Cleveland-Cliffs Quarterly Income Statements Chart
Quarterly
|
Annual
Cleveland-Cliffs Quarterly Income Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 4,808,163,000,000 | 4,495,162,000,000 | 4,325,000,000 | 4,569,000,000 | 5,092,000,000 | 5,112,000,000 | 5,605,000,000 | 5,984,000,000 | 5,295,000,000 | 5,044,000,000 | 5,653,000,000 | 6,337,000,000 | 5,955,000,000 | 6,004,000,000 | 5,045,000,000 | 4,049,000,000 | 2,255,800,000 | 1,646,000,000 | 1,092,700,000 | 324,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cost of goods sold | -5,031,000,000 | -4,895,000,000 | -4,598,000,000 | -4,673,000,000 | -4,930,000,000 | -4,944,000,000 | -5,125,000,000 | -5,340,000,000 | -5,196,000,000 | -5,104,000,000 | -5,305,000,000 | -5,356,000,000 | -4,706,000,000 | -4,229,000,000 | -3,848,000,000 | -3,761,000,000 | -2,013,100,000 | -1,525,400,000 | -1,207,500,000 | -356,000,000 | -251,750,000 | -400,700,000 | -480,200,000 | -126,100,000 | ||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative expenses | -130,000,000 | -126,000,000 | -139,000,000 | -112,000,000 | -103,000,000 | -157,000,000 | -144,000,000 | -149,000,000 | -127,000,000 | -112,000,000 | -124,000,000 | -107,000,000 | -122,000,000 | -112,000,000 | -104,000,000 | -95,000,000 | -94,800,000 | -59,600,000 | -62,100,000 | -26,100,000 | -37,200,000 | -25,500,000 | -30,600,000 | -28,100,000 | -28,000,000 | -77,800,000 | -27,500,000 | -25,700,000 | -36,000,000 | -31,100,000 | -22,500,000 | -28,200,000 | -27,800,000 | -22,400,000 | -30,800,000 | -29,100,000 | -62,700,000 | -52,500,000 | -63,700,000 | -70,600,000 | -48,900,000 | -48,400,000 | -79,900,000 | -63,900,000 | -83,500,000 | -63,000,000 | -81,000,000 | -78,300,000 | -69,500,000 | -50,700,000 | -73,700,000 | -68,100,000 | -50,200,000 | -46,000,000 | -37,100,000 | -28,400,000 | -23,400,000 | -31,800,000 | -50,200,000 | -41,800,000 | -44,600,000 | |||||
net periodic benefit credits other than service cost component | 43,000,000 | 57,000,000 | 63,000,000 | 62,000,000 | 62,000,000 | 54,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 64,000,000 | 49,000,000 | 50,000,000 | 49,000,000 | 46,000,000 | 46,000,000 | 47,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
excluding depreciation, depletion and amortization | 3,867,000,000 | 2,748,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other segment items1 | 7,000,000 | 11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total adjusted ebitda | 8,316,000,000 | -184,000,000 | 414,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -149,000,000 | -140,000,000 | -135,000,000 | -102,000,000 | -69,000,000 | -64,000,000 | -63,000,000 | -70,000,000 | -79,000,000 | -77,000,000 | -71,000,000 | -64,000,000 | -64,000,000 | -77,000,000 | -81,000,000 | -85,000,000 | -92,000,000 | -70,100,000 | -68,200,000 | -68,700,000 | -31,000,000 | -24,700,000 | -25,300,000 | -26,100,000 | -25,100,000 | -31,400,000 | -42,800,000 | -44,300,000 | -48,700,000 | -50,700,000 | -56,800,000 | -60,300,000 | -61,700,000 | -63,600,000 | -42,900,000 | -47,400,000 | -44,800,000 | -44,600,000 | -44,700,000 | -40,700,000 | -49,100,000 | -54,400,000 | -47,200,000 | -47,100,000 | -47,300,000 | -47,300,000 | -49,600,000 | -81,000,000 | -38,200,000 | -28,900,000 | -17,300,000 | -13,300,000 | -10,200,000 | -9,700,000 | -10,000,000 | -10,000,000 | -9,300,000 | -12,100,000 | -10,700,000 | -7,200,000 | ||||||
income tax benefit | 148,000,000 | 147,000,000 | 136,000,000 | 76,000,000 | 15,000,000 | 8,000,000 | 13,000,000 | -334,000,000 | -216,000,000 | -9,000,000 | 12,500,000 | 22,400,000 | 24,700,000 | 51,400,000 | -22,000,000 | 3,700,000 | 1,810,000 | -2,600,000 | 1,800,000 | 10,500,000 | 7,100,000 | 2,100,000 | 600,000 | 3,400,000 | 1,800,000 | 921,400,000 | 69,100,000 | -17,250,000 | -65,700,000 | -9,300,000 | 6,000,000 | 58,800,000 | 64,000,000 | -42,900,000 | 210,800,000 | -69,500,000 | -115,700,000 | -99,300,000 | 3,650,000 | -1,900,000 | 17,600,000 | |||||||||||||||||||||||||
depreciation, depletion and amortization | -393,000,000 | -282,000,000 | -230,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ebitda from noncontrolling interests2 | 20,000,000 | 18,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
idled facilities charges | -204,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of derivatives | -15,000,000 | -9,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency exchange | 48,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
severance | -19,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -3,000,000 | -6,000,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -470,000,000 | -483,000,000 | -434,000,000 | -230,000,000 | 9,000,000 | -53,000,000 | -139,000,000 | 275,000,000 | 356,000,000 | -42,000,000 | -204,000,000 | 165,000,000 | 601,000,000 | 814,000,000 | 1,282,000,000 | 795,000,000 | 57,000,000 | 73,800,000 | 1,900,000 | -108,100,000 | -48,600,000 | 63,200,000 | 90,900,000 | 160,800,000 | -22,100,000 | 165,111,600 | -84,300,000 | 309,900,000 | 53,200,000 | 30,100,000 | -29,800,000 | 80,800,000 | -27,800,000 | 29,500,000 | 116,800,000 | -57,900,000 | 6,000,000 | 65,200,000 | -761,700,000 | -6,887,200,000 | 14,500,000 | -14,200,000 | 113,900,000 | 141,300,000 | 120,800,000 | -1,870,800,000 | 78,400,000 | 274,300,000 | 391,400,000 | 221,900,000 | 741,300,000 | 426,000,000 | 423,300,000 | 393,200,000 | 297,400,000 | 260,600,000 | 93,500,000 | 108,100,000 | 58,600,000 | 45,200,000 | -7,600,000 | 53,900,000 | 174,900,000 | 16,700,000 | ||
yoy | -5322.22% | 811.32% | 212.23% | -183.64% | -97.47% | 26.19% | -31.86% | 66.67% | -40.77% | -105.16% | -115.91% | -79.25% | 954.39% | 1002.98% | 67373.68% | -835.43% | -217.28% | 16.77% | -97.91% | -167.23% | 119.91% | -2.61% | -73.78% | 448.54% | 182.89% | 283.54% | -291.37% | 2.03% | -125.51% | -239.55% | -563.33% | -54.75% | -115.33% | -99.16% | -58.62% | -559.15% | -768.74% | -4974.17% | -88.00% | -99.24% | 45.28% | -48.49% | -69.14% | -943.08% | -89.42% | -35.61% | -7.54% | -43.57% | 149.26% | 63.47% | 352.73% | 263.74% | 407.51% | 476.55% | -1330.26% | 100.56% | -66.50% | 170.66% | ||||||||
qoq | -2.69% | 11.29% | 88.70% | -2655.56% | -116.98% | -61.87% | -150.55% | -22.75% | -947.62% | -79.41% | -223.64% | -72.55% | -26.17% | -36.51% | 61.26% | 1294.74% | -22.76% | 3784.21% | -101.76% | 122.43% | -176.90% | -30.47% | -43.47% | -827.60% | -295.86% | -127.20% | 482.52% | 76.74% | -201.01% | -136.88% | -390.65% | -194.24% | -74.74% | -301.73% | -1065.00% | -90.80% | -108.56% | -88.94% | -47597.93% | -202.11% | -112.47% | -19.39% | 16.97% | -106.46% | -2486.22% | -71.42% | -29.92% | 76.39% | -70.07% | 74.01% | 0.64% | 7.66% | 32.21% | 14.12% | 178.72% | -13.51% | 84.47% | 29.65% | -694.74% | -114.10% | -69.18% | 947.31% | ||||
net income margin % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital additions | 1,502,000,000 | 1,236,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1 other segment items primarily consists of the exclusion of ebitda from noncontrolling interests from adjusted ebitda and certain idled facilities charges and the inclusion of items within miscellaneous – net and other non-operating income. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 ebitda from noncontrolling interests includes net income attributable to noncontrolling interests of 13 million and the exclusion of depreciation, depletion, and amortization of 7 million. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weirton indefinite idle | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
idled facilities employment charges | -41,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of inventory step-up | 7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1 other segment items primarily consists of the exclusion of ebitda of noncontrolling interests and idled facilities employment charges from adjusted ebitda and the inclusion of items within miscellaneous – net and other non-operating income. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 ebitda of noncontrolling interests includes net income attributable to noncontrolling interests of 12 million and the exclusion of depreciation, depletion, and amortization of 6 million. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating costs: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related costs | -30,000,000 | -14,000,000 | -4,000,000 | -1,000,000 | -13,000,000 | -21,600,000 | -7,500,000 | -18,400,000 | -42,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and other charges | 2,000,000 | -2,000,000 | -25,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments | -19,750,000 | -15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
miscellaneous – net | -25,000,000 | -27,000,000 | -13,000,000 | -6,500,000 | -11,000,000 | -12,000,000 | -3,000,000 | -6,000,000 | -37,000,000 | -34,000,000 | -33,000,000 | -10,000,000 | -25,000,000 | -3,000,000 | -19,500,000 | -15,500,000 | -13,100,000 | -13,300,000 | -4,750,000 | -7,800,000 | -5,600,000 | -3,600,000 | ||||||||||||||||||||||||||||||||||||||||||||
total operating costs | -4,790,000,000 | -4,828,000,000 | -5,086,000,000 | -5,212,000,000 | -5,280,000,000 | -5,501,000,000 | -5,326,000,000 | -5,226,000,000 | -5,466,000,000 | -5,497,000,000 | -4,861,000,000 | -4,355,000,000 | -3,978,000,000 | -3,872,000,000 | -2,149,000,000 | -1,608,000,000 | -1,301,100,000 | -437,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating income | -465,000,000 | -259,000,000 | 6,000,000 | -100,000,000 | 325,000,000 | 483,000,000 | -31,000,000 | -182,000,000 | 187,000,000 | 840,000,000 | 1,094,000,000 | 1,649,000,000 | 1,067,000,000 | 177,000,000 | 107,200,000 | 38,000,000 | -208,400,000 | -78,800,000 | 81,700,000 | 121,600,000 | 226,800,000 | -800,000 | 163,152,600 | 225,522,000 | 254,220,500 | -40,000,000 | 97,400,000 | 326,200,000 | 114,600,000 | 81,900,000 | 131,700,000 | 34,700,000 | 74,700,000 | -300,000 | 24,500,000 | 29,200,000 | 25,700,000 | 71,900,000 | -7,759,100,000 | -11,700,000 | 16,700,000 | 224,000,000 | 262,000,000 | 168,300,000 | -970,100,000 | 76,300,000 | 365,300,000 | 231,100,000 | 367,900,000 | 820,300,000 | 616,900,000 | 541,200,000 | 396,600,000 | 389,200,000 | 365,800,000 | 113,400,000 | 155,600,000 | 80,500,000 | -17,300,000 | 11,400,000 | 147,300,000 | 339,400,000 | 42,600,000 | |||
yoy | 365.00% | -179.69% | -98.76% | -45.05% | 73.80% | -42.50% | -102.83% | -111.04% | -82.47% | 374.58% | 920.52% | 4239.47% | -612.00% | -324.62% | 31.21% | -68.75% | -191.89% | 9750.00% | -49.92% | -46.08% | -10.79% | -98.00% | 67.51% | -30.86% | 121.83% | -148.84% | -26.04% | 840.06% | 53.41% | -27400.00% | 437.55% | 18.84% | 190.66% | -100.42% | -100.32% | -349.57% | 53.89% | -67.90% | -3061.49% | -106.95% | -101.72% | 193.58% | -28.28% | -27.17% | -363.69% | -90.70% | -40.78% | -57.30% | -7.24% | 110.77% | 68.64% | 377.25% | 154.88% | 383.48% | -2214.45% | 894.74% | 5.63% | -76.28% | -140.61% | |||||||
qoq | 79.54% | -4416.67% | -130.77% | -32.71% | -1658.06% | -82.97% | -197.33% | -77.74% | -23.22% | -33.66% | 54.55% | 502.82% | 65.11% | 182.11% | -118.23% | 164.47% | -196.45% | -32.81% | -46.38% | -28450.00% | -100.49% | -27.66% | -11.29% | -735.55% | -141.07% | -70.14% | 184.64% | 39.93% | -37.81% | 279.54% | -53.55% | -25000.00% | -101.22% | -16.10% | 13.62% | -64.26% | -100.93% | 66217.09% | -170.06% | -92.54% | -14.50% | 55.67% | -117.35% | -1371.43% | -79.11% | 58.07% | -37.18% | -55.15% | 32.97% | 13.99% | 36.46% | 1.90% | 6.40% | 222.57% | -27.12% | 93.29% | -565.32% | -251.75% | -92.26% | -56.60% | 696.71% | |||||
operating margin % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -6,000,000 | -21,000,000 | -66,000,000 | -14,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of foreign currency contracts | -1,750,000 | -7,000,000 | -400,000 | 300,000 | 1,400,000 | -6,200,000 | 50,400,000 | 56,300,000 | 15,000,000 | 32,500,000 | -10,000,000 | 2,300,000 | 900,000 | 8,800,000 | 79,300,000 | -3,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other non-operating income | -40,000,000 | 1,000,000 | 1,000,000 | -2,000,000 | 4,000,000 | 2,000,000 | 2,000,000 | -1,000,000 | -3,000,000 | 1,000,000 | 4,000,000 | 25,800,000 | 10,000,000 | 15,200,000 | 9,200,000 | 900,000 | 300,000 | 600,000 | 100,000 | 4,087,000 | 4,340,000 | 4,440,000 | 4,440,000 | 850,000 | 2,350,000 | 800,000 | 700,000 | 100,000 | 200,000 | 100,000 | 400,000 | -100,000 | -2,100,000 | -800,000 | 7,100,000 | 2,200,000 | 3,800,000 | -1,200,000 | 1,100,000 | -3,500,000 | 3,300,000 | -500,000 | 1,500,000 | -1,300,000 | -1,700,000 | 500,000 | 500,000 | 6,800,000 | -300,000 | 6,500,000 | 700,000 | 3,500,000 | 200,000 | -1,300,000 | ||||||||||||
total other income | -105,000,000 | -47,000,000 | -12,000,000 | -8,000,000 | -22,000,000 | -25,000,000 | -25,000,000 | -4,000,000 | -12,000,000 | -83,000,000 | -44,000,000 | -34,000,000 | -57,000,000 | -111,000,000 | -46,900,000 | -58,200,000 | 75,900,000 | -21,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | -570,000,000 | -306,000,000 | -6,000,000 | -108,000,000 | 303,000,000 | 458,000,000 | -56,000,000 | -186,000,000 | 175,000,000 | 757,000,000 | 1,050,000,000 | 1,615,000,000 | 1,010,000,000 | 66,000,000 | 60,300,000 | -20,200,000 | -132,500,000 | -100,600,000 | 57,900,000 | 96,600,000 | 183,400,000 | -25,800,000 | 134,460,600 | 200,319,400 | 227,617,800 | -69,100,000 | 3,250,000 | 13,000,000 | 79,100,000 | -32,100,000 | 29,350,000 | -32,200,000 | 27,800,000 | 121,800,000 | ||||||||||||||||||||||||||||||||
income from continuing operations | -434,000,000 | -230,000,000 | 9,000,000 | -138,000,000 | 274,000,000 | 356,000,000 | -43,000,000 | -205,000,000 | 165,000,000 | 600,000,000 | 813,000,000 | 1,281,000,000 | 794,000,000 | 57,000,000 | 72,800,000 | 2,200,000 | -107,800,000 | -49,200,000 | 63,400,000 | 91,800,000 | 161,400,000 | -22,100,000 | 624,062,000 | 199,819,400 | 229,418,000 | -84,800,000 | 76,500,000 | -30,300,000 | 100,100,000 | -25,100,000 | 29,900,000 | 114,300,000 | -34,800,000 | 49,900,000 | -38,200,000 | 166,800,000 | -6,887,200,000 | -14,200,000 | 111,900,000 | 141,300,000 | 120,800,000 | -1,901,600,000 | 81,100,000 | 274,300,000 | 391,500,000 | 221,700,000 | 758,800,000 | |||||||||||||||||||
income from discontinued operations, net of tax | -1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | -300,000 | -300,000 | 600,000 | -200,000 | -900,000 | -600,000 | -14,610,200 | 238,023,800 | 500,000 | -46,400,000 | 500,000 | -19,300,000 | -2,700,000 | -400,000 | 2,500,000 | -23,100,000 | -43,900,000 | 103,400,000 | -928,500,000 | 500,000 | 2,000,000 | 1,275,000 | -2,700,000 | -100,000 | 200,000 | -17,500,000 | ||||||||||||||||||||||||||||||||
income attributable to noncontrolling interests | -8,250,000 | -12,000,000 | -7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to cliffs shareholders | -447,000,000 | -242,000,000 | 2,000,000 | -155,000,000 | 264,000,000 | 347,000,000 | -57,000,000 | -214,000,000 | 152,000,000 | 596,000,000 | 801,000,000 | 1,274,000,000 | 780,000,000 | 41,000,000 | 64,000,000 | -10,000,000 | -123,900,000 | -52,100,000 | 609,451,700 | 437,843,200 | 165,111,600 | -84,300,000 | 31,800,000 | -28,100,000 | 79,100,000 | -25,800,000 | 12,800,000 | 108,000,000 | -60,300,000 | 10,600,000 | 60,200,000 | -759,800,000 | -5,879,600,000 | 10,900,000 | 43,300,000 | 117,200,000 | 146,000,000 | 107,000,000 | -1,618,400,000 | 85,100,000 | 258,000,000 | 375,800,000 | 198,500,000 | 589,500,000 | 407,700,000 | 423,400,000 | 393,300,000 | 297,400,000 | 260,700,000 | 93,500,000 | 108,200,000 | 58,800,000 | 45,500,000 | |||||||||||||
earnings per common share attributable to cliffs shareholders - basic | -10,000 | 2,930,000 | 3,120,000 | 1,157,500 | 2,200,000 | 1,930,000 | 690,000 | 197,500 | 450,000 | 360,000 | -70,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -930,000 | -520,000 | -300,000 | 520,000 | 680,000 | -110,000 | -410,000 | 300,000 | 1,140,000 | 1,540,000 | 2,460,000 | 1,400,000 | 80,000 | 190,000 | -20,000 | -310,000 | -180,000 | 240,000 | 340,000 | 590,000 | -80,000 | 2,099,000 | 670,000 | 770,000 | -290,000 | 260,000 | -110,000 | 470,000 | -110,000 | 70,000 | 610,000 | -240,000 | 190,000 | -280,000 | 1,020,000 | -38,490,000 | 190,000 | 670,000 | 870,000 | 660,000 | -11,590,000 | 620,000 | 1,810,000 | 2,640,000 | 1,370,000 | 4,210,000 | ||||||||||||||||||||
discontinued operations | -50,000 | 800,000 | -160,000 | -10,000 | 10,000 | -150,000 | -290,000 | 670,000 | -6,060,000 | 10,000 | 210,000 | -20,000 | -120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share attributable to cliffs shareholders - diluted | -10,000 | 2,920,000 | 3,110,000 | 1,150,000 | 2,180,000 | 1,920,000 | 690,000 | 195,000 | 450,000 | 360,000 | -70,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
steelmaking | 5,027,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other businesses | 172,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 5,199,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjusted ebitda: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
eliminations | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ebitda of noncontrolling interests1 | 21,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weirton indefinite idle2 | -177,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1 ebitda of noncontrolling interests includes the following: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | 14,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ebitda of noncontrolling interests | 21,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 refer to note 2 - supplementary financial statement information for further information. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 1,000,000 | 4,000,000 | -22,000,000 | -66,000,000 | -2,600,000 | 129,400,000 | -4,550,000 | -17,900,000 | 50,000 | 200,000 | 79,200,000 | 313,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -30,000,000 | -29,000,000 | -102,000,000 | -101,000,000 | -10,000,000 | -157,000,000 | -237,000,000 | -5,775,000 | -4,800,000 | -7,500,000 | -175,100,000 | -107,800,000 | -17,800,000 | -151,900,000 | -142,000,000 | -72,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to noncontrolling interest | -8,750,000 | -11,000,000 | -9,000,000 | -15,000,000 | -10,000,000 | -13,000,000 | -5,000,000 | -13,000,000 | -8,000,000 | -15,000,000 | -16,000,000 | -9,800,000 | -11,900,000 | -15,800,000 | -3,500,000 | -16,700,000 | -5,000,000 | -13,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other non-operating expense | -2,000,000 | -2,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realization of deferred revenue | 400,000 | 34,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
average number of shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 91,311,250,000 | 399,399,000,000 | 399,088,000,000 | 297,515,000,000 | -1,657,000,000 | 269,960,000,000 | 275,769,000,000 | 289,525,000,000 | -297,587,000,411,000,000 | 297,878,297,878,000,000 | 297,618,297,618,000,000 | 297,266,297,266,000,000 | 296,070,000,000 | 265,164,000,000 | 11,205,000,000 | 206,279,000,000 | 182,330,000,000 | 171,677,000,000 | 17,000,000 | 153,237,000,000 | 153,232,000,000 | 153,185,000,000 | 153,108,000,000 | 153,087,000,000 | 438,000,000 | 153,029,000,000 | 153,011,000,000 | 147,827,000,000 | 19,000,000 | 142,396,000,000 | 142,380,000,000 | 142,226,000,000 | 671,000,000 | 144,203,000,000 | 139,000,000,000 | 135,486,000,000 | 21,000,000 | 135,345,000,000 | 135,319,000,000 | 135,174,000,000 | 1,953,000,000 | 130,840,000,000 | 125,055,000,000 | 113,240,000,000 | 3,866,000,000 | 104,753,000,000 | 44,968,000,000 | |||||||||||||||||||
diluted | 91,311,250,000 | 399,399,000,000 | 399,088,000,000 | 297,515,000,000 | -3,275,000,000 | 276,578,000,000 | 285,479,000,000 | 289,525,000,000 | -303,517,999,377,000,000 | 310,203,310,203,000,000 | 301,275,301,275,000,000 | 297,266,297,266,000,000 | 300,711,000,000 | 265,164,000,000 | 11,674,000,000 | 206,279,000,000 | 184,557,000,000 | 171,962,000,000 | 392,000,000 | 153,237,000,000 | 153,232,000,000 | 178,696,000,000 | 153,108,000,000 | 153,087,000,000 | 1,699,000,000 | 178,459,000,000 | 178,428,000,000 | 148,081,000,000 | -429,000,000 | 142,895,000,000 | 142,814,000,000 | 142,709,000,000 | 691,000,000 | 144,989,000,000 | 139,783,000,000 | 136,191,000,000 | 40,000,000 | 136,213,000,000 | 136,134,000,000 | 135,954,000,000 | 1,983,000,000 | 131,736,000,000 | 125,779,000,000 | 113,240,000,000 | 1,849,000,000 | 108,719,000,000 | 52,458,000,000 | |||||||||||||||||||
loss per common share attributable to cliffs shareholders - basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share attributable to cliffs shareholders - diluted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues from product sales and services | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
product | 339,450,000 | 515,000,000 | 697,400,000 | 145,400,000 | 646,385,290 | 684,767,500 | 672,056,800 | 220,727,900 | 512,000,000 | 412,800,000 | 676,500,000 | 508,600,000 | 452,800,000 | 275,600,000 | 432,500,000 | 542,500,000 | 454,300,000 | 399,500,000 | 1,190,800,000 | 1,018,600,000 | 1,417,800,000 | 1,454,600,000 | 1,391,600,000 | 1,082,600,000 | 1,424,300,000 | 1,447,900,000 | 1,546,600,000 | 1,200,900,000 | 1,589,300,000 | 2,124,400,000 | 1,705,000,000 | 1,133,000,000 | 1,341,900,000 | 1,287,200,000 | 1,116,200,000 | 671,500,000 | 772,100,000 | 669,900,000 | 353,100,000 | 421,100,000 | 850,400,000 | 1,110,800,000 | 412,000,000 | |||||||||||||||||||||||
freight | 24,500,000 | 40,600,000 | 45,800,000 | 11,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales margin | 126,900,000 | 154,900,000 | 263,000,000 | 30,900,000 | 201,942,800 | 261,625,600 | 284,523,500 | -3,600,000 | 416,300,000 | 85,400,000 | 145,100,000 | 95,700,000 | 181,500,000 | 85,400,000 | 91,500,000 | 30,900,000 | 43,300,000 | 55,100,000 | 57,300,000 | 80,800,000 | 127,500,000 | 92,000,000 | 294,500,000 | 348,700,000 | 268,200,000 | 237,900,000 | 238,500,000 | 198,300,000 | 449,300,000 | 303,500,000 | 493,700,000 | 863,300,000 | 730,800,000 | 598,700,000 | 482,300,000 | 476,500,000 | 414,700,000 | 150,000,000 | 175,000,000 | 103,200,000 | -11,700,000 | 42,400,000 | 285,900,000 | 365,000,000 | 82,400,000 | |||||||||||||||||||||
other operating expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share – basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share – diluted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share – basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share – diluted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
freight and venture partners' cost reimbursements | 49,889,300 | 57,156,000 | 42,336,000 | 18,322,000 | 57,300,000 | 48,800,000 | 77,500,000 | 44,700,000 | 43,400,000 | 29,900,000 | 43,500,000 | 50,700,000 | 43,800,000 | 46,500,000 | 107,400,000 | 82,200,000 | 98,000,000 | 92,000,000 | 96,900,000 | 57,900,000 | 111,600,000 | 97,000,000 | 79,400,000 | |||||||||||||||||||||||||||||||||||||||||||
cost of goods sold and operating expenses | -494,300,000 | -480,200,000 | -429,800,000 | -500,200,000 | -1,328,300,000 | -424,200,000 | -365,900,000 | -572,500,000 | -467,900,000 | -404,700,000 | -274,600,000 | -432,700,000 | -538,100,000 | -440,800,000 | -365,200,000 | -1,170,700,000 | -1,008,800,000 | -1,221,300,000 | -1,197,900,000 | -1,220,300,000 | -902,600,000 | -1,297,400,000 | -1,346,600,000 | -1,176,700,000 | -961,200,000 | -1,168,800,000 | -1,279,500,000 | -1,075,000,000 | -584,500,000 | -941,900,000 | -869,500,000 | -769,600,000 | -577,700,000 | -645,500,000 | -563,200,000 | -402,000,000 | -422,400,000 | -630,400,000 | -824,700,000 | -412,000,000 | ||||||||||||||||||||||||||
income per common share attributable to cliffs shareholders – basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income per common share attributable to cliffs shareholders – diluted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to noncontrolling interest | 375,000 | 4,600,000 | 1,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share attributable to cliffs shareholders – basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share attributable to cliffs shareholders – diluted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial statement line impacted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
miscellaneous - net | 24,700,000 | 3,000,000 | -3,000,000 | 11,900,000 | -13,800,000 | -19,600,000 | 5,700,000 | -3,000,000 | 9,000,000 | -3,500,000 | -800,000 | 20,200,000 | -53,700,000 | -47,800,000 | 49,800,000 | -43,500,000 | 55,300,000 | 1,500,000 | -31,200,000 | -12,500,000 | 28,600,000 | 9,400,000 | 14,900,000 | 64,000,000 | -8,200,000 | 3,800,000 | -5,525,000 | -22,000,000 | -2,200,000 | 2,100,000 | 4,825,000 | 4,900,000 | 17,000,000 | -1,600,000 | 2,150,000 | 10,500,000 | 1,000,000 | |||||||||||||||||||||||||||||
revenues from product sales and services: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
u.s. iron ore | 149,196,250 | 596,785,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asia pacific iron ore | 3,750,000 | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues from product sales and services | 174,602,500 | 698,410,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales margin: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment/restructuring of debt | -4,900,000 | -71,900,000 | 2,200,000 | -18,300,000 | 3,600,000 | 178,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) attributable to noncontrolling interest | 1,700,000 | 1,700,000 | -1,700,000 | 2,000,000 | 1,007,600,000 | -3,600,000 | 57,500,000 | 3,300,000 | 4,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from ventures, net of tax | -100,000 | -9,200,000 | -300,000 | -500,000 | -500,000 | -67,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends | -25,600,000 | -12,800,000 | -12,800,000 | -12,800,000 | -12,800,000 | -12,900,000 | -12,900,000 | -9,900,000 | -900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to cliffs common shareholders | 79,100,000 | -25,800,000 | 12,800,000 | 108,000,000 | -60,300,000 | -15,000,000 | 60,200,000 | -772,600,000 | -5,892,400,000 | -1,900,000 | 30,500,000 | 104,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per depositary share | 880,000 | 440,000 | 440,000 | 440,000 | 440,000 | 440,000 | 340,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(income) loss attributable to noncontrolling interest | -8,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and other long-lived assets | -7,769,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and equity income from ventures | -35,400,000 | 46,600,000 | -40,000,000 | 341,900,000 | -7,799,400,000 | -54,300,000 | -27,600,000 | 178,100,000 | 218,500,000 | 120,300,000 | -1,028,400,000 | 32,400,000 | 317,700,000 | 187,600,000 | 322,600,000 | 765,500,000 | 589,200,000 | 562,300,000 | 402,100,000 | 409,500,000 | 351,700,000 | 169,200,000 | 153,400,000 | 81,400,000 | 53,100,000 | 2,700,000 | ||||||||||||||||||||||||||||||||||||||||
cash dividends declared per common share | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exploration costs | -1,100,000 | -3,400,000 | -13,100,000 | -10,600,000 | -12,600,000 | -22,700,000 | -47,600,000 | -45,600,000 | -29,100,000 | -18,800,000 | -25,100,000 | -26,600,000 | -18,200,000 | -10,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 133,100,000 | 97,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from ventures | -5,500,000 | -382,100,000 | -15,300,000 | -500,000 | -6,900,000 | 6,900,000 | 11,100,000 | -11,300,000 | 3,000,000 | 5,100,000 | 3,600,000 | 8,200,000 | -3,400,000 | -9,900,000 | -20,900,000 | -25,500,000 | -9,200,000 | -8,900,000 | -13,100,000 | -6,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||
consolidated thompson acquisition costs | -400,000 | -2,100,000 | -18,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income attributable to noncontrolling interest | -252,400,000 | -6,700,000 | 42,525,000 | 151,800,000 | 18,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per share | 0.62 | 0.63 | 0.63 | 0.28 | 0.28 | 0.28 | 0.14 | 0.14 | 0.143 | 0.14 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income attributable to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 16,300,000 | 15,600,000 | -25,000 | -100,000 | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
freight and venture partners’ cost reimbursements | 63,800,000 | 73,200,000 | 18,400,000 | 100,800,000 | 50,200,000 | 82,300,000 | 58,800,000 | 68,100,000 | 56,200,000 | 48,400,000 | -3,500,000 | 37,200,000 | 43,700,000 | 65,900,000 | 78,900,000 | 82,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 2,000,000 | 1,900,000 | 2,700,000 | 2,400,000 | 2,500,000 | 1,500,000 | 3,300,000 | 2,700,000 | 2,400,000 | 3,100,000 | 1,900,000 | 2,400,000 | 3,400,000 | 8,400,000 | 5,900,000 | 5,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on acquisition of controlling interests | 12,300,000 | 2,100,000 | 60,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interest | -100,000 | -100,000 | -200,000 | -300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
casualty recoveries | 3,300,000 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
royalties and management fee revenue | 4,400,000 | 2,800,000 | 2,700,000 | 2,200,000 | 1,300,000 | -200,000 | 1,300,000 | 2,400,000 | 5,700,000 | 5,100,000 | 3,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 650,000 | 800,000 | 1,800,000 | 375,000 | 1,000,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: loss attributable to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends per share | 0.14 | 0.088 | 0.093 | 0.04 | 0.04 | 0.088 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income applicable to common shares | 24,225,000 | 58,800,000 | 45,500,000 | -7,400,000 | 53,900,000 | 174,900,000 | 15,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-operating income - net | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -1,100,000 | 29,400,000 | -52,000,000 | -14,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to cliffs | -7,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of other assets | 5,275,000 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of derivative instruments | -93,900,000 | -94,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other - net | 850,000 | 3,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes, minority interest and equity income from ventures | 25,500,000 | 243,600,000 | 41,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 7,900,000 | -3,600,000 | -3,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share - basic | 1,180,000 | 1,670,000 | 350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share - diluted | 1,085,000 | 1,610,000 | 320,000 |
We provide you with 20 years income statements for Cleveland-Cliffs stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as earnings, sales and marketing expenses, research and development costs, profits, and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Cleveland-Cliffs stock. Explore the full financial landscape of Cleveland-Cliffs stock with our expertly curated income statements.
The information provided in this report about Cleveland-Cliffs stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.