Cleveland-Cliffs Inc.
Cleveland-Cliffs Inc.
CLF
Valuace
100
Růst
23
Zdraví
47
Cena
$ 8.54
Dnes
-0.30 (-2.10%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues18.6118.6119.1922.0022.9920.445.351.992.332.332.112.014.625.695.876.794.68
Cost of Revenues19.4519.3719.1220.6120.4715.915.101.411.521.821.721.784.174.544.704.113.16
Gross Profit-0.84-0.760.071.392.524.530.250.580.810.510.390.240.451.151.172.691.52
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues4.314.734.934.634.334.575.095.205.115.61
Cost of Revenues4.504.785.145.024.604.674.934.914.945.13
Gross Profit-0.19-0.05-0.21-0.39-0.27-0.100.160.290.170.48
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.580.470.420.240.120.120.110.120.110.210.230.280.270.24
Depreciation & Amortization1.311.310.950.971.251.130.310.090.090.090.120.130.500.590.530.430.32
Total Operating Expenses0.700.590.830.710.580.500.300.150.140.080.150.080.440.230.430.350.26
Operating Income-1.53-1.36-0.760.681.944.010.010.430.670.430.240.15-9.430.67-0.312.331.27
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.160.14
Depreciation & Amortization0.350.290.390.280.260.240.230.230.240.25
Total Operating Expenses0.130.130.290.150.190.160.160.320.130.16
Operating Income-0.32-0.18-0.50-0.54-0.47-0.260.01-0.04-0.100.33
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.010.01
Interest Expense0.590.590.370.290.280.340.240.100.120.130.200.230.190.180.200.220.07
Other Expense-0.46-0.65-0.19-0.08-0.14-0.21-0.20-0.120.01-0.160.170.39-9.41-0.25-1.050.110.09
IBT-2.00-2.00-0.940.601.803.80-0.190.310.560.140.210.31-9.580.49-0.502.241.30
Income Tax Expense-0.58-0.58-0.240.150.420.77-0.110.02-0.48-0.25-0.010.17-1.320.060.260.420.29
Net Income-1.47-1.48-0.750.401.342.99-0.080.291.130.370.17-0.75-7.190.41-0.901.621.02
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.07
Interest Expense0.150.150.150.140.140.100.070.060.060.07
Other Expense-0.12-0.13-0.12-0.09-0.11-0.05-0.01-0.02-0.01-0.02
IBT-0.44-0.31-0.62-0.63-0.57-0.31-0.01-0.06-0.110.30
Income Tax Expense-0.21-0.08-0.15-0.15-0.14-0.08-0.02-0.010.030.03
Net Income-0.24-0.25-0.48-0.50-0.45-0.240.00-0.07-0.160.26
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$0.78$2.57$5.63$-0.22$1.06$3.80$1.30$0.88$-4.89$-46.96$2.40$-6.32$11.55$7.54
EPS Diluted$0.00$0.00$0.00$0.78$2.55$5.36$-0.22$1.03$3.71$1.28$0.87$-4.88$-46.96$2.37$-6.32$11.48$7.49
Shares Outstanding0.490.490.480.510.520.500.380.280.300.290.200.150.150.150.140.140.14
Diluted Shares Outstanding0.490.490.480.510.520.560.380.280.300.290.200.150.150.170.140.140.14
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.31$0.52
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.31$0.52
Shares Outstanding0.490.490.500.500.490.470.470.490.500.51
Diluted Shares Outstanding0.490.490.500.500.490.470.470.490.500.51
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.110.050.200.030.050.110.350.821.010.320.290.290.340.200.521.57
Short Term Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.08
Total Cash & ST Investments0.110.050.200.030.050.110.350.821.010.320.290.290.340.200.521.65
Accounts Receivable1.771.581.841.962.151.190.150.340.190.180.120.470.270.330.300.36
Inventory4.205.094.465.135.193.830.320.180.280.270.440.520.610.730.690.42
Other Current Assets0.110.180.140.310.260.170.030.030.030.050.120.180.240.220.170.11
Total Current Assets6.196.916.647.427.655.300.901.481.540.820.981.461.561.651.792.58
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.070.060.060.050.040.110.030.200.030.03
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.070.060.060.050.040.110.030.200.030.03
Accounts Receivable1.801.781.801.581.581.771.871.842.122.29
Inventory4.684.704.895.094.244.204.454.464.594.73
Other Current Assets0.140.140.220.180.170.110.120.140.200.11
Total Current Assets6.696.696.966.916.036.196.476.646.947.17
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment8.739.948.909.079.198.741.931.291.050.981.061.4111.1511.2110.523.98
Goodwill1.011.771.011.131.121.410.000.000.000.000.000.000.000.171.150.20
Intangible Assets0.191.170.200.210.000.000.000.000.050.050.060.060.100.130.150.18
Long-Term Investments0.120.140.120.130.000.000.000.000.000.00-0.06-0.06-1.240.140.530.60
Other Long-Term Assets0.071.020.680.411.020.790.220.300.310.060.090.170.410.190.190.10
Total Long-Term Assets10.7414.0410.9011.3311.3211.472.612.051.411.101.161.7411.5611.9212.755.19
Total Assets16.9320.9517.5418.7618.9816.773.503.532.951.922.133.2013.1213.5714.547.78
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment9.519.629.809.948.698.738.778.908.848.88
Goodwill1.801.811.771.771.011.011.011.011.131.13
Intangible Assets1.141.191.151.170.190.190.200.200.200.21
Long-Term Investments0.000.150.160.140.120.120.120.12-0.27-0.55
Other Long-Term Assets1.161.011.001.020.770.690.670.350.761.13
Total Long-Term Assets13.6013.7813.8714.0410.7710.7410.7710.9011.1211.14
Total Assets20.2920.4720.8420.9516.8016.9317.2417.5418.0618.30
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable2.082.012.102.192.071.580.190.190.130.110.110.270.350.560.380.27
Short-Term Debt0.030.110.000.000.000.000.000.040.200.020.270.020.020.090.070.41
Other Current Liabilities1.241.201.410.771.491.350.220.230.110.250.190.660.710.700.910.14
Current Liabilities3.323.323.513.553.562.930.410.470.450.390.580.971.091.381.491.03
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable1.911.952.022.011.982.082.052.102.082.12
Short-Term Debt0.000.000.000.110.000.000.000.110.020.02
Other Current Liabilities1.371.331.251.201.271.241.351.301.201.27
Current Liabilities3.283.283.273.323.263.323.403.513.293.41
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt3.517.663.504.255.245.392.112.092.302.182.702.963.023.963.611.90
Capital Leases0.000.710.360.000.000.000.000.000.000.000.000.070.000.000.000.00
Def. Tax Liability0.620.860.640.590.000.000.000.390.390.410.380.051.151.111.060.06
Total Liabilities9.5614.059.4210.7113.2014.433.153.113.393.253.954.906.247.817.503.94
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt8.047.737.607.663.773.513.663.503.463.96
Capital Leases0.000.000.000.000.000.000.000.360.000.00
Def. Tax Liability0.510.610.720.860.570.620.630.640.660.55
Total Liabilities14.5814.4314.3514.059.709.569.799.429.8010.26
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.070.070.070.070.060.060.040.040.040.030.020.020.020.020.020.02
Retained Earnings1.670.981.731.330.00-2.99-2.84-3.06-4.21-4.57-4.75-3.963.413.224.422.92
Comprehensive Income1.671.541.661.830.62-0.13-0.32-0.28-0.04-0.02-0.02-0.25-0.11-0.06-0.090.05
Total Common Equity7.116.667.898.045.772.030.360.42-0.44-1.46-1.98-1.406.074.635.793.85
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock-0.660.070.070.070.070.070.070.070.070.07
Retained Earnings-0.290.000.480.981.431.671.671.731.891.62
Comprehensive Income1.561.641.611.541.641.671.651.661.651.64
Total Common Equity5.475.826.256.666.857.117.207.898.268.04
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt3.517.773.144.255.245.392.112.092.302.182.702.983.044.053.681.90
Book Value7.376.908.128.045.772.340.360.42-0.44-1.33-1.81-1.706.885.767.043.84
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.240.220.230.230.240.260.240.240.240.24
Book Value5.475.826.256.666.857.117.207.898.268.04
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income0.07-1.43-0.750.451.383.03-0.080.291.130.370.20-0.75-8.280.36-1.131.811.02
Depreciation & Amortization0.941.240.950.971.030.900.310.090.090.090.120.130.500.590.530.430.32
Stock-Based Compensation0.040.000.000.040.00-0.90-0.31-0.09-0.330.000.000.349.440.330.020.010.01
Change Working Capital0.760.21-0.220.690.03-1.85-0.190.040.03-0.320.110.02-0.120.01-0.430.33-0.05
Change In Accounts Receivable0.520.130.360.120.000.00-0.040.250.05-0.250.040.36-0.100.14-0.070.000.00
Change In Accounts Payable-0.09-0.08-0.410.000.000.000.000.00-1.07-1.16-0.07-0.23-0.04-0.11-0.370.000.00
Change In Inventories0.490.32-0.010.670.06-1.37-0.15-0.140.040.000.16-0.060.040.030.04-0.070.06
Other Non-cash Items1.490.030.320.00-0.110.840.110.220.020.20-0.120.12-0.04-0.011.40-0.230.00
Cash from Operations2.080.000.002.272.422.79-0.260.560.480.340.300.030.361.150.512.291.32
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-0.24-0.25-0.48-0.50-0.45-0.240.00-0.07-0.140.28
Depreciation & Amortization0.270.290.390.280.260.240.230.230.240.25
Stock-Based Compensation0.000.000.000.000.000.000.000.000.040.00
Change Working Capital0.18-0.130.18-0.02-0.23-0.060.29-0.220.550.15
Change In Accounts Receivable0.35-0.020.02-0.220.110.190.09-0.030.280.17
Change In Accounts Payable-0.05-0.03-0.060.06-0.19-0.04-0.01-0.170.10-0.02
Change In Inventories-0.080.000.210.18-0.20-0.040.24-0.010.130.14
Other Non-cash Items-0.100.030.110.030.14-0.020.000.200.260.23
Cash from Operations0.000.000.000.000.000.000.000.000.650.77
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.67-0.56-0.70-0.65-0.94-0.71-0.53-0.66-0.30-0.16-0.07-0.08-0.28-0.86-1.13-0.88-0.27
Acquisitions0.000.00-2.510.00-0.03-0.71-1.530.000.000.000.000.000.000.000.15-4.42-0.99
Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-0.13-0.20
Sales of Investment0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.03
Other Investing Activities0.050.000.000.060.040.030.010.010.020.000.01-0.010.180.050.010.130.06
Cash from Investing-0.610.000.00-0.59-0.94-1.38-2.04-0.64-0.27-0.16-0.06-0.09-0.10-0.81-0.96-5.30-1.37
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.14-0.16-0.11-0.15-0.21-0.15-0.16-0.18-0.17-0.16
Acquisitions0.050.000.000.00-2.510.000.000.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.040.00
Cash from Investing0.000.000.000.000.000.000.000.00-0.12-0.16
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-1.500.000.00-1.11-6.85-7.26-1.57-0.73-0.23-1.72-0.51-0.58-1.26-1.84-1.14-1.62-0.67
Debt Issued1.047.774.640.005.867.114.850.750.021.85-0.020.301.200.831.513.402.56
Issuance of Common Stock0.000.000.000.000.000.320.000.720.000.660.290.000.000.290.000.850.00
Repurchase of Common Stock-0.640.00-0.73-0.15-0.24-1.340.00-0.25-0.051.770.110.000.001.540.00-0.290.00
Dividends Paid0.000.000.000.000.00-6.96-0.04-0.12-0.04-0.05-0.06-0.09-0.14-0.13-0.31-0.12-0.07
Other Financing Activities-0.110.000.00-0.245.5813.773.67-0.02-0.05-0.16-0.030.731.11-0.031.563.151.82
Cash from Financing-1.390.000.00-1.50-1.51-1.472.06-0.39-0.380.50-0.210.06-0.29-0.170.121.981.09
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.33-0.51
Debt Issued8.040.310.13-0.174.000.27-0.160.530.000.00
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.000.000.000.000.000.00-0.13-0.610.15-0.06
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.00-0.04-0.04
Cash from Financing0.000.000.000.000.000.000.000.00-0.36-0.61
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.080.00-0.140.17-0.02-0.06-0.24-0.47-0.160.680.04-0.01-0.040.14-0.33-1.051.06
Closing Cash Balance0.110.060.050.200.030.050.110.350.821.010.320.290.290.340.200.521.57
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.010.010.000.000.02-0.070.08-0.170.170.00
Closing Cash Balance0.060.070.060.060.050.040.110.030.200.03
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow1.41-1.02-0.591.621.482.08-0.79-0.090.180.180.23-0.060.070.28-0.611.411.05
Real Free Cash Flow1.37-1.02-0.591.581.482.98-0.48-0.010.510.180.23-0.40-9.37-0.04-0.631.391.04
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-0.15-0.30-0.07-0.50-0.68-0.240.36-0.040.490.61
Real Free Cash Flow-0.15-0.30-0.07-0.50-0.68-0.240.36-0.040.450.61
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader