Steel Dynamics Inc.、合并资产负债表结构:负债和股东权益(季度数据)
|
|
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 |
|
|
应付账款,非关联方 |
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% | |
|
应付账款、关联方 |
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% | |
|
应付帐款 |
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% |
|
|
应交所得税 |
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% | |
|
应计工资和福利 |
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% | |
|
应计利息 |
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% | |
|
应计费用 |
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% | |
|
长期债务的当前到期日 |
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% | |
|
流动负债 |
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% |
|
|
长期债务,不包括当前到期的债务 |
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% | |
|
递延所得税 |
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% | |
|
其他责任 |
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% | |
|
非流动负债 |
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% |
|
|
负债合计 |
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% |
|
|
可赎回非控制性权益 |
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% | |
|
库存股,按成本计算 |
-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% | |
|
额外实收资本 |
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% | |
|
累计其他综合收益(亏损) |
-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. 股权 |
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% |
|
|
非控制性权益 |
-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% | |
|
权益合计 |
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% |
|
|
负债和权益合计 |
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% |
|
根据报告:
10-Q (报告日期: 2022-09-30), 10-Q (报告日期: 2022-06-30), 10-Q (报告日期: 2022-03-31), 10-K (报告日期: 2021-12-31), 10-Q (报告日期: 2021-09-30), 10-Q (报告日期: 2021-06-30), 10-Q (报告日期: 2021-03-31), 10-K (报告日期: 2020-12-31), 10-Q (报告日期: 2020-09-30), 10-Q (报告日期: 2020-06-30), 10-Q (报告日期: 2020-03-31), 10-K (报告日期: 2019-12-31), 10-Q (报告日期: 2019-09-30), 10-Q (报告日期: 2019-06-30), 10-Q (报告日期: 2019-03-31), 10-K (报告日期: 2018-12-31), 10-Q (报告日期: 2018-09-30), 10-Q (报告日期: 2018-06-30), 10-Q (报告日期: 2018-03-31), 10-K (报告日期: 2017-12-31), 10-Q (报告日期: 2017-09-30), 10-Q (报告日期: 2017-06-30), 10-Q (报告日期: 2017-03-31).
随着时间推移,应付账款的占比呈现一定的波动趋势。在非关联应付账款方面,整体比例略有下降,从2017年的7.68%下降到2022年的8.21%,期间存在一定的波动,显示企业在管理其非关联应付账款方面较为稳定,但在某些期间略有上升趋势。应付账款(包括关联方的部分)整体比例保持在较低水平,变动不大,说明公司在供应链管理中保持一定的稳定性,未出现突增或骤降。
应交所得税的比例总体偏低,且波动较大,尤其在2022年出现较高的0.29%,表明税负压力可能在某些期间有所增加,但整体而言税务负担保持较为轻微。此外,应计工资和福利占比有明显上升的趋势,从2017年的1.59%逐步增加至2022年的3.88%,显示公司的薪资福利支出逐步增加,可能反映员工成本的上升或公司扩大规模导致的员工相关支出增加。
应计利息占比表现出较为明显的下降趋势,从2017年的0.76%逐渐下降至2022年的0.24%,说明公司在利息支出方面表现出逐步的改善,可能通过偿还部分债务或优化融资结构实现了利息负担的减轻。应计费用(其他费用)占比则持续保持在较高水平,略有波动,显示公司持续存在一定的财务经营费用,但整体变化不大。
短期债务的比例在不同季度间变化不大,但在一些期间出现小幅起伏,特别是在2020年到2021年期间,短期债务比例呈现一定的上升,反映出企业在短期融资上的需求有所增加。长期债务(不包括当前到期部分)比例基本保持在29%左右,表明公司保持稳定的长债结构,未出现明显的增长或缩减,反映出稳健的债务管理策略。
流动负债的比例在2017年至2022年间有所增加,从13%左右逐步上升到16%,显示企业短期债务压力有所增强,但仍处于合理区间内。递延所得税负债占比较稳定,约在6%左右,说明税务递延项没有发生显著变化。其他责任和非流动负债的比例也在逐步变化,非流动负债比例下降至28%左右,表明公司可能在逐步减少非流动负债的占比以优化负债结构。
负债合计占比自2017年以来总体呈下降趋势,从55.33%降至2022年的43.51%,表明公司逐步降低了整体负债水平,增强了财务稳健性。可赎回非控制性权益的比例保持在1.2%左右,没有出现明显的变化,说明公司资本结构较为稳定,权益部分结构未有大量变动。此外,普通股投票权比例几乎保持在0.01%,库存股比例持续增加,显示公司在股东权益中通过回购股份等方式减少流通股数量,提升每股收益和公司控制权结构的稳固性。
额外实收资本比例逐年下降,从16.94%下降至8.68%,可能表示公司在股本融资方面逐步减少,或持续回购自己的股票,减少公众持股部分。留存收益占比不断增加,从35.41%增长至2022年的72.54%,反映出公司盈利能力稳定且持续积累利润,用于未来的再投资或偿还债务。总股权比例从45.27%逐渐增加到56.74%,显示股东权益在总资本结构中占比逐步上升,财务杠杆水平有所降低,风险控制得到改善。
非控制性权益的比例基本维持在-2.2%到-1.4%之间,变化不大,说明少数股东权益比例稳定,没有显著变动。权益合计占比逐渐由43%上升到55%以上,表明公司的自有资本逐步增强,财务结构趋于稳健。负债和权益总和保持在100%,说明财务结构的计算完整性得到保障,反映公司财务数据整体的一致性和透明性。
总体来看,企业在管理财务杠杆和资本结构方面表现出趋于稳健的趋势。公司逐步减少负债比例,增加权益资本,增强财务稳定性;同时,部分运营成本和财务成本指标呈现逐步改善的迹象。未来,若能持续优化负债结构,提升盈利能力,将有助于提升公司整体的财务健康水平。