Condensed Consolidating Information | Note 10. Condensed Consolidating Information Certain 100% owned subsidiaries of SDI have fully and unconditionally guaranteed jointly and severally 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, 2017 . Condensed Consolidating Balance Sheets (in thousands) Combined Consolidating Total As of March 31, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 969,240 $ 9,294 $ 7,290 $ - $ 985,824 Short term investments 40,000 - - - 40,000 Accounts receivable, net 349,276 1,475,249 33,922 (870,792) 987,655 Inventories 743,939 804,504 59,192 (7,577) 1,600,058 Other current assets 23,717 14,814 5,095 (4,921) 38,705 Total current assets 2,126,172 2,303,861 105,499 (883,290) 3,652,242 Property, plant and equipment, net 854,685 1,605,485 197,767 - 2,657,937 Intangible assets, net - 219,374 30,609 - 249,983 Goodwill - 378,221 7,824 - 386,045 Other assets, including investments in subs 2,486,756 6,081 5,588 (2,471,819) 26,606 Total assets $ 5,467,613 $ 4,513,022 $ 347,287 $ (3,355,109) $ 6,972,813 Accounts payable $ 185,459 $ 363,178 $ 87,276 $ (73,295) $ 562,618 Accrued expenses 185,020 232,542 11,103 (140,189) 288,476 Current maturities of long-term debt 746 - 36,761 (27,861) 9,646 Total current liabilities 371,225 595,720 135,140 (241,345) 860,740 Long-term debt 2,327,621 - 167,787 (141,705) 2,353,703 Other liabilities (701,952) 775,007 22,547 239,391 334,993 Total liabilities 1,996,894 1,370,727 325,474 (143,659) 3,549,436 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 644 1,727,859 15,016 (1,742,875) 644 Treasury stock (730,700) - - - (730,700) Additional paid-in-capital 1,142,871 128,076 803,204 (931,280) 1,142,871 Retained earnings (deficit) 3,057,904 1,286,360 (749,065) (537,295) 3,057,904 Total Steel Dynamics, Inc. equity 3,470,719 3,142,295 69,155 (3,211,450) 3,470,719 Noncontrolling interests - - (158,582) - (158,582) Total equity 3,470,719 3,142,295 (89,427) (3,211,450) 3,312,137 Total liabilities and equity $ 5,467,613 $ 4,513,022 $ 347,287 $ (3,355,109) $ 6,972,813 Note 10. Condensed Consolidating Information (Continued) 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 10. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Operations (in thousands) For the three months ended, Combined Consolidating Total March 31, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 1,036,674 $ 2,823,129 $ 152,587 $ (1,408,515) $ 2,603,875 Costs of goods sold 819,145 2,551,620 148,630 (1,378,936) 2,140,459 Gross profit 217,529 271,509 3,957 (29,579) 463,416 Selling, general and administrative 62,927 76,952 5,597 (5,457) 140,019 Operating income (loss) 154,602 194,557 (1,640) (24,122) 323,397 Interest expense, net of capitalized interest 18,623 12,437 3,540 (2,704) 31,896 Other expense (income), net (5,203) (1,697) (273) 2,710 (4,463) Income (loss) before income taxes and equity in net income of subsidiaries 141,182 183,817 (4,907) (24,128) 295,964 Income taxes 29,746 45,720 909 (5,886) 70,489 111,436 138,097 (5,816) (18,242) 225,475 Equity in net income of subsidiaries 116,115 - - (116,115) - Net loss attributable to noncontrolling interests - - 2,076 - 2,076 Net income (loss) attributable to Steel Dynamics, Inc. $ 227,551 $ 138,097 $ (3,740) $ (134,357) $ 227,551 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 expense (income), 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 Note 10. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the three months ended, Combined Consolidating Total March 31, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 9,009 $ 149,336 $ 21,283 $ (1,693) $ 177,935 Net cash used in investing activities (60,919) (24,517) (2,997) (1,944) (90,377) Net cash provided by (used in) financing activities 18,920 (135,966) (17,813) 3,637 (131,222) Increase (decrease) in cash and equivalents (32,990) (11,147) 473 - (43,664) Cash, cash equivalents, and restricted cash at beginning of period 1,002,230 20,740 12,115 - 1,035,085 Cash, cash equivalents, and restricted cash at end of period $ 969,240 $ 9,593 $ 12,588 $ - $ 991,421 For the three months ended, Combined Consolidating Total March 31, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 102,209 $ 132,733 $ (877) $ 6,365 $ 240,430 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 169,576 (43,691) (561) - 125,324 Cash, cash equivalents, and restricted cash at beginning of period 767,594 54,859 25,652 - 848,105 Cash, cash equivalents, and restricted cash at end of period $ 937,170 $ 11,168 $ 25,091 $ - $ 973,429 |