Exhibit 99.1
Press Release | | 
|
April 18, 2012 | |
| | |
| | 7575 W. Jefferson Blvd. |
| | Fort Wayne, IN 46804 |
Steel Dynamics Reports First Quarter 2012 Diluted Earnings Per Share of $0.20
First Quarter 2012 Net Income Increased 51% to $46 Million, Compared to Fourth Quarter 2011
FORT WAYNE, INDIANA, April 18, 2012 / PRNewswire / Steel Dynamics, Inc. (NASDAQ/GS: STLD) today announced first quarter net income of $46 million, or $0.20 per diluted share, on net sales of $2.0 billion. First quarter 2012 earnings were reduced by approximately $0.03 per diluted share, representing financing costs of $14 million associated with the company’s January refinancing activities, offset by associated interest cost savings of $3 million. By comparison, prior year first quarter net income was $106 million, or $0.46 per diluted share and sequential fourth quarter 2011 net income was $30 million, or $0.14 per diluted share.
“We were able to achieve sequential quarterly financial improvement in all of our major operating platforms during the first quarter,” said President and Chief Executive Officer Mark Millett. “If you add back the net expense related to our January financing activities, earnings would have been $0.23 per diluted share. Given the mid-quarter disruption in the flat roll markets, we believe this was a solid performance achieved by all of our employees. The good news remains that demand in certain market sectors continues to be steady and flat roll order entry has regained momentum from mid-quarter levels.
“Additionally, operations at our Engineered Bar Products Division were interrupted during the first quarter due to the unexpected duration of a maintenance outage, which reduced first quarter volume by about 16,000 tons, “ stated Millett. “However, operations are back online and demand remains steady with strong order backlogs for special bar quality (SBQ) products. The announced SBQ capacity expansion is proceeding as planned and expectations of a second-half 2013 start date remain.”
First Quarter Review
Aside from metals recycling, first quarter volumes in each of the company’s operating segments decreased when compared to the fourth quarter of 2011, while consolidated operating income increased 45 percent. The increase in sequential quarterly operating income was primarily the result of improvements in steel and metals recycling margins. Despite decreased volumes, earnings from flat roll operations increased 22 percent, as increases in selling prices in the beginning of the quarter were greater than corresponding increases in the cost of raw materials, resulting in margin expansion. Flat roll earnings were nonetheless tempered by mid-quarter price reductions resulting from increased supply brought about by additional domestic flat roll production capacity and increased import activity.
Likewise, operating income from long product operations increased 17 percent, with the company’s Structural and Rail Division achieving the largest increase. Rail shipments increased from 8 percent of the mill’s product mix in the fourth quarter of 2011 to 13 percent in the first quarter of 2012.
First quarter margins for the combined steel operations expanded in comparison to prior year fourth quarter results. The average selling price per ton shipped increased $22 per ton to $875, and the average ferrous scrap cost per ton melted increased $10.
As is typical in the first quarter of the year, metals recycling volumes increased meaningfully when compared to the fourth quarter of 2011. Operating income for OmniSource was $25 million in the first quarter of 2012, an increase of $9 million compared to the fourth quarter of 2011. Non-cash unrealized hedging gains were $2 million in the first quarter of 2012, as compared to losses of $3 million in the fourth quarter of 2011.
The impact of losses from the company’s Minnesota operations on first quarter 2012 consolidated net income was $10 million (net of tax), or approximately $0.04 per diluted share, as compared to $7 million for the first quarter of 2011 and $10 million for the fourth quarter of 2011. First quarter 2012 financial results were consistent with those recorded for the fourth quarter; however, shipments decreased 6,700 metric tons to 46,200 metric tons. Decreased off-gas capacity led to the reduced volume in the first quarter. The company plans to address this and certain other mechanical issues during a four week outage, which began April 13, 2012. The focus of the outage is to improve both product quality and production levels. The impact to second quarter earnings from Minnesota operations is currently expected to be similar to those recorded in the first quarter of 2012. Construction of the company’s iron concentrate joint venture in Minnesota is proceeding as planned with continued expectations of a third quarter start date.
The company’s liquidity position remains strong with $1.5 billion in unrestricted cash, short-term commercial paper and available funding under the revolving credit facility at March 31, 2012. In January, the company refinanced $280 million of the $700 million in senior notes due November 2012, extending the maturity for a substantial portion of the refinanced amount to September 2016.
First Quarter 2011 Comparison
In comparison to prior year, first quarter 2012 steel shipping volumes were generally flat; although the product mix differed significantly as flat roll shipments decreased 107,200 tons compared to the prior year first quarter and long products shipments, most notably for our Structural and Rail Division, increased 104,000 tons. In addition, metals recycling and fabrication volumes improved.
Although 2012 first quarter net sales of $2.0 billion were consistent with those achieved in the prior year first quarter, operating income decreased 42 percent, as margins decreased within the company’s flat roll steel and metals recycling operations. The average selling price per ton shipped for the company’s steel operations in the first quarter of 2012 was $875, a decrease of $15 per ton compared to the prior year quarter. The average quarterly ferrous scrap cost per ton melted increased $18 for the same comparative period.
Outlook
“Looking forward,” Millett said, “as we have stated previously, despite continued uncertainty within the U.S. and global economies, we believe there is the possibility for more stability to develop in 2012 as improvements continue in certain market sectors, such as energy, agriculture, automotive, transportation and construction equipment. If the U.S. economy continues a pattern of slow and steady growth during the year, steel demand should logically follow. We remain confident that with our exceptional team, coupled with our superior, low-cost operating culture, we are uniquely prepared to capitalize on the opportunities ahead.
Additionally, we are excited at the longer-term prospects offered by our future expansion in SBQ product diversification and capacity. We also continue to move forward in our mission to provide our own iron concentrate to our Mesabi Nugget ironmaking plant, which should eliminate the need for third party purchases and reduce our overall costs significantly.”
Summary First Quarter Operating Information
The following tables highlight operating results for each of the company’s three primary operating platforms. References to segment operating income in the following paragraphs exclude profit-sharing costs and amortization pertaining to intangible assets. Dollar amounts are in thousands, excluding per ton data.
Steel Operations
This segment includes five electric-arc-furnace steel mills and related steel finishing and processing facilities, including The Techs. The company’s steel operations produce flat-rolled steel, structural steel, merchant bars, special-bar-quality steel, rebar, rail, and specialty shapes.
| | First Quarter | | Sequential | |
| | 2012 | | 2011 | | Q4 2011 | |
Segment Net Sales | | $ | 1,234,479 | | $ | 1,247,010 | | $ | 1,215,966 | |
% of External Net Sales | | 60 | % | 59 | % | 63 | % |
Operating Income | | $ | 139,740 | | $ | 195,634 | | $ | 117,434 | |
Total Shipments | | 1,450,123 | | 1,453,375 | | 1,465,962 | |
Average External Sales Price Per Ton | | $ | 875 | | $ | 890 | | $ | 853 | |
Average Ferrous Scrap Cost Per Ton | | $ | 417 | | $ | 399 | | $ | 407 | |
Metals Recycling and Ferrous Resources
This segment principally includes the company’s metals recycling operations (OmniSource Corporation), a liquid pig iron production facility (Iron Dynamics), and the company’s Minnesota operations, which currently primarily includes an iron nugget manufacturing facility (Mesabi Nugget, which is 81 percent company-owned).
Metals Recycling & Ferrous Resources
| | First Quarter | | Sequential | |
| | 2012 | | 2011 | | 4Q 2011 | |
Segment Net Sales | | $ | 1,111,120 | | $ | 1,108,415 | | $ | 907,025 | |
% of External Net Sales | | 35 | % | 37 | % | 32 | % |
Operating Income (Loss) | | $ | 10,399 | | $ | 46,571 | | $ | (6,508 | ) |
Metals Recycling
| | First Quarter | | Sequential | |
| | 2012 | | 2011 | | 4Q 2011 | |
Net Sales | | $ | 1,057,173 | | $ | 1,054,044 | | $ | 856,481 | |
% of External N et Sales | | 35 | % | 37 | % | 32 | % |
Operating Income | | $ | 25,004 | | $ | 49,120 | | $ | 15,715 | |
Ferrous Shipments (gross tons) | | 1,582,840 | | 1,528,191 | | 1,314,588 | |
% Shipments to Company Steel Mills | | 48 | % | 44 | % | 44 | % |
Nonferrous Shipments (pounds) | | 291,636 | | 286,645 | | 255,137 | |
Unrealized Hedging Gains (Losses) | | $ | 2,003 | | $ | 9,523 | | $ | (2,659 | ) |
Steel Fabrication Operations
Steel fabrication operations include New Millennium Building Systems, which fabricates steel joists, trusses, and decking used in the construction of non-residential buildings.
| | First Quarter | | Sequential | |
| | 2012 | | 2011 | | 4Q 2011 | |
Segment Net Sales | | $ | 74,896 | | $ | 52,652 | | $ | 78,684 | |
% of External Net Sales | | 4 | % | 3 | % | 4 | % |
Operating Loss | | $ | (2,668 | ) | $ | (2,883 | ) | $ | (1,820 | ) |
Total Shipments | | 60,183 | | 44,051 | | 61,428 | |
Average External Sales Price Per Ton | | $ | 1,244 | | $ | 1,197 | | $ | 1,281 | |
About Steel Dynamics, Inc.
Steel Dynamics, Inc. is one of the largest domestic steel producers and metals recyclers in the United States based on estimated annual steelmaking and metals recycling capability, with annual sales of $8.0 billion in 2011, over 6,500 employees, and manufacturing facilities primarily located throughout the United States (including five steel mills, six steel processing facilities, two iron production facilities, over 70 metals recycling locations and six steel fabrication plants).
Forward-Looking Statement
This press release contains some predictive statements about future events, including statements related to conditions in the steel and metallic scrap markets, Steel Dynamics’ revenues, costs of purchased materials, future profitability and earnings, and the operation of new or existing facilities. These statements are intended to be made as “forward-looking,” subject to many risks and uncertainties, within the safe harbor protections of the Private Securities Litigation Reform Act of 1995. These statements speak only as of this date and are based upon information and assumptions, which we consider reasonable as of this date, concerning our businesses and the environments in which they operate. Such predictive statements are not guarantees of future performance, and we undertake no duty to update or revise any such statements. Some factors that could cause such forward-looking statements to turn out differently than anticipated include: (1) the effects of a prolonged or deepening recession on industrial demand; (2) changes in economic conditions, either generally or in any of the steel or scrap-consuming sectors which affect demand for our products, including the strength of the non-residential and residential construction, automotive, appliance, and other steel-consuming industries; (3) fluctuations in the cost of key raw materials (including steel scrap, iron units, and energy costs) and our ability to pass-on any cost increases; (4) the impact of domestic and foreign import price competition; (5) risks and uncertainties involving product and/or technology development; and (6) occurrences of unexpected plant outages or equipment failures.
More specifically, we refer you to SDI’s more detailed explanation of these and other factors and risks that may cause such predictive statements to turn out differently, as set forth in our most recent Annual Report on Form 10-K, in our quarterly reports on Form 10-Q or in other reports which we from time to time file with the Securities and Exchange Commission. These are available publicly on the SEC Web site, www.sec.gov, and on the Steel Dynamics Web site, www.steeldynamics.com.
Conference Call and Webcast
On Thursday, April 19, 2012, at 10:00 a.m. Eastern time, Steel Dynamics will host a conference call with investors and analysts to discuss the company’s first quarter operating and financial results. We invite you to listen to the live audiocast of the conference call accessible from our website (http://steeldynamics.com), or via telephone (the conference call number may also be obtained on our website). A replay of the discussion will be available on our website following the conclusion of the conference call.
Contact: Theresa E. Wagler, Executive Vice President and Chief Financial Officer— +1.260.969.3500
Steel Dynamics, Inc.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(in thousands, except per share data)
| | Three Months Ended | | Three Months Ended | |
| | March 31, | | December 31, | |
| | 2012 | | 2011 | | 2011 | |
Net sales | | $ | 1,982,040 | | $ | 2,015,969 | | $ | 1,858,345 | |
Costs of goods sold | | 1,780,776 | | 1,720,215 | | 1,698,210 | |
Gross profit | | 201,264 | | 295,754 | | 160,135 | |
| | | | | | | |
Selling, general and administrative expenses | | 64,384 | | 65,141 | | 61,947 | |
Profit sharing | | 8,072 | | 15,203 | | 6,064 | |
Amortization of intangible assets | | 8,992 | | 10,084 | | 9,634 | |
Operating income | | 119,816 | | 205,326 | | 82,490 | |
| | | | | | | |
Interest expense, net of capitalized interest | | 41,112 | | 43,346 | | 44,117 | |
Other expense (income), net | | 10,248 | | (4,567 | ) | (2,641 | ) |
Income before income taxes | | 68,456 | | 166,547 | | 41,014 | |
| | | | | | | |
Income taxes | | 26,679 | | 62,317 | | 15,235 | |
Net income | | 41,777 | | 104,230 | | 25,779 | |
Net loss attributable to noncontrolling interests | | 3,898 | | 1,673 | | 4,424 | |
Net income attributable to Steel Dynamics, Inc. | | $ | 45,675 | | $ | 105,903 | | $ | 30,203 | |
| | | | | | | |
Basic earnings per share attributable to Steel Dynamics, Inc. stockholders | | $ | .21 | | $ | .49 | | $ | .14 | |
| | | | | | | |
Weighted average common shares outstanding | | 218,996 | | 217,992 | | 218,718 | |
| | | | | | | |
Diluted earnings per share attributable to Steel Dynamics, Inc. stockholders, including the effect of assumed conversions when dilutive (Note 1) | | $ | .20 | | $ | .46 | | $ | .14 | |
| | | | | | | |
Weighted average common shares and equivalents outstanding (Note 1) | | 236,526 | | 236,224 | | 219,336 | |
| | | | | | | |
Dividends declared per share | | $ | .10 | | $ | .10 | | $ | .10 | |
(Note 1) | Excludes the impact of the 5.125% convertible senior notes from net income (numerator) and share equivalents outstanding (denominator) for the three months ended December 31, 2011, as the impact to diluted earnings per share is anti-dilutive. |
Steel Dynamics, Inc.
UNAUDITED SUPPLEMENTAL OPERATING INFORMATION
(dollars in thousands)
| | Three Months Ended | | Three Months Ended | |
| | March 31, | | December 31, | |
| | 2012 | | 2011 | | 2011 | |
Steel Operations* | | | | | | | |
| | | | | | | |
Shipments (tons) | | | | | | | |
Flat Roll Division | | 658,505 | | 709,614 | | 678,961 | |
Structural and Rail Division | | 261,006 | | 190,661 | | 250,602 | |
Engineered Bar Products Division | | 157,489 | | 159,015 | | 171,020 | |
Roanoke Bar Division | | 151,296 | | 121,305 | | 129,113 | |
Steel of West Virginia | | 77,212 | | 72,056 | | 74,477 | |
The Techs | | 144,615 | | 200,724 | | 161,789 | |
Total | | 1,450,123 | | 1,453,375 | | 1,465,962 | |
Intra-segment | | (28,057 | ) | (36,471 | ) | (28,548 | ) |
Segment | | 1,422,066 | | 1,416,904 | | 1,437,414 | |
Intra-company | | (66,119 | ) | (73,502 | ) | (67,910 | ) |
External | | 1,355,947 | | 1,343,402 | | 1,369,504 | |
| | | | | | | |
Production, excluding The Techs (tons) | | 1,351,818 | | 1,284,451 | | 1,307,117 | |
| | | | | | | |
Net sales | | | | | | | |
Total | | $ | 1,254,464 | | $ | 1,273,472 | | $ | 1,236,330 | |
Intra-segment | | (19,985 | ) | (26,462 | ) | (20,364 | ) |
Segment | | 1,234,479 | | 1,247,010 | | 1,215,966 | |
Intra-company | | (47,759 | ) | (51,946 | ) | (47,098 | ) |
External | | $ | 1,186,720 | | $ | 1,195,064 | | $ | 1,168,868 | |
| | | | | | | |
Operating income before amortization of intangibles | | $ | 139,740 | | $ | 195,634 | | $ | 117,434 | |
Amortization of intangibles | | (2,432 | ) | (2,679 | ) | (2,431 | ) |
Operating income (Note 1) | | $ | 137,308 | | $ | 192,955 | | $ | 115,003 | |
| | | | | | | |
Metals Recycling and Ferrous Resources** | | | | | | | |
| | | | | | | |
OmniSource | | | | | | | |
Ferrous metals shipments (gross tons) | | | | | | | |
Total | | 1,582,840 | | 1,528,191 | | 1,314,588 | |
Intra-segment | | (1,787 | ) | — | | (3,441 | ) |
Segment | | 1,581,053 | | 1,528,191 | | 1,311,147 | |
Intra-company | | (761,980 | ) | (669,578 | ) | (582,043 | ) |
External | | 819,073 | | 858,613 | | 729,104 | |
| | | | | | | |
Non-ferrous metals shipments (thousands of pounds) | | | | | | | |
Total | | 291,636 | | 286,645 | | 255,137 | |
Intra-company | | (1,958 | ) | (2,261 | ) | (2,230 | ) |
External | | 289,678 | | 284,384 | | 252,907 | |
| | | | | | | |
Mesabi Nugget shipments (metric tons) - Intra-company | | 46,230 | | 35,767 | | 52,943 | |
| | | | | | | |
Iron Dynamics shipments (metric tons) | | | | | | | |
Liquid pig iron | | 48,047 | | 54,598 | | 31,191 | |
Hot briquetted iron | | 5,716 | | 6,005 | | 13,683 | |
Other | | 2,865 | | 540 | | 2,597 | |
Intra-company | | 56,628 | | 61,143 | | 47,471 | |
| | | | | | | |
Net sales | | | | | | | |
Total | | $ | 1,112,340 | | $ | 1,108,415 | | $ | 908,436 | |
Intra-segment | | (1,220 | ) | — | | (1,411 | ) |
Segment | | 1,111,120 | | 1,108,415 | | 907,025 | |
Intra-company | | (411,520 | ) | (365,250 | ) | (313,844 | ) |
External | | $ | 699,600 | | $ | 743,165 | | $ | 593,181 | |
| | | | | | | |
Operating income (loss) before amortization of intangibles | | $ | 10,399 | | $ | 46,571 | | $ | (6,508 | ) |
Amortization of intangibles | | (6,236 | ) | (7,081 | ) | (6,882 | ) |
Operating income (loss) (Note 1) | | $ | 4,163 | | $ | 39,490 | | $ | (13,390 | ) |
| | | | | | | |
Steel Fabrication*** | | | | | | | |
| | | | | | | |
Shipments (tons) | | | | | | | |
Total | | 60,183 | | 44,051 | | 61,428 | |
Intra-company | | (2 | ) | (558 | ) | (11 | ) |
External | | 60,181 | | 43,493 | | 61,417 | |
| | | | | | | |
Net sales | | | | | | | |
Total | | $ | 74,896 | | $ | 52,652 | | $ | 78,684 | |
Intra-company | | (4 | ) | (573 | ) | (13 | ) |
External | | $ | 74,892 | | $ | 52,079 | | $ | 78,671 | |
| | | | | | | |
Operating loss (Note 1) | | $ | (2,668 | ) | $ | (2,883 | ) | $ | (1,820 | ) |
* | Steel Operations include the company’s five steelmaking divisions and The Techs three galvanizing plants. |
** | Metals Recycling and Ferrous Resources Operations include OmniSource; Iron Dynamics (all shipments are internal); and Mesabi Nugget (all shipments have been internal). |
*** | Steel Fabrication Operations include the company’s joist and deck fabrication operations. |
(Note 1) Segment operating income (loss) excludes profit sharing expense.
Steel Dynamics, Inc.
CONSOLIDATED BALANCE SHEETS
(in thousands)
| | March 31, 2012 | | December 31, 2011 | |
| | (unaudited) | | | |
Assets | | | | | |
Current assets | | | | | |
Cash and equivalents | | $ | 357,809 | | $ | 390,761 | |
Investments in short-term commercial paper | | 64,982 | | 84,830 | |
Accounts receivable, net | | 789,174 | | 722,791 | |
Inventories | | 1,270,941 | | 1,199,584 | |
Deferred income taxes | | 26,089 | | 25,341 | |
Income taxes receivable | | 2,833 | | 16,722 | |
Other current assets | | 15,029 | | 15,229 | |
Total current assets | | 2,526,857 | | 2,455,258 | |
| | | | | |
Property, plant and equipment, net | | 2,199,509 | | 2,193,745 | |
| | | | | |
Restricted cash | | 26,994 | | 26,528 | |
| | | | | |
Intangible assets, net | | 442,277 | | 450,893 | |
| | | | | |
Goodwill | | 743,441 | | 745,066 | |
| | | | | |
Other assets | | 104,549 | | 107,736 | |
Total assets | | $ | 6,043,627 | | $ | 5,979,226 | |
| | | | | |
Liabilities and Equity | | | | | |
Current liabilities | | | | | |
Accounts payable | | $ | 472,257 | | $ | 420,824 | |
Income taxes payable | | 14,383 | | 10,880 | |
Accrued expenses | | 186,247 | | 185,964 | |
Accrued profit sharing | | 9,348 | | 38,671 | |
Current maturities of long-term debt | | 439,633 | | 444,078 | |
Total current liabilities | | 1,121,868 | | 1,100,417 | |
| | | | | |
Long-term debt | | | | | |
Term note | | 257,812 | | — | |
7 3/8% senior notes, due 2012 | | — | | 261,250 | |
5.125% convertible senior notes, due 2014 | | 287,500 | | 287,500 | |
6 3/4% senior notes, due 2015 | | 500,000 | | 500,000 | |
7 3/4% senior notes, due 2016 | | 500,000 | | 500,000 | |
7 5/8% senior notes, due 2020 | | 350,000 | | 350,000 | |
Other long-term debt | | 36,707 | | 37,272 | |
Total long-term debt | | 1,932,019 | | 1,936,022 | |
| | | | | |
Deferred income taxes | | 500,642 | | 489,915 | |
| | | | | |
Other liabilities | | 82,613 | | 82,278 | |
| | | | | |
Commitments and contingencies | | | | | |
Redeemable noncontrolling interests | | 73,924 | | 70,694 | |
Equity | | | | | |
Common stock | | 636 | | 636 | |
Treasury stock, at cost | | (721,024 | ) | (722,653 | ) |
Additional paid-in capital | | 1,031,043 | | 1,026,157 | |
Retained earnings | | 2,035,569 | | 2,011,801 | |
Total Steel Dynamics, Inc. equity | | 2,346,224 | | 2,315,941 | |
Noncontrolling interests | | (13,663 | ) | (16,041 | ) |
Total equity | | 2,332,561 | | 2,299,900 | |
Total liabilities and equity | | $ | 6,043,627 | | $ | 5,979,226 | |
Steel Dynamics, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)
| | Three Months Ended | |
| | March 31, | |
| | 2012 | | 2011 | |
| | | | | |
Operating activities: | | | | | |
Net income | | $ | 41,777 | | $ | 104,230 | |
| | | | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
Depreciation and amortization | | 55,572 | | 54,746 | |
Equity-based compensation | | 6,123 | | 3,710 | |
Deferred income taxes | | 9,197 | | 12,935 | |
Changes in certain assets and liabilities: | | | | | |
Accounts receivable | | (60,820 | ) | (261,748 | ) |
Inventories | | (55,090 | ) | (72,107 | ) |
Accounts payable | | 34,902 | | 94,175 | |
Income taxes receivable/payable | | 17,392 | | 45,439 | |
Other working capital | | (27,632 | ) | 22,557 | |
Net cash provided by operating activities | | 21,421 | | 3,937 | |
| | | | | |
Investing activities: | | | | | |
Purchases of property, plant and equipment | | (45,555 | ) | (18,693 | ) |
Other investing activities | | (1,864 | ) | (1,143 | ) |
Net cash used in investing activities | | (47,419 | ) | (19,836 | ) |
| | | | | |
Financing activities: | | | | | |
Issuance of current and long-term debt | | 275,000 | | 5,126 | |
Repayment of current and long-term debt | | (268,479 | ) | (7,325 | ) |
Debt issuance costs | | (2,191 | ) | — | |
Proceeds from exercise of stock options, including related tax effect | | 1,097 | | 8,296 | |
Contributions from noncontrolling investors, net | | 9,506 | | 417 | |
Dividends paid | | (21,887 | ) | (16,318 | ) |
Net cash used in financing activities | | (6,954 | ) | (9,804 | ) |
| | | | | |
Decrease in cash and equivalents | | (32,952 | ) | (25,703 | ) |
Cash and equivalents at beginning of period | | 390,761 | | 186,513 | |
| | | | | |
Cash and equivalents at end of period | | $ | 357,809 | | $ | 160,810 | |
| | | | | |
Supplemental disclosure information: | | | | | |
Cash paid for interest | | $ | 18,753 | | $ | 15,110 | |
Cash paid (received) for federal and state income taxes, net | | $ | (955 | ) | $ | 1,520 | |
| | Q1 2010 | | Q1 2009 | | Q4 2009 | |
| | | | | | | |
Other | | | | | | | |
Shipments (Paragon) | | | | | | | |
Combined | | 44,813 | | 19,798 | | 32,144 | |
Intra-segment | | (385 | ) | | | (320 | ) |
Intra-company | | — | | — | | — | |
External | | 44,428 | | 45,263 | | 31,824 | |
| | | | | | | |
Net sales | | | | | | | |
Combined | | $ | 29,686 | | $ | 12,174 | | $ | 20,896 | |
Intra-segment | | $ | (268 | ) | | | $ | (214 | ) |
Intra-company | | (2,219 | ) | (1,056 | ) | (2,060 | ) |
External | | $ | 27,199 | | $ | 11,118 | | $ | 18,622 | |
| | | | | | | |
Operating income (loss) before amortization of intangibles | | $ | (18,875 | ) | $ | (13,052 | ) | $ | (13,178 | ) |
Amortization of intangibles | | — | | — | | — | |
Operating income (loss) | | $ | (18,875 | ) | $ | (13,052 | ) | $ | (13,178 | ) |
| | | | | | | |
Elimination | | | | | | | |
Operating income (loss) before amortization of intangibles | | $ | (1,120 | ) | $ | (11,253 | ) | $ | 4,368 | |
Amortization of intangibles | | — | | — | | — | |
Operating income (loss) | | $ | (1,120 | ) | $ | (11,253 | ) | $ | 4,368 | |
| | | | | | | |
Total Operating income | | $ | 118,808 | | $ | 205,257 | | $ | 90,983 | |
| | | | | | | |
Total External Net sales | | $ | 1,988,411 | | $ | 2,001,426 | | $ | 1,859,342 | |
Includes FR sales to Mesabi facilities