| Summary of Results by Segment |
Our results by segment are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
| (In millions) |
2023 |
|
2022 |
|
2021 |
| Revenues: |
|
|
|
|
|
| Steelmaking |
$ |
21,331
|
|
|
$ |
22,383 |
|
|
$ |
19,901 |
|
| Other Businesses |
665
|
|
|
606 |
|
|
543 |
|
| Total revenues |
$ |
21,996
|
|
|
$ |
22,989 |
|
|
$ |
20,444 |
|
|
|
|
|
|
|
| Adjusted EBITDA: |
|
|
|
|
|
| Steelmaking |
$ |
1,873
|
|
|
$ |
3,089 |
|
|
$ |
5,280 |
|
| Other Businesses |
43
|
|
|
69 |
|
|
9 |
|
| Eliminations |
(5) |
|
|
11 |
|
|
(12) |
|
| Total Adjusted EBITDA |
$ |
1,911
|
|
|
$ |
3,169 |
|
|
$ |
5,277 |
|
The following table provides a reconciliation of our consolidated Net income to total Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
| (In millions) |
2023 |
|
2022 |
|
2021 |
| Net income |
$ |
450
|
|
|
$ |
1,376 |
|
|
$ |
3,033 |
|
| Less: |
|
|
|
|
|
| Interest expense, net |
(289) |
|
|
(276) |
|
|
(337) |
|
| Income tax expense |
(148) |
|
|
(423) |
|
|
(773) |
|
| Depreciation, depletion and amortization |
(973) |
|
|
(1,034) |
|
|
(897) |
|
|
1,860
|
|
|
3,109 |
|
|
5,040 |
|
| Less: |
|
|
|
|
|
EBITDA from noncontrolling interests1
|
83
|
|
|
74 |
|
|
75 |
|
| Acquisition-related expenses and adjustments |
(12) |
|
|
(1) |
|
|
(197) |
|
| Goodwill impairment |
(125) |
|
|
— |
|
|
— |
|
| Non-cash gain on sale of business |
28
|
|
|
— |
|
|
— |
|
| Loss on extinguishment of debt |
—
|
|
|
(75) |
|
|
(88) |
|
| Asset impairment |
—
|
|
|
(29) |
|
|
— |
|
| Other, net |
(25) |
|
|
(29) |
|
|
(27) |
|
| Total Adjusted EBITDA |
$ |
1,911
|
|
|
$ |
3,169 |
|
|
$ |
5,277 |
|
|
|
|
|
|
|
1 EBITDA of noncontrolling interests includes the following:
|
|
|
|
|
|
| Net income attributable to noncontrolling interests |
$ |
51
|
|
|
$ |
41 |
|
|
$ |
45 |
|
| Depreciation, depletion and amortization |
32
|
|
|
33 |
|
|
30 |
|
| EBITDA of noncontrolling interests |
$ |
83
|
|
|
$ |
74 |
|
|
$ |
75 |
|
The following table summarizes our depreciation, depletion and amortization and capital additions by segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
| (In millions) |
2023 |
|
2022 |
|
2021 |
| Depreciation, depletion and amortization: |
|
|
|
|
|
| Steelmaking |
$ |
(938) |
|
|
$ |
(994) |
|
|
$ |
(860) |
|
| Other Businesses |
(35) |
|
|
(40) |
|
|
(37) |
|
| Total depreciation, depletion and amortization |
$ |
(973) |
|
|
$ |
(1,034) |
|
|
$ |
(897) |
|
|
|
|
|
|
|
Capital additions1:
|
|
|
|
|
|
| Steelmaking |
$ |
778
|
|
|
$ |
997 |
|
|
$ |
787 |
|
| Other Businesses |
3
|
|
|
30 |
|
|
52 |
|
| Corporate |
4
|
|
|
6 |
|
|
18 |
|
| Total capital additions |
$ |
785
|
|
|
$ |
1,033 |
|
|
$ |
857 |
|
|
|
|
|
|
|
1 Refer to NOTE 2 - SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION for additional information.
|
|
| Summary of Assets by Segment |
The following summarizes our assets by segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
| (In millions) |
2023 |
|
2022 |
| Assets: |
|
|
|
| Steelmaking |
$ |
16,880
|
|
|
$ |
18,070 |
|
| Other Businesses |
657
|
|
|
836 |
|
| Intersegment eliminations |
(507) |
|
|
(521) |
|
| Total segment assets |
17,030
|
|
|
18,385 |
|
| Corporate/Eliminations |
507
|
|
|
370 |
|
| Total assets |
$ |
17,537
|
|
|
$ |
18,755 |
|
|
| Summary of Amounts Relating to Geographic Location |
Included in the consolidated financial statements are the following amounts relating to geographic location based on product destination:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions) |
2023 |
|
2022 |
|
2021 |
| Revenues: |
|
|
|
|
|
| United States |
$ |
20,000
|
|
|
$ |
20,991 |
|
|
$ |
18,881 |
|
| Canada |
1,046
|
|
|
963 |
|
|
803 |
|
| Other countries |
950
|
|
|
1,035 |
|
|
760 |
|
| Total revenues |
$ |
21,996
|
|
|
$ |
22,989 |
|
|
$ |
20,444 |
|
| Property, plant and equipment, net: |
|
|
|
|
|
| United States |
$ |
8,816
|
|
|
$ |
8,981 |
|
|
$ |
9,092 |
|
| Canada |
78
|
|
|
88 |
|
|
93 |
|
| Other countries |
1
|
|
|
1 |
|
|
1 |
|
| Total property, plant and equipment, net |
$ |
8,895
|
|
|
$ |
9,070 |
|
|
$ |
9,186 |
|
|