Answer To: Financial Analysis and Firm Strategies Project Please perform financial analysis on two public...
Yash answered on Oct 17 2021
PART 1: BASIC INFORMATION
Company Name: Nucor Corporation & Steel Dynamics, INC
Basic Information:
a.) Nucor Corporation
Nucor Corporation is a producer of steel and related products headquartered in Charlotte, North Carolina. It is the largest steel producer in the United States, and is the largest "mini-mill" steelmaker.
b.) Steel Dynamics, INC
Steel Dynamics, Inc., sometimes abbreviated as "SDI", is a steel producer based in Fort Wayne, Indiana. Steel Dynamics is the 3rd largest producer of carbon steel products in the United States.
Source of the financial Data
a.) Nucor Corporation
https://nucor.gcs-web.com/static-files/67f7d0b6-7747-4265-8cee-49524721d3ef
b.) Steel Dynamics, INC
https://b2icontent.irpass.com/2197/181034.pdf
Extract of the Numbers used in the Report
a.) Nucor Corporation (Figures in ‘000)
Year Ended December 31,
2019
2018
Total assets
$ 1,83,44,666.00
$ 1,79,20,588.00
Total Nucor stockholders’ equity
$ 1,03,57,866.00
$ 97,92,078.00
Net earnings attributable to Nucor stockholders
$ 12,71,143.00
$ 23,60,767.00
Net sales
$ 2,25,88,858.00
$ 2,50,67,279.00
a.) Steel Dynamics, INC (Figures in ‘000)
Year Ended December 31,
2019
2018
Total assets
$ 82,75,765.00
$ 77,03,563.00
Total Steel Dynamics, Inc. equity
$ 40,75,834.00
$ 39,35,071.00
Net income attributable to Steel Dynamics, Inc
$ 6,71,103.00
$ 12,58,379.00
Total net sales
$ 1,04,64,991.00
$ 1,18,21,839.00
PART 2: DUPONT ANALYSIS RATIO
a.) Computation
Particulars
Nucor Corporation
Steel Dynamics, INC
ROE
12.62%
16.75%
ROA
7.01%
8.40%
Financial Leverage
1.80
1.99
ROS
5.63%
6.41%
Asset Turnover
1.25
1.31
b.) Interpretation:
From the above table, it can be observed that all the three components of ROE i.e. Financial leverage, ROS & Asset Turnover are greater in Steel Dynamics, INC. Hence, its ROE is much greater than Nucor Corporation. Since, financial leverage of Steel Dynamics is higher, it signifies that it had made more use of debt which is cheaper thereby increasing ROE, thereafter ROS is also higher in Steel Dynamics implying that it is selling goods at higher margin than Nucor Corp. thereby increasing ROE. Moreover, asset turnover ratio is also higher in Steel Dynamics which signifies that efficiency of assets had been fully utilized by the company thereby generating more revenues which consequently increases ROE.
PART 3: HORIZONTAL ANALYSIS
a.) Computation of Income Statement
i.) Nucor Corporation
CONSOLIDATED STATEMENTS OF EARNINGS
(In thousands, except per share data)
Year Ended December 31,
Increase/(Decrease)
2019
2018
Value
%
Net sales
$ 2,25,88,858.00
$ 2,50,67,279.00
$ -24,78,421.00
-9.89%
Costs, expenses and other:
Cost of products sold
$ 1,99,09,773.00
$ 2,07,71,871.00
$ -8,62,098.00
-4.15%
Marketing, administrative and other expenses
$ 7,11,248.00
$ 8,60,722.00
$ -1,49,474.00
-17.37%
Equity in earnings of unconsolidated subsidiaries
$ -3,311.00
$ -40,240.00
$ 36,929.00
-91.77%
Impairment of assets
$ 66,916.00
$ 1,10,000.00
$ -43,084.00
-39.17%
Interest expense, net
$ 1,21,425.00
$ 1,35,535.00
$ -14,110.00
-10.41%
$ 2,08,06,051.00
$ 2,18,37,888.00
$ -10,31,837.00
-4.72%
Earnings before income taxes and noncontrolling interest
$ 17,82,807.00
$ 32,29,391.00
$ -14,46,584.00
-44.79%
Provision for income taxes
$ 4,11,897.00
$ 7,48,307.00
$ -3,36,410.00
-44.96%
Net earnings
$ 13,70,910.00
$ 24,81,084.00
$ -11,10,174.00
-44.75%
Earnings attributable to noncontrolling interests
$ 99,767.00
$ 1,20,317.00
$ -20,550.00
-17.08%
Net earnings attributable to Nucor stockholders
$ 12,71,143.00
$ 23,60,767.00
$ -10,89,624.00
-46.16%
ii.) Steel Dynamics, INC
STEEL DYNAMICS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)
Years Ended December 31,
Increase/(Decrease)
2019
2018
Value
%
Net sales
Unrelated parties
$ 1,04,51,132.00
$ 1,18,01,609.00
$ -13,50,477.00
-11.44%
Related parties
$ 13,859.00
$ 20,230.00
$ -6,371.00
-31.49%
Total net sales
$ 1,04,64,991.00
$ 1,18,21,839.00
$ -13,56,848.00
-11.48%
Costs of goods sold
$ 89,34,007.00
$ 94,99,025.00
$ -5,65,018.00
-5.95%
Gross profit
$ 15,30,984.00
$ 23,22,814.00
$ -7,91,830.00
-34.09%
Selling, general and administrative expenses
$ 4,36,498.00
$ 4,16,640.00
$ 19,858.00
4.77%
Profit sharing
$ 78,029.00
$ 1,55,985.00
$ -77,956.00
-49.98%
Amortization of intangible assets
$ 29,577.00
$ 27,780.00
$ 1,797.00
6.47%
Operating income
$ 9,86,880.00
$ 17,22,409.00
$ -7,35,529.00
-42.70%
Interest expense, net of capitalized interest
$ 1,27,104.00
$ 1,26,620.00
$ ...