Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

 

FORM 10-Q

 

x

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

For the quarterly period ended June 30, 2008

 

 

OR

 

 

o

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Commission File Number 0-21719

 

Steel Dynamics, Inc.

(Exact name of registrant as specified in its charter)

 

Indiana

 

35-1929476

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

6714 Pointe Inverness Way, Suite 200, Fort Wayne, IN

 

46804

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  (260) 969-3500

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.         Yes x  No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer (see definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act).

 

(Check one):         Large accelerated filer x        Accelerated filer o        Non-accelerated filer o      Smaller reporting company  o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o  No x

 

As of August 5, 2008, Registrant had 200,492,268 outstanding shares of common stock.

 

 

 



Table of Contents

 

STEEL DYNAMICS, INC.

Table of Contents

 

 

 

 

Page

 

 

 

 

PART I.  Financial Information

 

 

 

 

Item 1.

Financial Statements:

 

 

 

 

 

 

 

Consolidated Balance Sheets as of June 30, 2008 (unaudited) and December 31, 2007

 

1

 

 

 

 

 

Consolidated Statements of Income for the three and six-month periods ended June 30, 2008 and 2007 (unaudited)

 

2

 

 

 

 

 

Consolidated Statements of Cash Flows for the three and six-month periods ended June 30, 2008 and 2007 (unaudited)

 

3

 

 

 

 

 

Notes to Consolidated Financial Statements (unaudited)

 

4

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

14

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

20

 

 

 

 

Item 4.

Controls and Procedures

 

20

 

 

 

 

PART II.  Other Information

 

 

 

 

Item 1.

Legal Proceedings

 

21

 

 

 

 

Item 1A.

Risk Factors

 

21

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

21

 

 

 

 

Item 3.

Defaults Upon Senior Securities

 

21

 

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

 

21

 

 

 

 

Item 5.

Other Information

 

22

 

 

 

 

Item 6.

Exhibits

 

22

 

 

 

 

 

Signatures

 

23

 



Table of Contents

 

STEEL DYNAMICS, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

 

 

 

June 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and equivalents

 

$

115,405

 

$

28,486

 

Accounts receivable, net

 

1,147,277

 

670,020

 

Accounts receivable-related parties

 

87,333

 

44,103

 

Inventories

 

1,201,640

 

904,398

 

Deferred income taxes

 

8,317

 

10,427

 

Other current assets

 

67,566

 

38,795

 

Total current assets

 

2,627,538

 

1,696,229

 

 

 

 

 

 

 

Property, plant and equipment, net

 

1,916,403

 

1,652,097

 

 

 

 

 

 

 

Restricted cash

 

7,656

 

11,945

 

Intangible assets, net

 

636,649

 

514,547

 

Goodwill

 

789,580

 

510,983

 

Other assets

 

65,763

 

133,652

 

Total assets

 

$

6,043,589

 

$

4,519,453

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

757,590

 

$

358,921

 

Accounts payable-related parties

 

14,682

 

19,928

 

Income taxes payable

 

63,728

 

25,870

 

Accrued expenses

 

247,934

 

150,687

 

Accrued profit sharing

 

44,767

 

53,958

 

Senior secured revolving credit facility

 

201,000

 

239,000

 

Other current maturities of long-term debt

 

65,808

 

56,162

 

Total current liabilities

 

1,395,509

 

904,526

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

Senior secured term A loan

 

536,000

 

481,250

 

7 3/8% senior notes, due 2012

 

700,000

 

700,000

 

6 3/4% senior notes, due 2015

 

500,000

 

500,000

 

7 3/4% senior notes, due 2016

 

500,000

 

 

4.0% convertible subordinated notes, due 2012

 

16,000

 

37,250

 

Other long-term debt

 

17,785

 

16,183

 

 

 

2,269,785

 

1,734,683

 

 

 

 

 

 

 

Deferred income taxes

 

334,436

 

301,470

 

Minority interest

 

12,304

 

11,038

 

Other liabilities

 

44,003

 

38,540

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Common stock voting, $.0025 par value; 900,000,000 shares authorized; 218,551,353 and 217,770,922 shares issued; and 198,191,407 and 190,324,402 shares outstanding, as of June 30, 2008 and December 31, 2007, respectively

 

544

 

542

 

Treasury stock, at cost; 20,359,946 and 27,446,520 shares, as of June 30, 2008 and December 31, 2007, respectively

 

(348,303

)

(457,368

)

Additional paid-in capital

 

583,756

 

553,805

 

Other accumulated comprehensive income

 

5,011

 

21

 

Retained earnings

 

1,746,544

 

1,432,196

 

Total stockholders’ equity

 

1,987,552

 

1,529,196

 

Total liabilities and stockholders’ equity

 

$

6,043,589

 

$

4,519,453

 

 

Note:  All prior period share data has been adjusted to reflect the company’s two-for-one stock split effective March 2008.

 

See notes to consolidated financial statements.

 

1



Table of Contents

 

STEEL DYNAMICS, INC.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

Unrelated parties

 

$

2,289,121

 

$

850,443

 

$

4,103,082

 

$

1,675,037

 

Related parties

 

114,818

 

60,805

 

203,062

 

101,885

 

Total net sales

 

2,403,939

 

911,248

 

4,306,144

 

1,776,922

 

 

 

 

 

 

 

 

 

 

 

Costs of goods sold

 

1,924,284

 

694,666

 

3,479,180

 

1,343,937

 

Gross profit

 

479,655

 

216,582

 

826,964

 

432,985

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

86,557

 

31,681

 

151,897

 

60,543

 

Profit sharing

 

26,897

 

13,813

 

45,404

 

29,071

 

Amortization of intangible assets

 

8,120

 

3,428

 

19,650

 

4,401

 

Total selling, general and administrative expenses

 

121,574

 

48,922

 

216,951

 

94,015

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

358,081

 

167,660

 

610,013

 

338,970

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net capitalized interest

 

35,475

 

7,198

 

65,282

 

14,444

 

Other (income) expense, net

 

(16,901

)

11,523

 

(24,707

)

10,807

 

Income before income taxes

 

339,507

 

148,939

 

569,438

 

313,719

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

129,013

 

54,997

 

216,387

 

117,613

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

210,494

 

$

93,942

 

$

353,051

 

$

196,106

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.11

 

$

.50

 

$

1.86

 

$

1.03

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

190,351

 

186,859

 

189,695

 

189,745

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, including the effect of assumed conversions

 

$

1.05

 

$

.48

 

$

1.77

 

$

.98

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and share equivalents outstanding

 

200,345

 

197,561

 

199,831

 

200,418

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per share

 

$

.10

 

$

.075

 

$

.20

 

$

.15

 

 

Note:  All prior period share data has been adjusted to reflect the company’s two-for-one stock split effective March 2008.

 

See notes to consolidated financial statements.

 

2



Table of Contents

 

STEEL DYNAMICS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(in thousands)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

210,494

 

$

93,942

 

$

353,051

 

$

196,106

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

47,582

 

32,978

 

100,794

 

62,244

 

Unamortized bond premium

 

 

(3,350

)

 

(3,350

)

Equity-based compensation

 

2,754

 

2,132

 

6,683

 

4,401

 

Deferred income taxes

 

(6,872

)

(796

)

(7,845

)

(1,118

)

(Gain) loss on disposal of property, plant and equipment

 

(252

)

86

 

(238

)

80

 

Minority interest

 

792

 

(173

)

1,267

 

(555

)

Changes in certain assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(211,411

)

(20,146

)

(397,204

)

(33,748

)

Inventories

 

(227,270

)

(96,824

)

(217,695

)

(153,726

)

Other assets

 

(15,681

)

(17,703

)

(13,048

)

(18,499

)

Accounts payable

 

249,665

 

(6,532

)

364,180

 

70,810

 

Income taxes payable

 

(34,751

)

(58,982

)

37,857

 

(4,132

)

Accrued expenses

 

40,241

 

25,101

 

41,085

 

(20,345

)

Net cash provided by (used in) operating activities

 

55,291

 

(50,267

)

268,887

 

98,168

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(101,225

)

(101,981

)

(194,989

)

(155,910

)

Acquisition of businesses, net of cash acquired

 

(271,158

)

(38,219

)

(271,158

)

(38,219

)

Purchase of securities

 

 

 

(20,373

)

 

Other investing activities

 

2,824

 

61

 

4,153

 

(162

)

Net cash used in investing activities

 

(369,559

)

(140,139

)

(482,367

)

(194,291

)

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Issuance of current and long-term debt

 

786,900

 

852,000

 

1,004,900

 

997,000

 

Repayment of current and long-term debt

 

(401,941

)

(532,079

)

(635,155

)

(662,157

)

Debt issuance costs

 

(5,568

)

(7,988

)

(7,514

)

(7,988

)

Issuance of common stock (net of expenses) and proceeds from exercise of stock options, including related tax effect

 

10,277

 

8,960

 

17,454

 

16,146

 

Purchase of treasury stock

 

 

(132,429

)

(46,128

)

(235,314

)

Dividends paid

 

(18,884

)

(14,178

)

(33,158

)

(28,725

)

Net cash provided by financing activities

 

370,784

 

174,286

 

300,399

 

78,962

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and equivalents

 

56,516

 

(16,120

)

86,919

 

(17,161

)

Cash and equivalents at beginning of period

 

58,889

 

28,332

 

28,486

 

29,373

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents at end of period

 

$

115,405

 

$

12,212

 

$

115,405

 

$

12,212

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure information:

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

57,334

 

$

2,019

 

$

68,719

 

$

18,358

 

Cash paid for federal and state income taxes

 

$

160,522

 

$

131,817

 

$

161,909

 

$

132,285

 

 

See notes to consolidated financial statements.

 

3



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 1.  Summary of Accounting Policies and Recent Accounting Pronouncements

 

Description of the Business.

 

Steel Dynamics, Inc. (SDI), together with its subsidiaries (the company), is a domestic manufacturer of steel products. The company has three reporting segments: steel operations, steel fabrication operations, and metals recycling and ferrous resources operations.

 

Steel Operations.  Steel operations include the company’s Flat Roll Division, Structural and Rail Division, Engineered Bar Products Division, Roanoke Bar Division, Steel of West Virginia and The Techs operations. These operations consist of mini-mills, producing steel from steel scrap, using electric arc furnaces, continuous casting, automated rolling mills, and downstream finishing facilities. The Techs was acquired in July 2007 and operates three galvanizing lines specializing in the galvanizing of specific types of flat-rolled steels in non-automotive applications. The company’s steel operations sell directly to end users and service centers. These products are used in numerous industry sectors, including the automotive, construction, commercial, transportation and industrial machinery markets. Steel operations accounted for approximately 56%, and 84% of the company’s net sales during the three-month periods ended June 30, 2008 and 2007, respectively and approximately 57% and 85% during the six-month periods ended June 30, 2008 and 2007, respectively.

 

Fabrication Operations.  Fabrication operations include the company’s five New Millennium Building System’s plants located in Butler, Indiana; Lake City, Florida; Salem, Virginia; Florence, South Carolina; and Continental, Ohio. Revenues from these plants are generated from the fabrication of trusses, girders, steel joists and steel decking used within the non-residential construction industry. Fabrication operations accounted for approximately 3% and 9% of the company’s net sales during the three and six-month periods ended June 30, 2008 and 2007, respectively.

 

Metals Recycling and Ferrous Resources Operations. This segment, formerly referred to as steel scrap and scrap substitute operations, has been renamed to more accurately reflect the nature of its operations, which remain unchanged. The segment includes Iron Dynamics and the company’s steel scrap procurement and processing locations, including OmniSource Corporation (OmniSource) operations, which were acquired on October 26, 2007 and Recycle South operations which were acquired on June 9, 2008 (See Note2). In addition, the expenses related to the construction of the Mesabi Nugget iron-making facility in Hoyt Lakes, Minnesota are also included in this segment.  Metals recycling and ferrous resources operations accounted for approximately 40% and 6% of the company’s net sales during the three-month periods ended June 30, 2008 and 2007, respectively and approximately 38% and 4% during the six-month periods ended June 30, 2008 and 2007, respectively.

 

Principles of Consolidation. The consolidated financial statements include the accounts of Steel Dynamics, Inc. (SDI), together with its subsidiaries, after elimination of significant intercompany accounts and transactions.  Minority interest represents the minority shareholders’ proportionate share in the equity or income of the company’s consolidated subsidiaries.

 

Uncertain Tax Positions.   The company files income tax returns in the U.S. federal jurisdiction as well as income tax returns in various state jurisdictions. The Internal Revenue Service (IRS) completed an examination of the company’s federal income tax returns for 1997 through 2001 in the third quarter of 2007. The final examination adjustments did not result in a material change to the company’s financial position or results of operations. The company is currently under examination by the state of Indiana for calendar years 2000 through 2005. It is reasonably possible that the amount of unrecognized tax benefits could change in the next twelve months as a result of this audit or other state income tax audits. Based on the current audits in process, the payment of taxes as a result of audit settlements could be in an amount from zero to $20.1 million by the end of 2008, primarily related to the deductibility of intercompany royalty and related interest payments. With few exceptions, and as noted for the state of Indiana, the company is no longer subject to federal, state and local income tax examinations by tax authorities for years ended before 2004.

 

Included in the balance of unrecognized tax benefits at June 30, 2008 are potential benefits of $29.7 million that, if recognized, would affect the effective tax rate. The company recognizes interest and penalties related to its tax contingencies on a net-of-tax basis in income tax expense. During the six-month period ended June 30, 2008, the company recognized interest of $434,000, net of tax, and penalties of $107,000. At June 30, 2008, the company had $6.5 million accrued for the payment of interest and penalties.

 

Use of Estimates.  These financial statements are prepared in conformity with accounting principles generally accepted in the United States and, accordingly, include amounts that require management to make estimates and assumptions that affect the amounts reported in the financial statements and in the notes thereto.  Significant items subject to such estimates and assumptions include the carrying value of property, plant and equipment, intangible assets and goodwill; valuation allowances for trade receivables, inventories and deferred income tax assets; potential environmental liabilities, litigation claims and settlements.  Actual results may differ from these estimates and assumptions.

 

In the opinion of management, these financial statements reflect all normal recurring adjustments necessary for a fair presentation of the interim period results.  These financial statements and notes should be read in conjunction with the audited financial statements included in the company’s Annual Report on Form 10-K for the year ended December 31, 2007.

 

4



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Comprehensive Income.  The components of comprehensive income during the three and six-month periods ended June 30 are summarized in the following table (in thousands):

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Net income

 

$

210,494

 

$

93,942

 

$

353,051

 

$

196,106

 

Unrealized gain on available-for-sale securities, net of tax

 

6,772

 

 

4,990

 

 

 

Comprehensive income

 

$

217,266

 

$

93,942

 

$

358,041

 

$

196,106

 

 

Other accumulated comprehensive income consisted of the following as of the periods indicated (in thousands):

 

 

 

June 30,

 

December 31,

 

 

 

 

 

 

 

2008

 

2007

 

 

 

 

 

Unrealized gain on available-for-sale securities

 

$

8,082

 

$

21

 

 

 

 

 

Tax effect

 

(3,071

)

 

 

 

 

 

Total other accumulated comprehensive income

 

$

5,011

 

$

21

 

 

 

 

 

 

Recent Accounting Pronouncements.

 

FASB Statement No. 159.  In February 2007, the FASB issued Statement No. 159 (FAS 159), The Fair Value Option for Financial Assets and Financial Liabilities, which permits entities to choose to measure, on an item-by-item basis, specific financial instruments and certain other items at fair value.  Unrealized gains and losses on items for which the fair value option has been elected are required to be reported in earnings at each reporting date.  FAS 159 is effective for fiscal years beginning after November 15, 2007.  The provisions of this statement are required to be applied prospectively.  The company adopted FAS 159 January 1, 2008, and there was no significant impact to the company’s financial statements from the adoption.

 

FASB Statement No. 160.  In December 2007, the FASB issued Statement No. 160 (FAS 160), Non-Controlling Interests in Consolidated Financial Statements.  The statement clarifies the classification of non-controlling interests in consolidated statements of financial position and the accounting for and reporting of transactions between the reporting entity and holders of such non-controlling interests.  FAS 160 is effective for the first annual reporting period beginning on or after December 15, 2008, and early adoption is prohibited.  FAS 160 is generally required to be adopted prospectively.  The minority interest reflected in the company’s balance sheet will be reclassified to stockholders’ equity upon adoption of FAS 160.

 

FASB Statement No. 161.  In March 2008, the FASB issued Statement No. 161 (FAS 161), Disclosures about Derivative Instruments and Hedging Activities—an amendment of FASB Statement No. 133.  FAS 161 amends and expands the disclosure requirements for derivative instruments and hedging activities, with the intent to provide users of financial statements with an enhanced understanding of how and why an entity uses derivative instruments, how derivative instruments and related hedged items are accounted for, and how derivative instruments and related hedged items affect an entity’s financial statements.  FAS 161 is effective for fiscal years and interim periods beginning after November 15, 2008.  The company will comply with the disclosure requirements of FAS 161 beginning January 1, 2009.

 

Note 2.  Acquisitions.

 

Sturgis Iron & Metal Acquisition

 

On June 24, 2008, the company completed the acquisition of certain assets of bankrupt Sturgis Iron & Metal, an operator of scrap yards in Indiana, Michigan and Georgia.  The assets were purchased for approximately $42.2 million in cash through bankruptcy proceedings.  The Sturgis Iron & Metal assets will be operated as a part of our wholly-owned subsidiary, OmniSource Corporation.  The company purchased the assets to continue its expansion of its metals recycling operations and expects to begin operating certain of these acquired scrap yards during the second half of 2008.

 

Recycle South Acquisition

 

On June 9, 2008, OmniSource Corporation, the company’s wholly-owned subsidiary, completed its acquisition of Recycle South, LLC, one of the nation’s largest, privately-held, regional scrap metal recycling companies, headquartered in Spartanburg, South Carolina.  OmniSource (which already owned 25% of Recycle South), acquired the remaining 75% equity interest for a purchase price of approximately $376.3 million.  The company paid approximately $236.6 million in cash, including transaction costs, and issued 3,938,000 shares of Steel Dynamics, Inc. common stock with a value of approximately $139.8 million.  In addition, OmniSource assumed approximately $144.9 million of net debt, of which the company repaid approximately $142.8 million upon the closing of the acquisition. The cash portion of the acquisition was funded from the company’s cash on hand which included proceeds from the issuance of the $500 million 7¾% senior notes due April 2016, which were issued in April 2008.  The company valued the common stock issued at $35.49 per share based on the average stock price of the company’s common stock during the two days before and after the date the acquisition agreement was agreed to and announced (May 8, 2008).

 

5



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

OmniSource purchased Recycle South to significantly expand its metals recycling business. Recycle South will provide a significant presence in the southeastern United States through its 22 locations throughout North Carolina, South Carolina and Georgia.  Recycle South’s consolidated operating results have been reflected in the company’s financial statements since June 9, 2008, the effective date of the acquisition, in the metals recycling and ferrous resources reporting segment.

 

The aggregate purchase price of $376.3 million for the remaining 75% equity interest in Recycle South, combined with the recently acquired 25% interest through the OmniSource acquisition, results in a total purchase price of $501.8 million.  The following initial allocation of the total purchase price is preliminary with much refinement still to be made.  The following is subject to adjustments based on further determination of actual acquisition costs and the fair values, lives, and amortization methods of the acquired assets, assumed liabilities and identifiable intangible assets (in thousands):

 

Current assets

 

$

212,599

 

Property, plant & equipment, net

 

93,949

 

Intangible assets

 

155,000

 

Goodwill

 

271,785

 

Other assets

 

1,902

 

Total assets

 

735,235

 

 

 

 

 

Current liabilities, excluding debt

 

88,492

 

Debt

 

144,947

 

Total liabilities

 

233,439

 

 

 

 

 

Total assets acquired

 

$

501,796

 

 

Preliminary goodwill and intangible assets of $271.8 million and $155.0 million, respectively, were recorded as a result of the acquisition. The goodwill is expected to be deductible for tax purposes.

 

The preliminary valuation of identifiable intangible assets related to the acquisition consisted of the following (in thousands):

 

 

 

Amount

 

Useful Life

 

Customer relationships

 

$

31,000

 

10 years

 

Scrap generator relationships

 

77,500

 

25 years

 

Trademarks

 

46,500

 

Indefinite

 

 

 

$

155,000

 

 

 

 

The company utilizes an accelerated amortization methodology so as to follow the pattern in which the economic benefits of the intangible assets are anticipated to be consumed.  The estimated intangible asset amortization expense related to the total acquisition of Recycle South for the next five years and thereafter follows (in thousands):

 

2008

 

$

5,005

 

2009

 

10,049

 

2010

 

9,135

 

2011

 

8,461

 

2012

 

7,785

 

Thereafter

 

68,065

 

Total

 

$

108,500

 

 

OmniSource Corporation Acquisition

 

On October 26, 2007, the company completed its acquisition of 100% of the stock of OmniSource Corporation, a privately owned ferrous and non-ferrous scrap processing and trading company. The company paid approximately $449.1 million in cash, including transaction costs, and issued 19.4 million shares (on a post March 19, 2008 two-for-one stock split basis) of the company’s common stock with a value of approximately $455.0 million. In addition, the company assumed approximately $210.6 million of debt, which the company repaid on the closing of the acquisition. The cash portion of the acquisition was funded from the company’s cash on hand which included the proceeds of the $700.0 million 73/8% senior note offering that was consummated on October 12, 2007. The company valued the common stock issued at $23.46 per share based on the average stock price of the company’s common stock during the two days before and after the date the acquisition agreement was agreed to and announced (October 1, 2007).

 

6



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

The aggregate purchase price of $904.1 million was preliminarily allocated to the opening balance sheet of OmniSource at October 26, 2007, the date of the acquisition.  During the first and second quarters of 2008, the company adjusted the initial purchase price allocation to reflect additional refinement in the valuation of the acquisition.  The following purchase price allocation is subject to further adjustments based on additional determination of actual acquisition costs and the fair value, and lives of the acquired assets, assumed liabilities and identifiable intangible assets (in thousands):

 

 

 

June 30,
2008

 

Current assets

 

$

485,909

 

Property, plant & equipment, net

 

209,862

 

Intangible assets

 

305,000

 

Goodwill

 

307,140

 

Other assets

 

111,403

 

Total assets

 

1,419,314

 

 

 

 

 

Current liabilities, excluding debt

 

275,956

 

Debt

 

210,797

 

Other liabilities

 

28,459

 

Total liabilities

 

515,212

 

 

 

 

 

Total assets acquired

 

$

904,102

 

 

Preliminary goodwill and intangible assets of $307.1 million and $305.0 million, respectively, were recorded as a result of the acquisition. The goodwill is expected to be deductible for tax purposes.  In addition, goodwill recorded for tax purposes is approximately $135.0 million greater than goodwill recorded for financial statement purposes.  For tax purposes, the excess tax-goodwill will be amortized over a 15-year period, and the resulting tax benefit will be recorded as a reduction to goodwill recorded for financial statement purposes.  The identifiable intangible assets related to the acquisition consisted of the following (in thousands):

 

 

 

Amount

 

Useful Life

 

Customer relationships

 

$

54,000

 

10 years

 

Scrap generator relationships

 

143,000

 

25 years

 

Trademarks

 

108,000

 

Indefinite

 

 

 

$

305,000

 

 

 

 

The company utilizes an accelerated amortization methodology so as to follow the pattern in which the economic benefits of the intangible assets are anticipated to be consumed.  The related aggregate amortization expense recognized for the three and six-month periods ended June 30, 2008 was $4.5 and $10.0 million, respectively.  The estimated intangible asset amortization expense related to the OmniSource transaction for the next five years and thereafter follows (in thousands):

 

2008, including January 1 to June 30, 2008

 

$

18,934

 

2009

 

17,773

 

2010

 

16,206

 

2011

 

15,004

 

2012

 

13,878

 

Thereafter

 

113,205

 

Total

 

$

195,000

 

 

Unaudited Pro Forma Information.  The following unaudited pro forma information is presented below as if the acquisitions of Recycle South (effective on June 9, 2008) and OmniSource (effective on October 26, 2007) had occurred as of January 1, 2007 related to both OmniSource and Recycle South, and January 1, 2008 related to Recycle South (in thousands, except per share amounts):

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Net sales

 

$

2,608,712

 

$

1,578,163

 

$

4,679,803

 

$

3,100,481

 

Net income

 

226,522

 

104,834

 

376,127

 

224,007

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.17

 

$

.50

 

$

1.95

 

$

1.05

 

Diluted earnings per share

 

1.12

 

.48

 

1.86

 

1.00

 

 

The information presented above is for information purposes only and is not necessarily indicative of the actual results that could have occurred had the acquisitions been consummated at January 1, 2007 or 2008, nor is it necessarily indicative of future operating results of the combined companies under the ownership and management of the company.  The pro forma results reflect the inclusion of the acquired operations of Recycle South for the three and six-month periods ended June 30, 2008 and 2007 and OmniSource Corporation for the three and six-month periods ended June 30, 2007. The actual results of OmniSource are included in the consolidated results of the company for the three and six-month periods ended June 30, 2008.

 

7



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 3.  Earnings Per Share

 

The company computes and presents earnings per common share in accordance with FASB Statement No. 128, “Earnings Per Share”.  Basic earnings per share is based on the weighted average shares of common stock outstanding during the period.  Diluted earnings per share assumes, in addition to the above, the weighted average dilutive effect of common share equivalents outstanding during the period.  Common share equivalents represent dilutive stock options and dilutive shares related to the company’s convertible subordinated debt and are excluded from the computation in periods in which they have an anti-dilutive effect.

 

The following table presents a reconciliation of the numerators and the denominators of the company’s basic and diluted earnings per share computations for net income for the three and six-month periods ended June 30, 2008 and 2007, respectively (in thousands, except per share data):

 

 

 

Three Months Ended June 30

 

 

 

2008

 

2007

 

 

 

Net Income
(Numerator)

 

Shares
(Denominator)

 

Per Share
Amount

 

Net Income
(Numerator)

 

Shares
(Denominator)

 

Per Share
Amount

 

Basic earnings per share

 

$

210,494

 

190,351

 

$

1.11

 

$

93,942

 

186,859

 

$

.50

 

Dilutive stock option effect

 

 

 

1,616

 

 

 

 

 

1,881

 

 

 

Subordinated convertible 4.0% notes

 

203

 

8,378

 

 

 

214

 

8,821

 

 

 

Diluted earnings per share

 

$

210,697

 

200,345

 

$

1.05

 

$

94,156

 

197,561

 

$

.48

 

 

 

 

Six Months Ended June 30

 

 

 

2008

 

2007

 

 

 

Net Income
(Numerator)

 

Shares
(Denominator)

 

Per Share
Amount

 

Net Income
(Numerator)

 

Shares
(Denominator)

 

Per Share
Amount

 

Basic earnings per share

 

$

353,051

 

189,695

 

$

1.86

 

$

196,106

 

189,745

 

$

1.03

 

Dilutive stock option effect

 

 

 

1,566

 

 

 

 

 

1,852

 

 

 

Subordinated convertible 4.0% notes

 

415

 

8,570

 

 

 

428

 

8,821

 

 

 

Diluted earnings per share

 

$

353,466

 

199,831

 

$

1.77

 

$

196,534

 

200,418

 

$

.98

 

 

During the three and six-month periods ended June 30, 2008, holders of the company’s subordinated convertible 4% notes converted $21.3 million of the notes to Steel Dynamics common stock, resulting in the issuance of 5.0 million shares of the company’s treasury stock.  As of June 30, 2008, there were 3.8 million shares still available for conversion pursuant to these notes.

 

Note 4.  Financing Activities

 

On March 31, 2008, the company amended its senior secured credit facility to increase the commitments of the term A loan by $94 million and the revolving credit facility by $124 million, resulting in a total senior secured revolver of $874 million. The net proceeds for the additional term A loan were used to repay amounts outstanding under the senior secured revolving credit facility and for general corporate purposes.  In addition, the amendment includes a provision to increase either the revolver or the term A loan facility by as much as $250 million, under certain circumstances.  The combined facilities are due June 2012 and are secured by substantially all of the company’s and its wholly-owned subsidiaries’ receivables and inventories and by pledges of all shares of the company’s wholly-owned subsidiaries’ capital stock.

 

The senior secured credit agreement contains financial covenants and other covenants that limit or restrict the company’s ability to make capital expenditures; incur indebtedness; permit liens on property; enter into transactions with affiliates; make restricted payments or investments; enter into mergers, acquisitions or consolidations; conduct asset sales; pay dividends or distributions and enter into other specified transactions and activities. The company’s ability to borrow funds under the combined facilities is dependent upon its continued compliance with the financial covenants and other covenants contained in the senior secured credit agreement, as amended and restated.

 

During April 2008, the company issued $500 million of 7¾% senior notes due April 2016.  The net proceeds were used to repay amounts outstanding under the company’s senior secured revolving credit facility and for general corporate purposes.

 

Note 5.  Inventories

 

Inventories are stated at lower of cost or market.  Cost is determined principally on a first-in, first-out basis.  Inventory consisted of the following (in thousands):

 

 

 

June 30,

 

December 31,

 

 

 

2008

 

2007

 

Raw materials

 

$

656,630

 

$

461,194

 

Supplies

 

198,714

 

175,052

 

Work-in-progress

 

87,191

 

72,518

 

Finished goods

 

259,105

 

195,634

 

Total inventories

 

$

1,201,640

 

$

904,398

 

 

8



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 6.  Fair Value Measurements

 

Effective January 1, 2008, the company adopted FASB Statement No. 157 (FAS 157), “Fair Value Measurements,” which provides a comprehensive framework for measuring fair value and expands disclosures which are required about fair value measurements.  Specifically, FAS 157 sets forth a definition of fair value and establishes a hierarchy prioritizing the inputs to valuation techniques, giving the highest priority to quoted prices in active markets for identical assts and liabilities and the lowest priority to unobservable value inputs.  The adoption of this statement had an immaterial impact on the company’s financial statements.  FAS 157 defines levels within the hierarchy as follows:

 

·                  Level 1—Unadjusted quoted prices for identical assets and liabilities in active markets;

·                  Level 2—Quoted prices for similar assets and liabilities in active markets (other than those included in Level 1) which are observable for the asset or liability, either directly or indirectly; and

·                  Level 3—Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

In February 2008, the FASB issued FSP 157-2, which delays the effective date FAS 157 for all non-financial assets and liabilities that are not recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually) until fiscal years beginning after November 15, 2008.  The company is currently evaluating the potential impact that the application of FSP 157-2 will have on its financial statements.  The following table sets forth financial assets and liabilities measured at fair value in the consolidated statement of financial position and the respective levels to which the fair value measurements are classified within the fair value hierarchy as of June 30, 2008 (in thousands):

 

 

 

June 30, 2008

 

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Cash equivalents

 

$

887

 

$

887

 

$

 

$

 

Available-for-sale securities

 

32,018

 

32,018

 

 

 

Commodity futures

 

23,880

 

 

23,880

 

 

Financial assets

 

$

56,785

 

$

32,905

 

$

23,880

 

$

 

 

 

 

 

 

 

 

 

 

 

Commodity futures-Financial liabilities

 

$

16,483

 

$

 

$

16,483

 

$

 

 

Note 7.  Contingencies

 

On February 1, 2008, the company was served with a complaint by Prime Eagle Group Limited (Plaintiff), a corporation with its principal place of business in Thailand.  The complaint alleges that the company, which performed certain consulting services for a management company formed to assist a Thailand-based steel company, Nakornthai Strip Mill Public Company, Limited (NSM) in its operational start-up in 1998, caused NSM’s start-up efforts to fail by falsely and fraudulently expressing its opinion that there were certain equipment and design issues that needed to be addressed.  The complaint alleges damages in excess of $1.1 billion.  The company believes that the allegations and claims set forth in the complaint are without merit and accordingly has not accrued a liability for this complaint.  On April 30, 2008, the company filed a Motion to Dismiss the entire lawsuit.

 

Based upon current knowledge, including discussions with legal counsel, the company believes that the results of any threatened or pending litigation will not have a material effect on the company’s financial position, results of operations or cash flows.

 

Note 8.  Segment Information

 

The company has three reportable segments: steel operations, fabrication operations, and metals recycling and ferrous resources operations (formerly steel scrap and scrap substitute).  These operations are described in Note 1 to the financial statements.  Revenues included in the category “All Other” are from subsidiary operations that are below the quantitative thresholds required for reportable segments and consist of further processing, slitting, and sale of certain steel products; the resale of certain secondary and excess steel products; and the operations of the company’s railroad tie manufacturing plant.  In addition, “All Other” also includes certain unallocated corporate accounts, such as the company’s senior secured credit facilities, senior notes, convertible subordinated notes, certain other investments, and certain profit sharing expenses.

 

The company’s operations are primarily organized and managed as operating segments.  Operating segment performance and resource allocations are primarily based on operating results before income taxes.  The accounting policies of the reportable segments are consistent with those described in Note 1 to the financial statements.  Refer to the company’s Annual Report on Form 10-K for the year ended December 31, 2007, for more information related to the company’s segment reporting.  Inter-segment sales and any related profits are eliminated in consolidation.

 

9



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

The company’s segment results for the three and six-month periods ended June 30 are as follows (in thousands):

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

2008

 

2007

 

2008

 

2007

 

Steel Operations

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

External

 

1,453,845

 

733,901

 

2,589,662

 

1,459,006

 

External Non-U.S.

 

70,810

 

59,027

 

118,322

 

97,678

 

Other segments

 

100,517

 

48,611

 

173,990

 

94,212

 

Operating income

 

327,543

 

176,936

 

562,100

 

363,756

 

Income before income taxes

 

312,255

 

171,719

 

532,368

 

352,753

 

Depreciation and amortization

 

27,661

 

26,324

 

61,653

 

52,620

 

Assets

 

2,904,625

 

1,984,711

 

2,904,625

 

1,984,711

 

Liabilities

 

531,454

 

267,090

 

531,454

 

267,090

 

Capital expenditures

 

61,371

 

75,743

 

125,743

 

113,090

 

 

 

 

 

 

 

 

 

 

 

Steel Fabrication Operations

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

External

 

93,237

 

86,605

 

171,694

 

168,069

 

Other segments

 

51

 

642

 

117

 

2,401

 

Operating income

 

4,361

 

7,017

 

8,005

 

12,137

 

Income before income taxes

 

2,085

 

6,199

 

4,333

 

10,540

 

Depreciation and amortization

 

1,909

 

1,520

 

3,744

 

2,459

 

Assets

 

267,443

 

215,808

 

267,443

 

215,808

 

Liabilities

 

14,343

 

16,912

 

14,343

 

16,912

 

Capital expenditures

 

3,931

 

15,971

 

9,168

 

28,842

 

 

 

 

 

 

 

 

 

 

 

Metals Recycling and Ferrous Resources

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

External

 

691,057

 

15,682

 

1,257,238

 

15,777

 

External Non-U.S.

 

51,557

 

 

92,135

 

 

Other segments

 

418,337

 

42,109

 

615,342

 

71,977

 

Operating income

 

80,339

 

4,672

 

127,515

 

6,396

 

Income before income taxes

 

85,770

 

4,650

 

131,811

 

6,291

 

Depreciation and amortization

 

17,297

 

2,220

 

34,117

 

4,025

 

Assets

 

2,695,655

 

171,272

 

2,695,655

 

171,272

 

Liabilities

 

497,303

 

9,190

 

497,303

 

9,190

 

Capital expenditures

 

34,524

 

1,241

 

56,797

 

3,982

 

 

 

 

 

 

 

 

 

 

 

All Other

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

External

 

43,265

 

15,960

 

76,873

 

36,308

 

External Non-U.S.

 

168

 

73

 

220

 

84

 

Other segments

 

828

 

402

 

1,195

 

619

 

Operating loss

 

(45,581

)

(23,563

)

(70,255

)

(45,658

)

Loss before income taxes

 

(52,025

)

(36,196

)

(81,725

)

(58,171

)

Depreciation and amortization

 

715

 

2,914

 

1,280

 

3,140

 

Assets

 

310,916

 

288,871

 

310,916

 

288,871

 

Liabilities

 

3,105,607

 

1,154,154

 

3,105,607

 

1,154,154

 

Capital expenditures

 

1,399

 

9,026

 

3,281

 

9,996

 

 

 

 

 

 

 

 

 

 

 

Eliminations

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

Other segments

 

(519,733

)

(91,764

)

(790,644

)

(169,209

)

Operating income (loss)

 

(8,581

)

2,598

 

(17,352

)

2,339

 

Income (loss) before income taxes

 

(8,578

)

2,567

 

(17,349

)

2,306

 

Assets

 

(135,050

)

(84,776

)

(135,050

)

(84,776

)

Liabilities

 

(92,670

)

(55,615

)

(92,670

)

(55,615

)

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Net sales

 

2,281,404

 

852,148

 

4,095,467

 

1,679,160

 

Net sales Non-U.S.

 

122,535

 

59,100

 

210,677

 

97,762

 

Operating income

 

358,081

 

167,660

 

610,013

 

338,970

 

Income before income taxes

 

339,507

 

148,939

 

569,438

 

313,719

 

Depreciation and amortization

 

47,582

 

32,978

 

100,794

 

62,244

 

Assets

 

6,043,589

 

2,575,886

 

6,043,589

 

2,575,886

 

Liabilities

 

4,056,037

 

1,391,731

 

4,056,037

 

1,391,731

 

Capital expenditures

 

101,225

 

101,981

 

194,989

 

155,910

 

 

10



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 9.  Condensed Consolidating Information

 

Certain 100%-owned subsidiaries of SDI have fully and unconditionally guaranteed all of the indebtedness relating to the issuance of the $700 million senior notes due 2012, $500 million senior notes due 2015, and $500 million senior notes due 2016.  Following are condensed consolidating financial statements of the company, including the guarantors.  The following statements 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 for the company 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, 2007.

 

Condensed Consolidating Balance Sheets (in thousands)

 

 

 

 

 

 

 

Combined

 

Consolidating

 

Total

 

As of June 30, 2008

 

Parent

 

Guarantors

 

Non-Guarantors

 

Adjustments

 

Consolidated

 

Cash and equivalents

 

$

30,855

 

$

82,070

 

$

2,480

 

$

 

$

115,405

 

Accounts receivable, net

 

473,921

 

1,094,934

 

14,367

 

(348,612

)

1,234,610

 

Inventories

 

614,192

 

576,121

 

29,128

 

(17,801

)

1,201,640

 

Other current assets

 

58,354

 

22,669

 

599

 

(5,739

)

75,883

 

Total current assets

 

1,177,322

 

1,775,794

 

46,574

 

(372,152

)

2,627,538

 

Property, plant and equipment, net

 

1,143,607

 

700,632

 

72,164

 

 

1,916,403

 

Other assets

 

2,888,193

 

1,101,392

 

7,004

 

(2,496,941

)

1,499,648

 

Total assets

 

$

5,209,122

 

$

3,577,818

 

$

125,742

 

$

(2,869,093

)

$

6,043,589

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

437,478

 

$

461,200

 

$

30,560

 

$

(156,966

)

$

772,272

 

Accrued expenses

 

199,471

 

173,492

 

2,305

 

(18,839

)

356,429

 

Current maturities of long-term debt

 

266,133

 

675

 

12,807

 

(12,807

)

266,808

 

Total current liabilities

 

903,082

 

635,367

 

45,672

 

(188,612

)

1,395,509

 

Other liabilities

 

255,652

 

2,371,321

 

22,682

 

(2,271,216

)

378,439

 

Long-term debt

 

2,267,884

 

1,901

 

5,673

 

(5,673

)

2,269,785

 

Minority interest

 

 

 

 

12,304

 

12,304

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

544

 

19,753

 

7,748

 

(27,501

)

544

 

Treasury stock

 

(348,303

)

 

 

 

(348,303

)

Additional paid-in capital

 

583,756

 

117,753

 

46,404

 

(164,157

)

583,756

 

Other accumulated comprehensive income

 

5,011

 

 

 

 

5,011

 

Retained earnings

 

1,541,496

 

431,723

 

(2,437

)

(224,238

)

1,746,544

 

Total stockholders’ equity

 

1,782,504

 

569,229

 

51,715

 

(415,896

)

1,987,552

 

Total liabilities and stockholders’ equity

 

$

5,209,122

 

$

3,577,818

 

$

125,742

 

$

(2,869,093

)

$

6,043,589

 

 

 

 

 

 

 

 

Combined

 

Consolidating

 

Total

 

As of December 31, 2007

 

Parent

 

Guarantors

 

Non-Guarantors

 

Adjustments

 

Consolidated

 

Cash and equivalents

 

$

6,327

 

$

20,096

 

$

2,063

 

$

 

$

28,486

 

Accounts receivable, net

 

299,940

 

631,410

 

7,810

 

(225,037

)

714,123

 

Inventories

 

546,079

 

344,106

 

15,392

 

(1,179

)

904,398

 

Other current assets

 

39,433

 

14,075

 

423

 

(4,709

)

49,222

 

Total current assets

 

891,779

 

1,009,687

 

25,688

 

(230,925

)

1,696,229

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

1,088,815

 

489,949

 

73,333

 

 

1,652,097

 

Other assets

 

2,161,734

 

1,224,289

 

15,648

 

(2,230,544

)

1,171,127

 

Total assets

 

$

4,142,328

 

$

2,723,925

 

$

114,669

 

$

(2,461,469

)

$

4,519,453

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

154,047

 

$

263,458

 

$

16,045

 

$

(54,701

)

$

378,849

 

Accrued expenses

 

161,577

 

74,925

 

111

 

(6,098

)

230,515

 

Current maturities of long-term debt

 

294,720

 

442

 

9,807

 

(9,807

)

295,162

 

Total current liabilities

 

610,344

 

338,825

 

25,963

 

(70,606

)

904,526

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

298,828

 

2,002,988

 

53,673

 

(2,015,479

)

340,010

 

Long-term debt

 

1,734,557

 

126

 

4,637

 

(4,637

)

1,734,683

 

Minority interest

 

 

 

 

11,038

 

11,038

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

542

 

19,753

 

7,748

 

(27,501

)

542

 

Treasury stock

 

(457,368

)

 

 

 

(457,368

)

Additional paid-in capital

 

553,805

 

117,753

 

25,823

 

(143,576

)

553,805

 

Other accumulated comprehensive income

 

21

 

 

 

 

21

 

Retained earnings

 

1,401,599

 

244,480

 

(3,175

)

(210,708

)

1,432,196

 

Total stockholders’ equity

 

1,498,599

 

381,986

 

30,396

 

(381,785

)

1,529,196

 

Total liabilities and stockholders’ equity

 

$

4,142,328

 

$

2,723,925

 

$

114,669

 

$

(2,461,469

)

$

4,519,453

 

 

11



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Condensed Consolidating Statements of Income (in thousands)

 

For the three months ended,

 

 

 

 

 

Combined

 

Consolidating

 

Total

 

June 30, 2008

 

Parent

 

Guarantors

 

Non-Guarantors

 

Adjustments

 

Consolidated

 

Net sales

 

 

1,142,874

 

 

2,792,637

 

 

44,396

 

 

(1,575,968

)

 

2,403,939

 

Costs of goods sold

 

866,128

 

2,598,870

 

39,999

 

(1,580,713

)

1,924,284

 

Gross profit

 

276,746

 

193,767

 

4,397

 

4,745

 

479,655

 

Selling, general and administrative

 

68,821

 

55,524

 

2,957

 

(5,728

)

121,574

 

Operating income

 

207,925

 

138,243

 

1,440

 

10,473

 

358,081

 

Interest expense, net capitalized interest

 

18,436

 

15,353

 

186

 

1,500

 

35,475

 

Other (income) expense, net

 

73,116

 

(90,170

)

(56

)

209

 

(16,901

)

Income before income taxes and equity in net income of subsidiaries

 

116,373

 

213,060

 

1,310

 

8,764

 

339,507

 

Income taxes

 

44,222

 

78,141

 

509

 

6,141

 

129,013

 

 

 

72,151

 

134,919

 

801

 

2,623

 

210,494

 

Equity in net income of subsidiaries

 

135,720

 

 

 

(135,720

)

 

Net income (loss)

 

207,871

 

134,919

 

801

 

(133,097

)

210,494

 

 

For the three months ended,

 

 

 

 

 

Combined

 

Consolidating

 

Total

 

June 30, 2007

 

Parent

 

Guarantors

 

Non-Guarantors

 

Adjustments

 

Consolidated

 

Net sales

 

$

700,196

 

$

938,455

 

$

16,434

 

$

(743,837

)

$

911,248

 

Costs of goods sold

 

542,329

 

875,340

 

15,892

 

(738,895

)

694,666

 

Gross profit

 

157,867

 

63,115

 

542

 

(4,942

)

216,582

 

Selling, general and administrative

 

31,971

 

18,130

 

1,114

 

(2,293

)

48,922

 

Operating income (loss)

 

125,896

 

44,985

 

(572

)

(2,649

)

167,660

 

Interest expense, net capitalized interest

 

5,140

 

2,011

 

182

 

(135

)

7,198

 

Other (income) expense, net

 

60,759

 

(49,387

)

(15

)

166

 

11,523

 

Income (loss) before income taxes and equity in net income of subsidiaries

 

59,997

 

92,361

 

(739

)

(2,680

)

148,939

 

Income taxes

 

22,122

 

33,291

 

(128

)

(288

)

54,997

 

 

 

37,875

 

59,070

 

(611

)

(2,392

)

93,942

 

Equity in net income of subsidiaries

 

58,459

 

 

 

(58,459

)

 

Net income (loss)

 

$

96,334

 

$

59,070

 

$

(611

)

$

(60,851

)

$

93,942

 

 

For the six months ended,

 

 

 

 

 

Combined

 

Consolidating

 

Total

 

June 30, 2008

 

Parent

 

Guarantors

 

Non-Guarantors

 

Adjustments

 

Consolidated

 

Net sales

 

 

2,007,943

 

 

4,874,949

 

 

78,423

 

 

(2,655,171

)

 

4,306,144

 

Costs of goods sold