ArcelorMittal SA
AEX:MT
Income Statement
Earnings Waterfall
ArcelorMittal SA
Revenue
|
66.1B
USD
|
Operating Expenses
|
-61.3B
USD
|
Operating Income
|
4.8B
USD
|
Other Expenses
|
-4B
USD
|
Net Income
|
761m
USD
|
Income Statement
ArcelorMittal SA
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
79 476
N/A
|
79 983
+1%
|
80 407
+1%
|
79 282
-1%
|
76 612
-3%
|
72 798
-5%
|
68 320
-6%
|
63 578
-7%
|
59 859
-6%
|
57 712
-4%
|
56 646
-2%
|
56 791
+0%
|
59 478
+5%
|
61 979
+4%
|
65 095
+5%
|
68 679
+6%
|
71 779
+5%
|
74 533
+4%
|
75 416
+1%
|
76 033
+1%
|
76 035
+0%
|
75 316
-1%
|
73 428
-3%
|
70 615
-4%
|
66 271
-6%
|
57 968
-13%
|
54 600
-6%
|
53 270
-2%
|
54 619
+3%
|
62 986
+15%
|
69 949
+11%
|
76 571
+9%
|
82 214
+7%
|
85 013
+3%
|
83 759
-1%
|
79 844
-5%
|
76 509
-4%
|
72 973
-5%
|
70 614
-3%
|
68 275
-3%
|
66 056
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(37 517)
|
0
|
(73 024)
|
0
|
0
|
0
|
(60 432)
|
0
|
0
|
0
|
(51 055)
|
0
|
0
|
0
|
(61 502)
|
0
|
0
|
0
|
(66 863)
|
0
|
0
|
0
|
(66 960)
|
0
|
0
|
0
|
(50 731)
|
0
|
0
|
0
|
(57 555)
|
0
|
0
|
0
|
(66 283)
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
(16 813)
N/A
|
0
N/A
|
6 258
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 146
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 736
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7 177
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 170
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 655
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 539
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
19 016
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13 561
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(77 696)
|
(40 519)
|
(77 978)
|
(2 960)
|
(73 681)
|
(70 101)
|
(66 008)
|
(2 543)
|
(59 552)
|
(56 913)
|
(55 217)
|
(2 202)
|
(54 643)
|
(56 798)
|
(59 884)
|
(2 369)
|
(66 746)
|
(68 575)
|
(68 616)
|
(2 469)
|
(70 216)
|
(71 069)
|
(70 960)
|
(2 355)
|
(65 694)
|
(58 212)
|
(54 979)
|
(2 022)
|
(50 197)
|
(54 100)
|
(55 757)
|
(2 258)
|
(63 446)
|
(66 183)
|
(68 365)
|
(2 263)
|
(69 478)
|
(68 511)
|
(66 600)
|
(63 392)
|
(61 293)
|
|
Selling, General & Administrative |
0
|
(1 469)
|
0
|
(2 701)
|
0
|
0
|
0
|
(2 316)
|
0
|
0
|
0
|
(1 963)
|
0
|
0
|
0
|
(2 091)
|
0
|
0
|
0
|
(2 179)
|
0
|
0
|
0
|
(2 054)
|
0
|
0
|
0
|
(1 777)
|
0
|
0
|
0
|
(1 988)
|
0
|
0
|
0
|
(1 977)
|
0
|
0
|
0
|
0
|
0
|
|
Research & Development |
0
|
0
|
0
|
(259)
|
0
|
0
|
0
|
(227)
|
0
|
0
|
0
|
(239)
|
0
|
0
|
0
|
(278)
|
0
|
0
|
0
|
(290)
|
0
|
0
|
0
|
(301)
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(270)
|
0
|
0
|
0
|
(286)
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(3 351)
|
0
|
(2 026)
|
0
|
(1 753)
|
(2 554)
|
(2 385)
|
0
|
(3 037)
|
(2 916)
|
(2 832)
|
0
|
(2 724)
|
(2 720)
|
(2 717)
|
0
|
(2 824)
|
(2 860)
|
(2 823)
|
0
|
(2 821)
|
(2 875)
|
(2 988)
|
0
|
(3 105)
|
(3 078)
|
(3 051)
|
0
|
(2 790)
|
(2 671)
|
(2 522)
|
0
|
(2 569)
|
(2 618)
|
(2 656)
|
0
|
(2 563)
|
(2 574)
|
(2 608)
|
(2 675)
|
(2 687)
|
|
Other Operating Expenses |
(74 345)
|
(39 050)
|
(75 952)
|
0
|
(71 928)
|
(67 547)
|
(63 623)
|
0
|
(56 515)
|
(53 997)
|
(52 385)
|
0
|
(51 919)
|
(54 078)
|
(57 167)
|
0
|
(63 922)
|
(65 715)
|
(65 793)
|
0
|
(67 395)
|
(68 194)
|
(67 972)
|
0
|
(62 589)
|
(55 134)
|
(51 928)
|
0
|
(47 407)
|
(51 429)
|
(53 235)
|
0
|
(60 877)
|
(63 565)
|
(65 709)
|
0
|
(66 915)
|
(65 937)
|
(63 992)
|
(60 717)
|
(58 606)
|
|
Operating Income |
1 780
N/A
|
1 947
+9%
|
2 429
+25%
|
3 298
+36%
|
2 931
-11%
|
2 697
-8%
|
2 312
-14%
|
603
-74%
|
307
-49%
|
799
+160%
|
1 429
+79%
|
3 534
+147%
|
4 835
+37%
|
5 181
+7%
|
5 211
+1%
|
4 808
-8%
|
5 033
+5%
|
5 958
+18%
|
6 800
+14%
|
6 701
-1%
|
5 819
-13%
|
4 247
-27%
|
2 468
-42%
|
1 300
-47%
|
577
-56%
|
(244)
N/A
|
(379)
-55%
|
517
N/A
|
4 422
+755%
|
8 886
+101%
|
14 192
+60%
|
16 758
+18%
|
18 768
+12%
|
18 830
+0%
|
15 394
-18%
|
11 298
-27%
|
7 031
-38%
|
4 462
-37%
|
4 014
-10%
|
4 883
+22%
|
4 763
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3 676)
|
(3 243)
|
(3 559)
|
(2 961)
|
(4 283)
|
(3 964)
|
(3 720)
|
(2 575)
|
(2 278)
|
(2 593)
|
(2 265)
|
(366)
|
(1 712)
|
(1 001)
|
(588)
|
749
|
(283)
|
(925)
|
(1 413)
|
(770)
|
(1 616)
|
(1 330)
|
(1 537)
|
(576)
|
(1 545)
|
(1 403)
|
(908)
|
(223)
|
(430)
|
(58)
|
475
|
1 727
|
1 249
|
1 310
|
708
|
1 280
|
752
|
623
|
878
|
325
|
287
|
|
Non-Reccuring Items |
(313)
|
0
|
0
|
(264)
|
0
|
(19)
|
(573)
|
(4 764)
|
(4 764)
|
(3 962)
|
(3 408)
|
627
|
627
|
(202)
|
(202)
|
626
|
394
|
440
|
(69)
|
(162)
|
(80)
|
(1 027)
|
(518)
|
(1 927)
|
(2 326)
|
(1 600)
|
(1 044)
|
1 593
|
682
|
903
|
224
|
218
|
0
|
0
|
(258)
|
(1 026)
|
0
|
0
|
0
|
(3 948)
|
(3 948)
|
|
Total Other Income |
0
|
0
|
0
|
(593)
|
0
|
0
|
0
|
(785)
|
0
|
0
|
0
|
(1 075)
|
0
|
0
|
0
|
(1 176)
|
0
|
0
|
0
|
(788)
|
0
|
0
|
0
|
(729)
|
0
|
0
|
0
|
(799)
|
0
|
0
|
0
|
(678)
|
0
|
0
|
0
|
(297)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2 209)
N/A
|
(1 296)
+41%
|
(1 130)
+13%
|
(520)
+54%
|
(1 352)
-160%
|
(1 286)
+5%
|
(1 981)
-54%
|
(7 521)
-280%
|
(6 735)
+10%
|
(5 756)
+15%
|
(4 244)
+26%
|
2 720
N/A
|
3 750
+38%
|
3 978
+6%
|
4 421
+11%
|
5 007
+13%
|
5 144
+3%
|
5 473
+6%
|
5 318
-3%
|
4 981
-6%
|
4 123
-17%
|
1 890
-54%
|
413
-78%
|
(1 932)
N/A
|
(3 294)
-70%
|
(3 247)
+1%
|
(2 331)
+28%
|
1 088
N/A
|
4 674
+330%
|
9 731
+108%
|
14 891
+53%
|
18 025
+21%
|
20 017
+11%
|
20 140
+1%
|
15 844
-21%
|
11 255
-29%
|
7 783
-31%
|
5 085
-35%
|
4 892
-4%
|
1 260
-74%
|
1 102
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(179)
|
(236)
|
(220)
|
(454)
|
(603)
|
(571)
|
(719)
|
(902)
|
(1 392)
|
(1 421)
|
(1 440)
|
(986)
|
(569)
|
(613)
|
(538)
|
(432)
|
(352)
|
(136)
|
(243)
|
349
|
417
|
384
|
377
|
(459)
|
(664)
|
(834)
|
(1 433)
|
(1 666)
|
(1 730)
|
(2 088)
|
(2 186)
|
(2 460)
|
(2 611)
|
(2 895)
|
(2 384)
|
(1 717)
|
(1 351)
|
(756)
|
(657)
|
(238)
|
(246)
|
|
Income from Continuing Operations |
(2 388)
|
(1 532)
|
(1 350)
|
(974)
|
(1 955)
|
(1 857)
|
(2 700)
|
(8 423)
|
(8 127)
|
(7 177)
|
(5 684)
|
1 734
|
3 181
|
3 365
|
3 883
|
4 575
|
4 792
|
5 337
|
5 075
|
5 330
|
4 540
|
2 274
|
790
|
(2 391)
|
(3 958)
|
(4 081)
|
(3 764)
|
(578)
|
2 944
|
7 643
|
12 705
|
15 565
|
17 406
|
17 245
|
13 460
|
9 538
|
6 432
|
4 329
|
4 235
|
1 022
|
856
|
|
Income to Minority Interest |
(17)
|
(41)
|
(8)
|
(112)
|
(72)
|
(43)
|
67
|
477
|
493
|
476
|
374
|
45
|
16
|
42
|
49
|
(7)
|
(34)
|
(36)
|
(80)
|
(181)
|
(169)
|
(215)
|
(169)
|
(63)
|
(30)
|
(19)
|
(58)
|
(155)
|
(272)
|
(407)
|
(587)
|
(609)
|
(610)
|
(531)
|
(374)
|
(236)
|
(159)
|
(119)
|
(89)
|
(103)
|
(95)
|
|
Net Income (Common) |
(2 462)
N/A
|
(1 630)
+34%
|
(1 415)
+13%
|
(1 100)
+22%
|
(2 041)
-86%
|
(1 914)
+6%
|
(2 647)
-38%
|
(7 946)
-200%
|
(7 634)
+4%
|
(6 701)
+12%
|
(5 310)
+21%
|
1 779
N/A
|
3 197
+80%
|
3 407
+7%
|
3 932
+15%
|
4 568
+16%
|
4 758
+4%
|
5 301
+11%
|
4 995
-6%
|
5 149
+3%
|
4 371
-15%
|
2 059
-53%
|
621
-70%
|
(2 454)
N/A
|
(3 988)
-63%
|
(4 100)
-3%
|
(3 822)
+7%
|
(733)
+81%
|
2 672
N/A
|
7 236
+171%
|
12 118
+67%
|
14 956
+23%
|
16 796
+12%
|
16 714
0%
|
13 086
-22%
|
9 302
-29%
|
6 273
-33%
|
4 210
-33%
|
4 146
-2%
|
919
-78%
|
761
-17%
|
|
EPS (Diluted) |
-3.19
N/A
|
-2.11
+34%
|
-1.42
+33%
|
-1.43
-1%
|
-2.65
-85%
|
-2.49
+6%
|
-2.65
-6%
|
-10.3
-289%
|
-12.77
-24%
|
-6.78
+47%
|
-5.2
+23%
|
1.86
N/A
|
3.12
+68%
|
3.33
+7%
|
3.84
+15%
|
4.46
+16%
|
4.65
+4%
|
5.19
+12%
|
4.89
-6%
|
5.04
+3%
|
4.29
-15%
|
2.02
-53%
|
0.61
-70%
|
-2.42
N/A
|
-3.94
-63%
|
-3.66
+7%
|
-3.11
+15%
|
-0.64
+79%
|
2.25
N/A
|
6.25
+178%
|
10.89
+74%
|
13.5
+24%
|
17.38
+29%
|
18.04
+4%
|
14.62
-19%
|
10.18
-30%
|
7.27
-29%
|
4.98
-31%
|
4.92
-1%
|
1.09
-78%
|
0.93
-15%
|