Condensed Consolidating Information | Note 14. Condensed Consolidating Information Certain 100% owned subsidiaries of SDI have fully and unconditionally guaranteed jointly and severally all 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 notes thereto. Condensed Consolidating Balance Sheets (in thousands) Combined Consolidating Total As of December 31, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 1,001,405 $ 20,441 $ 6,803 $ - $ 1,028,649 Accounts receivable, net 274,968 1,426,036 37,387 (869,554) 868,837 Inventories 685,103 752,151 91,890 (9,797) 1,519,347 Other current assets 73,748 16,005 5,962 (4,206) 91,509 Total current assets 2,035,224 2,214,633 142,042 (883,557) 3,508,342 Property, plant and equipment, net 859,419 1,618,438 198,047 - 2,675,904 Intangible assets, net - 225,503 31,406 - 256,909 Goodwill - 379,069 7,824 - 386,893 Other assets, including investments in subs 2,512,594 6,622 5,505 (2,497,037) 27,684 Total assets $ 5,407,237 $ 4,444,265 $ 384,824 $ (3,380,594) $ 6,855,732 Accounts payable $ 168,282 $ 316,676 $ 101,948 $ (97,458) $ 489,448 Accrued expenses 222,023 254,196 10,243 (136,186) 350,276 Current maturities of long-term debt 731 - 56,454 (28,390) 28,795 Total current liabilities 391,036 570,872 168,645 (262,034) 868,519 Long-term debt 2,326,466 - 169,799 (143,120) 2,353,145 Other liabilities (661,839) 869,196 24,868 95,535 327,760 Total liabilities 2,055,663 1,440,068 363,312 (309,619) 3,549,424 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 644 1,727,859 14,908 (1,742,767) 644 Treasury stock (665,297) - - - (665,297) Additional paid-in capital 1,141,534 128,076 797,196 (925,272) 1,141,534 Retained earnings (deficit) 2,874,693 1,148,262 (745,326) (402,936) 2,874,693 Total Steel Dynamics, Inc. equity 3,351,574 3,004,197 66,778 (3,070,975) 3,351,574 Noncontrolling interests - - (156,506) - (156,506) Total equity 3,351,574 3,004,197 (89,728) (3,070,975) 3,195,068 Total liabilities and equity $ 5,407,237 $ 4,444,265 $ 384,824 $ (3,380,594) $ 6,855,732 Note 14. 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 14. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Operations (in thousands) Combined Consolidating Total For the year ended December 31, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 3,702,597 $ 10,366,526 $ 597,789 $ (5,128,115) $ 9,538,797 Costs of goods sold 2,994,257 9,399,996 577,205 (5,014,675) 7,956,783 Gross profit 708,340 966,530 20,584 (113,440) 1,582,014 Selling, general and administrative 221,736 293,161 20,493 (20,257) 515,133 Operating income (loss) 486,604 673,369 91 (93,183) 1,066,881 Interest expense, net of capitalized interest 73,521 57,622 12,901 (9,645) 134,399 Other (income) expense, net (2,305) (9,937) (156) 9,645 (2,753) Income (loss) before income taxes and equity in net income of subsidiaries 415,388 625,684 (12,654) (93,183) 935,235 Income taxes (benefit) (69,961) 226,327 5,266 (32,193) 129,439 485,349 399,357 (17,920) (60,990) 805,796 Equity in net income of subsidiaries 327,392 - - (327,392) - Net loss attributable to noncontrolling interests - - 6,945 - 6,945 Net income (loss) attributable to Steel Dynamics, Inc. $ 812,741 $ 399,357 $ (10,975) $ (388,382) $ 812,741 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 loss 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 loss 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 Note 14. Condensed Consolidating Information (Continued) 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) Condensed Consolidating Statements of Cash Flows (in thousands) Combined Consolidating Total For the year ended December 31, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 171,300 $ 594,279 $ (31,719) $ 5,746 $ 739,606 Net cash used in investing activities (62,534) (73,021) (8,301) 4,751 (139,105) Net cash provided by (used in) financing activities 125,954 (555,494) 26,702 (10,497) (413,335) Increase (decrease) in cash and equivalents 234,720 (34,236) (13,318) - 187,166 Cash and equivalents at beginning of period 766,685 54,677 20,121 - 841,483 Cash and equivalents at end of period $ 1,001,405 $ 20,441 $ 6,803 $ - $ 1,028,649 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 Note 14. Condensed Consolidating Information (Continued) 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 |