AI Tokens
Stock Analysis on Net

Steel Dynamics Inc. (NASDAQ:STLD)

This company has been moved to the archive! The financial data has not been updated since October 26, 2022.

Common-Size Income Statement
Quarterly Data

Steel Dynamics Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017
Unrelated parties 96.23 96.00 97.14 99.88 99.87 99.74 99.80 99.80 99.85 99.94 99.86 99.86 99.86 99.85 99.90 99.85 99.92 99.78 99.75 98.36 98.19 98.18 97.95
Related parties 3.77 4.00 2.86 0.12 0.13 0.26 0.20 0.20 0.15 0.06 0.14 0.14 0.14 0.15 0.10 0.15 0.08 0.22 0.25 1.64 1.81 1.82 2.05
Net sales 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Costs of goods sold -74.09 -69.69 -68.00 -66.82 -68.54 -73.13 -77.42 -83.00 -87.44 -86.42 -83.88 -86.54 -85.76 -84.80 -84.61 -82.05 -78.72 -78.90 -82.20 -86.27 -83.77 -83.58 -80.06
Gross profit 25.91% 30.31% 32.00% 33.18% 31.46% 26.87% 22.58% 17.00% 12.56% 13.58% 16.12% 13.46% 14.24% 15.20% 15.39% 17.95% 21.28% 21.10% 17.80% 13.73% 16.23% 16.42% 19.94%
Selling, general and administrative expenses -2.35 -1.91 -2.73 -3.43 -3.10 -3.46 -4.23 -5.27 -5.07 -5.22 -4.38 -4.76 -4.24 -3.84 -3.94 -3.67 -3.18 -3.27 -4.09 -4.12 -3.97 -4.12 -4.35
Profit sharing -1.86 -2.25 -2.31 -2.70 -2.24 -1.84 -1.38 -0.75 -0.51 -0.43 -0.83 -0.58 -0.71 -0.83 -0.84 -1.44 -1.41 -1.37 -1.02 -0.92 -0.87 -0.89 -1.15
Amortization of intangible assets -0.12 -0.12 -0.13 -0.14 -0.14 -0.17 -0.21 -0.29 -0.30 -0.34 -0.28 -0.38 -0.27 -0.25 -0.25 -0.26 -0.20 -0.22 -0.27 -0.30 -0.30 -0.31 -0.31
Asset impairment charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating income 21.58% 26.04% 26.84% 26.91% 25.98% 21.40% 16.76% 9.95% 6.69% 7.58% 10.63% 7.74% 9.02% 10.29% 10.36% 12.59% 16.49% 16.24% 12.42% 8.39% 11.09% 11.10% 14.13%
Interest expense, net of capitalized interest -0.45 -0.41 -0.30 -0.23 -0.25 -0.33 -0.49 -0.78 -0.81 -1.32 -1.09 -1.38 -1.24 -1.17 -1.10 -1.09 -0.98 -1.02 -1.22 -1.39 -1.40 -1.42 -1.43
Other income (expense), net 0.25 0.06 -0.37 -0.15 -0.13 -0.22 -0.28 -0.68 -0.15 -1.34 0.10 0.02 0.18 0.15 0.23 0.25 0.22 0.16 0.17 -0.09 -0.10 0.16 0.15
Income before income taxes 21.38% 25.70% 26.17% 26.53% 25.60% 20.85% 15.99% 8.49% 5.72% 4.92% 9.64% 6.39% 7.96% 9.27% 9.48% 11.75% 15.73% 15.38% 11.37% 6.91% 9.59% 9.84% 12.85%
Income tax expense -5.13 -6.14 -6.29 -5.90 -5.94 -4.90 -3.61 -0.92 -1.25 -1.16 -2.23 -1.12 -1.93 -2.17 -2.21 -2.46 -3.39 -3.65 -2.71 6.07 -3.41 -3.45 -4.46
Net income 16.25% 19.55% 19.88% 20.63% 19.66% 15.95% 12.38% 7.57% 4.47% 3.76% 7.41% 5.26% 6.04% 7.10% 7.27% 9.29% 12.34% 11.73% 8.66% 12.98% 6.18% 6.40% 8.39%
Net (income) loss attributable to noncontrolling interests -0.07 -0.08 -0.06 -0.10 -0.18 -0.22 -0.23 -0.35 -0.18 -0.16 -0.14 -0.10 -0.06 -0.09 -0.02 0.01 0.01 0.00 0.08 0.07 0.09 0.04 0.09
Net income attributable to Steel Dynamics, Inc. 16.18% 19.47% 19.82% 20.53% 19.47% 15.73% 12.15% 7.22% 4.30% 3.60% 7.28% 5.17% 5.98% 7.01% 7.25% 9.30% 12.36% 11.73% 8.74% 13.04% 6.27% 6.44% 8.48%

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31).


The financial performance over the analyzed period is characterized by a significant expansion in profitability and operational efficiency, particularly beginning in 2021. While the early years show cyclical fluctuations in margins, the later period exhibits a structural shift toward higher gross and operating margins, coupled with a reduction in the relative weight of financial expenses.

Revenue Composition and Sales Mix
Sales are overwhelmingly driven by unrelated parties, consistently remaining above 96% of net sales. However, a notable increase in related party transactions is observed starting in March 2022, where the share rose from historical lows of approximately 0.1% to a peak of 4.00% in June 2022.
Gross Profitability and Cost of Goods Sold
Costs of goods sold remained high between 2017 and 2020, typically ranging from 78% to 87% of net sales. A decisive trend reversal occurred in 2021, with costs falling to a low of 66.82% in December 2021. This resulted in gross profit margins expanding from a historical average of 13% to 20% to a peak of 33.18% in December 2021, before moderating to 25.91% by September 2022.
Operating Expense Management
Selling, general, and administrative expenses demonstrated a general downward trend as a percentage of net sales, declining from approximately 4.35% in early 2017 to 2.35% by September 2022. Conversely, profit sharing expenses increased in correlation with higher profitability, rising from around 1% of sales to a peak of 2.70% in December 2021.
Operating and Net Income Trends
Operating income margins mirrored the gross profit surge, climbing from single-digit and low double-digit percentages between 2017 and 2020 to a peak of 26.91% in December 2021. This operational strength translated directly to the bottom line, with net income attributable to the company peaking at 20.53% of net sales in December 2021, a substantial increase from the 5% to 8% range observed in 2019.
Financial and Non-Operating Items
Interest expenses have decreased significantly as a percentage of net sales, dropping from 1.43% in March 2017 to 0.45% in September 2022, indicating either a reduction in debt load or a significant increase in the scale of revenue relative to interest obligations. Tax expenses as a percentage of sales also increased in the later periods, peaking at 6.29% in March 2022, reflecting the higher taxable income generated by expanded margins.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?