Nucor Corporation (NUE)
Growth
Revenue 5Y19.88%
Revenue 3Y16.53%
EPS 5Y56.65%
EPS 3Y46.50%
Dividend 5Y2.03%
Dividend 3Y2.69%
Capital Efficiency
ROIC43.19%
ROE53.98%
ROA26.82%
ROTA29.99%
Capital Structure
Market Cap42.31B
EV45.97B
Cash3.05B
Current Ratio3.10
Debt/Equity0.41
Net Debt/EBITDA0.29
NUE
Income Statement
Select a metric from the list below to chart it
Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19,052.0 | 21,105.1 | 16,439.3 | 16,208.1 | 20,252.4 | 25,067.3 | 22,588.9 | 20,139.7 | 36,483.9 | 43,152.9 | |
| Revenue % Chg. | -1.9% | 10.8% | -22.1% | -1.4% | 25.0% | 23.8% | -9.9% | -10.8% | 81.2% | 37.5% | |
| Cost of Revenue | 17,641.4 | 19,198.6 | 14,858.0 | 14,182.2 | 17,683.0 | 20,771.9 | 19,909.8 | 17,911.7 | 25,458.5 | 29,223.9 | |
| Cost of Revenue % Chg. | -1.5% | 8.8% | -22.6% | -4.5% | 24.7% | 17.5% | -4.2% | -10.0% | 42.1% | 26.2% | |
| Gross Profit | 1,410.6 | 1,906.5 | 1,581.3 | 2,025.9 | 2,569.4 | 4,295.4 | 2,679.1 | 2,228.0 | 11,025.4 | 13,929.0 | |
| Gross Profit % Chg. | -6.8% | 35.2% | -17.1% | 28.1% | 26.8% | 67.2% | -37.6% | -16.8% | 394.9% | 69.4% | |
| Gross Profit Margin | 7.4% | 9.0% | 9.6% | 12.5% | 12.7% | 17.1% | 11.9% | 11.1% | 30.2% | 32.3% | |
| Gross Profit Margin % Chg. | -5.0% | 22.0% | 6.5% | 29.9% | 1.5% | 35.1% | -30.8% | -6.7% | 173.2% | 23.2% | |
| Selling, General, & Admin Expenses | 481.9 | 546.2 | 459.0 | 596.8 | 687.5 | 860.7 | 711.2 | 615.0 | 1,706.6 | 2,076.4 | |
| Selling, General, & Admin Expenses % Chg. | 5.9% | 13.3% | -16.0% | 30.0% | 15.2% | 25.2% | -17.4% | -13.5% | 177.5% | 52.8% | |
| Operating Income | 928.7 | 1,360.3 | 1,122.3 | 1,429.1 | 1,881.9 | 3,434.7 | 1,967.8 | 1,612.9 | 9,318.8 | 11,852.6 | |
| Operating Income % Chg. | -12.3% | 46.5% | -17.5% | 27.3% | 31.7% | 82.5% | -42.7% | -18.0% | 477.8% | 72.7% | |
| Operating Income Margin | 4.9% | 6.4% | 6.8% | 8.8% | 9.3% | 13.7% | 8.7% | 8.0% | 25.5% | 27.5% | |
| Operating Income Margin % Chg. | -10.5% | 32.2% | 5.9% | 29.2% | 5.4% | 47.5% | -36.4% | -8.1% | 218.9% | 25.6% | |
| Total Other Income/Expenses Net | -137.6 | -155.8 | -413.0 | -130.5 | -131.9 | -205.3 | -185.0 | -777.4 | -117.9 | -133.4 | |
| Total Other Income/Expenses Net % Chg. | 33.1% | 13.2% | 165.2% | 68.4% | 1.1% | 55.6% | 9.9% | 320.1% | 84.8% | 70.4% | |
| Income Before Tax | 791.1 | 1,204.6 | 709.2 | 1,298.7 | 1,750.0 | 3,229.4 | 1,782.8 | 835.5 | 9,200.9 | 11,719.2 | |
| Income Before Tax % Chg. | -7.2% | 52.3% | -41.1% | 83.1% | 34.8% | 84.5% | -44.8% | -53.1% | 1001.2% | 82.8% | |
| Income Before Tax Margin | 4.2% | 5.7% | 4.3% | 8.0% | 8.6% | 12.9% | 7.9% | 4.1% | 25.2% | 27.2% | |
| Income Before Tax Margin % Chg. | -5.4% | 37.4% | -24.4% | 85.7% | 7.8% | 49.1% | -38.7% | -47.4% | 507.9% | 32.9% | |
| Income Tax Expense | 205.6 | 388.8 | 213.2 | 398.2 | 369.4 | 748.3 | 411.9 | -0.5 | 2,078.5 | 2,625.7 | |
| Income Tax Expense % Chg. | -20.9% | 89.1% | -45.2% | 86.8% | -7.2% | 102.6% | -45.0% | - | - | 118.3% | |
| Net Income | 488.0 | 713.9 | 357.7 | 796.3 | 1,318.7 | 2,360.8 | 1,271.1 | 721.5 | 6,827.5 | 8,602.0 | |
| Net Income % Chg. | -3.3% | 46.3% | -49.9% | 122.6% | 65.6% | 79.0% | -46.2% | -43.2% | 846.3% | 72.9% | |
| Net Income Margin | 2.6% | 3.4% | 2.2% | 4.9% | 6.5% | 9.4% | 5.6% | 3.6% | 18.7% | 19.9% | |
| Net Income Margin % Chg. | -1.4% | 32.1% | -35.7% | 125.8% | 32.5% | 44.6% | -40.2% | -36.3% | 422.4% | 25.7% | |
| Weighted Avg. Shares Out | 319.1 | 319.8 | 320.6 | 319.6 | 320.0 | 315.9 | 305.0 | 303.2 | 290.5 | 268.6 | |
| Weighted Avg. Shares Out % Chg. | 0.3% | 0.2% | 0.2% | -0.3% | 0.1% | -1.3% | -3.4% | -0.6% | -4.2% | -9.9% | |
| EPS | 1.5 | 2.2 | 1.1 | 2.5 | 4.1 | 7.4 | 4.1 | 2.4 | 22.5 | 31.9 | |
| EPS % Chg. | -3.8% | 46.1% | -50.0% | 123.4% | 65.7% | 81.0% | -44.4% | -42.8% | 850.2% | 90.3% | |
| Weighted Avg. Shares Out Dil | 319.3 | 320.1 | 320.7 | 319.8 | 320.8 | 316.7 | 305.5 | 303.3 | 291.2 | 269.1 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.3% | 0.3% | 0.2% | -0.3% | 0.3% | -1.3% | -3.5% | -0.7% | -4.0% | -9.9% | |
| EPS Diluted | 1.5 | 2.2 | 1.1 | 2.5 | 4.1 | 7.4 | 4.1 | 2.4 | 22.5 | 31.8 | |
| EPS Diluted % Chg. | -3.8% | 46.1% | -50.0% | 123.4% | 65.3% | 81.0% | -44.2% | -43.0% | 854.3% | 90.3% | |
| Interest Income | 5.1 | 4.9 | 4.0 | 11.9 | 13.7 | 25.7 | 35.9 | 13.4 | - | - | |
| Interest Income % Chg. | -54.3% | -4.0% | -17.9% | 197.5% | 14.8% | 87.7% | 39.7% | -62.7% | - | - | |
| Interest Expense | 152.0 | 174.1 | 177.5 | 181.2 | 187.3 | 161.3 | 157.4 | 166.6 | 158.9 | 202.3 | |
| Interest Expense % Chg. | -12.4% | 14.6% | 2.0% | 2.0% | 3.4% | -13.9% | -2.4% | 5.9% | -4.7% | 26.1% | |
| EBIT | 644.2 | 1,035.3 | 535.7 | 1,129.4 | 1,576.4 | 3,093.9 | 1,661.4 | 682.3 | 9,042.0 | 11,516.9 | |
| EBIT % Chg. | -6.7% | 60.7% | -48.3% | 110.8% | 39.6% | 96.3% | -46.3% | -58.9% | 1225.1% | 84.1% | |
| EBIT Margin | 3.4% | 4.9% | 3.3% | 7.0% | 7.8% | 12.3% | 7.4% | 3.4% | 24.8% | 26.7% | |
| EBIT Margin % Chg. | -4.9% | 45.1% | -33.6% | 113.8% | 11.7% | 58.6% | -40.4% | -53.9% | 631.5% | 33.9% | |
| Depreciation & Amortization | 610.2 | 724.4 | 700.0 | 687.1 | 727.1 | 719.6 | 734.7 | 785.5 | 864.6 | 1,015.7 | |
| Depreciation & Amortization % Chg. | 0.5% | 18.7% | -3.4% | -1.9% | 5.8% | -1.0% | 2.1% | 6.9% | 10.1% | 23.8% | |
| EBITDA | 1,254.4 | 1,759.7 | 1,235.7 | 1,816.5 | 2,303.4 | 3,813.5 | 2,396.0 | 1,467.8 | 9,906.6 | 12,532.6 | |
| EBITDA % Chg. | -3.3% | 40.3% | -29.8% | 47.0% | 26.8% | 65.6% | -37.2% | -38.7% | 574.9% | 77.1% | |
| EBITDA Margin | 6.6% | 8.3% | 7.5% | 11.2% | 11.4% | 15.2% | 10.6% | 7.3% | 27.2% | 29.0% | |
| EBITDA Margin % Chg. | -1.4% | 26.6% | -9.8% | 49.1% | 1.5% | 33.8% | -30.3% | -31.3% | 272.6% | 28.8% |