XML 55 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Consolidating Statements of Operations        
Net sales $ 2,443,382 $ 2,101,310 $ 7,202,318 $ 5,866,513
Costs of goods sold 2,046,864 1,692,807 5,941,128 4,841,591
Gross profit 396,518 408,503 1,261,190 1,024,922
Selling, general and administrative 125,503 124,648 390,256 352,980
Operating income 271,015 283,855 870,934 671,942
Interest expense, net of capitalized interest 34,177 36,199 102,019 109,888
Other (income) expense, net 2,526 4,351 (4,968) 741
Income before income taxes 234,312 243,305 773,883 561,313
Income taxes (benefit) 83,300 88,892 271,258 205,139
Net income 151,012 154,413 502,625 356,174
Net loss attributable to noncontrolling interests 2,246 2,984 5,383 5,929
Net income attributable to Steel Dynamics, Inc. 153,258 157,397 508,008 362,103
Parent        
Condensed Consolidating Statements of Operations        
Net sales 946,136 845,585 2,797,557 2,297,389
Costs of goods sold 763,310 647,983 2,241,936 1,823,408
Gross profit 182,826 197,602 555,621 473,981
Selling, general and administrative 51,464 52,995 164,061 145,596
Operating income 131,362 144,607 391,560 328,385
Interest expense, net of capitalized interest 18,831 17,818 55,353 53,842
Other (income) expense, net 2,660 2,342 (4,463) (2,137)
Income before income taxes 109,871 124,447 340,670 276,680
Income taxes (benefit) 35,309 40,242 106,036 89,210
Net income 74,562 84,205 234,634 187,470
Equity in net income of subsidiaries 78,696 73,192 273,374 174,633
Net income attributable to Steel Dynamics, Inc. 153,258 157,397 508,008 362,103
Guarantors        
Condensed Consolidating Statements of Operations        
Net sales 2,641,067 2,258,466 7,827,981 6,322,158
Costs of goods sold 2,402,670 2,016,874 7,054,938 5,676,265
Gross profit 238,397 241,592 773,043 645,893
Selling, general and administrative 74,151 72,605 226,153 212,613
Operating income 164,246 168,987 546,890 433,280
Interest expense, net of capitalized interest 14,481 17,741 44,245 54,493
Other (income) expense, net (2,492) 3,937 (7,305) 8,012
Income before income taxes 152,257 147,309 509,950 370,775
Income taxes (benefit) 55,183 55,684 184,891 139,958
Net income 97,074 91,625 325,059 230,817
Net income attributable to Steel Dynamics, Inc. 97,074 91,625 325,059 230,817
Combined Non-Guarantors        
Condensed Consolidating Statements of Operations        
Net sales 161,556 96,409 449,902 271,694
Costs of goods sold 157,564 100,470 432,657 286,486
Gross profit 3,992 (4,061) 17,245 (14,792)
Selling, general and administrative 4,896 4,134 15,253 9,352
Operating income (904) (8,195) 1,992 (24,144)
Interest expense, net of capitalized interest 3,181 2,847 9,494 7,558
Other (income) expense, net 42 (4,135) (273) (11,139)
Income before income taxes (4,127) (6,907) (7,229) (20,563)
Income taxes (benefit) 1,169 797 4,651 (63)
Net income (5,296) (7,704) (11,880) (20,500)
Net loss attributable to noncontrolling interests 2,246 2,984 5,383 5,929
Net income attributable to Steel Dynamics, Inc. (3,050) (4,720) (6,497) (14,571)
Consolidating Adjustments        
Condensed Consolidating Statements of Operations        
Net sales (1,305,377) (1,099,150) (3,873,122) (3,024,728)
Costs of goods sold (1,276,680) (1,072,520) (3,788,403) (2,944,568)
Gross profit (28,697) (26,630) (84,719) (80,160)
Selling, general and administrative (5,008) (5,086) (15,211) (14,581)
Operating income (23,689) (21,544) (69,508) (65,579)
Interest expense, net of capitalized interest (2,316) (2,207) (7,073) (6,005)
Other (income) expense, net 2,316 2,207 7,073 6,005
Income before income taxes (23,689) (21,544) (69,508) (65,579)
Income taxes (benefit) (8,361) (7,831) (24,320) (23,966)
Net income (15,328) (13,713) (45,188) (41,613)
Equity in net income of subsidiaries (78,696) (73,192) (273,374) (174,633)
Net income attributable to Steel Dynamics, Inc. $ (94,024) $ (86,905) $ (318,562) $ (216,246)