XML 37 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2016
Segment Information  
Schedule of operating segment results

The company’s segment results for the three- and six-month periods ended June 30, 2016, and 2015, each adjusted consistent with our current reportable segments presentation, are as follows (in thousands):

 

For the three months ended

 

 

 

Metals Recycling

 

Steel Fabrication

 

 

 

 

 

 

 

June 30, 2016

 

Steel Operations

 

Operations

 

Operations

 

Other

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

External

 

$

1,408,993

 

$

271,985

 

$

170,477

 

$

75,450

 

$

 

$

1,926,905

 

External Non-U.S.

 

57,711

 

39,075

 

65

 

146

 

 

96,997

 

Other segments

 

66,594

 

279,664

 

1,178

 

1,269

 

(348,705

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,533,298

 

590,724

 

171,720

 

76,865

 

(348,705

)

2,023,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

273,111

 

11,093

 

23,470

 

(45,569

)(1)

(5,983

)(2)

256,122

 

Income (loss) before income taxes

 

250,683

 

8,086

 

21,514

 

(53,006

)

(5,983

)

221,294

 

Depreciation and amortization

 

53,675

 

14,250

 

2,762

 

4,160

 

(52

)

74,795

 

Capital expenditures

 

30,098

 

4,482

 

567

 

539

 

 

35,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

3,992,230

 

$

1,076,596

 

$

334,530

 

$

1,348,290

(3)

$

(121,970

)(4)

$

6,629,676

 

 

Footnotes related to the three months ended June 30, 2016 segment results (in millions):

 

(1)

 

Corporate SG&A

 

$

(14.8

)

 

 

Company-wide equity-based compensation

 

(7.3

)

 

 

Profit sharing

 

(18.5

)

 

 

Minnesota ironmaking operations

 

(4.0

)

 

 

Other, net

 

(1.0

)

 

 

 

 

 

 

 

 

 

 

$

(45.6

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

 

Gross profit decrease from intra-company sales

 

$

(6.0

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

 

Cash and equivalents

 

$

954.8

 

 

 

Accounts receivable

 

21.0

 

 

 

Inventories

 

33.2

 

 

 

Property, plant and equipment, net

 

299.2

 

 

 

Intra-company debt

 

6.3

 

 

 

Other

 

33.8

 

 

 

 

 

 

 

 

 

 

 

$

1,348.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

 

Elimination of intra-company receivables

 

$

(103.1

)

 

 

Elimination of intra-company debt

 

(6.3

)

 

 

Other

 

(12.6

)

 

 

 

 

 

 

 

 

 

 

$

(122.0

)

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

Metals Recycling

 

Steel Fabrication

 

 

 

 

 

 

 

June 30, 2015

 

Steel Operations

 

Operations

 

Operations

 

Other

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

External

 

$

1,303,278

 

$

346,103

 

$

154,513

 

$

83,467

 

$

 

$

1,887,361

 

External Non-U.S.

 

72,399

 

45,108

 

 

139

 

 

117,646

 

Other segments

 

53,560

 

254,238

 

12

 

6,702

 

(314,512

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,429,237

 

645,449

 

154,525

 

90,308

 

(314,512

)

2,005,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

99,013

 

8,282

 

27,660

 

(52,970

)(1)

(4,426

)(2)

77,559

 

Income (loss) before income taxes

 

77,290

 

4,723

 

25,879

 

(61,858

)

(4,426

)

41,608

 

Depreciation and amortization

 

51,242

 

17,014

 

2,158

 

3,910

 

(51

)

74,273

 

Capital expenditures

 

14,149

 

4,632

 

534

 

3,506

 

 

22,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

4,127,487

 

$

1,666,384

 

$

295,642

 

$

869,929

(3)

$

(132,679

)(4)

$

6,826,763

 

 

Footnotes related to the three months ended June 30, 2015 segment results (in millions):

 

(1)

 

Corporate SG&A

 

$

(8.1

)

 

 

Company-wide equity-based compensation

 

(6.3

)

 

 

Profit sharing

 

(3.5

)

 

 

Minnesota ironmaking operations

 

(33.2

)

 

 

Other, net

 

(1.9

)

 

 

 

 

 

 

 

 

 

 

$

(53.0

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

 

Gross profit decrease from intra-company sales

 

$

(4.4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

 

Cash and equivalents

 

$

356.9

 

 

 

Accounts receivable

 

29.0

 

 

 

Inventories

 

48.3

 

 

 

Property, plant and equipment, net

 

315.7

 

 

 

Intra-company debt

 

6.6

 

 

 

Other

 

113.4

 

 

 

 

 

 

 

 

 

 

 

$

869.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

 

Elimination of intra-company receivables

 

$

(117.1

)

 

 

Elimination of intra-company debt

 

(6.6

)

 

 

Other

 

(9.0

)

 

 

 

 

 

 

 

 

 

 

$

(132.7

)

 

 

 

 

 

 

 

 

For the six months ended

 

 

 

Metals Recycling

 

Steel Fabrication

 

 

 

 

 

 

 

June 30, 2016

 

Steel Operations

 

Operations

 

Operations

 

Other

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

External

 

$

2,565,962

 

$

508,742

 

$

350,518

 

$

150,076

 

$

 

$

3,575,298

 

External Non-U.S.

 

117,918

 

71,725

 

79

 

183

 

 

189,905

 

Other segments

 

107,806

 

497,442

 

1,204

 

2,495

 

(608,947

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,791,686

 

1,077,909

 

351,801

 

152,754

 

(608,947

)

3,765,203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

405,386

 

13,860

 

55,486

 

(77,499

)(1)

(9,146

)(2)

388,087

 

Income (loss) before income taxes

 

360,058

 

7,863

 

51,530

 

(92,297

)

(9,146

)

318,008

 

Depreciation and amortization

 

106,158

 

28,830

 

5,583

 

8,312

 

(103

)

148,780

 

Capital expenditures

 

54,002

 

7,562

 

1,171

 

659

 

 

63,394

 

 

Footnotes related to the six months ended June 30, 2016 segment results (in millions):

 

(1)

 

Corporate SG&A

 

$

(25.9

)

 

 

Company-wide equity-based compensation

 

(14.3

)

 

 

Profit sharing

 

(26.7

)

 

 

Minnesota ironmaking operations

 

(8.3

)

 

 

Other, net

 

(2.3

)

 

 

 

 

 

 

 

 

 

 

$

(77.5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

 

Gross profit decrease from intra-company sales

 

$

(9.1

)

 

 

 

 

 

 

 

 

For the six months ended

 

 

 

Metals Recycling

 

Steel Fabrication

 

 

 

 

 

 

 

June 30, 2015

 

Steel Operations

 

Operations

 

Operations

 

Other

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

External

 

$

2,616,704

 

$

720,395

 

$

315,537

 

$

158,699

 

$

 

$

3,811,335

 

External Non-U.S.

 

144,392

 

96,411

 

 

304

 

 

241,107

 

Other segments

 

102,463

 

480,654

 

16

 

24,905

 

(608,038

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,863,559

 

1,297,460

 

315,553

 

183,908

 

(608,038

)

4,052,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

213,978

 

3,784

 

49,021

 

(88,872

)(1)

(581

)(2)

177,330

 

Income (loss) before income taxes

 

166,621

 

(5,813

)

45,473

 

(123,600

)

(581

)

82,100

 

Depreciation and amortization

 

102,212

 

34,294

 

4,388

 

6,303

 

(102

)

147,095

 

Capital expenditures

 

30,349

 

11,047

 

1,571

 

13,205

 

 

56,172

 

 

Footnotes related to the six months ended June 30, 2015 segment results (in millions):

 

(1)

 

Corporate SG&A

 

$

(17.5

)

 

 

Company-wide equity-based compensation

 

(12.2

)

 

 

Profit sharing

 

(7.0

)

 

 

Minnesota ironmaking operations

 

(46.1

)

 

 

Other, net

 

(6.1

)

 

 

 

 

 

 

 

 

 

 

$

(88.9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

 

Gross profit decrease from intra-company sales

 

$

(0.6

)