Condensed Consolidating Information | Note 10. 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, 2023, 2024, 2025 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 September 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 1,064,499 $ 32,968 $ 4,497 $ - $ 1,101,964 Accounts receivable, net 294,753 1,450,968 48,082 (870,786) 923,017 Inventories 669,076 754,526 72,990 (9,076) 1,487,516 Other current assets 36,828 21,404 5,124 (3,708) 59,648 Total current assets 2,065,156 2,259,866 130,693 (883,570) 3,572,145 Property, plant and equipment, net 873,015 1,634,215 201,547 - 2,708,777 Intangible assets, net - 231,838 31,519 - 263,357 Goodwill - 380,695 7,823 - 388,518 Other assets, including investments in subs 2,611,965 7,060 5,578 (2,596,663) 27,940 Total assets $ 5,550,136 $ 4,513,674 $ 377,160 $ (3,480,233) $ 6,960,737 Accounts payable $ 196,177 $ 348,347 $ 106,208 $ (122,049) $ 528,683 Accrued expenses 224,156 251,694 9,437 (130,102) 355,185 Current maturities of long-term debt 167,840 - 40,482 (25,661) 182,661 Total current liabilities 588,173 600,041 156,127 (277,812) 1,066,529 Long-term debt 2,324,240 - 172,243 (145,000) 2,351,483 Other liabilities (467,002) 983,737 27,238 (62,269) 481,704 Total liabilities 2,445,411 1,583,778 355,608 (485,081) 3,899,716 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 641 1,727,859 14,908 (1,742,767) 641 Treasury stock (650,210) - - - (650,210) Additional paid-in-capital 1,147,463 128,076 791,196 (919,272) 1,147,463 Retained earnings (deficit) 2,606,831 1,073,961 (740,848) (333,113) 2,606,831 Total Steel Dynamics, Inc. equity 3,104,725 2,929,896 65,256 (2,995,152) 3,104,725 Noncontrolling interests - - (154,944) - (154,944) Total equity 3,104,725 2,929,896 (89,688) (2,995,152) 2,949,781 Total liabilities and equity $ 5,550,136 $ 4,513,674 $ 377,160 $ (3,480,233) $ 6,960,737 Note 10. 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 10. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Operations (in thousands) For the three months ended, Combined Consolidating Total September 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 946,136 $ 2,641,067 $ 161,556 $ (1,305,377) $ 2,443,382 Costs of goods sold 763,310 2,402,670 157,564 (1,276,680) 2,046,864 Gross profit 182,826 238,397 3,992 (28,697) 396,518 Selling, general and administrative 51,464 74,151 4,896 (5,008) 125,503 Operating income (loss) 131,362 164,246 (904) (23,689) 271,015 Interest expense, net of capitalized interest 18,831 14,481 3,181 (2,316) 34,177 Other (income) expense, net 2,660 (2,492) 42 2,316 2,526 Income (loss) before income taxes and equity in net income of subsidiaries 109,871 152,257 (4,127) (23,689) 234,312 Income taxes 35,309 55,183 1,169 (8,361) 83,300 74,562 97,074 (5,296) (15,328) 151,012 Equity in net income of subsidiaries 78,696 - - (78,696) - Net loss attributable to noncontrolling interests - - 2,246 - 2,246 Net income (loss) attributable to Steel Dynamics, Inc. $ 153,258 $ 97,074 $ (3,050) $ (94,024) $ 153,258 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 Note 10. Condensed Consolidating Information (Continued) For the nine months ended, Combined Consolidating Total September 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 2,797,557 $ 7,827,981 $ 449,902 $ (3,873,122) $ 7,202,318 Costs of goods sold 2,241,936 7,054,938 432,657 (3,788,403) 5,941,128 Gross profit (loss) 555,621 773,043 17,245 (84,719) 1,261,190 Selling, general and administrative 164,061 226,153 15,253 (15,211) 390,256 Operating income (loss) 391,560 546,890 1,992 (69,508) 870,934 Interest expense, net of capitalized interest 55,353 44,245 9,494 (7,073) 102,019 Other (income) expense, net (4,463) (7,305) (273) 7,073 (4,968) Income (loss) before income taxes and equity in net income of subsidiaries 340,670 509,950 (7,229) (69,508) 773,883 Income taxes 106,036 184,891 4,651 (24,320) 271,258 234,634 325,059 (11,880) (45,188) 502,625 Equity in net income of subsidiaries 273,374 - - (273,374) - Net loss attributable to noncontrolling interests - - 5,383 - 5,383 Net income (loss) attributable to Steel Dynamics, Inc. $ 508,008 $ 325,059 $ (6,497) $ (318,562) $ 508,008 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 Note 10. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the nine months ended, Combined Consolidating Total September 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided (used in) by operating activities $ 126,267 $ 434,450 $ (17,762) $ 4,650 $ 547,605 Net cash used in investing activities (48,799) (50,975) (7,006) 3,902 (102,878) Net cash provided by (used in) financing activities 220,346 (405,184) 9,144 (8,552) (184,246) Increase (decrease) in cash and equivalents 297,814 (21,709) (15,624) - 260,481 Cash and equivalents at beginning of period 766,685 54,677 20,121 - 841,483 Cash and equivalents at end of period $ 1,064,499 $ 32,968 $ 4,497 $ - $ 1,101,964 For the nine months ended, Combined Consolidating Total September 30, 2016 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 282,918 $ 358,657 $ 52 $ 3,735 $ 645,362 Net cash used in investing activities (143,427) (81,983) (3,935) 2,879 (226,466) Net cash provided by (used in) financing activities 196,242 (297,596) 13,529 (6,614) (94,439) 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 |