Go Pro

Cleveland-Cliffs (CLF) Financials

Cleveland-Cliffs logo
$11.50 -0.43 (-3.56%)
As of 01:57 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Cleveland-Cliffs

Annual Income Statements for Cleveland-Cliffs

This table shows Cleveland-Cliffs' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-788 174 367 1,128 293 -122 2,988 1,335 385 -760 -1,478
Consolidated Net Income / (Loss)
-748 199 363 1,128 293 -81 3,033 1,376 436 -714 -1,428
Net Income / (Loss) Continuing Operations
144 123 361 1,040 295 -82 3,030 1,373 435 -714 -1,423
Total Pre-Tax Income
313 110 108 565 313 -193 3,803 1,796 579 -950 -2,004
Total Operating Income
151 131 390 673 429 -142 4,012 1,939 659 -763 -1,579
Total Gross Profit
237 280 468 809 576 252 4,534 2,518 1,373 63 -860
Total Revenue
2,013 1,555 1,866 2,332 1,990 5,354 20,444 22,989 21,996 19,185 18,610
Operating Revenue
2,013 1,555 1,866 2,332 1,990 5,354 20,444 22,989 21,996 19,185 18,610
Total Cost of Revenue
1,777 1,274 1,398 1,523 1,414 5,102 15,910 20,471 20,623 19,122 19,470
Operating Cost of Revenue
1,777 1,274 1,398 1,523 1,414 5,102 15,910 20,471 20,623 19,122 19,470
Total Operating Expenses
85 149 77 136 147 394 522 579 714 826 719
Selling, General & Admin Expense
110 116 103 113 113 244 422 465 577 486 543
Other Operating Expenses / (Income)
-25 34 -26 23 27 60 80 81 0.00 88 50
Impairment Charge
- - - - - - 0.00 29 125 79 39
Restructuring Charge
- - - 0.00 7.00 90 20 4.00 12 173 87
Total Other Income / (Expense), net
162 -20 -282 -108 -116 -51 -209 -143 -80 -187 -425
Interest Expense
-164 28 165 7.00 18 -130 88 75 0.00 27 10
Interest & Investment Income
- - -127 -119 -101 -238 -337 -276 -289 -370 -594
Other Income / (Expense), net
-2.60 7.30 10 18 3.00 57 216 208 209 210 179
Income Tax Expense
169 -12 -252 -475 18 -111 773 423 144 -236 -581
Net Income / (Loss) Discontinued Operations
-892 - 2.50 88 -2.00 1.00 3.00 3.00 1.00 0.00 -5.00
Net Income / (Loss) Attributable to Noncontrolling Interest
0.90 25 -3.90 0.00 0.00 41 45 41 51 46 50
Basic Earnings per Share
($5.14) $0.88 $1.28 $3.80 $1.06 ($0.32) $5.63 $2.57 $0.75 ($1.58) ($2.91)
Weighted Average Basic Shares Outstanding
153.20M 197.70M 288.44M 296.90M 271.44M 498.89M 525.41M 514.79M 498.29M 494.48M 570.39M
Diluted Earnings per Share
($5.13) $0.87 $1.26 $3.71 $1.03 ($0.32) $5.36 $2.55 $0.75 ($1.58) ($2.91)
Weighted Average Diluted Shares Outstanding
153.60M 200.10M 292.96M 296.90M 271.44M 498.89M 525.41M 514.79M 498.29M 494.48M 570.39M
Weighted Average Basic & Diluted Shares Outstanding
-8.75B 2.49B 297.40M 296.90M 271.44M 498.89M 525.41M 514.79M 498.29M 494.48M 570.39M

Quarterly Income Statements for Cleveland-Cliffs

This table shows Cleveland-Cliffs' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-155 -67 2.00 -244 -447 -498 -486 -251 -249 -237 -145
Consolidated Net Income / (Loss)
-139 -53 9.00 -232 -434 -486 -473 -234 -241 -229 -134
Net Income / (Loss) Continuing Operations
-138 -53 9.00 -232 -434 -486 -473 -231 -239 -226 -132
Total Pre-Tax Income
-108 -61 -6.00 -308 -570 -635 -621 -309 -447 -307 -152
Total Operating Income
-100 -38 6.00 -261 -465 -543 -501 -204 -339 -213 -49
Total Gross Profit
168 285 162 -106 -273 -396 -212 -46 -214 -82 132
Total Revenue
5,112 5,199 5,092 4,569 4,325 4,629 4,934 4,734 4,313 4,922 5,226
Operating Revenue
5,112 5,199 5,092 4,569 4,325 4,629 4,934 4,734 4,313 4,922 5,226
Total Cost of Revenue
4,944 4,914 4,930 4,675 4,598 5,025 5,146 4,780 4,527 5,004 5,094
Operating Cost of Revenue
4,944 4,914 4,930 4,675 4,598 5,025 5,146 4,780 4,527 5,004 5,094
Total Operating Expenses
268 323 156 155 192 147 289 158 125 131 181
Selling, General & Admin Expense
162 132 103 112 139 133 137 130 143 125 154
Other Operating Expenses / (Income)
-26 23 13 27 25 11 27 25 -13 6.00 24
Impairment Charge
125 64 15 0.00 - - 39 0.00 - - 0.00
Restructuring Charge
7.00 104 25 16 28 3.00 86 3.00 -5.00 0.00 3.00
Total Other Income / (Expense), net
-8.00 -23 -12 -47 -105 -92 -120 -105 -108 -94 -103
Interest & Investment Income
-63 -64 -69 -102 -135 -140 -149 -153 -152 -148 -156
Other Income / (Expense), net
55 62 63 55 30 48 29 48 54 54 53
Income Tax Expense
30 -8.00 -15 -76 -136 -149 -148 -78 -208 -81 -20
Net Income / (Loss) Discontinued Operations
-1.00 - - 0.00 - 0.00 0.00 -3.00 - -3.00 -2.00
Net Income / (Loss) Attributable to Noncontrolling Interest
16 14 7.00 12 13 12 13 17 8.00 8.00 11
Basic Earnings per Share
($0.31) - - ($0.52) ($0.91) ($1.01) ($0.98) ($0.51) - ($0.42) ($0.25)
Weighted Average Basic Shares Outstanding
498.29M 475.48M 468.04M 493.94M 494.48M 494.66M 494.70M 494.71M 570.39M 570.41M 570.54M
Diluted Earnings per Share
($0.30) - - ($0.52) ($0.91) ($1.01) ($0.98) ($0.51) - ($0.42) ($0.25)
Weighted Average Diluted Shares Outstanding
498.29M 475.48M 468.04M 493.94M 494.48M 494.66M 494.70M 494.71M 570.39M 570.41M 570.54M
Weighted Average Basic & Diluted Shares Outstanding
498.29M 475.48M 468.04M 493.94M 494.48M 494.66M 494.70M 494.71M 570.39M 570.41M 570.54M

Annual Cash Flow Statements for Cleveland-Cliffs

This table details how cash moves in and out of Cleveland-Cliffs' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-5.70 74 666 -325 -470 -241 -64 -22 172 -137 1.00
Net Cash From Operating Activities
38 303 338 479 568 -258 2,785 2,423 2,267 105 -462
Net Cash From Continuing Operating Activities
38 601 338 479 568 -258 2,785 2,423 2,267 105 -462
Net Income / (Loss) Continuing Operations
-748 199 363 1,128 293 -81 3,033 1,376 436 -714 -1,428
Consolidated Net Income / (Loss)
-748 199 363 1,128 293 -81 3,033 1,376 436 -714 -1,428
Depreciation Expense
134 115 88 89 85 308 897 1,034 973 951 1,235
Non-Cash Adjustments To Reconcile Net Income
413 -139 207 -342 111 -298 -219 -110 -56 79 -129
Changes in Operating Assets and Liabilities, net
239 127 -320 -396 79 -283 -1,087 123 914 -211 -140
Net Cash From Investing Activities
-103 -58 -156 -273 -644 -2,042 -1,379 -936 -591 -3,212 -479
Net Cash From Continuing Investing Activities
-103 -58 -156 -273 -644 -2,042 -1,379 -936 -591 -3,212 -479
Purchase of Property, Plant & Equipment
-81 -7.40 -135 -296 -656 -525 -705 -943 -646 -695 -561
Acquisitions
- - - 0.00 0.00 -1,527 -707 -31 0.00 -2,512 0.00
Divestitures
- - - - - - - - 35 0.00 53
Other Investing Activities, net
-22 -51 -21 23 12 10 33 38 20 -5.00 29
Net Cash From Financing Activities
61 -206 499 -376 -394 2,059 -1,470 -1,509 -1,504 2,970 942
Net Cash From Continuing Financing Activities
61 -206 499 -376 -394 2,059 -1,470 -1,509 -1,504 2,970 942
Repayment of Debt
-389 -138 -1,776 -328 -862 -1,764 -7,411 -1,524 -2,102 -1,078 -1,992
Repurchase of Common Equity
0.00 0.00 -105 -48 -253 0.00 0.00 -240 -152 -733 0.00
Issuance of Debt
813 105 1,772 0.00 721 3,823 6,962 255 750 4,781 1,983
Issuance of Common Equity
0.00 287 661 - 0.00 0.00 322 - 0.00 0.00 951

Quarterly Cash Flow Statements for Cleveland-Cliffs

This table details how cash moves in and out of Cleveland-Cliffs' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
167 -168 80 -71 22 3.00 2.00 5.00 -9.00 -11 25
Net Cash From Operating Activities
652 142 519 -84 -472 -351 45 -143 -13 -325 230
Net Cash From Continuing Operating Activities
652 142 519 -84 -472 -351 45 -143 -13 -325 230
Net Income / (Loss) Continuing Operations
-139 -53 9.00 -230 -434 -486 -470 -240 -235 -229 -134
Consolidated Net Income / (Loss)
-139 -53 9.00 -230 -434 -486 -470 -240 -235 -229 -134
Depreciation Expense
235 230 228 235 258 282 393 288 272 259 262
Non-Cash Adjustments To Reconcile Net Income
-106 158 -34 -132 95 -26 62 -30 -135 -49 -2.00
Changes in Operating Assets and Liabilities, net
662 -193 316 43 -391 -121 60 -161 85 -306 104
Net Cash From Investing Activities
-121 -179 -152 -146 -2,735 -145 -111 -138 -85 -140 -126
Net Cash From Continuing Investing Activities
-121 -179 -152 -146 -2,735 -145 -111 -138 -85 -140 -126
Purchase of Property, Plant & Equipment
-165 -182 -157 -151 -205 -152 -112 -157 -140 -152 -157
Other Investing Activities, net
44 3.00 5.00 5.00 -18 7.00 1.00 19 2.00 12 31
Net Cash From Financing Activities
-364 -131 -287 159 3,229 499 68 286 89 454 -79
Net Cash From Continuing Financing Activities
-364 -131 -287 159 3,229 499 68 286 89 454 -79
Repayment of Debt
-364 -348 -162 -437 -131 -351 68 -564 -1,145 -53 428
Issuance of Debt
- 825 - 596 3,360 850 - 850 283 507 -507

Annual Balance Sheets for Cleveland-Cliffs

This table presents Cleveland-Cliffs' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,136 1,924 - 3,530 3,504 16,771 18,975 18,755 17,537 20,947 20,012
Total Current Assets
983 825 - 1,480 898 5,298 7,653 7,422 6,636 6,907 6,435
Cash & Equivalents
285 323 - 823 353 112 48 26 198 54 57
Accounts Receivable
113 177 - 227 94 1,169 2,154 1,960 1,840 1,576 1,442
Inventories, net
440 270 - 181 317 3,828 5,188 5,130 4,460 5,094 4,772
Other Current Assets
144 54 - 131 75 189 263 306 138 183 164
Plant, Property, & Equipment, net
1,059 984 - 1,286 1,929 8,743 9,186 9,070 8,895 9,942 9,481
Total Noncurrent Assets
94 115 - 764 677 2,730 2,136 2,263 2,006 4,098 4,096
Goodwill
- - - - 2.00 1,406 1,116 1,130 1,005 1,768 1,814
Intangible Assets
- - - - - - - - 201 1,170 1,135
Employee Benefit Assets
- - - - - - 223 356 329 427 469
Other Noncurrent Operating Assets
94 115 - 178 215 1,324 797 777 471 733 678
Total Liabilities & Shareholders' Equity
2,136 1,924 - 3,530 3,504 16,771 18,975 18,755 17,537 20,947 20,012
Total Liabilities
3,947 3,254 - 3,105 3,146 13,692 13,201 10,713 9,415 14,080 13,689
Total Current Liabilities
582 391 - 468 409 2,929 3,561 3,549 3,508 3,361 3,302
Accounts Payable
106 108 - 187 193 1,575 2,073 2,186 2,099 2,008 1,893
Accrued Expenses
50 67 - 159 - - - 383 380 375 396
Current Employee Benefit Liabilities
53 56 - - 67 460 585 429 511 486 517
Other Current Liabilities
284 83 - 87 111 747 903 551 518 492 496
Total Noncurrent Liabilities
3,365 2,863 - 2,637 2,737 6,650 9,640 7,164 5,907 10,719 10,387
Long-Term Debt
2,699 2,175 - 2,093 2,114 5,390 5,238 4,249 3,137 7,065 7,253
Asset Retirement Reserve & Litigation Obligation
- - - - - - - - 557 601 682
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - 112 590 639 849 375
Noncurrent Employee Benefit Liabilities
221 281 - 249 312 - 2,961 1,058 821 751 655
Other Noncurrent Operating Liabilities
445 408 - 296 311 1,260 1,329 1,267 753 1,453 1,422
Commitments & Contingencies
0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-1,812 -1,331 - 424 358 2,341 5,774 8,042 8,122 6,867 6,323
Total Preferred & Common Equity
-1,981 -1,464 - 424 358 2,018 5,490 7,791 7,887 6,634 6,116
Total Common Equity
-1,981 -1,464 - 424 358 2,018 5,490 7,791 7,887 6,634 6,116
Common Stock
2,319 3,377 - 3,954 3,910 5,494 4,955 4,937 4,927 4,824 5,812
Retained Earnings
-4,748 -4,574 - -3,060 -2,842 -2,989 -1.00 1,334 1,733 949 -529
Treasury Stock
-265 -246 - -186 -391 354 -82 -310 -430 -676 -659
Accumulated Other Comprehensive Income / (Loss)
-18 -21 - -284 -319 -133 618 1,830 1,657 1,537 1,492
Noncontrolling Interest
170 134 - - 0.00 323 284 251 235 233 207

Quarterly Balance Sheets for Cleveland-Cliffs

This table presents Cleveland-Cliffs' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
18,652 18,303 18,059 17,236 16,928 16,796 20,836 20,471 20,290 20,115 20,115
Total Current Assets
7,444 7,165 6,941 6,469 6,192 6,027 6,964 6,687 6,689 6,710 6,814
Cash & Equivalents
59 34 31 30 110 39 57 61 66 45 70
Accounts Receivable
2,216 2,290 2,122 1,868 1,773 1,583 1,798 1,783 1,797 1,882 2,044
Inventories, net
4,923 4,727 4,592 4,449 4,199 4,236 4,886 4,699 4,683 4,591 4,525
Other Current Assets
246 114 196 122 110 169 223 144 143 192 175
Plant, Property, & Equipment, net
8,950 8,878 8,837 8,771 8,728 8,687 9,797 9,620 9,508 9,345 9,239
Total Noncurrent Assets
2,258 2,260 2,281 1,996 2,008 2,082 4,075 4,164 4,093 4,060 4,062
Goodwill
1,130 1,130 1,130 1,005 1,005 1,005 1,767 1,814 1,796 1,800 1,784
Intangible Assets
- - - - - - 1,150 1,185 1,142 1,102 1,063
Employee Benefit Assets
370 379 392 344 354 378 443 453 469 515 547
Other Noncurrent Operating Assets
758 751 759 647 649 699 715 712 686 643 668
Total Liabilities & Shareholders' Equity
18,652 18,303 18,059 17,236 16,928 16,796 20,836 20,471 20,290 20,115 20,115
Total Liabilities
10,859 10,259 9,795 9,794 9,556 9,701 14,352 14,429 14,583 14,096 14,297
Total Current Liabilities
3,460 3,408 3,294 3,396 3,318 3,255 3,266 3,277 3,280 3,323 3,606
Accounts Payable
2,173 2,116 2,076 2,051 2,080 1,983 2,020 1,947 1,914 2,011 2,159
Accrued Expenses
271 261 263 318 296 379 361 348 339 346 378
Current Employee Benefit Liabilities
388 455 467 449 431 413 443 521 565 457 509
Other Current Liabilities
628 576 488 578 511 480 442 461 462 509 560
Total Noncurrent Liabilities
7,399 6,851 6,501 6,398 6,238 6,446 11,086 11,152 11,303 10,773 10,691
Long-Term Debt
4,559 3,963 3,458 3,664 3,507 3,774 7,601 7,727 8,039 7,763 7,703
Asset Retirement Reserve & Litigation Obligation
- - - - - - 609 613 614 693 695
Noncurrent Deferred & Payable Income Tax Liabilities
527 545 662 628 621 567 723 612 506 305 300
Noncurrent Employee Benefit Liabilities
1,037 1,036 1,019 791 757 666 711 693 645 631 617
Other Noncurrent Operating Liabilities
1,276 1,307 1,362 1,315 1,353 1,439 1,442 1,507 1,499 1,381 1,376
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
7,793 8,044 8,264 7,442 7,372 7,095 6,484 6,042 5,707 6,019 5,818
Total Preferred & Common Equity
7,546 7,802 8,020 7,201 7,110 6,854 6,254 5,819 5,466 5,822 5,604
Total Common Equity
7,546 7,802 8,020 7,201 7,110 6,854 6,254 5,819 5,466 5,822 5,604
Common Stock
4,898 4,907 4,916 4,917 4,930 4,941 4,822 4,834 4,849 5,808 5,822
Retained Earnings
1,277 1,624 1,888 1,666 1,668 1,426 484 1.00 -286 -766 -911
Treasury Stock
-280 -372 -431 -1,030 -1,154 -1,153 -664 -660 -660 -645 -643
Accumulated Other Comprehensive Income / (Loss)
1,651 1,643 1,647 1,648 1,666 1,640 1,612 1,644 1,563 1,425 1,336
Noncontrolling Interest
247 242 244 241 262 241 230 223 241 197 214

Annual Metrics And Ratios for Cleveland-Cliffs

This table displays calculated financial ratios and metrics derived from Cleveland-Cliffs' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-40.31% -22.79% 20.04% 24.97% -14.67% 169.05% 281.85% 12.45% -4.32% -12.78% -3.00%
EBITDA Growth
-56.16% -10.36% 92.62% 59.80% -33.72% -38.30% 1,557.05% -39.82% -41.56% -78.21% -141.46%
EBIT Growth
5.61% -7.20% 190.14% 72.58% -37.48% -119.68% 5,074.12% -49.22% -58.73% -161.63% -153.16%
NOPAT Growth
-23.70% 108.87% 795.96% -4.74% -67.36% -124.58% 3,315.81% -53.63% -65.65% -203.93% -106.95%
Net Income Growth
91.00% 126.63% 82.19% 210.66% -74.02% -127.65% 3,844.44% -54.63% -67.30% -257.33% -100.00%
EPS Growth
89.20% 116.96% 44.83% 194.44% -72.24% -131.07% 1,775.00% -52.43% -69.41% -301.28% -84.18%
Operating Cash Flow Growth
-89.44% 699.47% 11.58% 41.67% 18.58% -145.42% 1,179.46% -13.00% -6.44% -95.37% -540.00%
Free Cash Flow Firm Growth
-96.00% -34.30% 709.95% -124.33% 95.44% -50,920.35% 145.76% -96.26% 844.83% -297.07% 77.73%
Invested Capital Growth
-30.07% -13.08% -100.00% 0.00% 25.10% 495.42% -13.10% 11.87% -9.82% 25.74% -2.59%
Revenue Q/Q Growth
-21.59% -15.10% 7.92% 18.23% -7.52% 47.40% 17.81% -1.30% 0.31% -3.94% -0.06%
EBITDA Q/Q Growth
-3.02% -1.86% 7.77% 14.39% -13.83% 119.55% 32.22% -30.64% 3.34% -47.54% 49.54%
EBIT Q/Q Growth
25.17% 2.68% 11.19% 16.74% -16.36% 36.85% 38.22% -39.78% 8.71% -250.00% 9.56%
NOPAT Q/Q Growth
-48.82% 5.68% 178.53% 45.06% -63.98% 15.27% 32.93% -42.83% 16.26% -93.35% 7.28%
Net Income Q/Q Growth
63.65% 228.88% 170.97% 36.15% -65.08% 11.57% 37.36% -44.49% 16.88% -71.43% 11.80%
EPS Q/Q Growth
58.76% 247.46% 168.09% 34.42% -63.99% -6.67% 36.73% -43.96% 9.86% -63.54% 0.00%
Operating Cash Flow Q/Q Growth
-80.60% 78.76% -22.74% 49.64% -16.27% -300.16% 93.27% -21.10% 7.75% -91.46% 49.84%
Free Cash Flow Firm Q/Q Growth
-84.23% 14.70% 260.84% -684.97% -105.04% -212.51% 367.06% -64.01% 294.80% -674.87% 81.54%
Invested Capital Q/Q Growth
-10.48% -14.75% -100.00% 21.57% 0.72% 134.63% 14.23% 4.95% -5.39% 28.42% -1.18%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
11.75% 18.02% 25.06% 34.69% 28.94% 4.71% 22.18% 10.95% 6.32% 0.36% -4.62%
EBITDA Margin
14.04% 16.30% 26.16% 33.45% 25.98% 5.96% 25.86% 13.84% 8.45% 2.11% -0.89%
Operating Margin
7.52% 8.41% 20.91% 28.86% 21.56% -2.65% 19.62% 8.43% 3.08% -3.94% -8.48%
EBIT Margin
7.39% 8.88% 21.46% 29.63% 21.71% -1.59% 20.68% 9.34% 4.03% -2.85% -7.52%
Profit (Net Income) Margin
-37.17% 12.82% 19.46% 48.37% 14.72% -1.51% 14.84% 5.99% 2.05% -3.69% -7.67%
Tax Burden Percent
-239.03% 180.53% 335.58% 199.65% 93.61% 41.97% 79.75% 76.61% 75.38% 75.08% 71.26%
Interest Burden Percent
210.56% 80.00% 27.02% 81.77% 72.45% 227.06% 89.95% 83.65% 67.38% 172.71% 143.14%
Effective Tax Rate
54.07% -11.05% -233.27% -84.07% 5.75% 0.00% 20.33% 23.55% 24.79% 0.00% 0.00%
Return on Invested Capital (ROIC)
8.72% 23.68% 456.21% 146.27% 21.21% -1.35% 27.11% 12.76% 4.37% -4.24% -8.07%
ROIC Less NNEP Spread (ROIC-NNEP)
-23.11% 26.16% 357.58% 128.81% 13.86% -1.02% 24.89% 10.50% 2.71% -7.83% -12.61%
Return on Net Nonoperating Assets (RNNOA)
33.49% -36.36% -510.79% 385.56% 53.71% -3.36% 41.41% 7.16% 1.20% -5.19% -13.58%
Return on Equity (ROE)
42.21% -12.69% -54.58% 531.82% 74.92% -4.71% 68.52% 19.92% 5.57% -9.43% -21.65%
Cash Return on Invested Capital (CROIC)
44.11% 37.67% 656.21% -53.73% -1.09% -143.83% 41.13% 1.56% 14.69% -27.04% -5.45%
Operating Return on Assets (OROA)
5.63% 6.80% 41.62% 39.15% 12.28% -0.84% 23.66% 11.38% 4.88% -2.84% -6.84%
Return on Assets (ROA)
-28.33% 9.82% 37.75% 63.92% 8.33% -0.80% 16.97% 7.29% 2.48% -3.68% -6.97%
Return on Common Equity (ROCE)
40.63% -13.91% -60.07% 531.82% 74.92% -3.26% 58.11% 19.15% 5.40% -9.13% -20.93%
Return on Equity Simple (ROE_SIMPLE)
37.77% -13.61% 0.00% 265.91% 81.84% -4.01% 55.25% 17.66% 5.71% -10.62% 0.00%
Net Operating Profit after Tax (NOPAT)
69 145 1,300 1,239 404 -99 3,197 1,482 509 -529 -1,105
NOPAT Margin
3.45% 9.34% 69.69% 53.12% 20.32% -1.86% 15.64% 6.45% 2.31% -2.76% -5.94%
Net Nonoperating Expense Percent (NNEP)
31.83% -2.48% 98.63% 17.45% 7.35% -0.33% 2.22% 2.26% 1.65% 3.59% 4.54%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 12.06% 4.52% -3.79% -8.14%
Cost of Revenue to Revenue
88.25% 81.98% 74.94% 65.31% 71.06% 95.29% 77.82% 89.05% 93.68% 99.64% 104.62%
SG&A Expenses to Revenue
5.46% 7.45% 5.51% 4.85% 5.68% 4.56% 2.06% 2.02% 2.62% 2.53% 2.92%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
4.23% 9.61% 4.15% 5.83% 7.39% 7.36% 2.55% 2.52% 3.25% 4.31% 3.86%
Earnings before Interest and Taxes (EBIT)
149 138 400 691 432 -85 4,228 2,147 886 -546 -1,400
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
283 253 488 780 517 319 5,286 3,181 1,859 405 -165
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 5.12 6.19 2.88 1.98 1.07 1.31 0.70 1.07
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 5.12 6.23 9.50 2.49 1.25 1.54 1.25 2.07
Price to Revenue (P/Rev)
0.11 1.18 1.08 0.93 1.11 1.09 0.53 0.36 0.47 0.24 0.35
Price to Earnings (P/E)
0.00 10.55 5.52 1.92 7.57 0.00 3.64 6.22 25.84 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 2.68% 1.65% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 9.48% 18.13% 51.98% 13.22% 0.00% 27.45% 16.08% 3.87% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
4.29 6.72 0.00 2.03 1.88 0.96 1.49 1.04 1.22 0.85 1.03
Enterprise Value to Revenue (EV/Rev)
1.40 2.46 1.08 1.48 2.00 2.27 0.80 0.56 0.61 0.62 0.75
Enterprise Value to EBITDA (EV/EBITDA)
9.95 15.12 4.15 4.41 7.69 38.09 3.10 4.02 7.25 29.35 0.00
Enterprise Value to EBIT (EV/EBIT)
18.92 27.76 5.06 4.98 9.21 0.00 3.87 5.95 15.22 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
40.49 26.39 1.56 2.78 9.84 0.00 5.12 8.62 26.48 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
74.24 12.64 5.99 7.18 7.00 0.00 5.87 5.27 5.95 113.21 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
8.00 16.59 1.08 0.00 0.00 0.00 3.37 70.46 7.87 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-1.49 -1.64 0.00 4.93 5.91 1.75 0.91 0.53 0.39 1.02 1.15
Long-Term Debt to Equity
-1.49 -1.63 0.00 4.93 5.91 1.75 0.91 0.53 0.39 1.02 1.15
Financial Leverage
-1.45 -1.39 -1.43 2.99 3.87 3.29 1.66 0.68 0.44 0.66 1.08
Leverage Ratio
-1.49 -1.29 -1.45 8.32 8.99 5.90 4.04 2.73 2.25 2.56 3.11
Compound Leverage Factor
-3.14 -1.03 -0.39 6.80 6.52 13.39 3.63 2.28 1.51 4.43 4.45
Debt to Total Capital
304.06% 255.92% 0.00% 83.15% 85.52% 63.64% 47.57% 34.57% 27.86% 50.60% 53.43%
Short-Term Debt to Total Capital
0.00% 1.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
304.06% 254.90% 0.00% 83.15% 85.52% 63.64% 47.57% 34.57% 27.86% 50.60% 53.43%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
19.13% 15.68% 0.00% 0.00% 0.00% 12.53% 2.58% 2.04% 2.09% 1.67% 1.52%
Common Equity to Total Capital
-223.18% -171.60% 0.00% 16.85% 14.48% 23.83% 49.85% 63.39% 70.05% 47.73% 45.05%
Debt to EBITDA
9.55 8.62 0.00 2.68 4.09 16.90 0.99 1.34 1.69 17.44 -43.96
Net Debt to EBITDA
8.54 7.34 0.00 1.63 3.41 16.55 0.98 1.33 1.58 17.31 -43.61
Long-Term Debt to EBITDA
9.55 8.58 0.00 2.68 4.09 16.90 0.99 1.34 1.69 17.44 -43.96
Debt to NOPAT
38.85 15.05 0.00 1.69 5.23 -54.23 1.64 2.87 6.16 -13.35 -6.56
Net Debt to NOPAT
34.74 12.82 0.00 1.02 4.36 -53.10 1.62 2.85 5.77 -13.25 -6.51
Long-Term Debt to NOPAT
38.85 14.99 0.00 1.69 5.23 -54.23 1.64 2.87 6.16 -13.35 -6.56
Altman Z-Score
-1.68 -1.68 0.00 0.86 0.43 0.48 2.57 2.42 2.43 1.30 1.14
Noncontrolling Interest Sharing Ratio
3.76% -9.66% -10.06% 0.00% 0.00% 30.87% 15.19% 3.87% 3.01% 3.12% 3.34%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.69 2.11 0.00 3.16 2.20 1.81 2.15 2.09 1.89 2.08 1.95
Quick Ratio
0.68 1.28 0.00 2.24 1.09 0.44 0.62 0.56 0.58 0.49 0.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
351 231 1,871 -455 -21 -10,597 4,850 181 1,713 -3,376 -746
Operating Cash Flow to CapEx
46.91% 4,094.59% 250.63% 161.82% 86.59% -49.14% 395.04% 256.95% 350.93% 15.11% -82.35%
Free Cash Flow to Firm to Interest Expense
0.00 8.37 11.31 -65.01 -1.15 0.00 55.11 2.42 0.00 -125.04 -74.63
Operating Cash Flow to Interest Expense
0.00 10.98 2.04 68.43 31.56 0.00 31.65 32.31 0.00 3.89 -46.20
Operating Cash Flow Less CapEx to Interest Expense
0.00 10.71 1.23 26.14 -4.89 0.00 23.64 19.73 0.00 -21.85 -102.30
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.76 0.77 1.94 1.32 0.57 0.53 1.14 1.22 1.21 1.00 0.91
Accounts Receivable Turnover
17.05 10.71 0.00 0.00 12.41 8.48 12.30 11.18 11.58 11.23 12.33
Inventory Turnover
4.34 3.59 0.00 0.00 5.68 2.46 3.53 3.97 4.30 4.00 3.95
Fixed Asset Turnover
1.89 1.52 0.00 0.00 1.24 1.00 2.28 2.52 2.45 2.04 1.92
Accounts Payable Turnover
13.05 11.92 0.00 0.00 7.45 5.77 8.72 9.61 9.62 9.31 9.98
Days Sales Outstanding (DSO)
21.41 34.09 0.00 0.00 29.41 43.05 29.66 32.66 31.53 32.50 29.60
Days Inventory Outstanding (DIO)
84.09 101.65 0.00 0.00 64.29 148.27 103.42 91.99 84.94 91.22 92.48
Days Payable Outstanding (DPO)
27.98 30.63 0.00 0.00 49.02 63.24 41.85 37.97 37.95 39.21 36.57
Cash Conversion Cycle (CCC)
77.52 105.11 0.00 0.00 44.68 128.08 91.24 86.68 78.52 84.50 85.51
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
656 570 0.00 1,694 2,119 12,617 10,964 12,265 11,061 13,908 13,519
Invested Capital Turnover
2.53 2.54 6.55 2.75 1.04 0.73 1.73 1.98 1.89 1.54 1.36
Increase / (Decrease) in Invested Capital
-282 -86 -570 1,694 425 10,498 -1,653 1,301 -1,204 2,847 -359
Enterprise Value (EV)
2,814 3,831 2,024 3,440 3,978 12,152 16,361 12,776 13,483 11,887 13,973
Market Capitalization
230 1,837 2,024 2,170 2,217 5,813 10,887 8,302 10,309 4,643 6,570
Book Value per Share
($12.91) ($6.35) $0.00 $1.42 $1.33 $5.05 $10.98 $15.12 $15.62 $13.49 $12.36
Tangible Book Value per Share
($12.91) ($6.35) $0.00 $1.42 $1.32 $1.53 $8.75 $12.93 $13.23 $7.54 $6.40
Total Capital
888 853 0.00 2,517 2,472 8,469 11,012 12,291 11,259 13,962 13,576
Total Debt
2,699 2,184 0.00 2,093 2,114 5,390 5,238 4,249 3,137 7,065 7,253
Total Long-Term Debt
2,699 2,175 0.00 2,093 2,114 5,390 5,238 4,249 3,137 7,065 7,253
Net Debt
2,414 1,860 0.00 1,270 1,761 5,278 5,190 4,223 2,939 7,011 7,196
Capital Expenditures (CapEx)
81 7.40 135 296 656 525 705 943 646 695 561
Debt-free, Cash-free Net Working Capital (DFCFNWC)
116 119 0.00 188 136 2,257 4,044 3,847 2,930 3,531 3,076
Debt-free Net Working Capital (DFNWC)
401 442 0.00 1,011 489 2,369 4,092 3,873 3,128 3,585 3,133
Net Working Capital (NWC)
401 434 0.00 1,011 489 2,369 4,092 3,873 3,128 3,585 3,133
Net Nonoperating Expense (NNE)
818 -54 937 111 111 -18 164 106 59 179 323
Net Nonoperating Obligations (NNO)
2,468 1,901 0.00 1,270 1,761 9,538 5,190 4,223 2,939 7,011 7,196
Total Depreciation and Amortization (D&A)
134 115 88 89 85 404 1,058 1,034 973 951 1,235
Debt-free, Cash-free Net Working Capital to Revenue
5.75% 7.64% 0.00% 8.07% 6.83% 42.16% 19.78% 16.73% 13.32% 18.41% 16.53%
Debt-free Net Working Capital to Revenue
19.92% 28.45% 0.00% 43.37% 24.57% 44.25% 20.02% 16.85% 14.22% 18.69% 16.84%
Net Working Capital to Revenue
19.92% 27.89% 0.00% 43.37% 24.57% 44.25% 20.02% 16.85% 14.22% 18.69% 16.84%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($5.14) $0.88 $1.28 $3.80 $1.06 ($0.32) $5.63 $2.57 $0.78 ($1.57) ($2.91)
Adjusted Weighted Average Basic Shares Outstanding
153.23M 197.66M 288.40M 297.20M 276.76M 498.89M 525.41M 514.79M 498.29M 494.48M 570.39M
Adjusted Diluted Earnings per Share
($5.13) $0.87 $1.26 $3.71 $1.03 ($0.32) $5.36 $2.55 $0.78 ($1.57) ($2.91)
Adjusted Weighted Average Diluted Shares Outstanding
153.61M 200.15M 293M 304.10M 284.48M 498.89M 525.41M 514.79M 498.29M 494.48M 570.39M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $3.80 $1.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
180.11M 233.07M 297.40M 292.61M 271.44M 498.89M 525.41M 514.79M 498.29M 494.48M 570.39M
Normalized Net Operating Profit after Tax (NOPAT)
106 91 273 471 411 -36 3,212 1,508 612 -353 -1,017
Normalized NOPAT Margin
5.26% 5.89% 14.64% 20.20% 20.65% -0.68% 15.71% 6.56% 2.78% -1.84% -5.47%
Pre Tax Income Margin
15.55% 7.10% 5.80% 24.23% 15.73% -3.60% 18.60% 7.81% 2.71% -4.92% -10.77%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 5.00 2.42 98.71 24.00 0.00 48.05 28.63 0.00 -20.22 -140.00
NOPAT to Interest Expense
0.00 5.26 7.86 176.97 22.46 0.00 36.32 19.76 0.00 -19.60 -110.53
EBIT Less CapEx to Interest Expense
0.00 4.73 1.61 56.43 -12.44 0.00 40.03 16.05 0.00 -45.96 -196.10
NOPAT Less CapEx to Interest Expense
0.00 4.99 7.05 134.69 -13.98 0.00 28.31 7.19 0.00 -45.34 -166.63
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-12.27% 30.06% 14.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-12.27% 30.06% 43.49% 4.26% 86.35% 0.00% 0.00% 17.44% 33.78% -103.53% 0.00%

Quarterly Metrics And Ratios for Cleveland-Cliffs

This table displays calculated financial ratios and metrics derived from Cleveland-Cliffs' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 570,390,499.00 570,414,657.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 570,390,499.00 570,414,657.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.42 -0.25
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.35% -1.81% -14.91% -18.48% -15.40% -10.96% -3.10% 3.61% -0.28% 6.33% 5.92%
EBITDA Growth
46.15% -3.42% -62.12% -95.02% -193.16% -181.89% -125.59% 355.17% 92.86% 146.95% 436.71%
EBIT Growth
61.21% 14.29% -87.15% -154.69% -866.67% -2,141.67% -779.71% 24.27% 35.23% 67.88% 100.85%
NOPAT Growth
45.05% -22.58% -98.88% -161.69% -365.00% -1,315.79% -8,400.00% 21.84% 27.87% 60.77% 90.22%
Net Income Growth
31.86% -26.19% -97.47% -183.64% -212.23% -811.32% -5,322.22% -0.86% 44.98% 52.88% 71.67%
EPS Growth
18.92% -27.27% -100.00% -200.00% -203.33% 0.00% 0.00% 1.92% 0.00% 58.42% 74.49%
Operating Cash Flow Growth
33.33% 464.10% -41.49% -110.95% -172.39% -347.18% -91.33% -70.24% 97.25% 7.41% 411.11%
Free Cash Flow Firm Growth
179.39% 266.79% 6,830.81% 134.46% -379.76% -379.62% -372.11% -541.22% 103.87% 104.26% 106.77%
Invested Capital Growth
-9.82% -9.90% -10.06% -7.36% 25.74% 26.65% 27.29% 26.32% -2.59% -2.07% -1.87%
Revenue Q/Q Growth
-8.80% 1.70% -2.06% -10.27% -5.34% 7.03% 6.59% -4.05% -8.89% 14.12% 6.18%
EBITDA Q/Q Growth
-69.45% 33.68% 16.93% -89.56% -670.97% -17.51% 63.46% 273.68% -109.85% 869.23% 166.00%
EBIT Q/Q Growth
-112.06% 153.33% 187.50% -395.65% -113.24% -12.64% 4.29% 66.74% -82.69% 44.21% 102.52%
NOPAT Q/Q Growth
-123.82% 62.00% 115.79% -4,416.67% -79.54% -15.70% 7.43% 59.04% -66.18% 37.17% 77.00%
Net Income Q/Q Growth
-150.55% 61.87% 116.98% -2,655.56% -88.70% -11.29% 2.69% 50.21% -2.99% 4.98% 41.48%
EPS Q/Q Growth
-157.69% 53.33% 100.00% 0.00% -75.00% 0.00% 0.00% 0.00% 0.00% 0.00% 40.48%
Operating Cash Flow Q/Q Growth
-14.99% -78.22% 265.49% -116.19% -461.90% 25.64% 112.82% -417.78% 90.91% -2,400.00% 170.77%
Free Cash Flow Firm Q/Q Growth
291.18% 4.97% 1.50% -43.74% -566.75% -4.92% 1.23% 8.97% 104.07% 16.60% 56.94%
Invested Capital Q/Q Growth
-5.39% 0.14% -2.77% 0.57% 28.42% 0.86% -2.28% -0.20% -1.18% 1.61% -2.08%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
3.29% 5.48% 3.18% -2.28% -6.31% -8.45% -4.24% -0.97% -4.96% -1.67% 2.53%
EBITDA Margin
3.72% 4.89% 5.83% 0.68% -4.09% -4.49% -1.54% 2.79% -0.30% 2.03% 5.09%
Operating Margin
-1.96% -0.73% 0.12% -5.67% -10.75% -11.62% -10.09% -4.31% -7.86% -4.33% -0.94%
EBIT Margin
-0.88% 0.46% 1.36% -4.46% -10.06% -10.59% -9.51% -3.30% -6.61% -3.23% 0.08%
Profit (Net Income) Margin
-2.72% -1.02% 0.18% -5.03% -10.03% -10.43% -9.53% -4.94% -5.59% -4.65% -2.56%
Tax Burden Percent
128.70% 86.89% -150.00% 75.16% 76.14% 76.67% 76.05% 75.73% 53.92% 74.59% 88.16%
Interest Burden Percent
240.00% -254.17% -8.70% 150.00% 131.03% 128.57% 131.77% 198.08% 156.84% 193.08% -3,800.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-2.58% -0.96% 0.15% -7.04% -11.57% -12.07% -10.66% -4.58% -7.47% -4.12% -0.93%
ROIC Less NNEP Spread (ROIC-NNEP)
-4.51% -1.61% 0.28% -8.40% -13.75% -13.97% -12.85% -6.14% -7.53% -5.17% -2.23%
Return on Net Nonoperating Assets (RNNOA)
-2.00% -0.86% 0.13% -3.92% -9.11% -11.21% -10.60% -5.62% -8.11% -6.31% -2.88%
Return on Equity (ROE)
-4.58% -1.82% 0.29% -10.95% -20.67% -23.28% -21.25% -10.20% -15.58% -10.44% -3.81%
Cash Return on Invested Capital (CROIC)
14.69% 14.67% 11.81% 5.22% -27.04% -30.52% -34.08% -32.98% -5.45% -4.20% -2.22%
Operating Return on Assets (OROA)
-1.07% 0.56% 1.62% -5.12% -10.03% -10.35% -9.38% -3.31% -6.00% -2.98% 0.07%
Return on Assets (ROA)
-3.30% -1.24% 0.21% -5.77% -10.01% -10.20% -9.40% -4.96% -5.08% -4.30% -2.43%
Return on Common Equity (ROCE)
-4.44% -1.76% 0.28% -10.61% -20.03% -22.49% -20.48% -9.82% -15.06% -10.08% -3.67%
Return on Equity Simple (ROE_SIMPLE)
0.00% 6.10% 1.29% -6.03% 0.00% -18.20% -27.79% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-70 -27 4.20 -181 -326 -377 -349 -143 -237 -149 -34
NOPAT Margin
-1.37% -0.51% 0.08% -3.97% -7.53% -8.14% -7.07% -3.02% -5.50% -3.03% -0.66%
Net Nonoperating Expense Percent (NNEP)
1.93% 0.65% -0.13% 1.36% 2.18% 1.90% 2.19% 1.56% 0.05% 1.05% 1.30%
Return On Investment Capital (ROIC_SIMPLE)
-0.62% - - - -2.33% -2.67% -2.53% -1.04% -1.75% -1.08% -0.25%
Cost of Revenue to Revenue
96.71% 94.52% 96.82% 102.28% 106.31% 108.45% 104.24% 100.97% 104.96% 101.67% 97.47%
SG&A Expenses to Revenue
3.17% 2.54% 2.02% 2.45% 3.21% 2.87% 2.78% 2.75% 3.32% 2.54% 2.95%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
5.24% 6.21% 3.06% 3.39% 4.44% 3.18% 5.86% 3.34% 2.90% 2.66% 3.46%
Earnings before Interest and Taxes (EBIT)
-45 24 69 -204 -435 -490 -469 -156 -285 -159 4.00
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
190 254 297 31 -177 -208 -76 132 -13 100 266
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.31 1.59 1.03 0.87 0.70 0.65 0.65 1.10 1.07 0.83 0.96
Price to Tangible Book Value (P/TBV)
1.54 1.85 1.20 1.02 1.25 1.22 1.33 2.39 2.07 1.65 1.94
Price to Revenue (P/Rev)
0.47 0.52 0.35 0.30 0.24 0.22 0.20 0.32 0.35 0.26 0.28
Price to Earnings (P/E)
25.84 29.51 166.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.87% 3.39% 0.60% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.22 1.39 1.02 0.92 0.85 0.84 0.85 1.04 1.03 0.93 0.98
Enterprise Value to Revenue (EV/Rev)
0.61 0.70 0.52 0.50 0.62 0.64 0.63 0.77 0.75 0.67 0.69
Enterprise Value to EBITDA (EV/EBITDA)
7.25 8.30 8.05 12.89 29.35 0.00 0.00 0.00 0.00 86.05 26.78
Enterprise Value to EBIT (EV/EBIT)
15.22 17.27 26.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
26.48 30.91 79.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
5.95 6.27 5.28 8.10 113.21 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
7.87 8.96 8.17 16.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.39 0.49 0.48 0.53 1.02 1.17 1.28 1.41 1.15 1.29 1.32
Long-Term Debt to Equity
0.39 0.49 0.48 0.53 1.02 1.17 1.28 1.41 1.15 1.29 1.32
Financial Leverage
0.44 0.53 0.48 0.47 0.66 0.80 0.82 0.91 1.08 1.22 1.29
Leverage Ratio
2.25 2.36 2.29 2.27 2.56 2.73 2.79 2.90 3.11 3.28 3.42
Compound Leverage Factor
5.39 -5.99 -0.20 3.40 3.36 3.52 3.67 5.74 4.87 6.32 -130.04
Debt to Total Capital
27.86% 32.99% 32.24% 34.72% 50.60% 53.97% 56.12% 58.48% 53.43% 56.33% 56.97%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
27.86% 32.99% 32.24% 34.72% 50.60% 53.97% 56.12% 58.48% 53.43% 56.33% 56.97%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.09% 2.17% 2.41% 2.22% 1.67% 1.63% 1.62% 1.75% 1.52% 1.43% 1.58%
Common Equity to Total Capital
70.05% 64.84% 65.36% 63.06% 47.73% 44.40% 42.26% 39.76% 45.05% 42.24% 41.45%
Debt to EBITDA
1.69 1.98 2.57 4.89 17.44 -133.35 -17.97 -24.58 -43.96 52.45 15.62
Net Debt to EBITDA
1.58 1.96 2.49 4.84 17.31 -132.35 -17.83 -24.38 -43.61 52.15 15.48
Long-Term Debt to EBITDA
1.69 1.98 2.57 4.89 17.44 -133.35 -17.97 -24.58 -43.96 52.45 15.62
Debt to NOPAT
6.16 7.37 25.28 -13.79 -13.35 -8.65 -6.27 -6.74 -6.56 -8.88 -13.81
Net Debt to NOPAT
5.77 7.31 24.49 -13.65 -13.25 -8.58 -6.22 -6.69 -6.51 -8.83 -13.68
Long-Term Debt to NOPAT
6.16 7.37 25.28 -13.79 -13.35 -8.65 -6.27 -6.74 -6.56 -8.88 -13.81
Altman Z-Score
2.26 2.33 2.06 1.84 1.32 1.23 1.18 1.32 1.32 1.27 1.31
Noncontrolling Interest Sharing Ratio
3.01% 3.20% 3.27% 3.16% 3.12% 3.38% 3.62% 3.77% 3.34% 3.42% 3.68%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.89 1.90 1.87 1.85 2.08 2.13 2.04 2.04 1.95 2.02 1.89
Quick Ratio
0.58 0.56 0.57 0.50 0.49 0.57 0.56 0.57 0.45 0.58 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,134 1,190 1,208 680 -3,173 -3,329 -3,288 -2,993 122 142 223
Operating Cash Flow to CapEx
395.15% 78.02% 330.57% -55.63% -230.24% -230.92% 40.18% -91.08% -9.29% -213.82% 146.50%
Free Cash Flow to Firm to Interest Expense
0.00 56.69 201.37 0.00 0.00 0.00 0.00 0.00 12.17 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 6.76 86.50 0.00 0.00 0.00 0.00 0.00 -1.30 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -1.90 60.33 0.00 0.00 0.00 0.00 0.00 -15.30 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.21 1.22 1.19 1.15 1.00 0.98 0.99 1.00 0.91 0.92 0.95
Accounts Receivable Turnover
11.58 10.72 10.34 10.78 11.23 10.16 10.38 11.02 12.33 10.27 10.03
Inventory Turnover
4.30 4.34 4.46 4.41 4.00 4.12 4.37 4.38 3.95 4.10 4.21
Fixed Asset Turnover
2.45 2.47 2.39 2.28 2.04 2.01 2.01 2.05 1.92 1.98 2.04
Accounts Payable Turnover
9.62 9.62 9.49 9.59 9.31 9.44 9.65 10.03 9.98 9.65 9.45
Days Sales Outstanding (DSO)
31.53 34.03 35.30 33.86 32.50 35.94 35.16 33.12 29.60 35.53 36.39
Days Inventory Outstanding (DIO)
84.94 84.16 81.81 82.79 91.22 88.63 83.56 83.31 92.48 88.93 86.79
Days Payable Outstanding (DPO)
37.95 37.93 38.46 38.06 39.21 38.65 37.82 36.40 36.57 37.83 38.63
Cash Conversion Cycle (CCC)
78.52 80.26 78.65 78.58 84.50 85.92 80.90 80.03 85.51 86.63 84.54
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
11,061 11,076 10,769 10,830 13,908 14,028 13,708 13,680 13,519 13,737 13,451
Invested Capital Turnover
1.89 1.87 1.85 1.77 1.54 1.48 1.51 1.52 1.36 1.36 1.41
Increase / (Decrease) in Invested Capital
-1,204 -1,217 -1,204 -861 2,847 2,952 2,939 2,850 -359 -291 -257
Enterprise Value (EV)
13,483 15,356 10,977 9,953 11,887 11,839 11,648 14,249 13,973 12,735 13,203
Market Capitalization
10,309 11,481 7,318 5,977 4,643 4,065 3,759 6,035 6,570 4,820 5,356
Book Value per Share
$15.62 $15.14 $14.95 $14.64 $13.49 $12.65 $11.76 $11.05 $12.36 $10.21 $9.82
Tangible Book Value per Share
$13.23 $13.03 $12.84 $12.50 $7.54 $6.75 $5.70 $5.11 $6.40 $5.12 $4.83
Total Capital
11,259 11,106 10,879 10,869 13,962 14,085 13,769 13,746 13,576 13,782 13,521
Total Debt
3,137 3,664 3,507 3,774 7,065 7,601 7,727 8,039 7,253 7,763 7,703
Total Long-Term Debt
3,137 3,664 3,507 3,774 7,065 7,601 7,727 8,039 7,253 7,763 7,703
Net Debt
2,939 3,634 3,397 3,735 7,011 7,544 7,666 7,973 7,196 7,718 7,633
Capital Expenditures (CapEx)
165 182 157 151 205 152 112 157 140 152 157
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,930 3,043 2,764 2,733 3,531 3,641 3,349 3,343 3,076 3,342 3,138
Debt-free Net Working Capital (DFNWC)
3,128 3,073 2,874 2,772 3,585 3,698 3,410 3,409 3,133 3,387 3,208
Net Working Capital (NWC)
3,128 3,073 2,874 2,772 3,585 3,698 3,410 3,409 3,133 3,387 3,208
Net Nonoperating Expense (NNE)
69 26 -4.80 49 109 106 121 91 3.70 80 100
Net Nonoperating Obligations (NNO)
2,939 3,634 3,397 3,735 7,011 7,544 7,666 7,973 7,196 7,718 7,633
Total Depreciation and Amortization (D&A)
235 230 228 235 258 282 393 288 272 259 262
Debt-free, Cash-free Net Working Capital to Revenue
13.32% 13.90% 13.16% 13.68% 18.41% 19.56% 18.14% 17.95% 16.53% 17.68% 16.35%
Debt-free Net Working Capital to Revenue
14.22% 14.03% 13.68% 13.88% 18.69% 19.87% 18.48% 18.31% 16.84% 17.92% 16.71%
Net Working Capital to Revenue
14.22% 14.03% 13.68% 13.88% 18.69% 19.87% 18.48% 18.31% 16.84% 17.92% 16.71%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.31) ($0.14) $0.00 ($0.52) ($0.91) $0.00 $0.00 ($0.51) $0.00 ($0.42) ($0.25)
Adjusted Weighted Average Basic Shares Outstanding
498.29M 475.48M 468.04M 493.94M 494.48M 494.66M 494.70M 494.71M 570.39M 570.41M 570.54M
Adjusted Diluted Earnings per Share
($0.30) ($0.14) $0.00 ($0.52) ($0.91) $0.00 $0.00 ($0.51) $0.00 ($0.42) ($0.25)
Adjusted Weighted Average Diluted Shares Outstanding
498.29M 475.48M 468.04M 493.94M 494.48M 494.66M 494.70M 494.71M 570.39M 570.41M 570.54M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
498.29M 475.48M 468.04M 493.94M 494.48M 494.66M 494.70M 494.71M 570.39M 570.41M 570.54M
Normalized Net Operating Profit after Tax (NOPAT)
22 91 32 -170 -306 -375 -261 -141 -241 -149 -32
Normalized NOPAT Margin
0.44% 1.75% 0.63% -3.72% -7.07% -8.09% -5.29% -2.97% -5.58% -3.03% -0.62%
Pre Tax Income Margin
-2.11% -1.17% -0.12% -6.70% -13.18% -13.61% -12.53% -6.53% -10.36% -6.24% -2.91%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 1.14 11.50 0.00 0.00 0.00 0.00 0.00 -28.50 0.00 0.00
NOPAT to Interest Expense
0.00 -1.27 0.70 0.00 0.00 0.00 0.00 0.00 -23.73 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 -7.52 -14.67 0.00 0.00 0.00 0.00 0.00 -42.50 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 -9.93 -25.47 0.00 0.00 0.00 0.00 0.00 -37.73 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
33.78% 173.12% 859.78% -177.48% -103.53% -10.98% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Cleveland-Cliffs’ first quarter of 2026 shows little improvement in the core business, with revenue up modestly but profitability still deeply negative. The company generated $4.92 billion in revenue, up from $4.31 billion in Q4 2025 and slightly above $4.63 billion in Q1 2025. However, cost of revenue still exceeded sales, producing a gross loss of $82 million and an operating loss of $213 million.

Bottom line: CLF remains stuck in a cycle where higher sales do not yet translate into earnings power. The company reported a net loss of $229 million, or $0.42 per share, roughly in line with recent quarters. That suggests the turnaround is not yet taking hold, even though revenue has recovered from the weaker Q4 2025 period.

Cash flow also remains under pressure. Operating cash flow was negative $325 million in Q1 2026, a sharp reversal from the positive $45 million in Q2 2025 and well below the positive $142 million in Q1 2025. Heavy working capital usage, along with another quarter of losses, continues to weigh on cash generation.

On the balance sheet, liquidity looks thin. Cleveland-Cliffs ended Q1 2026 with just $45 million in cash and equivalents, compared with $57 million in Q1 2025 and $66 million in Q3 2025. The company is carrying $7.76 billion in long-term debt and total liabilities of $14.10 billion against $5.82 billion in common equity.

  • Revenue rebounded sequentially to $4.92 billion in Q1 2026 from $4.31 billion in Q4 2025, showing some improvement in top-line demand.
  • Depreciation and non-cash charges continue to support cash flow earnings add-backs, with $259 million of depreciation in the quarter.
  • The company accessed external financing, issuing $507 million of debt in Q1 2026, which helped offset the cash burn.
  • Capital spending was relatively restrained at $152 million, in line with recent quarters and below some prior-year periods.
  • Gross margin remains under pressure, as revenue still did not cover production costs in the quarter.
  • SG&A was lower than Q4 2025 at $125 million versus $143 million, but it was still not enough to restore operating profitability.
  • Shares outstanding were flat at about 570.4 million, so dilution was not a major issue this quarter.
  • The company posted a gross loss of $82 million, meaning the core steel business is still not covering direct costs.
  • Operating loss widened to $213 million, compared with a $339 million loss in Q4 2025, but remains deeply negative and far from breakeven.
  • Operating cash flow was negative $325 million, a major deterioration from the prior quarter and a sign of ongoing working capital stress.

Longer-term trend: CLF’s results over the last four years show a very cyclical and volatile business. The company had profitable periods in 2022 and parts of 2023, but since 2024 the trend has weakened materially, with recurring quarterly losses, negative operating cash flow in several periods, and rising dependence on debt issuance. The balance sheet has also shifted from a stronger equity position in 2023 to a much tighter liquidity profile today.

For retail investors, the key takeaway is that Cleveland-Cliffs is still waiting for a sustained improvement in steel pricing, volumes, or cost structure to restore durable profitability. Until that happens, the stock will likely continue to trade more on commodity-cycle expectations and balance-sheet concerns than on consistent earnings growth.

07/27/26 11:06 AM ETAI Generated. May Contain Errors.

Cleveland-Cliffs Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Cleveland-Cliffs' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Cleveland-Cliffs' net income appears to be on a downward trend, with a most recent value of -$1.43 billion in 2025, rising from -$748.40 million in 2015. The previous period was -$714 million in 2024. View Cleveland-Cliffs' forecast to see where analysts expect Cleveland-Cliffs to go next.

Cleveland-Cliffs' total operating income in 2025 was -$1.58 billion, based on the following breakdown:
  • Total Gross Profit: -$860 million
  • Total Operating Expenses: $719 million

Over the last 10 years, Cleveland-Cliffs' total revenue changed from $2.01 billion in 2015 to $18.61 billion in 2025, a change of 824.4%.

Cleveland-Cliffs' total liabilities were at $13.69 billion at the end of 2025, a 2.8% decrease from 2024, and a 246.8% increase since 2015.

In the past 10 years, Cleveland-Cliffs' cash and equivalents has ranged from $0.00 in 2017 to $823.20 million in 2018, and is currently $57 million as of their latest financial filing in 2025.

Over the last 10 years, Cleveland-Cliffs' book value per share changed from -12.91 in 2015 to 12.36 in 2025, a change of -195.7%.



Financial statements for NYSE:CLF last updated on 7/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners