EX-12.1 40 a13-14229_5ex12d1.htm EX-12.1

EXHIBIT 12.1

 

STEEL DYNAMICS, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(DOLLARS IN THOUSANDS)

 

 

 

Years Ended December 31,

 

Three Months Ended 
March 31,

 

 

 

2008

 

2009

 

2010

 

2011

 

2012

 

2013

 

2012

 

Interest expense, including amortization of debt issuance costs

 

$

144,574

 

$

141,360

 

$

170,229

 

$

176,977

 

$

158,585

 

$

34,629

 

$

41,113

 

Capitalized interest

 

17,822

 

20,919

 

6,968

 

1,730

 

1,394

 

791

 

304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges (a)

 

162,396

 

162,279

 

177,197

 

178,707

 

159,979

 

35,420

 

41,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes and before adjustment for noncontrolling interests

 

734,941

 

(18,237

)

213,459

 

424,319

 

204,066

 

62,649

 

68,456

 

Amortization of capitalized interest

 

4,670

 

4,259

 

5,885

 

6,124

 

6,778

 

1,666

 

1,520

 

Less capitalized interest

 

(17,822

)

(20,919

)

(6,968

)

(1,730

)

(1,394

)

(791

)

(304

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (b)

 

884,185

 

127,382

 

389,573

 

607,420

 

369,429

 

98,944

 

111,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio (b) / (a)

 

5.44x

 

.78x

 

2.20x

 

3.40x

 

2.31x

 

2.79x

 

2.68x

 

 

For purposes of calculating our ratio of earnings to fixed charges, earnings consist of earnings from continuing operations before income taxes, extraordinary items and before adjustment for noncontrolling interests, adjusted for the portion of fixed charges deducted from the earnings, plus amortization of capitalized interest. Fixed charges consist of interest on all indebtedness, including capitalized interest, and amortization of debt issuances costs.