Nucor Corp
NYSE:NUE
Balance Sheet
Balance Sheet Decomposition
Nucor Corp
Nucor Corp
Balance Sheet
Nucor Corp
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
219
|
350
|
0
|
0
|
786
|
1 394
|
2 355
|
2 017
|
1 325
|
1 201
|
1 053
|
1 483
|
1 024
|
1 939
|
2 046
|
949
|
1 399
|
1 535
|
2 640
|
2 365
|
4 281
|
6 383
|
3 558
|
2 260
|
|
| Cash Equivalents |
219
|
350
|
0
|
0
|
786
|
1 394
|
2 355
|
2 017
|
1 325
|
1 201
|
1 053
|
1 483
|
1 024
|
1 939
|
2 046
|
949
|
1 399
|
1 535
|
2 640
|
2 365
|
4 281
|
6 383
|
3 558
|
2 260
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
1 411
|
182
|
0
|
225
|
1 154
|
1 363
|
104
|
28
|
100
|
100
|
150
|
50
|
0
|
300
|
408
|
253
|
577
|
747
|
581
|
439
|
|
| Total Receivables |
484
|
572
|
0
|
0
|
1 067
|
1 612
|
1 229
|
1 116
|
1 440
|
1 711
|
1 707
|
1 811
|
2 068
|
1 384
|
1 632
|
2 029
|
2 532
|
2 401
|
2 755
|
3 969
|
4 156
|
3 299
|
2 893
|
3 105
|
|
| Accounts Receivables |
484
|
572
|
0
|
0
|
1 067
|
1 612
|
1 229
|
1 116
|
1 440
|
1 711
|
1 707
|
1 811
|
2 068
|
1 384
|
1 632
|
2 029
|
2 506
|
2 160
|
2 299
|
3 854
|
3 591
|
2 953
|
2 675
|
3 105
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
241
|
456
|
115
|
565
|
346
|
218
|
0
|
|
| Inventory |
589
|
560
|
0
|
0
|
1 141
|
1 602
|
2 408
|
1 313
|
1 558
|
1 987
|
2 324
|
2 606
|
2 745
|
2 245
|
2 480
|
3 462
|
4 554
|
3 842
|
3 569
|
6 011
|
5 454
|
5 578
|
5 106
|
5 462
|
|
| Other Current Assets |
124
|
137
|
3 182
|
4 082
|
278
|
283
|
405
|
511
|
385
|
447
|
473
|
482
|
504
|
186
|
199
|
335
|
152
|
149
|
117
|
201
|
225
|
378
|
337
|
499
|
|
| Total Current Assets |
1 415
|
1 621
|
3 182
|
4 082
|
4 683
|
5 073
|
6 397
|
5 182
|
5 861
|
6 708
|
5 661
|
6 410
|
6 442
|
5 854
|
6 506
|
6 824
|
8 636
|
8 226
|
9 489
|
12 800
|
14 692
|
16 386
|
12 475
|
11 765
|
|
| PP&E Net |
2 932
|
2 817
|
2 818
|
2 856
|
2 856
|
3 233
|
4 132
|
4 014
|
3 852
|
3 756
|
4 283
|
4 917
|
5 288
|
4 891
|
5 079
|
5 093
|
5 335
|
6 270
|
6 993
|
8 207
|
9 718
|
11 153
|
13 350
|
15 306
|
|
| PP&E Gross |
2 932
|
2 817
|
0
|
0
|
2 856
|
3 233
|
4 132
|
4 014
|
3 852
|
3 756
|
4 283
|
4 917
|
5 288
|
4 891
|
5 079
|
5 093
|
5 335
|
6 270
|
6 993
|
8 207
|
9 718
|
11 153
|
13 350
|
0
|
|
| Accumulated Depreciation |
2 162
|
2 514
|
0
|
0
|
3 537
|
3 917
|
4 352
|
4 785
|
5 240
|
5 725
|
6 156
|
6 626
|
7 166
|
7 741
|
8 157
|
8 697
|
9 190
|
9 416
|
9 855
|
10 390
|
11 115
|
11 789
|
12 622
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
5
|
470
|
947
|
903
|
856
|
785
|
959
|
874
|
862
|
771
|
867
|
915
|
829
|
742
|
668
|
1 104
|
3 322
|
3 108
|
3 134
|
2 880
|
|
| Goodwill |
0
|
0
|
0
|
0
|
143
|
848
|
1 732
|
1 803
|
1 836
|
1 831
|
2 005
|
1 974
|
2 069
|
2 011
|
2 053
|
2 196
|
2 184
|
2 201
|
2 230
|
2 827
|
3 920
|
3 969
|
4 288
|
4 297
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
626
|
583
|
798
|
776
|
856
|
936
|
873
|
747
|
663
|
750
|
870
|
793
|
520
|
625
|
562
|
480
|
483
|
0
|
|
| Other Long-Term Assets |
34
|
55
|
140
|
212
|
205
|
202
|
40
|
87
|
719
|
716
|
388
|
92
|
83
|
1 546
|
56
|
63
|
67
|
112
|
226
|
261
|
264
|
246
|
210
|
856
|
|
| Other Assets |
0
|
0
|
0
|
0
|
143
|
848
|
1 732
|
1 803
|
1 836
|
1 831
|
2 005
|
1 974
|
2 069
|
2 011
|
2 053
|
2 196
|
2 184
|
2 201
|
2 230
|
2 827
|
3 920
|
3 969
|
4 288
|
4 297
|
|
| Total Assets |
4 381
N/A
|
4 492
+3%
|
6 140
+37%
|
7 149
+16%
|
7 893
+10%
|
9 826
+24%
|
13 874
+41%
|
12 572
-9%
|
13 922
+11%
|
14 570
+5%
|
14 152
-3%
|
15 203
+7%
|
15 616
+3%
|
14 327
-8%
|
15 224
+6%
|
15 841
+4%
|
17 921
+13%
|
18 345
+2%
|
20 125
+10%
|
25 823
+28%
|
32 479
+26%
|
35 340
+9%
|
33 940
-4%
|
35 104
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
247
|
330
|
0
|
0
|
517
|
692
|
472
|
633
|
834
|
905
|
993
|
1 035
|
886
|
629
|
777
|
1 042
|
1 338
|
1 085
|
1 222
|
1 830
|
1 486
|
1 861
|
1 686
|
1 890
|
|
| Accrued Liabilities |
274
|
267
|
0
|
0
|
708
|
673
|
821
|
398
|
479
|
669
|
585
|
677
|
735
|
628
|
812
|
960
|
1 106
|
930
|
883
|
2 070
|
2 187
|
1 934
|
1 549
|
1 902
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
23
|
9
|
2
|
13
|
2
|
30
|
29
|
207
|
51
|
18
|
53
|
58
|
62
|
58
|
108
|
49
|
119
|
225
|
122
|
|
| Current Portion of Long-Term Debt |
16
|
0
|
0
|
0
|
0
|
0
|
180
|
6
|
0
|
650
|
250
|
3
|
16
|
0
|
600
|
500
|
0
|
39
|
11
|
616
|
29
|
74
|
1 042
|
90
|
|
| Other Current Liabilities |
54
|
33
|
1 043
|
1 229
|
197
|
194
|
372
|
188
|
178
|
170
|
171
|
215
|
253
|
76
|
183
|
270
|
304
|
348
|
455
|
533
|
579
|
606
|
475
|
0
|
|
| Total Current Liabilities |
592
|
630
|
1 043
|
1 229
|
1 422
|
1 582
|
1 854
|
1 227
|
1 504
|
2 396
|
2 030
|
1 960
|
2 098
|
1 385
|
2 390
|
2 825
|
2 806
|
2 464
|
2 628
|
5 157
|
4 330
|
4 595
|
4 977
|
4 004
|
|
| Long-Term Debt |
879
|
904
|
924
|
924
|
922
|
2 250
|
3 086
|
3 080
|
4 280
|
3 630
|
3 380
|
4 377
|
4 361
|
4 337
|
3 739
|
3 242
|
4 233
|
4 291
|
5 272
|
4 961
|
6 614
|
6 649
|
5 683
|
6 909
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
779
|
0
|
559
|
329
|
332
|
0
|
596
|
610
|
1 300
|
1 330
|
1 240
|
0
|
|
| Minority Interest |
217
|
177
|
0
|
0
|
243
|
287
|
327
|
194
|
211
|
232
|
244
|
265
|
303
|
372
|
375
|
346
|
410
|
433
|
443
|
587
|
1 155
|
1 183
|
1 123
|
1 188
|
|
| Other Liabilities |
371
|
440
|
693
|
685
|
448
|
593
|
677
|
680
|
807
|
838
|
857
|
946
|
303
|
754
|
281
|
360
|
347
|
798
|
397
|
490
|
666
|
643
|
623
|
2 067
|
|
| Total Liabilities |
2 058
N/A
|
2 150
+4%
|
2 659
+24%
|
2 837
+7%
|
3 036
+7%
|
4 713
+55%
|
5 945
+26%
|
5 181
-13%
|
6 802
+31%
|
7 095
+4%
|
6 510
-8%
|
7 558
+16%
|
7 843
+4%
|
6 849
-13%
|
7 344
+7%
|
7 102
-3%
|
8 129
+14%
|
7 987
-2%
|
9 337
+17%
|
11 807
+26%
|
14 065
+19%
|
14 400
+2%
|
13 646
-5%
|
14 168
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
36
|
36
|
0
|
0
|
149
|
149
|
150
|
150
|
150
|
150
|
151
|
151
|
151
|
151
|
152
|
152
|
152
|
152
|
152
|
152
|
152
|
152
|
152
|
152
|
|
| Retained Earnings |
2 642
|
2 642
|
0
|
0
|
5 840
|
6 622
|
7 861
|
7 120
|
6 796
|
7 112
|
7 125
|
7 140
|
7 378
|
7 317
|
7 631
|
8 464
|
10 337
|
11 115
|
11 344
|
17 674
|
24 755
|
28 762
|
30 271
|
31 504
|
|
| Additional Paid In Capital |
99
|
117
|
0
|
0
|
196
|
256
|
1 630
|
1 676
|
1 712
|
1 757
|
1 811
|
1 843
|
1 883
|
1 919
|
1 975
|
2 021
|
2 074
|
2 108
|
2 121
|
2 141
|
2 144
|
2 176
|
2 223
|
2 253
|
|
| Treasury Stock |
454
|
453
|
0
|
0
|
1 332
|
2 078
|
1 521
|
1 514
|
1 510
|
1 506
|
1 502
|
1 498
|
1 495
|
1 558
|
1 560
|
1 643
|
2 467
|
2 714
|
2 710
|
5 835
|
8 498
|
9 988
|
12 144
|
12 779
|
|
| Other Equity |
0
|
0
|
3 481
|
4 312
|
4
|
163
|
190
|
41
|
28
|
38
|
57
|
9
|
146
|
351
|
318
|
255
|
304
|
303
|
119
|
115
|
138
|
162
|
208
|
194
|
|
| Total Equity |
2 323
N/A
|
2 342
+1%
|
3 481
+49%
|
4 312
+24%
|
4 857
+13%
|
5 113
+5%
|
7 929
+55%
|
7 391
-7%
|
7 120
-4%
|
7 475
+5%
|
7 642
+2%
|
7 646
+0%
|
7 772
+2%
|
7 478
-4%
|
7 880
+5%
|
8 739
+11%
|
9 792
+12%
|
10 358
+6%
|
10 789
+4%
|
14 016
+30%
|
18 415
+31%
|
20 941
+14%
|
20 294
-3%
|
20 936
+3%
|
|
| Total Liabilities & Equity |
4 381
N/A
|
4 492
+3%
|
6 140
+37%
|
7 149
+16%
|
7 893
+10%
|
9 826
+24%
|
13 874
+41%
|
12 572
-9%
|
13 922
+11%
|
14 570
+5%
|
14 152
-3%
|
15 203
+7%
|
15 616
+3%
|
14 327
-8%
|
15 224
+6%
|
15 841
+4%
|
17 921
+13%
|
18 345
+2%
|
20 125
+10%
|
25 823
+28%
|
32 479
+26%
|
35 340
+9%
|
33 940
-4%
|
35 104
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
313
|
314
|
319
|
310
|
301
|
288
|
314
|
315
|
316
|
317
|
318
|
378
|
319
|
318
|
318
|
318
|
306
|
302
|
302
|
269
|
253
|
245
|
233
|
229
|
|