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 September 30, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 863,917 $ 13,686 $ 6,712 $ - $ 884,315 Short term investments 85,000 30,000 - - 115,000 Accounts receivable, net 382,836 1,745,801 35,404 (935,851) 1,228,190 Inventories 774,486 1,058,194 34,251 (13,069) 1,853,862 Other current assets 30,939 21,613 3,451 (5,893) 50,110 Total current assets 2,137,178 2,869,294 79,818 (954,813) 4,131,477 Property, plant and equipment, net 864,007 1,879,224 158,427 - 2,901,658 Intangible assets, net - 236,563 - - 236,563 Goodwill - 502,900 - - 502,900 Other assets, including investments in subs 3,043,057 5,905 5,535 (3,028,727) 25,770 Total assets $ 6,044,242 $ 5,493,886 $ 243,780 $ (3,983,540) $ 7,798,368 Accounts payable $ 195,810 $ 399,704 $ 86,375 $ (70,861) $ 611,028 Accrued expenses 283,085 283,977 9,719 (152,920) 423,861 Current maturities of long-term debt 777 1,355 44,884 (32,240) 14,776 Total current liabilities 479,672 685,036 140,978 (256,021) 1,049,665 Long-term debt 2,326,733 335 168,476 (143,565) 2,351,979 Other liabilities (795,835) 681,043 34,562 490,877 410,647 Total liabilities 2,010,570 1,366,414 344,016 91,291 3,812,291 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 644 1,727,859 15,016 (1,742,875) 644 Treasury stock (854,052) - - - (854,052) Additional paid-in-capital 1,156,556 683,048 689,502 (1,372,550) 1,156,556 Retained earnings (deficit) 3,730,662 1,716,469 (757,063) (959,406) 3,730,662 Accumulated other comprehensive loss (138) 96 - - (42) Total Steel Dynamics, Inc. equity 4,033,672 4,127,472 (52,545) (4,074,831) 4,033,768 Noncontrolling interests - - (158,931) - (158,931) Total equity 4,033,672 4,127,472 (211,476) (4,074,831) 3,874,837 Total liabilities and equity $ 6,044,242 $ 5,493,886 $ 243,780 $ (3,983,540) $ 7,798,368 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 September 30, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 1,304,801 $ 3,540,381 $ 144,145 $ (1,765,780) $ 3,223,547 Costs of goods sold 956,735 3,163,110 142,005 (1,724,384) 2,537,466 Gross profit 348,066 377,271 2,140 (41,396) 686,081 Selling, general and administrative 78,824 78,694 2,974 (5,983) 154,509 Operating income (loss) 269,242 298,577 (834) (35,413) 531,572 Interest expense, net of capitalized interest 18,559 12,489 3,134 (2,622) 31,560 Other (income) expense, net (7,121) (2,292) (306) 2,616 (7,103) Income (loss) before income taxes and equity in net income of subsidiaries 257,804 288,380 (3,662) (35,407) 507,115 Income taxes 45,599 71,466 420 (8,276) 109,209 212,205 216,914 (4,082) (27,131) 397,906 Equity in net income of subsidiaries 186,170 - - (186,170) - Net income attributable to noncontrolling interests - - 469 - 469 Net income (loss) attributable to Steel Dynamics, Inc. $ 398,375 $ 216,914 $ (3,613) $ (213,301) $ 398,375 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 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 Note 11. Condensed Consolidating Information (Continued) For the nine months ended, Combined Consolidating Total September 30, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 3,635,571 $ 9,804,316 $ 417,450 $ (4,939,390) $ 8,917,947 Costs of goods sold 2,746,516 8,783,145 413,607 (4,826,900) 7,116,368 Gross profit 889,055 1,021,171 3,843 (112,490) 1,801,579 Selling, general and administrative 218,839 233,989 8,550 (16,655) 444,723 Operating income (loss) 670,216 787,182 (4,707) (95,835) 1,356,856 Interest expense, net of capitalized interest 56,568 36,793 9,489 (7,882) 94,968 Other (income) expense, net (18,299) (5,612) (565) 7,875 (16,601) Income (loss) before income taxes and equity in net income of subsidiaries 631,947 756,001 (13,631) (95,828) 1,278,489 Income taxes 127,083 187,794 530 (22,871) 292,536 504,864 568,207 (14,161) (72,957) 985,953 Equity in net income of subsidiaries 483,511 - - (483,511) - Net loss attributable to noncontrolling interests - - 2,422 - 2,422 Net income (loss) attributable to Steel Dynamics, Inc. $ 988,375 $ 568,207 $ (11,739) $ (556,468) $ 988,375 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 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 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 Note 11. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the nine months ended, Combined Consolidating Total September 30, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 401,680 $ 505,175 $ 2,101 $ 15,452 $ 924,408 Net cash used in investing activities (617,158) (106,230) (4,920) 4,295 (724,013) Net cash provided by (used in) financing activities 77,165 (405,499) 2,740 (19,747) (345,341) Decrease in cash, cash equivalents and restricted cash (138,313) (6,554) (79) - (144,946) 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 $ 863,917 $ 14,194 $ 12,028 $ - $ 890,139 For the nine months ended, Combined Consolidating Total September 30, 2017 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 126,183 $ 434,450 $ (17,989) $ 4,650 $ 547,294 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, cash equivalents and restricted cash 297,730 (21,709) (15,851) - 260,170 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 $ 1,065,324 $ 33,150 $ 9,801 $ - $ 1,108,275 |