Nucor Corporation (BMV:NUE)
Mexico
· Delayed Price · Currency is MXN 2,263.95
0.00 (0.00%)
Last updated: Apr 25, 2025
Nucor Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Apr '25 Apr 5, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 1,338 | 2,027 | 4,525 | 7,607 | 6,827 | 721.47 | Upgrade
|
| Depreciation & Amortization | 1,408 | 1,356 | 1,169 | 1,158 | 906.56 | 812.47 | Upgrade
|
| Asset Writedown & Restructuring Costs | 149 | 137 | - | 6 | 20.16 | 103.14 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | - | 483.5 | Upgrade
|
| Loss (Gain) on Equity Investments | -1 | -5 | 21 | 46 | -102.87 | 21.05 | Upgrade
|
| Stock-Based Compensation | 137 | 132 | 130 | 137 | 135.78 | 73.85 | Upgrade
|
| Other Operating Activities | 141 | 176 | 409 | 425 | 306.57 | 277.39 | Upgrade
|
| Change in Accounts Receivable | 236 | 319 | 664 | 501 | -1,392 | -129.29 | Upgrade
|
| Change in Inventory | 382 | 518 | -75 | 962 | -2,307 | 284.08 | Upgrade
|
| Change in Accounts Payable | 449 | -321 | 361 | -496 | 383.43 | 250.56 | Upgrade
|
| Change in Income Taxes | -79 | 97 | 188 | -337 | 313.68 | -197.28 | Upgrade
|
| Change in Other Net Operating Assets | -277 | -457 | -280 | 63 | 1,139 | -4.08 | Upgrade
|
| Operating Cash Flow | 3,883 | 3,979 | 7,112 | 10,072 | 6,231 | 2,697 | Upgrade
|
| Operating Cash Flow Growth | -38.99% | -44.05% | -29.39% | 61.65% | 131.04% | -4.01% | Upgrade
|
| Capital Expenditures | -3,362 | -3,173 | -2,214 | -1,948 | -1,622 | -1,543 | Upgrade
|
| Sale of Property, Plant & Equipment | 16 | 17 | 15 | 32 | 19.4 | 40.93 | Upgrade
|
| Cash Acquisitions | -760 | -758 | -71 | -3,553 | -1,426 | -88.07 | Upgrade
|
| Divestitures | 1 | 1 | - | 100 | - | - | Upgrade
|
| Investment in Securities | 91 | 191 | -190 | -324 | 154.76 | -140.77 | Upgrade
|
| Other Investing Activities | -10 | -12 | -36 | -10 | 0.4 | -33.17 | Upgrade
|
| Investing Cash Flow | -4,024 | -3,734 | -2,496 | -5,703 | -2,874 | -1,764 | Upgrade
|
| Short-Term Debt Issued | - | 105 | - | - | 49.82 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 2,092 | 196.99 | 1,238 | Upgrade
|
| Total Debt Issued | 1,091 | 105 | - | 2,092 | 246.81 | 1,238 | Upgrade
|
| Short-Term Debt Repaid | - | - | -25 | -59 | - | -4.54 | Upgrade
|
| Long-Term Debt Repaid | - | -10 | -10 | -1,111 | - | -97.15 | Upgrade
|
| Total Debt Repaid | -76 | -10 | -35 | -1,170 | - | -101.69 | Upgrade
|
| Net Debt Issued (Repaid) | 1,015 | 95 | -35 | 922 | 246.81 | 1,136 | Upgrade
|
| Issuance of Common Stock | 1 | 4 | 12 | 23 | 145.26 | 11.85 | Upgrade
|
| Repurchase of Common Stock | -1,566 | -2,270 | -1,603 | -2,827 | -3,349 | -58.6 | Upgrade
|
| Common Dividends Paid | -517 | -522 | -515 | -534 | -483.47 | -491.66 | Upgrade
|
| Other Financing Activities | -181 | -365 | -452 | -95 | -162.12 | -311.68 | Upgrade
|
| Financing Cash Flow | -1,248 | -3,058 | -2,593 | -2,511 | -3,603 | 285.85 | Upgrade
|
| Foreign Exchange Rate Adjustments | -13 | -16 | 3 | -6 | -0.32 | 1.89 | Upgrade
|
| Net Cash Flow | -1,402 | -2,829 | 2,026 | 1,852 | -246.27 | 1,220 | Upgrade
|
| Free Cash Flow | 521 | 806 | 4,898 | 8,124 | 4,609 | 1,154 | Upgrade
|
| Free Cash Flow Growth | -87.01% | -83.54% | -39.71% | 76.27% | 299.49% | -13.40% | Upgrade
|
| Free Cash Flow Margin | 1.71% | 2.62% | 14.11% | 19.57% | 12.63% | 5.73% | Upgrade
|
| Free Cash Flow Per Share | 2.21 | 3.38 | 19.56 | 30.87 | 15.71 | 3.80 | Upgrade
|
| Cash Interest Paid | 256 | 256 | 257 | 230 | 170.7 | 181.2 | Upgrade
|
| Cash Income Tax Paid | 508 | 508 | 1,060 | 2,630 | 1,680 | 50.3 | Upgrade
|
| Levered Free Cash Flow | 190.53 | 263.38 | 3,551 | 6,023 | 3,317 | 271.46 | Upgrade
|
| Unlevered Free Cash Flow | 341.78 | 405.88 | 3,705 | 6,160 | 3,419 | 375.6 | Upgrade
|
| Change in Net Working Capital | -830.66 | -229 | -726.43 | -306.65 | 1,800 | -41.3 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.