Nucor Corporation Financial Ratios — NUE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Return on Common Equity (%)	10.95	6.94	6.7	9.17	1.08	10.44	16.08	24.71	11.69	6.34	46.57	35.6	16.82	6.83	5.62
Return on Assets (%)	5.46	3.51	3.32	4.41	0.54	5.39	8.49	13.98	7.01	3.75	29.72	26.1	13.34	5.85	5.05
Return on Capital (%)	7.05	4.68	4.35	5.73	0.89	6.61	11.12	16.92	8.28	- -	32.19	25.71	12.43	5.08	4.04
Return on Invested Capital (%)	8.42	6.29	5.88	7.25	4.22	8	11.69	19.36	10.24	- -	39.3	35.82	17.78	8.34	7.35
Gross Margin (%)	9.4	7.79	7.4	8.76	6.78	12.5	12.69	17.14	11.86	11.06	30.22	30.12	22.51	13.35	11.93
EBITDA Margin (%)	10.15	8.57	8.15	9.73	8.24	13.06	12.88	16.57	11.96	11.91	27.91	27.87	21.31	14.1	12.74
Operating Margin (%)	7.2	5.45	4.95	6.29	3.98	8.82	9.29	13.7	8.71	8.01	25.54	25.31	17.95	9.69	8.18
Incremental Operating Margin (%)	23.68	64.49	30.73	18.79	14.44	-334.95	11.19	32.25	59.18	14.49	47.15	23.61	62.9	81.68	-18.18
Pretax Margin (%)	6.25	4.39	4.15	5.44	1.47	8.01	8.64	12.88	7.89	4.15	25.22	24.68	18.07	9.44	7.9
Profit Margin (%)	3.89	2.6	2.56	3.22	0.49	4.91	6.51	9.42	5.63	3.58	18.71	18.32	13.04	6.6	5.37
Net Income to Common Margin (%)	3.89	2.6	2.56	3.22	0.49	4.91	6.51	9.42	5.63	3.58	18.71	18.32	13.04	6.6	5.37
Effective Tax Rate (%)	31.22	30.46	25.99	32.14	20.19	30.67	21.11	23.17	23.1	- -	22.59	21.14	21.68	20.09	20.64
Dvd Payout Ratio (%)	48.9	68.42	68.96	54.13	157.02	47.89	33.65	18.66	33.46	51.72	6.52	6.24	9.72	19.99	21.96
Sustainable Growth Rate (%)	5.6	2.19	2.08	4.21	-0.61	5.44	10.67	20.1	7.78	3.06	43.53	33.38	15.18	5.47	4.39

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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 Debt	4,282	3,660	4,409	4,584	4,388	4,357	3,795	4,291	4,383	5,341	5,685	6,691	6,842	6,950	7,121
ST Debt	652	280	33	224	51	618	553	58	92	69	723	78	193	1,267	212
LT Debt	3,630	3,380	4,377	4,361	4,337	3,739	3,242	4,233	4,291	5,272	4,961	6,614	6,649	5,683	6,909
Total Debt/EBITDA	2.11	2.2	2.84	2.23	3.24	2.06	1.45	1.03	1.62	2.23	0.56	0.58	0.92	1.6	1.72
Net Debt/EBITDA	1.52	1.57	1.88	1.73	1.81	1.09	1.09	0.7	1.02	1.09	0.31	0.19	0.03	0.74	1.11
Total Debt/EBIT	2.97	3.46	4.68	3.45	6.7	3.05	2.02	1.25	2.23	3.31	0.61	0.64	1.1	2.33	2.68
Net Debt/EBIT	2.14	2.46	3.1	2.68	3.74	1.62	1.51	0.84	1.4	1.62	0.34	0.21	0.04	1.07	1.73
EBITDA to Interest Expense	11.37	9.6	10.22	11.79	7.63	11.68	13.93	25.76	16.76	14.39	62.43	52.84	30.08	19.01	24.35
EBITDA-CapEx/Interest Expense	11.37	9.6	10.22	11.79	7.63	11.68	13.93	25.76	16.76	14.39	62.43	52.84	30.08	19.01	24.35
EBIT to Interest Expense	8.06	6.1	6.2	7.63	3.69	7.89	10.05	21.3	12.2	9.68	57.13	47.99	25.33	13.07	15.64
Interest Expense	179	174	152	174	178	181	187	161	161	167	163	219	246	228	170
Common Equity/Total Assets	49.84	51.41	47.96	48.22	52.13	51.12	54.39	58.53	61.42	57.12	69.03	76.69	81.82	89.64	90.18
Long-Term Debt/Equity (%)	47.11	42.87	55.33	54	55.25	45.3	35.69	41.49	39.77	46.94	33.97	33.8	30.05	26.53	31.23
Long-Term Debt/Capital (%)	30.83	30.24	36.58	35.12	35.47	29.88	25.42	27.87	26.68	30.51	20.59	20.19	18	14.76	17.29
Long-Term Debt/Total Assets (%)	24.91	23.88	28.79	27.92	30.27	24.56	20.47	23.62	23.39	26.19	19.21	20.36	18.81	16.74	19.68
Total Debt/Equity (%)	55.56	46.42	55.74	56.77	55.9	52.78	41.77	42.06	40.62	47.55	38.93	34.19	30.93	32.45	32.19
Total Debt/Capital (%)	36.36	32.74	36.85	36.92	35.89	34.82	29.75	28.25	27.25	30.91	23.59	20.43	18.52	18.05	17.82
Total Debt/Total Assets (%)	29.39	25.86	29	29.36	30.63	28.62	23.96	23.95	23.89	26.54	22.01	20.6	19.36	20.48	20.29
Net Debt to Equity	39.98	33.06	36.99	44.09	31.2	28	31.33	28.35	25.61	23.24	21.41	11.26	1.16	14.95	20.81
Net Debt/Capital (%)	29.14	25.75	27.92	31.25	23.8	22.08	24.1	20.97	18.99	17.83	14.38	7.74	0.84	9.16	12.21
EBITDA	2,032	1,666	1,553	2,053	1,355	2,116	2,609	4,154	2,702	2,398	10,183	11,568	7,399	4,335	4,139
EBITDA-CapEx	2,032	1,666	1,553	2,053	1,355	2,116	2,609	4,154	2,702	2,398	10,183	11,568	7,399	4,335	4,139
Operating Income (Loss)	1,442	1,059	943	1,328	655	1,429	1,882	3,435	1,968	1,613	9,319	10,506	6,230	2,979	2,659

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Cash Ratio	1.07	0.57	0.77	0.54	1.47	0.92	0.35	0.5	0.74	1.16	0.51	1.12	1.55	0.83	0.67
Current Ratio	2.8	2.79	3.27	3.07	4.23	2.72	2.42	3.08	3.34	3.61	2.48	3.39	3.57	2.51	2.94
Quick Ratio	1.78	1.41	1.69	1.52	2.47	1.6	1.07	1.39	1.62	2.03	1.25	1.95	2.19	1.37	1.45
CFO/Avg Current Liab	0.53	0.54	0.54	0.66	1.25	0.93	0.4	0.85	1.07	1.06	1.6	2.12	1.59	0.83	0.72
Common Equity/Total Assets	49.84	51.41	47.96	48.22	52.13	51.12	54.39	58.53	61.42	57.12	69.03	76.69	81.82	89.64	90.18
Long-Term Debt/Equity (%)	47.11	42.87	55.33	54	55.25	45.3	35.69	41.49	39.77	46.94	33.97	33.8	30.05	26.53	31.23
Long-Term Debt/Capital (%)	30.83	30.24	36.58	35.12	35.47	29.88	25.42	27.87	26.68	30.51	20.59	20.19	18	14.76	17.29
Long-Term Debt/Total Assets (%)	24.91	23.88	28.79	27.92	30.27	24.56	20.47	23.62	23.39	26.19	19.21	20.36	18.81	16.74	19.68
Total Debt/Equity (%)	55.56	46.42	55.74	56.77	55.9	52.78	41.77	42.06	40.62	47.55	38.93	34.19	30.93	32.45	32.19
Total Debt/Capital (%)	36.36	32.74	36.85	36.92	35.89	34.82	29.75	28.25	27.25	30.91	23.59	20.43	18.52	18.05	17.82
Total Debt/Total Assets (%)	29.39	25.86	29	29.36	30.63	28.62	23.96	23.95	23.89	26.54	22.01	20.6	19.36	20.48	20.29
CFO/Total Liabilities	15.02	19.16	14.78	17.81	33.48	25.11	15.62	31.02	37.19	30.32	55.54	78.02	53.81	31.77	24.92
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.44	4.64	4.44	4.48	4.16	4.61	5.19	5.15	4.71	3.97	6.41	6.49	5.85	4.8	5.13

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Accounts Receivable Turnover	12.71	11.37	10.83	10.88	9.52	10.75	11.07	11.06	9.68	9.03	11.86	11.15	10.61	10.92	11.24
Days Sales Outstanding	28.72	32.11	33.7	33.54	38.32	33.95	32.98	33.01	37.69	40.41	30.78	32.73	34.4	33.42	32.46
Inventory Turnover	10.24	8.31	7.16	7.2	6.14	6	5.95	5.18	4.74	4.83	5.31	5.06	4.88	4.99	5.42
Days Inventory Outstanding	35.66	43.91	50.99	50.71	59.43	60.81	61.32	70.42	76.96	75.51	68.68	72.13	74.84	73.21	67.4
Accounts Payable Turnover	20.02	18.2	16.57	18.38	19	20.53	18.48	16.76	14.6	13.39	17.1	16.35	14.73	13.58	15.57
Accounts Payable Turnover Days	18.23	20.05	22.03	19.86	19.21	17.78	19.75	21.78	25	27.25	21.34	22.32	24.78	26.87	23.45
Cash Conversion Cycle	46.14	55.97	62.66	64.39	78.54	76.98	74.56	81.65	89.65	88.67	78.11	82.54	84.47	79.76	76.42
Inventory to Cash Days	-6.94	-11.81	-17.29	-17.17	-21.11	-26.85	-28.34	-37.41	-39.26	-35.11	-37.9	-39.4	-40.44	-39.79	-34.94
Inventories	1,987	2,324	2,606	2,745	2,245	2,480	3,462	4,554	3,842	3,569	6,011	5,454	5,578	5,106	5,462
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1,987	2,324	2,606	2,745	2,245	2,480	3,462	4,554	3,842	3,569	6,011	5,454	5,578	5,106	5,462

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Market Capitalization	12,544	13,732	17,032	15,688	12,919	19,020	20,345	16,365	17,168	16,126	33,388	34,580	43,470	27,812	37,629
- Cash & Cash Equivalents	1,201	1,053	1,483	1,024	1,939	2,046	949	1,399	1,535	2,640	2,365	4,281	6,383	3,558	2,260
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	232	244	265	303	372	375	346	410	433	443	587	1,155	1,183	1,123	1,188
+ Total Debt	4,282	3,660	4,409	4,584	4,388	4,357	3,795	4,291	4,383	5,341	5,685	6,691	6,842	6,950	7,121
Enterprise Value	14,494	16,479	20,195	19,451	15,640	21,556	23,487	19,667	20,149	18,862	37,042	37,569	44,365	31,746	43,239
Total Capital	11,776	11,179	11,965	12,417	12,229	12,515	12,756	15,191	16,083	17,280	24,098	32,753	36,939	38,496	39,965
Total Debt/Capital (%)	36.36	32.74	36.85	36.92	35.89	34.82	29.75	28.25	27.25	30.91	23.59	20.43	18.52	18.05	17.82
Total Debt / EV	0.3	0.22	0.22	0.24	0.28	0.2	0.16	0.22	0.22	0.28	0.15	0.18	0.15	0.22	0.16
EV/Sales	0.72	0.85	1.06	0.92	0.95	1.33	1.16	0.78	0.89	0.94	1.02	0.91	1.28	1.03	1.33
EV/EBITDA	7.13	9.89	13	9.48	11.54	10.19	9	4.73	7.46	7.86	3.64	3.25	6	7.32	10.45
EV/EBIT	10.05	15.57	21.42	14.64	23.88	15.08	12.48	5.73	10.24	11.69	3.97	3.58	7.12	10.66	16.26
EV/Cash Flow to Firm	12.56	12.47	16.96	13.31	6.77	11.49	19.52	7.81	6.87	6.59	5.83	3.67	6.07	7.63	12.83
EV/Free Cash Flow to Firm	12.56	12.47	16.96	13.31	6.77	11.49	19.52	7.81	6.87	6.59	5.83	3.67	6.07	7.63	12.83
Diluted Market Cap	12,550	13,735	17,042	15,702	12,924	19,036	20,395	16,410	17,194	16,131	33,490	34,689	43,582	27,835	37,662
Diluted Enterprise Value	15,863	16,586	20,233	19,565	15,745	21,722	23,586	19,712	20,475	19,275	37,398	38,255	45,224	32,350	43,711
EV per Share	45.72	51.79	63.29	60.82	48.79	67.46	73.4	62.26	66.05	62.22	126.64	143.2	177.62	133.22	187.43
TTM Sales	20,024	19,429	19,052	21,105	16,439	16,208	20,252	25,067	22,589	20,140	36,484	41,512	34,714	30,734	32,494
TTM EBITDA	2,032	1,666	1,553	2,053	1,355	2,116	2,609	4,154	2,702	2,398	10,183	11,568	7,399	4,335	4,139
TTM Operating Income	1,442	1,059	943	1,328	655	1,429	1,882	3,435	1,968	1,613	9,319	10,506	6,230	2,979	2,659
TTM Cash Flow to Firm	1,154	1,321	1,190	1,461	2,310	1,876	1,203	2,518	2,933	2,864	6,357	10,245	7,305	4,161	3,369
TTM Free Cash Flow to Firm	1,154	1,321	1,190	1,461	2,310	1,876	1,203	2,518	2,933	2,864	6,357	10,245	7,305	4,161	3,369

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Price/Free Cash Flow	12.17	11.44	15.81	11.69	5.96	10.88	19.33	6.85	6.12	5.98	5.38	3.44	6.13	7	11.65
EV/EBIT	10.05	15.57	21.42	14.64	23.88	15.08	12.48	5.73	10.24	11.69	3.97	3.58	7.12	10.66	16.26
Enterprise Value	14,494	16,479	20,195	19,451	15,640	21,556	23,487	19,667	20,149	18,862	37,042	37,569	44,365	31,746	43,239
Low Price	29.82	34.23	41.32	46.39	36.76	33.9	51.67	49.79	46.1	27.53	47.94	88.5	129.79	113.94	97.59
EV/Sales	0.72	0.85	1.06	0.92	0.95	1.33	1.16	0.78	0.89	0.94	1.02	0.91	1.28	1.03	1.33
EV/EBITDA	7.13	9.89	13	9.48	11.54	10.19	9	4.73	7.46	7.86	3.64	3.25	6	7.32	10.45
Price/Earnings	16.12	27.21	34.9	23.09	160.04	23.89	15.43	6.93	13.51	22.35	4.89	4.55	9.61	13.72	21.58
Price/Earnings Average	16.58	25.36	30.92	24.29	177.2	19.72	14.24	8.47	13.21	19	3.98	4.48	8.68	19.09	17.81
Price/Earnings High	20.06	28.85	35.78	27.66	201.34	27.29	16.02	9.43	14.95	24.16	5.52	6.48	10.08	23.87	22.23
Price/Earnings Low	12.15	21.58	27.02	21.84	145.98	13.6	12.54	6.66	11.06	11.57	2.05	3.05	7.16	13.4	12.91
Price/Book Value	1.73	1.89	2.34	2.08	1.73	2.44	2.36	1.56	1.52	1.4	1.87	1.39	1.5	0.91	1.19
Price/Book Value Average	1.78	1.76	2.07	2.19	1.92	2.02	2.18	1.91	1.49	1.19	1.52	1.37	1.36	1.27	0.98
Price/Book Value High	2.15	2	2.4	2.5	2.18	2.79	2.45	2.12	1.69	1.52	2.11	1.98	1.58	1.59	1.22
Price/Book Value Low	1.3	1.5	1.81	1.97	1.58	1.39	1.92	1.5	1.25	0.73	0.79	0.93	1.12	0.89	0.71
Price/Tangible Book Value	2.46	2.79	3.36	3.05	2.55	3.57	3.41	2.28	2.19	1.93	3.13	2.81	2.89	1.99	2.52
Price/Tangible Book Value Average	2.53	2.6	2.98	3.21	2.82	2.94	3.14	2.78	2.14	1.64	2.54	2.76	2.61	2.77	2.08
Price/Tangible Book Value High	3.07	2.96	3.45	3.65	3.21	4.07	3.54	3.1	2.42	2.09	3.53	4	3.03	3.46	2.59
Price/Tangible Book Value Low	1.86	2.21	2.6	2.88	2.33	2.03	2.77	2.19	1.79	1	1.31	1.88	2.15	1.94	1.51
Price/Sales	0.63	0.71	0.89	0.74	0.79	1.17	1	0.65	0.76	0.8	0.92	0.83	1.25	0.9	1.16
Price/Sales Average	0.64	0.66	0.79	0.78	0.87	0.97	0.93	0.8	0.74	0.68	0.74	0.82	1.13	1.26	0.96
Price/Sales High	0.78	0.75	0.92	0.89	0.99	1.34	1.04	0.89	0.84	0.87	1.03	1.19	1.31	1.57	1.19
Price/Sales Low	0.47	0.56	0.69	0.7	0.72	0.67	0.82	0.63	0.62	0.41	0.38	0.56	0.93	0.88	0.69
Price/Cash Flow	12.17	11.44	15.8	11.68	5.96	10.87	19.28	6.84	6.11	5.98	5.36	3.43	6.11	6.99	11.64
Price/Cash Flow Average	12.51	10.66	14	12.29	6.6	8.97	17.79	8.35	5.98	5.08	4.36	3.38	5.53	9.73	9.6
Price/Cash Flow High	15.14	12.13	16.2	13.99	7.49	12.42	20.01	9.3	6.77	6.46	6.05	4.89	6.42	12.16	11.99
Price/Cash Flow Low	9.17	9.07	12.23	11.05	5.43	6.19	15.67	6.57	5.01	3.09	2.25	2.31	4.56	6.82	6.96
Price/Free Cash Flow Average	12.52	10.66	14.01	12.3	6.6	8.98	17.84	8.37	5.99	5.08	4.37	3.39	5.54	9.74	9.61
Price/Free Cash Flow High	15.15	12.13	16.21	14.01	7.5	12.43	20.06	9.32	6.78	6.47	6.07	4.91	6.43	12.17	12
Price/Free Cash Flow Low	9.17	9.07	12.24	11.06	5.44	6.2	15.71	6.59	5.01	3.1	2.26	2.31	4.57	6.83	6.97
EV/Sales Average	0.81	0.81	0.96	0.96	1.04	1.13	1.08	0.93	0.89	0.84	0.85	0.91	1.18	1.41	1.14
EV/Sales High	0.94	0.9	1.08	1.07	1.16	1.51	1.2	1.02	0.99	1.02	1.14	1.27	1.36	1.72	1.38
EV/Sales Low	0.64	0.71	0.86	0.89	0.89	0.83	0.97	0.76	0.77	0.57	0.49	0.65	0.98	1.03	0.88
EV/EBITDA Average	7.98	9.4	11.77	9.92	12.64	8.69	8.42	5.61	7.43	7.03	3.05	3.25	5.53	9.97	8.96
EV/EBITDA High	9.31	10.45	13.3	11.04	14.08	11.54	9.32	6.15	8.25	8.58	4.08	4.57	6.39	12.2	10.83
EV/EBITDA Low	6.28	8.25	10.54	9.11	10.78	6.39	7.56	4.58	6.42	4.79	1.76	2.32	4.6	7.3	6.9
EV/EBIT Average	11.24	14.78	19.39	15.33	26.15	12.87	11.67	6.78	10.2	10.45	3.33	3.58	6.57	14.51	13.95
EV/EBIT High	13.12	16.44	21.91	17.06	29.12	17.08	12.92	7.44	11.33	12.76	4.46	5.03	7.59	17.75	16.86
EV/EBIT Low	8.85	12.98	17.37	14.08	22.3	9.46	10.48	5.54	8.81	7.12	1.92	2.55	5.47	10.63	10.74
Last Price	39.57	43.16	53.38	49.05	40.3	59.52	63.58	51.81	56.28	53.19	114.15	131.81	174.04	116.71	163.11
High Price	49.24	45.75	54.73	58.76	50.7	68	66	70.48	62.31	57.5	128.81	187.9	182.68	203	168.07
Enterprise Value Average	16,214	15,649	18,279	20,362	17,126	18,386	21,968	23,288	20,072	16,852	31,058	37,629	40,938	43,219	37,104
Enterprise Value High	18,922	17,407	20,654	22,657	19,074	24,416	24,311	25,564	22,289	20,576	41,583	52,861	47,271	52,890	44,823
Enterprise Value Low	12,766	13,742	16,375	18,700	14,605	13,519	19,726	19,029	17,344	11,490	17,929	26,784	34,060	31,667	28,563

Shares Outstanding	317	318	318	319	318	319	318	306	302	302	272	253	245	233	228
Diluted Weighted Avg Shares	317	318	319	320	321	320	321	317	306	303	293	263	250	238	231
Basic Weighted Avg Shares	317	318	319	320	321	320	320	316	305	303	292	262	250	238	231
Revenue per Share	63.17	61.07	59.71	65.99	51.28	50.72	63.29	79.36	74.05	66.43	124.74	158.23	138.98	128.97	140.85
EBITDA per Share	6.41	5.24	4.87	6.42	4.23	6.62	8.15	13.15	8.86	7.91	34.82	44.09	29.62	18.19	17.94
Operating Income per Share	4.55	3.33	2.95	4.15	2.04	4.47	5.88	10.87	6.45	5.32	31.86	40.05	24.94	12.5	11.53
Basic EPS, GAAP	2.45	1.59	1.53	2.12	0.25	2.49	4.12	7.47	4.17	2.38	23.34	29	18.12	8.51	7.56
Basic EPS from Cont Ops	2.72	1.86	1.84	2.43	0.6	2.82	4.31	7.86	4.49	2.76	24.35	30.79	19.67	9.73	8.83
Diluted EPS, GAAP	2.45	1.59	1.53	2.12	0.25	2.49	4.11	7.45	4.16	2.38	23.27	28.9	18.07	8.5	7.55
Diluted EPS from Cont Ops	2.71	1.86	1.83	2.43	0.6	2.82	4.3	7.83	4.49	2.76	24.28	30.7	19.62	9.72	8.83
Dividend per Share	1.46	1.47	1.48	1.49	1.5	1.51	1.52	1.54	1.61	1.62	1.65	2.04	2.06	2.19	2.22
Cash Flow per Share	3.25	3.77	3.38	4.2	6.77	5.48	3.3	7.58	9.21	8.9	21.3	38.39	28.47	16.7	14.02
Free Cash Flow per Basic Share	3.25	3.77	3.38	4.2	6.77	5.48	3.3	7.58	9.21	8.9	21.3	38.39	28.47	16.7	14.02
Cash & Equivalents per Share	8.09	3.64	4.74	3.51	6.36	6.87	3.12	4.43	6.01	10.05	8.95	18.52	28.55	17.37	11.7
Book Value per Share	22.91	22.87	22.85	23.54	23.3	24.35	26.92	33.21	36.94	37.92	60.95	94.94	115.76	127.67	137.22
Tangible Book Value per Share	16.06	15.47	15.87	16.08	15.81	16.7	18.67	22.76	25.73	27.49	36.49	46.99	60.24	58.73	64.79

Nucor Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)