|
|
|
|
1 Refer to NOTE 2 - SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION for additional information.
|
|