Steel Dynamics, Inc(NASDAQ:STLD)
Steel Dynamics, Inc., together with its subsidiaries, operates as a steel producer and metal recycler in the United States. It operates through three segments: Steel Operations, Metals Recycling Operations, and Steel Fabrication Operations. The Steel Operations segment offers hot and cold roll, and ...
Website: http://www.steeldynamics.com
Founded: 1993
Full Time Employees: 8,385
Sector: Basic Materials
Industry: Steel
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrelated parties | 5,185,334,000 | 12,903,185,000 | 4,651,398,000 | 4,340,798,000 | 4,241,499,000 | 12,656,997,000 | 4,162,651,000 | 4,443,994,000 | 4,496,819,000 | 13,706,451,000 | 4,408,861,000 | 4,930,422,000 | 4,745,353,000 | 5,438,747,000 | 5,964,503,000 | 5,410,801,000 | 5,081,476,000 | 4,453,556,000 | 3,537,625,000 | 2,595,959,000 | 2,327,224,000 | 2,092,964,000 | 2,571,544,000 | 2,347,003,000 | 2,523,279,000 | 2,766,364,000 | 2,814,486,000 | 2,899,584,000 | 3,220,891,000 | 3,083,822,000 | 2,597,312,000 | 2,298,130,000 | 2,399,116,000 | 2,347,304,000 | 2,319,663,000 | 1,869,596,000 | 2,060,596,000 | 1,978,984,000 | 1,698,004,000 | 1,901,415,000 | 1,945,983,000 | 2,003,973,000 | 2,276,747,000 | 1,987,635,000 | 1,765,881,000 | 1,838,464,000 | 1,735,420,000 | 1,728,401,000 | 1,624,561,000 | 1,830,117,000 | 1,905,075,000 | 1,976,296,000 | 2,004,283,000 | 1,941,664,000 | 1,520,346,000 | 1,570,093,000 | 1,496,082,000 | 773,137,000 | 787,810,000 | 2,479,655,000 | 2,289,121,000 | 1,814,083,000 | 1,104,076,000 | 850,443,000 | 824,385,000 | 774,813,000 | 854,299,000 | 758,186,000 | 608,618,000 | |||
related parties | 19,524,000 | 445,181,000 | 176,817,000 | 224,325,000 | 127,696,000 | 541,778,000 | 178,964,000 | 188,640,000 | 197,184,000 | 501,808,000 | 178,196,000 | 151,208,000 | 147,853,000 | 212,960,000 | 248,375,000 | 159,101,000 | 6,812,000 | 11,752,000 | 6,972,000 | 5,286,000 | 3,608,000 | 1,341,000 | 3,556,000 | 3,193,000 | 3,566,000 | 4,151,000 | 2,949,000 | 4,308,000 | 2,656,000 | 6,703,000 | 6,563,000 | 38,349,000 | 44,266,000 | 43,416,000 | 48,553,000 | 41,000,000 | 40,714,000 | 44,918,000 | 43,297,000 | 49,508,000 | 59,024,000 | 43,462,000 | 62,269,000 | 82,126,000 | 64,201,000 | 73,274,000 | 65,920,000 | 67,295,000 | 68,829,000 | 79,686,000 | 76,965,000 | 67,159,000 | 75,448,000 | 74,305,000 | 63,818,000 | 62,706,000 | 59,708,000 | 19,021,000 | 26,840,000 | 84,288,000 | 114,818,000 | 88,122,000 | 52,517,000 | 60,805,000 | 41,289,000 | 64,987,000 | 57,563,000 | 63,061,000 | 57,260,000 | |||
total net sales | 5,204,858,000 | 13,348,366,000 | 4,828,215,000 | 4,565,123,000 | 4,369,195,000 | 13,198,775,000 | 4,341,615,000 | 4,632,634,000 | 4,694,003,000 | 14,208,259,000 | 4,587,057,000 | 5,081,630,000 | 4,893,206,000 | 5,651,707,000 | 6,212,878,000 | 5,569,902,000 | 5,088,288,000 | 4,465,308,000 | 3,544,597,000 | 2,601,245,000 | 2,330,832,000 | 2,094,305,000 | 2,575,100,000 | 2,350,196,000 | 2,526,845,000 | 2,770,515,000 | 2,817,435,000 | 2,903,892,000 | 3,223,547,000 | 3,090,525,000 | 2,603,875,000 | 2,336,479,000 | 2,443,382,000 | 2,390,720,000 | 2,368,216,000 | 1,910,596,000 | 2,101,310,000 | 2,023,902,000 | 1,741,301,000 | 1,950,923,000 | 2,005,007,000 | 2,047,435,000 | 2,339,016,000 | 2,069,761,000 | 1,830,082,000 | 1,911,738,000 | 1,801,340,000 | 1,795,696,000 | 1,693,390,000 | 1,909,803,000 | 1,982,040,000 | 2,043,455,000 | 2,079,731,000 | 2,015,969,000 | 1,584,164,000 | 1,632,799,000 | 1,555,790,000 | 792,158,000 | 814,650,000 | 2,563,943,000 | 2,403,939,000 | 1,902,205,000 | 1,156,593,000 | 911,248,000 | 865,674,000 | 839,800,000 | 911,862,000 | 821,247,000 | 665,878,000 | |||
costs of goods sold | 4,441,635,000 | 11,714,063,000 | 4,070,335,000 | 3,946,655,000 | 3,882,651,000 | 11,001,406,000 | 3,736,398,000 | 3,857,797,000 | 3,713,205,000 | 11,114,395,000 | 3,635,038,000 | 3,774,772,000 | 3,837,084,000 | 4,187,278,000 | 4,329,536,000 | 3,787,389,000 | 3,487,659,000 | 3,265,616,000 | 2,744,331,000 | 2,158,992,000 | 2,038,017,000 | 1,809,874,000 | 2,159,871,000 | 2,033,787,000 | 2,167,006,000 | 2,349,349,000 | 2,383,865,000 | 2,382,657,000 | 2,537,466,000 | 2,438,443,000 | 2,140,459,000 | 2,015,655,000 | 2,046,864,000 | 1,998,202,000 | 1,896,062,000 | 1,600,654,000 | 1,692,807,000 | 1,643,519,000 | 1,505,265,000 | 1,722,197,000 | 1,833,264,000 | 1,860,393,000 | 2,050,504,000 | 1,846,990,000 | 1,666,778,000 | 1,714,546,000 | 1,653,648,000 | 1,619,432,000 | 1,536,989,000 | 1,727,667,000 | 1,780,776,000 | 1,844,212,000 | 1,803,345,000 | 1,720,215,000 | 1,444,632,000 | 1,440,815,000 | 1,345,308,000 | 723,321,000 | 855,277,000 | 2,118,737,000 | 1,924,284,000 | 1,554,896,000 | 928,142,000 | 694,666,000 | 649,271,000 | 610,654,000 | 667,058,000 | 624,692,000 | 506,391,000 | |||
gross profit | 763,223,000 | 1,634,303,000 | 757,880,000 | 618,468,000 | 486,544,000 | 2,197,369,000 | 605,217,000 | 774,837,000 | 980,798,000 | 3,093,864,000 | 952,019,000 | 1,306,858,000 | 1,056,122,000 | 1,464,429,000 | 1,883,342,000 | 1,782,513,000 | 1,600,629,000 | 1,199,692,000 | 800,266,000 | 442,253,000 | 292,815,000 | 284,431,000 | 415,229,000 | 316,409,000 | 359,839,000 | 421,166,000 | 433,570,000 | 521,235,000 | 686,081,000 | 652,082,000 | 463,416,000 | 320,824,000 | 396,518,000 | 392,518,000 | 472,154,000 | 309,942,000 | 408,503,000 | 380,383,000 | 236,036,000 | 228,726,000 | 171,743,000 | 187,042,000 | 288,512,000 | 222,771,000 | 163,304,000 | 197,192,000 | 147,692,000 | 176,264,000 | 156,401,000 | 182,136,000 | 201,264,000 | 199,243,000 | 276,386,000 | 295,754,000 | 139,532,000 | 191,984,000 | 210,482,000 | 68,837,000 | 445,206,000 | 479,655,000 | 347,309,000 | 228,451,000 | 216,582,000 | 216,403,000 | 229,146,000 | 244,804,000 | 196,555,000 | 159,487,000 | ||||
yoy | 56.87% | -25.62% | 25.22% | -20.18% | -50.39% | -28.98% | -36.43% | -40.71% | -7.13% | -34.99% | -30.61% | -40.75% | -8.51% | 56.99% | 122.74% | 446.63% | 321.79% | 92.73% | 39.77% | -18.63% | -32.47% | -4.23% | -39.30% | -47.55% | -35.41% | -6.44% | 62.47% | 73.03% | 66.13% | -1.85% | 3.51% | -2.93% | 3.19% | 100.03% | 35.51% | 137.86% | 103.37% | -18.19% | 2.67% | 5.17% | -5.15% | 95.35% | 26.38% | 4.41% | 8.27% | -26.62% | -11.53% | -43.41% | -38.42% | 44.24% | 3.78% | 31.31% | 329.64% | -56.88% | -56.12% | -80.18% | 105.56% | 121.65% | 51.57% | -6.68% | 10.19% | 35.69% | ||||||||||
qoq | -53.30% | 115.64% | 22.54% | 27.11% | -77.86% | 263.07% | -21.89% | -21.00% | -68.30% | 224.98% | -27.15% | 23.74% | -22.24% | 5.66% | 33.42% | 49.91% | 80.95% | 51.03% | 2.95% | -31.50% | 31.23% | -12.07% | -14.56% | -2.86% | -16.82% | -24.03% | 5.21% | 40.71% | 44.45% | -19.09% | 1.02% | -16.87% | 52.34% | -24.13% | 7.39% | 61.15% | 3.20% | 33.18% | -8.18% | -35.17% | 29.51% | 36.41% | -17.19% | 33.52% | -16.21% | 12.70% | -14.13% | -9.50% | 1.01% | -27.91% | -6.55% | 111.96% | -27.32% | -8.79% | 205.77% | -7.18% | 38.11% | 52.03% | 5.48% | 0.08% | -5.56% | -6.40% | 24.55% | 23.24% | ||||||||
gross margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
selling, general and administrative expenses | 175,220,000 | 564,464,000 | 200,844,000 | 198,010,000 | 181,808,000 | 496,427,000 | 167,692,000 | 160,016,000 | 159,507,000 | 442,725,000 | 145,896,000 | 141,209,000 | 144,309,000 | 132,627,000 | 118,377,000 | 152,015,000 | 157,526,000 | 154,379,000 | 149,781,000 | 137,018,000 | 118,235,000 | 109,299,000 | 112,898,000 | 111,968,000 | 107,242,000 | 106,250,000 | 111,038,000 | 106,564,000 | 102,614,000 | 101,031,000 | 106,431,000 | 96,209,000 | 97,056,000 | 98,433,000 | 102,933,000 | 94,110,000 | 95,185,000 | 96,853,000 | 87,530,000 | 82,371,000 | 82,660,000 | 76,350,000 | 80,240,000 | 73,463,000 | 70,042,000 | 67,553,000 | 65,356,000 | 65,262,000 | 62,984,000 | 61,235,000 | 64,384,000 | 72,876,000 | 63,631,000 | 65,141,000 | 54,679,000 | 55,957,000 | 57,160,000 | 48,559,000 | 57,320,000 | 67,459,000 | 86,557,000 | 65,340,000 | 54,524,000 | 48,922,000 | 45,092,000 | 53,872,000 | 46,224,000 | 42,407,000 | 28,375,000 | |||
profit sharing | 42,198,000 | 80,597,000 | 42,389,000 | 30,706,000 | 22,695,000 | 130,460,000 | 34,444,000 | 48,053,000 | 62,652,000 | 207,620,000 | 64,413,000 | 90,990,000 | 69,575,000 | 105,122,000 | 139,742,000 | 128,469,000 | 113,880,000 | 82,140,000 | 48,848,000 | 19,404,000 | 11,778,000 | 9,092,000 | 21,454,000 | 13,633,000 | 17,848,000 | 22,871,000 | 23,677,000 | 41,684,000 | 45,304,000 | 42,335,000 | 26,662,000 | 21,595,000 | 21,175,000 | 21,308,000 | 27,231,000 | 19,563,000 | 22,255,000 | 20,176,000 | 9,291,000 | 9,008,000 | 5,031,000 | 4,598,000 | 12,865,000 | 10,469,000 | 5,395,000 | 8,469,000 | 4,779,000 | 6,643,000 | 3,954,000 | 8,211,000 | 8,072,000 | 7,428,000 | 14,454,000 | 15,203,000 | 4,562,000 | 7,827,000 | 9,444,000 | 30,800,000 | 26,897,000 | 18,507,000 | ||||||||||||
amortization of intangible assets | 7,801,000 | 21,013,000 | 6,890,000 | 6,897,000 | 6,897,000 | 22,882,000 | 7,644,000 | 7,645,000 | 7,664,000 | 25,888,000 | 8,160,000 | 10,924,000 | 6,878,000 | 6,836,000 | 7,160,000 | 7,162,000 | 7,178,000 | 7,438,000 | 7,438,000 | 7,672,000 | 6,946,000 | 7,190,000 | 7,191,000 | 8,847,000 | 6,704,000 | 7,013,000 | 7,013,000 | 7,434,000 | 6,591,000 | 6,829,000 | 6,926,000 | 7,073,000 | 7,272,000 | 7,424,000 | 7,424,000 | 7,406,000 | 7,208,000 | 7,232,000 | 7,250,000 | 6,318,000 | 6,493,000 | 6,323,000 | 6,764,000 | 6,934,000 | 6,935,000 | 7,897,000 | 8,051,000 | 8,127,000 | 8,848,000 | 8,991,000 | 10,154,000 | 10,082,000 | 11,291,000 | 11,565,000 | 13,994,000 | 15,698,000 | 10,765,000 | 8,120,000 | 11,530,000 | |||||||||||||
operating income | 538,004,000 | 968,229,000 | 507,757,000 | 382,855,000 | 275,144,000 | 1,547,600,000 | 395,437,000 | 559,123,000 | 750,975,000 | 2,417,631,000 | 733,550,000 | 1,063,735,000 | 835,360,000 | 1,219,844,000 | 1,618,063,000 | 1,494,867,000 | 1,322,045,000 | 955,735,000 | 594,199,000 | 258,750,000 | 155,856,000 | 158,850,000 | 273,686,000 | 181,961,000 | 228,045,000 | 285,032,000 | 291,842,000 | 365,553,000 | 531,572,000 | 501,887,000 | 323,397,000 | 195,947,000 | 271,015,000 | 265,353,000 | 334,566,000 | 56,024,000 | 283,855,000 | 256,122,000 | 131,965,000 | 131,029,000 | 77,559,000 | 99,771,000 | 188,643,000 | 131,905,000 | 80,932,000 | 113,273,000 | 69,198,000 | 96,232,000 | 72,721,000 | 103,699,000 | 119,816,000 | 108,785,000 | 188,219,000 | 205,326,000 | 69,000,000 | 116,635,000 | 132,297,000 | 6,284,000 | 336,182,000 | 358,081,000 | 251,932,000 | 173,927,000 | 167,660,000 | 171,311,000 | 175,274,000 | 198,580,000 | 154,148,000 | 131,112,000 | ||||
yoy | 95.54% | -37.44% | 28.40% | -31.53% | -63.36% | -35.99% | -46.09% | -47.44% | -10.10% | -39.87% | -34.26% | -44.12% | -7.73% | 69.30% | 151.58% | 748.25% | 501.66% | 117.11% | 42.20% | -31.66% | -44.27% | -6.22% | -50.22% | -57.10% | -43.21% | -9.76% | 86.56% | 96.14% | 89.14% | -3.34% | 249.76% | -4.52% | 3.60% | 153.53% | -57.24% | 265.99% | 156.71% | -30.05% | -0.66% | -4.17% | -11.92% | 172.61% | 37.07% | 11.29% | 9.23% | -42.25% | -11.54% | -61.36% | -49.50% | 73.65% | -6.73% | 42.27% | 3167.44% | -65.31% | -63.05% | -97.51% | 100.51% | 109.02% | 43.74% | -12.41% | 8.77% | 30.66% | ||||||||||
qoq | -44.43% | 90.69% | 32.62% | 39.15% | -82.22% | 291.36% | -29.28% | -25.55% | -68.94% | 229.58% | -31.04% | 27.34% | -24.61% | 8.24% | 38.33% | 60.84% | 129.64% | 66.02% | -1.88% | -41.96% | 50.41% | -20.21% | -19.99% | -2.33% | -20.16% | -31.23% | 5.91% | 55.19% | 65.04% | -27.70% | 2.13% | -20.69% | 497.18% | -80.26% | 10.83% | 94.08% | 0.71% | 68.94% | -22.26% | -47.11% | 43.01% | 62.98% | -28.55% | 63.69% | -28.09% | 32.33% | -29.87% | -13.45% | 10.14% | -42.20% | -8.33% | 197.57% | -40.84% | -11.84% | 2005.30% | -6.12% | 42.13% | 44.85% | 3.74% | -2.13% | -2.26% | -11.74% | 28.82% | 17.57% | ||||||||
operating margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
interest expense, net of capitalized interest | 33,241,000 | 56,470,000 | 13,573,000 | 17,381,000 | 12,131,000 | 39,276,000 | 17,071,000 | 12,719,000 | 11,978,000 | 58,069,000 | 18,415,000 | 20,767,000 | 22,507,000 | 25,347,000 | 25,667,000 | 16,669,000 | 12,704,000 | 14,898,000 | 17,269,000 | 20,206,000 | 18,950,000 | 27,702,000 | 28,019,000 | 32,322,000 | 31,339,000 | 32,321,000 | 31,122,000 | 31,652,000 | 31,560,000 | 31,512,000 | 31,896,000 | 32,380,000 | 34,177,000 | 33,869,000 | 33,973,000 | 36,149,000 | 36,199,000 | 36,646,000 | 37,043,000 | 37,084,000 | 37,163,000 | 43,087,000 | 31,904,000 | 30,050,000 | 30,569,000 | 30,970,000 | 31,465,000 | 34,629,000 | 41,490,000 | 41,106,000 | 41,112,000 | 44,702,000 | 44,812,000 | 43,346,000 | 44,286,000 | 43,448,000 | 37,515,000 | |||||||||||||||
other income | -8,450,000 | -2,589,000 | -424,000 | -4,545,000 | -4,249,000 | -5,035,000 | 239,000 | 16,192,000 | 22,072,000 | 24,010,000 | 10,248,000 | 786,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 513,213,000 | 979,125,000 | 513,846,000 | 387,866,000 | 280,654,000 | 1,574,856,000 | 408,025,000 | 565,112,000 | 765,781,000 | 2,464,344,000 | 754,599,000 | 1,074,316,000 | 847,789,000 | 1,208,472,000 | 1,596,417,000 | 1,457,730,000 | 1,302,565,000 | 930,798,000 | 566,859,000 | 220,817,000 | 133,360,000 | 103,045,000 | 248,256,000 | 150,063,000 | 201,251,000 | 256,960,000 | 267,063,000 | 341,285,000 | 507,115,000 | 475,410,000 | 295,964,000 | 161,352,000 | 234,312,000 | 235,319,000 | 304,252,000 | 2,820,000 | 243,305,000 | 221,294,000 | 96,714,000 | 93,706,000 | 41,608,000 | 40,492,000 | 134,667,000 | 103,609,000 | 50,994,000 | 84,155,000 | 38,979,000 | 62,649,000 | 7,221,000 | 64,485,000 | 68,456,000 | 67,606,000 | 149,152,000 | 166,547,000 | 30,929,000 | 76,708,000 | 97,863,000 | 307,078,000 | 339,507,000 | 229,931,000 | 159,927,000 | 148,939,000 | 164,780,000 | 168,391,000 | 192,109,000 | 147,398,000 | 123,657,000 | |||||
income tax expense | 113,108,000 | 195,740,000 | 109,920,000 | 86,675,000 | 62,975,000 | 345,794,000 | 87,131,000 | 133,422,000 | 178,281,000 | 576,794,000 | 174,817,000 | 258,139,000 | 203,456,000 | 289,997,000 | 381,765,000 | 350,376,000 | 302,406,000 | 218,595,000 | 128,104,000 | 23,867,000 | 29,083,000 | 24,280,000 | 57,420,000 | 26,344,000 | 48,643,000 | 60,214,000 | 62,236,000 | 71,433,000 | 109,209,000 | 112,838,000 | 70,489,000 | -141,819,000 | 83,300,000 | 82,372,000 | 105,586,000 | 35,396,000 | ||||||||||||||||||||||||||||||||||||
net income | 400,105,000 | 783,385,000 | 403,926,000 | 301,191,000 | 217,679,000 | 1,229,062,000 | 320,894,000 | 431,690,000 | 587,500,000 | 1,887,550,000 | 579,782,000 | 816,177,000 | 644,333,000 | 918,475,000 | 1,214,652,000 | 1,107,354,000 | 1,000,159,000 | 712,203,000 | 438,755,000 | 196,950,000 | 104,277,000 | 78,765,000 | 190,836,000 | 123,719,000 | 152,608,000 | 196,746,000 | 204,827,000 | 269,852,000 | 397,906,000 | 362,572,000 | 225,475,000 | 303,171,000 | 151,012,000 | 152,947,000 | 198,666,000 | 3,832,000 | 154,413,000 | 140,443,000 | 61,318,000 | 58,867,000 | 25,325,000 | 26,954,000 | 87,657,000 | 66,341,000 | 33,698,000 | 51,090,000 | 23,273,000 | 41,252,000 | 6,105,000 | 39,305,000 | 41,777,000 | 39,857,000 | 95,826,000 | 104,230,000 | 15,355,000 | 46,797,000 | 63,389,000 | 193,008,000 | 210,494,000 | 142,557,000 | 100,591,000 | 93,942,000 | 102,164,000 | 105,066,000 | 118,723,000 | 96,869,000 | 76,049,000 | |||||
yoy | 83.81% | -36.26% | 25.88% | -30.23% | -62.95% | -34.89% | -44.65% | -47.11% | -8.82% | -36.88% | -32.81% | -41.81% | -8.17% | 70.55% | 152.39% | 859.14% | 804.21% | 129.91% | 59.19% | -31.67% | -59.97% | -6.83% | -54.15% | -61.65% | -45.74% | -9.16% | -10.99% | 163.49% | 137.06% | 13.49% | 7811.56% | -2.20% | 8.90% | 223.99% | -93.49% | 509.73% | 421.05% | -30.05% | -11.27% | -24.85% | -47.24% | 276.65% | 60.82% | 451.97% | 29.98% | -44.29% | 3.50% | -93.63% | -62.29% | 172.07% | -14.83% | 51.17% | -75.75% | -69.89% | 105.45% | 106.04% | 35.68% | -15.27% | -3.02% | 34.34% | ||||||||||||
qoq | -48.93% | 93.94% | 34.11% | 38.36% | -82.29% | 283.01% | -25.67% | -26.52% | -68.87% | 225.56% | -28.96% | 26.67% | -24.38% | 9.69% | 40.43% | 62.32% | 122.77% | 88.87% | 32.39% | -58.73% | 54.25% | -18.93% | -22.43% | -3.95% | -24.10% | -32.18% | 9.75% | 60.80% | -25.63% | 100.76% | -1.27% | -23.01% | 5084.39% | -97.52% | 9.95% | 129.04% | 4.16% | 132.45% | -6.04% | -69.25% | 32.13% | 96.87% | -34.04% | 119.52% | -43.58% | 575.71% | -84.47% | -5.92% | 4.82% | -58.41% | -8.06% | 578.80% | -67.19% | -26.17% | -8.31% | 47.66% | 41.72% | 7.08% | -8.05% | -2.76% | -11.50% | 22.56% | 27.38% | |||||||||
net income margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
net loss attributable to noncontrolling interests | 3,331,000 | -2,294,000 | -1,560,000 | -2,444,000 | -499,000 | 152,000 | 469,000 | -123,000 | 2,076,000 | 1,562,000 | 2,246,000 | 986,000 | 2,151,000 | 16,180,000 | 2,984,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to steel dynamics, inc. | 403,436,000 | 781,910,000 | 403,685,000 | 298,726,000 | 217,151,000 | 1,219,332,000 | 317,802,000 | 427,998,000 | 584,041,000 | 1,873,687,000 | 577,195,000 | 812,107,000 | 637,310,000 | 914,325,000 | 1,209,554,000 | 1,103,931,000 | 990,763,000 | 702,291,000 | 430,507,000 | 187,843,000 | 100,143,000 | 75,496,000 | 187,340,000 | 121,425,000 | 151,048,000 | 194,302,000 | 204,328,000 | 270,004,000 | 398,375,000 | 362,449,000 | 227,551,000 | 304,733,000 | 153,258,000 | 153,933,000 | 200,817,000 | 20,012,000 | 157,397,000 | 141,969,000 | 62,737,000 | 60,617,000 | 31,550,000 | 30,761,000 | 91,173,000 | 72,303,000 | 38,579,000 | 57,486,000 | 28,958,000 | 48,215,000 | 12,833,000 | 44,472,000 | 45,675,000 | 43,304,000 | 98,710,000 | 105,903,000 | 18,741,000 | 49,207,000 | 64,969,000 | -15,991,000 | -87,862,000 | |||||||||||||
basic earnings per share attributable to steel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dynamics, inc. stockholders | 2.79 | 0.688 | 2.75 | 2.01 | 1.45 | 0.515 | 2.06 | 2.73 | 3.68 | 0.873 | 3.49 | 4.83 | 3.71 | 5.07 | 6.49 | 5.74 | 4.89 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | 144,797 | 147,806 | 146,947 | 148,387 | 150,262 | 155,420 | 154,061 | 156,856 | 158,666 | 166,552 | 165,170 | 168,009 | 171,597 | 183,393 | 180,264 | 186,442 | 192,158 | 205,115 | 202,450 | 209,647 | 211,015 | 211,140 | 210,366 | 210,343 | 213,254 | 219,639 | 217,873 | 221,505 | 224,058 | 233,923 | 234,208 | 235,617 | 236,623 | 240,132 | 239,066 | 241,343 | 242,943 | 243,576 | 243,761 | 243,655 | 243,202 | 242,074 | 241,900 | 241,535 | 240,087 | 226,220 | 223,011 | 220,926 | 220,471 | 219,995 | 219,191 | 219,104 | 218,996 | 218,674 | 218,500 | 217,992 | 216,881 | 216,635 | 216,284 | 189,848 | 182,000 | 195,347 | 190,351 | 189,039 | 89,741 | 93,429 | 96,316 | 93,931 | 49,843 | 48,231 | 43,517 | |
diluted earnings per share attributable to steel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dynamics, inc. stockholders, including the effect | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of assumed conversions when dilutive | 2.78 | 0.685 | 2.74 | 2.01 | 1.44 | 0.513 | 2.05 | 2.72 | 3.67 | 0.868 | 3.47 | 4.81 | 3.7 | 5.03 | 6.44 | 5.71 | 4.85 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares and share equivalents outstanding | 145,321 | 148,404 | 147,600 | 148,960 | 150,809 | 156,136 | 154,810 | 157,579 | 159,354 | 167,431 | 166,105 | 168,865 | 172,479 | 184,622 | 181,613 | 187,740 | 193,241 | 206,615 | 204,167 | 211,246 | 212,254 | 212,345 | 211,926 | 211,378 | 214,024 | 220,748 | 219,109 | 222,519 | 224,962 | 235,193 | 235,649 | 236,945 | 237,723 | 241,781 | 240,880 | 243,021 | 244,546 | 245,298 | 245,682 | 245,392 | 244,608 | 243,822 | 243,491 | 242,867 | 242,244 | 242,048 | 241,394 | 239,001 | 221,736 | 238,087 | 220,044 | 236,208 | 236,526 | 235,759 | 236,266 | 236,224 | 234,543 | 234,600 | 234,659 | 189,848 | 182,000 | 196,859 | 200,345 | 199,317 | 94,929 | 98,781 | 101,637 | 105,774 | 54,893 | 54,883 | 50,336 | |
dividends declared per share | 0.53 | 1.5 | 0.5 | 0.5 | 0.5 | 1.38 | 0.46 | 0.46 | 0.46 | 1.275 | 0.425 | 0.425 | 0.425 | 0.34 | 0.34 | 0.34 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.188 | 0.188 | 0.188 | 0.188 | 0.155 | 0.155 | 0.155 | 0.155 | 0.14 | 0.14 | 0.14 | 0.14 | 0.138 | 0.138 | 0.138 | 0.115 | 0.115 | 0.115 | 0.11 | 0.11 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.075 | 0.075 | 0.075 | 0.075 | 0.1 | 0.1 | 0.1 | 0.1 | 0.15 | 0.15 | 0.15 | -0.2 | 0.3 | 0.2 | 0.2 | |||
other expense | -67,366,000 | -19,662,000 | -22,392,000 | -17,641,000 | -66,532,000 | -29,659,000 | -18,708,000 | -26,784,000 | -104,782,000 | -39,464,000 | -31,348,000 | -34,936,000 | -13,975,000 | -4,021,000 | 20,468,000 | 6,776,000 | 10,039,000 | 10,071,000 | 17,727,000 | 3,546,000 | 28,103,000 | -6,343,000 | -7,384,000 | -7,103,000 | -4,463,000 | 2,215,000 | 2,526,000 | -3,835,000 | -3,659,000 | 17,055,000 | 4,351,000 | 11,523,000 | ||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | -1,475,000 | -241,000 | -2,465,000 | -528,000 | -9,730,000 | -3,092,000 | -3,692,000 | -3,459,000 | -13,863,000 | -2,587,000 | -4,070,000 | -7,023,000 | -4,150,000 | -5,098,000 | -3,423,000 | -9,396,000 | -9,912,000 | -8,248,000 | -2,724,750 | -4,134,000 | -3,269,000 | -3,496,000 | 1,526,000 | 1,419,000 | 1,750,000 | 6,225,000 | 3,807,000 | 3,516,000 | 5,962,000 | 4,881,000 | 6,396,000 | 5,685,000 | 6,963,000 | 6,728,000 | 5,167,000 | 3,898,000 | 3,447,000 | 2,884,000 | 1,673,000 | 3,386,000 | 2,410,000 | 1,580,000 | ||||||||||||||||||||||||||||||
basic earnings per share attributable to steel dynamics, inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders | 3.35 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to steel dynamics, inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders, including the effect of assumed conversions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
when dilutive | 3.32 | 2.03 | 0.88 | 0.47 | 0.36 | 0.88 | 0.57 | 0.69 | 0.87 | 0.91 | 1.18 | 1.69 | 1.53 | 0.96 | 1.27 | 0.64 | 0.63 | 0.82 | 0.08 | 0.64 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to steel dynamics, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inc. stockholders | 2.04 | 0.89 | 0.48 | 0.36 | 0.88 | 0.57 | 0.69 | 0.88 | 0.91 | 1.18 | 1.7 | 1.54 | 0.96 | 1.27 | 0.64 | 0.64 | 0.83 | 0.08 | 0.65 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 51,284,750 | 88,892,000 | 80,851,000 | 34,839,000 | 16,283,000 | 13,538,000 | 47,010,000 | 37,268,000 | 17,296,000 | 33,065,000 | 15,706,000 | 21,397,000 | 1,116,000 | 25,180,000 | 26,679,000 | 27,749,000 | 53,326,000 | 62,317,000 | 15,574,000 | 29,911,000 | 34,474,000 | 114,070,000 | 129,013,000 | 87,374,000 | 59,336,000 | 54,997,000 | 62,616,000 | 63,325,000 | 73,386,000 | 50,529,000 | 47,608,000 | |||||||||||||||||||||||||||||||||||||||||
other income (income) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to steel dynamics, inc. stockholders | 0.58 | 0.26 | 0.25 | 0.13 | 0.13 | 0.38 | 0.32 | 0.17 | 0.26 | 0.13 | 0.22 | 0.06 | 0.2 | 0.21 | 0.2 | 0.45 | 0.49 | 0.09 | 0.23 | 0.3 | -0.08 | -0.48 | ||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to steel dynamics, inc. stockholders, including the effect of assumed conversions when dilutive | 0.58 | 0.26 | 0.25 | 0.13 | 0.13 | 0.38 | 0.31 | 0.17 | 0.25 | 0.13 | 0.21 | 0.06 | 0.2 | 0.2 | 0.19 | 0.43 | 0.46 | 0.09 | 0.22 | 0.29 | -0.08 | -0.48 | ||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | 308,000 | 7,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total selling, general and administrative expenses | 99,869,000 | 90,866,000 | 82,372,000 | 83,919,000 | 78,494,000 | 80,032,000 | 83,680,000 | 78,437,000 | 81,448,000 | 90,458,000 | 88,167,000 | 90,428,000 | 70,532,000 | 75,349,000 | 78,185,000 | 62,553,000 | 72,976,000 | 109,024,000 | 121,574,000 | 95,377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles | 8,992,000 | 10,084,000 | 11,581,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense, net capitalized interest | 37,043,000 | 36,251,000 | 37,446,000 | 35,475,000 | 29,807,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | 0.99 | 1.11 | 0.75 | 1.12 | 1.01 | 1.06 | -1.96 | 2.38 | 2.01 | 1.75 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share, including the effect of assumed conversions | 0.98 | 1.05 | 0.72 | 1.01 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income, net other income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 14,602,000 | 7,198,000 | 7,246,000 | 8,498,000 | 7,445,000 | 8,025,000 | 8,136,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other (income) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share, including effect of assumed conversions | 1.06 | 0.95 | 1.373 | 2.17 | 1.78 | 1.52 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents | 556,527,000 | 769,878,000 | 770,356,000 | 458,048,000 | 1,186,917,000 | 589,464,000 | 1,015,210,000 | 829,980,000 | 1,039,421,000 | 1,400,887,000 | 1,765,467,000 | 1,475,356,000 | 1,604,943,000 | 1,628,417,000 | 1,420,497,000 | 1,007,085,000 | 1,189,528,000 | 1,243,868,000 | 1,095,701,000 | 1,113,744,000 | 1,245,165,000 | 1,368,618,000 | 1,267,618,000 | 1,496,458,000 | 1,235,478,000 | 1,381,460,000 | 1,146,007,000 | 972,561,000 | 791,444,000 | 828,220,000 | 884,315,000 | 720,445,000 | 985,824,000 | 1,028,649,000 | 1,101,964,000 | 908,843,000 | 966,826,000 | 841,483,000 | 1,051,489,000 | 1,052,666,000 | 976,951,000 | 473,790,000 | 419,401,000 | 160,982,000 | 159,591,000 | 357,490,000 | 342,919,000 | 370,056,000 | 243,753,000 | 477,861,000 | 287,120,000 | 420,938,000 | 357,809,000 | 456,694,000 | 277,691,000 | 160,810,000 | 270,118,000 | 191,593,000 | 225,506,000 | 18,217,000 | 16,067,000 | 22,135,000 | 115,405,000 | 58,889,000 | 10,811,000 | 12,212,000 | 28,332,000 | 29,373,000 | 20,843,000 | 53,948,000 | 195,705,000 | 65,518,000 |
accounts receivable | 2,050,980,000 | 1,697,298,000 | 1,606,114,000 | 1,647,704,000 | 1,500,685,000 | 1,695,840,000 | 1,665,424,000 | 1,807,313,000 | 2,079,949,000 | 2,072,619,000 | 2,255,206,000 | 2,573,539,000 | 2,285,245,000 | 1,886,759,000 | 1,565,317,000 | 1,360,535,000 | 915,223,000 | 841,593,000 | 995,324,000 | 983,515,000 | 1,069,061,000 | 1,141,038,000 | 1,224,477,000 | 1,175,795,000 | 983,457,000 | 897,838,000 | 866,716,000 | 860,676,000 | 752,232,000 | 758,145,000 | 654,177,000 | 757,110,000 | 772,309,000 | 741,309,000 | 1,013,503,000 | 852,440,000 | 760,654,000 | 722,867,000 | 725,105,000 | 703,896,000 | 656,517,000 | 660,351,000 | 737,531,000 | 764,715,000 | 797,577,000 | 828,514,000 | 599,108,000 | 577,380,000 | 615,624,000 | 340,426,000 | 335,715,000 | 1,032,734,000 | 1,147,277,000 | 817,799,000 | 446,131,000 | 399,699,000 | 383,632,000 | 360,196,000 | 322,478,000 | 229,124,000 | 202,878,000 | |||||||||||
accounts receivable-related parties | 5,454,000 | 2,411,000 | 64,663,000 | 94,861,000 | 73,097,000 | 54,230,000 | 64,272,000 | 79,552,000 | 73,636,000 | 73,245,000 | 74,736,000 | 63,015,000 | 54,355,000 | 79,769,000 | 78,788,000 | 87,176,000 | 78,423,000 | 5,049,000 | 6,036,000 | 5,707,000 | 5,928,000 | 3,937,000 | 3,619,000 | 2,463,000 | 3,084,000 | 2,958,000 | 3,431,000 | 3,818,000 | 2,357,000 | 3,536,000 | 3,713,000 | 4,388,000 | 4,198,000 | 22,422,000 | 25,179,000 | 20,178,000 | 22,471,000 | 26,219,000 | 27,227,000 | 35,858,000 | 35,024,000 | 41,915,000 | 44,213,000 | 28,432,000 | 45,165,000 | 58,356,000 | 50,446,000 | 50,006,000 | 48,022,000 | 49,405,000 | 56,233,000 | 55,089,000 | 51,643,000 | 51,153,000 | 51,824,000 | 55,423,000 | 55,837,000 | 50,928,000 | 34,108,000 | 24,310,000 | 26,124,000 | 89,914,000 | 87,333,000 | 82,117,000 | 45,326,000 | 42,425,000 | 38,346,000 | 43,003,000 | 31,813,000 | 31,771,000 | 38,830,000 | |
inventories | 3,908,120,000 | 3,738,516,000 | 3,195,660,000 | 3,260,899,000 | 3,099,054,000 | 3,113,733,000 | 3,044,887,000 | 3,073,637,000 | 3,027,143,000 | 2,894,632,000 | 2,941,634,000 | 3,044,009,000 | 2,988,852,000 | 3,129,964,000 | 3,376,532,000 | 3,647,061,000 | 3,516,815,000 | 3,531,130,000 | 2,894,970,000 | 2,481,832,000 | 2,217,534,000 | 1,843,548,000 | 1,609,216,000 | 1,567,017,000 | 1,644,538,000 | 1,689,043,000 | 1,767,020,000 | 1,802,759,000 | 1,867,700,000 | 1,859,168,000 | 1,853,862,000 | 1,787,109,000 | 1,600,058,000 | 1,519,347,000 | 1,487,516,000 | 1,418,732,000 | 1,361,550,000 | 1,275,211,000 | 1,275,575,000 | 1,175,716,000 | 1,066,823,000 | 1,321,397,000 | 1,292,069,000 | 1,453,242,000 | 1,664,212,000 | 1,320,871,000 | 1,332,101,000 | 1,192,032,000 | 1,168,499,000 | 1,170,159,000 | 1,209,079,000 | 1,252,153,000 | 1,270,941,000 | 1,158,848,000 | 1,195,194,000 | 1,186,168,000 | 1,008,309,000 | 1,017,874,000 | 900,889,000 | 738,470,000 | 833,074,000 | 1,356,992,000 | 1,201,640,000 | 894,759,000 | 744,534,000 | 726,236,000 | 626,218,000 | 569,317,000 | 557,726,000 | 528,683,000 | 381,505,000 | 398,684,000 |
other current assets | 274,089,000 | 293,117,000 | 351,428,000 | 231,100,000 | 190,297,000 | 163,131,000 | 173,179,000 | 141,635,000 | 138,557,000 | 162,790,000 | 138,605,000 | 122,025,000 | 127,022,000 | 195,371,000 | 99,210,000 | 90,144,000 | 79,624,000 | 209,591,000 | 104,106,000 | 98,509,000 | 67,744,000 | 74,363,000 | 59,219,000 | 39,043,000 | 45,351,000 | 76,012,000 | 50,818,000 | 61,248,000 | 52,628,000 | 72,730,000 | 50,110,000 | 39,927,000 | 38,705,000 | 91,509,000 | 59,648,000 | 37,188,000 | 33,442,000 | 83,197,000 | 30,121,000 | 28,072,000 | 41,258,000 | 28,744,000 | 32,004,000 | 34,846,000 | 29,263,000 | 23,216,000 | 24,363,000 | 25,126,000 | 33,028,000 | 24,056,000 | 24,107,000 | 15,816,000 | 15,029,000 | 18,646,000 | 15,164,000 | 18,913,000 | 21,451,000 | 14,844,000 | 12,091,000 | 22,017,000 | 35,725,000 | 61,977,000 | 67,566,000 | 62,522,000 | 27,264,000 | 31,493,000 | 10,593,000 | 15,167,000 | 14,705,000 | 21,853,000 | 13,300,000 | 13,307,000 |
total current assets | 6,795,170,000 | 6,484,171,000 | 6,079,405,000 | 5,690,599,000 | 6,216,705,000 | 5,431,338,000 | 6,443,576,000 | 6,239,011,000 | 6,597,436,000 | 6,787,826,000 | 7,228,599,000 | 7,396,055,000 | 7,562,560,000 | 7,638,018,000 | 7,813,444,000 | 7,756,010,000 | 7,149,635,000 | 6,901,023,000 | 5,987,572,000 | 5,265,109,000 | 4,896,906,000 | 4,258,447,000 | 3,854,895,000 | 4,016,120,000 | 4,142,968,000 | 4,253,025,000 | 4,020,320,000 | 4,023,601,000 | 4,028,890,000 | 4,032,657,000 | 4,131,477,000 | 3,817,664,000 | 3,652,242,000 | 3,508,342,000 | 3,572,145,000 | 3,251,657,000 | 3,244,965,000 | 2,929,675,000 | 3,136,644,000 | 3,050,457,000 | 2,774,233,000 | 2,651,795,000 | 2,591,392,000 | 2,452,225,000 | 2,930,136,000 | 2,630,186,000 | 2,528,354,000 | 2,385,315,000 | 2,242,089,000 | 2,448,941,000 | 2,262,224,000 | 2,458,344,000 | 2,526,857,000 | 2,496,227,000 | 2,373,859,000 | 2,277,120,000 | 2,010,022,000 | 1,910,116,000 | 1,934,753,000 | 1,301,531,000 | 1,366,811,000 | 2,575,775,000 | 2,627,538,000 | 1,927,542,000 | 1,290,146,000 | 1,226,553,000 | 1,100,732,000 | 1,036,197,000 | 1,014,739,000 | 976,121,000 | 858,355,000 | 725,733,000 |
property, plant and equipment | 8,549,876,000 | 8,569,466,000 | 8,493,550,000 | 8,465,478,000 | 8,322,652,000 | 8,117,988,000 | 7,825,869,000 | 7,433,564,000 | 7,063,990,000 | 6,734,218,000 | 6,313,366,000 | 5,783,622,000 | 5,491,201,000 | 5,373,665,000 | 5,146,606,000 | 4,886,555,000 | 4,827,962,000 | 4,751,430,000 | 4,654,192,000 | 4,526,892,000 | 4,340,411,000 | 4,105,569,000 | 3,862,375,000 | 3,587,450,000 | 3,327,605,000 | 3,135,886,000 | 3,031,731,000 | 2,947,243,000 | 2,936,893,000 | 2,945,767,000 | 2,901,658,000 | 2,909,033,000 | 2,657,937,000 | 2,675,904,000 | 2,708,777,000 | 2,729,721,000 | 2,760,544,000 | 2,787,215,000 | 2,928,226,000 | 2,885,844,000 | 2,914,186,000 | 3,013,659,000 | 3,047,401,000 | 3,085,587,000 | 3,420,654,000 | 2,177,007,000 | 2,197,503,000 | 2,241,067,000 | 2,232,852,000 | 2,232,413,000 | 2,213,703,000 | 2,208,660,000 | 2,199,509,000 | 2,168,444,000 | 2,176,314,000 | 2,187,698,000 | 2,214,105,000 | 2,237,927,000 | 2,240,375,000 | 2,144,360,000 | 2,108,657,000 | 1,997,495,000 | 1,916,403,000 | 1,720,276,000 | 1,358,204,000 | 1,249,178,000 | 1,161,914,000 | 1,136,703,000 | 1,118,533,000 | 1,113,709,000 | 990,506,000 | 999,969,000 |
intangible assets | 323,489,000 | 331,290,000 | 206,549,000 | 213,439,000 | 220,336,000 | 227,234,000 | 234,806,000 | 242,450,000 | 250,095,000 | 257,759,000 | 265,845,000 | 274,005,000 | 260,629,000 | 267,507,000 | 276,586,000 | 281,022,000 | 288,183,000 | 295,345,000 | 302,522,000 | 309,700,000 | 317,139,000 | 324,577,000 | 306,574,000 | 313,520,000 | 320,711,000 | 249,598,000 | 256,302,000 | 263,315,000 | 236,563,000 | 243,154,000 | 249,983,000 | 263,357,000 | 269,129,000 | 276,553,000 | 291,814,000 | 265,476,000 | 272,528,000 | 353,561,000 | 358,402,000 | 364,620,000 | 406,318,000 | 372,819,000 | 379,488,000 | 393,531,000 | 401,104,000 | 408,832,000 | 425,034,000 | 433,559,000 | 442,277,000 | 460,206,000 | 469,719,000 | 479,480,000 | 500,021,000 | 511,002,000 | 522,245,000 | 557,194,000 | 551,489,000 | 625,537,000 | 636,649,000 | 488,436,000 | 198,678,000 | 14,110,000 | 11,973,000 | 12,478,000 | 12,335,000 | |||||||
goodwill | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 477,471,000 | 502,067,000 | 502,067,000 | 451,594,000 | 452,341,000 | 453,088,000 | 453,835,000 | 454,683,000 | 455,530,000 | 456,378,000 | 457,226,000 | 474,520,000 | 451,220,000 | 452,068,000 | 452,915,000 | 540,913,000 | 526,462,000 | 530,716,000 | 429,645,000 | 502,900,000 | 508,275,000 | 386,045,000 | 386,893,000 | 388,518,000 | 390,129,000 | 391,740,000 | 393,351,000 | 399,867,000 | 394,275,000 | 395,872,000 | 740,243,000 | 741,898,000 | 743,528,000 | 727,128,000 | 728,751,000 | 730,360,000 | 733,650,000 | 735,281,000 | 736,912,000 | 740,192,000 | 741,817,000 | 743,441,000 | 746,737,000 | 748,383,000 | 750,029,000 | 753,355,000 | 753,355,000 | 756,624,000 | 780,321,000 | 812,161,000 | 781,555,000 | 789,580,000 | 518,759,000 | 200,637,000 | 48,490,000 | 30,966,000 | 30,966,000 | 30,966,000 | 30,720,000 | ||
other assets | 574,213,000 | 557,382,000 | 708,055,000 | 701,651,000 | 693,264,000 | 681,202,000 | 678,099,000 | 668,761,000 | 637,758,000 | 651,146,000 | 643,675,000 | 620,244,000 | 403,303,000 | 378,727,000 | 359,468,000 | 335,286,000 | 337,769,000 | 129,601,000 | 137,016,000 | 130,100,000 | 117,062,000 | 119,743,000 | 119,192,000 | 100,031,000 | 101,571,000 | 106,038,000 | 100,685,000 | 104,306,000 | 97,419,000 | 25,166,000 | 25,770,000 | 26,395,000 | 26,606,000 | 10,745,000 | 10,848,000 | 12,121,000 | 12,387,000 | 11,454,000 | 11,440,000 | 14,069,000 | 15,220,000 | 63,662,000 | 68,099,000 | 70,636,000 | 75,790,000 | 57,979,000 | 59,564,000 | 97,726,000 | 101,353,000 | 106,076,000 | 106,927,000 | 101,194,000 | 104,549,000 | 111,104,000 | 110,461,000 | 111,830,000 | 112,386,000 | 112,813,000 | 117,578,000 | 84,474,000 | 70,744,000 | 66,838,000 | 65,763,000 | 154,732,000 | 40,993,000 | 30,963,000 | 29,785,000 | 25,223,000 | 26,316,000 | 27,053,000 | 30,619,000 | 30,397,000 |
total assets | 16,720,219,000 | 16,419,780,000 | 15,965,030,000 | 15,548,638,000 | 15,930,428,000 | 14,935,233,000 | 15,659,821,000 | 15,061,257,000 | 15,026,750,000 | 14,908,420,000 | 14,928,956,000 | 14,551,397,000 | 14,219,760,000 | 14,159,984,000 | 14,047,698,000 | 13,711,214,000 | 13,056,637,000 | 12,531,234,000 | 11,535,985,000 | 10,687,331,000 | 10,127,896,000 | 9,265,562,000 | 8,617,556,000 | 8,468,341,000 | 8,344,923,000 | 8,275,765,000 | 7,943,247,000 | 7,857,914,000 | 7,857,233,000 | 7,703,563,000 | 7,798,368,000 | 7,504,521,000 | 6,972,813,000 | 6,855,732,000 | 6,960,737,000 | 6,670,130,000 | 6,704,035,000 | 6,423,732,000 | 6,787,562,000 | 6,629,676,000 | 6,391,642,000 | 6,842,541,000 | 6,826,763,000 | 6,735,838,000 | 7,578,283,000 | 5,985,202,000 | 5,913,857,000 | 5,874,305,000 | 5,735,910,000 | 5,956,574,000 | 5,775,516,000 | 5,971,380,000 | 6,043,627,000 | 6,003,481,000 | 5,900,453,000 | 5,827,605,000 | 5,610,459,000 | 5,545,805,000 | 5,582,122,000 | 4,881,812,000 | 4,926,079,000 | 6,054,879,000 | 6,043,589,000 | 4,821,612,000 | 3,095,301,000 | 2,575,886,000 | 2,341,392,000 | 2,247,017,000 | 2,208,803,000 | 2,164,473,000 | 1,881,619,000 | 1,757,687,000 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 1,366,020,000 | 1,223,776,000 | 1,201,459,000 | 1,216,907,000 | 1,252,529,000 | 972,645,000 | 1,074,501,000 | 1,205,679,000 | 1,174,060,000 | 1,078,645,000 | 1,049,317,000 | 1,039,149,000 | 1,126,795,000 | 1,007,304,000 | 1,153,299,000 | 1,365,608,000 | 1,202,033,000 | 1,266,833,000 | 1,208,499,000 | 1,167,102,000 | 1,113,250,000 | 760,536,000 | 702,991,000 | 696,845,000 | 602,875,000 | 509,687,000 | 518,909,000 | 516,109,000 | 582,284,000 | 536,743,000 | 595,286,000 | 657,496,000 | 544,419,000 | 473,765,000 | 512,290,000 | 467,611,000 | 514,788,000 | 382,126,000 | 427,790,000 | 450,945,000 | 407,405,000 | 378,594,000 | 438,363,000 | 367,267,000 | 621,579,000 | 422,761,000 | 401,539,000 | 411,201,000 | 355,678,000 | 401,407,000 | 364,380,000 | 381,250,000 | 462,492,000 | 453,232,000 | 443,693,000 | 437,531,000 | 356,042,000 | 354,550,000 | 380,284,000 | 225,753,000 | 239,355,000 | 644,263,000 | 757,590,000 | 473,150,000 | 320,276,000 | 212,239,000 | 218,156,000 | 145,938,000 | 192,730,000 | 167,920,000 | 178,501,000 | 111,067,000 |
accounts payable-related parties | 13,474,000 | 7,582,000 | 13,306,000 | 10,276,000 | 5,157,000 | 7,267,000 | 5,315,000 | 7,729,000 | 9,533,000 | 9,685,000 | 10,858,000 | 9,435,000 | 12,171,000 | 9,934,000 | 11,848,000 | 15,206,000 | 11,525,000 | 13,722,000 | 11,938,000 | 16,502,000 | 21,422,000 | 8,919,000 | 12,690,000 | 5,087,000 | 9,285,000 | 3,657,000 | 9,720,000 | 9,047,000 | 9,183,000 | 14,011,000 | 15,742,000 | 18,305,000 | 18,199,000 | 15,683,000 | 16,393,000 | 16,392,000 | 16,170,000 | 13,070,000 | 10,046,000 | 10,322,000 | 6,170,000 | 7,776,000 | 8,335,000 | 9,695,000 | 18,542,000 | 17,930,000 | 15,629,000 | 15,205,000 | 8,652,000 | 9,225,000 | 12,833,000 | 11,924,000 | 9,765,000 | 9,107,000 | 12,166,000 | 15,883,000 | 10,289,000 | 8,786,000 | 10,028,000 | 1,693,000 | 4,559,000 | 8,532,000 | 14,682,000 | 21,551,000 | 5,288,000 | 6,079,000 | 7,316,000 | 1,966,000 | 1,766,000 | 1,614,000 | 4,475,000 | |
income taxes payable | 135,202,000 | 67,315,000 | 3,088,000 | 2,069,000 | 43,249,000 | 3,783,000 | 6,248,000 | 6,070,000 | 150,103,000 | 5,524,000 | 30,343,000 | 39,177,000 | 129,082,000 | 6,520,000 | 41,121,000 | 36,976,000 | 229,360,000 | 13,746,000 | 80,167,000 | 80,520,000 | 52,969,000 | 2,386,000 | 827,000 | 25,411,000 | 17,806,000 | 2,014,000 | 2,074,000 | 3,032,000 | 26,896,000 | 7,468,000 | 10,872,000 | 38,273,000 | 14,564,000 | 3,696,000 | 5,596,000 | 5,589,000 | 80,741,000 | 5,593,000 | 35,733,000 | 43,367,000 | 9,960,000 | 14,246,000 | 2,411,000 | 5,116,000 | 26,949,000 | 19,448,000 | 23,531,000 | 7,649,000 | 2,862,000 | 13,438,000 | 12,014,000 | 2,164,000 | 14,383,000 | 14,844,000 | 11,531,000 | 19,640,000 | 5,431,000 | 2,008,000 | 30,723,000 | 31,614,000 | 63,728,000 | 98,479,000 | 31,739,000 | 26,365,000 | 85,347,000 | 30,497,000 | 33,846,000 | |||||
accrued payroll and benefits | 225,703,000 | 361,494,000 | 302,245,000 | 233,395,000 | 173,318,000 | 373,216,000 | 334,859,000 | 277,307,000 | 209,782,000 | 469,143,000 | 405,556,000 | 321,303,000 | 209,522,000 | 610,558,000 | 545,311,000 | 428,758,000 | 275,621,000 | 539,812,000 | 406,538,000 | 276,232,000 | 182,044,000 | 201,778,000 | 177,935,000 | 148,055,000 | 124,181,000 | 208,287,000 | 181,785,000 | 148,747,000 | 114,575,000 | 264,542,000 | 228,911,000 | 170,470,000 | 113,001,000 | 195,909,000 | 171,508,000 | 138,360,000 | 106,733,000 | 164,543,000 | 143,986,000 | 112,625,000 | 81,246,000 | 95,150,000 | 78,201,000 | 66,427,000 | 107,484,000 | 74,155,000 | 57,384,000 | 79,589,000 | 65,698,000 | 59,488,000 | 37,157,000 | 39,492,000 | ||||||||||||||||||||
accrued expenses | 408,196,000 | 427,432,000 | 435,199,000 | 354,974,000 | 373,258,000 | 366,682,000 | 389,360,000 | 343,525,000 | 329,490,000 | 309,312,000 | 336,242,000 | 293,102,000 | 296,524,000 | 340,646,000 | 323,331,000 | 300,663,000 | 270,178,000 | 278,549,000 | 258,551,000 | 200,849,000 | 176,422,000 | 178,618,000 | 171,307,000 | 154,243,000 | 167,718,000 | 175,405,000 | 162,692,000 | 151,161,000 | 141,239,000 | 146,613,000 | 136,111,000 | 130,234,000 | 112,975,000 | 125,138,000 | 128,701,000 | 118,337,000 | 109,400,000 | 113,556,000 | 112,521,000 | 105,378,000 | 97,567,000 | 102,510,000 | 97,215,000 | 87,302,000 | 113,851,000 | 86,486,000 | 87,715,000 | 82,157,000 | 80,209,000 | 80,257,000 | 166,845,000 | 168,928,000 | 186,247,000 | 203,191,000 | 173,440,000 | 199,211,000 | 193,919,000 | 165,842,000 | 202,961,000 | 81,025,000 | 91,547,000 | 274,886,000 | 247,934,000 | 184,329,000 | 92,401,000 | 79,114,000 | 94,024,000 | |||||
current maturities of long-term debt | 22,124,000 | 34,655,000 | 1,429,000 | 1,460,000 | 418,947,000 | 426,990,000 | 882,013,000 | 815,642,000 | 425,696,000 | 459,987,000 | 86,061,000 | 56,869,000 | 46,452,000 | 57,334,000 | 22,951,000 | 37,130,000 | 68,390,000 | 97,174,000 | 55,056,000 | 93,505,000 | 81,226,000 | 86,894,000 | 82,229,000 | 73,926,000 | 70,106,000 | 89,356,000 | 82,150,000 | 72,131,000 | 80,958,000 | 24,234,000 | 14,776,000 | 18,266,000 | 9,646,000 | 28,795,000 | 182,661,000 | 19,971,000 | 2,965,000 | 3,632,000 | 16,155,000 | 18,047,000 | 22,770,000 | 31,584,000 | 35,075,000 | 30,727,000 | 131,858,000 | 61,761,000 | 343,722,000 | 335,341,000 | 324,241,000 | 231,582,000 | 30,114,000 | 439,912,000 | 439,633,000 | 1,210,000 | 1,552,000 | 1,216,000 | 8,438,000 | 6,341,000 | 6,333,000 | 1,049,000 | 65,450,000 | 65,203,000 | 55,683,000 | 699,000 | 95,693,000 | 80,686,000 | 30,772,000 | 649,000 | 1,072,000 | 2,156,000 | ||
total current liabilities | 2,170,719,000 | 2,122,254,000 | 1,956,726,000 | 1,819,081,000 | 2,266,458,000 | 2,150,583,000 | 2,692,296,000 | 2,655,952,000 | 2,298,664,000 | 2,332,296,000 | 1,918,377,000 | 1,759,035,000 | 1,820,546,000 | 2,032,296,000 | 2,131,396,000 | 2,201,872,000 | 2,090,646,000 | 2,227,369,000 | 2,054,289,000 | 1,852,245,000 | 1,661,189,000 | 1,258,787,000 | 1,175,628,000 | 1,115,426,000 | 1,031,720,000 | 1,006,698,000 | 1,005,275,000 | 925,736,000 | 1,003,090,000 | 1,019,137,000 | 1,049,665,000 | 1,058,586,000 | 860,740,000 | 868,519,000 | 1,066,529,000 | 795,892,000 | 881,447,000 | 712,815,000 | 794,113,000 | 779,224,000 | 673,046,000 | 677,858,000 | 698,588,000 | 618,334,000 | 1,041,540,000 | 713,223,000 | 951,431,000 | 954,202,000 | 869,849,000 | 814,687,000 | 605,399,000 | 1,019,449,000 | 1,121,868,000 | 717,467,000 | 670,846,000 | 689,644,000 | 595,452,000 | 554,298,000 | 640,011,000 | 488,389,000 | 729,650,000 | 1,674,710,000 | 1,395,509,000 | 1,009,980,000 | 672,778,000 | 580,402,000 | 501,429,000 | 399,490,000 | 372,889,000 | 273,246,000 | 244,228,000 | 207,177,000 |
long-term debt | 4,178,669,000 | 4,176,508,000 | 3,781,026,000 | 3,779,559,000 | 3,777,132,000 | 2,804,017,000 | 2,801,871,000 | 2,212,802,000 | 2,612,246,000 | 2,611,069,000 | 3,009,010,000 | 3,010,829,000 | 3,014,358,000 | 3,013,241,000 | 3,012,120,000 | 3,011,116,000 | 3,010,109,000 | 3,008,702,000 | 3,019,175,000 | 3,016,486,000 | 3,016,200,000 | 3,015,782,000 | 2,636,615,000 | 2,636,722,000 | 2,646,012,000 | 2,644,988,000 | 2,355,243,000 | 2,355,917,000 | 2,354,427,000 | 2,352,489,000 | 2,351,979,000 | 2,352,127,000 | 2,353,703,000 | 2,353,145,000 | 2,351,483,000 | 2,354,337,000 | 2,353,744,000 | 2,353,194,000 | 2,570,837,000 | 2,573,186,000 | 2,575,528,000 | |||||||||||||||||||||||||||||||
deferred income taxes | 1,042,980,000 | 1,004,375,000 | 1,105,134,000 | 957,564,000 | 918,435,000 | 902,186,000 | 943,154,000 | 928,321,000 | 923,745,000 | 944,768,000 | 961,117,000 | 941,491,000 | 898,112,000 | 889,103,000 | 856,650,000 | 853,407,000 | 856,790,000 | 854,905,000 | 722,220,000 | 652,059,000 | 602,185,000 | 536,288,000 | 512,503,000 | 503,034,000 | 489,248,000 | 484,169,000 | 468,248,000 | 457,784,000 | 447,087,000 | 435,838,000 | 398,814,000 | 375,719,000 | 314,736,000 | 305,949,000 | 461,399,000 | 459,639,000 | 454,426,000 | 448,375,000 | 450,159,000 | 433,116,000 | 416,260,000 | 28,839,000 | 31,396,000 | 33,414,000 | 18,402,000 | 17,813,000 | 17,871,000 | 25,228,000 | 23,682,000 | 23,564,000 | 28,229,000 | 26,917,000 | 26,089,000 | 21,652,000 | 21,114,000 | 21,007,000 | 24,786,000 | 21,678,000 | 21,585,000 | 32,179,000 | 26,631,000 | 12,023,000 | 8,317,000 | 11,456,000 | 13,964,000 | 6,516,000 | ||||||
other liabilities | 194,449,000 | 186,232,000 | 151,819,000 | 148,384,000 | 134,509,000 | 133,201,000 | 143,200,000 | 143,968,000 | 144,336,000 | 180,760,000 | 182,161,000 | 175,073,000 | 180,321,000 | 129,539,000 | 112,327,000 | 95,929,000 | 120,918,000 | 120,087,000 | 117,367,000 | 136,189,000 | 113,125,000 | 106,479,000 | 94,011,000 | 73,237,000 | 72,004,000 | 75,055,000 | 70,126,000 | 70,196,000 | 63,171,000 | 8,870,000 | 11,833,000 | 18,330,000 | 20,257,000 | 21,811,000 | 20,305,000 | 20,781,000 | 19,711,000 | 20,649,000 | 20,751,000 | 19,544,000 | 19,302,000 | 16,405,000 | 16,147,000 | 15,936,000 | 24,922,000 | 22,356,000 | 22,843,000 | 22,898,000 | 20,324,000 | 19,947,000 | 18,564,000 | 81,795,000 | 82,613,000 | 77,391,000 | 63,794,000 | 62,944,000 | 62,145,000 | 61,594,000 | 60,957,000 | 67,095,000 | 65,759,000 | 63,027,000 | 44,003,000 | 39,705,000 | ||||||||
total liabilities | 7,586,817,000 | 7,489,369,000 | 6,994,705,000 | 6,704,588,000 | 7,096,534,000 | 5,989,987,000 | 6,580,521,000 | 5,941,043,000 | 5,978,991,000 | 6,068,893,000 | 6,070,665,000 | 5,886,428,000 | 5,913,337,000 | 6,064,179,000 | 6,112,493,000 | 6,162,324,000 | 6,078,463,000 | 6,211,063,000 | 5,913,051,000 | 5,656,979,000 | 5,392,699,000 | 4,917,336,000 | 4,418,757,000 | 4,328,419,000 | 4,238,984,000 | 4,210,910,000 | 3,898,892,000 | 3,809,633,000 | 3,867,775,000 | 3,816,334,000 | 3,812,291,000 | 3,804,762,000 | 3,549,436,000 | 3,549,424,000 | 3,899,716,000 | 3,630,649,000 | 3,709,328,000 | 3,535,033,000 | ||||||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interests | 141,226,000 | 141,226,000 | 141,226,000 | 141,226,000 | 171,212,000 | 171,212,000 | 171,212,000 | 171,212,000 | 171,212,000 | 171,212,000 | 171,212,000 | 171,212,000 | 186,205,000 | 181,503,000 | 172,403,000 | 168,303,000 | 227,914,000 | 211,414,000 | 186,814,000 | 176,414,000 | 163,614,000 | 158,614,000 | 155,414,000 | 152,414,000 | 151,014,000 | 143,614,000 | 143,614,000 | 139,930,000 | 139,930,000 | 111,240,000 | 111,240,000 | 111,240,000 | 111,240,000 | 111,240,000 | 111,240,000 | 111,240,000 | 111,240,000 | 111,240,000 | 126,340,000 | 126,340,000 | 126,340,000 | 126,340,000 | 125,972,000 | 126,340,000 | 126,340,000 | 124,180,000 | 121,834,000 | 110,054,000 | 104,734,000 | |||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, 0.0025 par value; 900,000,000 shares authorized; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,694,600 and 268,644,427 shares issued; and 144,443,460 and 144,940,102 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2026 and december 31, 2025, respectively | 653,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2026 and december 31, 2025, respectively | -8,088,699,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 1,237,939,000 | 1,248,634,000 | 1,243,261,000 | 1,229,809,000 | 1,218,235,000 | 1,229,819,000 | 1,220,089,000 | 1,207,771,000 | 1,197,176,000 | 1,217,610,000 | 1,214,894,000 | 1,204,134,000 | 1,194,079,000 | 1,212,566,000 | 1,219,947,000 | 1,213,481,000 | 1,204,023,000 | 1,218,933,000 | 1,219,438,000 | 1,210,833,000 | 1,202,945,000 | 1,207,392,000 | 1,200,228,000 | 1,191,614,000 | 1,183,776,000 | 1,181,012,000 | 1,175,512,000 | 1,167,505,000 | 1,160,139,000 | 1,160,048,000 | 1,156,556,000 | 1,149,367,000 | 1,142,871,000 | 1,141,534,000 | 1,147,463,000 | 1,141,050,000 | 1,135,892,000 | 1,132,749,000 | 1,132,365,000 | 1,125,519,000 | 1,115,008,000 | 1,104,832,000 | 1,099,669,000 | 1,088,605,000 | 1,075,593,000 | 1,058,921,000 | 1,092,281,000 | 1,060,780,000 | 1,050,470,000 | 1,045,973,000 | 1,033,857,000 | 1,033,086,000 | 1,031,043,000 | 1,023,295,000 | 1,019,061,000 | 1,010,698,000 | 988,972,000 | 983,780,000 | 978,090,000 | 958,558,000 | 544,971,000 | 538,445,000 | 583,756,000 | 562,847,000 | 392,269,000 | 386,935,000 | 375,887,000 | 367,772,000 | 419,430,000 | 414,792,000 | 421,648,000 | 405,900,000 |
retained earnings | 16,015,823,000 | 15,689,042,000 | 15,495,603,000 | 15,165,119,000 | 14,940,418,000 | 14,798,082,000 | 14,660,426,000 | 14,413,148,000 | 14,056,868,000 | 13,545,590,000 | 13,189,468,000 | 12,681,894,000 | 11,940,621,000 | 11,375,765,000 | 10,799,863,000 | 9,945,710,000 | 8,800,883,000 | 7,761,417,000 | 6,721,734,000 | 5,783,184,000 | 5,134,398,000 | 4,758,969,000 | 4,624,019,000 | 4,576,629,000 | 4,553,882,000 | 4,419,296,000 | 4,349,523,000 | 4,250,419,000 | 4,109,034,000 | 3,958,320,000 | 3,730,662,000 | 3,376,163,000 | 3,057,904,000 | 2,874,693,000 | 2,606,831,000 | 2,490,373,000 | 2,373,718,000 | 2,210,459,000 | 2,224,963,000 | 2,101,729,000 | 1,993,910,000 | 2,250,901,000 | 2,223,599,000 | 2,225,354,000 | 2,300,660,000 | 2,237,147,000 | 2,192,413,000 | 2,149,389,000 | 2,116,262,000 | 2,111,597,000 | 2,049,011,000 | 2,058,108,000 | 2,035,569,000 | 2,003,486,000 | 1,982,051,000 | 1,905,207,000 | 1,829,659,000 | 1,827,194,000 | 1,794,247,000 | 1,682,208,000 | 1,714,310,000 | 1,921,240,000 | 1,746,544,000 | 1,555,860,000 | 1,348,576,000 | 1,261,085,000 | 1,180,700,000 | 1,093,271,000 | 1,002,668,000 | 898,522,000 | 811,581,000 | 744,344,000 |
accumulated other comprehensive loss | -858,000 | -598,000 | -1,328,000 | -42,000 | -105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total steel dynamics, inc. equity | 9,164,858,000 | 8,957,182,000 | 8,995,142,000 | 8,864,052,000 | 8,824,710,000 | 8,934,287,000 | 9,081,502,000 | 9,130,773,000 | 9,072,408,000 | 8,866,666,000 | 8,893,535,000 | 8,707,983,000 | 8,336,637,000 | 8,130,357,000 | 7,971,156,000 | 7,588,348,000 | 6,964,354,000 | 6,304,641,000 | 5,607,926,000 | 5,020,114,000 | 4,728,792,000 | 4,345,164,000 | 4,201,183,000 | 4,145,250,000 | 4,113,526,000 | 4,075,834,000 | 4,056,641,000 | 4,064,490,000 | 4,008,111,000 | 3,935,071,000 | 4,033,768,000 | 3,746,981,000 | 3,470,719,000 | 3,351,574,000 | 3,104,725,000 | 3,080,939,000 | 3,035,179,000 | 2,927,020,000 | 2,965,917,000 | 2,835,837,000 | 2,717,209,000 | 2,959,896,000 | 2,927,413,000 | 2,918,077,000 | 2,978,084,000 | 2,897,897,000 | 2,568,795,000 | 2,492,437,000 | 2,448,999,000 | 2,439,133,000 | 2,363,025,000 | 2,371,349,000 | 2,346,224,000 | 2,301,568,000 | 2,275,899,000 | 2,190,691,000 | ||||||||||||||||
noncontrolling interests | -172,682,000 | -167,997,000 | -166,043,000 | -161,228,000 | -162,028,000 | -160,253,000 | -173,414,000 | -181,771,000 | -195,861,000 | -198,351,000 | -206,456,000 | -214,226,000 | -216,419,000 | -216,055,000 | -208,354,000 | -207,761,000 | -214,094,000 | -195,884,000 | -171,806,000 | -166,176,000 | -157,209,000 | -155,552,000 | -157,798,000 | -157,742,000 | -158,601,000 | -154,593,000 | -155,900,000 | -156,139,000 | -158,583,000 | -159,082,000 | -158,931,000 | -158,462,000 | -158,582,000 | -156,506,000 | -154,944,000 | -152,698,000 | -151,712,000 | -149,561,000 | -140,555,000 | 12,037,000 | 13,618,000 | 13,417,000 | 13,953,000 | 14,274,000 | ||||||||||||||||||||||||||||
total equity | 8,992,176,000 | 8,789,185,000 | 8,829,099,000 | 8,702,824,000 | 8,662,682,000 | 8,774,034,000 | 8,908,088,000 | 8,949,002,000 | 8,876,547,000 | 8,668,315,000 | 8,687,079,000 | 8,493,757,000 | 8,120,218,000 | 7,914,302,000 | 7,762,802,000 | 7,380,587,000 | 6,750,260,000 | 6,108,757,000 | 5,436,120,000 | 4,853,938,000 | 4,571,583,000 | 4,189,612,000 | 4,043,385,000 | 3,987,508,000 | 3,954,925,000 | 3,921,241,000 | 3,900,741,000 | 3,908,351,000 | 3,849,528,000 | 3,775,989,000 | 3,874,837,000 | 3,588,519,000 | 3,312,137,000 | 3,195,068,000 | 2,949,781,000 | 2,928,241,000 | 2,883,467,000 | 2,777,459,000 | 2,825,362,000 | 2,698,266,000 | 2,581,166,000 | 2,829,445,000 | 2,798,728,000 | 2,796,753,000 | 2,911,649,000 | 2,835,030,000 | 2,512,496,000 | 2,447,734,000 | 2,410,737,000 | 2,406,590,000 | 2,339,054,000 | 2,354,136,000 | 2,332,561,000 | 2,282,666,000 | 2,257,194,000 | 2,173,400,000 | ||||||||||||||||
total liabilities and equity | 16,720,219,000 | 16,419,780,000 | 15,965,030,000 | 15,548,638,000 | 15,930,428,000 | 14,935,233,000 | 15,659,821,000 | 15,061,257,000 | 15,026,750,000 | 14,908,420,000 | 14,928,956,000 | 14,551,397,000 | 14,219,760,000 | 14,159,984,000 | 14,047,698,000 | 13,711,214,000 | 13,056,637,000 | 12,531,234,000 | 11,535,985,000 | 10,687,331,000 | 10,127,896,000 | 9,265,562,000 | 8,617,556,000 | 8,468,341,000 | 8,344,923,000 | 8,275,765,000 | 7,943,247,000 | 7,857,914,000 | 7,857,233,000 | 7,703,563,000 | 7,798,368,000 | 7,504,521,000 | 6,972,813,000 | 6,855,732,000 | 6,960,737,000 | 6,670,130,000 | 6,704,035,000 | 6,423,732,000 | 6,787,562,000 | 6,629,676,000 | 6,391,642,000 | 6,842,541,000 | 6,826,763,000 | 6,735,838,000 | 7,578,283,000 | 5,985,202,000 | 5,913,857,000 | 5,874,305,000 | 5,735,910,000 | 5,956,574,000 | 5,775,516,000 | 5,971,380,000 | 6,043,627,000 | 6,003,481,000 | 5,900,453,000 | 5,827,605,000 | ||||||||||||||||
short-term investments | 39,577,000 | 19,636,000 | 147,811,000 | 645,343,000 | 418,367,000 | 653,255,000 | 721,210,000 | 500,844,000 | 611,701,000 | 714,769,000 | 628,215,000 | 583,211,000 | 351,005,000 | 69,546,000 | 219,193,000 | 262,174,000 | 69,529,000 | 114,154,000 | 173,723,000 | 228,783,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2025 and 2024, respectively | 1,680,249,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,644,427 and 268,377,165 shares issued; and 144,940,102 and 151,117,153 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2025 and 2024, respectively | 653,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,417,974 and 268,377,165 shares issued; and 146,156,096 and 151,117,153 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2025 and december 31, 2024, respectively | 652,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2025 and december 31, 2024, respectively | -7,743,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,417,974 and 268,377,165 shares issued; and 147,788,364 and 151,117,153 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2025 and december 31, 2024, respectively | 652,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2025 and december 31, 2024, respectively | -7,532,706,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 1,178,000 | -445,000 | -1,428,000 | -13,000 | 421,000 | -494,000 | 1,027,000 | 1,800,000 | 889,000 | -2,748,000 | -4,999,000 | 9,296,000 | -2,091,000 | 10,583,000 | 32,344,000 | 5,667,000 | 1,902,000 | 95,000 | 216,000 | 30,000 | -7,000 | 39,000 | 78,000 | 130,000 | 301,000 | |||||||||||||||||||||||||||||||||||||||||||||||
268,417,974 and 268,377,165 shares issued; and 149,380,035 and 151,117,153 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2025 and december 31, 2024, respectively | 652,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2025 and december 31, 2024, respectively | -7,334,595,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2024 and 2023, respectively | 1,362,969,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,377,165 and 268,112,991 shares issued; and 151,117,153 and 160,018,100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2024 and 2023, respectively | 652,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,142,204 and 268,112,991 shares issued; and 153,042,184 and 160,018,100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2024 and december 31, 2023, respectively | 651,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2024 and december 31, 2023, respectively | -6,799,219,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,142,204 and 268,112,991 shares issued; and 155,617,909 and 160,018,100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2024 and december 31, 2023, respectively | 651,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2024 and december 31, 2023, respectively | -6,489,369,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,142,204 and 268,112,991 shares issued; and 157,878,760 and 160,018,100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2024 and december 31, 2023, respectively | 651,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2024 and december 31, 2023, respectively | -6,182,274,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2023, and december 31, 2022, respectively | 1,535,062,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
268,112,991 and 267,762,488 shares issued; and 160,018,100 and 172,936,163 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2023, and december 31, 2022, respectively | 651,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
267,772,737 and 267,762,488 shares issued; and 163,489,456 and 172,936,163 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2023 and december 31, 2022, respectively | 650,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2023 and december 31, 2022, respectively | -5,510,983,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
267,772,737 and 267,762,488 shares issued; and 166,383,336 and 172,936,163 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2023 and december 31, 2022, respectively | 650,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2023 and december 31, 2022, respectively | -5,179,722,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
267,772,737 and 267,762,488 shares issued; and 170,170,375 and 172,936,163 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2023 and december 31, 2022, respectively | 650,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2023 and december 31, 2022, respectively | -4,800,513,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2022, and december 31, 2021, respectively | 1,976,282,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
267,762,488 and 267,224,622 shares issued; and 172,936,163 and 194,997,922 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2022, and december 31, 2021, respectively | 650,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest | 33,535,000 | 17,531,000 | 33,539,000 | 17,533,000 | 33,540,000 | 17,535,000 | 33,856,000 | 19,656,000 | 27,649,000 | 11,859,000 | 39,749,000 | 18,292,000 | 47,945,000 | 25,509,000 | 47,955,000 | 25,526,000 | 47,967,000 | 25,542,000 | 47,936,000 | 25,533,000 | 49,380,000 | 29,632,000 | 50,650,000 | 30,295,000 | 47,882,000 | 38,540,000 | 47,928,000 | 47,998,000 | 38,988,000 | 51,800,000 | 21,277,000 | 30,682,000 | 21,911,000 | 23,060,000 | 32,509,000 | 19,290,000 | 27,656,000 | 58,191,000 | 9,810,000 | 8,952,000 | ||||||||||||||||||||||||||||||||
267,228,549 and 267,224,622 shares issued; and 176,563,632 and 194,997,922 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2022 and december 31, 2021, respectively | 649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2022 and december 31, 2021, respectively | -4,046,555,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
267,224,622 and 267,224,622 shares issued; and 182,610,729 and 194,997,922 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2022 and december 31, 2021, respectively | 649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2022 and december 31, 2021, respectively | -3,566,493,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
267,224,622 and 267,224,622 shares issued; and 189,247,115 and 194,997,922 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2022 and december 31, 2021, respectively | 649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2022 and december 31, 2021, respectively | -3,050,497,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2021, and december 31, 2020, respectively | 1,911,385,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
267,224,622 and 266,618,566 shares issued; and 194,997,922 and 210,914,264 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2021, and december 31, 2020, respectively | 649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2021, and december 31, 2020 respectively | -2,674,267,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
266,618,566 shares issued; and 199,778,688 and 210,914,264 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2021 and december 31, 2020, respectively | 648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2021 and december 31, 2020, respectively | -2,344,477,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
266,618,566 shares issued; and 205,307,447 and 210,914,264 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2021 and december 31, 2020, respectively | 648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2021 and december 31, 2020, respectively | -2,006,895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
266,618,566 shares issued; and 211,218,956 and 210,914,264 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2021 and december 31, 2020, respectively | 648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2021 and december 31, 2020, respectively | -1,614,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2020, and december 31, 2019, respectively | 967,981,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
266,618,566 and 266,072,787 shares issued; and 210,914,264 and 214,502,639 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2020, and december 31, 2019, respectively | 648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2020, and december 31, 2019 respectively | -1,623,747,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
266,072,787 and 266,072,787 shares issued; and 210,366,497 and 214,502,639 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2020 and december 31, 2019, respectively | 646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2020 and december 31, 2019, respectively | -1,623,805,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
266,072,787 and 266,072,787 shares issued; and 210,364,813 and 214,502,639 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2020 and december 31, 2019, respectively | 646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2020 and december 31, 2019, respectively | -1,623,855,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
266,079,627 and 266,072,787 shares issued; and 210,338,959 and 214,502,639 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2020 and december 31, 2019, respectively | 646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2020 and december 31, 2019, respectively | -1,624,808,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net of related allowances of 15,867 and 17,495 as of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2019, and december 31, 2018, respectively | 841,378,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 322,611 and 294,449 as of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
266,072,787 and 265,822,402 shares issued; and 214,502,639 and 225,272,174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2019, and december 31, 2018, respectively | 646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2019, and december 31, 2018 respectively | -1,525,113,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
265,553,499 and 265,822,402 shares issued; and 215,740,572 and 225,272,174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2019 and december 31, 2018, respectively | 645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2019 and december 31, 2018, respectively | -1,469,078,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
265,553,499 and 265,822,402 shares issued; and 219,797,547 and 225,272,174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2019 and december 31, 2018, respectively | 645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2019 and december 31, 2018, respectively | -1,354,157,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
265,552,825 and 265,822,402 shares issued; and 222,931,285 and 225,272,174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2019 and december 31, 2018, respectively | 645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2019 and december 31, 2018, respectively | -1,261,837,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net of related allowances of 17,495 and 15,036 as of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2018, and december 31, 2017, respectively | 1,040,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 294,449 and 269,868 as of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
265,822,402 and 265,003,133 shares issued; and 225,272,174 and 237,396,839 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2018, and december 31, 2017, respectively | 645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2018, and december 31, 2017 respectively | -1,184,243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short term investments | 115,000,000 | 90,000,000 | 40,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
265,117,573 and 265,003,133 shares issued; and 233,422,108 and 237,396,839 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2018 and december 31, 2017, respectively | 644,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2018 and december 31, 2017, respectively | -854,052,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
265,006,573 and 265,003,133 shares issued; and 235,096,384 and 237,396,839 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2018 and december 31, 2017, respectively | 644,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2018 and december 31, 2017 respectively | -779,088,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
265,080,663 and 265,003,133 shares issued; and 236,095,748 and 237,396,839 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2018 and december 31, 2017, respectively | 644,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2018 and december 31, 2017 respectively | -730,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net of related allowances of 15,036 and 14,413 as of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2017, and december 31, 2016, respectively | 846,415,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 16,939,000 | 17,092,000 | 17,373,000 | 17,846,000 | 18,060,000 | 19,571,000 | 19,555,000 | 19,603,000 | 19,621,000 | 19,571,000 | 19,242,000 | 18,257,000 | 18,460,000 | 18,588,000 | 23,016,000 | 23,231,000 | 23,400,000 | 27,436,000 | 27,806,000 | 26,994,000 | 20,763,000 | 21,717,000 | 21,448,000 | 20,570,000 | 20,592,000 | 10,547,000 | 13,932,000 | 16,217,000 | 7,679,000 | 7,656,000 | 11,867,000 | 6,643,000 | 6,592,000 | 6,022,000 | 5,702,000 | 5,771,000 | 4,535,000 | 2,139,000 | 1,588,000 | |||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 269,868 and 294,676 as of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
265,003,133 and 264,130,544 shares issued; and 237,396,839 and 243,785,485 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2017, and december 31, 2016, respectively | 644,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2017, and december 31, 2016 respectively | -665,297,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
264,161,359 and 264,130,544 shares issued; and 236,951,784 and 243,785,485 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2017 and december 31, 2016, respectively | 641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2017 and december 31, 2016 respectively | -650,210,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
264,161,359 and 264,130,544 shares issued; and 239,872,874 and 243,785,485 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of june 30, 2017 and december 31, 2016, respectively | 641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30, 2017 and december 31, 2016 respectively | -551,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
264,135,545 and 264,130,544 shares issued; and 242,110,745 and 243,785,485 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of march 31, 2017 and december 31, 2016, respectively | 641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31, 2017 and december 31, 2016 respectively | -475,072,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net of related allowances of 14,413 and 9,765 as of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2016, and 2015, respectively | 703,565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 294,676 and 265,940 as of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
264,130,544 and 262,937,139 shares issued; and 243,785,485 and 243,089,514 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of december 31, 2016, and december 31, 2015, respectively | 641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2016, and december 31, 2015 respectively | -416,829,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
263,396,348, and 262,937,139 shares issued; and 243,770,777, and 243,089,514 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding, as of september 30, 2016 and december 31, 2015, respectively | 640,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30, 2016 and december 31, 2015 respectively | -392,051,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 263,370,594, and 262,937,139 shares issued; and 243,745,023, and 243,089,514 shares outstanding, as of june 30, 2016 and december 31, 2015, respectively | 639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net sales | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrelated parties | 1,978,984,000 | 1,698,004,000 | 1,901,415,000 | 1,945,983,000 | 2,003,973,000 | 2,276,747,000 | 1,987,635,000 | 1,765,881,000 | 1,838,464,000 | 1,735,420,000 | 1,624,561,000 | 1,830,117,000 | 1,905,075,000 | 1,976,296,000 | 2,004,283,000 | 1,941,664,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
related parties | 44,918,000 | 43,297,000 | 49,508,000 | 59,024,000 | 43,462,000 | 62,269,000 | 82,126,000 | 64,201,000 | 73,274,000 | 65,920,000 | 68,829,000 | 79,686,000 | 76,965,000 | 67,159,000 | 75,448,000 | 74,305,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total net sales | 2,023,902,000 | 1,741,301,000 | 1,950,923,000 | 2,005,007,000 | 2,047,435,000 | 2,339,016,000 | 2,069,761,000 | 1,830,082,000 | 1,911,738,000 | 1,801,340,000 | 1,693,390,000 | 1,909,803,000 | 1,982,040,000 | 2,043,455,000 | 2,079,731,000 | 2,015,969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs of goods sold | 1,643,519,000 | 1,505,265,000 | 1,722,197,000 | 1,833,264,000 | 1,860,393,000 | 2,050,504,000 | 1,846,990,000 | 1,666,778,000 | 1,714,546,000 | 1,653,648,000 | 1,536,989,000 | 1,727,667,000 | 1,780,776,000 | 1,844,212,000 | 1,803,345,000 | 1,720,215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 380,383,000 | 236,036,000 | 228,726,000 | 171,743,000 | 187,042,000 | 288,512,000 | 222,771,000 | 163,304,000 | 197,192,000 | 147,692,000 | 156,401,000 | 182,136,000 | 201,264,000 | 199,243,000 | 276,386,000 | 295,754,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative expenses | 96,853,000 | 87,530,000 | 82,371,000 | 82,660,000 | 76,350,000 | 80,240,000 | 73,463,000 | 70,042,000 | 67,553,000 | 65,356,000 | 62,984,000 | 61,235,000 | 64,384,000 | 72,876,000 | 63,631,000 | 65,141,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
profit sharing | 20,176,000 | 9,291,000 | 9,008,000 | 5,031,000 | 4,598,000 | 12,865,000 | 10,469,000 | 5,395,000 | 8,469,000 | 4,779,000 | 3,954,000 | 8,211,000 | 8,072,000 | 7,428,000 | 14,454,000 | 15,203,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 7,232,000 | 7,250,000 | 6,318,000 | 6,493,000 | 6,323,000 | 6,764,000 | 6,934,000 | 6,935,000 | 7,897,000 | 8,051,000 | 8,848,000 | 8,991,000 | 10,154,000 | 10,082,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 256,122,000 | 131,965,000 | 131,029,000 | 77,559,000 | 99,771,000 | 188,643,000 | 131,905,000 | 80,932,000 | 113,273,000 | 69,198,000 | 72,721,000 | 103,699,000 | 119,816,000 | 108,785,000 | 188,219,000 | 205,326,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense, net of capitalized interest | 36,646,000 | 37,043,000 | 37,084,000 | 37,163,000 | 43,087,000 | 31,904,000 | 30,050,000 | 30,569,000 | 30,970,000 | 31,465,000 | 41,490,000 | 41,106,000 | 41,112,000 | 44,702,000 | 44,812,000 | 43,346,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income (income) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 221,294,000 | 96,714,000 | 93,706,000 | 41,608,000 | 40,492,000 | 134,667,000 | 103,609,000 | 50,994,000 | 84,155,000 | 38,979,000 | 7,221,000 | 64,485,000 | 68,456,000 | 67,606,000 | 149,152,000 | 166,547,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 80,851,000 | 34,839,000 | 16,283,000 | 13,538,000 | 47,010,000 | 37,268,000 | 17,296,000 | 33,065,000 | 15,706,000 | 1,116,000 | 25,180,000 | 26,679,000 | 27,749,000 | 53,326,000 | 62,317,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 140,443,000 | 61,318,000 | 58,867,000 | 25,325,000 | 26,954,000 | 87,657,000 | 66,341,000 | 33,698,000 | 51,090,000 | 23,273,000 | 6,105,000 | 39,305,000 | 41,777,000 | 39,857,000 | 95,826,000 | 104,230,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | 1,526,000 | 1,419,000 | 1,750,000 | 6,225,000 | 3,807,000 | 3,516,000 | 5,962,000 | 4,881,000 | 6,396,000 | 5,685,000 | 6,728,000 | 5,167,000 | 3,898,000 | 3,447,000 | 2,884,000 | 1,673,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to steel dynamics, inc. | 141,969,000 | 62,737,000 | 60,617,000 | 31,550,000 | 30,761,000 | 91,173,000 | 72,303,000 | 38,579,000 | 57,486,000 | 28,958,000 | 12,833,000 | 44,472,000 | 45,675,000 | 43,304,000 | 98,710,000 | 105,903,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to steel dynamics, inc. stockholders | 580 | 260 | 250 | 130 | 130 | 380 | 320 | 170 | 260 | 130 | 60 | 200 | 210 | 200 | 450 | 490 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | 243,655,000 | 243,202,000 | 242,074,000 | 241,900,000 | 241,535,000 | 240,087,000 | 226,220,000 | 223,011,000 | 220,926,000 | 220,471,000 | 219,191,000 | 219,104,000 | 218,996,000 | 218,674,000 | 218,500,000 | 217,992,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to steel dynamics, inc. stockholders, including the effect of assumed conversions when dilutive | 580 | 260 | 250 | 130 | 130 | 380 | 310 | 170 | 250 | 130 | 60 | 200 | 200 | 190 | 430 | 460 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares and share equivalents outstanding | 245,392,000 | 244,608,000 | 243,822,000 | 243,491,000 | 242,867,000 | 242,244,000 | 242,048,000 | 241,394,000 | 239,001,000 | 221,736,000 | 220,044,000 | 236,208,000 | 236,526,000 | 235,759,000 | 236,266,000 | 236,224,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per share | 140 | 140 | 137.5 | 137.5 | 137.5 | 115 | 115 | 115 | 110 | 110 | 100 | 100 | 100 | 100 | 100 | 100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 263,142,777, and 262,937,139 shares issued; and 243,500,764, and 243,089,514 shares outstanding, as of march 31, 2016 and december 31, 2015, respectively | 639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 239,000 | 16,192,000 | 22,072,000 | -631,000 | 24,010,000 | 10,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 35,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior term loan | 228,125,000 | 231,250,000 | 234,375,000 | 189,062,000 | 199,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior notes | 2,350,000,000 | 2,350,000,000 | 2,350,000,000 | 2,700,000,000 | 1,500,000,000 | 1,500,000,000 | 1,500,000,000 | 1,500,000,000 | 1,500,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term debt | 37,694,000 | 38,324,000 | 39,069,000 | 40,932,000 | 42,753,000 | 45,341,000 | 46,744,000 | 40,493,000 | 41,093,000 | 35,491,000 | 36,224,000 | 36,707,000 | 41,550,000 | 40,293,000 | 40,780,000 | 71,938,000 | 64,179,000 | 62,364,000 | 42,392,000 | 30,314,000 | 15,884,000 | 17,785,000 | 16,085,000 | 16,536,000 | 16,750,000 | 16,836,000 | 17,368,000 | 17,887,000 | 17,807,000 | |||||||||||||||||||||||||||||||||||||||||||
total long-term debt | 2,615,819,000 | 2,619,574,000 | 2,623,444,000 | 2,929,994,000 | 1,742,128,000 | 1,755,028,000 | 1,773,619,000 | 1,774,243,000 | 2,069,214,000 | 2,173,925,000 | 1,928,097,000 | 1,932,019,000 | 2,379,050,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 261,938,768, and 261,420,126 shares issued; and 242,090,224, and 241,449,423 shares outstanding, as of september 30, 2015 and december 31, 2014, respectively | 636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 261,904,809, and 261,420,126 shares issued; and 242,055,377, and 241,449,423 shares outstanding, as of june 30, 2015 and december 31, 2014, respectively | 636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 261,539,685 and 261,420,126 shares issued; and 241,688,172 and 241,449,423 shares outstanding, as of march 31, 2015 and december 31, 2014, respectively | 635,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 260,332,348 and 258,840,350 shares issued; and 240,365,196 and 222,867,408 shares outstanding, as of september 30, 2014 and december 31, 2013, respectively | 649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | 308,000 | 7,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total selling, general and administrative expenses | 99,869,000 | 90,866,000 | 82,372,000 | 83,919,000 | 78,494,000 | 83,680,000 | 78,437,000 | 81,448,000 | 90,458,000 | 88,167,000 | 90,428,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 259,588,037 and 258,840,350 shares issued; and 239,620,885 and 222,867,408 shares outstanding, as of june 30, 2014 and december 31, 2013, respectively | 647,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term note | 209,687,000 | 226,875,000 | 233,750,000 | 240,625,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 259,046,646 and 258,840,350 shares issued; and 223,173,055 and 222,867,408 shares outstanding, as of march 31, 2014 and december 31, 2013, respectively | 646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in short-term commercial paper | 9,998,000 | 64,982,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 287,496,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 257,314,197 and 255,592,901 shares issued; and 221,349,383 and 219,522,655 shares outstanding, as of september 30, 2013 and december 31, 2012, respectively | 641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 256,630,645 and 255,592,901 shares issued; and 220,665,831 and 219,522,655 shares outstanding, as of june 30, 2013 and december 31, 2012, respectively | 640,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 99,414,000 | 93,774,000 | 77,424,000 | 73,924,000 | 64,364,000 | 54,294,000 | 54,294,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 256,333,083 and 255,592,901 shares issued; and 220,333,057 and 219,522,655 shares outstanding, as of march 31, 2013 and december 31, 2012, respectively | 639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 939,000 | 17,082,000 | 2,833,000 | 24,519,000 | 15,295,000 | 6,285,000 | 30,413,000 | 35,819,000 | 124,950,000 | 125,912,000 | 93,475,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued profit sharing | 19,213,000 | 15,271,000 | 9,348,000 | 35,883,000 | 28,464,000 | 16,163,000 | 21,333,000 | 16,771,000 | 9,682,000 | 56,000 | 56,000 | 75,212,000 | 44,767,000 | 19,994,000 | 42,363,000 | 27,619,000 | 15,803,000 | 46,341,000 | 34,426,000 | 20,752,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan | 250,938,000 | 254,375,000 | 257,812,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 3/8% senior notes due 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.125% convertible senior notes due 2014 | 287,496,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 ¾% senior notes due 2015 | 500,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 ¾% senior notes due 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 1/8% senior notes due 2019 | 400,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 5/8% senior notes due 2020 | 350,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 3/8% senior notes due 2022 | 350,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 255,299,134 and 255,052,811 shares issued; and 219,228,888 and 218,873,720 shares outstanding, as of september 30, 2012 and december 31, 2011, respectively | 636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 3/8% senior notes, due 2012 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.125% convertible senior notes, due 2014 | 287,498,000 | 287,500,000 | 287,500,000 | 287,500,000 | 287,500,000 | 287,500,000 | 287,500,000 | 287,500,000 | 287,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 ¾% senior notes, due 2015 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 ¾% senior notes, due 2016 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 5/8% senior notes, due 2020 | 350,000,000 | 350,000,000 | 350,000,000 | 350,000,000 | 350,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 255,225,325 and 255,052,811 shares issued; and 219,154,966 and 218,873,720 shares outstanding, as of june 30, 2012 and december 31, 2011, respectively | 636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 255,171,906 and 255,052,811 shares issued; and 219,074,339 and 218,873,720 shares outstanding, as of march 31, 2012 and december 31, 2011, respectively | 636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles | 8,992,000 | 10,084,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 255,029,406 and 254,002,799 shares issued; and 218,690,315 and 217,574,826 shares outstanding, as of september 30, 2011 and december 31, 2010, respectively | 636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 254,987,769 and 254,002,799 shares issued; and 218,648,678 and 217,574,826 shares outstanding, as of june 30, 2011 and december 31, 2010, respectively | 636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 254,642,621 and 254,002,799 shares issued; and 218,303,530 and 217,574,826 shares outstanding, as of march 31, 2011 and december 31, 2010, respectively | 635,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior secured revolving credit facility, due 2012 | 114,000,000 | 231,000,000 | 575,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 5/8% notes, due 2020 | 350,000,000 | 350,000,000 | 350,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 253,422,407 and 252,589,627 shares issued; and 216,994,434 and 215,999,801 shares outstanding, as of september 30, 2010 and december 31, 2009, respectively | 632,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total steel dynamics, inc. stockholders’ equity | 2,091,639,000 | 2,083,981,000 | 2,044,478,000 | 1,910,530,000 | 1,524,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 2,103,676,000 | 2,097,599,000 | 2,057,895,000 | 1,924,483,000 | 1,538,944,000 | 1,739,394,000 | 1,987,552,000 | 1,616,057,000 | 1,079,959,000 | 1,184,155,000 | 1,225,106,000 | 1,231,108,000 | 1,172,573,000 | 1,224,936,000 | 971,522,000 | 879,868,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 5,610,459,000 | 5,545,805,000 | 5,582,122,000 | 4,881,812,000 | 4,926,079,000 | 6,054,879,000 | 6,043,589,000 | 4,821,612,000 | 3,095,301,000 | 2,575,886,000 | 2,341,392,000 | 2,247,017,000 | 2,208,803,000 | 2,164,473,000 | 1,881,619,000 | 1,757,687,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 253,233,868 and 252,589,627 shares issued; and 216,805,895 and 215,999,801 shares outstanding, as of june 30, 2010 and december 31, 2009, respectively | 631,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 252,908,444 and 252,589,627 shares issued; and 216,437,175 and 215,999,801 shares outstanding, as of march 31, 2010 and december 31, 2009, respectively | 630,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior secured term a loan | 536,000,000 | 552,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 251,398,691 and 218,733,363 shares issued; and 214,808,597 and 181,820,012 shares outstanding, as of june 30, 2009 and december 31, 2008, respectively | 626,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accumulated comprehensive loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior secured term a loan, due 2012 | 487,700,000 | 519,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 3/4% senior notes, due 2015 | 500,000,000 | 500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 3/4% senior notes, due 2016 | 500,000,000 | 500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 218,771,002 and 218,733,363 shares issued; and 182,130,997 and 181,820,012 shares outstanding, as of march 31, 2009 and december 31, 2008, respectively | 545,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.0% convertible subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 8,939,000 | 12,304,000 | 11,513,000 | 976,000 | 869,000 | 1,043,000 | 1,424,000 | 1,814,000 | 1,747,000 | 1,357,000 | 1,118,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 218,636,669 and 217,770,922 shares issued; and 183,115,409 and 190,324,402 shares outstanding, as of september 30, 2008 and december 31, 2007, respectively | 544,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accumulated comprehensive income | 5,011,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior secured revolving credit facility | 201,000,000 | 147,000,000 | 97,000,000 | 215,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current maturities of long-term debt | 65,808,000 | 65,477,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4.0% convertible subordinated notes, due 2012 | 16,000,000 | 37,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 900,000,000 shares authorized; 218,551,353 and 217,770,922 shares issued; and 198,191,407 and 190,324,402 shares outstanding, as of june 30, 2008 and december 31, 2007, respectively | 544,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .0025 par value; 400,000,000 shares authorized; 218,161,133 and 217,770,922 shares issued; and 188,849,999 and 190,324,402 shares outstanding, as of march 31, 2008 and december 31, 2007, respectively | 543,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 16,080,000 | 14,488,000 | 13,611,000 | 18,266,000 | 17,346,000 | 6,950,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued expenses | 120,429,000 | 79,149,000 | 72,349,000 | 63,041,000 | 80,527,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior secured term a loan facility | 495,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 ½% senior unsecured notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 ¾% senior unsecured notes | 500,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subordinated convertible 4.0% notes | 37,250,000 | 37,500,000 | 37,500,000 | 79,995,000 | 79,995,000 | 110,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unamortized bond premium | 3,350,000 | 3,772,000 | 4,194,000 | 4,615,000 | 5,037,000 | 5,459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .005 par value; 200,000,000 shares authorized: 108,578,346 and 107,865,486 shares issued, and 87,242,960 and 96,983,303 shares outstanding, as of september 30, 2007 and december 31, 2006, respectively | 541,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
91¤2% senior unsecured notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
63¤4% senior unsecured notes | 500,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .005 par value; 200,000,000 shares authorized; 108,408,426 and 107,865,486 shares issued, and 91,923,320 and 96,983,303 shares outstanding, as of june 30, 2007 and december 31, 2006, respectively | 540,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured 9½% notes | 300,000,000 | 300,000,000 | 300,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .005 par value; 200,000,000 shares authorized; 108,082,420 and 107,865,486 shares issued, and 94,510,185 and 96,983,303 shares outstanding, as of march 31, 2007 and december 31, 2006, respectively | 538,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net of related allowances of 6,863 and 5,727 as of december 31, 2006 and 2005, respectively | 355,011,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable—related parties | 53,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 1,874 as of december 31, 2006 | 12,226,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable—related parties | 2,004,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible subordinated 4.0% notes | 37,500,000 | 115,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other secured debt | 16,920,000 | 17,960,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .005 par value; 200,000,000 shares authorized; 107,865,486 and 106,111,440 shares issued; and 96,983,303 and 86,367,978 shares outstanding, as of december 31, 2006 and 2005, respectively | 537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured 9 ½% notes | 300,000,000 | 300,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock voting, .01 par value... | 537,000 | 536,000 | 534,000 | 529,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured 9.5% notes | 300,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt: |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 400,105,000 | 403,926,000 | 301,191,000 | 217,679,000 | 320,894,000 | 431,690,000 | 587,500,000 | 579,782,000 | 816,177,000 | 644,333,000 | 918,475,000 | 1,214,652,000 | 1,107,354,000 | 1,000,159,000 | 712,203,000 | 438,755,000 | 466,551,000 | 25,512,000 | -112,071,000 | 190,836,000 | 525,292,000 | -44,138,000 | -8,081,000 | 204,827,000 | 857,899,000 | 35,334,000 | 137,097,000 | 225,475,000 | 654,784,000 | -1,935,000 | -45,719,000 | 198,666,000 | 205,593,000 | 13,970,000 | 79,125,000 | 61,318,000 | 33,542,000 | -1,629,000 | 26,954,000 | 32,643,000 | 33,698,000 | 27,817,000 | -17,979,000 | 41,252,000 | -33,200,000 | -2,472,000 | 41,777,000 | -55,969,000 | -8,404,000 | 104,230,000 | -31,442,000 | -18,172,000 | 64,969,000 | -17,486,000 | 67,937,000 | 142,557,000 | 6,649,000 | -8,222,000 | 102,164,000 | 277,984,000 | 21,854,000 | 20,820,000 | 76,049,000 | ||
adjustments to reconcile net income to net cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 159,280,000 | 138,487,000 | 132,865,000 | 133,756,000 | 121,052,000 | 117,053,000 | 115,252,000 | 107,418,000 | 110,970,000 | 107,694,000 | 98,714,000 | 95,701,000 | 87,546,000 | 87,407,000 | 87,047,000 | 86,919,000 | 244,037,000 | 3,031,000 | -1,538,000 | 80,259,000 | 241,612,000 | -1,441,000 | 737,000 | 80,174,000 | 235,815,000 | 2,263,000 | 2,985,000 | 76,135,000 | 223,789,000 | 1,409,000 | -1,256,000 | 75,057,000 | 221,919,000 | -605,000 | 810,000 | 73,985,000 | -62,000 | 1,451,000 | 72,822,000 | 873,000 | 57,568,000 | 1,376,000 | -235,000 | 57,061,000 | 3,451,000 | -70,000 | 55,572,000 | -295,000 | 1,511,000 | 54,746,000 | 1,880,000 | -874,000 | 56,272,000 | 802,000 | 56,963,000 | 7,777,000 | -5,630,000 | 53,212,000 | 875,000 | 3,713,000 | 29,265,000 | 84,196,000 | 178,000 | 5,521,000 | 24,917,000 |
equity-based compensation | 17,451,000 | 14,238,000 | 14,063,000 | 17,040,000 | 12,828,000 | 13,013,000 | 15,612,000 | 12,044,000 | 11,678,000 | 16,078,000 | 12,093,000 | 11,069,000 | 16,519,000 | 9,917,000 | 9,808,000 | 17,040,000 | 46,112,000 | -34,000 | -8,324,000 | 17,844,000 | 38,790,000 | -239,000 | -6,228,000 | 15,308,000 | 35,339,000 | -63,000 | -4,800,000 | 12,841,000 | 29,322,000 | 495,000 | -4,923,000 | 11,303,000 | 25,732,000 | -1,312,000 | -1,169,000 | 8,405,000 | -1,025,000 | -2,186,000 | 8,543,000 | -1,068,000 | 5,768,000 | 171,000 | -2,409,000 | 4,753,000 | -1,864,000 | -3,521,000 | 6,123,000 | 21,000 | 102,000 | 3,710,000 | 297,000 | 560,000 | 2,769,000 | -5,266,000 | 8,579,000 | 539,000 | -1,175,000 | 3,929,000 | -315,000 | -137,000 | 2,269,000 | ||||
deferred income taxes | 32,669,000 | 147,570,000 | 39,129,000 | 16,249,000 | 14,832,000 | 4,577,000 | -21,024,000 | 19,625,000 | 43,380,000 | 9,008,000 | 3,990,000 | -2,636,000 | 2,632,000 | 71,008,000 | 50,722,000 | 66,744,000 | 37,420,000 | -4,246,000 | 8,707,000 | 5,927,000 | 40,410,000 | -239,000 | -541,000 | 12,091,000 | 37,928,000 | 11,906,000 | 2,448,000 | 9,545,000 | -139,183,000 | -3,565,000 | -867,000 | 7,716,000 | 35,368,000 | 164,000 | 1,227,000 | 17,087,000 | -3,237,000 | -350,000 | 16,717,000 | -951,000 | -123,000 | 10,935,000 | 23,999,000 | 1,437,000 | 9,197,000 | -1,910,000 | -3,907,000 | 12,935,000 | -7,682,000 | 1,949,000 | 8,468,000 | -1,898,000 | 7,695,000 | 128,000 | |||||||||||
other adjustments | -2,293,000 | -7,986,000 | -890,000 | -4,195,000 | -10,523,000 | -6,403,000 | 18,705,000 | -12,163,000 | 1,541,000 | -10,006,000 | -12,409,000 | -640,000 | 11,157,000 | -781,000 | -1,472,000 | -662,000 | 13,737,000 | 12,509,000 | 4,992,000 | -264,000 | 2,529,000 | -552,000 | -1,292,000 | 728,000 | -1,557,000 | 457,000 | -175,000 | 30,000 | 5,866,000 | 8,245,000 | 61,000 | -104,000 | |||||||||||||||||||||||||||||||||
changes in certain assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -373,774,000 | -60,985,000 | 19,825,000 | -303,602,000 | 210,435,000 | -36,332,000 | -130,753,000 | 260,915,000 | -16,971,000 | -70,922,000 | 326,731,000 | -297,047,000 | -447,234,000 | -321,771,000 | -204,561,000 | -394,545,000 | -53,649,000 | -212,623,000 | 308,424,000 | -154,072,000 | 152,172,000 | 15,009,000 | 131,686,000 | -61,062,000 | -97,849,000 | 115,441,000 | -44,647,000 | -118,818,000 | -102,931,000 | -32,377,000 | 149,618,000 | -153,364,000 | -136,001,000 | 133,084,000 | -71,044,000 | -1,003,000 | 141,093,000 | ||||||||||||||||||||||||||||
inventories | -174,427,000 | 64,501,000 | -163,417,000 | 13,810,000 | 28,169,000 | -46,645,000 | -133,025,000 | 102,376,000 | -55,158,000 | 141,112,000 | 270,628,000 | -130,552,000 | 14,315,000 | -412,952,000 | -264,935,000 | -374,588,000 | -112,360,000 | -115,757,000 | 33,016,000 | 44,505,000 | 182,387,000 | -29,462,000 | 25,472,000 | 39,469,000 | -176,328,000 | 20,427,000 | -9,601,000 | -80,711,000 | -175,598,000 | -9,663,000 | 29,197,000 | -86,819,000 | -39,562,000 | 82,567,000 | -3,825,000 | 164,999,000 | -30,688,000 | 32,348,000 | 24,218,000 | -97,801,000 | 193,097,000 | 9,575,000 | 17,179,000 | ||||||||||||||||||||||
other assets | 21,001,000 | -34,551,000 | 7,789,000 | -32,115,000 | -11,851,000 | 1,973,000 | -12,176,000 | -13,423,000 | -4,923,000 | 7,842,000 | -15,789,000 | -12,887,000 | 19,402,000 | -20,361,000 | -4,285,000 | 5,828,000 | 2,347,000 | -15,031,000 | 12,678,000 | -1,541,000 | 13,696,000 | -7,253,000 | 6,991,000 | 301,000 | 2,954,000 | -5,799,000 | -525,000 | -105,000 | 13,422,000 | -14,652,000 | 3,305,000 | 2,113,000 | 11,359,000 | -9,919,000 | 9,867,000 | 746,000 | 2,878,000 | 4,508,000 | -7,014,000 | 7,359,000 | 3,425,000 | 3,358,000 | 2,963,000 | -683,000 | -1,067,000 | 3,382,000 | 940,000 | 17,825,000 | 2,633,000 | 3,020,000 | |||||||||||||||
accounts payable | 156,905,000 | -4,817,000 | -5,267,000 | 248,600,000 | -13,852,000 | -27,251,000 | 29,499,000 | -57,532,000 | -114,013,000 | 117,312,000 | -264,313,000 | 187,521,000 | -75,971,000 | 48,726,000 | 63,155,000 | 360,681,000 | 181,864,000 | -68,878,000 | 17,927,000 | 51,596,000 | -87,556,000 | 59,595,000 | -61,690,000 | 3,206,000 | 52,787,000 | -63,802,000 | -17,413,000 | 66,332,000 | 51,175,000 | 90,332,000 | -179,254,000 | 133,809,000 | 155,692,000 | -102,903,000 | -58,927,000 | 112,659,000 | 8,344,000 | 5,041,000 | 38,988,000 | 34,902,000 | -91,425,000 | 94,175,000 | 118,217,000 | 135,150,000 | 114,515,000 | 77,341,000 | 60,079,000 | ||||||||||||||||||
income taxes receivable/payable | 74,432,000 | -65,070,000 | -82,710,000 | 42,815,000 | -12,971,000 | -145,676,000 | 165,664,000 | -7,105,000 | -85,486,000 | 189,247,000 | 8,269,000 | -203,352,000 | 341,905,000 | -353,000 | 27,551,000 | 59,593,000 | 59,678,000 | -35,120,000 | -44,392,000 | 52,385,000 | -18,388,000 | 42,721,000 | -86,278,000 | 49,850,000 | 57,598,000 | -53,706,000 | -41,383,000 | 63,962,000 | -20,960,000 | 64,658,000 | -173,906,000 | 96,319,000 | -6,500,000 | -41,809,000 | 20,395,000 | 13,993,000 | 16,265,000 | 19,393,000 | 17,392,000 | 45,439,000 | -51,587,000 | 23,283,000 | 37,133,000 | ||||||||||||||||||||||
accrued expenses | -163,033,000 | 127,295,000 | 39,033,000 | -197,434,000 | 100,840,000 | 76,562,000 | -280,037,000 | 121,762,000 | 100,611,000 | -417,915,000 | 149,766,000 | 140,023,000 | -258,657,000 | 169,817,000 | 111,997,000 | -3,574,000 | -69,904,000 | 76,417,000 | 55,310,000 | -76,194,000 | -138,856,000 | 48,728,000 | 179,144,000 | -163,339,000 | -9,557,000 | 31,949,000 | 124,112,000 | -76,751,000 | -26,228,000 | 42,193,000 | 64,303,000 | -44,247,000 | 29,475,000 | 15,794,000 | 19,218,000 | 55,796,000 | 36,180,000 | 39,397,000 | 844,000 | 9,301,000 | 11,770,000 | -753,000 | |||||||||||||||||||||||
net cash from operating activities | 148,316,000 | 722,608,000 | 301,611,000 | 152,603,000 | 759,853,000 | 382,561,000 | 355,217,000 | 1,113,699,000 | 807,806,000 | 733,783,000 | 1,496,155,000 | 1,001,852,000 | 818,968,000 | 630,816,000 | 587,230,000 | 262,191,000 | 835,242,000 | -334,220,000 | 274,729,000 | 211,281,000 | 952,088,000 | 82,729,000 | 179,920,000 | 181,553,000 | 995,029,000 | 94,407,000 | 148,098,000 | 177,935,000 | 513,458,000 | 145,140,000 | -159,441,000 | 240,449,000 | 656,429,000 | 38,368,000 | -130,927,000 | 288,899,000 | -144,834,000 | 74,505,000 | 234,707,000 | 150,551,000 | 3,005,000 | 29,710,000 | 16,764,000 | 79,181,000 | 21,421,000 | 56,466,000 | 162,060,000 | 3,937,000 | 70,069,000 | -53,391,000 | 72,742,000 | -143,029,000 | 214,695,000 | 21,944,000 | -158,305,000 | 213,596,000 | 148,435,000 | 265,396,000 | 136,032,000 | ||||||
capital expenditures | -137,979,000 | -165,692,000 | -288,331,000 | -305,506,000 | -621,355,000 | -419,166,000 | -374,310,000 | -558,361,000 | -358,280,000 | -226,319,000 | -241,229,000 | -164,142,000 | -159,330,000 | -214,629,000 | -277,206,000 | -309,863,000 | -870,408,000 | -17,931,000 | -92,181,000 | -217,535,000 | -297,814,000 | -69,011,000 | -30,684,000 | -54,436,000 | -168,722,000 | -15,465,000 | -4,597,000 | -50,606,000 | -122,140,000 | 479,000 | -1,597,000 | -41,677,000 | -138,386,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
free cash flows | 10,337,000 | 556,916,000 | 13,280,000 | -152,903,000 | 138,498,000 | -36,605,000 | -19,093,000 | 555,338,000 | 449,526,000 | 507,464,000 | 1,254,926,000 | 837,710,000 | 659,638,000 | 416,187,000 | 310,024,000 | -47,672,000 | -35,166,000 | -352,151,000 | 182,548,000 | -6,254,000 | 654,274,000 | 13,718,000 | 149,236,000 | 127,117,000 | 826,307,000 | 78,942,000 | 143,501,000 | 127,329,000 | 391,318,000 | 145,619,000 | -161,038,000 | 198,772,000 | 518,043,000 | 38,368,000 | -130,927,000 | 288,899,000 | -144,834,000 | 74,505,000 | 234,707,000 | 150,551,000 | 3,005,000 | 29,710,000 | 16,764,000 | 79,181,000 | 21,421,000 | 56,466,000 | 162,060,000 | 3,937,000 | 70,069,000 | -53,391,000 | 72,742,000 | -143,029,000 | 214,695,000 | 21,944,000 | -158,305,000 | 213,596,000 | 148,435,000 | 265,396,000 | 136,032,000 | ||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -137,979,000 | -165,692,000 | -288,331,000 | -305,506,000 | -621,355,000 | -419,166,000 | -374,310,000 | -558,361,000 | -358,280,000 | -226,319,000 | -241,229,000 | -164,142,000 | -159,330,000 | -214,629,000 | -277,206,000 | -309,863,000 | -870,408,000 | -17,931,000 | -92,181,000 | -217,535,000 | -297,814,000 | -69,011,000 | -30,684,000 | -54,436,000 | -168,722,000 | -15,465,000 | -4,597,000 | -50,606,000 | -122,140,000 | 479,000 | -1,597,000 | -41,677,000 | -138,386,000 | ||||||||||||||||||||||||||||||||
purchases of short-term investments | -29,571,000 | -10,000,000 | -430,826,000 | -63,180,000 | -205,873,000 | -170,887,000 | -165,052,000 | -356,777,000 | -283,188,000 | -351,510,000 | -149,359,000 | -361,275,000 | 14,581,000 | 212,000 | -49,677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of short-term investments | 39,571,000 | 9,614,000 | 137,811,000 | 204,543,000 | 298,314,000 | 272,994,000 | 282,592,000 | 267,969,000 | 271,107,000 | 49,794,000 | -80,103,000 | -42,692,000 | 192,340,000 | -29,526,000 | 4,297,000 | 104,737,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | -1,087,000 | 5,593,000 | 2,592,000 | -1,064,000 | -4,357,000 | -25,554,000 | 14,255,000 | -5,891,000 | -217,905,000 | 2,343,000 | 4,113,000 | 4,817,000 | 410,000 | 1,024,000 | 1,859,000 | 390,000 | 2,254,000 | -423,000 | 285,000 | 518,000 | 3,010,000 | 1,833,000 | 549,000 | 364,000 | 6,331,000 | -81,000 | 428,000 | 229,000 | 30,941,000 | -1,306,000 | -24,531,000 | 26,918,000 | 7,111,000 | 301,000 | -1,848,000 | 3,054,000 | 2,909,000 | -857,000 | 1,663,000 | -26,570,000 | 28,884,000 | -19,000 | -33,071,000 | 33,934,000 | -23,000 | -1,195,000 | -41,000 | 473,000 | 504,000 | 1,495,000 | 1,329,000 | 108,000 | |||||||||||||
net cash from investing activities | -139,066,000 | -120,528,000 | -305,696,000 | -178,759,000 | -851,995,000 | -209,586,000 | -292,934,000 | -452,547,000 | -473,268,000 | -309,646,000 | -518,148,000 | -510,835,000 | -381,400,000 | -213,605,000 | -275,347,000 | -309,473,000 | -676,525,000 | -157,469,000 | 14,771,000 | -174,036,000 | -466,231,000 | -85,817,000 | 67,786,000 | -92,424,000 | -762,583,000 | 368,274,000 | -410,578,000 | -90,377,000 | -91,873,000 | -6,345,000 | -26,128,000 | -14,759,000 | -145,561,000 | 4,043,000 | |||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of current and long-term debt | 599,469,000 | 407,965,000 | 484,278,000 | 1,405,943,000 | 1,185,657,000 | 580,613,000 | 379,268,000 | 345,563,000 | 327,132,000 | 393,910,000 | 348,286,000 | 382,868,000 | 319,779,000 | 343,007,000 | 419,464,000 | 297,441,000 | 2,227,542,000 | -803,960,000 | 883,513,000 | 216,261,000 | 1,445,732,000 | 3,008,000 | 3,988,000 | 121,234,000 | 335,566,000 | -14,530,000 | 31,513,000 | 93,058,000 | 169,826,000 | 398,982,000 | 460,992,000 | -50,744,000 | 43,203,000 | 20,452,000 | 7,058,000 | 10,848,000 | 50,093,000 | 20,492,000 | 43,453,000 | 9,494,000 | -409,229,000 | 409,261,000 | 289,969,000 | 5,126,000 | 23,426,000 | -542,548,000 | 544,550,000 | 234,626,000 | 237,059,000 | 399,100,000 | 568,900,000 | 218,000,000 | |||||||||||||
repayment of current and long-term debt | -612,359,000 | -408,291,000 | -902,605,000 | -432,527,000 | -527,977,000 | -590,053,000 | -413,939,000 | -316,511,000 | -321,143,000 | -405,279,000 | -363,060,000 | -414,719,000 | -349,272,000 | -382,489,000 | -408,565,000 | -304,284,000 | -1,871,616,000 | 797,903,000 | -868,057,000 | -235,757,000 | -1,144,164,000 | 13,887,000 | -18,604,000 | -115,271,000 | -340,452,000 | 3,050,000 | -5,055,000 | -113,034,000 | -315,001,000 | -259,916,000 | -33,568,000 | -1,429,000 | -718,994,000 | ||||||||||||||||||||||||||||||||
dividends paid | -72,470,000 | -73,894,000 | -74,690,000 | -69,514,000 | -71,584,000 | -72,624,000 | -68,008,000 | -70,713,000 | -72,323,000 | -58,798,000 | -62,088,000 | -64,344,000 | -50,699,000 | -53,380,000 | -54,916,000 | -52,729,000 | -156,656,000 | -8,000 | -1,103,000 | -51,481,000 | -147,520,000 | 752,000 | -11,264,000 | -42,239,000 | -124,832,000 | 187,000 | -7,471,000 | -36,797,000 | -108,385,000 | 347,000 | -3,397,000 | -34,130,000 | -101,643,000 | ||||||||||||||||||||||||||||||||
purchases of treasury stock | -115,087,000 | -210,388,000 | -200,048,000 | -250,138,000 | -309,901,000 | -309,064,000 | -298,059,000 | -331,318,000 | -380,206,000 | -353,997,000 | -481,676,000 | -517,024,000 | -389,190,000 | -337,616,000 | -393,198,000 | -106,529,000 | -233,658,000 | -21,814,000 | -8,828,000 | -84,308,000 | -448,604,000 | -25,820,000 | 20,124,000 | -69,269,000 | -153,157,000 | -22,272,000 | -15,557,000 | -61,256,000 | |||||||||||||||||||||||||||||||||||||
other financing activities | -22,312,000 | -5,056,000 | -31,718,000 | -30,469,000 | 1,177,000 | 8,778,000 | -23,108,000 | 1,953,000 | -17,579,000 | -23,449,000 | -6,057,000 | -60,241,000 | -22,527,000 | -4,776,000 | -6,094,000 | -16,598,000 | -35,513,000 | 7,176,000 | -2,611,000 | -6,152,000 | -26,034,000 | -1,515,000 | 5,708,000 | -5,720,000 | 2,036,000 | -5,180,000 | -20,823,000 | -3,532,000 | |||||||||||||||||||||||||||||||||||||
net cash from financing activities | -222,759,000 | -289,664,000 | -724,783,000 | 623,295,000 | 277,372,000 | -382,350,000 | -423,846,000 | -371,026,000 | -464,119,000 | -447,613,000 | -564,595,000 | -673,460,000 | -491,909,000 | -435,254,000 | -443,309,000 | -76,170,000 | 57,228,000 | 1,111,000 | 118,271,000 | -183,658,000 | -105,644,000 | -5,682,000 | -29,000,000 | -126,304,000 | -596,823,000 | -33,969,000 | 41,147,000 | -131,222,000 | 112,309,000 | 2,243,000 | -100,347,000 | -395,240,000 | 83,646,000 | 173,936,000 | 47,287,000 | 13,440,000 | |||||||||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | -213,509,000 | 312,416,000 | 597,139,000 | 185,230,000 | 290,126,000 | 413,412,000 | -131,426,000 | -490,578,000 | -8,770,000 | 428,712,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 775,272,000 | 463,281,000 | 1,192,149,000 | 595,010,000 | 835,526,000 | 1,044,901,000 | 1,406,464,000 | 1,480,862,000 | 1,610,443,000 | 1,633,919,000 | 1,012,585,000 | 1,195,028,000 | 1,249,369,000 | 1,119,244,000 | 1,250,670,000 | 1,374,122,000 | 261,358,000 | -146,413,000 | 1,387,397,000 | 181,531,000 | -37,175,000 | 834,423,000 | -264,997,000 | -43,664,000 | 1,035,085,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 561,763,000 | 775,697,000 | 463,281,000 | 1,192,149,000 | 1,020,756,000 | 835,526,000 | 1,044,901,000 | 1,770,988,000 | 1,480,862,000 | 1,610,443,000 | 1,425,997,000 | 1,012,585,000 | 1,195,028,000 | 1,101,201,000 | 1,119,244,000 | 1,250,670,000 | -229,220,000 | 261,358,000 | 1,240,984,000 | 172,761,000 | 181,531,000 | 797,248,000 | 163,715,000 | -264,997,000 | 991,421,000 | ||||||||||||||||||||||||||||||||||||||||
supplemental disclosure information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 26,000,000 | 25,645,000 | 34,737,000 | 28,477,000 | 9,102,000 | 41,037,000 | 9,327,000 | 9,848,000 | 41,781,000 | 9,596,000 | 9,214,000 | 41,114,000 | 9,168,000 | 9,174,000 | 41,727,000 | 11,315,000 | 102,994,000 | -51,071,000 | 50,883,000 | 8,785,000 | 125,435,000 | -44,866,000 | 45,375,000 | 8,606,000 | 115,391,000 | -44,583,000 | 44,597,000 | 8,629,000 | 121,851,000 | -40,446,000 | 41,327,000 | 12,649,000 | 124,454,000 | -18,869,000 | 18,808,000 | 26,286,000 | -21,849,000 | 8,456,000 | 40,094,000 | -18,825,000 | 39,663,000 | 22,492,000 | -32,149,000 | 49,732,000 | -20,394,000 | 44,054,000 | 18,753,000 | -56,116,000 | 55,937,000 | 15,110,000 | -56,977,000 | 68,224,000 | 3,769,000 | 55,466,000 | 11,984,000 | -49,352,000 | 45,949,000 | 11,385,000 | 2,544,000 | -14,320,000 | 16,339,000 | 12,845,000 | -12,097,000 | 14,268,000 | |
cash paid for income taxes | 4,491,000 | 22,192,000 | 124,753,000 | 3,717,000 | 81,742,000 | 273,323,000 | 28,390,000 | 160,178,000 | 308,055,000 | 4,703,000 | 276,948,000 | 580,454,000 | 9,948,000 | 222,691,000 | 146,002,000 | 2,142,000 | 6,517,000 | 42,470,000 | 912,000 | 518,000 | 125,731,000 | -54,722,000 | 82,677,000 | 1,839,000 | 168,627,000 | 39,807,000 | 81,040,000 | -1,045,000 | -58,993,000 | 150,562,000 | 1,554,000 | ||||||||||||||||||||||||||||||||||
business combinations, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents, and restricted cash at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents, and restricted cash at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents, and restricted cash | -728,868,000 | -209,375,000 | -361,563,000 | -129,581,000 | -23,476,000 | -182,443,000 | -54,341,000 | -18,043,000 | -123,452,000 | -146,413,000 | -37,175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated affiliates | -222,480,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combination | -47,638,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2,022,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income - net unrealized gain on cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
flow hedging derivatives, net of income tax of (4,465), 8,332, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(908), and 9,508 for the three and six-month periods ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2022 and 2021, respectively | -14,295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 1,200,357,000 | 64,969,000 | -29,269,000 | 76,470,000 | 140,796,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income attributable to noncontrolling interests | -5,098,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income attributable to steel dynamics, inc. | 1,195,259,000 | -30,466,000 | -87,524,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | -674,000 | -14,286,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash and restricted cash acquired | -1,000,000 | -93,412,000 | 358,820,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of short term investments | 30,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short term investments | 15,000,000 | -10,000,000 | -40,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and equivalents | -43,664,000 | -5,955,000 | 251,104,000 | -183,326,000 | 125,343,000 | 115,628,000 | -76,892,000 | -174,204,000 | 249,919,000 | -204,030,000 | 101,944,000 | 62,122,000 | 216,498,000 | 26,113,000 | 30,403,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options, including related tax effect | 791,000 | 2,892,000 | 1,753,000 | 5,611,000 | 2,905,000 | 4,948,000 | -4,637,000 | 7,614,000 | 242,000 | -756,000 | 1,097,000 | -4,167,000 | 3,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided used in financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at beginning of period | -67,360,000 | -57,983,000 | 125,343,000 | 841,483,000 | -325,634,000 | 75,715,000 | 249,919,000 | 727,032,000 | 258,419,000 | -200,381,000 | 361,363,000 | -52,237,000 | 395,156,000 | -234,108,000 | 101,944,000 | 375,917,000 | 63,129,000 | -32,952,000 | 390,761,000 | 116,881,000 | -25,703,000 | 186,513,000 | -33,913,000 | 216,498,000 | 9,008,000 | -166,000 | 16,233,000 | 56,516,000 | 30,403,000 | 28,486,000 | -16,120,000 | -1,041,000 | 29,373,000 | -141,757,000 | 130,187,000 | 65,518,000 | |||||||||||||||||||||||||||||
cash and equivalents at end of period | -73,315,000 | 193,121,000 | -57,983,000 | 966,826,000 | -210,006,000 | -1,177,000 | 75,715,000 | 976,951,000 | 54,389,000 | 258,419,000 | 160,982,000 | 14,571,000 | 342,919,000 | 126,303,000 | -234,108,000 | 477,861,000 | -133,818,000 | 63,129,000 | 357,809,000 | 179,003,000 | 116,881,000 | 160,810,000 | 78,525,000 | -33,913,000 | 225,506,000 | 2,150,000 | 16,067,000 | -93,270,000 | 56,516,000 | 58,889,000 | -1,401,000 | -16,120,000 | 28,332,000 | -33,105,000 | -141,757,000 | 195,705,000 | |||||||||||||||||||||||||||||
cash paid (refunded) for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | -874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option exercise proceeds, including related tax effect | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for federal and state income taxes | 40,865,000 | 2,143,000 | -24,338,000 | -37,673,000 | -6,584,000 | 159,135,000 | 1,387,000 | -80,581,000 | 131,349,000 | 468,000 | -33,944,000 | 93,189,000 | 1,176,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling investors | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) for federal and state income taxes | 26,866,000 | 699,000 | -5,874,000 | 25,585,000 | -18,539,000 | 11,165,000 | -955,000 | -48,052,000 | 58,935,000 | 1,520,000 | 41,985,000 | -28,987,000 | -13,010,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
metals recycling segment: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
steel segment: | 142,783,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fabrication segment: | 1,925,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of assets | 4,985,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling investors | 5,370,000 | -11,000 | 4,875,000 | 411,000 | 11,203,000 | -4,389,000 | 9,506,000 | 9,850,000 | 1,053,000 | 417,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
butler flat roll division, structural and rail division, and engineered bar division | 95,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
roanoke bar division | 29,041,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
columbus flat roll division | 19,682,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property, plant and equipment | 815,000 | 2,641,000 | 1,151,000 | -406,000 | 956,000 | 14,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and liabilities | 21,964,000 | -10,796,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options proceeds, including related tax effect | -4,904,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | 13,000 | 46,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
omnisource — metals recycling/ferrous resources segment | -1,630,000 | 455,097,000 | 556,611,000 | -1,631,000 | -1,631,000 | 563,163,000 | -1,625,000 | -1,624,000 | 569,692,000 | -1,646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
the techs — steel segment | 0 | 142,783,000 | 142,783,000 | 0 | 0 | 142,783,000 | 0 | 0 | 142,783,000 | 0 | 0 | 142,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
butler flat roll division, structural and rail division, and engineered bar division — metals recycling and ferrous resources segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
roanoke bar division — steel segment | 0 | 29,041,000 | 29,041,000 | 0 | 0 | 29,041,000 | 0 | 0 | 29,041,000 | 0 | 0 | 29,041,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
columbus flat roll division — steel segment | 0 | 19,682,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
new millennium building systems — fabrication segment | 0 | 1,925,000 | 1,925,000 | 0 | 0 | 1,925,000 | 0 | 0 | 1,925,000 | 0 | 0 | 1,925,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
butler flat roll division, structural and rail division, and engineered bar division — metals recycling/ferrous resources segment | 95,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturity of short-term commercial paper | -44,986,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
omnisource – metals recycling/ferrous resources segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the techs – steel segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
roanoke bar division – steel segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
new millennium building systems – fabrication segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain)loss on disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock (net of expenses) and proceeds from exercise of stock options, including related tax effect | 8,296,000 | -1,418,000 | -8,248,000 | 3,100,000 | 7,177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
omnisource — metal recycling/ferrous resources segment | 576,280,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in direct financing lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution from noncontrolling investors | -806,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to steel dynamics, inc. | -30,466,000 | -15,762,000 | 64,969,000 | 71,871,000 | -87,862,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on interest rate swap, net of tax | -95,000 | 338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of unrealized loss on interest rate swap, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income attributable to steel dynamics, inc. to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution from noncontrolling investor | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income attributable to steel dynamics, inc. to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 72,608,000 | 54,850,000 | 3,814,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for federal and state income taxes, net of refunds | 57,086,000 | -55,430,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unamortized bond premium | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 317,000 | 475,000 | 238,000 | -321,000 | 150,000 | 239,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of unrealized gain upon sale of available-for-sale securities, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issue costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | -4,675,000 | 9,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | -54,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock (net of expenses) and proceeds and tax benefits from exercise of stock options | -4,847,000 | 1,773,000 | 7,187,000 | 23,865,000 | -3,896,000 | -7,219,000 | 15,753,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance (purchase) of treasury stock | -8,471,000 | 8,664,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of debt | 145,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in cash and equivalents | 130,187,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities/sales of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible asset amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from debt extinguishment |
