United States Steel Corporation Financial Ratios — USX1.DE

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	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

Return on Common Equity (%)	-11.74	-1.39	-3.36	-59.24	5.16	-139.51	- -	- -	131.33	-59.66	- -	- -	49.85	13.28	5.23
Return on Assets (%)	-3.13	-0.34	-0.79	-11.6	0.81	-15.51	-4.8	4.07	10.7	-5.58	-9.84	27.94	13.54	4.49	1.89
Return on Capital (%)	- -	-5.47	-58.93	- -	4.26	- -	- -	- -	- -	- -	- -	69.92	28.57	8.64	3.45
Return on Invested Capital (%)	- -	-3.94	-108.73	- -	7.42	- -	- -	- -	- -	- -	- -	38.75	17.16	4.78	0.86
Gross Margin (%)	6.42	7.84	8.79	8.08	11.72	3.74	6.36	11.36	13.21	6.61	1.91	28.32	20.36	12.46	10.1
EBITDA Margin (%)	2.99	4.2	5.48	4.58	8.8	0.16	3.4	8.8	10.86	4.49	-0.96	26.39	18.58	9.78	6.83
Operating Margin (%)	-0.79	0.78	2.06	0.65	5.22	-4.56	-1.54	4.71	7.19	-0.27	-7.57	22.49	14.82	4.7	0.99
Incremental Operating Margin (%)	- -	11.67	-43.88	14.97	963.86	- -	- -	36.95	22.93	- -	- -	50.28	-182.03	75.46	28.76
Pretax Margin (%)	-2.22	0.14	0.03	-12.81	0.97	-12.61	-4.05	2.46	5.73	-3.49	-13.42	21.43	15.47	5.8	2.8
Profit Margin (%)	-2.77	-0.27	-0.64	-9.44	0.58	-14.19	-4.29	3.16	7.86	-4.87	-11.96	20.59	11.98	4.96	2.46
Net Income to Common Margin (%)	-2.77	-0.27	-0.64	-9.44	0.58	-14.19	-4.29	3.16	7.86	-4.87	-11.96	20.59	11.98	4.96	2.46
Effective Tax Rate (%)	- -	296.3	2,183.33	- -	40	- -	- -	- -	- -	- -	- -	3.91	22.55	14.52	12.33
Dvd Payout Ratio (%)	-6.02	-54.72	-23.02	-1.76	28.43	-1.77	-7.05	9.04	3.23	-5.56	-0.69	- -	- -	- -	- -
Sustainable Growth Rate (%)	-12.45	-2.15	-4.13	-60.28	3.69	-141.97	- -	- -	127.09	-62.97	- -	- -	49.85	13.28	5.23

Credit (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Total Debt	3,733	4,228	3,938	3,939	3,498	3,138	3,031	2,703	2,381	3,878	5,109	4,085	4,131	4,339	4,252
ST Debt	216	400	2	323	378	45	50	3	65	74	251	86	112	186	130
LT Debt	3,517	3,828	3,936	3,616	3,120	3,093	2,981	2,700	2,316	3,804	4,858	3,999	4,019	4,153	4,122
Total Debt/EBITDA	7.18	5.06	3.72	4.94	2.27	165.16	8.68	2.51	1.55	6.67	-54.35	0.76	1.06	2.46	3.98
Net Debt/EBITDA	6.07	4.57	3.18	4.18	1.39	125.42	4.34	1.07	0.9	4.98	-30.87	0.26	0.12	0.72	2.63
Total Debt/EBIT	-27.05	27.28	9.87	34.55	3.83	-5.94	-19.18	4.68	2.34	-110.8	-6.93	0.9	1.32	5.11	27.43
Net Debt/EBIT	-22.86	24.65	8.44	29.25	2.35	-4.51	-9.59	1.99	1.36	-82.63	-3.94	0.3	0.15	1.5	18.1
EBITDA to Interest Expense	2.67	4.4	4.95	3	6.59	0.09	1.52	4.77	9.17	4.09	-0.34	17.1	24.61	24.51	44.5
EBITDA-CapEx/Interest Expense	2.67	4.4	4.95	2.95	6.59	0.09	1.52	4.77	9.17	4.09	-0.34	17.1	24.61	24.51	44.5
EBIT to Interest Expense	-0.71	0.82	1.86	0.43	3.91	-2.47	-0.69	2.55	6.07	-0.25	-2.63	14.57	19.64	11.79	6.46
Interest Expense	195	190	214	266	234	214	230	226	168	142	280	313	159	72	24
Common Equity/Total Assets	25.07	23.44	23.75	14.76	16.76	3.72	-0.81	3.13	12.65	6.23	-3.27	21.41	32.44	35.04	37.1
Long-Term Debt/Equity (%)	91.3	109.34	113.17	107.11	82.11	126.92	131.03	81.3	55.1	92.94	125.24	43.93	38.98	37.28	36.03
Long-Term Debt/Capital (%)	46.38	47.87	52.11	61.5	56.6	88.88	100.78	89.61	61.42	82.66	101.04	50.04	38.14	35.81	34.78
Long-Term Debt/Total Assets (%)	22.91	23.82	25.87	27.51	25.97	33.74	32.54	27.38	21.09	32.77	40.29	22.45	20.65	20.31	20.37
Total Debt/Equity (%)	96.91	120.77	113.23	116.68	92.05	128.76	133.23	81.39	56.65	94.75	131.71	44.88	40.06	38.95	37.17
Total Debt/Capital (%)	49.23	52.88	52.14	66.99	63.46	90.17	102.47	89.71	63.14	84.27	106.26	51.11	39.2	37.41	35.88
Total Debt/Total Assets (%)	24.32	26.3	25.88	29.97	29.12	34.23	33.09	27.41	21.68	33.41	42.37	22.93	21.23	21.22	21.01
Net Debt to Equity	81.91	109.11	96.84	98.79	56.42	97.78	66.64	34.63	32.86	70.66	74.81	15.04	4.59	11.44	24.53
Net Debt/Capital (%)	45.04	50.34	48.23	63.21	51.56	87.45	105.06	78.77	49.84	75.06	102.8	25.03	6.73	14.73	26.76
EBITDA	520	836	1,060	798	1,541	19	349	1,078	1,540	581	-94	5,351	3,913	1,765	1,068
EBITDA-CapEx	520	836	1,060	786	1,541	19	349	1,078	1,540	581	-94	5,351	3,913	1,765	1,068
Operating Income (Loss)	-138	155	399	114	914	-528	-158	577	1,019	-35	-737	4,560	3,122	849	155

Liquidity (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Cash Ratio	0.18	0.11	0.19	0.19	0.38	0.35	0.65	0.56	0.31	0.29	0.75	0.65	0.89	0.75	0.41
Current Ratio	1.69	1.58	1.84	1.87	1.63	1.82	1.87	1.71	1.51	1.45	1.67	1.86	1.99	1.76	1.55
Quick Ratio	0.88	0.78	0.89	0.85	0.92	0.85	1.19	1.06	0.83	0.73	1.12	1.2	1.3	1.14	0.82
CFO/Avg Current Liab	-0.13	0.05	0.34	0.13	0.46	0.13	0.34	0.32	0.31	0.23	0.05	1.26	0.9	0.53	0.25
Common Equity/Total Assets	25.07	23.44	23.75	14.76	16.76	3.72	-0.81	3.13	12.65	6.23	-3.27	21.41	32.44	35.04	37.1
Long-Term Debt/Equity (%)	91.3	109.34	113.17	107.11	82.11	126.92	131.03	81.3	55.1	92.94	125.24	43.93	38.98	37.28	36.03
Long-Term Debt/Capital (%)	46.38	47.87	52.11	61.5	56.6	88.88	100.78	89.61	61.42	82.66	101.04	50.04	38.14	35.81	34.78
Long-Term Debt/Total Assets (%)	22.91	23.82	25.87	27.51	25.97	33.74	32.54	27.38	21.09	32.77	40.29	22.45	20.65	20.31	20.37
Total Debt/Equity (%)	96.91	120.77	113.23	116.68	92.05	128.76	133.23	81.39	56.65	94.75	131.71	44.88	40.06	38.95	37.17
Total Debt/Capital (%)	49.23	52.88	52.14	66.99	63.46	90.17	102.47	89.71	63.14	84.27	106.26	51.11	39.2	37.41	35.88
Total Debt/Total Assets (%)	24.32	26.3	25.88	29.97	29.12	34.23	33.09	27.41	21.68	33.41	42.37	22.93	21.23	21.22	21.01
CFO/Total Liabilities	-3.3	1.34	9.67	4.15	18.91	5.35	10.95	12.63	13.84	9.08	1.69	46.94	38.32	22.55	10.45
CFO/CapEx	- -	- -	- -	33.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.26	2.28	2.48	2.24	2.61	1.82	1.78	2.28	2.59	1.85	0.95	3.12	2.86	2.49	1.98

Working Capital (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Accounts Receivable Turnover	9.68	9.76	9.35	8.59	8.94	7.7	8.88	9.33	9.33	9.12	8.97	13.15	11.79	12.56	11.91
Days Sales Outstanding	37.71	37.41	39.02	42.47	40.83	47.38	41.1	39.14	39.11	40.01	40.67	27.75	30.96	29.06	30.64
Inventory Turnover	8.07	7.15	6.68	6.17	5.96	4.88	5.27	6.56	6.43	6.23	6	8.05	7.34	7.04	6.55
Days Inventory Outstanding	45.25	51.06	54.64	59.15	61.22	74.86	69.27	55.65	56.8	58.56	60.87	45.36	49.7	51.82	55.76
Accounts Payable Turnover	10.81	10.09	9.39	9.52	8.59	6.53	6.04	5.88	5.5	5.32	4.89	6.69	5.96	5.41	5.14
Accounts Payable Turnover Days	33.78	36.16	38.89	38.33	42.47	55.9	60.4	62.09	66.35	68.57	74.6	54.58	61.26	67.53	71.06
Cash Conversion Cycle	49.18	52.31	54.77	63.29	59.58	66.35	49.98	32.7	29.56	30	26.95	18.53	19.4	13.35	15.35
Inventory to Cash Days	-7.54	-13.65	-15.61	-16.68	-20.38	-27.48	-28.17	-16.51	-17.7	-18.56	-20.2	-17.61	-18.74	-22.75	-25.12
Inventories	2,352	2,775	2,503	2,688	2,496	2,074	1,573	1,738	2,092	1,785	1,402	2,210	2,359	2,128	2,168
Raw Materials	1,052	1,274	1,047	1,107	880	841	512	586	667	689	469	766	1,150	823	1,009
Work In Process	851	953	883	1,023	1,053	841	686	796	1,021	720	633	1,056	811	877	828
Finished Goods	449	548	573	558	563	392	375	356	404	376	300	388	398	428	331
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Market Capitalization	7,694	6,013	6,181	6,478	5,731	5,185	5,350	6,035	7,089	6,734	3,180	6,033	6,255	10,878	6,930
- Cash & Cash Equivalents	578	408	570	604	1,354	755	1,515	1,553	1,000	749	1,985	2,522	3,504	2,948	1,367
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	1	1	1	1	1	1	1	1	93	93	93	93	93
+ Total Debt	3,733	4,228	3,938	3,939	3,498	3,138	3,031	2,703	2,381	3,878	5,109	4,085	4,131	4,339	4,252
Enterprise Value	10,850	9,834	9,550	9,814	7,876	7,569	6,867	7,186	8,471	9,864	6,397	7,689	6,975	12,362	9,908
Total Capital	7,583	7,996	7,553	5,880	5,512	3,480	2,958	3,013	3,771	4,602	4,808	7,992	10,537	11,598	11,852
Total Debt/Capital (%)	49.23	52.88	52.14	66.99	63.46	90.17	102.47	89.71	63.14	84.27	106.26	51.11	39.2	37.41	35.88
Total Debt / EV	0.34	0.43	0.41	0.4	0.44	0.41	0.44	0.38	0.28	0.39	0.8	0.53	0.59	0.35	0.43
EV/Sales	0.62	0.49	0.49	0.56	0.45	0.65	0.67	0.59	0.6	0.76	0.66	0.38	0.33	0.68	0.63
EV/EBITDA	20.86	11.76	9.01	12.3	5.11	398.39	19.68	6.67	5.5	16.98	- -	1.44	1.78	7	9.28
EV/EBIT	- -	63.45	23.93	86.08	8.62	- -	- -	12.45	8.31	- -	- -	1.69	2.23	14.56	63.92
EV/Cash Flow to Firm	- -	- -	- -	16.33	4.65	12.6	6.89	6.44	7.25	11.21	16.5	1.75	1.92	5.72	10.54
EV/Free Cash Flow to Firm	- -	- -	- -	16.01	4.65	12.6	6.89	6.44	7.25	11.21	16.5	1.75	1.92	5.72	10.54
Diluted Market Cap	7,694	6,013	6,181	6,478	6,005	5,185	5,350	6,094	7,162	6,734	3,180	6,392	7,014	12,359	7,829
Diluted Enterprise Value	10,850	9,834	9,550	9,814	8,150	7,569	6,867	7,245	8,544	9,864	6,397	8,048	7,734	13,843	10,807
EV per Share	75.57	68.31	66.21	67.88	54.26	51.81	43.83	41.11	47.96	57.54	32.52	29.05	28.24	55	44.07
TTM Sales	17,374	19,884	19,328	17,424	17,507	11,574	10,261	12,250	14,178	12,937	9,741	20,275	21,065	18,053	15,640
TTM EBITDA	520	836	1,060	798	1,541	19	349	1,078	1,540	581	-94	5,351	3,913	1,765	1,068
TTM Operating Income	-138	155	399	114	914	-528	-158	577	1,019	-35	-737	4,560	3,122	849	155
TTM Cash Flow to Firm	-135	-205	-3,323	601	1,693	601	997	1,117	1,169	880	388	4,391	3,628	2,162	940
TTM Free Cash Flow to Firm	-135	-205	-3,323	613	1,693	601	997	1,117	1,169	880	388	4,391	3,628	2,162	940

Multiples (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Price/Free Cash Flow	-20.3	35.79	5.45	15.53	3.87	14.4	7.1	7.38	7.64	9.87	23.04	1.56	2	5.89	8.52
EV/EBIT	- -	63.45	23.93	86.08	8.62	- -	- -	12.45	8.31	- -	- -	1.69	2.23	14.56	63.92
Enterprise Value	10,850	9,834	9,550	9,814	7,876	7,569	6,867	7,186	8,471	9,864	6,397	7,689	6,975	12,362	9,908
Low Price	35.07	43.51	40.55	42.96	40.85	35.26	34.92	18.96	32.94	39.51	4.92	16.24	16.61	20.82	29.96
EV/Sales	0.62	0.49	0.49	0.56	0.45	0.65	0.67	0.59	0.6	0.76	0.66	0.38	0.33	0.68	0.63
EV/EBITDA	20.86	11.76	9.01	12.3	5.11	398.39	19.68	6.67	5.5	16.98	- -	1.44	1.78	7	9.28
Price/Earnings	- -	- -	- -	- -	56.19	- -	- -	15.59	6.36	- -	- -	1.45	2.48	12.15	18.05
Price/Earnings Average	-13.61	-130.78	-48.32	-3.79	61.45	-3.21	-12.8	13.11	6.42	-10.68	-1.57	1.44	2.36	7.19	23.23
Price/Earnings High	-19.51	-166.49	-52.62	-4.08	66.67	-3.59	-13.8	18.08	7.4	-11.39	-6.84	1.9	3.81	12.64	28.48
Price/Earnings Low	-10.45	-118.18	-47.16	-3.78	58.14	-3.14	-12.43	8.56	5.22	-10.75	-0.83	1.03	1.63	5.23	17.54
Price/Book Value	2	1.6	1.71	3.34	2.85	15.21	-72.3	19.53	5.1	9.31	-8.07	1.58	0.99	1.52	0.92
Price/Book Value Average	1.7	1.84	1.66	3.21	3.11	15.44	-76.08	16.42	5.16	9.31	-4.65	1.57	0.94	0.9	1.19
Price/Book Value High	2.44	2.34	1.81	3.46	3.38	17.28	-82.07	22.64	5.94	9.92	-20.23	2.08	1.52	1.58	1.46
Price/Book Value Low	1.31	1.66	1.62	3.2	2.95	15.11	-73.93	10.73	4.19	9.37	-2.46	1.13	0.65	0.65	0.9
Price/Tangible Book Value	4.23	4.13	4.41	2.09	1.59	2.31	2.55	1.91	1.75	1.71	0.85	0.79	0.7	1.11	0.69
Price/Tangible Book Value Average	3.61	4.76	4.27	2.01	1.74	2.35	2.68	1.61	1.77	1.71	0.49	0.78	0.66	0.66	0.88
Price/Tangible Book Value High	5.18	6.06	4.65	2.16	1.89	2.63	2.89	2.22	2.04	1.82	2.13	1.03	1.07	1.16	1.08
Price/Tangible Book Value Low	2.77	4.3	4.17	2	1.65	2.3	2.61	1.05	1.44	1.72	0.26	0.56	0.46	0.48	0.67
Price/Sales	0.44	0.3	0.32	0.37	0.33	0.45	0.52	0.49	0.5	0.52	0.33	0.3	0.3	0.6	0.44
Price/Sales Average	0.38	0.35	0.31	0.36	0.36	0.45	0.55	0.41	0.51	0.52	0.19	0.3	0.28	0.36	0.57
Price/Sales High	0.54	0.44	0.34	0.39	0.39	0.51	0.59	0.57	0.58	0.55	0.82	0.39	0.46	0.63	0.7
Price/Sales Low	0.29	0.31	0.3	0.36	0.34	0.45	0.53	0.27	0.41	0.52	0.1	0.21	0.19	0.26	0.43
Price/Cash Flow	-20.3	35.79	5.45	15.99	3.69	14.4	7.1	7.31	7.56	9.87	23.04	1.47	1.78	5.18	7.54
Price/Cash Flow Average	-17.31	41.26	5.28	15.39	4.04	14.63	7.47	6.14	7.64	9.87	13.29	1.47	1.7	3.06	9.71
Price/Cash Flow High	-24.82	52.52	5.75	16.56	4.38	16.37	8.05	8.47	8.79	10.52	57.75	1.94	2.74	5.39	11.9
Price/Cash Flow Low	-13.28	37.28	5.15	15.34	3.82	14.31	7.26	4.01	6.2	9.93	7.01	1.05	1.17	2.23	7.33
Price/Free Cash Flow Average	-17.31	41.26	5.28	14.95	4.23	14.63	7.47	6.2	7.71	9.87	13.29	1.55	1.9	3.48	10.97
Price/Free Cash Flow High	-24.82	52.52	5.75	16.09	4.59	16.37	8.05	8.55	8.88	10.52	57.75	2.05	3.08	6.12	13.44
Price/Free Cash Flow Low	-13.28	37.28	5.15	14.9	4	14.31	7.26	4.05	6.27	9.93	7.01	1.11	1.31	2.53	8.28
EV/Sales Average	0.56	0.54	0.48	0.55	0.48	0.66	0.7	0.51	0.6	0.76	0.52	0.38	0.32	0.44	0.76
EV/Sales High	0.72	0.64	0.51	0.58	0.51	0.72	0.74	0.66	0.68	0.8	1.15	0.47	0.49	0.71	0.89
EV/Sales Low	0.47	0.51	0.48	0.55	0.46	0.65	0.68	0.36	0.51	0.77	0.43	0.29	0.23	0.34	0.62
EV/EBITDA Average	18.68	12.86	8.83	11.99	5.46	402.58	20.48	5.77	5.55	16.97	-53.73	1.43	1.71	4.49	11.14
EV/EBITDA High	24.16	15.13	9.33	12.59	5.8	435.67	21.75	7.56	6.25	17.74	-119	1.79	2.64	7.25	13.03
EV/EBITDA Low	15.75	12.06	8.7	11.96	5.24	396.62	20.02	4.14	4.67	17.05	-44.52	1.11	1.23	3.49	9.1
EV/EBIT Average	-70.4	69.37	23.46	83.94	9.2	-14.49	-45.24	10.79	8.38	-281.74	-6.85	1.68	2.14	9.33	76.77
EV/EBIT High	-91.03	81.58	24.8	88.11	9.79	-15.68	-48.04	14.12	9.45	-294.4	-15.18	2.1	3.31	15.07	89.76
EV/EBIT Low	-59.35	65.06	23.1	83.75	8.84	-14.27	-44.23	7.74	7.07	-282.95	-5.68	1.31	1.55	7.26	62.67
Last Price	53.59	41.77	42.85	44.8	39.48	35.49	34.15	34.53	40.13	39.28	16.16	22.79	25.33	48.4	30.82
High Price	65.51	61.29	45.24	46.4	46.84	40.34	38.76	40.02	46.69	41.85	40.51	29.96	38.95	50.34	48.64
Enterprise Value Average	9,715	10,752	9,361	9,569	8,412	7,649	7,147	6,224	8,544	9,861	5,051	7,656	6,672	7,920	11,899
Enterprise Value High	12,562	12,645	9,894	10,045	8,945	8,278	7,590	8,146	9,628	10,304	11,186	9,586	10,341	12,797	13,913
Enterprise Value Low	8,191	10,084	9,217	9,547	8,075	7,536	6,988	4,465	7,199	9,903	4,185	5,955	4,824	6,164	9,714

Shares Outstanding	144	144	144	145	146	146	174	175	175	170	220	264	228	224	225
Diluted Weighted Avg Shares	144	144	144	145	152	146	157	177	178	171	197	280	277	255	254
Basic Weighted Avg Shares	144	144	144	145	145	146	157	175	177	171	197	265	247	225	225
Revenue per Share	121.01	138.11	134	120.52	120.6	79.22	65.49	70.08	80.27	75.47	49.52	76.61	85.29	80.32	69.57
EBITDA per Share	3.62	5.81	7.35	5.52	10.62	0.13	2.23	6.17	8.72	3.39	-0.48	20.22	15.84	7.85	4.75
Operating Income per Share	-0.96	1.08	2.77	0.79	6.3	-3.61	-1.01	3.3	5.77	-0.2	-3.75	17.23	12.64	3.78	0.69
Basic EPS, GAAP	-3.36	-0.37	-0.86	-11.38	0.7	-11.24	-2.81	2.21	6.31	-3.68	-5.92	15.77	10.22	3.98	1.71
Basic EPS from Cont Ops	-3.36	-0.37	-0.87	-11.38	0.7	-11.24	-2.81	2.21	6.31	-3.68	-5.92	15.77	10.22	3.98	1.71
Diluted EPS, GAAP	-3.36	-0.37	-0.86	-11.38	0.67	-11.24	-2.81	2.19	6.25	-3.68	-5.92	14.88	9.11	3.5	1.51
Diluted EPS from Cont Ops	-3.36	-0.37	-0.87	-11.38	0.67	-11.24	-2.81	2.19	6.25	-3.68	-5.92	14.88	9.11	3.5	1.51
Dividend per Share	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.04	- -	- -	- -	- -
Cash Flow per Share	-2.64	1.17	7.87	2.8	10.7	2.46	4.81	4.73	5.31	3.98	0.7	15.45	14.19	9.34	4.09
Free Cash Flow per Basic Share	-2.64	1.17	7.87	2.72	10.7	2.46	4.81	4.73	5.31	3.98	0.7	15.45	14.19	9.34	4.09
Cash & Equivalents per Share	4.03	2.83	3.95	4.18	9.33	5.17	9.67	8.88	5.66	4.37	10.09	9.53	14.19	13.12	6.08
Book Value per Share	26.81	26.17	25.06	13.42	13.87	2.33	-0.47	1.77	7.86	4.22	-2	14.41	25.56	31.88	33.39
Tangible Book Value per Share	12.66	10.11	9.73	21.48	24.77	15.34	13.4	18.04	22.9	23	19.04	28.96	36.39	43.53	44.94

United States Steel Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)