XML 52 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2017
Segment Information  
Schedule of operating segment results

The company’s segment results are as follows (in thousands):





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Metals

 

Steel

 

 

 

 

 

 

 

 

 

For The Year Ended

 

Steel

 

Recycling

 

Fabrication

 

 

 

 

 

 

 

 

 

December 31, 2017

 

Operations

 

Operations

 

Operations

 

Other

 

Eliminations

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External

 

$

6,613,944 

 

$

1,204,188 

 

$

823,630 

 

$

373,212 

 

$

 -

 

$

9,014,974 

   External Non-United States

 

 

317,819 

 

 

205,853 

 

 

151 

 

 

 -

 

 

 -

 

 

523,823 

   Other segments

 

 

243,646 

 

 

1,402,963 

 

 

644 

 

 

2,299 

 

 

(1,649,552)

 

 

 -



 

 

7,175,409 

 

 

2,813,004 

 

 

824,425 

 

 

375,511 

 

 

(1,649,552)

 

 

9,538,797 

Operating income (loss)

 

 

1,098,630 

 

 

71,052 

 

 

87,295 

 

 

(190,785)

(1)

 

689 

(2)

 

1,066,881 

Income (loss) before income taxes

 

 

1,014,863 

 

 

64,638 

 

 

81,046 

 

 

(226,001)

 

 

689 

 

 

935,235 

Depreciation and amortization

 

 

227,752 

 

 

48,830 

 

 

11,507 

 

 

10,910 

 

 

 -

 

 

298,999 

Capital expenditures

 

 

128,749 

 

 

25,998 

 

 

7,506 

 

 

2,682 

 

 

 -

 

 

164,935 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

4,257,167 

 

$

1,011,298 

 

$

384,402 

 

$

1,334,361 

(3)

$

(131,496)

(4)

$

6,855,732 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

Footnotes related to the year ended December 31, 2017, segment results (in millions):



 

 

 

 

 

 

 

 

(1)

Corporate SG&A

$

(49.4)

 

(2)

Gross profit increase from intra-company sales

$

0.7 



Company-wide equity-based compensation

 

(36.5)

 

 

 

 

 



Profit sharing

 

(87.6)

 

 

 

 

 



Minnesota ironmaking operations

 

(12.8)

 

 

 

 

 



Other, net

 

(4.5)

 

 

 

 

 



 

$

(190.8)

 

 

 

 

 



 

 

 

 

 

 

 

 

(3)

Cash and equivalents

$

1,003.2 

 

(4)

Elimination of intercompany receivables

$

(106.1)



Accounts receivable

 

9.4 

 

 

Elimination of intra-company debt

 

(13.4)



Inventories

 

58.8 

 

 

Other

 

(12.0)



Income tax receivable

 

57.3 

 

 

 

$

(131.5)



Property, plant and equipment, net

 

160.9 

 

 

 

 

 



Intra-company debt

 

13.4 

 

 

 

 

 



Other

 

31.4 

 

 

 

 

 



 

$

1,334.4 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 













Note 13. Segment Information (Continued) 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Metals

 

Steel

 

 

 

 

 

 

 

 

 

For The Year Ended

 

Steel

 

Recycling

 

Fabrication

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Operations

 

Operations

 

Operations

 

Other

 

Eliminations

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External

 

$

5,399,275 

 

$

1,007,781 

 

$

700,852 

 

$

271,828 

 

$

 -

 

$

7,379,736 

   External Non-United States

 

 

235,436 

 

 

161,560 

 

 

189 

 

 

188 

 

 

 -

 

 

397,373 

   Other segments

 

 

236,213 

 

 

1,002,536 

 

 

2,481 

 

 

4,896 

 

 

(1,246,126)

 

 

 -



 

 

5,870,924 

 

 

2,171,877 

 

 

703,522 

 

 

276,912 

 

 

(1,246,126)

 

 

7,777,109 

Operating income (loss)

 

 

926,954 

 

 

20,423 

(5)

 

90,955 

 

 

(301,116)

(1)

 

(9,250)

(2)

 

727,966 

Income (loss) before income taxes

 

 

836,818 

 

 

8,378 

(5)

 

82,776 

 

 

(354,589)

 

 

(9,250)

 

 

564,133 

Depreciation and amortization

 

 

213,227 

 

 

56,483 

 

 

10,952 

 

 

15,652 

 

 

(205)

 

 

296,109 

Capital expenditures

 

 

160,767 

 

 

29,443 

 

 

3,123 

 

 

4,827 

 

 

 -

 

 

198,160 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

4,126,448 

 

$

1,038,946 

 

$

340,902 

 

$

1,054,448 

(3)

$

(137,012)

(4)

$

6,423,732 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

Footnotes related to the year ended December 31, 2016, segment results (in millions):



 

 

 

 

 

 

 

 

(1)

Corporate SG&A

$

(48.9)

 

(2)

Gross profit decrease from intra-company sales

$

(11.1)



Company-wide equity-based compensation

 

(30.4)

 

 

Non-cash asset impairment charges

 

1.8 



Profit sharing

 

(66.4)

 

 

 

$

(9.3)



Minnesota ironmaking operations

 

(15.8)

 

 

 

 

 



Minnesota ironmaking operations non-cash

 

 

 

 

 

 

 



    asset impairment charges ($127.3 net

 

 

 

 

 

 

 



    of eliminating amounts)

 

(129.1)

 

 

 

 

 



Other, net

 

(10.5)

 

 

 

 

 



 

$

(301.1)

 

 

 

 

 



 

 

 

 

 

 

 

 

(3)

Cash and equivalents

$

775.7 

 

(4)

Elimination of intercompany receivables

$

(112.3)



Accounts receivable

 

2.0 

 

 

Elimination of intra-company debt

 

(12.1)



Inventories

 

35.4 

 

 

Other

 

(12.6)



Income tax receivable

 

25.3 

 

 

 

$

(137.0)



Property, plant and equipment, net

 

168.5 

 

 

 

 

 



Intra-company debt

 

12.1 

 

 

 

 

 



Other

 

35.4 

 

 

 

 

 



 

$

1,054.4 

 

 

 

 

 



 

 

 

 

 

 

 

 

(5)

Includes $5.5 million of non-cash goodwill

 

 

 

 

 

 

 



impairment charges.

 

 

 

 

 

 

 

    



Note 13. Segment Information (Continued) 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Metals

 

Steel

 

 

 

 

 

 

 

 

 

For The Year Ended

 

Steel

 

Recycling

 

Fabrication

 

 

 

 

 

 

 

 

 

December 31, 2015

 

Operations

 

Operations

 

Operations

 

Other

 

Eliminations

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External

 

$

4,935,549 

 

$

1,249,061 

 

$

671,323 

 

$

283,965 

 

$

 -

 

$

7,139,898 

   External Non-United States

 

 

267,963 

 

 

183,942 

 

 

2,051 

 

 

557 

 

 

 -

 

 

454,513 

   Other segments

 

 

218,963 

 

 

904,713 

 

 

25 

 

 

30,325 

 

 

(1,154,026)

 

 

 -



 

 

5,422,475 

 

 

2,337,716 

 

 

673,399 

 

 

314,847 

 

 

(1,154,026)

 

 

7,594,411 

Operating income (loss)

 

 

403,216 

 

 

(448,137)

(3)

 

115,947 

 

 

(148,784)

(1)

 

4,974 

(2)

 

(72,784)

Income (loss) before income taxes

 

 

312,402 

 

 

(465,426)

(3)

 

108,795 

 

 

(202,862)

 

 

4,974 

 

 

(242,117)

Depreciation and amortization

 

 

205,827 

 

 

65,640 

 

 

9,587 

 

 

13,746 

 

 

(205)

 

 

294,595 

Capital expenditures

 

 

71,752 

 

 

21,874 

 

 

3,395 

 

 

17,480 

 

 

 -

 

 

114,501 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

Footnotes related to the year ended December 31, 2015, segment results (in millions):



 

 

 

 

 

 

 

 

(1)

Corporate SG&A

$

(37.8)

 

(2)

Gross profit increase from intra-company sales

$

5.0 



Company-wide equity-based compensation

 

(27.1)

 

 

 

 

 



Profit sharing

 

(17.7)

 

 

 

 

 



Minnesota ironmaking operations

 

(55.7)

 

 

 

 

 



Other, net

 

(10.5)

 

 

 

 

 



 

$

(148.8)

 

 

 

 

 



 

 

 

 

 

 

 

 

(3)

Includes $428.5 million of pretax non-cash asset

 

 

 

 

 

 

 



impairment charges.