- 米国企業
- STEEL DYNAMICS INC
STEEL DYNAMICS INCSTLD
時価総額
$211.8億
PER
8.6倍
2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Unrelated parties | - | - | - | - | - | - | - | - | - | - | - | - | - | 18,115 |
Related Parties | - | - | - | - | - | - | - | - | - | - | - | - | - | 680 |
Total net sales | 6,301 | 7,998 | 7,290 | 7,373 | 8,756 | 7,594 | 7,777 | 9,539 | 11,822 | 10,465 | 9,601 | 18,409 | 22,261 | 18,795 |
Related parties | 240 | 279 | 283 | 286 | 274 | 187 | 170 | 175 | 20 | 14 | 14 | 32 | 792 | - |
Unrelated parties | - | - | - | - | - | - | - | - | - | - | - | - | - | 18,115 |
Related Parties | - | - | - | - | - | - | - | - | - | - | - | - | - | 680 |
Total net sales | 6,301 | 7,998 | 7,290 | 7,373 | 8,756 | 7,594 | 7,777 | 9,539 | 11,822 | 10,465 | 9,601 | 18,409 | 22,261 | 18,795 |
Costs of goods sold | - | - | - | - | - | - | - | - | - | - | - | - | - | 168 |
Gross profit | 676 | 932 | 720 | 719 | 966 | 732 | 1,335 | 1,582 | 2,323 | 1,531 | 1,435 | 5,362 | 6,118 | 4,046 |
Selling, General and Administrative Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 589 |
Profit sharing | 25 | 43 | 27 | 28 | 42 | 23 | 71 | 91 | 156 | 78 | 62 | 388 | 453 | 272 |
Amortization of intangible assets | 46 | 40 | 36 | 32 | 28 | 25 | 29 | 29 | 28 | 30 | 29 | 29 | 28 | 34 |
Operating income | 365 | 585 | 391 | 387 | 320 | -73 | 728 | 1,067 | 1,722 | 987 | 847 | 4,301 | 5,092 | 3,151 |
Interest Expense | 170 | 177 | 159 | 128 | 137 | 154 | 146 | 134 | 127 | 127 | 95 | 57 | 92 | 76 |
Other (income) expense, net | 19 | 16 | -29 | 4 | -18 | -15 | -18 | 3 | 24 | 16 | -47 | -35 | 21 | 144 |
Income before income taxes | 213 | 424 | 204 | 263 | 165 | -242 | 564 | 935 | 1,620 | 875 | 705 | 4,209 | 5,021 | 3,219 |
Income tax expense | 84 | 159 | 62 | 99 | 73 | -97 | 204 | 129 | 364 | 197 | 135 | 962 | 1,142 | 752 |
Net income | 130 | 266 | 142 | 164 | 92 | -145 | 360 | 806 | 1,256 | 678 | 571 | 3,247 | 3,879 | 2,467 |
Net income attributable to noncontrolling interests | -11 | -12 | -21 | -26 | -65 | -15 | -22 | -7 | -3 | 7 | 20 | 33 | 17 | 16 |
Net income attributable to Steel Dynamics, Inc. | 141 | 266 | 142 | 164 | 92 | -145 | 360 | 806 | 1,256 | 678 | 571 | 3,247 | 3,879 | 2,467 |
Earnings Per Share, Basic | 0.65 | 1.27 | 0.75 | 0.86 | 0.68 | -0.54 | 1.57 | 3.38 | 5.38 | 3.06 | 2.61 | 15.67 | 21.06 | 14.72 |
Earnings Per Share, Diluted | 0.64 | 1.22 | 0.73 | 0.83 | 0.67 | -0.54 | 1.56 | 3.36 | 5.35 | 3.04 | 2.59 | 15.56 | 20.92 | 14.64 |
Common Stock, Dividends, Per Share, Declared | 0.3 | 0.4 | 0.4 | 0.44 | 0.46 | 0.55 | 0.56 | 0.62 | 0.75 | 0.96 | 1 | 1.04 | 1.36 | 1.7 |
Costs of goods sold | - | - | - | - | - | - | - | - | - | - | - | - | - | 168 |
Gross profit | 676 | 932 | 720 | 719 | 966 | 732 | 1,335 | 1,582 | 2,323 | 1,531 | 1,435 | 5,362 | 6,118 | 4,046 |
Selling, general and administrative expenses | 227 | 264 | 258 | 273 | 316 | 328 | 374 | 395 | 417 | 436 | 477 | 644 | 546 | - |
Profit sharing | 25 | 43 | 27 | 28 | 42 | 23 | 71 | 91 | 156 | 78 | 62 | 388 | 453 | 272 |
Amortization of intangible assets | 46 | 40 | 36 | 32 | 28 | 25 | 29 | 29 | 28 | 30 | 29 | 29 | 28 | 34 |
Asset impairment charges | 13 | - | 8 | 0 | 260 | 429 | 133 | - | - | - | 19 | - | - | - |
Operating income | 365 | 585 | 391 | 387 | 320 | -73 | 728 | 1,067 | 1,722 | 987 | 847 | 4,301 | 5,092 | 3,151 |
Interest Expense | 170 | 177 | 159 | 128 | 137 | 154 | 146 | 134 | 127 | 127 | 95 | 57 | 92 | 76 |
Other (income) expense, net | 19 | 16 | -29 | 4 | -18 | -15 | -18 | 3 | 24 | 16 | -47 | -35 | 21 | 144 |
Income before income taxes | 213 | 424 | 204 | 263 | 165 | -242 | 564 | 935 | 1,620 | 875 | 705 | 4,209 | 5,021 | 3,219 |
Income tax expense | 84 | 159 | 62 | 99 | 73 | -97 | 204 | 129 | 364 | 197 | 135 | 962 | 1,142 | 752 |
Net income | 130 | 266 | 142 | 164 | 92 | -145 | 360 | 806 | 1,256 | 678 | 571 | 3,247 | 3,879 | 2,467 |
Net income attributable to noncontrolling interests | -11 | -12 | -21 | -26 | -65 | -15 | -22 | -7 | -3 | 7 | 20 | 33 | 17 | 16 |
Net income attributable to Steel Dynamics, Inc. | - | 278 | 164 | 189 | 157 | -130 | 382 | 813 | 1,258 | 671 | 551 | 3,214 | 3,863 | - |
Earnings Per Share, Basic | 0.65 | 1.27 | 0.75 | 0.86 | 0.68 | -0.54 | 1.57 | 3.38 | 5.38 | 3.06 | 2.61 | 15.67 | 21.06 | 14.72 |
Earnings Per Share, Diluted | 0.64 | 1.22 | 0.73 | 0.83 | 0.67 | -0.54 | 1.56 | 3.36 | 5.35 | 3.04 | 2.59 | 15.56 | 20.92 | 14.64 |
Common Stock, Dividends, Per Share, Declared | 0.3 | 0.4 | 0.4 | 0.44 | 0.46 | 0.55 | 0.56 | 0.62 | 0.75 | 0.96 | 1 | 1.04 | 1.36 | 1.7 |