Condensed Consolidating Information | Note 11. Condensed Consolidating Information Certain 100% ‑owned subsidiaries of SDI have fully and unconditionally guaranteed all of the indebtedness relating to the issuance of the company’s senior unsecured notes due 2019, 2021, 2022, 2023 and 2024. Following are the company’s condensed consolidating financial statements, including the guarantors, which 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 on a consolidated basis. The following statements should be read in conjunction with the accompanying consolidated financial statements and the company’s Annual Report on Form 10-K for the year ended December 31, 2015 . Condensed Consolidating Balance Sheets (in thousands) Combined Consolidating Total As of September 30, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 972,610 $ 61,054 $ 17,825 $ - $ 1,051,489 Accounts receivable, net 238,290 1,248,565 41,667 (749,063) 779,459 Inventories 588,583 634,942 59,837 (7,787) 1,275,575 Other current assets 17,109 10,598 4,373 (1,959) 30,121 Total current assets 1,816,592 1,955,159 123,702 (758,809) 3,136,644 Property, plant and equipment, net 921,850 1,684,925 323,308 (1,857) 2,928,226 Intangible assets, net - 259,231 32,583 - 291,814 Goodwill - 392,678 7,189 - 399,867 Other assets, including investments in subs 2,916,319 8,023 6,411 (2,899,742) 31,011 Total assets $ 5,654,761 $ 4,300,016 $ 493,193 $ (3,660,408) $ 6,787,562 Accounts payable $ 171,302 $ 274,873 $ 80,690 $ (89,029) $ 437,836 Accrued expenses 229,039 212,493 8,068 (109,478) 340,122 Current maturities of long-term debt 13,161 700 32,248 (29,954) 16,155 Total current liabilities 413,502 488,066 121,006 (228,461) 794,113 Long-term debt 2,541,145 - 171,622 (141,930) 2,570,837 Other liabilities (265,803) 1,155,611 61,932 (480,830) 470,910 Redeemable noncontrolling interests - - 126,340 - 126,340 Common stock 640 1,727,859 18,120 (1,745,979) 640 Treasury stock (392,051) - - - (392,051) Additional paid-in-capital 1,132,365 128,076 773,793 (901,869) 1,132,365 Retained earnings (deficit) 2,224,963 800,404 (639,065) (161,339) 2,224,963 Total Steel Dynamics, Inc. equity 2,965,917 2,656,339 152,848 (2,809,187) 2,965,917 Noncontrolling interests - - (140,555) - (140,555) Total equity 2,965,917 2,656,339 12,293 (2,809,187) 2,825,362 Total liabilities and equity $ 5,654,761 $ 4,300,016 $ 493,193 $ (3,660,408) $ 6,787,562 Note 11. Condensed Consolidating Information (Continued) Combined Consolidating Total As of December 31, 2015 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 636,877 $ 81,976 $ 8,179 $ - $ 727,032 Accounts receivable, net 200,094 1,056,285 29,775 (672,549) 613,605 Inventories 539,963 573,924 35,004 499 1,149,390 Other current assets 21,654 25,415 1,676 (831) 47,914 Total current assets 1,398,588 1,737,600 74,634 (672,881) 2,537,941 Property, plant and equipment, net 958,212 1,703,932 291,077 (2,011) 2,951,210 Intangible assets, net - 278,960 - - 278,960 Goodwill - 397,470 - - 397,470 Other assets, including investments in subs 2,941,710 10,040 6,137 (2,921,386) 36,501 Total assets $ 5,298,510 $ 4,128,002 $ 371,848 $ (3,596,278) $ 6,202,082 Accounts payable $ 100,751 $ 183,344 $ 68,948 $ (69,688) $ 283,355 Accrued expenses 141,552 185,873 4,779 (96,949) 235,255 Current maturities of long-term debt 13,122 700 24,975 (22,117) 16,680 Total current liabilities 255,425 369,917 98,702 (188,754) 535,290 Long-term debt 2,546,606 361 177,897 (146,888) 2,577,976 Other liabilities (183,248) 1,342,541 63,020 (804,948) 417,365 Redeemable noncontrolling interests - - 126,340 - 126,340 Common stock 638 1,727,859 18,120 (1,745,979) 638 Treasury stock (396,455) - - - (396,455) Additional paid-in-capital 1,110,253 117,737 646,787 (764,524) 1,110,253 Retained earnings (deficit) 1,965,291 569,587 (624,402) 54,815 1,965,291 Total Steel Dynamics, Inc. equity 2,679,727 2,415,183 40,505 (2,455,688) 2,679,727 Noncontrolling interests - - (134,616) - (134,616) Total equity 2,679,727 2,415,183 (94,111) (2,455,688) 2,545,111 Total liabilities and equity $ 5,298,510 $ 4,128,002 $ 371,848 $ (3,596,278) $ 6,202,082 Note 11. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Operations (in thousands) For the three months ended, Combined Consolidating Total September 30, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 845,585 $ 2,258,466 $ 96,409 $ (1,099,150) $ 2,101,310 Costs of goods sold 647,983 2,016,874 100,470 (1,072,520) 1,692,807 Gross profit (loss) 197,602 241,592 (4,061) (26,630) 408,503 Selling, general and administrative 52,995 72,605 4,134 (5,086) 124,648 Operating income (loss) 144,607 168,987 (8,195) (21,544) 283,855 Interest expense, net of capitalized interest 17,818 17,741 2,847 (2,207) 36,199 Other (income) expense, net 2,342 3,937 (4,135) 2,207 4,351 Income (loss) before income taxes and equity in net income of subsidiaries 124,447 147,309 (6,907) (21,544) 243,305 Income taxes 40,242 55,684 797 (7,831) 88,892 84,205 91,625 (7,704) (13,713) 154,413 Equity in net income of subsidiaries 73,192 - - (73,192) - Net loss attributable to noncontrolling interests - - 2,984 - 2,984 Net income (loss) attributable to Steel Dynamics, Inc. $ 157,397 $ 91,625 $ (4,720) $ (86,905) $ 157,397 For the three months ended, Combined Consolidating Total September 30, 2015 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 735,250 $ 2,103,824 $ 96,204 $ (984,355) $ 1,950,923 Costs of goods sold 619,833 1,965,364 99,864 (962,864) 1,722,197 Gross profit (loss) 115,417 138,460 (3,660) (21,491) 228,726 Selling, general and administrative 35,235 64,259 2,845 (4,642) 97,697 Operating income (loss) 80,182 74,201 (6,505) (16,849) 131,029 Interest expense, net of capitalized interest 18,312 18,138 1,692 (1,058) 37,084 Other (income) expense, net 252 (631) (440) 1,058 239 Income (loss) before income taxes and equity in net income of subsidiaries 61,618 56,694 (7,757) (16,849) 93,706 Income taxes (benefit) 20,169 21,697 (421) (6,606) 34,839 41,449 34,997 (7,336) (10,243) 58,867 Equity in net income of subsidiaries 19,168 - - (19,168) - Net loss attributable to noncontrolling interests - - 1,750 - 1,750 Net income (loss) attributable to Steel Dynamics, Inc. $ 60,617 $ 34,997 $ (5,586) $ (29,411) $ 60,617 Note 11. Condensed Consolidating Information (Continued) For the nine months ended, Combined Consolidating Total September 30, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 2,297,389 $ 6,322,158 $ 271,694 $ (3,024,728) $ 5,866,513 Costs of goods sold 1,823,408 5,676,265 286,486 (2,944,568) 4,841,591 Gross profit (loss) 473,981 645,893 (14,792) (80,160) 1,024,922 Selling, general and administrative 145,596 212,613 9,352 (14,581) 352,980 Operating income (loss) 328,385 433,280 (24,144) (65,579) 671,942 Interest expense, net of capitalized interest 53,842 54,493 7,558 (6,005) 109,888 Other (income) expense, net (2,137) 8,012 (11,139) 6,005 741 Income (loss) before income taxes and equity in net income of subsidiaries 276,680 370,775 (20,563) (65,579) 561,313 Income taxes (benefit) 89,210 139,958 (63) (23,966) 205,139 187,470 230,817 (20,500) (41,613) 356,174 Equity in net income of subsidiaries 174,633 - - (174,633) - Net loss attributable to noncontrolling interests - - 5,929 - 5,929 Net income (loss) attributable to Steel Dynamics, Inc. $ 362,103 $ 230,817 $ (14,571) $ (216,246) $ 362,103 For the nine months ended, Combined Consolidating Total September 30, 2015 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 2,300,024 $ 6,447,974 $ 302,657 $ (3,047,290) $ 6,003,365 Costs of goods sold 1,982,667 6,056,514 352,980 (2,976,307) 5,415,854 Gross profit (loss) 317,357 391,460 (50,323) (70,983) 587,511 Selling, general and administrative 95,883 188,028 8,878 (13,637) 279,152 Operating income (loss) 221,474 203,432 (59,201) (57,346) 308,359 Interest expense, net of capitalized interest 57,015 58,354 5,084 (3,119) 117,334 Other (income) expense, net 15,131 (597) (2,434) 3,119 15,219 Income (loss) before income taxes and equity in net income of subsidiaries 149,328 145,675 (61,851) (57,346) 175,806 Income taxes (benefit) 35,207 53,903 (4,047) (20,403) 64,660 114,121 91,772 (57,804) (36,943) 111,146 Equity in net income of subsidiaries 8,807 - - (8,807) - Net loss attributable to noncontrolling interests - - 11,782 - 11,782 Net income (loss) attributable to Steel Dynamics, Inc. $ 122,928 $ 91,772 $ (46,022) $ (45,750) $ 122,928 Note 11. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the nine months ended, Combined Consolidating Total September 30, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 280,767 $ 358,657 $ 52 $ 3,735 $ 643,211 Net cash used in investing activities (143,427) (81,983) (3,935) 2,879 (226,466) Net cash provided by (used in) financing activities 198,393 (297,596) 13,529 (6,614) (92,288) Increase (decrease) in cash and equivalents 335,733 (20,922) 9,646 - 324,457 Cash and equivalents at beginning of period 636,877 81,976 8,179 - 727,032 Cash and equivalents at end of period $ 972,610 $ 61,054 $ 17,825 $ - $ 1,051,489 For the nine months ended, Combined Consolidating Total September 30, 2015 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 306,941 $ 400,910 $ (4,302) $ 4,748 $ 708,297 Net cash used in investing activities (35,100) (82,737) (12,796) 5,359 (125,274) Net cash provided by (used in) financing activities (126,984) (347,111) 13,606 (10,107) (470,596) Increase (decrease) in cash and equivalents 144,857 (28,938) (3,492) - 112,427 Cash and equivalents at beginning of period 265,313 81,690 14,360 - 361,363 Cash and equivalents at end of period $ 410,170 $ 52,752 $ 10,868 $ - $ 473,790 |