<SUBMISSION>
<ACCESSION-NUMBER>0001125282-04-001912
<TYPE>10-Q
<PUBLIC-DOCUMENT-COUNT>7
<PERIOD>20040331
<FILING-DATE>20040504
<FILER>
<COMPANY-DATA>
<CONFORMED-NAME>STEEL DYNAMICS INC
<CIK>0001022671
<ASSIGNED-SIC>3312
<IRS-NUMBER>351929476
<STATE-OF-INCORPORATION>IN
<FISCAL-YEAR-END>1231
</COMPANY-DATA>
<FILING-VALUES>
<FORM-TYPE>10-Q
<ACT>34
<FILE-NUMBER>000-21719
<FILM-NUMBER>04777949
</FILING-VALUES>
<BUSINESS-ADDRESS>
<STREET1>6714 POINTE INVERNESS WAY
<STREET2>SUITE 200
<CITY>FORT WAYNE
<STATE>IN
<ZIP>46804
<PHONE>2604593553
</BUSINESS-ADDRESS>
<MAIL-ADDRESS>
<STREET1>6714 POINTE INVERNESS WAY
<STREET2>SUITE 200
<CITY>FORT WAYNE
<STATE>IN
<ZIP>46804
</MAIL-ADDRESS>
</FILER>
<DOCUMENT>
<TYPE>10-Q
<SEQUENCE>1
<FILENAME>b331695_10q.htm
<DESCRIPTION>QUARTERLY REPORT
<TEXT>
<html>
<head><title>
Prepared and filed by St Ives Burrups
</title>
</head>
<body bgcolor="#FFFFFF">
<page>
<p align="center"><font face="serif" size="4">UNITED STATES<br>
</font><font face="serif" size="4">SECURITIES AND EXCHANGE COMMISSION<br>
</font><font size="2" face="serif">WASHINGTON, D.C.  20549</font></p>
<p align="center"><font face="serif" size="4">FORM 10-Q</font></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td><font size="2" face="serif"><img src="tickedbox.gif">&nbsp;</font></td>
    <td width="95%"><font size="2" face="serif">Quarterly Report Pursuant to
    Section 13 or 15(d) of the Securities Exchange Act of 1934</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">For the period ended March 31, 2004</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td align="center"><font size="2" face="serif">OR</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><img src="emptybox.gif" width="12" height="12"></td>
    <td><font size="2" face="serif">Transition Report Pursuant to Section 13
    or 15(d) of the Securities Exchange Act of 1934</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
</table>
<p align="center"><font size="2" face="serif">Commission File Number 0-21719</font></p>
<p align="center"><font face="serif" size="5">Steel Dynamics, Inc.<br>
</font><font size="2" face="serif">(Exact name of registrant as specified in its charter)</font></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr align="center" valign="bottom">
    <td><b><font size="2" face="serif">Indiana</font></b></td>
    <td width="8%">&nbsp;</td>
    <td width="45%"><b><font size="2" face="serif">35-1929476</font></b></td>
  </tr>
  <tr align="center" valign="bottom">
    <td><font size="2" face="serif">(State or other
    jurisdiction of incorporation or organization)</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif"> (I.R.S. Employer
    Identification No.)</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td align="center"><font size="2" face="serif" align="left">6714 Pointe Inverness Way, Suite
    200, Fort Wayne, IN</font></td>
    <td>&nbsp;</td>
    <td align="center"><font size="2" face="serif" align="left">46804</font></td>
  </tr>
  <tr>
    <td align="center"><font size="2" face="serif" align="center">(Address
    of principal executive offices)</font></td>
    <td>&nbsp;</td>
    <td align="center"><font size="2" face="serif" align="left">(Zip
    Code)</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td colspan="3" align="center"><font size="2" face="serif">Registrant&#146;s telephone number, including
    area code: (260) 459-3553</font></td>
  </tr>
</table>

<p align="left"><font size="2" face="serif" align="left">Indicate by check mark
    whether the registrant (1) has filed all reports required to be filed by
    Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding
    12 months (or for such shorter period that the registrant was required to
    file such reports), and (2) has been subject to such filing requirements
    for the past 90 days. &nbsp;Yes <img src="tickedbox.gif" width="12" height="12">&nbsp;&nbsp;&nbsp;&nbsp;No <img src="emptybox.gif" width="12" height="12"></font></p>
<p align="left"><font size="2" face="serif">Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act. </font><font size="2" face="serif" align="left"> Yes <img src="tickedbox.gif" width="12" height="12">&nbsp;&nbsp;&nbsp;&nbsp;No <img src="emptybox.gif" width="12" height="12"></font></p>
<p align="left"><font size="2" face="serif">As of April 21, 2004, Registrant had 49,303,108 outstanding shares of Common Stock.</font></p>
<p align="center">&nbsp;</p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p?"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif">Table of Contents</font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td>&nbsp;</td>
  <td align="center"><font size="2" face="serif">PART I. Financial Information</font></td>
  <td align="center" valign="bottom">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="center" valign="bottom"><font size="2" face="serif">Page</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left"><hr noshade size="1"></td>
</tr>
<tr valign="top">
<td><font size="2" face="serif">&nbsp;Item 1.</font></td>
<td width="85%"><font size="2" face="serif"> Consolidated Financial Information:</font></td>
<td width="5%" align="right"><font size="2" face="serif">&nbsp; </font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="right">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td><font size="2" face="serif">Consolidated Balance Sheets as of March
    31, 2004 (unaudited) and December 31, 2003</font></td>
  <td align="right"><font size="2" face="serif">1</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td><div style="margin-left: 6%; text-indent: -6%"><font size="2" face="serif">Consolidated Statements of Income for the three
    month periods ended <br>
    March 31, 2004 and 2003 (unaudited)</font></div></td>
  <td align="right" valign="bottom"><font size="2" face="serif">2</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td><div style="margin-left: 6%; text-indent: -6%"><font size="2" face="serif">Consolidated Statements of Cash Flows for the
      three month periods ended<br>
March
    31, 2004 and 2003 (unaudited)</font></div></td>
  <td align="right" valign="bottom"><font size="2" face="serif">3</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td><font size="2" face="serif">&nbsp;</font><font size="2" face="serif">Notes
    to Consolidated Financial Statements</font></td>
  <td align="right"><font size="2" face="serif">4</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td><font size="2" face="serif">Item 2.</font></td>
  <td><div style="margin-left: 6%; text-indent: -6%"><font size="2" face="serif">Management&#146;s Discussion and Analysis
      of Financial Condition<br>
  and Results of
    Operations</font></div></td>
  <td align="right" valign="bottom"><font size="2" face="serif">9</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td><font size="2" face="serif" align="left">Item 3.</font></td>
  <td><font size="2" face="serif" align="left">Quantitative
    and Qualitative Disclosures about Market Risk</font></td>
  <td align="right"><font size="2" face="serif" align="left">11</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td><font size="2" face="serif" align="left">Item 4.</font></td>
  <td><font size="2" face="serif" align="left">Controls and Procedures</font></td>
  <td align="right"><font size="2" face="serif" align="left">11</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td align="center"><font size="2" face="serif">PART II. Other Information</font></td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td><font size="2" face="serif" align="left">Item 1.</font></td>
  <td><font size="2" face="serif" align="left">Legal Proceedings</font></td>
  <td align="right"><font size="2" face="serif" align="left">12</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td><font size="2" face="serif" align="left">Item 6.</font></td>
  <td><font size="2" face="serif" align="left">Exhibits and Reports on
    Form 8-K</font></td>
  <td align="right"><font size="2" face="serif" align="left">12</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td><font size="2" face="serif">Signature</font></td>
  <td align="right"><font size="2" face="serif">13</font></td>
</tr>
</table>
<p align="left"><font size="2" face="serif" align="left">&nbsp;</font><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;</font></p>
<p align="center">&nbsp;</p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p?"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif">CONSOLIDATED BALANCE SHEETS<br>
</font><font size="2" face="serif">(in thousands, except share data)</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">March
    31,<br>
    2004</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">December
    31,<br>
    2003</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center"><font size="1" face="serif">&nbsp;(unaudited)</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="center"><font size="2" face="serif">ASSETS</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="11%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Current assets:</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Cash and equivalents</font></div></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="11%" align="right"><font size="2" face="serif">58,294</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="10%" align="right"><font size="2" face="serif">65,430</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Accounts receivable, net</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">133,377</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">100,933</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Accounts receivable-related
        parties</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">31,219</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">25,090</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Inventories</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">235,989</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">184,496</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Deferred taxes</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">13,224</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">23,217</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Other current assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">15,839</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">8,769</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Total current assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">487,942</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">407,935</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Property, plant and equipment,
        net</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,007,068</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,001,116</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Restricted cash</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">4,211</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">2,636</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Other assets</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">35,565</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">36,752</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Total assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">1,534,786</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">1,448,439</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="center"><font size="2" face="serif">LIABILITIES AND STOCKHOLDERS&#146; EQUITY</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Current liabilities:</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Accounts payable</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">51,837</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">42,698</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Accounts payable-related parties</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">76,752</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">36,628</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Accrued interest</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">8,247</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">11,312</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Other accrued expenses</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">45,466</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">46,678</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Current maturities of long-term
        debt</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">16,077</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">15,988</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Total current liabilities</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">198,379</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">153,304</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 6%; text-indent: -6%"><font size="2" face="serif">Long-term debt, including unamortized
        bond premium of $8,413 and $8,834, as of March 31, 2004 and December
        31, 2003, respectively</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right" valign="bottom"><font size="2" face="serif">587,777</font></td>
    <td align="left" valign="bottom">&nbsp;</td>
    <td align="right" valign="bottom">&nbsp;</td>
    <td align="right" valign="bottom"><font size="2" face="serif">591,586</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Deferred taxes</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">117,378</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">115,703</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Minority interest</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,262</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">613</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Commitments and contingencies</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Stockholders' equity:</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Common stock voting, $.01 par
        value; 100,000,000 shares authorized; </font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif"> 51,597,116 and 51,011,839 shares
        issued; and 49,219,990 and 48,645,246 shares </font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">outstanding, as of March 31,
        2004 and December 31, 2003, respectively</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif"> 515</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">509</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Treasury stock, at cost; 2,377,126
        and 2,366,593 shares, at March 31, 2004</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">and December 31, 2003, respectively</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(28,908</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(28,670</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Additional paid-in capital</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">372,408</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">362,328</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Retained earnings</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">289,216</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">257,254</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Other accumulated comprehensive
        loss</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(3,241</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(4,188</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Total stockholders&#146; equity</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">629,990</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">587,233</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total liabilities and stockholders&#146;
        equity</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">1,534,786</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">1,448,439</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
</table>
<p align="center"><font size="2" face="serif">See notes to consolidated financial statements</font></p>
<p align="center"><font face="serif" size="2">1</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p2"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif">UNAUDITED CONSOLIDATED STATEMENTS OF INCOME<br>
</font><font size="2" face="serif">(in thousands, except per share data)</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font><font size="1" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td colspan="5" align="center" valign="bottom"><b><font size="1" face="serif">Three
    Months Ended<br>
    March 31,&nbsp;</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1">
</td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="center" valign="bottom"><b><font size="1" face="serif">2004</font></b></td>
    <td align="center" valign="bottom">&nbsp;</td>
    <td align="center" valign="bottom">&nbsp;</td>
    <td align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;2003</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Net sales:</font></td>
    <td width="2%" align="right">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Unrelated parties</font></div></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">334,379</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">202,543</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Related parties</font></div></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">49,766</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">32,961</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Total net sales</font></div></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">384,145</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">235,504</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Cost of goods sold</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">302,555</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">185,969</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Gross profit</font></div></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">81,590</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">49,535</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Selling, general and administrative
        expenses</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">23,050</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">14,975</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Operating income</font></div></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">58,540</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">34,560</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Interest expense</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">9,504</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">9,166</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Other (income) expense, net</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(2,103</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">149</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Income before income taxes</font></div></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">51,139</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">25,245</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Income taxes</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">19,177</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">9,467</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Net income</font></div></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">31,962</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">15,778</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Basic earnings per share</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">.65</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">.33</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Weighted average common shares
        outstanding</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">48,947</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">47,601</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Diluted earnings per share,
        including effect of assumed conversions</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">.58</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">.33</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Weighted average common shares
        and share </font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">equivalents outstanding</font></div></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">56,212</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">47,786</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
</table>
<p align="center">&nbsp;</p>
<p align="center"><font size="2" face="serif">&nbsp;</font><font size="2" face="serif">See notes to consolidated financial statements </font></p>
<p align="center"><font face="serif" size="2">2</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p?"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif">UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS<br>
</font><font size="2" face="serif">(in thousands)</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="5" align="center" valign="bottom"><b><font size="1" face="serif">Three
    Months Ended<br>
    March 31,&nbsp;</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
</td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">2004</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">2003</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
</td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Operating activities:</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Net income</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">31,962</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">15,778</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Adjustments to reconcile net
        income to net cash </font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">provided by operating activities:</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Depreciation and amortization</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">18,779</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">16,276</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Deferred income taxes</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">11,668</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">5,244</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Loss on disposal of property,
        plant and equipment</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">145</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">59</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Minority interest</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">649</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(651</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Changes in certain assets and
        liabilities:</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 15%; text-indent: -6%"><font size="2" face="serif">Accounts receivable</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(38,573</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(3,466</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 15%; text-indent: -6%"><font size="2" face="serif">Inventories</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(51,493</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(14,480</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 15%; text-indent: -6%"><font size="2" face="serif">Other assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(8,405</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">694</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 15%; text-indent: -6%"><font size="2" face="serif">Accounts payable</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">49,263</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">16,130</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 15%; text-indent: -6%"><font size="2" face="serif">Accrued expenses</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(3,330</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(10,917</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 18%; text-indent: -6%"><font size="2" face="serif">Net cash provided by operating
        activities</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">10,665</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">24,667</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Investing activities:</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Purchases of property, plant
        and equipment</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(23,905</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(37,435</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Other investing activities</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(8,291</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 18%; text-indent: -6%"><font size="2" face="serif">Net cash used in investing activities</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(23,905</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(45,726</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Financing activities:</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Issuance of long-term debt</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">29,939</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">21,712</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Repayments of long-term debt</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(33,659</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(21,418</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Issuance of common stock, net
        of expenses and proceeds</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">and tax benefits from exercise
        of stock options</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">10,086</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,007</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Purchase of treasury stock</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(238</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(176</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Debt issuance costs</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(24</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(1,043</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 18%; text-indent: -6%"><font size="2" face="serif">Net cash provided by financing
        activities</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">6,104</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">82</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Decrease in cash and equivalents</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(7,136</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(20,977</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Cash and equivalents at beginning
        of period</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">65,430</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">24,218</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Cash and equivalents at end
        of period</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">58,294</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">3,241</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Supplemental disclosure of cash
        flow information:</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Cash paid for interest</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">14,925</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">15,632</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Cash paid for federal and state
        income taxes</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">77</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">614</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
</table>
<p align="center">&nbsp;</p>
<p align="center"><font size="2" face="serif">See notes to consolidated financial statements </font></p>
<p align="center"><font face="serif" size="2">3</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p?"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif" align="center">NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </font></p>
<p align="left"><font size="2" face="serif"><b>Note 1.  Summary of Accounting Policies</b><br>
<i>Principles of Consolidation</i>. The consolidated financial statements include the accounts of Steel Dynamics, Inc. (SDI), together with its subsidiaries after elimination of significant intercompany accounts and transactions.  Minority interest represents the minority shareholders&#146; proportionate share in the equity or income of the company&#146;s consolidated subsidiaries.  </font></p>
<p align="left"><font size="2" face="serif"><i>Use of Estimates.</i><b></b> These financial statements are prepared in conformity with accounting principles generally accepted in the United States and, accordingly, include amounts that require management to make estimates and assumptions that affect the amounts reported in the financial statements and in the notes thereto.  Significant items subject to such estimates and assumptions include the carrying value of property, plant and equipment; valuation allowances for trade receivables, inventories and deferred income tax assets; potential environmental liabilities, litigation claims and settlements.  Actual results may differ from these estimates and assumptions.  </font></p>
<p align="left"><font size="2" face="serif">In the opinion of management, these financial statements reflect all normal recurring adjustments necessary for a fair presentation of the interim period results.  These financial statements and notes should be read in conjunction with the audited financial statements included in the company&#146;s Annual Report on Form 10-K for the year ended December 31, 2003.</font></p>
<p align="left"><font size="2" face="serif"><i>Stock-Based Compensation.</i>  At March 31, 2004, the company had three incentive stock option plans and accounted for these plans under the recognition and measurement principles of Accounting Standards Board APB Opinion No. 25, &#147;Accounting for Stock Issued to Employees,&#148; and related interpretations.  Under APB 25, no stock-based employee compensation cost related to the incentive stock option plans is reflected in net income, as all options granted under those plans had an exercise price equal to the market value of the underlying common stock on the date of grant.  </font></p>
<p align="left"><font size="2" face="serif">The following table illustrates the effect on net income and earnings per share if the company had applied the fair value recognition provisions of FAS 123 to its stock-based employee compensation for the three months ended March 31 (in thousands, except per share data):</font></p>

<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;2004</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">2003</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Net income, as reported</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="10%" align="right"><font size="2" face="serif">31,962</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="left"><font size="2" face="serif">$</font></td>
    <td width="10%" align="right"><font size="2" face="serif">15,778</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Stock-based employee compensation
        expense, using the </font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">fair value based method, net
        of related tax effect</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(716</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right"><font size="2" face="serif">(583</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Net income, pro forma</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">31,246</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">15,195</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Basic earnings per share:</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">As reported</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">.65</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">.33</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Pro forma</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">.64</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right"><font size="2" face="serif">.32</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Diluted earnings per share:</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">As reported</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">.58</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">.33</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Pro forma</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">.57</font></td>
    <td align="left">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right"><font size="2" face="serif">.32</font></td>
    <td align="left">&nbsp;</td>
  </tr>
</table>
<p align="left"><font size="2" face="serif"><b>Note 2.  Earnings Per Share</b></font></p>
<p align="left"><font size="2" face="serif">The company computes and presents earnings per common share in accordance with FASB Statement No. 128, &#147;Earnings Per Share&#148;.  Basic earnings per share is based on the weighted average shares of common stock outstanding during the period.  Diluted earnings per share assumes, in addition to the above, the weighted average dilutive effect of common share equivalents outstanding during the period.  Common share equivalents represent dilutive stock options and dilutive shares related to the company&#146;s convertible subordinated debt and are excluded from the computation in periods in which they have an anti-dilutive effect.  The conversion requirements for the company&#146;s convertible debt were met during the first quarter of 2004.
</font></p>
<p align="left"><font size="2" face="serif">The following table presents a reconciliation of the numerators and the denominators of the company&#146;s basic and diluted earnings per share computations for net income for the three months ended March 31 (in thousands, except per share data):</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="8" align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;&nbsp;2004&nbsp;</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="8" align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;&nbsp;2003&nbsp;</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="right"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="right"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="left">&nbsp;</td>
    <td align="right"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="right"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="right"><hr noshade size="1"></td>
    <td align="left"><hr noshade size="1"></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Net
    Income<br>
    (Numerator)</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Shares<br>
    (Denominator)</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Per
    Share<br>
    Amount</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Net
    Income<br>
    (Numerator)</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Shares<br>
    (Denominator)</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Per
    Share<br>
    Amount</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1">
</td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Basic earnings per share</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="9%" align="right"><font size="2" face="serif">31,692</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">&nbsp;</font></td>
    <td width="9%" align="right"><font size="2" face="serif">48,947</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="9%" align="right"><font size="2" face="serif">0.65</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="9%" align="right"><font size="2" face="serif">15,778</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">&nbsp;</font></td>
    <td width="9%" align="right"><font size="2" face="serif">47,601</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="9%" align="right"><font size="2" face="serif">0.33</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Dilutive stock option effect</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">502</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">185</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Convertible subordinated debt
        effect</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">645</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">6,763</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td>&nbsp;    </td>
    <td>&nbsp;    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td>&nbsp;    </td>
    <td>&nbsp;    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Diluted earnings per share</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">32,337</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right"><font size="2" face="serif">56,212</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">0.58</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">15,778</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;</font></td>
    <td align="right"><font size="2" face="serif">47,786</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">0.33 </font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td>&nbsp;    </td>
    <td>&nbsp;    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td>&nbsp;    </td>
    <td>&nbsp;    </td>
    <td></td>
  </tr>
</table>
<p align="left">&nbsp;</p>
<p align="center"><font size="2" face="serif">4</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p?"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif">NOTES TO CONSOLIDATED FINANCIAL STATEMENTS</font></p>
<p align="left"><font size="2" face="serif">The following table presents the common share equivalents that were excluded from the company&#146;s diluted earnings per share calculation because they were anti-dilutive or not convertible at March 31 (in thousands):</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">2004</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">2003</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Stock options</font></td>
    <td align="left" width="2%">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="right"><font size="2" face="serif">56</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="right"><font size="2" face="serif">1,609</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Convertible subordinated debt</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">6,763</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Excluded common share equivalents</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">56</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">8,372</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
</table>
<p align="left"><font size="2" face="serif"><b>Note 3.  Comprehensive Income</b></font></p>
<p align="left"><font size="2" face="serif">The following table presents the company&#146;s components of comprehensive income, net of related tax, for the three months ended March 31 </font><font size="2" face="serif">(in thousands):</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">2004</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">2003</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Net income available to common
        shareholders</font></td>
    <td align="left" width="2%">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="10%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 31,962</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 15,778</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Unrealized gain on derivative
        instruments</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">647</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">387</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Unrealized gain (loss) on available-for-sale
        securities</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">300</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(57</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Comprehensive income</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 32,909</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 16,108</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
</table>
<p align="left"><font size="2" face="serif">The company recorded a gain from hedging activities during the three months ended March 31, 2004 of approximately $275,000 and recorded  a loss of approximately $257,000 during the three months ended March 31, 2003.</font></p>
<p align="left"><font size="2" face="serif"><b>Note 4.  Inventories</b></font></p>
<p align="left"><font size="2" face="serif">Inventories are stated at lower of cost (principally standard cost which approximates actual cost on a first-in, first-out basis) or market.  Inventory consisted of the following (in thousands):</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">March
    31,<br>
    2004</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">December
    31,<br>
    2003</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Raw materials</font></td>
    <td align="left" width="2%">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="10%" align="right"><font size="2" face="serif"> 68,181</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right"><font size="2" face="serif">$</font></td>
    <td width="10%" align="right"><font size="2" face="serif"> 46,347</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Supplies</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">65,937</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">60,420</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Work-in-progress</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">33,759</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">15,996</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Finished goods</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">68,112</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">61,733</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total inventories</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 235,989</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 184,496</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
</table>
<p align="left"><font size="2" face="serif"><b>Note 5.  Segment Information</b></font></p>
<p align="left"><font size="2" face="serif">The company has two reportable segments: steel operations and steel scrap substitute operations.  The steel operations segment includes the company&#146;s Flat Roll Division, Structural and Rail Division, and Bar Products Division.  The Flat Roll Division sells a broad range of hot-rolled, cold-rolled and coated steel products, including a large variety of specialty products such as thinner gauge hot-rolled products, galvanized products, and painted products.  The Flat Roll Division sells directly to end-users and service centers located primarily in the Midwestern United States and these products are used in numerous industry sectors, including the automotive, construction and commercial industries.  </font></p>
<p align="left"><font size="2" face="serif">The Structural and Rail Division produces and sells structural steel beams, pilings, and other steel components directly to end-users and steel service centers to be used primarily in the construction, transportation and industrial machinery markets.  This facility is also designed to produce and sell a variety of standard and premium-grade rail for the railroad industry.  The company anticipates supplying standard rail to potential customers to begin the evaluation process during the second quarter of 2004.</font></p>
<p align="left"><font size="2" face="serif">On December 29, 2003, the company&#146;s Bar Products Division began commissioning and successfully produced certain SBQ and MBQ rounds.  The company expects to increase its SBQ and MBQ product offerings throughout the first half of 2004 and anticipates the addition of angles, flats and channels during the third quarter.  The facility&#146;s anticipated annual production capacity is between 500,000 and 600,000 tons.  The Bar Products Division plans to market its products directly to end-users and to service centers for the construction, transportation and industrial machinery markets.</font></p>
<p align="left"><font size="2" face="serif"><i>Steel Scrap Substitute Operations.  </i>Steel scrap substitute operations include the revenues and expenses associated with the company&#146;s wholly owned subsidiary, Iron Dynamics.  From the time operations were halted in 2001 through the fourth quarter of 2002, the costs incurred at IDI were composed of those expenses required to maintain the facility and further evaluate the project and its related benefits.  During the fourth quarter of 2002, IDI successfully completed certain operating trials utilizing a modified production process.  This process may significantly reduce the eventual per-unit cost of liquid pig iron production.  Throughout 2003, the company invested $13.3 million for capital expenditures required to implement this
modified production process and Iron Dynamics restarted operations mid-November, producing approximately 15,100 tonnes of hot briquetted iron during December.  Since restart, the Flat Roll Division has successfully used these iron briquettes as a part of its metallic raw material inputs.  During the first quarter of 2004, IDI produced 31,800 tonnes of hot briquetted iron and</font></p>
<p align="center"><font face="serif" size="2">5</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p6"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif">NOTES TO CONSOLIDATED FINANCIAL STATEMENTS</font></p>
<p align="left"><font size="2" face="serif">the company is in the process of restarting the submerged arc furnace.  This final stage of the IDI production process involves the liquefaction of the solid iron briquettes to produce liquid pig iron.</font></p>
<p align="left"><font size="2" face="serif">Revenues included in the category &#147;All
    Other&#148; are from two subsidiary operations that are below the quantitative
    thresholds required for reportable segments. These revenues are from the
    fabrication of trusses, girders, steel joists and steel decking for the non-residential
    construction industry; from the further processing, or slitting, and sale
    of certain steel products; and from the resale<b></b> of certain secondary
    and excess steel products. In addition, &#147;All Other&#148; also includes
    certain unallocated corporate accounts, such as the company&#146;s senior
    secured credit facilities, senior unsecured notes, convertible subordinated
    notes and certain other investments.</font></p>
<p align="left"><font size="2" face="serif">The company&#146;s operations are primarily organized and managed by operating segment.  Operating segment performance and resource allocations are primarily based on operating results before income taxes.  The accounting policies of the reportable segments are consistent with those described in Note 1 to the financial statements.  Intersegment sales and any related profits are eliminated in consolidation.  The external net sales of the company&#146;s steel operations include sales to non-U.S. companies of $2.8 million and $40.3 million for the three months ended March 31, 2004 and 2003, respectively.  The company&#146;s segment results for the three months ended March 31 are as follows (in thousands):</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td align="left"><font size="1" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;2004</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">2003</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1"></td>
    <td><hr noshade size="1"></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
</td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left" width="2%">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="11%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="11%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif"><i>Steel Operations</i></font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Net sales</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">External</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 352,783</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 216,574</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Other segments</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">20,285</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">12,429</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Operating income</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">64,917</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">41,041</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,258,039</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,097,589</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="right"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="right"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif"><i>Steel Scrap Substitute Operations</i></font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Net sales</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">External</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> &#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> &#151;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Other segments</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">6,893</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">2</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Operating loss</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(2,684</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(2,094</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">158,912</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">151,073</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="right"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="right"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif"><i>All Other</i></font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Net sales</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">External</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 31,362</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">18,930</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Other segments</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">353</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">117</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Operating loss</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(2,862</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(4,741</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">230,449</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">151,836</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="right"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="right"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif"><i>Eliminations</i></font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Net sales</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">External</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> &#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> &#151;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Other segments</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(27,531</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(12,548</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Operating income (loss)</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(831</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">354</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(112,614</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(104,533</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="right"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="right"><hr noshade size="1">
    </td>
    <td align="left"><hr noshade size="1">
    </td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif"><i>Consolidated</i></font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Net sales</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 384,145</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 235,504</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Operating income</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right" bgcolor="#ffffff">&nbsp;</td>
    <td align="right" bgcolor="#ffffff"><font size="2" face="serif">58,540</font></td>
    <td align="left" bgcolor="#ffffff">&nbsp;</td>
    <td align="right" bgcolor="#ffffff">&nbsp;</td>
    <td align="right" bgcolor="#ffffff"><font size="2" face="serif">34,560</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right" bgcolor="#FFFFFF">&nbsp;</td>
    <td align="right" bgcolor="#FFFFFF"><font size="2" face="serif">1,534,786</font></td>
    <td align="left" bgcolor="#FFFFFF">&nbsp;</td>
    <td align="right" bgcolor="#FFFFFF">&nbsp;</td>
    <td align="right" bgcolor="#FFFFFF"><font size="2" face="serif">1,295,965</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><hr noshade size="2">
    </td>
    <td align="left"><hr noshade size="2">
    </td>
    <td align="right"><hr noshade size="2">
    </td>
    <td align="left"><hr noshade size="2">
    </td>
    <td align="left"><hr noshade size="2">
    </td>
    <td align="right"><hr noshade size="2">
    </td>
    <td align="left"><hr noshade size="2">
    </td>
    <td align="left">&nbsp;</td>
  </tr>
</table>
<p align="left"><font size="2" face="serif"><b>Note 6.  Short-Term Bond Transaction</b></font></p>
<p align="left"><font size="2" face="serif">During the first quarter of 2004, the company entered into a transaction relating to the short-sale of $66.0 million of U.S. Treasury Securities.  The transaction was intended to address interest rate exposure and generate capital gains that could be used to offset previously incurred capital losses.  As a result of this transaction, the company recorded short-term capital gains of $1.4 million, interest income of $70,000 and interest expense of $1.6 million during the first quarter.  The company has an obligation to repurchase, on or before November 12, 2004, $66.0 million of U.S. Treasury Securities that had a market value of $70.3 million at March 31, 2004.  The company has placed the proceeds of $73.0 million from the short sale into an
interest-bearing collateral account to provide for this repurchase.  At March 31, 2004, the net obligation of this transaction was $126,000, which included net accrued interest payable of $2.8 million. </font></p>
<p align="center"><font face="serif" size="2">6</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p7"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif">NOTES TO CONSOLIDATED FINANCIAL STATEMENTS</font></p>
<p align="left"><font size="2" face="serif"></font></p>
<p align="left"><font size="2" face="serif"><b>Note 7.  Condensed Consolidating Information</b></font></p>
<p align="left"><font size="2" face="serif">Certain 100%-owned subsidiaries of SDI have fully and unconditionally guaranteed all of the indebtedness relating to the issuance of $300.0 million of senior notes due March 2009.  Following are condensed consolidating financial statements of the company, including the guarantors.  The following condensed consolidating financial statements present the financial position, results of operations and cash flows of (i) SDI (in each case, reflecting investments in its consolidated subsidiaries under the equity method of accounting), (ii) the guarantor subsidiaries of SDI, (iii) the non-guarantor subsidiaries of SDI, and (iv) the eliminations necessary to arrive at the information for the company on a consolidated basis.  The condensed consolidating
financial statements should be read in conjunction with the accompanying consolidated financial statements of the company and the company&#146;s Annual Report on Form 10-K for the year ended December 31, 2003.</font></p>
<table width="100%" cellspacing="0" cellpadding="0" align="center" border="0">
  <tr valign="top">
    <td colspan="17" align="left"><i><font size="2" face="serif">&nbsp;Condensed
        Consolidating Balance Sheets (in thousands)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</font></i></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">As of March 31, 2004</font></td>
    <td align="left" width="2%">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="9%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="9%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="9%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="9%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
    <td width="1%" align="right">&nbsp;</td>
    <td width="9%" align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td width="2%" align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;Parent</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;Guarantors</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Combined<br>
    Non-guarantors</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Consolidating<br>
    Adjustments</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Total<br>
    Consolidated</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Cash</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">55,793</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">624</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">1,877</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">&#150;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">58,294</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Accounts receivable</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">153,203</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">133,948</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">17,470</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(140,025</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">164,596</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Inventories</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">193,557</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">23,131</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">19,612</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(311</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">235,989</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Other current assets</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">30,023</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">150</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">242</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(1,352</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">29,063</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total current assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">432,576</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">157,853</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">39,201</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(141,688</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">487,942</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Property, plant and equipment,
        net</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">745,518</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">112,889</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">148,779</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(118</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,007,068</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Other assets</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">298,068</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">59,343</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">225</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(317,860</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">39,776</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 1,476,162</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 330,085</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 188,205</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> (459,666</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 1,534,786</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Accounts payable</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 109,545</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 21,187</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 14,530</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> (16,673</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 128,589</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Accrued expenses</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">45,581</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">4,034</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">5,765</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(1,667</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">53,713</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Current maturities of long-term
        debt</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">12,200</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">3,897</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(20</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">16,077</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total current liabilities</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">167,326</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">25,221</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">24,192</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(18,360</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">198,379</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Other liabilities</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">100,654</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">79,938</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(19,732</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(43,482</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">117,378</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Long-term debt</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">572,730</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">23,889</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(8,842</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">587,777</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Minority interest</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">27</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,235</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,262</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Common stock</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">515</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">89,426</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">199,493</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(288,919</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">515</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Treasury stock</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(28,908</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(28,908</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Additional paid in capital</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">372,408</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">116,868</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(116,868</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">372,408</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Retained earnings</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">294,593</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">18,632</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(39,579</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">15,570</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">289,216</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Other accumulated comprehensive
        loss</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(3,183</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(58</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(3,241</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total stockholders&#146; equity</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">635,425</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">224,926</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">159,856</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(390,217</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">629,990</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total liabilities and stockholders&#146; equity</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 1,476,162</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 330,085</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 188,205</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> (459,666</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 1,534,786</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">As of December 31, 2003</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;Parent</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">&nbsp;Guarantors</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Combined<br>
    Non-guarantors</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Consolidating<br>
    Adjustments</font></b></td>
    <td align="left">&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Total<br>
    Consolidated</font></b></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Cash</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 64,008</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 496</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 926</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> &#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 65,430</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Accounts receivable</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">123,315</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">119,785</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">13,037</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(130,114</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">126,023</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Inventories</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">164,024</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">2,579</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">18,397</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(504</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">184,496</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Other current assets</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">32,938</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">68</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">168</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(1,188</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">31,986</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total current assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">384,285</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">122,928</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">32,528</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(131,806</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">407,935</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Property, plant and equipment,
        net</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">755,707</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">96,757</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">148,769</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(117</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,001,116</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Other assets</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">260,538</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">36,855</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">262</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(258,267</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">39,388</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total assets</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 1,400,530</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 256,540</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 181,559</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> (390,190</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 1,448,439</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Accounts payable</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">64,069</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 15,618</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 11,025</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(11,386</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 79,326</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Accrued expenses</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">52,365</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,699</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">5,046</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(1,120</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">57,990</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Current maturities of long-term
        debt</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">11,765</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">4,243</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(20</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">15,988</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total current liabilities</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">128,199</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">17,317</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">20,314</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(12,526</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">153,304</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Other liabilities</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">108,680</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">73,310</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(13,587</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(52,700</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">115,703</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Long-term debt</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">575,608</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">24,826</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(8,848</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">591,586</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Minority interest</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">28</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">585</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">613</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="left"><font size="2" face="serif">&nbsp;</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Common stock</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">509</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">46,482</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">189,735</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(236,217</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">509</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Treasury stock</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(28,670</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(28,670</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Additional paid in capital</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">362,328</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">116,868</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(116,868</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">362,328</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><font size="2" face="serif">Retained earnings</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">257,919</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">2,563</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(39,612</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">36,384</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">257,254</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><font size="2" face="serif">Other accumulated comprehensive
        loss</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(4,071</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(117</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&#151;</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(4,188</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#ffffff">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total stockholders&#146; equity</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">588,015</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">165,913</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">150,006</font></td>
    <td align="left">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(316,701</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">587,233</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td></td>
  </tr>
  <tr valign="top" bgcolor="#FFFFFF">
    <td align="left"><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Total liabilities and stockholders&#146; equity</font></div></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif">1,400,530</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 256,540</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 181,559</font></td>
    <td align="left">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> (390,190</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif"> 1,448,439</font></td>
    <td align="left">&nbsp;</td>
  </tr>
  <tr valign="top">
    <td></td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td></td>
  </tr>
</table>
<p align="left">&nbsp;</p>
<p align="center"><font size="2" face="serif">7</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page> <a name="p8"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">STEEL DYNAMICS, INC.<br>
</font><font size="2" face="serif">NOTES TO CONSOLIDATED FINANCIAL STATEMENTS</font></p>
<p align="left"><font size="2" face="serif"><i>Condensed Consolidating Statements of Income (in thousands)</i></font></p>
<p align="left"><font size="2" face="serif" align="left">For the Three Months Ended March 31, 2004&nbsp;</font></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td align="center">&nbsp;</td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Parent</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Guarantors</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Combined<br>
      Non-guarantors</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Consolidating<br>
      Adjustments</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Total<br>
      Consolidated</font></b></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Net sales</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">364,101</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">373,068</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">38,608</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">(391,632</font></td>
    <td width="2%"><font size="2" face="serif">)</font></td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">384,145</font></td>
    <td width="2%">&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Cost of goods sold</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">283,180</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">367,975</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">35,250</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(383,850</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&nbsp;302,555</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Gross
          profit (loss)</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">80,921</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">5,093</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif"> 3,358</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;(7,782</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">81,590</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Selling, general and administrative</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">16,883</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">3,462</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">2,862</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(157</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">23,050</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Operating
          income (loss)&nbsp;</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">64,038</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,631</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">496</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;(7,625&nbsp;</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">58,540</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Interest expense</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">9,883</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(633</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">416</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(162</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&nbsp;9,504</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Other (income) expense, net&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">20,285</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(22,579</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(2</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">193</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(2,103</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif">Income (loss) before income taxes</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">and
          equity in net income of subsidiaries</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">33,870</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">24,843</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;82</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;(7,656</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">51,139</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Income taxes&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">13,315</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">8,775</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">31</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(2,944</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">19,177</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">20,555</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">16,068</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">51</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(4,712</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">31,962</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Equity in net income of subsidiaries</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">16,119</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&#151;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(16,119</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&#151;</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Net income (loss)</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">36,674</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">16,068</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">51</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">(20,831</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">31,962</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
  </tr>
</table>

<p align="left"><font size="2" face="serif" align="left">For the Three Months Ended March 31, 2003</font></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td align="center">&nbsp;</td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Parent</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Guarantors</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Combined<br>
      Non-guarantors</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Consolidating<br>
      Adjustments</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Total<br>
      Consolidated</font></b></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Net sales</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">229,003</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">229,003</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">19,049</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">(241,551</font></td>
    <td width="2%"><font size="2" face="serif">)</font></td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">235,504</font></td>
    <td width="2%">&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Cost of goods sold</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">178,840</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">226,873</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">19,654</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(239,398</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&nbsp;185,969</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Gross        profit (loss)</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">50,163</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">2,130</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif"> (605</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;(2,153</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">49,535</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Selling, general and administrative</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">12,735</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,603</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">2,111</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(1,474</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">14,975</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">Operating
          income (loss)&nbsp;</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">37,428</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">527</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(2,716</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;(679&nbsp;</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">34,560</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Interest expense</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">9,087</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(233</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">455</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(143</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&nbsp;9,166</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Other (income) expense, net&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">13,999</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(14,022</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(1</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">173</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(149</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif">Income (loss) before income taxes</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">and
          equity in net income of subsidiaries</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">14,342</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">14,782</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(3,170</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">&nbsp;(709</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">25,245</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Income taxes&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">5,836</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">5,207</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(1,189</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(387</font></td>
    <td align="left"><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">9,467</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">8,506</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">9,575</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(1,981</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(322</font></td>
    <td><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">15,778</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Equity in net income of subsidiaries</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">7,594</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&#151;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&#151;</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(7,594</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&#151;</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Net income (loss)</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">16,100</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">9,575</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif">(1,981</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">(7,916</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td><font size="2" face="serif" align="left">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">15,778</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
  </tr>
</table>
<p align="left"><font size="2" face="serif"><i>Condensed Consolidating Statements of Cash Flows (in thousands)</i></font></p>
<p align="left"><font size="2" face="serif">For the Three Months Ended March 31, 2004</font></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td align="center">&nbsp;</td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Parent</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Guarantors</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Combined<br>
      Non-guarantors</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Total<br>
      Consolidated</font></b></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Net cash provided by (used in)
        operations</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">37,145</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">(26,961</font></td>
    <td width="2%"><font size="2" face="serif" align="left">)</font></td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">481</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">10,655</font></td>
    <td width="2%">&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Net cash used in investing activities</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(5,891</font></td>
    <td align="left"><font size="2" face="serif" align="left">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(16,192</font></td>
    <td align="left"><font size="2" face="serif" align="left">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(1,822</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&nbsp;(23,905</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
  </tr>
  <tr>
    <td><font size="2" face="serif">Net cash provided by (used in)</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">financing
          activities</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">(39,469</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">43,281</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif"> 2,292</font></td>
    <td align="right">&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">6,104</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif" align="left">Increase
          (decrease) in cash and equivalents</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">(8,215</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">128</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">951</font></td>
    <td align="right">&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">(7,136</font></td>
    <td><font size="2" face="serif">)</font></td>
  </tr>
  <tr>
    <td><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Cash
          and equivalents at beginning of period&nbsp;</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">64,008</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">496</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">926</font></td>
    <td align="right">&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">65,430</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif" align="left">Cash
          and equivalents at end of period</font></div>
    </td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">55,793</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">624</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">1,877</font></td>
    <td align="right">&nbsp;</td>
    <td><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">&nbsp;58,294</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
  </tr>
</table>
<p align="left"><font size="2" face="serif" align="left">For the Three Months
    Ended March 31, 2003</font></p>

<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td align="center">&nbsp;</td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Parent</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Guarantors</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Combined<br>
      Non-guarantors</font></b></td>
    <td>&nbsp;</td>
    <td colspan="2" align="center" valign="bottom"><b><font size="1" face="serif">Total<br>
      Consolidated</font></b></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Net cash provided by (used in)
        operations</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">143,961</font></td>
    <td width="2%">&nbsp;</td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">(116,959</font></td>
    <td width="2%"><font size="2" face="serif" align="left">)</font></td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">(2,335</font></td>
    <td width="2%"><font size="2" face="serif" align="left">)</font></td>
    <td width="1%"><font size="2" face="serif" align="left"> $</font></td>
    <td width="9%" align="right"><font size="2" face="serif" align="left">24,667</font></td>
    <td width="2%">&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">Net cash used in investing activities</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(39,058</font></td>
    <td align="left"><font size="2" face="serif" align="left">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(3,253</font></td>
    <td align="left"><font size="2" face="serif" align="left">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">(3,415</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif" align="left">&nbsp;(45,726</font></td>
    <td><font size="2" face="serif" align="left">)</font></td>
  </tr>
  <tr>
    <td><font size="2" face="serif">Net cash provided by (used in)</font></td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 9%; text-indent: -6%"><font size="2" face="serif">financing
          activities</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">(125,213</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">120,270</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif"> 5,025</font></td>
    <td align="right">&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">82</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif" align="left">Increase
          (decrease) in cash and equivalents</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">(20,310</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">58</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">(725</font></td>
    <td align="left"><font size="2" face="serif">)</font></td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">(20,977</font></td>
    <td><font size="2" face="serif">)</font></td>
  </tr>
  <tr>
    <td><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif">Cash
          and equivalents at beginning of period&nbsp;</font></div>
    </td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">22,530</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">282</font></td>
    <td align="right">&nbsp;</td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">1,406</font></td>
    <td align="right">&nbsp;</td>
    <td>&nbsp;</td>
    <td align="right"><font size="2" face="serif">24,218</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="1">
    </td>
    <td><hr noshade size="1">
    </td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><div style="margin-left: 12%; text-indent: -6%"><font size="2" face="serif" align="left">Cash
          and equivalents at end of period</font></div>
    </td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">2,220</font></td>
    <td align="right">&nbsp;</td>
    <td align="right"><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">340</font></td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">681</font></td>
    <td align="right">&nbsp;</td>
    <td><font size="2" face="serif">$</font></td>
    <td align="right"><font size="2" face="serif" align="left">&nbsp;3,241</font></td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td><font size="2" face="serif" align="left">&nbsp; </font></td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
    <td><hr noshade size="2">
    </td>
    <td><hr noshade size="2">
    </td>
    <td>&nbsp;</td>
  </tr>
</table>
<p align="center"><font face="serif" size="2">8</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p9"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td><font size="2" face="serif" align="left">ITEM 2.</font></td>
    <td width="93%"><font size="2" face="serif" align="left"> MANAGEMENT&#146;S
    DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">RESULTS OF OPERATIONS</font></td>
  </tr>
</table>
<p><font size="2" face="serif"><b>Forward-Looking Statements</b></font></p>
<div style="text-indent: 3%"><p align="left"><font size="2" face="serif">Statements made in this report that are not statements of historical fact are &quot;forward-looking statements&quot; within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the &quot;Exchange Act&quot;).  Forward-looking statements include, without limitation, any statements that may project, indicate or imply future results, events, performance or achievements. We refer you, however, to the section denominated &quot;Forward-Looking Statements&quot; and &#147;Risk Factors&#148; in our Annual Report on Form 10-K for the year ended December 31, 2003, which we incorporate herein by reference, for a more detailed discussion of some of the many factors, variables, risks and uncertainties
that could cause actual results to differ materially from those we may have expected or anticipated.  We caution that any forward-looking statement reflects only our reasonable belief at the time the statement is made.</font></p>
</div><p align="left"><font size="2" face="serif"><b>Income Statement Classifications</b></font></p>
<div style="text-indent: 3%"><p align="left"><font size="2" face="serif"><b><i>Net Sales</i></b>.  Our total net sales are a factor of net tons shipped, product mix and related pricing.  Our net sales are determined by subtracting product returns, sales discounts, return allowances and claims from total sales.  We charge premium prices for certain grades of steel, dimensions of product, or certain smaller volumes, based on our cost of production. We also charge marginally higher prices for our value-added products from our cold mill.  These products include hot-rolled and cold-rolled galvanized products, cold-rolled products, and painted products.</font></p>

<p align="left"><font size="2" face="serif"><b><i>Cost of Goods Sold</i></b>.  Our cost of goods sold represents all direct and indirect costs associated with the manufacture of our products.  The principal elements of these costs are steel scrap and scrap substitutes, alloys, natural gas, argon, direct and indirect labor and related benefits, electricity, oxygen, electrodes, depreciation and freight.  Our metallic raw materials, steel scrap and scrap substitutes, represent the most significant component of our cost of goods sold.</font></p>

<p align="left"><font size="2" face="serif"><b><i>Selling, General and Administrative Expenses</i></b>.  Selling, general and administrative expenses consist of all costs associated with our sales, finance and accounting, materials and transportation, and administrative departments. These costs include labor and benefits, professional services, financing cost amortization, property taxes, profit-sharing expense and start-up costs associated with new projects.</font></p>

<p align="left"><font size="2" face="serif"><b><i>Interest Expense</i></b>.  Interest expense consists of interest associated with our senior credit facilities and other debt agreements as described in the notes to our financial statements set forth in our most recent Annual Report on Form 10-K, net of capitalized interest costs that are related to construction expenditures during the construction period of capital projects.</font></p>

<p align="left"><font size="2" face="serif"><b><i>Other (Income) Expense</i></b>.  Other income consists of interest income earned on our cash balances and any other non-operating income activity, including gains on certain short-term investments. Other expense consists of any non-operating costs.  </font></p>
</div>
<p align="left"><font size="2" face="serif"><b>First Quarter 2004 vs. First Quarter 2003 Operating Results</b></font></p>
<div style="text-indent: 3%"><p align="left"><font size="2" face="serif">Net income was $32.0 million or $.58 per diluted share during the first quarter of 2004, compared with $15.8 million or $.33 per diluted share during the first quarter of 2003.  This increase in our net income during 2004 was due to increased selling values and increased shipping volumes.  </font></p>
<p align="left"><font size="2" face="serif"><b><i>Gross Profit</i></b><i>.</i>    During the first quarter of 2004, our net sales increased $148.6 million, or 63%, to $384.1 million and our consolidated shipments increased 151,000 tons, or 23%, to 799,000 tons, compared with the first quarter of 2003. The increase in shipments was primarily due to increased shipments of 133,000 tons from our Structural and Rail Division, which started commercial operations mid-2002.  Our first quarter 2004 average consolidated selling price increased $118 per ton compared with the first quarter of 2003 and increased $119 per ton compared with the fourth quarter of 2003.  We continue to see signs of a strengthening US economy and we are experiencing a related increase in demand
and product base-pricing; however, our increase in selling values during the first quarter of 2004 was also due in part to the steel industry&#146;s initiation of a surcharge mechanism, derived from an indexed scrap number, designed to pass some of the increased costs associated with rising metallic prices through to its customers.</font></p>
<p align="left"><font size="2" face="serif">Our metallic raw material cost per net ton charged increased $65 during the first quarter of 2004, and increased $93 when compared to the first quarter of 2003.  While our cost of goods sold during the first quarter of 2004 remained a consistent 79% of net sales when compared with the first quarter of 2003, our metallic raw material costs as a percentage of total cost of goods sold increased to 67%, an 18% increase from the first quarter of 2003.  This significant increase in the cost of our primary raw material as a percentage of our total manufacturing costs necessitated the surcharge.  We anticipate a decrease in domestic metallic material prices, specifically steel scrap, during the second and possibly the third
quarters of 2004.  As these costs fall from historical highs, the surcharge will also decline and may eventually cease to be utilized in our product price determination.  </font></p>
<p align="left"><font size="2" face="serif">We also expect to realize an increase in our product base-prices during the second and third quarters of 2004 as the US economy continues to strengthen and demand of steel products continues to increase.  We believe this will result in a corresponding increase in our margins and, combined with an anticipated increase in our shipments due to the continued ramp-up of our Structural and Rail Division and the continued start-up of our Bar Products Division, would result in increased operating income.    </font></p>
<p align="left">&nbsp;</p></div>
<p align="center"><font size="2" face="serif">9</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page> <a name="p8"></a>
<p><a href="#contents"><font size="2">Back to Content</font></a></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b><i>Selling, General and Administrative Expenses.</i></b>  Selling, general and administrative expenses were $23.1 million during the first quarter of 2004, as compared to $15.0 million during the same period in 2003, an increase of $8.1 million, or 54%.  During the first quarter of 2004 and 2003, selling, general and administrative expenses represented approximately 6% of net sales.   </font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b><i>Interest Expense</i></b><i>.</i>  Interest expense remained relatively flat at $9.5 million during the first quarter of 2004, as compared to $9.2 million during the first quarter of 2003.  During the first quarter of 2004, gross interest expense increased 12% to $11.9 million and capitalized interest increased approximately $890,000 to $2.4 million, as compared to the same period in 2003.  The interest capitalization that occurred during the first quarter of 2004 resulted from the interest required to be capitalized with respect to construction activities at our Bar Products Division and Structural and Rail Division.  </font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b><i>Other (Income) Expense</i></b><i>.</i>  Other income was $2.1 million during the first quarter of 2004, as compared to other expense of $149,000 during the first quarter of 2003.   During the first quarter of 2004, we recorded a $1.4 million gain related to a short-term U.S. Treasury Bond transaction which is intended to address interest rate exposure and generate capital gains that could be used to offset previously incurred capital losses.    </font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b><i>Income Taxes</i></b><i>.  </i>During the first quarter of 2004, our income tax provision was $19.2 million, as compared to $9.5 million during the same period in 2003.  Our effective tax rate was 37.5% for both periods.</font></p>
<p align="left"><font size="2" face="serif"><b>Liquidity and Capital Resources</b></font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Our business is capital intensive and requires substantial expenditures for, among other things, the purchase and maintenance of equipment used in our steelmaking and finishing operations and to remain in compliance with environmental laws. Our short-term and long-term liquidity needs arise primarily from capital expenditures, working capital requirements and principal and interest payments related to our outstanding indebtedness. We have met these liquidity requirements with cash provided by operations, equity, long-term borrowings, state and local grants and capital cost reimbursements.</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b><i>Working Capital</i></b>.  During the first quarter of 2004, our operational working capital position, representing our cash invested in trade receivables and inventories less trade payables and accruals increased $45.1 million to $218.3 million compared to December 31, 2003.  Due to higher selling prices and increased sales volume, trade receivables increased $38.6 million during the first quarter to $164.6 million, of which $161.1 million, or 98%, were less than 60 days past due.  Our largest customer is an affiliated company, Heidtman Steel, which represented 19% and 20% of our outstanding trade receivables at March 31, 2004 and December 31, 2003, respectively.  During the first quarter our inventories
increased $51.5 million to $236.0 million, due primarily to the increased cost of our metallic raw materials on-hand and to the start-up production of our Bar Products Division.  Our trade payables increased $49.3 million during the first quarter, of which $40.1 million of the increase was associated with the amount we owed our primary metallic raw material supplier.  </font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b><i>Capital Expenditures</i></b>.  We invested $23.9 million in property, plant and equipment during the first quarter of 2004 related to our new divisions and improvement projects in our existing facilities.  Approximately 68% of our capital investments were related to the continued conversion of our Bar Products Division.  We believe these capital investments will increase our net sales and related cash flows as each project continues to develop.    </font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b><i>Capital Resources.</i></b> <b><i></i></b>As of March 31, 2004, $75.0 million under our senior secured revolving credit facility remained undrawn and available.  Our ability to draw down the revolver is dependent upon our continued compliance with the financial covenants and other covenants contained in our senior secured credit agreement.  We were in compliance with these covenants at March 31, 2004, and expect to remain in compliance during the next twelve months.<b><i></i></b></font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Our ability to meet our debt service obligations and reduce our total debt will depend upon our future performance, which in turn, will depend upon general economic, financial and business conditions, along with competition, legislation and regulation factors that are largely beyond our control.  In addition, we cannot assure you that our operating results, cash flow and capital resources will be sufficient for repayment of our indebtedness in the future.  We believe that based upon current levels of operations and anticipated growth, cash flow from operations, together with other available sources of funds, including additional borrowings under our senior secured credit agreement, will be adequate for the next
twelve months for making required payments of principal and interest on our indebtedness and for funding anticipated capital expenditures and working capital requirements.  </font></p>
<p align="left"><font size="2" face="serif"><b>Other Matters</b></font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b></b><b><i>Inflation</i></b>.  We believe that inflation has not had a material effect on our results of operations.</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b></b><b><i>Environmental and Other Contingencies</i></b>.  We have incurred, and in the future will continue to incur, capital expenditures and operating expenses for matters relating to environmental control, remediation, monitoring and compliance. We believe, apart from our dependence on environmental construction and operating permits for our existing and proposed manufacturing facilities, that compliance with current environmental laws and regulations is not likely to have a material adverse effect on our financial condition, results of operations or liquidity; however, environmental laws and regulations have changed rapidly in recent years and we may become subject to more stringent environmental laws and
regulations in the future.</font></p>
<p align="center"><font size="2" face="serif">10</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page> <a name="p11"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td><font size="2" face="serif">ITEM 3.</font></td>
    <td width="93%"><font size="2" face="serif">QUANTITATIVE AND QUALITATIVE
        DISCLOSURES
ABOUT MARKET RISK</font></td>
  </tr>
</table>

<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b><i>Market Risk.</i></b>  In the normal course of business we are exposed to interest rate changes.  Our objectives in managing exposure to interest rate changes are to limit the impact of these rate changes on earnings and cash flows and to lower overall borrowing costs.  To achieve these objectives, we primarily use interest rate swaps to manage net exposure to interest rate changes related to our portfolio of borrowings.  We generally maintain fixed rate debt as a percentage of our net debt between a minimum and maximum percentage.  A portion of our debt has an interest component that resets on a periodic basis to reflect current market conditions.  At March 31, 2004, no material changes had occurred related to
our interest rate risk from the information disclosed in our Annual Report on Form 10-K for the year ended December 31, 2003.</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b></b><b><i>Commodity Risk.</i></b><b></b>In the normal course of business we are exposed to the market risk and price fluctuations related to the sale of steel products and to the purchase of commodities used in our production process, such as metallic raw materials, electricity, natural gas and alloys.  Our risk strategy associated with product sales has generally been to obtain competitive prices for our products and to allow operating results to reflect market price movements dictated by supply and demand.  Our risk strategy associated with the purchase of commodities utilized within our production process has generally been to make certain commitments with suppliers relating to future expected requirements for
such commodities.  Certain of these commitments contain provisions which require us to &#147;take or pay&#148; for specified quantities without regard to actual usage for periods of up to 3 years.  We believe that our production requirements will be such that consumption of the products or services purchased under these commitments will occur in the normal production process.  At March 31, 2004, no material changes had occurred related to these commodity risks from the information disclosed in our Annual Report on Form 10-K for the year ended December 31, 2003.    </font></p>
<p align="left"><font size="2" face="serif"></font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="7%"><font size="2" face="serif">&nbsp;ITEM 4.</font></td>
<td align="left"><font size="2" face="serif">CONTROLS AND PROCEDURES</font></td>
</tr>
</table>

<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)  <b><i>Evaluation of Disclosure Controls and Procedures</i></b>.  An evaluation was performed under the supervision and with the participation of registrant&#146;s management, including the chief executive officer and chief financial officer, of the effectiveness of the design and operation of registrant&#146;s disclosure controls and procedures, as of the end of the period covered by this report.  Based upon their evaluation, registrant&#146;s principal executive officer and principal financial officer have concluded that registrant&#146;s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange
Act of 1934) were effective to ensure that information required to be disclosed by registrant in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)  <b><i>Changes in Internal Controls</i></b>.  There have been no significant changes in registrant&#146;s internal controls or in other factors that could significantly affect internal controls subsequent to their evaluation.  There were no significant deficiencies or material weaknesses, and, therefore, there were no corrective actions taken.</font></p>
<p align="center"><font face="serif" size="2">11</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p12"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="center"><font size="2" face="serif">PART II OTHER INFORMATION</font></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td><font size="2" face="serif">ITEM 1.</font></td>
    <td width="93%"><font size="2" face="serif">LEGAL PROCEEDINGS</font></td>
  </tr>
</table>

<p align="left"><font size="2" face="serif">On March 18, 2004, General Motors Corporation filed a lawsuit against us in an Oakland, Michigan state court, claiming that we are in breach of an alleged contract to provide GM with approximately 50,000 additional tons of steel during the balance of 2004 at certain pre-established prices.&nbsp; We deny that there is any legally binding contract between the parties that obligates us to provide GM with the steel in dispute, at the prices alleged.&nbsp; The dollar amount in dispute is less than $4 million before taxes.</font></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td><font size="2" face="serif" align="left">ITEM 6.</font></td>
    <td width="93%"><font size="2" face="serif" align="left">EXHIBITS AND REPORTS
    ON FORM 8-K</font></td>
  </tr>
</table>
<p align="left"><font size="2" face="serif" align="left">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%">
<font size="2" face="serif">(a)</font></td>
<td>
<font size="2" face="serif">Exhibits:</font></td>
</tr>
<tr>
<td>&nbsp;</td>
<td>&nbsp;</td>
<td>&nbsp;</td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%"></td>
<td>
<font size="2" face="serif">&nbsp;</font>
<font size="2" face="serif">31.1</font>
<font size="2" face="serif">Chief Executive Officer Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%"></td>
<td>
<font size="2" face="serif">&nbsp;</font>
<font size="2" face="serif">31.2</font>
<font size="2" face="serif">Principal Financial Officer Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%"></td>
<td>
<font size="2" face="serif">&nbsp;</font>
<font size="2" face="serif">32.1</font>
<font size="2" face="serif">Chief Executive Officer Certification pursuant to 18 U.S.C. &sect;&nbsp;1350</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%"></td>
<td>
<font size="2" face="serif">&nbsp;</font>
<font size="2" face="serif">32.2</font>
<font size="2" face="serif">Principal Financial Officer Certification pursuant to 18 U.S.C. &sect;&nbsp;1350</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td></td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"></td>
<td width="3%">
<font size="2" face="serif">(b)</font></td>
<td>
<font size="2" face="serif">Reports on Form 8-K:</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;We filed the following reports on Form 8-K during the three months ended March 31, 2004.</font></td>
</tr>
</table>

<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%">&nbsp;</td>
<td><font size="2" face="serif">Date of Filing&nbsp;</font></td>
<td width="2%"><font size="2" face="serif">&nbsp;</font></td>
<td width="30%"><font size="2" face="serif">Description</font></td>
<td width="2%">&nbsp;</td>
<td width="40%" align="left"><font size="2" face="serif">Reported</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">February 5, 2004</font></td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif"> Item 12&#148; Disclosure of Results of</font></td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif"> Earnings press release for the
    quarter and</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">Operations and Financial Condition&#148;</font></td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif"> year ended December 31, 2003</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">March 22, 2004</font></td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">Item 9 &#147;Regulation FD Disclosure&#148;</font></td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif">Press release titled &#147;Hollman
    Named a </font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif">Vice President of Steel Dynamics&#148;</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">March 23, 2004</font></td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">Item 9 &#147;Regulation FD Disclosure&#148;</font></td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif">Press
    release titled &#147;Steel Dynamics Updates</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif"> First Quarter Outlook&#148;</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">March 24, 2004</font></td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">Item 9 &#147;Regulation FD Disclosure&#148;</font></td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif">Press release titled &#147;Steel
    Dynamics Plans </font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif">Building Systems Expansion in
    Southeastern U.S.&#148;</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">March 26, 2004</font></td>
  <td>&nbsp;</td>
  <td><font size="2" face="serif">Item 9 &#147;Regulation FD Disclosure&#148;</font></td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif">Press release titled &#147;Steel
    Dynamics Comments on </font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left"><font size="2" face="serif">GM Lawsuit&#148;</font></td>
</tr>
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
  <td align="left">&nbsp;</td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </font></td>
</tr>
</table>
<p align="left"><font size="2" face="serif">_____________________________________________________________________________________________________________</font></p>
<p align="left"><font size="2" face="serif">Items 2 through 5 of Part II are not applicable for this reporting period and have been omitted. </font></p>
<p align="center"><font face="serif" size="2">12</font></p>
<hr noshade align="center" width="100%" size="2">
<div style="page-break-before:always"></div>
<page>
<a name="p13"></a>
<p><a href="#contents"><font size="2">Back to Contents</font></a></p>
<p align="left"><font size="2" face="serif">SIGNATURE<br>
  <br>
Pursuant to the requirements of Section 13 or 15(d) of Securities Exchange Act of 1934, Steel Dynamics, Inc. has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.</font></p>
<p align="left"><font size="2" face="serif">May 4, 2004</font></p>
<table width="100%" border="0" cellspacing="0" cellpadding="0">
  <tr>
    <td>&nbsp;</td>
    <td width="4%">&nbsp;</td>
    <td width="46%"><font size="2" face="serif">&nbsp;STEEL DYNAMICS, INC.</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">By:</font></td>
    <td><font size="2" face="serif"><u>/s/ TRACY L. SHELLABARGER</u></font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">Tracy L. Shellabarger</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">Vice President and Chief Financial Officer</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif"> (Principal Financial and Accounting Officer</font></td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td><font size="2" face="serif">and Duly Authorized Officer)</font></td>
  </tr>
</table>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;                                                                                                                                                                                                                                   <u>      </u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u></u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;                                          &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;                                          &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;                                    </font></p>
<p align="center"><font face="serif" size="2">13</font></p>
<hr noshade align="center" width="100%" size="2">
</body>
</html>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>GRAPHIC
<SEQUENCE>2
<FILENAME>emptybox.gif
<DESCRIPTION>GRAPHIC
<TEXT>
begin 644 emptybox.gif
M1TE&.#EA#``,`/?^``````$!`0("`@,#`P0$!`4%!08&!@<'!P@("`D)"0H*
M"@L+"PP,#`T-#0X.#@\/#Q`0$!$1$1(2$A,3$Q04%!45%186%A<7%Q@8&!D9
M&1H:&AL;&QP<'!T='1X>'A\?'R`@("$A(2(B(B,C(R0D)"4E)28F)B<G)R@H
M*"DI*2HJ*BLK*RPL+"TM+2XN+B\O+S`P,#$Q,3(R,C,S,S0T-#4U-38V-C<W
M-S@X.#DY.3HZ.CL[.SP\/#T]/3X^/C\_/T!`0$%!04)"0D-#0T1$1$5%149&
M1D='1TA(2$E)24I*2DM+2TQ,3$U-34Y.3D]/3U!04%%145)24E-34U145%55
M55965E=75UA86%E965I:6EM;6UQ<7%U=75Y>7E]?7V!@8&%A86)B8F-C8V1D
M9&5E969F9F=G9VAH:&EI:6IJ:FMK:VQL;&UM;6YN;F]O;W!P<'%Q<7)R<G-S
M<W1T='5U=79V=G=W=WAX>'EY>7IZ>GM[>WQ\?'U]?7Y^?G]_?X"`@(&!@8*"
M@H.#@X2$A(6%A8:&AH>'AXB(B(F)B8J*BHN+BXR,C(V-C8Z.CH^/CY"0D)&1
MD9*2DI.3DY24E)65E9:6EI>7EYB8F)F9F9J:FIN;FYR<G)V=G9Z>GI^?GZ"@
MH*&AH:*BHJ.CHZ2DI*6EI::FIJ>GIZBHJ*FIJ:JJJJNKJZRLK*VMK:ZNKJ^O
MK["PL+&QL;*RLK.SL[2TM+6UM;:VMK>WM[BXN+FYN;JZNKN[N[R\O+V]O;Z^
MOK^_O\#`P,'!P<+"PL/#P\3$Q,7%Q<;&QL?'Q\C(R,G)R<K*RLO+R\S,S,W-
MS<[.SL_/S]#0T-'1T=+2TM/3T]34U-75U=;6UM?7U]C8V-G9V=K:VMO;V]S<
MW-W=W=[>WM_?W^#@X.'AX>+BXN/CX^3DY.7EY>;FYN?GY^CHZ.GIZ>KJZNOK
MZ^SL[.WM[>[N[N_O[_#P\/'Q\?+R\O/S\_3T]/7U]?;V]O?W]_CX^/GY^?KZ
M^OO[^_S\_/W]_?[^_O___R'Y!`$``/X`+``````,``P`!P@Z`/\)'$APX)L?
M"!,J_/<#F;B'$!\:8"BNX,`#%"T*Q/BCHD:.'BV"U/AOY,>,)SN2Y&C@@,N7
&+@$$!``[
`
end

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>GRAPHIC
<SEQUENCE>3
<FILENAME>tickedbox.gif
<DESCRIPTION>GRAPHIC
<TEXT>
begin 644 tickedbox.gif
M1TE&.#EA#``,`/?^``````$!`0("`@,#`P0$!`4%!08&!@<'!P@("`D)"0H*
M"@L+"PP,#`T-#0X.#@\/#Q`0$!$1$1(2$A,3$Q04%!45%186%A<7%Q@8&!D9
M&1H:&AL;&QP<'!T='1X>'A\?'R`@("$A(2(B(B,C(R0D)"4E)28F)B<G)R@H
M*"DI*2HJ*BLK*RPL+"TM+2XN+B\O+S`P,#$Q,3(R,C,S,S0T-#4U-38V-C<W
M-S@X.#DY.3HZ.CL[.SP\/#T]/3X^/C\_/T!`0$%!04)"0D-#0T1$1$5%149&
M1D='1TA(2$E)24I*2DM+2TQ,3$U-34Y.3D]/3U!04%%145)24E-34U145%55
M55965E=75UA86%E965I:6EM;6UQ<7%U=75Y>7E]?7V!@8&%A86)B8F-C8V1D
M9&5E969F9F=G9VAH:&EI:6IJ:FMK:VQL;&UM;6YN;F]O;W!P<'%Q<7)R<G-S
M<W1T='5U=79V=G=W=WAX>'EY>7IZ>GM[>WQ\?'U]?7Y^?G]_?X"`@(&!@8*"
M@H.#@X2$A(6%A8:&AH>'AXB(B(F)B8J*BHN+BXR,C(V-C8Z.CH^/CY"0D)&1
MD9*2DI.3DY24E)65E9:6EI>7EYB8F)F9F9J:FIN;FYR<G)V=G9Z>GI^?GZ"@
MH*&AH:*BHJ.CHZ2DI*6EI::FIJ>GIZBHJ*FIJ:JJJJNKJZRLK*VMK:ZNKJ^O
MK["PL+&QL;*RLK.SL[2TM+6UM;:VMK>WM[BXN+FYN;JZNKN[N[R\O+V]O;Z^
MOK^_O\#`P,'!P<+"PL/#P\3$Q,7%Q<;&QL?'Q\C(R,G)R<K*RLO+R\S,S,W-
MS<[.SL_/S]#0T-'1T=+2TM/3T]34U-75U=;6UM?7U]C8V-G9V=K:VMO;V]S<
MW-W=W=[>WM_?W^#@X.'AX>+BXN/CX^3DY.7EY>;FYN?GY^CHZ.GIZ>KJZNOK
MZ^SL[.WM[>[N[N_O[_#P\/'Q\?+R\O/S\_3T]/7U]?;V]O?W]_CX^/GY^?KZ
M^OO[^_S\_/W]_?[^_O___R'Y!`$``/X`+``````,``P`!PA>`/]%8T:PH,%_
M&0`H7,@0(3UF_R)&C*8N`T)P"O1(1"4@F$6+UB@0^H=*P2V$*/]94\!$P$F4
J%B/^`1!%XL>('#-EC'BSY,F0(S]&<REQY:B;RR1&M`8S@].G3P4$!``[
`
end

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-31.1
<SEQUENCE>4
<FILENAME>b331695ex31_1.htm
<DESCRIPTION>CHIEF EXECUTIVE OFFICER CERTIFICATION
<TEXT>
<html>
<head><title>
Prepared and filed by St Ives Burrups
</title>
</head>
<body bgcolor="#FFFFFF">
<page><p align="right"><font size="2" face="serif"><b>EXHIBIT 31.1</b></font></p>
<p align="center"><font size="2" face="serif"><b>Chief Executive Officer Certification<br>
Required by Item 307 of Regulation S-K<br>
As Promulgated by the Securities and Exchange Commission<br>
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</b></font></p>
<p align="left"><font size="2" face="serif">I, Keith E. Busse, President and Chief Executive Officer, certify that:</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.  I have reviewed this quarterly report on Form 10-Q of Steel Dynamics, Inc.;</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.  Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.  Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.  The registrant&#8217;s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14 for the registrant and have:</font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">a.</font></td>
<td>
<font size="2" face="serif">Designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td></td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">b.</font></td>
<td>
<font size="2" face="serif">Evaluated the effectiveness of the registrant&#8217;s disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the &#8220;Evaluation Date&#8221;); and</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td></td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">c.</font></td>
<td>
<font size="2" face="serif">Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;</font></td>
</tr>
</table>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.  The registrant&#8217;s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant&#8217;s auditors and the audit committee of registrant&#8217;s board of directors:</font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">a.</font></td>
<td>
<font size="2" face="serif">All significant deficiencies in the design or operation of internal controls which could adversely affect the registrant&#8217;s ability to record, process, summarize and report financial data and have identified for the registrant&#8217;s auditors any material weaknesses in internal controls; and</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td></td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">b.</font></td>
<td>
<font size="2" face="serif">any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant&#8217;s internal controls over financial reporting.</font></td>
</tr>
</table>
<p align="left"><font size="2" face="serif"><u>/s/ KEITH E. BUSSE</u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u><br>
Keith E. Busse<br>
President and Chief Executive Officer<br>
May 4, 2004</font></p>
<p align="center"><font face="serif" size="2">14</font></p>
<hr noshade align="center" width="100%" size="2">
</body>
</html>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-31.2
<SEQUENCE>5
<FILENAME>b331695ex31_2.htm
<DESCRIPTION>PRINCIPAL FINANCIAL OFFICER CERTIFICATION
<TEXT>
<html>
<head><title>
Prepared and filed by St Ives Burrups
</title>
</head>
<body bgcolor="#FFFFFF">
<page><p align="right"><font size="2" face="serif"><b>Exhibit 31.2</b></font></p>
<p align="center"><font size="2" face="serif"><b>Principal Financial Officer Certification<br>
Required by Item 307 of Regulation S-K<br>
As Promulgated by the Securities and Exchange Commission<br>
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</b></font></p>
<p align="left"><font size="2" face="serif">I, Tracy L. Shellabarger, Vice President and Principal Financial Officer, certify that:</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.  I have reviewed this quarterly report on Form 10-Q of Steel Dynamics, Inc.;</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.  Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.  Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.  The registrant&#8217;s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14 for the registrant and have:</font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">a.</font></td>
<td>
<font size="2" face="serif">Designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td></td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">b.</font></td>
<td>
<font size="2" face="serif">Evaluated the effectiveness of the registrant&#8217;s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the &#8220;Evaluation Date&#8221;); and</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td></td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">c.</font></td>
<td>
<font size="2" face="serif">Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;</font></td>
</tr>
</table>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.  The registrant&#8217;s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant&#8217;s auditors and the audit committee of registrant&#8217;s board of directors:</font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">a.</font></td>
<td>
<font size="2" face="serif">All significant deficiencies in the design or operation of internal controls which could adversely affect the registrant&#8217;s ability to record, process, summarize and report financial data and have identified for the registrant&#8217;s auditors any material weaknesses in internal controls; and</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td></td>
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"></td>
<td width="3%"><font size="2" face="serif">b.</font></td>
<td>
<font size="2" face="serif">any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant&#8217;s internal controls over financial reporting.</font></td>
</tr>
</table>
<p align="left"><font size="2" face="serif"><u>/s/ TRACY L. SHELLABARGER
</u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<br>
Tracy L. Shellabarger<br>
Vice President and Principal Financial Officer<br>
May 4, 2004</font></p>
<p align="center"><font face="serif" size="2">15</font></p>
<hr noshade align="center" width="100%" size="2">
</body>
</html>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-32.1
<SEQUENCE>6
<FILENAME>b331695ex32_1.htm
<DESCRIPTION>CHIEF EXECUTIVE OFFICER CERTIFICATION
<TEXT>
<html>
<head><title>
Prepared and filed by St Ives Burrups
</title>
</head>
<body bgcolor="#FFFFFF">
<page><table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td align="right"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b>EXHIBIT 32.1</b></font></td>
</tr>
</table>
<p align="center"><font size="2" face="serif"><b>Chief Executive Officer Certification<br>
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to<br>
Section 906 of the Sarbanes-Oxley Act of 2002</b></font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;In connection with the Quarterly Report of Steel Dynamics, Inc. (the &#8220;Company&#8221;) on Form&nbsp;10-Q for the period ended March 31, 2004 (the &#8220;Report&#8221;), as filed with the Securities and Exchange Commission on the date hereof, I, Keith&nbsp;E. Busse, President and Chief Executive Officer of Steel Dynamics, Inc., certify, pursuant to 18 U.S.C. &sect;&nbsp;1350, as adopted pursuant to Section&nbsp;906 of the Sarbanes-Oxley Act of 2002, that:</font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"><font size="2" face="serif">1.</font></td>
<td>
<font size="2" face="serif">The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"><font size="2" face="serif">2.</font></td>
<td>
<font size="2" face="serif">The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.</font></td>
</tr>
</table>
<p align="left"><font size="2" face="serif"><u>/s/  Keith E. Busse&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u><br>
Keith E. Busse<br>
President and Chief Executive Officer<br>
May 4, 2004</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A signed original of this written statement required by Section 906 has been provided to Steel Dynamics, Inc. and will be retained by Steel Dynamics, Inc. and furnished to the Securities and Exchange Commission or its staff upon request. </font></p>
<p align="center"><font size="2" face="serif">16</font></p>
<hr noshade align="center" width="100%" size="2">
</body>
</html>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-32.2
<SEQUENCE>7
<FILENAME>b331695ex32_2.htm
<DESCRIPTION>PRINCIPAL FINANCIAL OFFICER CERTIFICATION
<TEXT>
<html>
<head><title>
Prepared and filed by St Ives Burrups
</title>
</head>
<body bgcolor="#FFFFFF">
<page><table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td width="3%"><font size="2" face="serif">&nbsp;</font></td>
<td align="right"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<b>EXHIBIT 32.2</b></font></td>
</tr>
</table>
<p align="center"><font size="2" face="serif"><b>Principal Financial Officer Certification<br>
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to<br>
Section 906 of the Sarbanes-Oxley Act of 2002</b></font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;In connection with the Quarterly Report of Steel Dynamics, Inc. (the &#8220;Company&#8221;) on Form&nbsp;10-Q for the period ended March 31, 2004 (the &#8220;Report&#8221;), as filed with the Securities and Exchange Commission on the date hereof, I, Tracy L. Shellabarger, Vice President and Principal Financial Officer of Steel Dynamics, Inc., certify, pursuant to 18 U.S.C. &sect;&nbsp;1350, as adopted pursuant to Section&nbsp;906 of the Sarbanes-Oxley Act of 2002, that:</font></p>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
<td width="3%"><font size="2" face="serif">1.</font></td>
<td>
<font size="2" face="serif">The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and</font></td>
</tr>
</table>
<table width="100%" cellspacing="0" cellpadding="0" border="0">
<tr valign="top">
  <td>&nbsp;</td>
  <td>&nbsp;</td>
</tr>
<tr valign="top">
<td width="3%"><font size="2" face="serif">2.</font></td>
<td>
<font size="2" face="serif">The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.</font></td>
</tr>
</table>
<p align="left"><font size="2" face="serif">&nbsp;<u>/s/  Tracy L. Shellabarger&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<br>
</u></font><font size="2" face="serif">Tracy L. Shellabarger<br>
Vice President and Principal Financial Officer<br>
May 4, 2004</font></p>
<p align="left"><font size="2" face="serif">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A signed original of this written statement required by Section 906 has been provided to Steel Dynamics, Inc. and will be retained by Steel Dynamics, Inc. and furnished to the Securities and Exchange Commission or its staff upon request. </font></p>
<p align="center"><font size="2" face="serif">17</font></p>
<hr noshade align="center" width="100%" size="2">
</body>
</html>

</TEXT>
</DOCUMENT>
</SUBMISSION>
