XML 68 R48.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Information - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Consolidating Statements of Operations              
Net sales $ 2,526,845     $ 3,223,547   $ 8,114,795 $ 8,917,947
Costs of goods sold 2,167,006     2,537,466   6,900,220 7,116,368
Gross profit 359,839     686,081   1,214,575 1,801,579
Selling, general and administrative 131,794     154,509   409,656 444,723
Operating income 228,045     531,572   804,919 1,356,856
Interest expense, net of capitalized interest 31,339     31,560   94,782 94,968
Other income, net (4,545)     (7,103)   (15,137) (16,601)
Income before income taxes 201,251     507,115   725,274 1,278,489
Income taxes 48,643     109,209   171,093 292,536
Net income 152,608 $ 196,746 $ 204,827 397,906 $ 362,572 554,181 985,953
Net (income) loss attributable to noncontrolling interests (1,560)     469   (4,503) 2,422
Net income attributable to Steel Dynamics, Inc. 151,048     398,375   549,678 988,375
Parent              
Condensed Consolidating Statements of Operations              
Net sales 976,470     1,304,801   3,198,215 3,635,571
Costs of goods sold 814,622     956,735   2,628,849 2,746,516
Gross profit 161,848     348,066   569,366 889,055
Selling, general and administrative 55,613     78,824   185,647 218,839
Operating income 106,235     269,242   383,719 670,216
Interest expense, net of capitalized interest 18,716     18,559   56,818 56,568
Other income, net (5,394)     (7,121)   (17,752) (18,299)
Income before income taxes 92,913     257,804   344,653 631,947
Income taxes 23,625     45,599   81,422 127,083
Net income 69,288     212,205   263,231 504,864
Equity in net income of subsidiaries 81,760     186,170   286,447 483,511
Net income attributable to Steel Dynamics, Inc. 151,048     398,375   549,678 988,375
Guarantors              
Condensed Consolidating Statements of Operations              
Net sales 2,710,767     3,540,381   8,837,385 9,804,316
Costs of goods sold 2,502,257     3,163,110   8,141,120 8,783,145
Gross profit 208,510     377,271   696,265 1,021,171
Selling, general and administrative 74,433     78,694   221,592 233,989
Operating income 134,077     298,577   474,673 787,182
Interest expense, net of capitalized interest 11,536     12,489   35,107 36,793
Other income, net (1,574)     (2,292)   (4,746) (5,612)
Income before income taxes 124,115     288,380   444,312 756,001
Income taxes 29,965     71,466   107,384 187,794
Net income 94,150     216,914   336,928 568,207
Net income attributable to Steel Dynamics, Inc. 94,150     216,914   336,928 568,207
Combined Non-Guarantors              
Condensed Consolidating Statements of Operations              
Net sales 205,617     144,145   611,407 417,450
Costs of goods sold 188,967     142,005   568,914 413,607
Gross profit 16,650     2,140   42,493 3,843
Selling, general and administrative 7,827     2,974   19,891 8,550
Operating income 8,823     (834)   22,602 (4,707)
Interest expense, net of capitalized interest 3,490     3,134   10,327 9,489
Other income, net (196)     (306)   (753) (565)
Income before income taxes 5,529     (3,662)   13,028 (13,631)
Income taxes 128     420   495 530
Net income 5,401     (4,082)   12,533 (14,161)
Net (income) loss attributable to noncontrolling interests (1,560)     469   (4,503) 2,422
Net income attributable to Steel Dynamics, Inc. 3,841     (3,613)   8,030 (11,739)
Consolidating Adjustments              
Condensed Consolidating Statements of Operations              
Net sales (1,366,009)     (1,765,780)   (4,532,212) (4,939,390)
Costs of goods sold (1,338,840)     (1,724,384)   (4,438,663) (4,826,900)
Gross profit (27,169)     (41,396)   (93,549) (112,490)
Selling, general and administrative (6,079)     (5,983)   (17,474) (16,655)
Operating income (21,090)     (35,413)   (76,075) (95,835)
Interest expense, net of capitalized interest (2,403)     (2,622)   (7,470) (7,882)
Other income, net 2,619     2,616   8,114 7,875
Income before income taxes (21,306)     (35,407)   (76,719) (95,828)
Income taxes (5,075)     (8,276)   (18,208) (22,871)
Net income (16,231)     (27,131)   (58,511) (72,957)
Equity in net income of subsidiaries (81,760)     (186,170)   (286,447) (483,511)
Net income attributable to Steel Dynamics, Inc. $ (97,991)     $ (213,301)   $ (344,958) $ (556,468)