Condensed Consolidating Information | Note 11. 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 June 30, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 708,920 $ 5,665 $ 5,860 $ - $ 720,445 Short term investments 75,000 15,000 - - 90,000 Accounts receivable, net 384,970 1,669,178 32,324 (906,289) 1,180,183 Inventories 743,750 1,012,791 41,504 (10,936) 1,787,109 Other current assets 22,296 18,951 4,046 (5,366) 39,927 Total current assets 1,934,936 2,721,585 83,734 (922,591) 3,817,664 Property, plant and equipment, net 856,914 1,891,001 161,118 - 2,909,033 Intangible assets, net - 243,154 - - 243,154 Goodwill - 508,275 - - 508,275 Other assets, including investments in subs 2,998,695 6,442 5,479 (2,984,221) 26,395 Total assets $ 5,790,545 $ 5,370,457 $ 250,331 $ (3,906,812) $ 7,504,521 Accounts payable $ 241,107 $ 420,996 $ 89,257 $ (75,559) $ 675,801 Accrued expenses 238,141 264,267 8,222 (146,111) 364,519 Current maturities of long-term debt 761 1,320 49,879 (33,694) 18,266 Total current liabilities 480,009 686,583 147,358 (255,364) 1,058,586 Long-term debt 2,325,663 964 165,230 (139,730) 2,352,127 Other liabilities (762,108) 764,761 33,898 357,498 394,049 Total liabilities 2,043,564 1,452,308 346,486 (37,596) 3,804,762 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 644 1,727,859 15,016 (1,742,875) 644 Treasury stock (779,088) - - - (779,088) Additional paid-in-capital 1,149,367 690,735 689,502 (1,380,237) 1,149,367 Retained earnings (deficit) 3,376,163 1,499,555 (753,451) (746,104) 3,376,163 Accumulated other comprehensive loss (105) - - - (105) Total Steel Dynamics, Inc. equity 3,746,981 3,918,149 (48,933) (3,869,216) 3,746,981 Noncontrolling interests - - (158,462) - (158,462) Total equity 3,746,981 3,918,149 (207,395) (3,869,216) 3,588,519 Total liabilities and equity $ 5,790,545 $ 5,370,457 $ 250,331 $ (3,906,812) $ 7,504,521 Note 11. 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 11. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Operations (in thousands) For the three months ended, Combined Consolidating Total June 30, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 1,294,096 $ 3,405,216 $ 156,308 $ (1,765,095) $ 3,090,525 Costs of goods sold 970,636 3,038,284 153,104 (1,723,581) 2,438,443 Gross profit 323,460 366,932 3,204 (41,514) 652,082 Selling, general and administrative 77,088 75,923 2,400 (5,216) 150,195 Operating income 246,372 291,009 804 (36,298) 501,887 Interest expense, net of capitalized interest 19,386 11,593 3,089 (2,556) 31,512 Other income, net (5,975) (1,595) (13) 2,548 (5,035) Income (loss) before income taxes and equity in net income of subsidiaries 232,961 281,011 (2,272) (36,290) 475,410 Income taxes (benefit) 51,738 69,910 (101) (8,709) 112,838 181,223 211,101 (2,171) (27,581) 362,572 Equity in net income of subsidiaries 181,226 - - (181,226) - Net income attributable to noncontrolling interests - - (123) - (123) Net income (loss) attributable to Steel Dynamics, Inc. $ 362,449 $ 211,101 $ (2,294) $ (208,807) $ 362,449 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, 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 Note 11. Condensed Consolidating Information (Continued) For the six months ended, Combined Consolidating Total June 30, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 2,330,770 $ 6,263,935 $ 273,305 $ (3,173,610) $ 5,694,400 Costs of goods sold 1,789,781 5,620,035 271,602 (3,102,516) 4,578,902 Gross profit 540,989 643,900 1,703 (71,094) 1,115,498 Selling, general and administrative 140,015 155,295 5,576 (10,672) 290,214 Operating income (loss) 400,974 488,605 (3,873) (60,422) 825,284 Interest expense, net of capitalized interest 38,009 24,304 6,355 (5,260) 63,408 Other income, net (11,178) (3,320) (259) 5,259 (9,498) Income (loss) before income taxes and equity in net income of subsidiaries 374,143 467,621 (9,969) (60,421) 771,374 Income taxes 81,484 116,328 110 (14,595) 183,327 292,659 351,293 (10,079) (45,826) 588,047 Equity in net income of subsidiaries 297,341 - - (297,341) - Net loss attributable to noncontrolling interests - - 1,953 - 1,953 Net income (loss) attributable to Steel Dynamics, Inc. $ 590,000 $ 351,293 $ (8,126) $ (343,167) $ 590,000 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 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 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, 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 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 Note 11. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the six months ended, Combined Consolidating Total June 30, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 190,271 $ 300,720 $ 190 $ 12,787 $ 503,968 Net cash used in investing activities (528,618) (59,728) (4,901) 1,915 (591,332) Net cash provided by (used in) financing activities 45,037 (255,401) 3,769 (14,702) (221,297) Decrease in cash, cash equivalents and restricted cash (293,310) (14,409) (942) - (308,661) Cash, cash equivalents, and restricted cash at beginning of period 1,002,230 20,748 12,107 - 1,035,085 Cash, cash equivalents, and restricted cash at end of period $ 708,920 $ 6,339 $ 11,165 $ - $ 726,424 For the six months ended, Combined Consolidating Total June 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 60,900 $ 279,513 $ (20,088) $ 1,115 $ 321,440 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, cash equivalents and restricted cash 91,612 (11,261) (13,008) - 67,343 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 $ 859,206 $ 43,598 $ 12,644 $ - $ 915,448 |