Cash flow generation remains sensitive to working capital swings, as demonstrated by a $458.9 million outflow in 2026Q1, despite management's consistent commitment to share repurchases.
| 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 | 1.45B | 1.45B | 1.84B | 3.52B | 4.46B | 2.2B | 987.03M | 1.4B | 1.42B | 739.61M | 852.77M | 1.04B | 617.57M | 312.18M | 446.3M | 486.36M | 169.31M | 445.56M | 775.3M | 428.2M | 404.95M | 310.76M | 247.92M | 127.61M | 115.02M | 67.37M | 102.79M | 114.8M | -51.1M | 85.7M | -51.6M |
| Operating CF Margin % | - | 7.97% | 10.52% | 18.73% | 20.04% | 11.97% | 10.28% | 13.34% | 11.97% | 7.75% | 10.97% | 13.67% | 7.05% | 4.23% | 6.12% | 6.08% | 2.69% | 11.25% | 9.59% | 9.77% | 12.5% | 14.22% | 11.56% | 12.93% | 13.31% | 11.1% | 14.84% | 18.55% | -9.93% | 20.4% | -20.43% |
| Operating CF Growth % | -50.25% | -21.41% | -47.6% | -21.09% | 102.37% | 123.31% | -29.31% | -1.35% | 91.38% | -13.27% | -17.88% | 68.16% | 97.83% | -30.05% | -8.23% | 187.26% | -62% | -42.53% | 81.06% | 5.74% | 30.31% | 25.35% | 94.28% | 10.94% | 70.72% | -34.46% | -10.46% | 324.66% | -159.63% | 266.09% | -171.58% |
| Net Income | 1.37B | 1.19B | 1.55B | 2.45B | 3.88B | 3.25B | 570.83M | 677.9M | 1.26B | 805.8M | 360.01M | -145.17M | 91.65M | 163.52M | 142.28M | 265.69M | 129.6M | -8.18M | 463.39M | 394.57M | 396.71M | 221.78M | 295.31M | 47.15M | 77.88M | 3.14M | 53.8M | 39.4M | 31.7M | 51.6M | -2.6M |
| Depreciation & Amortization | 576.91M | 551.39M | 478.91M | 437.8M | 384.2M | 347.65M | 325.79M | 321.08M | 317.2M | 299M | 296.11M | 294.6M | 263.32M | 230.93M | 225.22M | 222.61M | 224.7M | 221.43M | 208.75M | 138.14M | 114.81M | 91.86M | 84.75M | 69.11M | 59.44M | 46.79M | 45.44M | 39.3M | 30.7M | 24.1M | 19.4M |
| Stock-Based Compensation | 31.51M | 0 | 66.59M | 61.74M | 59.24M | 57.72M | 55.6M | 47.63M | 43.32M | 36.2M | 31.66M | 22.6M | 14.02M | 15.5M | 12.45M | 17.28M | 14.69M | 17.59M | 14.28M | 8.07M | 8.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 110.82M | 94.4M | -42.58M | 55.66M | 37.19M | 322.01M | 47.81M | 51.72M | 61.83M | -135.9M | 53.85M | -99.32M | -25.04M | 30.74M | 54.53M | 34.44M | 46.1M | 92.6M | 11.92M | 12.64M | -478K | 22.23M | 107.4M | 28.84M | 25.48M | -1.01M | 20.39M | 15.1M | 10M | -6.3M | 0 |
| Other Non-Cash Items | 28.3M | 60.49M | -5.51M | -3.27M | -1.79M | -3.24M | 50.38M | 1.41M | -1.25M | 14.07M | 153.51M | 428.5M | 260M | 308K | 8.25M | 0 | 12.8M | -2.83M | -2.61M | -3.19M | 318K | -819K | 2.67M | -14.81M | 5.51M | 722K | 2.45M | 1.9M | 0 | 200K | -300K |
| Working Capital Changes | -673.31M | -442.34M | -202.86M | 517.1M | 102.08M | -1.77B | -63.37M | 296.54M | -261.43M | -279.56M | -42.36M | 537.28M | 13.62M | -128.82M | 3.58M | -53.66M | -258.58M | 124.96M | 79.57M | -122.03M | -115.27M | -24.3M | -242.22M | -2.67M | -53.29M | 17.72M | -19.28M | 19.1M | -123.5M | 13.1M | -68.1M |
| Change in Receivables | -227.63M | -157.46M | 191.11M | 446.76M | -110.56M | -944.52M | -111.92M | 237.81M | -145.87M | -139.05M | -106.62M | 311.3M | -2.19M | -78.24M | 85.98M | -100.6M | -196.56M | 72.16M | 310.99M | 57.65M | -72.28M | 12.15M | -127.84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -611.67M | -423.44M | -221.04M | 232.28M | 413.26M | -1.69B | -150.6M | 217.87M | -246.21M | -242.88M | -115.58M | 488M | 68.73M | -108.03M | 13.85M | -85.52M | -261.11M | 175.18M | -18.67M | -119.58M | -66.24M | -17.2M | -196.99M | -31.29M | -34.84M | -11.62M | -3K | 20M | -66.5M | 5.7M | -52.3M |
| Change in Payables | 115.15M | 206.84M | -67.36M | -30.15M | -289.04M | 557.74M | 182.51M | -86.44M | 37.9M | 96.06M | 106.52M | -227.09M | -76.14M | 40.14M | -32.59M | 56.55M | 71.17M | -8.86M | -88.45M | -48.84M | -9.79M | -25.75M | 57.68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -935.26M | -974.96M | -1.3B | -1.97B | -1.88B | -999.42M | -993.26M | -576.69M | -895.26M | -139.1M | -312.89M | -149.63M | -1.75B | -152.84M | -191.6M | -151.01M | -149.08M | -373.94M | -669.23M | -1.25B | -217.41M | -62.04M | -101.99M | -145.34M | -133.79M | -90.71M | -109.4M | -126.3M | -197M | -175.2M | -83.1M |
| Capital Expenditures | -780.5M | -948.02M | -1.87B | -1.66B | -908.9M | -1.01B | -1.2B | -451.94M | -239.39M | -164.94M | -198.16M | -114.5M | -111.78M | -186.84M | -223.53M | -167.01M | -133.39M | -330.05M | -412.5M | -395.2M | -128.62M | -63.39M | -102.05M | -137.27M | -142.6M | -90.71M | -110.38M | -126.7M | -194.1M | -175.2M | -83.7M |
| CapEx % of Revenue | 4.11% | 5.22% | 10.65% | 8.82% | 4.08% | 5.47% | 12.48% | 4.32% | 2.02% | 1.73% | 2.55% | 1.51% | 1.28% | 2.53% | 3.07% | 2.09% | 2.12% | 8.34% | 5.1% | 9.01% | 3.97% | 2.9% | 4.76% | 13.9% | 16.5% | 14.95% | 15.94% | 20.47% | 37.7% | 41.7% | 33.14% |
| Acquisitions | -175.77M | -175.77M | 0 | 0 | -134.09M | 0 | -60.01M | -97.11M | -434M | -6.19M | -123.35M | -45M | -1.67B | 0 | 0 | 0 | 0 | 0 | -271.16M | -848.07M | -89.11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 1.39M | 1.42M | -8.31M | -221.59M | 15.84M | 6.82M | 2.63M | 5.76M | 6.91M | 32.02M | 8.62M | 9.87M | 33.97M | 2.48M | -21.39M | 100.83M | -15.68M | -15.93M | 2.04M | 224K | 311K | 1.34M | 55K | -8.07M | 8.81M | 4K | 980K | 400K | -2.9M | 0 | -1M |
| Cash from Financing | -1.14B | -294.31M | -1.35B | -1.78B | -2.2B | -1.33B | -7.05M | -266.63M | -720.87M | -413.33M | -425.43M | -523.19M | 1.1B | -140.09M | -269.55M | -46.27M | 157.28M | -78.84M | -118.32M | 817.54M | -223.68M | -199.53M | -195.02M | 58.95M | -35.26M | 91.39M | 176K | 22.9M | 244.7M | 40.7M | 185.4M |
| Debt Issued (Net) | -487K | 985.82M | 158.86M | -1.89M | -42.22M | -5.45M | 345.83M | 309.81M | -9.88M | 10.13M | -255.09M | -405.21M | 1.19B | -94.01M | -222.77M | -4.61M | 209.59M | -422.12M | 436.32M | 1.38B | 32.77M | -7.8M | -159.19M | 47.81M | -22.47M | 89.39M | 26.56M | 22M | 264.3M | 12.1M | -22.5M |
| Equity Issued (Net) | -765.82M | -900.87M | -1.21B | -1.45B | -1.8B | -1.06B | -106.53M | -348.61M | -523.57M | -252.24M | -25.03M | 0 | 32.31M | 0 | 0 | 13.4M | 14.01M | 420.93M | -483.36M | -504.21M | -218.91M | -171.36M | -27.28M | 15.51M | 4.96M | 2M | -26.38M | 900K | -18.2M | 29.1M | 211.4M |
| Dividends Paid | -294.13M | -291.18M | -282.62M | -271.32M | -237.16M | -212.97M | -209.25M | -200.27M | -168.91M | -145.56M | -135.77M | -127.57M | -105.38M | -94.81M | -87.63M | -81.88M | -64.97M | -68.67M | -71.29M | -55.64M | -37.55M | -18.28M | -7.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -765.82M | -900.87M | -1.21B | -1.45B | -1.8B | -1.06B | -106.53M | -348.61M | -523.57M | -252.24M | -25.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -501.78M | -533.65M | -247.41M | -186.76M | -55.18M | 0 | -43K | 0 | -26.88M | 0 | -18.4M | -1.2M | 0 |
| Other Financing | -79.93M | -88.09M | -16.68M | -51.73M | -116.3M | -50.42M | -37.1M | -27.56M | -18.5M | -25.66M | -9.53M | 22.38M | -17.54M | 48.73M | 41.47M | 26.82M | -1.36M | -8.97M | 0 | 0 | 0 | -2.09M | -1.1M | -4.37M | -17.74M | 0 | 0 | 0 | -1.4M | -500K | -3.5M |
| Net Change in Cash | -630.55M | 180.41M | -811.45M | -227.46M | 384.55M | -124.75M | -13.28M | 552.97M | -200.66M | 187.17M | 114.45M | 365.67M | -33.79M | 19.24M | -14.84M | 289.08M | 177.5M | -7.22M | -12.25M | -887K | -36.15M | 49.18M | -49.1M | 41.21M | -54.02M | 68.06M | -6.43M | 11.4M | 244.7M | 40.7M | 185.4M |
| Free Cash Flow | 664.75M | 501.51M | -23.5M | 1.86B | 3.55B | 1.2B | -211.02M | 944.35M | 1.18B | 574.67M | 654.61M | 923.98M | 505.79M | 125.33M | 222.78M | 319.35M | 35.91M | 115.5M | 362.8M | 33.01M | 276.33M | 247.37M | 145.87M | -9.66M | -27.58M | -23.34M | -7.59M | -11.9M | -245.2M | -89.5M | -135.3M |
| FCF Margin % | 3.5% | 2.76% | -0.13% | 9.91% | 15.95% | 6.51% | -2.2% | 9.02% | 9.95% | 6.02% | 8.42% | 12.17% | 5.78% | 1.7% | 3.06% | 3.99% | 0.57% | 2.92% | 4.49% | 0.75% | 8.53% | 11.32% | 6.8% | -0.98% | -3.19% | -3.85% | -1.1% | -1.92% | -47.63% | -21.3% | -53.56% |
| FCF Growth % | 522.56% | 2233.81% | -101.26% | -47.57% | 196.48% | 667.66% | -122.35% | -19.7% | 104.65% | -12.21% | -29.15% | 82.68% | 303.56% | -43.74% | -30.24% | 789.23% | -68.91% | -68.16% | 999.24% | -88.06% | 11.71% | 69.58% | 1609.6% | 64.96% | -18.15% | -207.64% | 36.24% | 95.15% | -173.97% | 33.85% | 44.41% |
| FCF per Share | 4.59 | 3.38 | -0.15 | 11.12 | 19.24 | 5.80 | -0.99 | 4.28 | 5.00 | 2.38 | 2.67 | 3.82 | 2.09 | 0.52 | 0.94 | 1.35 | 0.15 | 0.58 | 1.86 | 0.17 | 1.31 | 1.20 | 0.65 | -0.04 | -0.15 | -0.13 | -0.04 | -0.06 | -1.25 | -0.46 | -0.98 |
| FCF Conversion (FCF/Net Income) | 0.48x | 1.22x | 1.20x | 1.44x | 1.15x | 0.69x | 1.79x | 2.08x | 1.12x | 0.91x | 2.23x | -7.97x | 3.93x | 1.65x | 2.73x | 1.75x | 1.20x | -54.44x | 1.67x | 1.09x | 1.02x | 1.40x | 0.84x | 2.71x | 1.48x | 21.43x | 1.91x | 2.91x | -1.61x | 1.95x | 5.21x |
| Interest Paid | 60.38M | 0 | 100.98M | 103.17M | 100.99M | 103.37M | 111.59M | 134.55M | 124.03M | 135.38M | 150.68M | 0 | 114.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 146.94M | 0 | 463.76M | 642.67M | 1.06B | 737.16M | 50.42M | 155.53M | 288.43M | 296.49M | 159.95M | 0 | 120.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical working capital volatility
According to the provided financial data, the OCF/NI ratio has fluctuated significantly, reaching a low of 0.37 in 2026Q1, which suggests that reported net income is frequently decoupled from actual cash generation due to substantial swings in working capital requirements across the firm's integrated operations.
The wide variance in the conversion ratio indicates that Steel Dynamics' earnings are heavily influenced by non-cash accruals and timing differences in inventory valuation. Investors should interpret the low 2026Q1 conversion as a potential signal of inventory build-up or delayed receivables, which warrants caution regarding the sustainability of reported net income.
As reported in quarterly filings, the company's FCF margin has experienced extreme volatility, swinging from a peak of 11.5% in 2025Q3 to a negative 3.5% in 2025Q1, highlighting the sensitivity of cash flow to both capital expenditure cycles and the underlying cyclicality of steel demand.
The inconsistent FCF trajectory suggests that the company's ability to generate surplus cash is highly dependent on the timing of major project completions and market-driven volume shifts. This pattern implies that shareholders should view FCF as a secondary metric to operating cash flow when assessing the firm's short-term liquidity health.
Based on the reported figures, the company's CapEx/Revenue ratio peaked at 14.3% in 2024Q3, reflecting a period of aggressive investment in new capacity that has since moderated to 2.7% in 2026Q1, signaling a potential transition from a heavy growth phase toward maintenance-focused capital allocation.
The significant reduction in capital intensity suggests that the major expansion projects, such as the Sinton mill, are nearing completion or operational maturity. This shift may indicate that the company is positioned to improve its free cash flow profile as the burden of heavy growth-related spending begins to subside.
Analysis of the cash flow statements reveals that working capital changes have frequently acted as a significant cash drain, most notably the $458.9 million outflow in 2026Q1, which appears to be a recurring headwind that periodically offsets the cash generated from core steel operations.
The recurring negative working capital adjustments suggest that the company's integrated model requires substantial cash to manage inventory levels and raw material procurement. This dynamic implies that the firm's cash position is highly sensitive to fluctuations in scrap metal prices and the timing of downstream fabrication project cycles.
Data from the last ten quarters indicates that Steel Dynamics has consistently prioritized share repurchases, with quarterly buybacks often exceeding $200 million, even during periods of negative free cash flow, which suggests a management commitment to returning capital despite cyclical earnings pressure.
The aggressive buyback activity, coupled with steady dividend payments, reflects a management team that appears confident in the company's long-term cash-generating capacity. However, investors should monitor whether this capital return strategy remains sustainable if the current cyclical downturn in construction demand persists and further compresses operating cash flows.
Quick answers to the most common questions about buying STLD stock.
Steel Dynamics, Inc. (STLD) generated $1.45B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Steel Dynamics, Inc. (STLD) generated $501.5M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Steel Dynamics, Inc. (STLD) spent $948.0M 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, Steel Dynamics, Inc. (STLD) returned $291.2M to shareholders via cash dividends and spent $900.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.