XML 58 R45.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Consolidating Statements of Operations        
Net sales $ 2,101,310 $ 1,950,923 $ 5,866,513 $ 6,003,365
Costs of goods sold 1,692,807 1,722,197 4,841,591 5,415,854
Gross profit 408,503 228,726 1,024,922 587,511
Selling, general and administrative 124,648 97,697 352,980 279,152
Operating income 283,855 131,029 671,942 308,359
Interest expense, net of capitalized interest 36,199 37,084 109,888 117,334
Other (income) expense, net 4,351 239 741 15,219
Income before income taxes 243,305 93,706 561,313 175,806
Income taxes (benefit) 88,892 34,839 205,139 64,660
Net income 154,413 58,867 356,174 111,146
Net loss attributable to noncontrolling interests 2,984 1,750 5,929 11,782
Net income attributable to Steel Dynamics, Inc. 157,397 60,617 362,103 122,928
Parent        
Condensed Consolidating Statements of Operations        
Net sales 845,585 735,250 2,297,389 2,300,024
Costs of goods sold 647,983 619,833 1,823,408 1,982,667
Gross profit 197,602 115,417 473,981 317,357
Selling, general and administrative 52,995 35,235 145,596 95,883
Operating income 144,607 80,182 328,385 221,474
Interest expense, net of capitalized interest 17,818 18,312 53,842 57,015
Other (income) expense, net 2,342 252 (2,137) 15,131
Income before income taxes 124,447 61,618 276,680 149,328
Income taxes (benefit) 40,242 20,169 89,210 35,207
Net income 84,205 41,449 187,470 114,121
Equity in net income of subsidiaries 73,192 19,168 174,633 8,807
Net income attributable to Steel Dynamics, Inc. 157,397 60,617 362,103 122,928
Guarantors        
Condensed Consolidating Statements of Operations        
Net sales 2,258,466 2,103,824 6,322,158 6,447,974
Costs of goods sold 2,016,874 1,965,364 5,676,265 6,056,514
Gross profit 241,592 138,460 645,893 391,460
Selling, general and administrative 72,605 64,259 212,613 188,028
Operating income 168,987 74,201 433,280 203,432
Interest expense, net of capitalized interest 17,741 18,138 54,493 58,354
Other (income) expense, net 3,937 (631) 8,012 (597)
Income before income taxes 147,309 56,694 370,775 145,675
Income taxes (benefit) 55,684 21,697 139,958 53,903
Net income 91,625 34,997 230,817 91,772
Net income attributable to Steel Dynamics, Inc. 91,625 34,997 230,817 91,772
Combined Non-Guarantors        
Condensed Consolidating Statements of Operations        
Net sales 96,409 96,204 271,694 302,657
Costs of goods sold 100,470 99,864 286,486 352,980
Gross profit (4,061) (3,660) (14,792) (50,323)
Selling, general and administrative 4,134 2,845 9,352 8,878
Operating income (8,195) (6,505) (24,144) (59,201)
Interest expense, net of capitalized interest 2,847 1,692 7,558 5,084
Other (income) expense, net (4,135) (440) (11,139) (2,434)
Income before income taxes (6,907) (7,757) (20,563) (61,851)
Income taxes (benefit) 797 (421) (63) (4,047)
Net income (7,704) (7,336) (20,500) (57,804)
Net loss attributable to noncontrolling interests 2,984 1,750 5,929 11,782
Net income attributable to Steel Dynamics, Inc. (4,720) (5,586) (14,571) (46,022)
Consolidating Adjustments        
Condensed Consolidating Statements of Operations        
Net sales (1,099,150) (984,355) (3,024,728) (3,047,290)
Costs of goods sold (1,072,520) (962,864) (2,944,568) (2,976,307)
Gross profit (26,630) (21,491) (80,160) (70,983)
Selling, general and administrative (5,086) (4,642) (14,581) (13,637)
Operating income (21,544) (16,849) (65,579) (57,346)
Interest expense, net of capitalized interest (2,207) (1,058) (6,005) (3,119)
Other (income) expense, net 2,207 1,058 6,005 3,119
Income before income taxes (21,544) (16,849) (65,579) (57,346)
Income taxes (benefit) (7,831) (6,606) (23,966) (20,403)
Net income (13,713) (10,243) (41,613) (36,943)
Equity in net income of subsidiaries (73,192) (19,168) (174,633) (8,807)
Net income attributable to Steel Dynamics, Inc. $ (86,905) $ (29,411) $ (216,246) $ (45,750)