EX-12.1 5 a13-21835_1ex12d1.htm EX-12.1

EXHIBIT 12.1

 

STEEL DYNAMICS, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(DOLLARS IN THOUSANDS)

 

 

 

Years Ended December 31,

 

Six Months Ended
June 30,

 

 

 

2012

 

2011

 

2010

 

2009

 

2008

 

2013

 

2012

 

Interest expense, including amortization of debt issuance costs

 

$

158,585

 

$

176,977

 

$

170,229

 

$

141,360

 

$

144,574

 

$

66,094

 

$

82,218

 

Capitalized interest

 

1,394

 

1,730

 

6,968

 

20,919

 

17,822

 

1,816

 

527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges (a)

 

159,979

 

178,707

 

177,197

 

162,279

 

162,396

 

67,910

 

82,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes and before adjustment for noncontrolling interests

 

204,066

 

424,319

 

213,459

 

(18,237

)

734,941

 

101,628

 

132,941

 

Amortization of capitalized interest

 

6,778

 

6,124

 

5,885

 

4,259

 

4,670

 

3,367

 

3,362

 

Less capitalized interest

 

(1,394

)

(1,730

)

(6,968

)

(20,919

)

(17,822

)

(1,816

)

(527

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (b)

 

369,429

 

607,240

 

389,573

 

127,382

 

884,185

 

171,089

 

218,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio (b) / (a)

 

2.31x

 

3.40x

 

2.20x

 

.78x

 

5.44x

 

2.52x

 

2.64x

 

 

For purposes of calculating our ratio of earnings to fixed charges, earnings consist of earnings from continuing operations before income taxes, extraordinary items and before adjustment for noncontrolling interests, adjusted for the portion of fixed charges deducted from the earnings, plus amortization of capitalized interest. Fixed charges consist of interest on all indebtedness, including capitalized interest, and amortization of debt issuances costs.