XML 83 R55.htm IDEA: XBRL DOCUMENT v3.24.3
SEGMENT REPORTING - Net Income (Loss) to Total Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Segment Reporting Information [Line Items]            
Net income (loss) $ (230)     $ 275 $ (274) $ 589
Interest expense, net (102)     (70) (235) (226)
Income tax benefit (expense) 76     (29) 99 (118)
Depreciation, depletion and amortization (235)     (249) (693) (738)
EBITDA 31     623 555 1,671
Weirton indefinite idle (2) $ (40) $ (170)      
Loss on extinguishment of debt 0     0 (27) 0
Acquisition-related costs (14)     (5) (14) (5)
Changes in fair value of foreign currency contracts, net (7)     0 (7) 0
Adjusted EBITDA 124     614 861 1,632
Net income attributable to noncontrolling interests 12     11 33 35
EBITDA Calculation            
Segment Reporting Information [Line Items]            
Interest expense, net (102)     (70) (235) (226)
Income tax benefit (expense) 76     (29) 99 (118)
Depreciation, depletion and amortization (235)     (249) (693) (738)
Adjusted EBITDA Calculation            
Segment Reporting Information [Line Items]            
EBITDA of noncontrolling interests 20     20 56 60
Weirton indefinite idle (2)     0 (219) 0
Loss on extinguishment of debt 0     0 (27) 0
Acquisition-related costs (14)     (3) (14) (5)
Changes in fair value of foreign currency contracts, net (7)     0 (7) 0
Arbitration decision 71     0 71 0
Other, net (19)     (8) (24) (16)
Net income attributable to noncontrolling interests 12     11 33 35
Depreciation, depletion and amortization attributable to noncontrolling interests $ 8     $ 9 $ 23 $ 25