XML 53 R40.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed Consolidating Statements of Operations        
Net sales $ 2,023,902 $ 2,005,007 $ 3,765,203 $ 4,052,442
Costs of goods sold 1,643,519 1,833,264 3,148,784 3,693,657
Gross profit 380,383 171,743 616,419 358,785
Selling, general and administrative 124,261 94,184 228,332 181,455
Operating income 256,122 77,559 388,087 177,330
Interest expense, net of capitalized interest 36,646 37,163 73,689 80,250
Other (income) expense, net (1,818) (1,212) (3,610) 14,980
Income before income taxes 221,294 41,608 318,008 82,100
Income taxes (benefit) 80,851 16,283 116,247 29,821
Net income 140,443 25,325 201,761 52,279
Net loss attributable to noncontrolling interests 1,526 6,225 2,945 10,032
Net income attributable to Steel Dynamics, Inc. 141,969 31,550 204,706 62,311
Reportable legal entity | Parent        
Condensed Consolidating Statements of Operations        
Net sales 793,990 766,056 1,451,804 1,564,774
Costs of goods sold 627,246 669,259 1,175,425 1,362,834
Gross profit 166,744 96,797 276,379 201,940
Selling, general and administrative 53,999 29,905 92,601 60,648
Operating income 112,745 66,892 183,778 141,292
Interest expense, net of capitalized interest 17,837 18,166 36,024 38,703
Other (income) expense, net (2,271) (773) (4,479) 14,879
Income before income taxes 97,179 49,499 152,233 87,710
Income taxes (benefit) 31,700 8,097 48,968 15,038
Net income 65,479 41,402 103,265 72,672
Equity in net income of subsidiaries 76,490 (9,852) 101,441 (10,361)
Net income attributable to Steel Dynamics, Inc. 141,969 31,550 204,706 62,311
Reportable legal entity | Guarantors        
Condensed Consolidating Statements of Operations        
Net sales 2,206,348 2,153,141 4,063,692 4,344,150
Costs of goods sold 1,957,570 2,019,025 3,659,391 4,091,150
Gross profit 248,778 134,116 404,301 253,000
Selling, general and administrative 72,808 65,736 140,008 123,769
Operating income 175,970 68,380 264,293 129,231
Interest expense, net of capitalized interest 18,352 18,376 36,752 40,216
Other (income) expense, net 1,885 (654) 4,075 34
Income before income taxes 155,733 50,658 223,466 88,981
Income taxes (benefit) 58,779 19,172 84,274 32,206
Net income 96,954 31,486 139,192 56,775
Net income attributable to Steel Dynamics, Inc. 96,954 31,486 139,192 56,775
Reportable legal entity | Combined Non-Guarantors        
Condensed Consolidating Statements of Operations        
Net sales 89,545 101,880 175,285 206,453
Costs of goods sold 94,986 134,335 186,016 253,116
Gross profit (5,441) (32,455) (10,731) (46,663)
Selling, general and administrative 2,416 2,668 5,218 6,033
Operating income (7,857) (35,123) (15,949) (52,696)
Interest expense, net of capitalized interest 2,451 1,658 4,711 3,392
Other (income) expense, net (3,426) (822) (7,004) (1,994)
Income before income taxes (6,882) (35,959) (13,656) (54,094)
Income taxes (benefit) (589) (2,510) (860) (3,626)
Net income (6,293) (33,449) (12,796) (50,468)
Net loss attributable to noncontrolling interests 1,526 6,225 2,945 10,032
Net income attributable to Steel Dynamics, Inc. (4,767) (27,224) (9,851) (40,436)
Consolidating Adjustments        
Condensed Consolidating Statements of Operations        
Net sales (1,065,981) (1,016,070) (1,925,578) (2,062,935)
Costs of goods sold (1,036,283) (989,355) (1,872,048) (2,013,443)
Gross profit (29,698) (26,715) (53,530) (49,492)
Selling, general and administrative (4,962) (4,125) (9,495) (8,995)
Operating income (24,736) (22,590) (44,035) (40,497)
Interest expense, net of capitalized interest (1,994) (1,037) (3,798) (2,061)
Other (income) expense, net 1,994 1,037 3,798 2,061
Income before income taxes (24,736) (22,590) (44,035) (40,497)
Income taxes (benefit) (9,039) (8,476) (16,135) (13,797)
Net income (15,697) (14,114) (27,900) (26,700)
Equity in net income of subsidiaries (76,490) 9,852 (101,441) 10,361
Net income attributable to Steel Dynamics, Inc. $ (92,187) $ (4,262) $ (129,341) $ (16,339)