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 (%)	10.66	6.68	6.38	8.81	1.06	10.37	15.87	25.48	12.62	6.82	55.05	46.91	23	9.83	8.46
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 (%)	6.93	4.56	4.22	5.59	0.88	6.58	11.02	17.27	8.73	- -	36.13	31.4	15.68	6.69	5.5
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 (%)	5.45	2.11	1.98	4.04	-0.6	5.4	10.53	20.73	8.4	3.29	51.46	43.98	20.76	7.87	6.6

Credit (USD)

API ChatGPT

	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	51.3	54	50.29	49.77	52.19	51.76	55.17	54.64	56.46	53.61	54.28	56.7	59.25	59.79	59.64
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 (%)	30.28	29.28	35.53	34.45	35.44	29.65	25.17	29.21	28.28	31.81	24.45	25.18	22.96	20.03	23.62
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 (%)	35.72	31.7	35.79	36.21	35.86	34.55	29.47	29.61	28.88	32.23	28.02	25.48	23.62	24.5	24.35
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 (%)	28.56	24.85	27	30.6	23.78	21.87	23.85	22.09	20.26	18.74	17.44	10.02	1.13	12.9	17.06
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)

API ChatGPT

	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	51.3	54	50.29	49.77	52.19	51.76	55.17	54.64	56.46	53.61	54.28	56.7	59.25	59.79	59.64
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 (%)	30.28	29.28	35.53	34.45	35.44	29.65	25.17	29.21	28.28	31.81	24.45	25.18	22.96	20.03	23.62
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 (%)	35.72	31.7	35.79	36.21	35.86	34.55	29.47	29.61	28.88	32.23	28.02	25.48	23.62	24.5	24.35
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	4.43	4.64	4.43	4.48	4.15	4.6	5.18	5.11	4.7	3.96	6.28	6.44	5.82	4.77	5.11

Working Capital (USD)

API ChatGPT

	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)

API ChatGPT

	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	12,534	13,710	16,992	15,649	12,814	18,971	20,216	15,833	16,986	16,076	31,096	33,413	42,623	27,170	37,244
- 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	14,484	16,457	20,155	19,411	15,535	21,507	23,358	19,135	19,968	18,813	34,750	36,402	43,518	31,104	42,854
Total Capital	11,989	11,545	12,320	12,660	12,238	12,612	12,880	14,493	15,174	16,572	20,289	26,261	28,965	28,367	29,245
Total Debt/Capital (%)	35.72	31.7	35.79	36.21	35.86	34.55	29.47	29.61	28.88	32.23	28.02	25.48	23.62	24.5	24.35
Total Debt / EV	0.3	0.22	0.22	0.24	0.28	0.2	0.16	0.22	0.22	0.28	0.16	0.18	0.16	0.22	0.17
EV/Sales	0.72	0.85	1.06	0.92	0.94	1.33	1.15	0.76	0.88	0.93	0.95	0.88	1.25	1.01	1.32
EV/EBITDA	7.13	9.88	12.98	9.46	11.47	10.16	8.95	4.61	7.39	7.84	3.41	3.15	5.88	7.18	10.35
EV/EBIT	10.05	15.55	21.38	14.61	23.72	15.05	12.41	5.57	10.15	11.66	3.73	3.46	6.99	10.44	16.12
EV/Cash Flow to Firm	12.55	12.46	16.93	13.29	6.72	11.47	19.42	7.6	6.81	6.57	5.47	3.55	5.96	7.47	12.72
EV/Free Cash Flow to Firm	12.55	12.46	16.93	13.29	6.72	11.47	19.42	7.6	6.81	6.57	5.47	3.55	5.96	7.47	12.72
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	45.73	51.81	63.31	60.84	48.86	67.48	73.46	62.62	66.16	62.24	127.56	143.6	177.69	133.61	187.68
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)

API ChatGPT

	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	15.55	21.38	14.61	23.72	15.05	12.41	5.57	10.15	11.66	3.73	3.46	6.99	10.44	16.12
Enterprise Value	14,484	16,457	20,155	19,411	15,535	21,507	23,358	19,135	19,968	18,813	34,750	36,402	43,518	31,104	42,854
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	0.94	1.33	1.15	0.76	0.88	0.93	0.95	0.88	1.25	1.01	1.32
EV/EBITDA	7.13	9.88	12.98	9.46	11.47	10.16	8.95	4.61	7.39	7.84	3.41	3.15	5.88	7.18	10.35
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	1.68	1.79	2.22	2.01	1.71	2.41	2.31	1.62	1.64	1.49	2.22	1.81	2.04	1.34	1.78
Price/Book Value Average	1.72	1.67	1.97	2.12	1.9	1.99	2.13	1.97	1.6	1.27	1.8	1.79	1.84	1.86	1.47
Price/Book Value High	2.09	1.9	2.28	2.41	2.16	2.75	2.4	2.2	1.82	1.61	2.5	2.59	2.14	2.33	1.83
Price/Book Value Low	1.26	1.42	1.72	1.9	1.56	1.37	1.88	1.55	1.34	0.77	0.93	1.22	1.52	1.31	1.06
Price/Tangible Book Value	2.58	2.93	3.54	3.23	2.73	3.82	3.59	2.34	2.29	2.04	3.08	2.99	3.07	2.11	2.71
Price/Tangible Book Value Average	2.65	2.73	3.14	3.4	3.02	3.16	3.31	2.85	2.24	1.73	2.51	2.95	2.78	2.94	2.23
Price/Tangible Book Value High	3.21	3.11	3.63	3.87	3.43	4.37	3.73	3.18	2.54	2.2	3.48	4.26	3.23	3.67	2.79
Price/Tangible Book Value Low	1.94	2.32	2.74	3.06	2.49	2.18	2.92	2.24	1.88	1.05	1.29	2.01	2.29	2.06	1.62
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	0.8	0.96	0.96	1.03	1.13	1.08	0.9	0.88	0.83	0.8	0.88	1.16	1.38	1.13
EV/Sales High	0.94	0.89	1.08	1.07	1.15	1.5	1.19	0.99	0.98	1.02	1.07	1.23	1.34	1.68	1.37
EV/Sales Low	0.64	0.71	0.86	0.88	0.88	0.83	0.97	0.74	0.76	0.57	0.47	0.63	0.96	1.01	0.87
EV/EBITDA Average	7.97	9.38	11.75	9.9	12.55	8.67	8.37	5.45	7.36	7.01	2.87	3.15	5.43	9.76	8.89
EV/EBITDA High	9.3	10.44	13.27	11.01	13.98	11.51	9.27	5.98	8.17	8.56	3.83	4.43	6.27	11.94	10.73
EV/EBITDA Low	6.28	8.24	10.52	9.09	10.71	6.38	7.52	4.46	6.36	4.78	1.67	2.25	4.52	7.16	6.85
EV/EBIT Average	11.24	14.76	19.35	15.3	25.97	12.84	11.61	6.59	10.11	10.42	3.13	3.47	6.45	14.21	13.83
EV/EBIT High	13.11	16.42	21.87	17.02	28.92	17.05	12.85	7.23	11.22	12.72	4.18	4.87	7.44	17.38	16.71
EV/EBIT Low	8.85	12.96	17.34	14.05	22.16	9.44	10.43	5.39	8.74	7.11	1.82	2.47	5.37	10.42	10.66
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	16,203	15,629	18,243	20,321	17,010	18,346	21,849	22,638	19,894	16,810	29,194	36,479	40,172	42,326	36,785
Enterprise Value High	18,910	17,384	20,613	22,609	18,942	24,360	24,178	24,840	22,088	20,523	38,997	51,197	46,381	51,773	44,425
Enterprise Value Low	12,759	13,725	16,344	18,663	14,509	13,491	19,621	18,518	17,195	11,465	16,967	26,000	33,428	31,040	28,332

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	4.75	3.52	6.41	6.89	3.14	4.58	6.08	10.08	9.61	19.16	29.11	17.78	11.82
Book Value per Share	23.6	24.06	24.02	24.36	23.52	24.72	27.48	32.04	34.32	35.7	51.45	72.64	85.5	87.17	91.69
Tangible Book Value per Share	15.34	14.73	15.07	15.18	14.77	15.56	17.7	22.18	24.57	26.11	37.02	44.07	56.61	55.29	60.26

Nucor Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)