EX-12.1 5 a15-6841_1ex12d1.htm EX-12.1

EXHIBIT 12.1

 

STEEL DYNAMICS, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(DOLLARS IN THOUSANDS)

 

 

 

2014

 

2013

 

2012

 

2011

 

2010

 

Interest expense, including amortization of debt issuance costs

 

$

137,263

 

$

127,728

 

$

158,585

 

$

176,977

 

$

170,229

 

Capitalized interest

 

2,471

 

4,592

 

1,394

 

1,730

 

6,968

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges (a)

 

139,734

 

132,320

 

159,979

 

178,707

 

177,197

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes and before adjustment for noncontrolling interests

 

164,803

 

262,830

 

204,066

 

424,319

 

213,459

 

Amortization of capitalized interest

 

7,194

 

6,832

 

6,778

 

6,124

 

5,885

 

Less capitalized interest

 

(2,471

)

(4,592

)

(1,394

)

(1,730

)

(6,968

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (b)

 

309,260

 

397,390

 

369,429

 

607,420

 

389,573

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio (b) / (a)

 

2.21x

 

3.00x

 

2.31x

 

3.40x

 

2.20x

 

 

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.