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 June 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 858,083 $ 43,416 $ 7,344 $ - $ 908,843 Accounts receivable, net 288,263 1,394,316 39,611 (835,296) 886,894 Inventories 629,757 731,165 67,141 (9,331) 1,418,732 Other current assets 21,575 14,191 4,627 (3,205) 37,188 Total current assets 1,797,678 2,183,088 118,723 (847,832) 3,251,657 Property, plant and equipment, net 884,642 1,643,556 201,523 - 2,729,721 Intangible assets, net - 238,397 30,732 - 269,129 Goodwill - 382,305 7,824 - 390,129 Other assets, including investments in subs 2,673,406 7,587 5,487 (2,656,986) 29,494 Total assets $ 5,355,726 $ 4,454,933 $ 364,289 $ (3,504,818) $ 6,670,130 Accounts payable $ 184,903 $ 318,990 $ 90,871 $ (110,761) $ 484,003 Accrued expenses 175,777 231,871 8,456 (124,186) 291,918 Current maturities of long-term debt 702 - 45,908 (26,639) 19,971 Total current liabilities 361,382 550,861 145,235 (261,586) 795,892 Long-term debt 2,326,538 - 168,681 (140,882) 2,354,337 Other liabilities (413,133) 1,071,249 29,044 (206,740) 480,420 Total liabilities 2,274,787 1,622,110 342,960 (609,208) 3,630,649 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 641 1,727,859 14,908 (1,742,767) 641 Treasury stock (551,125) - - - (551,125) Additional paid-in-capital 1,141,050 128,076 785,678 (913,754) 1,141,050 Retained earnings (deficit) 2,490,373 976,888 (737,799) (239,089) 2,490,373 Total Steel Dynamics, Inc. equity 3,080,939 2,832,823 62,787 (2,895,610) 3,080,939 Noncontrolling interests - - (152,698) - (152,698) Total equity 3,080,939 2,832,823 (89,911) (2,895,610) 2,928,241 Total liabilities and equity $ 5,355,726 $ 4,454,933 $ 364,289 $ (3,504,818) $ 6,670,130 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 June 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 926,855 $ 2,614,676 $ 144,938 $ (1,295,749) $ 2,390,720 Costs of goods sold 767,047 2,362,604 137,052 (1,268,501) 1,998,202 Gross profit 159,808 252,072 7,886 (27,248) 392,518 Selling, general and administrative 50,942 75,720 5,304 (4,801) 127,165 Operating income 108,866 176,352 2,582 (22,447) 265,353 Interest expense, net of capitalized interest 18,441 14,641 3,047 (2,260) 33,869 Other (income) expense, net (3,869) (2,146) (79) 2,259 (3,835) Income (loss) before income taxes and equity in net income of subsidiaries 94,294 163,857 (386) (22,446) 235,319 Income taxes 29,142 59,397 1,692 (7,859) 82,372 65,152 104,460 (2,078) (14,587) 152,947 Equity in net income of subsidiaries 88,781 - - (88,781) - Net loss attributable to noncontrolling interests - - 986 - 986 Net income (loss) attributable to Steel Dynamics, Inc. $ 153,933 $ 104,460 $ (1,092) $ (103,368) $ 153,933 For the three months ended, Combined Consolidating Total June 30, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 793,990 $ 2,206,348 $ 89,545 $ (1,065,981) $ 2,023,902 Costs of goods sold 627,246 1,957,570 94,986 (1,036,283) 1,643,519 Gross profit (loss) 166,744 248,778 (5,441) (29,698) 380,383 Selling, general and administrative 53,999 72,808 2,416 (4,962) 124,261 Operating income (loss) 112,745 175,970 (7,857) (24,736) 256,122 Interest expense, net of capitalized interest 17,837 18,352 2,451 (1,994) 36,646 Other (income) expense, net (2,271) 1,885 (3,426) 1,994 (1,818) Income (loss) before income taxes and equity in net income of subsidiaries 97,179 155,733 (6,882) (24,736) 221,294 Income taxes (benefit) 31,700 58,779 (589) (9,039) 80,851 65,479 96,954 (6,293) (15,697) 140,443 Equity in net income of subsidiaries 76,490 - - (76,490) - Net loss attributable to noncontrolling interests - - 1,526 - 1,526 Net income (loss) attributable to Steel Dynamics, Inc. $ 141,969 $ 96,954 $ (4,767) $ (92,187) $ 141,969 Note 9. Condensed Consolidating Information (Continued) For the six months ended, Combined Consolidating Total June 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 1,851,421 $ 5,186,914 $ 288,346 $ (2,567,745) $ 4,758,936 Costs of goods sold 1,478,626 4,652,268 275,093 (2,511,723) 3,894,264 Gross profit (loss) 372,795 534,646 13,253 (56,022) 864,672 Selling, general and administrative 112,597 152,002 10,357 (10,203) 264,753 Operating income (loss) 260,198 382,644 2,896 (45,819) 599,919 Interest expense, net of capitalized interest 36,522 29,764 6,313 (4,757) 67,842 Other (income) expense, net (7,123) (4,813) (315) 4,757 (7,494) Income (loss) before income taxes and equity in net income of subsidiaries 230,799 357,693 (3,102) (45,819) 539,571 Income taxes (benefit) 70,727 129,708 3,482 (15,959) 187,958 160,072 227,985 (6,584) (29,860) 351,613 Equity in net income of subsidiaries 194,678 - - (194,678) - Net loss attributable to noncontrolling interests - - 3,137 - 3,137 Net income (loss) attributable to Steel Dynamics, Inc. $ 354,750 $ 227,985 $ (3,447) $ (224,538) $ 354,750 For the six months ended, Combined Consolidating Total June 30, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 1,451,804 $ 4,063,692 $ 175,285 $ (1,925,578) $ 3,765,203 Costs of goods sold 1,175,425 3,659,391 186,016 (1,872,048) 3,148,784 Gross profit (loss) 276,379 404,301 (10,731) (53,530) 616,419 Selling, general and administrative 92,601 140,008 5,218 (9,495) 228,332 Operating income (loss) 183,778 264,293 (15,949) (44,035) 388,087 Interest expense, net of capitalized interest 36,024 36,752 4,711 (3,798) 73,689 Other (income) expense, net (4,479) 4,075 (7,004) 3,798 (3,610) Income (loss) before income taxes and - equity in net income of subsidiaries 152,233 223,466 (13,656) (44,035) 318,008 Income taxes (benefit) 48,968 84,274 (860) (16,135) 116,247 103,265 139,192 (12,796) (27,900) 201,761 Equity in net income of subsidiaries 101,441 - - (101,441) - Net loss attributable to noncontrolling interests 2,945 2,945 Net income (loss) attributable to Steel Dynamics, Inc. $ 204,706 $ 139,192 $ (9,851) $ (129,341) $ 204,706 Note 9. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the six months ended, Combined Consolidating Total June 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided (used in) by operating activities $ 60,686 $ 279,513 $ (19,857) $ 1,115 $ 321,457 Net cash used in investing activities (33,305) (22,599) (503) 761 (55,646) Net cash provided by (used in) financing activities 64,017 (268,175) 7,583 (1,876) (198,451) Increase (decrease) in cash and equivalents 91,398 (11,261) (12,777) - 67,360 Cash and equivalents at beginning of period 766,685 54,677 20,121 - 841,483 Cash and equivalents at end of period $ 858,083 $ 43,416 $ 7,344 $ - $ 908,843 For the six months ended, Combined Consolidating Total June 30, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 185,848 $ 264,839 $ (2,066) $ 379 $ 449,000 Net cash used in investing activities (19,031) (35,026) (4,746) (331) (59,134) Net cash provided by (used in) financing activities 143,324 (222,896) 15,388 (48) (64,232) Increase in cash and equivalents 310,141 6,917 8,576 - 325,634 Cash and equivalents at beginning of period 636,877 81,976 8,179 - 727,032 Cash and equivalents at end of period $ 947,018 $ 88,893 $ 16,755 $ - $ 1,052,666 |