ArcelorMittal S.A. logo

ArcelorMittal S.A.

MT | NYSE
Chart Builder DCF Calculator
$72.46
-$0.07 (-0.10%)
Sep 21, 2026, 12:17 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
2.76B 4.12B 4.35B 3.45B 3.36B 1.25B 1.38B -307.01M 334.99M 1.69B 1.85B 4.15B 4.21B 6.27B 9.3B 13.09B 16.71B 16.8B 14.96B 12.12B 7.24B 2.67B
Depreciation & Amortization
4.6B 4.44B 4.34B 3.46B 3.41B 2.68B 2.67B 3.32B 3.3B 3.35B 3.34B 3.63B 3.6B 3.59B 3.61B 2.44B 2.4B 2.35B 2.31B 2.85B 2.45B 2.57B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a 39M 39M 39M 39M 38M 38M 38M 38M 35M 35M 35M 35M 30M 30M 30M
Other Working Capital
-2.22B -2.25B -2.44B -2.83B -2.28B -2.45B -2.46B -1.38B -1.78B 584.22M 1.53B 2.77B 566M -620M -1.89B 904M 480M -2.69B -2.28B -9.22B -5.26B -1.47B
Other Non-Cash Items
236.99M -526.03M -810.03M -3.01M 100.99M 3.01B 3.51B 8.92B 9.02B 6.71B 6.4B -421M 288M -515M -1.16B -522M -524M 836M 1.75B 1.03B 362M 388M
Deferred Income Tax
-29.16M -304.37M -314.37M 1.2B 1.42B 1.52B 1.41B -592.63M -753.63M -810.63M -779.63M -314M -327M -316M -363M -283M -316M -468M -493M -462M 174M 484M
Change in Working Capital
-2.22B -2.25B -2.44B -2.83B -2.28B -2.45B -2.46B -1.38B -1.78B 584.22M 1.53B 1.55B 1.24B 49M -1.22B -3.61B -5.93B -6.82B -6.41B -5.51B -1.54B -29M
Operating Cash Flow
5.42B 5.54B 5.19B 3.94B 4.6B 4.6B 4.85B 6.99B 6.86B 7.87B 8.92B 7.95B 8.65B 9.12B 10.2B 10.72B 11.18B 10.94B 9.91B 7.17B 6.5B 4.49B
Capital Expenditures
-7.34B -6.83B -6.53B -5.2B -5.02B -5.37B -5.64B -7.12B -7.23B -6.07B -5.78B -4.66B -4.28B -3.88B -3.47B -3.11B -3B -2.92B -3.01B -2.53B -2.38B -2.21B
Cash Acquisitions
-126.52M 48.87M 48.87M 175.39M 175.39M n/a n/a 794.75M 794.75M -1.55B -1.55B -3.29B -3.29B -1.83B -1.83B -920M -920M -43M -43M 413.77M 413.77M 431.77M
Purchase of Investments
-224.41M -224.41M -224.41M n/a n/a n/a n/a 37.04M 37.04M -72.96M -72.96M -143.19M -143.19M -33.19M -33.19M -81.47M -81.47M -81.47M -81.47M n/a n/a n/a
Sales Maturities Of Investments
198.41M 300.21M 300.21M 101.81M 101.81M n/a n/a -66.27M -66.27M 559.73M 559.73M 659.19M 659.19M 33.19M 33.19M 1.35B 1.35B 2.73B 2.73B 1.43B 1.43B 56.98M
Other Investing Acitivies
7.36M -752.89M -761.89M -536.71M -1.08B -918M -582M -710.92M 290.08M 2.22B 17.08M 1.04B 831M -1.04B 819M -152M 1.05B 1.73B 2.69B 3.02B 1.87B 1.22B
Investing Cash Flow
-7.49B -7.46B -7.17B -5.46B -5.82B -5.05B -4.99B -5.83B -4.94B -4.92B -6.82B -6.4B -6.22B -6.75B -4.48B -4.19B -2.87B -1.21B -340M 489M -506M -988M
Debt Repayment
2.12B 673.38M 423.38M 1.88B 632.71M 1.74B 1.21B 1.46B 1.84B -287M -720M 105M 453M 1.97B 3.12B 79M -1.33B -4.15B -5.16B -5.73B -5.21B -1.95B
Common Stock Repurchased
-480.69M -261.32M -355.32M -491.1M -768.1M -797M -1.3B -1.63B -1.39B -1.33B -1.21B -1.03B -1.64B -2.91B -2.94B -4.47B -5.52B -5.02B -5.17B -3.84B -2.15B -1.15B
Dividend Paid
-504.08M -533.9M -419.9M -451.05M -451.05M -393M -393M -383.82M -383.82M -368.82M -368.82M -197.36M -197.36M -344.36M -344.36M -365.75M -393.75M -345.75M -345.75M -328M -355M -71M
Other Financial Acitivies
-389.09M -304.78M -273.78M -287.89M -320.89M -1.28B -1.32B -2.47B -2.46B -1.29B -1.27B 1.85B 1.79B 1.52B 1.56B -289.25M -322.25M -173.25M -226.25M -239M -137M -127M
Financial Cash Flow
744.07M -426.62M -625.62M 650.67M -907.33M -725M -1.81B -3.03B -2.4B -3.27B -3.56B -1.16B -1.48B -1.64B -477M -5.05B -7.57B -9.7B -10.9B -10.14B -7.8B -2.5B
Net Cash Flow
-11.3B -11.76B -12.77B -12.22B -12.7B -13.54B -9.45B -8.19B -7.86B -15.75B -25.85B -23.87B -22.31B -17.31B -7.86B -15.93B -15.85B -17.95B -20.81B -17.49B -12.73B -4.42B
Free Cash Flow
-1.92B -1.3B -1.34B -1.27B -423.33M -874M -889M -231.47M -475.47M 1.8B 3.15B 3.29B 4.37B 5.24B 6.74B 7.61B 8.18B 8.02B 6.9B 4.64B 4.12B 2.28B
Adj. Free Cash Flow
-1.92B -1.3B -1.34B -1.27B -423.33M -874M -889M -270.47M -514.47M 1.76B 3.11B 3.25B 4.33B 5.2B 6.7B 7.58B 8.15B 7.99B 6.86B 4.61B 4.09B 2.25B
Maintenance CapEx
-5.62B -5.95B -6.17B -4.9B -4.94B -5.3B -5.56B -7.12B -7.23B -6.07B -5.78B -4.66B -4.28B -3.22B -2.28B -784M n/a n/a n/a -668M -1.19B -1.59B
Growth CapEx
-1.72B -879.36M -357.36M -305.85M -76.4M -76.4M -76.4M n/a n/a n/a n/a n/a n/a -655M -1.18B -2.33B -3B -2.92B -3.01B -1.86B -1.19B -619M
Owner Earnings
-197.11M -416.87M -979.87M -963.49M -346.93M -797.6M -812.6M -231.47M -475.47M 1.8B 3.15B 3.29B 4.37B 5.9B 7.92B 9.94B 11.18B 10.94B 9.91B 6.5B 5.31B 2.9B

© 2026 bestshares.com. All rights reserved.