Adjusted Financial Ratios (Summary)
Steel Dynamics Inc., Financial Ratios: Reported vs. Adjusted
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The financial performance between 2017 and 2021 is characterized by a cyclical trajectory, culminating in a significant expansion of profitability and a strengthening of the balance sheet in the final year of the period.
- Liquidity and Solvency
- A consistent downward trend is observed in the adjusted current ratio, which declined from a peak of 4.24 in 2019 to 3.10 by 2021. Despite this contraction, liquidity remains robust. Solvency metrics indicate a deliberate deleveraging process, particularly in 2021, where the adjusted debt to equity ratio fell to 0.45 and the adjusted debt to capital ratio reached a period low of 0.31. Adjusted financial leverage followed a similar trajectory, decreasing to 1.75 in 2021, suggesting a reduction in reliance on borrowed funds to finance assets.
- Operational Efficiency
- Asset utilization exhibited volatility over the five-year span. The adjusted total asset turnover ratio peaked in 2018 at 1.52 before declining to a low of 1.04 in 2020. A strong recovery occurred in 2021, with the ratio rising to 1.47, indicating a return to high efficiency in generating revenue from the asset base.
- Profitability and Returns
- Profitability metrics demonstrate substantial volatility with a sharp upward surge in 2021. The adjusted net profit margin fluctuated between 6.46% in 2020 and a peak of 19.34% in 2021. This expansion in margins translated directly into returns on invested capital; the adjusted return on equity (ROE) rose from 12.68% in 2020 to 49.57% in 2021. Similarly, the adjusted return on assets (ROA) increased from 6.69% in 2020 to 28.39% in 2021, reflecting a period of exceptional earnings growth and capital efficiency.
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?
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
Total asset turnover = Net sales ÷ Total assets
= 18,408,850 ÷ 12,531,234 = 1.47
2 Adjusted total assets. See details »
3 2021 Calculation
Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 18,408,850 ÷ 12,537,395 = 1.47
The adjusted total asset turnover exhibited a volatile trend between 2017 and 2021, characterized by an initial peak, a multi-year decline, and a sharp recovery in the final period.
- Asset Utilization Patterns
- Efficiency in generating revenue from the asset base peaked in 2018 with an adjusted total asset turnover of 1.52. This was followed by a consistent downward trend over the next two years, reaching a period low of 1.04 in 2020. This decline was primarily driven by a contraction in net sales from 11.8 billion in 2018 to 9.6 billion in 2020, occurring simultaneously with a steady increase in adjusted total assets from 7.79 billion to 9.27 billion.
- Revenue Acceleration and Efficiency Recovery
- A significant reversal occurred in 2021, as the adjusted total asset turnover rebounded to 1.47. This recovery was precipitated by a substantial surge in net sales, which nearly doubled from the previous year to reach 18.4 billion. This growth in revenue effectively offset the expansion of the asset base to 12.54 billion, returning the asset utilization ratio to levels near the 2018 peak.
- Impact of Asset Adjustments
- The variance between the reported total asset turnover and the adjusted total asset turnover is negligible across the entire five-year period. The minimal difference between adjusted total assets and total assets indicates that the adjustments applied did not materially alter the interpretation of the company's operational efficiency or its ability to generate sales from its invested capital.
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?
Adjusted Current Ratio
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
Current ratio = Current assets ÷ Current liabilities
= 6,901,023 ÷ 2,227,369 = 3.10
2 Adjusted current assets. See details »
3 2021 Calculation
Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 6,907,184 ÷ 2,227,369 = 3.10
The liquidity position of the entity exhibits a general decline in the adjusted current ratio over the five-year period from 2017 to 2021, despite significant absolute growth in current assets. While the ratio remains well above the standard benchmark of 1.0, indicating a strong ability to cover short-term obligations, a clear trend of compression is observable starting in 2020.
- Adjusted Current Assets Trend
- Adjusted current assets grew steadily from US$ 3,523,378 thousand in 2017 to US$ 6,907,184 thousand by 2021. The most substantial increase occurred between 2020 and 2021, where assets grew by approximately 61.6%, signaling a significant expansion of short-term resources.
- Current Liabilities Trend
- Current liabilities increased from US$ 868,519 thousand in 2017 to US$ 2,227,369 thousand in 2021. Similar to the asset trend, there was a sharp acceleration in liability growth in the final year, with a 77.1% increase between 2020 and 2021, outpacing the growth rate of assets during the same period.
- Adjusted Current Ratio Analysis
- The adjusted current ratio peaked in 2019 at 4.24 before entering a downward trajectory, closing at 3.10 in 2021. The divergence between the reported current ratio and the adjusted current ratio is minimal, though the adjusted figures consistently present a slightly more favorable liquidity profile through 2020.
- Liquidity Synthesis
- The transition from a ratio of 4.06 in 2017 to 3.10 in 2021 suggests a strategic shift or an operational change resulting in higher short-term leverage. Although the absolute volume of liquid assets has nearly doubled, the proportional increase in current liabilities has reduced the overall liquidity cushion.
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?
Adjusted Debt to Equity
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
Debt to equity = Total debt ÷ Total Steel Dynamics, Inc. equity
= 3,105,876 ÷ 6,304,641 = 0.49
2 Adjusted total debt. See details »
3 Adjusted total equity. See details »
4 2021 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total equity
= 3,205,950 ÷ 7,181,237 = 0.45
The financial trajectory between 2017 and 2021 reflects a period of simultaneous growth in both total liabilities and equity, culminating in a strengthened solvency position by the end of the period.
- Adjusted Total Debt Trends
- A consistent upward trend is observed in adjusted total debt, which increased from 2,429,040 thousand US dollars in 2017 to 3,205,950 thousand US dollars in 2021. The most pronounced growth occurred between 2019 and 2020, where debt levels rose by approximately 13% in a single year.
- Adjusted Total Equity Growth
- Adjusted total equity demonstrated significant expansion over the five-year period, rising from 3,627,293 thousand US dollars in 2017 to 7,181,237 thousand US dollars in 2021. A substantial acceleration in equity accumulation is evident between 2020 and 2021, during which adjusted equity grew by approximately 46%.
- Adjusted Debt to Equity Ratio Performance
- The adjusted debt to equity ratio exhibited volatility between 2017 and 2020, fluctuating between a high of 0.67 and a low of 0.56. However, a sharp decline to 0.45 was recorded in 2021. This decline indicates that equity growth significantly outpaced debt accumulation in the final year, resulting in lower financial leverage.
- Comparative Analysis of Reported and Adjusted Ratios
- The adjusted debt to equity ratio remained consistently lower than the reported debt to equity ratio throughout the entire period. This indicates that the adjustments applied to the balance sheet items systematically result in a more favorable assessment of the company's leverage profile compared to the reported figures.
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?
Adjusted Debt to Capital
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
Debt to capital = Total debt ÷ Total capital
= 3,105,876 ÷ 9,410,517 = 0.33
2 Adjusted total debt. See details »
3 Adjusted total capital. See details »
4 2021 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 3,205,950 ÷ 10,387,187 = 0.31
Between 2017 and 2021, the capital structure reflects a period of expansion where both total debt and total capital grew, although capital accumulation significantly outpaced the growth of debt.
- Debt and Capital Growth Trends
- Total debt experienced a steady increase from US$ 2,381,940 thousand in 2017 to US$ 3,105,876 thousand by 2021. During the same period, total capital rose more substantially from US$ 5,733,514 thousand to US$ 9,410,517 thousand. This trend indicates that while the company increased its borrowing, it expanded its overall capital base at a faster rate, thereby reducing relative leverage.
- Comparison of Reported and Adjusted Metrics
- Adjusted values for both debt and capital are consistently higher than their reported counterparts. Adjusted total debt rose from US$ 2,429,040 thousand in 2017 to US$ 3,205,950 thousand in 2021, while adjusted total capital increased from US$ 6,056,333 thousand to US$ 10,387,187 thousand. Because the adjustment to total capital is more pronounced than the adjustment to debt, the adjusted debt to capital ratio remains lower than the reported ratio across all five years.
- Analysis of the Adjusted Debt to Capital Ratio
- The adjusted debt to capital ratio showed minor fluctuations between 2017 and 2020, moving from 0.40 in 2017 to 0.36 in 2018, before climbing slightly to 0.39 by 2020. However, a significant contraction occurred in 2021, with the ratio falling to 0.31. This represents the lowest leverage level in the five-year sequence, suggesting a strengthened financial position and a reduced reliance on debt relative to the total capital investment.
The overall trajectory demonstrates a strategic improvement in solvency. The sharp decline in the leverage ratio by the end of 2021 confirms that the growth in the capital base has effectively offset the incremental increases in total debt.
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?
Adjusted Financial Leverage
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
Financial leverage = Total assets ÷ Total Steel Dynamics, Inc. equity
= 12,531,234 ÷ 6,304,641 = 1.99
2 Adjusted total assets. See details »
3 Adjusted total equity. See details »
4 2021 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total equity
= 12,537,395 ÷ 7,181,237 = 1.75
The financial position of the entity experienced substantial growth between 2017 and 2021, characterized by a significant expansion in both assets and equity. Total assets increased from approximately 6.86 billion USD to 12.53 billion USD, while total equity grew from 3.35 billion USD to 6.30 billion USD over the same period. This expansion culminated in a sharp increase during the 2021 fiscal year.
- Adjusted Financial Leverage Trends
- A general downward trend is observed in the adjusted financial leverage ratio, which decreased from 1.91 in 2017 to 1.75 in 2021. Despite a temporary increase to 1.90 in 2020, the ratio reached its lowest point in 2021, indicating a reduction in the reliance on debt relative to adjusted equity.
- Comparative Leverage Analysis
- The adjusted financial leverage remains consistently lower than the reported financial leverage throughout the entire analysis period. This discrepancy is primarily driven by the difference between reported and adjusted equity; adjusted equity consistently exceeds reported equity, which mathematically lowers the resulting leverage ratio.
- Asset and Equity Correlation
- The growth in adjusted total assets and adjusted total equity progressed in tandem, although equity growth accelerated more rapidly than asset growth in the 2021 period. This relationship contributed to the overall improvement in the adjusted leverage ratio, reflecting a strengthened capital structure by the end of the observed timeframe.
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?
Adjusted Net Profit Margin
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
Net profit margin = 100 × Net income attributable to Steel Dynamics, Inc. ÷ Net sales
= 100 × 3,214,066 ÷ 18,408,850 = 17.46%
2 Adjusted net income. See details »
3 2021 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Net sales
= 100 × 3,559,390 ÷ 18,408,850 = 19.34%
The financial performance from 2017 to 2021 is characterized by significant volatility in revenue and profitability, culminating in an exponential increase in both top-line and bottom-line results in the final year of the period. A growth phase in 2018 was followed by a two-year period of contraction in both sales and margins, before a sharp recovery and expansion occurred in 2021.
- Revenue and Earnings Trends
- Net sales exhibited a fluctuating trend, increasing from US$ 9.5 billion in 2017 to US$ 11.8 billion in 2018, before declining steadily to US$ 9.6 billion by 2020. However, 2021 saw a substantial surge, with net sales nearly doubling to US$ 18.4 billion. Net income attributable to the company followed a similar trajectory, with a notable peak in 2021 at US$ 3.2 billion, representing a significant departure from the US$ 551 million recorded in 2020.
- Adjusted Net Profit Margin Analysis
- The adjusted net profit margin demonstrated considerable variance. After starting at 6.99% in 2017, it rose to 11.15% in 2018, then retreated to a low of 6.46% in 2020. The most significant shift occurred in 2021, where the adjusted net profit margin reached 19.34%, indicating a substantial increase in operational efficiency or favorable pricing environments during that fiscal year.
- Comparison of Reported and Adjusted Metrics
- A divergence between reported and adjusted figures is observed throughout the period. In 2017, the reported net profit margin (8.52%) was higher than the adjusted margin (6.99%). Conversely, from 2018 through 2021, the adjusted net profit margin consistently exceeded the reported margin. This gap widened significantly in 2021, where the adjusted margin of 19.34% surpassed the reported margin of 17.46%, suggesting that non-recurring items had a negative impact on the reported results.
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?
Adjusted Return on Equity (ROE)
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
ROE = 100 × Net income attributable to Steel Dynamics, Inc. ÷ Total Steel Dynamics, Inc. equity
= 100 × 3,214,066 ÷ 6,304,641 = 50.98%
2 Adjusted net income. See details »
3 Adjusted total equity. See details »
4 2021 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted total equity
= 100 × 3,559,390 ÷ 7,181,237 = 49.57%
The financial performance from 2017 to 2021 is characterized by significant volatility in profitability metrics, concluding with a substantial surge in capital efficiency. Adjusted Return on Equity (ROE) followed a cyclical trajectory, experiencing a peak in 2018, a subsequent contraction through 2020, and a sharp recovery in 2021.
- Net Income Volatility
- Adjusted net income showed considerable fluctuations over the five-year period. After reaching a local peak of US$ 1,317,808 thousand in 2018, earnings declined to a low of US$ 620,295 thousand by 2020. This was followed by an exceptional increase in 2021, where adjusted net income rose to US$ 3,559,390 thousand, representing a significant expansion in earnings capacity.
- Equity Growth Trends
- Adjusted total equity exhibited a consistent and steady upward trend. Starting at US$ 3,627,293 thousand in 2017, the equity base expanded annually to reach US$ 7,181,237 thousand by the end of 2021. This continuous growth indicates a systematic strengthening of the company's capital position regardless of the volatility in annual net income.
- Adjusted ROE Analysis
- The adjusted ROE reflected the instability of earnings relative to the growing equity base. The ratio rose from 18.37% in 2017 to 30.36% in 2018, before declining for two consecutive years to a minimum of 12.68% in 2020. The period ended with a dramatic increase to 49.57% in 2021, signaling a period of peak operational efficiency and high returns on invested capital.
- Comparison of Reported and Adjusted Metrics
- Reported ROE and adjusted ROE generally mirrored each other's movements. The two metrics converged completely in 2020 at 12.68%. The most notable variance occurred in 2017, where the reported ROE of 24.25% was significantly higher than the adjusted ROE of 18.37%, suggesting that non-recurring items had a more pronounced impact on the reported figures during that specific year.
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?
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
ROA = 100 × Net income attributable to Steel Dynamics, Inc. ÷ Total assets
= 100 × 3,214,066 ÷ 12,531,234 = 25.65%
2 Adjusted net income. See details »
3 Adjusted total assets. See details »
4 2021 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 3,559,390 ÷ 12,537,395 = 28.39%
The Adjusted Return on Assets (ROA) demonstrates significant volatility over the period from 2017 to 2021, characterized by a mid-term contraction and a substantial terminal expansion.
- Adjusted ROA Trend Analysis
- The Adjusted ROA experienced an initial increase from 9.63% in 2017 to 16.91% in 2018. A subsequent downward trajectory followed, with the ratio decreasing to 8.74% in 2019 and reaching a five-year low of 6.69% in 2020. This decline was reversed sharply in 2021, with the ratio climbing to 28.39%, representing the highest efficiency level in the analyzed timeframe.
- Comparative Analysis of Reported vs. Adjusted Metrics
- While Reported ROA and Adjusted ROA followed identical directional trends, the Adjusted ROA was lower than the Reported ROA in 2017. Conversely, from 2018 through 2021, Adjusted ROA consistently remained higher than Reported ROA. This divergence is primarily driven by the Adjusted Net Income, which exceeded the net income attributable to shareholders in every year from 2018 onward.
- Asset Utilization and Income Growth
- A consistent upward trend in total assets is observed, growing from approximately 6.86 billion in 2017 to 12.53 billion by 2021. The marked increase in Adjusted ROA during 2021, despite the expanded asset base, indicates that the growth in adjusted net income—which rose from 620 million in 2020 to 3.56 billion in 2021—significantly outpaced the rate of asset accumulation.
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?