Condensed Consolidating Information | Note 14. 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 2021, 2022, 2023, 2024 and 2026. 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 notes thereto. Note 14. Condensed Consolidating Information (Continued) Condensed Consolidating Balance Sheets (in thousands) Combined Consolidating Total As of December 31, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 766,685 $ 54,677 $ 20,121 $ - $ 841,483 Accounts receivable, net 229,148 1,257,245 23,689 (780,298) 729,784 Inventories 587,319 639,148 58,696 (9,952) 1,275,211 Other current assets 45,049 36,062 4,447 (2,361) 83,197 Total current assets 1,628,201 1,987,132 106,953 (792,611) 2,929,675 Property, plant and equipment, net 899,370 1,679,751 208,094 - 2,787,215 Intangible assets, net - 251,919 32,058 - 283,977 Goodwill - 385,527 7,824 - 393,351 Other assets, including investments in subs 2,769,884 7,335 5,832 (2,753,537) 29,514 Total assets $ 5,297,455 $ 4,311,664 $ 360,761 $ (3,546,148) $ 6,423,732 Accounts payable $ 141,089 $ 265,764 $ 89,659 $ (101,316) $ 395,196 Accrued expenses 198,085 220,917 8,793 (113,808) 313,987 Current maturities of long-term debt 674 700 29,347 (27,089) 3,632 Total current liabilities 339,848 487,381 127,799 (242,213) 712,815 Long-term debt 2,324,298 - 168,566 (139,670) 2,353,194 Other liabilities (293,711) 1,219,444 42,482 (499,191) 469,024 Total liabilities 2,370,435 1,706,825 338,847 (881,074) 3,535,033 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 641 1,727,859 14,908 (1,742,767) 641 Treasury stock (416,829) - - - (416,829) Additional paid-in capital 1,132,749 128,076 779,678 (907,754) 1,132,749 Retained earnings (deficit) 2,210,459 748,904 (734,351) (14,553) 2,210,459 Total Steel Dynamics, Inc. equity 2,927,020 2,604,839 60,235 (2,665,074) 2,927,020 Noncontrolling interests - - (149,561) - (149,561) Total equity 2,927,020 2,604,839 (89,326) (2,665,074) 2,777,459 Total liabilities and equity $ 5,297,455 $ 4,311,664 $ 360,761 $ (3,546,148) $ 6,423,732 Note 14. 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 Total liabilities 2,618,783 1,712,819 339,619 (1,140,590) 3,530,631 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 14. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Operations (in thousands) Combined Consolidating Total For the year ended December 31, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 3,037,801 $ 8,356,727 $ 388,071 $ (4,005,490) $ 7,777,109 Costs of goods sold 2,428,863 7,522,791 390,313 (3,899,722) 6,442,245 Gross profit (loss) 608,938 833,936 (2,242) (105,768) 1,334,864 Selling, general and administrative 196,442 281,071 16,103 (19,557) 474,059 Asset impairment charges 12,700 5,500 116,445 (1,806) 132,839 Operating income (loss) 399,796 547,365 (134,790) (84,405) 727,966 Interest expense, net of capitalized interest 71,182 72,420 10,874 (8,439) 146,037 Other (income) expense, net 14,200 (5,363) 520 8,439 17,796 Income (loss) before income taxes and equity in net income of subsidiaries 314,414 480,308 (146,184) (84,405) 564,133 Income taxes (benefit) 69,454 180,990 (15,825) (30,492) 204,127 244,960 299,318 (130,359) (53,913) 360,006 Equity in net income of subsidiaries 137,155 - - (137,155) - Net loss attributable to noncontrolling interests - - 22,109 - 22,109 Net income (loss) attributable to Steel Dynamics, Inc. $ 382,115 $ 299,318 $ (108,250) $ (191,068) $ 382,115 Combined Consolidating Total For the year ended December 31, 2015 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 2,908,904 $ 8,132,043 $ 361,944 $ (3,808,480) $ 7,594,411 Costs of goods sold 2,515,621 7,646,411 420,281 (3,719,620) 6,862,693 Gross profit (loss) 393,283 485,632 (58,337) (88,860) 731,718 Selling, general and administrative 128,929 254,106 11,893 (18,926) 376,002 Asset impairment charges - 428,500 - - 428,500 Operating income (loss) 264,354 (196,974) (70,230) (69,934) (72,784) Interest expense, net of capitalized interest 75,457 76,009 6,969 (4,485) 153,950 Other (income) expense, net 13,970 332 (3,404) 4,485 15,383 Income (loss) before income taxes and equity in net loss of subsidiaries 174,927 (273,315) (73,795) (69,934) (242,117) Income taxes (benefit) (124,626) 61,571 (4,627) (29,265) (96,947) 299,553 (334,886) (69,168) (40,669) (145,170) Equity in net loss of subsidiaries (429,864) - - 429,864 - Net loss attributable to noncontrolling interests - - 14,859 - 14,859 Net income (loss) attributable to Steel Dynamics, Inc. $ (130,311) $ (334,886) $ (54,309) $ 389,195 $ (130,311) Note 14. Condensed Consolidating Information (Continued) Combined Consolidating Total For the year ended December 31, 2014 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 3,904,488 $ 9,761,236 $ 527,584 $ (5,437,356) $ 8,755,952 Costs of goods sold 3,305,269 9,212,977 598,428 (5,326,933) 7,789,741 Gross profit (loss) 599,219 548,259 (70,844) (110,423) 966,211 Selling, general and administrative 149,374 241,163 13,503 (18,149) 385,891 Asset impairment charges - - 260,000 - 260,000 Operating income (loss) 449,845 307,096 (344,347) (92,274) 320,320 Interest expense, net of capitalized interest 78,442 56,006 7,745 (4,930) 137,263 Other (income) expense, net 18,976 (23) (5,629) 4,930 18,254 Income (loss) before income taxes and equity in net loss of subsidiaries 352,427 251,113 (346,463) (92,274) 164,803 Income taxes (benefit) 14,064 96,315 (1,095) (36,131) 73,153 338,363 154,798 (345,368) (56,143) 91,650 Equity in net loss of subsidiaries (181,339) - - 181,339 - Net loss attributable to noncontrolling interests - - 65,374 - 65,374 Net income (loss) attributable to Steel Dynamics, Inc. $ 157,024 $ 154,798 $ (279,994) $ 125,196 $ 157,024 Condensed Consolidating Statements of Cash Flows (in thousands) Combined Consolidating Total For the year ended December 31, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 326,216 $ 517,699 $ 6,057 $ 2,797 $ 852,769 Net cash used in investing activities (161,043) (140,027) (9,578) (2,245) (312,893) Net cash provided by (used in) financing activities (35,365) (404,971) 15,463 (552) (425,425) Increase (decrease) in cash and equivalents 129,808 (27,299) 11,942 - 114,451 Cash and equivalents at beginning of period 636,877 81,976 8,179 - 727,032 Cash and equivalents at end of period $ 766,685 $ 54,677 $ 20,121 $ - $ 841,483 Combined Consolidating Total For the year ended December 31, 2015 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 436,012 $ 594,437 $ 19,388 $ 3,788 $ 1,053,625 Net cash used in investing activities (64,457) (82,751) (15,703) 20,284 (142,627) Net cash provided by (used in) financing activities 9 (511,400) (9,866) (24,072) (545,329) Increase (decrease) in cash and equivalents 371,564 286 (6,181) - 365,669 Cash and equivalents at beginning of period 265,313 81,690 14,360 - 361,363 Cash and equivalents at end of period $ 636,877 $ 81,976 $ 8,179 $ - $ 727,032 Note 14. Condensed Consolidating Information (Continued) Combined Consolidating Total For the year ended December 31, 2014 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 410,856 $ 279,080 $ (38,666) $ (23,046) $ 628,224 Net cash used in investing activities (1,690,363) (8,883) (23,206) (24,815) (1,747,267) Net cash provided by (used in) financing activities 1,223,954 (249,655) 63,090 47,861 1,085,250 Increase (decrease) in cash and equivalents (55,553) 20,542 1,218 - (33,793) Cash and equivalents at beginning of period 320,866 61,148 13,142 - 395,156 Cash and equivalents at end of period $ 265,313 $ 81,690 $ 14,360 $ - $ 361,363 |