NUE

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 7.83 B8.46 B8.52 B7.69 B9.5 B10.4 B 36.1 B Gross profit 605 M1.22 B1.19 B862 M1.5 B2.03 B 5.58 B Operating expenses 358 M375 M363 M588 M456 M531 M 1.94 B Selling/general/admin expenses 281 M304 M300 M334 M378 M405 M 1.42 B Research & development —————— — Operating income 247 M848 M825 M274 M1.04 B1.5 B 3.65 B Non-Operating Income, Total 37 M30 M23 M21 M20 M24 M 88 M Interest expense, net of interest capitalized 51 M49 M38 M32 M39 M36 M 145 M Non-Operating Income, excl. Interest Expenses -14 M-19 M-15 M-11 M-19 M-12 M -57 M Unusual income/expense —————— — Pretax income 285 M899 M883 M501 M1.1 B1.63 B 4.11 B Equity in earnings 4 M10 M10 M11 M7 M8 M 36 M Taxes 59 M193 M200 M78 M226 M345 M 849 M Non-controlling/minority interest 70 M103 M76 M45 M127 M124 M 372 M After tax other income/expense —————— — Net income before discontinued operations 156 M603 M607 M378 M743 M1.16 B 2.88 B Discontinued operations —————— — Net income 156 M603 M607 M378 M743 M1.16 B 2.88 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 156 M600 M605 M376 M740 M1.15 B 2.87 B Basic earnings per share (Basic EPS) 0.672.62.631.633.235.05 12.54 Diluted earnings per share (Diluted EPS) 0.672.62.631.623.235.04 12.52 Average basic shares outstanding 232.7 M230.6 M229.9 M230.7 M228.9 M228.2 M — Diluted shares outstanding 232.9 M230.8 M230.2 M231 M229.3 M228.5 M — EBITDA 615 M1.21 B1.19 B653 M1.43 B1.89 B 5.16 B EBIT 247 M848 M825 M274 M1.04 B1.5 B 3.65 B Cost of revenue 7.22 B7.23 B7.33 B6.83 B8 B8.36 B 30.52 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 368 M366 M367 M379 M384 M383 M 1.51 B