XML 97 R76.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Condensed Consolidating Statements of Operations                      
Net sales $ 2,336,479 $ 2,443,382 $ 2,390,720 $ 2,368,216 $ 1,910,596 $ 2,101,310 $ 2,023,902 $ 1,741,301 $ 9,538,797 $ 7,777,109 $ 7,594,411
Costs of goods sold                 7,956,783 6,442,245 6,862,693
Gross profit 320,824 396,518 392,518 472,154 309,942 408,503 380,383 236,036 1,582,014 1,334,864 731,718
Selling, general and administrative                 515,133 474,059 376,002
Asset impairment charges                   132,839 428,500
Operating income 195,947 271,015 265,353 334,566 56,024 283,855 256,122 131,965 1,066,881 727,966 (72,784)
Interest expense, net of capitalized interest                 134,399 146,037 153,950
Other (income) expense, net                 (2,753) 17,796 15,383
Income before income taxes                 935,235 564,133 (242,117)
Income taxes (benefit)                 129,439 204,127 (96,947)
Net income 303,171 151,012 152,947 198,666 3,832 154,413 140,443 61,318 805,796 360,006 (145,170)
Net loss attributable to noncontrolling interests                 6,945 22,109 14,859
Net income attributable to Steel Dynamics, Inc. $ 304,733 $ 153,258 $ 153,933 $ 200,817 $ 20,012 $ 157,397 $ 141,969 $ 62,737 812,741 382,115 (130,311)
Parent                      
Condensed Consolidating Statements of Operations                      
Net sales                 3,702,597 3,037,801 2,908,904
Costs of goods sold                 2,994,257 2,428,863 2,515,621
Gross profit                 708,340 608,938 393,283
Selling, general and administrative                 221,736 196,442 128,929
Asset impairment charges                   12,700  
Operating income                 486,604 399,796 264,354
Interest expense, net of capitalized interest                 73,521 71,182 75,457
Other (income) expense, net                 (2,305) 14,200 13,970
Income before income taxes                 415,388 314,414 174,927
Income taxes (benefit)                 (69,961) 69,454 (124,626)
Net income                 485,349 244,960 299,553
Equity in net income of subsidiaries                 327,392 137,155 (429,864)
Net income attributable to Steel Dynamics, Inc.                 812,741 382,115 (130,311)
Guarantors                      
Condensed Consolidating Statements of Operations                      
Net sales                 10,366,526 8,356,727 8,132,043
Costs of goods sold                 9,399,996 7,522,791 7,646,411
Gross profit                 966,530 833,936 485,632
Selling, general and administrative                 293,161 281,071 254,106
Asset impairment charges                   5,500 428,500
Operating income                 673,369 547,365 (196,974)
Interest expense, net of capitalized interest                 57,622 72,420 76,009
Other (income) expense, net                 (9,937) (5,363) 332
Income before income taxes                 625,684 480,308 (273,315)
Income taxes (benefit)                 226,327 180,990 61,571
Net income                 399,357 299,318 (334,886)
Net income attributable to Steel Dynamics, Inc.                 399,357 299,318 (334,886)
Combined Non-Guarantors                      
Condensed Consolidating Statements of Operations                      
Net sales                 597,789 388,071 361,944
Costs of goods sold                 577,205 390,313 420,281
Gross profit                 20,584 (2,242) (58,337)
Selling, general and administrative                 20,493 16,103 11,893
Asset impairment charges                   116,445  
Operating income                 91 (134,790) (70,230)
Interest expense, net of capitalized interest                 12,901 10,874 6,969
Other (income) expense, net                 (156) 520 (3,404)
Income before income taxes                 (12,654) (146,184) (73,795)
Income taxes (benefit)                 5,266 (15,825) (4,627)
Net income                 (17,920) (130,359) (69,168)
Net loss attributable to noncontrolling interests                 6,945 22,109 14,859
Net income attributable to Steel Dynamics, Inc.                 (10,975) (108,250) (54,309)
Consolidating Adjustments                      
Condensed Consolidating Statements of Operations                      
Net sales                 (5,128,115) (4,005,490) (3,808,480)
Costs of goods sold                 (5,014,675) (3,899,722) (3,719,620)
Gross profit                 (113,440) (105,768) (88,860)
Selling, general and administrative                 (20,257) (19,557) (18,926)
Asset impairment charges                   (1,806)  
Operating income                 (93,183) (84,405) (69,934)
Interest expense, net of capitalized interest                 (9,645) (8,439) (4,485)
Other (income) expense, net                 9,645 8,439 4,485
Income before income taxes                 (93,183) (84,405) (69,934)
Income taxes (benefit)                 (32,193) (30,492) (29,265)
Net income                 (60,990) (53,913) (40,669)
Equity in net income of subsidiaries                 (327,392) (137,155) 429,864
Net income attributable to Steel Dynamics, Inc.                 $ (388,382) $ (191,068) $ 389,195