STLD

Value 202020212022202320242025 TTM 총매출 9.6 B18.41 B22.26 B18.8 B17.54 B18.18 B 18.18 B Gross profit 1.43 B5.36 B6.12 B4.05 B2.8 B2.39 B 2.39 B Operating expenses 638.29 M1.14 B1.1 B622.67 M694.64 M793.21 M 813.89 M Selling/general/admin expenses 589.88 M1.11 B1.07 B588.62 M664.12 M765.31 M 765.31 M Research & development —————— — 영업 이익 847.14 M4.3 B5.09 B3.15 B1.94 B1.48 B 1.48 B Non-Operating Income, Total -46.79 M-34.83 M20.79 M256.15 M186.29 M123.83 M 123.83 M Interest expense, net of interest capitalized 94.88 M57.21 M91.54 M76.48 M123.1 M170.6 M 70.04 M Non-Operating Income, excl. Interest Expenses -94.88 M-57.21 M-91.54 M35.42 M-33 M-133.8 M -33.24 M Unusual income/expense -46.79 M-34.83 M20.79 M144.25 M96.19 M87.03 M 87.03 M Pretax income 705.48 M4.21 B5.02 B3.22 B1.98 B1.49 B 1.49 B Equity in earnings —————— — Taxes 134.65 M962.26 M1.14 B751.61 M432.93 M305.66 M 305.66 M Non-controlling/minority interest 20.01 M32.75 M16.82 M16.45 M12.82 M1.72 M 1.72 M After tax other income/expense —————— — Net income before discontinued operations 570.83 M3.25 B3.88 B2.45 B1.54 B1.19 B 1.19 B Discontinued operations —————— — Net income 570.83 M3.25 B3.88 B2.45 B1.54 B1.19 B 1.19 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 550.82 M3.21 B3.86 B2.45 B1.54 B1.19 B 1.19 B Basic earnings per share (Basic EPS) 2.6115.6721.0614.729.898.02 8.02 Diluted earnings per share (Diluted EPS) 2.5915.5620.9214.649.847.99 7.99 Average basic shares outstanding 211.14 M205.12 M183.39 M166.55 M155.42 M147.81 M 593.4 M Diluted shares outstanding 212.34 M206.62 M184.62 M167.43 M156.14 M148.4 M 595.77 M EBITDA 1.12 B4.57 B5.41 B3.86 B2.59 B2.15 B 2.13 B EBIT 796.44 M4.22 B5.02 B3.42 B2.11 B1.6 B 1.58 B Cost of revenue 8.17 B13.05 B16.14 B14.75 B14.74 B15.78 B 15.78 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 325.79 M347.65 M384.2 M437.8 M478.91 M551.39 M 551.39 M