Operating cash flow exceeded net income in every quarter of the last ten, with Q2 2026 OCF/NI at 1.21, and FCF swung to $829M from negative in early 2025, though capex intensity remains elevated at 5.5% of revenue.
Nucor Corporation (NUE) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 4.42B | 3.23B | 3.98B | 7.11B | 10.07B | 6.23B | 2.7B | 2.81B | 2.39B | 1.06B | 1.75B | 2.17B | 1.34B | 1.08B | 1.2B | 1.03B | 866.79M | 1.17B | 2.5B | 1.94B | 2.25B | 2.14B | 1.02B | 494.62M | 497.22M | 495.12M | 820.75M | 604.8M | 641.9M | 577.3M | 450.6M |
| Operating CF Margin % | - | 9.95% | 12.95% | 20.49% | 24.26% | 17.08% | 13.39% | 12.44% | 9.55% | 5.21% | 10.8% | 13.19% | 6.36% | 5.66% | 6.18% | 5.15% | 5.47% | 10.48% | 10.56% | 11.66% | 15.26% | 16.82% | 9.01% | 7.89% | 10.35% | 11.42% | 17.26% | 15.08% | 15.46% | 13.8% | 12.36% |
| Operating CF Growth % | 246.56% | -18.72% | -44.05% | -29.39% | 61.65% | 131.04% | -4.01% | 17.35% | 126.84% | -39.7% | -19.31% | 61.5% | 24.58% | -10.2% | 16.42% | 18.95% | -26.12% | -53.05% | 29.11% | -14.03% | 5.36% | 108.5% | 107.18% | -0.52% | 0.43% | -39.68% | 35.71% | -5.78% | 11.19% | 28.12% | 0.76% |
| Net Income | 2.88B | 2.04B | 2.32B | 4.91B | 8.08B | 7.12B | 836.03M | 1.37B | 2.48B | 1.38B | 900.42M | 193.03M | 778.56M | 585.53M | 593.13M | 860.98M | 206.32M | -237.18M | 2.14B | 1.47B | 1.76B | 1.31B | 1.12B | 62.78M | 162.08M | 112.96M | 310.91M | 244.6M | 263.7M | 294.5M | 248.2M |
| Depreciation & Amortization | 1.45B | 1.48B | 1.36B | 1.17B | 1.06B | 864.56M | 785.47M | 734.65M | 719.64M | 727.06M | 687.05M | 700.02M | 724.42M | 610.21M | 607.02M | 590.4M | 582.6M | 566.42M | 548.91M | 427.56M | 363.94M | 375.05M | 383.31M | 364.11M | 307.1M | 289.06M | 259.37M | 256.6M | 253.1M | 218.8M | 182.2M |
| Stock-Based Compensation | 85M | 133M | 132M | 130M | 137M | 135.78M | 73.85M | 90.36M | 73.42M | 64.18M | 56.51M | 45.79M | 46.38M | 47.45M | 50.73M | 49M | 43.04M | 54.66M | 49.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 117M | 161M | -116M | 21M | -47M | 11.66M | 162.84M | 99.16M | 3.02M | -221.17M | 71.45M | -246.84M | 70.8M | 56.56M | -25.27M | 58.05M | 138.26M | 88.55M | -293.48M | -81.21M | -38.91M | -29.38M | 6.69M | 74.3M | 31.2M | 11M | 19.4M | 10.6M | -1M | -4M | -8M |
| Other Non-Cash Items | 301M | 58M | 132M | 21M | 148M | -40.71M | 634.69M | 101.06M | 99.96M | 7.63M | 1.84M | 254.64M | 65.63M | 13.41M | 60.89M | 23.99M | 32.08M | 85.14M | 142.1M | 319.48M | 252.52M | 166.91M | 112.67M | -1.43M | 119.19M | 82.82M | 153.28M | 85.6M | 102.4M | 137.3M | 82.5M |
| Working Capital Changes | -661M | -636M | 156M | 858M | 693M | -1.86B | 204M | 413.27M | -983.16M | -902.93M | 32.72M | 1.22B | -342.9M | -235.21M | -86.11M | -551.37M | -135.52M | 615.6M | -93.59M | -202.47M | -83.99M | 313.74M | -599.4M | -5.14M | -122.35M | -724.39K | 77.81M | 7.4M | 23.7M | -69.3M | -54.3M |
| Change in Receivables | -674M | -428M | 319M | 664M | 501M | -1.39B | -129.29M | 361.34M | -485.43M | -329.5M | -217.74M | 655.49M | -179.18M | -103.65M | 148.11M | -274.92M | -310.19M | 141.1M | 855.57M | -174.33M | -33.88M | -19.43M | -354.9M | -88.87M | -99.78M | 33.79M | 43.58M | -94.5M | 87.1M | -93.7M | -9.4M |
| Change in Inventory | -574M | -366M | 518M | -75M | 962M | -2.31B | 284.08M | 712.64M | -1.09B | -900.95M | -132.64M | 1.06B | 11.33M | -298.07M | -65.66M | -433.7M | -231.91M | 1.12B | -364.28M | -102.49M | -143.97M | 337.86M | -635.64M | 28.97M | -58.37M | 26.3M | 3.83M | -29.1M | -38.8M | -11.2M | -79M |
| Change in Payables | 159M | 80M | -321M | 361M | -496M | 383.43M | 250.56M | -253.46M | 235.57M | 314.82M | 236.79M | -438.79M | -111.86M | 39.49M | -111.5M | 62.01M | 179.81M | 170.23M | -861.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.46B | -3.23B | -3.73B | -2.5B | -5.7B | -2.87B | -1.76B | -1.79B | -1.03B | -918.89M | -1.03B | -441.7M | -1.44B | -839.97M | -204M | -661.45M | -2.26B | -700.41M | -3.32B | -856.14M | -1.15B | -527.48M | -534.93M | -267.58M | -901.41M | -360.4M | -410.28M | -374.3M | -500M | -306M | -535.8M |
| Capital Expenditures | -2.84B | -3.42B | -3.17B | -2.21B | -1.95B | -1.62B | -1.54B | -1.48B | -982.53M | -448.56M | -604.84M | -374.12M | -667.98M | -1.2B | -947.61M | -438.94M | -338.68M | -390.5M | -1.02B | -520.35M | -338.4M | -331.47M | -285.93M | -215.41M | -243.6M | -261.15M | -415.4M | -374.7M | -502.9M | -306.7M | -537.4M |
| CapEx % of Revenue | 7.87% | 10.53% | 10.32% | 6.38% | 4.69% | 4.45% | 7.66% | 6.54% | 3.92% | 2.21% | 3.73% | 2.28% | 3.16% | 6.28% | 4.88% | 2.19% | 2.14% | 3.49% | 4.31% | 3.14% | 2.29% | 2.61% | 2.51% | 3.44% | 5.07% | 6.03% | 8.73% | 9.35% | 12.11% | 7.33% | 14.74% |
| Acquisitions | 5M | -2M | -757M | -106M | -3.45B | -1.43B | -132.5M | -61.35M | -154.47M | -603.04M | -402.95M | -99.5M | -866.42M | -85.05M | -941.3M | -99.91M | -498.79M | -96.28M | -2.55B | -1.54B | -223.92M | -154.86M | -169.65M | -34.94M | -652.69M | -121.9M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 45M | 43M | 5M | -21M | 22.29M | 19.8M | 7.76M | 44.49M | 56.94M | 32.7M | 32.68M | 32.4M | 168.81M | 368.62M | 427.18M | 87.98M | -489.65M | 11.37M | 17.18M | 8.63M | 2.18M | 752K | -79.36M | -17.23M | -5.12M | 22.65M | 5.13M | 400K | 2.9M | 700K | 1.6M |
| Cash from Financing | -1.42B | -1.31B | -3.06B | -2.59B | -2.51B | -3.6B | 285.85M | -880.41M | -908.18M | -1.24B | -626.43M | -801.47M | -359.05M | 196.04M | -1.15B | -495.02M | 691.83M | -820.03M | 1.78B | -470.88M | -1.3B | -550.67M | -61.1M | -95.71M | 160.85M | -162.94M | -492.09M | 32.9M | -116.6M | -92.4M | -12.2M |
| Debt Issued (Net) | 153M | 91M | 95M | -35M | 922M | 246.81M | 949.31M | 4.57M | 500.75M | -565.13M | -33.36M | -172.12M | 172.95M | 748.43M | -622.05M | -11.45M | 1.2B | -187.31M | 832.94M | 1.26B | -1.25M | 0 | 20M | 9M | 348.1M | 0 | 70M | 175M | 47.3M | 14.8M | 46.3M |
| Equity Issued (Net) | -656M | -695M | -2.22B | -1.55B | -2.76B | -3.13B | -27.65M | -282.4M | -829.9M | -83.23M | 10.5M | -66.08M | 5.61M | 0 | 10.52M | 8.1M | 4.69M | 3.72M | 1.87B | -742.03M | -562.21M | -251.03M | 68.63M | 18.96M | 18.83M | 10.41M | -393.99M | -9.6M | -25.4M | 7.8M | 7.1M |
| Dividends Paid | -512M | -512M | -522M | -515M | -534M | -483.47M | -491.65M | -492.06M | -485.38M | -485.32M | -481.08M | -479.43M | -475.12M | -471.03M | -466.36M | -461.52M | -457.28M | -633.34M | -933.13M | -726.14M | -577.82M | -209.75M | -69.68M | -62.65M | -59.38M | -52.86M | -48.21M | -45.4M | -42.1M | -35.2M | -28.1M |
| Share Repurchases | -675M | -700M | -2.22B | -1.55B | -2.76B | -3.28B | -39.5M | -298.54M | -854M | -90.3M | -5.17M | -66.5M | 0 | 0 | 0 | 0 | 0 | 0 | -123.96M | -754.03M | -599.45M | -291.24M | 0 | 0 | 0 | 0 | -398.73M | -14.8M | -32M | 0 | 0 |
| Other Financing | -408M | -199M | -414M | -489M | -136M | -235.38M | -144.15M | -110.53M | -93.65M | -108.62M | -122.49M | -83.84M | -62.49M | -81.36M | -68.98M | -30.15M | -60.13M | -3.1M | 10.6M | -259.29M | -156.71M | -89.89M | -80.06M | -61.02M | -146.7M | -120.49M | -119.88M | -87.1M | -96.4M | -79.8M | -37.5M |
| Net Change in Cash | 532M | -1.3B | -2.83B | 2.03B | 1.85B | -246.27M | 1.22B | 135.72M | 449.78M | -1.1B | 106.49M | 915.33M | -459.11M | 430.39M | -147.78M | -124.76M | -691.58M | -338.15M | 961.19M | 608.29M | -194.5M | 201.1M | 428.72M | 131.33M | -243.34M | -28.23M | -81.61M | 263.5M | 25.3M | -104.4M | -201.8M |
| Free Cash Flow | 1.58B | -188M | 806M | 4.9B | 8.12B | 4.61B | 1.15B | 1.33B | 1.41B | 606.78M | 1.15B | 1.79B | 674.92M | -119M | 252.78M | 592.11M | 528.11M | 782.69M | 1.48B | 1.41B | 1.91B | 1.81B | 738.83M | 279.21M | 253.62M | 233.97M | 405.35M | 230.1M | 139M | 270.6M | -86.8M |
| FCF Margin % | 4.38% | -0.58% | 2.62% | 14.11% | 19.57% | 12.63% | 5.73% | 5.9% | 5.63% | 3% | 7.07% | 10.92% | 3.2% | -0.62% | 1.3% | 2.96% | 3.33% | 6.99% | 6.25% | 8.53% | 12.97% | 14.21% | 6.49% | 4.46% | 5.28% | 5.4% | 8.52% | 5.74% | 3.35% | 6.47% | -2.38% |
| FCF Growth % | 511.17% | -123.33% | -83.54% | -39.71% | 76.27% | 299.49% | -13.4% | -5.62% | 132.61% | -47.01% | -36.19% | 165.91% | 667.14% | -147.08% | -57.31% | 12.12% | -32.53% | -47.11% | 4.58% | -26.03% | 5.97% | 144.32% | 164.61% | 10.09% | 8.4% | -42.28% | 76.16% | 65.54% | -48.63% | 411.75% | -147.23% |
| FCF per Share | 6.93 | -0.81 | 3.38 | 19.56 | 30.87 | 15.71 | 3.80 | 4.36 | 4.46 | 1.89 | 3.58 | 5.60 | 2.11 | -0.37 | 0.79 | 1.87 | 1.67 | 2.49 | 4.83 | 4.75 | 6.18 | 5.69 | 2.31 | 0.89 | 0.81 | 0.75 | 1.24 | 0.66 | 0.40 | 0.77 | -0.25 |
| FCF Conversion (FCF/Net Income) | 0.55x | 1.85x | 1.96x | 1.57x | 1.32x | 0.91x | 3.74x | 2.21x | 1.01x | 0.80x | 2.20x | 6.06x | 1.88x | 2.21x | 2.38x | 1.32x | 6.46x | -4.00x | 1.36x | 1.31x | 1.28x | 1.63x | 0.91x | 7.88x | 3.07x | 4.38x | 2.64x | 2.47x | 2.43x | 1.96x | 1.82x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying NUE stock.
Nucor Corporation (NUE) generated $3.23B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Nucor Corporation (NUE) reported negative free cash flow of $188.0M in 2025, indicating capital requirements exceeded cash from operations.
Nucor Corporation (NUE) spent $3.42B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Nucor Corporation (NUE) returned $512.0M to shareholders via cash dividends and spent $700.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Margin compression from pricing
Metrics are mathematically derived from official filings.
Cash Conversion Strengthens Despite LIFO
Nucor's operating cash flow exceeded net income in every quarter of the last ten, with OCF/NI averaging 1.9, indicating robust cash conversion despite LIFO accounting distortions. According to recent financial statements, Q2 2026 OCF/NI stood at 1.21.
The consistent OCF/NI ratio above 1.0 suggests that reported earnings are backed by actual cash generation, with non-cash charges like D&A and LIFO adjustments providing a buffer. The Q2 2026 ratio of 1.21, while lower than the 2.11 in Q4 2025, still indicates that cash flow is not being artificially inflated by accruals. This pattern implies that the quality of earnings is high, and investors can rely on cash flows to fund capital returns and growth initiatives.
FCF Recovery Mirrors Cyclical Upturn
Free cash flow swung from negative in early 2025 to $829 million in Q2 2026, with FCF margin improving from -6.3% to 8.0%. Based on reported figures, this recovery aligns with the cyclical rebound in steel demand and pricing.
The trajectory of FCF is closely tied to the steel cycle, with negative FCF in 2025 reflecting both weak pricing and elevated capex. The sharp improvement in Q2 2026, driven by record shipments and better margins, suggests that the company is entering a phase of strong cash generation. However, the FCF margin of 8.0% remains below the 8.5% seen in Q2 2024, indicating that the recovery is not yet at prior peaks. Investors should monitor whether this improvement is sustainable as pricing pressures persist.
Elevated Capex Reflects Growth Ambitions
Capital expenditures have consistently exceeded $570 million per quarter, with capex intensity ranging from 5.5% to 12.4% of revenue. As reported in financial disclosures, Q2 2026 capex of $571 million is the lowest in the period, suggesting a potential tapering of investment.
The sustained high capex, particularly in 2025 when it averaged over $850 million per quarter, indicates significant investment in growth projects such as the West Virginia sheet mill. The recent decline in capex intensity to 5.5% in Q2 2026 may signal that major projects are nearing completion, which could boost free cash flow in the near term. However, the elevated capital intensity relative to peers like STLD (FCF margin 4.7%) suggests that Nucor is prioritizing long-term capacity expansion over immediate cash returns.
Working Capital Swings Reflect Scrap Volatility
Working capital changes have been volatile, with swings from -$794 million to +$513 million over the last ten quarters. According to recent SEC filings, Q2 2026 saw a $290 million outflow, indicating inventory build-up or receivable expansion.
The large fluctuations in working capital are typical for a steelmaker, driven by scrap price movements and shipment timing. The negative working capital changes in most quarters suggest that cash is being tied up in inventory and receivables as volumes grow. The Q2 2026 outflow of $290 million, despite record shipments, may indicate that the company is building inventory in anticipation of continued demand. This pattern implies that working capital management will remain a key swing factor for cash flow, and investors should monitor inventory levels relative to scrap prices.
Capital Returns Steady Amidst Buyback Cuts
Dividends have remained stable at around $129 million per quarter, while buybacks have been reduced from $1 billion in Q1 2024 to $350 million in Q2 2026. Based on reported figures, total capital returns in Q2 2026 were $479 million, below free cash flow of $829 million.
The company has maintained its dividend, consistent with its Dividend Aristocrat status, but has scaled back buybacks significantly, likely to preserve cash for capex and debt management. The reduction in buybacks from the peak of $1 billion in Q1 2024 suggests a more conservative approach to capital allocation, possibly reflecting management's focus on funding growth projects. With FCF exceeding capital returns in Q2 2026, the company appears to be building cash reserves, which could support future buybacks or acquisitions.
Cumulative Cash Generation Exceeds Earnings
Over the last ten quarters, cumulative operating cash flow of $9.5 billion exceeded cumulative net income of $5.7 billion, a gap of $3.8 billion. As reported in financial statements, this divergence highlights the impact of non-cash charges and working capital dynamics.
The substantial gap between cumulative OCF and net income indicates that earnings are being understated relative to cash generation, likely due to LIFO accounting and high depreciation. This suggests that the company's true cash-generating ability is stronger than reported profits, which is a positive signal for valuation. However, the gap also reflects the cyclical nature of the business, as working capital swings can distort quarterly comparisons. Investors should recognize that Nucor's cash flow is more stable than its earnings, providing a cushion during downturns.
LIFO and SBC Obscure True Cash Flow
LIFO accounting and stock-based compensation (SBC) can distort reported cash flow, with SBC adding back $30 million in Q2 2026. According to recent disclosures, LIFO charges may understate cash generation during volatile scrap prices.
The cash flow statement adjusts for SBC, which is a non-cash expense, but the LIFO effect is not separately disclosed, making it difficult to assess its impact. In periods of rising scrap prices, LIFO charges reduce reported earnings but do not affect cash flow, potentially understating the company's true profitability. Additionally, the company's aggressive capex on greenfield projects may temporarily depress free cash flow, but these investments are expected to generate future returns. Investors should adjust for these factors to get a clearer picture of underlying cash generation.