Condensed Consolidating Information | Note 11. Condensed Consolidating Information Certain 100% owned subsidiaries of SDI 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, at September 30, 2019. 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. In October 2019, the Company’s corporate credit rating was upgraded to an investment grade credit level by all three credit rating agencies, resulting in all the referenced guarantees being automatically released pursuant to the applicable Indentures. Note 11. Condensed Consolidating Information (Continued) Condensed Consolidating Balance Sheets (in thousands) Combined Consolidating Total As of September 30, 2019 Parent Guarantors Non-Guarantors Adjustments Consolidated Cash and equivalents $ 1,070,215 $ 64,398 $ 11,394 $ - $ 1,146,007 Short-term investments 69,529 - - - 69,529 Accounts receivable, net 303,259 1,675,521 63,962 (1,055,796) 986,946 Inventories 725,792 960,506 88,871 (8,149) 1,767,020 Other current assets 29,754 17,464 4,548 (948) 50,818 Total current assets 2,198,549 2,717,889 168,775 (1,064,893) 4,020,320 Property, plant and equipment, net 966,715 1,902,414 162,602 - 3,031,731 Intangible assets, net - 249,598 - - 249,598 Goodwill - 427,103 113,810 - 540,913 Other assets, including investments in subs 2,723,786 61,910 6,420 (2,691,431) 100,685 Total assets $ 5,889,050 $ 5,358,914 $ 451,607 $ (3,756,324) $ 7,943,247 Accounts payable $ 177,308 $ 332,299 $ 99,162 $ (80,140) $ 528,629 Accrued expenses 228,600 316,684 16,694 (167,482) 394,496 Current maturities of long-term debt 843 517 103,551 (22,761) 82,150 Total current liabilities 406,751 649,500 219,407 (270,383) 1,005,275 Long-term debt 2,330,968 - 147,310 (123,035) 2,355,243 Other liabilities (905,310) 1,087,758 34,290 321,636 538,374 Total liabilities 1,832,409 1,737,258 401,007 (71,782) 3,898,892 Redeemable noncontrolling interests - - 143,614 - 143,614 Common stock 645 1,727,859 15,016 (1,742,875) 645 Treasury stock (1,469,078) - - - (1,469,078) Additional paid-in-capital 1,175,512 683,048 804,625 (1,487,673) 1,175,512 Retained earnings (deficit) 4,349,523 1,210,749 (756,755) (453,994) 4,349,523 Accumulated other comprehensive loss 39 - - - 39 Total Steel Dynamics, Inc. equity 4,056,641 3,621,656 62,886 (3,684,542) 4,056,641 Noncontrolling interests - - (155,900) - (155,900) Total equity 4,056,641 3,621,656 (93,014) (3,684,542) 3,900,741 Total liabilities and equity $ 5,889,050 $ 5,358,914 $ 451,607 $ (3,756,324) $ 7,943,247 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 Condensed Consolidating Statements of Operations (in thousands) For the three months ended, Combined Consolidating Total September 30, 2019 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 976,470 $ 2,710,767 $ 205,617 $ (1,366,009) $ 2,526,845 Costs of goods sold 814,622 2,502,257 188,967 (1,338,840) 2,167,006 Gross profit 161,848 208,510 16,650 (27,169) 359,839 Selling, general and administrative 55,613 74,433 7,827 (6,079) 131,794 Operating income 106,235 134,077 8,823 (21,090) 228,045 Interest expense, net of capitalized interest 18,716 11,536 3,490 (2,403) 31,339 Other income, net (5,394) (1,574) (196) 2,619 (4,545) Income before income taxes and equity in net income of subsidiaries 92,913 124,115 5,529 (21,306) 201,251 Income taxes 23,625 29,965 128 (5,075) 48,643 69,288 94,150 5,401 (16,231) 152,608 Equity in net income of subsidiaries 81,760 - - (81,760) - Net income attributable to noncontrolling interests - - (1,560) - (1,560) Net income attributable to Steel Dynamics, Inc. $ 151,048 $ 94,150 $ 3,841 $ (97,991) $ 151,048 Note 11. Condensed Consolidating Information (Continued) 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, 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 loss 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 nine months ended, Combined Consolidating Total September 30, 2019 Parent Guarantors Non-Guarantors Adjustments Consolidated Net sales $ 3,198,215 $ 8,837,385 $ 611,407 $ (4,532,212) $ 8,114,795 Costs of goods sold 2,628,849 8,141,120 568,914 (4,438,663) 6,900,220 Gross profit 569,366 696,265 42,493 (93,549) 1,214,575 Selling, general and administrative 185,647 221,592 19,891 (17,474) 409,656 Operating income 383,719 474,673 22,602 (76,075) 804,919 Interest expense, net of capitalized interest 56,818 35,107 10,327 (7,470) 94,782 Other income, net (17,752) (4,746) (753) 8,114 (15,137) Income before income taxes and equity in net income of subsidiaries 344,653 444,312 13,028 (76,719) 725,274 Income taxes 81,422 107,384 495 (18,208) 171,093 263,231 336,928 12,533 (58,511) 554,181 Equity in net income of subsidiaries 286,447 - - (286,447) - Net income attributable to noncontrolling interests - - (4,503) - (4,503) Net income attributable to Steel Dynamics, Inc. $ 549,678 $ 336,928 $ 8,030 $ (344,958) $ 549,678 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, 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 Note 11. Condensed Consolidating Information (Continued) Condensed Consolidating Statements of Cash Flows (in thousands) For the nine months ended, Combined Consolidating Total September 30, 2019 Parent Guarantors Non-Guarantors Adjustments Consolidated Net cash provided by operating activities $ 368,148 $ 624,223 $ 18,893 $ (24,036) $ 987,228 Net cash used in investing activities (116,470) (78,193) (7,740) (25,114) (227,517) Net cash provided by (used in) financing activities 8,774 (495,488) (5,030) 49,150 (442,594) Increase in cash, cash equivalents and restricted cash 260,452 50,542 6,123 - 317,117 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 $ 1,070,215 $ 64,910 $ 16,415 $ - $ 1,151,540 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 (138,313) (6,554) (79) - (144,946) restricted cash Cash, cash equivalents, and restricted cash 1,002,230 20,748 12,107 - 1,035,085 at beginning of period Cash, cash equivalents, and restricted cash at end of period $ 863,917 $ 14,194 $ 12,028 $ - $ 890,139 |