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. Condensed Consolidating Balance Sheets (in thousands) Combined Consolidating Total As of March 31, 2019 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 755,014 $ 26,067 $ 10,363 $ - $ 791,444 Short-term investments 153,723 20,000 - - 173,723 Accounts receivable, net 344,209 1,727,028 71,953 (999,795) 1,143,395 Inventories 786,300 1,010,636 84,420 (13,656) 1,867,700 Other current assets 38,977 17,243 3,331 (6,923) 52,628 Total current assets 2,078,223 2,800,974 170,067 (1,020,374) 4,028,890 Property, plant and equipment, net 870,626 1,905,151 161,116 - 2,936,893 Intangible assets, net - 263,315 - - 263,315 Goodwill - 428,798 101,918 - 530,716 Other assets, including investments in subs 2,934,875 59,075 5,850 (2,902,381) 97,419 Total assets $ 5,883,724 $ 5,457,313 $ 438,951 $ (3,922,755) $ 7,857,233 Accounts payable $ 197,481 $ 376,400 $ 94,697 $ (77,111) $ 591,467 Accrued expenses 200,512 275,807 17,763 (163,417) 330,665 Current maturities of long-term debt 809 1,116 104,574 (25,541) 80,958 Total current liabilities 398,802 653,323 217,034 (266,069) 1,003,090 Long-term debt 2,328,859 - 166,353 (140,785) 2,354,427 Other liabilities (852,048) 1,398,528 33,483 (69,705) 510,258 Total liabilities 1,875,613 2,051,851 416,870 (476,559) 3,867,775 Redeemable noncontrolling interests - - 139,930 - 139,930 Common stock 645 1,727,859 15,016 (1,742,875) 645 Treasury stock (1,261,837) - - - (1,261,837) Additional paid-in-capital 1,160,139 683,048 787,572 (1,470,620) 1,160,139 Retained earnings (deficit) 4,109,034 994,555 (761,854) (232,701) 4,109,034 Accumulated other comprehensive loss 130 - - - 130 Total Steel Dynamics, Inc. equity 4,008,111 3,405,462 40,734 (3,446,196) 4,008,111 Noncontrolling interests - - (158,583) - (158,583) Total equity 4,008,111 3,405,462 (117,849) (3,446,196) 3,849,528 Total liabilities and equity $ 5,883,724 $ 5,457,313 $ 438,951 $ (3,922,755) $ 7,857,233 Note 11. Condensed Consolidating Information (Continued) Combined Consolidating Total As of December 31, 2018 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 809,763 $ 13,491 $ 4,966 $ - $ 828,220 Short-term investments 198,783 30,000 - - 228,783 Accounts receivable, net 340,439 1,635,168 26,655 (958,506) 1,043,756 Inventories 793,174 1,038,702 39,214 (11,922) 1,859,168 Other current assets 56,578 18,627 3,994 (6,469) 72,730 Total current assets 2,198,737 2,735,988 74,829 (976,897) 4,032,657 Property, plant and equipment, net 871,482 1,918,198 156,087 - 2,945,767 Intangible assets, net - 270,328 - - 270,328 Goodwill - 429,645 - - 429,645 Other assets, including investments in subs 2,862,556 5,593 5,557 (2,848,540) 25,166 Total assets $ 5,932,775 $ 5,359,752 $ 236,473 $ (3,825,437) $ 7,703,563 Accounts payable $ 209,156 $ 330,156 $ 74,353 $ (62,911) $ 550,754 Accrued expenses 296,528 295,668 11,171 (159,218) 444,149 Current maturities of long-term debt 793 1,355 51,079 (28,993) 24,234 Total current liabilities 506,477 627,179 136,603 (251,122) 1,019,137 Long-term debt 2,327,798 381 166,226 (141,916) 2,352,489 Other liabilities (836,571) 1,447,464 31,791 (197,976) 444,708 Total liabilities 1,997,704 2,075,024 334,620 (591,014) 3,816,334 Redeemable noncontrolling interests - - 111,240 - 111,240 Common stock 645 1,727,859 15,016 (1,742,875) 645 Treasury stock (1,184,243) - - - (1,184,243) Additional paid-in-capital 1,160,048 683,048 695,502 (1,378,550) 1,160,048 Retained earnings (deficit) 3,958,320 873,821 (760,823) (112,998) 3,958,320 Accumulated other comprehensive income 301 - - - 301 Total Steel Dynamics, Inc. equity 3,935,071 3,284,728 (50,305) (3,234,423) 3,935,071 Noncontrolling interests - - (159,082) - (159,082) Total equity 3,935,071 3,284,728 (209,387) (3,234,423) 3,775,989 Total liabilities and equity $ 5,932,775 $ 5,359,752 $ 236,473 $ (3,825,437) $ 7,703,563 Note 11. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Operations (in thousands) For the three months ended, Combined Consolidating Total March 31, 2019 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 1,124,735 $ 3,110,229 $ 171,883 $ (1,589,412) $ 2,817,435 Costs of goods sold 905,995 2,865,989 165,460 (1,553,579) 2,383,865 Gross profit 218,740 244,240 6,423 (35,833) 433,570 Selling, general and administrative 69,006 74,583 3,930 (5,791) 141,728 Operating income 149,734 169,657 2,493 (30,042) 291,842 Interest expense, net of capitalized interest 18,654 11,766 3,214 (2,512) 31,122 Other (income) expense, net (7,400) (1,377) (292) 2,726 (6,343) Income (loss) before income taxes and equity in net income of subsidiaries 138,480 159,268 (429) (30,256) 267,063 Income taxes 30,764 38,534 103 (7,165) 62,236 107,716 120,734 (532) (23,091) 204,827 Equity in net income of subsidiaries 96,612 - - (96,612) - Net income attributable to noncontrolling interests - - (499) - (499) Net income (loss) attributable to Steel Dynamics, Inc. $ 204,328 $ 120,734 $ (1,031) $ (119,703) $ 204,328 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 (income) expense, 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 Note 11. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the three months ended, Combined Consolidating Total March 31, 2019 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by (used in) operating activities $ 38,735 $ 151,815 $ (4,520) $ (4,477) $ 181,553 Net cash used in investing activities (71,294) (16,183) (365) (4,582) (92,424) Net cash provided by (used in) financing activities (22,190) (123,429) 10,256 9,059 (126,304) Increase (decrease) in cash, cash equivalents and restricted cash (54,749) 12,203 5,371 - (37,175) Cash, cash equivalents, and restricted cash at beginning of period 809,763 14,368 10,292 - 834,423 Cash, cash equivalents, and restricted cash at end of period $ 755,014 $ 26,571 $ 15,663 $ - $ 797,248 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, cash equivalents and restricted cash (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 |