Steel Dynamics Inc.、合併資產負債表結構：負債和股東權益（季度數據）
|
|
2022年9月30日 |
|
2022年6月30日 |
|
2022年3月31日 |
|
2021年12月31日 |
|
2021年9月30日 |
|
2021年6月30日 |
|
2021年3月31日 |
|
2020年12月31日 |
|
2020年9月30日 |
|
2020年6月30日 |
|
2020年3月31日 |
|
2019年12月31日 |
|
2019年9月30日 |
|
2019年6月30日 |
|
2019年3月31日 |
|
2018年12月31日 |
|
2018年9月30日 |
|
2018年6月30日 |
|
2018年3月31日 |
|
2017年12月31日 |
|
2017年9月30日 |
|
2017年6月30日 |
|
2017年3月31日 |
|
|
|
應付賬款，非關聯方 |
8.21% | |
9.96% | |
9.21% | |
10.11% | |
10.48% | |
10.92% | |
10.99% | |
8.21% | |
8.16% | |
8.23% | |
7.22% | |
6.16% | |
6.53% | |
6.57% | |
7.41% | |
6.97% | |
7.63% | |
8.76% | |
7.81% | |
6.91% | |
7.36% | |
7.01% | |
7.68% | |
|
|
應付賬款、關聯方 |
0.08% | |
0.11% | |
0.09% | |
0.11% | |
0.10% | |
0.15% | |
0.21% | |
0.10% | |
0.15% | |
0.06% | |
0.11% | |
0.04% | |
0.12% | |
0.12% | |
0.12% | |
0.18% | |
0.20% | |
0.24% | |
0.26% | |
0.23% | |
0.24% | |
0.25% | |
0.24% | |
|
|
應付帳款 |
8.29% |
|
10.07% |
|
9.29% |
|
10.22% |
|
10.58% |
|
11.07% |
|
11.20% |
|
8.30% |
|
8.30% |
|
8.29% |
|
7.34% |
|
6.20% |
|
6.66% |
|
6.68% |
|
7.53% |
|
7.15% |
|
7.84% |
|
9.01% |
|
8.07% |
|
7.14% |
|
7.60% |
|
7.26% |
|
7.92% |
|
|
|
應交所得稅 |
0.29% | |
0.27% | |
1.76% | |
0.11% | |
0.69% | |
0.75% | |
0.52% | |
0.03% | |
0.01% | |
0.30% | |
0.21% | |
0.02% | |
0.03% | |
0.04% | |
0.34% | |
0.10% | |
0.14% | |
0.51% | |
0.21% | |
0.05% | |
0.08% | |
0.08% | |
1.20% | |
|
|
應計工資和福利 |
3.88% | |
3.13% | |
2.11% | |
4.31% | |
3.52% | |
2.58% | |
1.80% | |
2.18% | |
2.06% | |
1.75% | |
1.49% | |
2.52% | |
2.29% | |
1.89% | |
1.46% | |
3.43% | |
2.94% | |
2.27% | |
1.62% | |
2.86% | |
2.46% | |
2.07% | |
1.59% | |
|
|
應計利息 |
0.24% | |
0.13% | |
0.26% | |
0.14% | |
0.29% | |
0.16% | |
0.33% | |
0.21% | |
0.32% | |
0.14% | |
0.48% | |
0.22% | |
0.60% | |
0.32% | |
0.61% | |
0.33% | |
0.62% | |
0.34% | |
0.69% | |
0.37% | |
0.71% | |
0.44% | |
0.76% | |
|
|
應計費用 |
2.30% | |
2.19% | |
2.07% | |
2.22% | |
2.24% | |
1.88% | |
1.74% | |
1.93% | |
1.99% | |
1.82% | |
2.01% | |
2.12% | |
2.05% | |
1.92% | |
1.80% | |
1.90% | |
1.75% | |
1.74% | |
1.62% | |
1.83% | |
1.85% | |
1.77% | |
1.63% | |
|
|
長期債務的當前到期日 |
0.16% | |
0.27% | |
0.52% | |
0.78% | |
0.48% | |
0.87% | |
0.80% | |
0.94% | |
0.95% | |
0.87% | |
0.84% | |
1.08% | |
1.03% | |
0.92% | |
1.03% | |
0.31% | |
0.19% | |
0.24% | |
0.14% | |
0.42% | |
2.62% | |
0.30% | |
0.04% | |
|
|
流動負債 |
15.17% |
|
16.06% |
|
16.01% |
|
17.77% |
|
17.81% |
|
17.33% |
|
16.40% |
|
13.59% |
|
13.64% |
|
13.17% |
|
12.36% |
|
12.16% |
|
12.66% |
|
11.78% |
|
12.77% |
|
13.23% |
|
13.46% |
|
14.11% |
|
12.34% |
|
12.67% |
|
15.32% |
|
11.93% |
|
13.15% |
|
|
|
長期債務，不包括當前到期日 |
21.44% | |
21.96% | |
23.05% | |
24.01% | |
26.17% | |
28.22% | |
29.78% | |
32.55% | |
30.60% | |
31.14% | |
31.71% | |
31.96% | |
29.65% | |
29.98% | |
29.97% | |
30.54% | |
30.16% | |
31.34% | |
33.76% | |
34.32% | |
33.78% | |
35.30% | |
35.11% | |
|
|
遞延所得稅 |
6.10% | |
6.22% | |
6.56% | |
6.82% | |
6.26% | |
6.10% | |
5.95% | |
5.79% | |
5.95% | |
5.94% | |
5.86% | |
5.85% | |
5.89% | |
5.83% | |
5.69% | |
5.66% | |
5.11% | |
5.01% | |
4.51% | |
4.46% | |
6.63% | |
6.89% | |
6.78% | |
|
|
其他負債 |
0.80% | |
0.70% | |
0.93% | |
0.96% | |
1.02% | |
1.27% | |
1.12% | |
1.15% | |
1.09% | |
0.86% | |
0.86% | |
0.91% | |
0.88% | |
0.89% | |
0.80% | |
0.12% | |
0.15% | |
0.24% | |
0.29% | |
0.32% | |
0.29% | |
0.31% | |
0.29% | |
|
|
非流動負債 |
28.34% |
|
28.88% |
|
30.54% |
|
31.79% |
|
33.45% |
|
35.60% |
|
36.84% |
|
39.49% |
|
37.63% |
|
37.94% |
|
38.43% |
|
38.72% |
|
36.43% |
|
36.70% |
|
36.46% |
|
36.31% |
|
35.43% |
|
36.59% |
|
38.56% |
|
39.10% |
|
40.70% |
|
42.50% |
|
42.18% |
|
|
|
總負債 |
43.51% |
|
44.94% |
|
46.55% |
|
49.56% |
|
51.26% |
|
52.93% |
|
53.25% |
|
53.07% |
|
51.28% |
|
51.11% |
|
50.80% |
|
50.88% |
|
49.08% |
|
48.48% |
|
49.23% |
|
49.54% |
|
48.89% |
|
50.70% |
|
50.90% |
|
51.77% |
|
56.02% |
|
54.43% |
|
55.33% |
|
|
|
可贖回非控制性權益 |
1.23% | |
1.23% | |
1.75% | |
1.69% | |
1.62% | |
1.65% | |
1.62% | |
1.71% | |
1.80% | |
1.80% | |
1.81% | |
1.74% | |
1.81% | |
1.78% | |
1.78% | |
1.44% | |
1.43% | |
1.48% | |
1.60% | |
1.62% | |
1.60% | |
1.67% | |
1.66% | |
|
|
普通股投票，面值0.0025美元 |
0.00% | |
0.00% | |
0.00% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
0.01% | |
|
|
庫存股，按成本計算 |
-28.81% | |
-26.01% | |
-23.36% | |
-21.34% | |
-20.32% | |
-18.78% | |
-15.94% | |
-17.52% | |
-18.84% | |
-19.18% | |
-19.47% | |
-18.43% | |
-18.49% | |
-17.23% | |
-16.06% | |
-15.37% | |
-10.95% | |
-10.38% | |
-10.48% | |
-9.70% | |
-9.34% | |
-8.26% | |
-7.09% | |
|
|
額外實收資本 |
8.68% | |
8.85% | |
9.22% | |
9.73% | |
10.57% | |
11.33% | |
11.88% | |
13.03% | |
13.93% | |
14.07% | |
14.19% | |
14.27% | |
14.80% | |
14.86% | |
14.77% | |
15.06% | |
14.83% | |
15.32% | |
16.39% | |
16.65% | |
16.48% | |
17.11% | |
16.94% | |
|
|
留存收益 |
76.88% | |
72.54% | |
67.41% | |
61.94% | |
58.27% | |
54.11% | |
50.70% | |
51.36% | |
53.66% | |
54.04% | |
54.57% | |
53.40% | |
54.76% | |
54.09% | |
52.30% | |
51.38% | |
47.84% | |
44.99% | |
43.85% | |
41.93% | |
37.45% | |
37.34% | |
35.41% | |
|
|
累計其他綜合收益（虧損） |
-0.02% | |
-0.04% | |
0.07% | |
-0.02% | |
0.09% | |
0.30% | |
0.06% | |
0.02% | |
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% | |
|
|
Total Steel Dynamics， Inc. 股權 |
56.74% |
|
55.34% |
|
53.34% |
|
50.31% |
|
48.61% |
|
46.97% |
|
46.69% |
|
46.90% |
|
48.75% |
|
48.95% |
|
49.29% |
|
49.25% |
|
51.07% |
|
51.72% |
|
51.01% |
|
51.08% |
|
51.73% |
|
49.93% |
|
49.78% |
|
48.89% |
|
44.60% |
|
46.19% |
|
45.27% |
|
|
|
非控制性權益 |
-1.48% | |
-1.52% | |
-1.64% | |
-1.56% | |
-1.49% | |
-1.55% | |
-1.55% | |
-1.68% | |
-1.83% | |
-1.86% | |
-1.90% | |
-1.87% | |
-1.96% | |
-1.99% | |
-2.02% | |
-2.07% | |
-2.04% | |
-2.11% | |
-2.27% | |
-2.28% | |
-2.23% | |
-2.29% | |
-2.26% | |
|
|
總權益 |
55.26% |
|
53.83% |
|
51.70% |
|
48.75% |
|
47.12% |
|
45.42% |
|
45.14% |
|
45.22% |
|
46.92% |
|
47.09% |
|
47.39% |
|
47.38% |
|
49.11% |
|
49.74% |
|
48.99% |
|
49.02% |
|
49.69% |
|
47.82% |
|
47.50% |
|
46.60% |
|
42.38% |
|
43.90% |
|
43.01% |
|
|
|
負債和權益合計 |
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% |
|
根據報告：
10-Q (報告日期： 2022-09-30), 10-Q (報告日期： 2022-06-30), 10-Q (報告日期： 2022-03-31), 10-K (報告日期： 2021-12-31), 10-Q (報告日期： 2021-09-30), 10-Q (報告日期： 2021-06-30), 10-Q (報告日期： 2021-03-31), 10-K (報告日期： 2020-12-31), 10-Q (報告日期： 2020-09-30), 10-Q (報告日期： 2020-06-30), 10-Q (報告日期： 2020-03-31), 10-K (報告日期： 2019-12-31), 10-Q (報告日期： 2019-09-30), 10-Q (報告日期： 2019-06-30), 10-Q (報告日期： 2019-03-31), 10-K (報告日期： 2018-12-31), 10-Q (報告日期： 2018-09-30), 10-Q (報告日期： 2018-06-30), 10-Q (報告日期： 2018-03-31), 10-K (報告日期： 2017-12-31), 10-Q (報告日期： 2017-09-30), 10-Q (報告日期： 2017-06-30), 10-Q (報告日期： 2017-03-31).
從提供的季度財務資料中，可以觀察到Steel Dynamics Inc.的負債結構與股權組成在分析期間內的整體變動趨勢。以下為詳細分析內容：
- 負債比重變化：
-
總負債（佔總資產的百分比）在2017年至2022年期間呈現逐步下降的趨勢，尤其在2020年後明顯降低，從約55%降至約44%。此變化顯示公司在逐步降低負債負擔，可能反映資產負債表的強化或Debt-Equity ratio的改善。此外，長期負債（不含即將到期的部分）亦隨時間下降，進一步支持公司債務負擔的緩解策略。
- 應付賬款類別及比例變化：
-
應付帳款及應付非關聯方賬款占比在期間內呈現一定波動，但較明顯的是，應付賬款比例較穩定，約維持在6-11%的範圍內。值得注意的是，關聯方應付帳款比例極為低且變化不大，代表與關聯方的應付款項在總負債中占較小比重，並無顯示出特殊的關聯方財務依賴。
- 流動負債與非流動負債結構：
-
短期流動負債比例較高，一般約在11-17%之間，並且在普遍波動中略有提升，反映出公司較多負債以短期為主。非流動負債比例在30-42%之間，隨時間逐漸趨於穩定。特別是長期債務（不包括即將到期部分）逐步下降，說明公司逐步還清長期負債或安排負債策略的變化。
- 留存盈餘與股東權益：
-
留存收益由2017年的約35%逐步升高，至2022年已超過75%。這表明公司在持續累積盈餘並用於公司內部再投資或償還負債。此外，股東權益占總資產的比例也逐年攀升，從約43%上升至超過55%，反映出公司資本結構逐步向股東權益偏重，資本穩健性有所提升。
- 庫存股及額外實收資本：
-
庫存股比重長期負向變動，表現為持續的股票回購活動或股份結構調整，佔比由負值逐步擴大，顯示公司有積極的股份回購策略。額外實收資本則在逐步下降，顯示公司可能在股份回購與資本調整上進行了資本結構的再配置。
- 資本結構整體趨勢：
-
綜合而言，公司在財務結構方面展現出逐步降低負債、增加股東權益的趨勢。資產負債表愈來愈偏向資本內部積累，流動性保持適度且呈現波動的狀態，顯示公司在資金運用與負債管理上進行了策略調整，或在經營環境變化中作出相應的反應。
總體來說，Steel Dynamics Inc.在期間內積極優化資本結構，逐步降低負債比重並增加留存盈餘，使其財務穩健性與資本實力得到強化。這樣的趨勢有助於公司在面對經濟波動時保持較高的抗風險能力，也反映出其在資金管理和財務策略上的慎重與前瞻性。
