Condensed Consolidating Information | Note 9. 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 the company’s Annual Report on Form 10-K for the year ended December 31, 2016 . Condensed Consolidating Balance Sheets (in thousands) Combined Consolidating Total As of March 31, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 936,047 $ 10,986 $ 19,793 $ - $ 966,826 Accounts receivable, net 277,244 1,372,691 35,115 (801,903) 883,147 Inventories 624,594 694,956 52,100 (10,100) 1,361,550 Other current assets 22,277 9,026 5,101 (2,962) 33,442 Total current assets 1,860,162 2,087,659 112,109 (814,965) 3,244,965 Property, plant and equipment, net 889,697 1,666,091 204,756 - 2,760,544 Intangible assets, net - 245,158 31,395 - 276,553 Goodwill - 383,916 7,824 - 391,740 Other assets, including investments in subs 2,696,497 7,678 5,560 (2,679,502) 30,233 Total assets $ 5,446,356 $ 4,390,502 $ 361,644 $ (3,494,467) $ 6,704,035 Accounts payable $ 195,273 $ 341,361 $ 95,142 $ (100,818) $ 530,958 Accrued expenses 248,907 209,587 7,249 (118,219) 347,524 Current maturities of long-term debt 688 - 32,345 (30,068) 2,965 Total current liabilities 444,868 550,948 134,736 (249,105) 881,447 Long-term debt 2,325,394 - 171,392 (143,042) 2,353,744 Other liabilities (359,085) 1,111,191 38,108 (316,077) 474,137 Total liabilities 2,411,177 1,662,139 344,236 (708,224) 3,709,328 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 641 1,727,859 14,908 (1,742,767) 641 Treasury stock (475,072) - - - (475,072) Additional paid-in-capital 1,135,892 128,076 779,678 (907,754) 1,135,892 Retained earnings (deficit) 2,373,718 872,428 (736,706) (135,722) 2,373,718 Total Steel Dynamics, Inc. equity 3,035,179 2,728,363 57,880 (2,786,243) 3,035,179 Noncontrolling interests - - (151,712) - (151,712) Total equity 3,035,179 2,728,363 (93,832) (2,786,243) 2,883,467 Total liabilities and equity $ 5,446,356 $ 4,390,502 $ 361,644 $ (3,494,467) $ 6,704,035 Note 9. Condensed Consolidating Information (Continued) 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 9. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Operations (in thousands) For the three months ended, Combined Consolidating Total March 31, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 924,566 $ 2,572,238 $ 143,408 $ (1,271,996) $ 2,368,216 Costs of goods sold 711,579 2,289,664 138,041 (1,243,222) 1,896,062 Gross profit 212,987 282,574 5,367 (28,774) 472,154 Selling, general and administrative 61,655 76,282 5,053 (5,402) 137,588 Operating income 151,332 206,292 314 (23,372) 334,566 Interest expense, net of capitalized interest 18,081 15,123 3,266 (2,497) 33,973 Other (income) expense, net (3,254) (2,667) (236) 2,498 (3,659) Income (loss) before income taxes and equity in net income of subsidiaries 136,505 193,836 (2,716) (23,373) 304,252 Income taxes 41,585 70,311 1,790 (8,100) 105,586 94,920 123,525 (4,506) (15,273) 198,666 Equity in net income of subsidiaries 105,897 - - (105,897) - Net loss attributable to noncontrolling interests - - 2,151 - 2,151 Net income (loss) attributable to Steel Dynamics, Inc. $ 200,817 $ 123,525 $ (2,355) $ (121,170) $ 200,817 For the three months ended, Combined Consolidating Total March 31, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 657,814 $ 1,857,344 $ 85,740 $ (859,597) $ 1,741,301 Costs of goods sold 548,179 1,701,821 91,030 (835,765) 1,505,265 Gross profit (loss) 109,635 155,523 (5,290) (23,832) 236,036 Selling, general and administrative 38,602 67,200 2,802 (4,533) 104,071 Operating income (loss) 71,033 88,323 (8,092) (19,299) 131,965 Interest expense, net of capitalized interest 18,187 18,400 2,260 (1,804) 37,043 Other (income) expense, net (2,208) 2,190 (3,578) 1,804 (1,792) Income (loss) before income taxes and equity in net income of subsidiaries 55,054 67,733 (6,774) (19,299) 96,714 Income taxes (benefit) 17,268 25,495 (271) (7,096) 35,396 37,786 42,238 (6,503) (12,203) 61,318 Equity in net income of subsidiaries 24,951 - - (24,951) - Net loss attributable to noncontrolling interests - - 1,419 - 1,419 Net income (loss) attributable to Steel Dynamics, Inc. $ 62,737 $ 42,238 $ (5,084) $ (37,154) $ 62,737 Note 9. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the three months ended, Combined Consolidating Total March 31, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 101,995 $ 132,733 $ (644) $ 6,365 $ 240,449 Net cash used in investing activities (19,409) (1,510) (192) 6,352 (14,759) Net cash provided by (used in) financing activities 86,776 (174,914) 508 (12,717) (100,347) Increase (decrease) in cash and equivalents 169,362 (43,691) (328) - 125,343 Cash and equivalents at beginning of period 766,685 54,677 20,121 - 841,483 Cash and equivalents at end of period $ 936,047 $ 10,986 $ 19,793 $ - $ 966,826 For the three months ended, Combined Consolidating Total March 31, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 121,483 $ 179,289 $ (6,917) $ (2,827) $ 291,028 Net cash used in investing activities (7,318) (9,974) (4,108) (3,254) (24,654) Net cash provided by (used in) financing activities 136,648 (176,209) 17,025 6,081 (16,455) Increase (decrease) in cash and equivalents 250,813 (6,894) 6,000 - 249,919 Cash and equivalents at beginning of period 636,877 81,976 8,179 - 727,032 Cash and equivalents at end of period $ 887,690 $ 75,082 $ 14,179 $ - $ 976,951 |