Steel Dynamics Inc. logo

Steel Dynamics Inc.

STLD | NASDAQ
Chart Builder DCF Calculator
$230.57
+$0.58 (+0.25%)
Sep 22, 2026, 10:56 AM ET · Market open
Fiscal Quarter
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
530.79M 400.11M 266.03M 403.69M 301.19M 217.68M 207.29M 320.89M 431.69M 587.5M 424.27M 579.78M 816.18M 644.33M 639.01M 918.48M 1.21B 1.11B 1.1B 1B 712.2M 438.76M
Depreciation & Amortization
173.92M 159.28M 146.28M 138.49M 132.87M 133.76M 125.55M 121.05M 117.05M 115.25M 111.72M 107.42M 110.97M 107.69M 102.24M 98.71M 95.7M 87.55M 86.28M 87.41M 87.05M 86.92M
Stock-Based Compensation
14.16M 17.45M n/a n/a 14.06M 17.04M 25.14M 12.83M 13.01M 15.61M 21.94M 12.04M 11.68M 16.08M 19.56M 12.09M 11.07M 16.52M 20.95M 9.92M 9.81M 17.04M
Other Working Capital
-7.31M -67.6M 126.66M 27.67M -35.89M -186.73M 12.1M 76.02M -67.14M -126.55M -22.41M 101.23M 10.2M -220.83M -80.26M 142.25M -76.22M 102.65M -40.41M 149.1M 135.26M 61.85M
Other Non-Cash Items
14.43M -2.29M 24.99M 6.49M -890K -4.2M -4.71M -10.52M -6.4M 18.71M 912K -12.16M 1.54M -10.01M 97K -12.41M -640K 11.16M -325K -781K -1.47M -662K
Deferred Income Tax
29.98M 32.67M -108.55M 147.57M 39.13M 16.25M -40.97M 14.83M 4.58M -21.02M -16.35M 19.63M 43.38M 9.01M 33.2M 3.99M -2.64M 2.63M 133.53M 71.01M 50.72M 66.74M
Change in Working Capital
-335.34M -458.9M -56.04M 26.37M -184.75M -227.93M 34.57M 300.77M -177.37M -360.83M 319.37M 406.99M -175.94M -33.32M 349.32M 475.29M -316.29M -406.24M -612.24M -536.89M -271.08M -346.61M
Operating Cash Flow
427.94M 148.32M 272.71M 722.61M 301.61M 152.6M 346.87M 759.85M 382.56M 355.22M 864.64M 1.11B 807.81M 733.78M 1.14B 1.5B 1B 818.97M 723.9M 630.82M 587.23M 262.19M
Capital Expenditures
-123.84M -137.98M -188.5M -165.69M -288.33M -305.51M -453.18M -621.36M -419.17M -374.31M -514.95M -558.36M -358.28M -226.32M -344.2M -241.23M -164.14M -159.33M -204.54M -214.63M -277.21M -309.86M
Cash Acquisitions
n/a n/a -175.77M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -86.45M -47.64M -47.64M n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a -29.57M -10M -39.46M -430.83M -63.18M -205.87M -452.78M -170.89M -165.05M -356.78M -292.89M -283.19M -351.51M -222.48M n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a 39.57M 9.61M 137.81M 536.44M 204.54M 298.31M 272.99M 233.07M 282.59M 267.97M 271.11M 248.16M 49.79M 49.79M n/a n/a n/a n/a n/a
Other Investing Acitivies
5.81M -1.09M -5.7M 5.59M 2.59M -1.06M 7.35M -4.36M -25.55M 14.26M -140K -5.89M -217.91M 2.34M 6.5M 4.11M 2.66M 410K 3.55M 1.02M 1.86M 390K
Investing Cash Flow
-118.04M -139.07M -369.97M -120.53M -305.7M -178.76M 51.16M -852M -209.59M -292.93M -734.79M -452.55M -473.27M -309.65M -468.89M -518.15M -510.84M -381.4M -201M -213.61M -275.35M -309.47M
Debt Repayment
-21.13M -12.89M 431.06M -326K -418.33M 973.42M -454.71M 657.68M -9.44M -34.67M -25.56M 29.05M 5.99M -11.37M 33.9M -14.77M -31.85M -29.49M 29.98M -39.48M 10.9M -6.84M
Common Stock Repurchased
-200.29M -115.09M -240.3M -210.39M -200.05M -250.14M -295.14M -309.9M -309.06M -298.06M -386.68M -331.32M -380.21M -354M -413.02M -481.68M -517.02M -389.19M -329.82M -337.62M -393.2M n/a
Dividend Paid
-76.56M -72.47M -73.08M -73.89M -74.69M -69.51M -70.4M -71.58M -72.62M -68.01M -69.48M -70.71M -72.32M -58.8M -60.03M -62.09M -64.34M -50.7M -51.94M -53.38M -54.92M -52.73M
Other Financial Acitivies
-697K -22.31M -20.85M -5.06M -31.72M -30.47M -3.53M 1.18M 8.78M -23.11M -12.65M 1.95M -17.58M -23.45M -27.47M -6.06M -60.24M -22.53M -22.96M -4.78M -6.09M -16.6M
Financial Cash Flow
-298.67M -222.76M 96.84M -289.66M -724.78M 623.3M -823.77M 277.37M -382.35M -423.85M -494.38M -371.03M -464.12M -447.61M -466.62M -564.6M -673.46M -491.91M -374.74M -435.25M -443.31M -76.17M
Net Cash Flow
11.23M -213.51M -478K 312.31M -728.87M 597.14M -425.75M 185.23M -209.38M -361.56M -364.52M 290.13M -129.58M -23.48M 207.92M 413.41M -182.44M -54.34M 148.17M -18.04M -131.43M -123.45M
Free Cash Flow
304.09M 10.34M 84.22M 556.92M 13.28M -152.9M -106.3M 138.5M -36.61M -19.09M 349.7M 555.34M 449.53M 507.46M 799.23M 1.25B 837.71M 659.64M 519.36M 416.19M 310.02M -47.67M
Adj. Free Cash Flow
289.93M -7.11M 84.22M 556.92M -783K -169.94M -131.44M 125.67M -49.62M -34.71M 327.75M 543.29M 437.85M 491.39M 779.67M 1.24B 826.64M 643.12M 498.41M 406.27M 300.22M -64.71M
Maintenance CapEx
-123.84M -137.98M n/a n/a -288.33M -305.51M -453.18M -621.36M -419.17M -374.31M -514.95M -558.36M -358.28M -226.32M -344.2M -79.64M n/a n/a n/a n/a n/a -8.82M
Growth CapEx
n/a n/a -188.5M -165.69M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -161.59M -164.14M -159.33M -204.54M -214.63M -277.21M -301.04M
Owner Earnings
304.09M 10.34M 272.71M 722.61M 13.28M -152.9M -106.3M 138.5M -36.61M -19.09M 349.7M 555.34M 449.53M 507.46M 799.23M 1.42B 1B 818.97M 723.9M 630.82M 587.23M 253.37M

© 2026 bestshares.com. All rights reserved.