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 September 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) |
Registrants 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, a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer, and smaller reporting company 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 |
|
|
(Do not check if a
smaller |
|
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 November 3, 2008, Registrant had 181,691,718 outstanding shares of common stock.
STEEL DYNAMICS, INC.
PART I. Financial Information
|
|
|
|
Page |
|
Item 1. |
|
Financial Statements: |
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of September 30, 2008 (unaudited) and December 31, 2007 |
|
1 |
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
14 |
|
|
|
|
|
|
|
|
|
|
21 |
|
||
|
|
|
|
|
|
|
|
21 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
|
||
|
|
|
|
|
|
|
|
22 |
|
||
|
|
|
|
|
|
|
|
22 |
|
||
|
|
|
|
|
|
|
|
22 |
|
||
|
|
|
|
|
|
|
|
22 |
|
||
|
|
|
|
|
|
|
|
22 |
|
||
|
|
|
|
|
|
|
|
23 |
|
||
|
|
|
|
|
|
|
|
|
23 |
|
STEEL DYNAMICS, INC.
(in thousands, except share data)
|
|
September 30, |
|
December 31, |
|
||
|
|
2008 |
|
2007 |
|
||
|
|
(unaudited) |
|
|
|
||
Assets |
|
|
|
|
|
||
Current assets |
|
|
|
|
|
||
Cash and equivalents |
|
$ |
22,135 |
|
$ |
28,486 |
|
Accounts receivable, net |
|
1,032,734 |
|
670,020 |
|
||
Accounts receivable-related parties |
|
89,914 |
|
44,103 |
|
||
Inventories |
|
1,356,992 |
|
904,398 |
|
||
Deferred income taxes |
|
12,023 |
|
10,427 |
|
||
Other current assets |
|
61,977 |
|
38,795 |
|
||
Total current assets |
|
2,575,775 |
|
1,696,229 |
|
||
|
|
|
|
|
|
||
Property, plant and equipment, net |
|
1,997,495 |
|
1,652,097 |
|
||
|
|
|
|
|
|
||
Restricted cash |
|
7,679 |
|
11,945 |
|
||
Intangible assets, net |
|
625,537 |
|
514,547 |
|
||
Goodwill |
|
781,555 |
|
510,983 |
|
||
Other assets |
|
66,838 |
|
133,652 |
|
||
Total assets |
|
$ |
6,054,879 |
|
$ |
4,519,453 |
|
|
|
|
|
|
|
||
Liabilities and Stockholders Equity |
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
||
Accounts payable |
|
$ |
644,263 |
|
$ |
358,921 |
|
Accounts payable-related parties |
|
8,532 |
|
19,928 |
|
||
Income taxes payable |
|
31,614 |
|
25,870 |
|
||
Accrued expenses |
|
274,886 |
|
150,687 |
|
||
Accrued profit sharing |
|
75,212 |
|
53,958 |
|
||
Senior secured revolving credit facility, due 2012 |
|
575,000 |
|
239,000 |
|
||
Current maturities of long-term debt |
|
65,203 |
|
56,162 |
|
||
Total current liabilities |
|
1,674,710 |
|
904,526 |
|
||
|
|
|
|
|
|
||
Long-term debt |
|
|
|
|
|
||
Senior secured term A loan, due 2012 |
|
519,900 |
|
481,250 |
|
||
7 3/8% senior notes, due 2012 |
|
700,000 |
|
700,000 |
|
||
6 ¾% senior notes, due 2015 |
|
500,000 |
|
500,000 |
|
||
7 ¾% senior notes, due 2016 |
|
500,000 |
|
|
|
||
4.0% convertible subordinated notes |
|
|
|
37,250 |
|
||
Other long-term debt |
|
15,884 |
|
16,183 |
|
||
|
|
2,235,784 |
|
1,734,683 |
|
||
|
|
|
|
|
|
||
Deferred income taxes |
|
333,025 |
|
301,470 |
|
||
Minority interest |
|
8,939 |
|
11,038 |
|
||
Other liabilities |
|
63,027 |
|
38,540 |
|
||
|
|
|
|
|
|
||
Commitments and contingencies |
|
|
|
|
|
||
|
|
|
|
|
|
||
Stockholders equity |
|
|
|
|
|
||
Common stock voting, $.0025 par value; 900,000,000 shares authorized; 218,636,669 and 217,770,922 shares issued; and 183,115,409 and 190,324,402 shares outstanding, as of September 30, 2008 and December 31, 2007, respectively |
|
544 |
|
542 |
|
||
Treasury stock, at cost; 35,521,260 and 27,446,520 shares, as of September 30, 2008 and December 31, 2007, respectively |
|
(720,835 |
) |
(457,368 |
) |
||
Additional paid-in capital |
|
538,445 |
|
553,805 |
|
||
Other accumulated comprehensive income |
|
|
|
21 |
|
||
Retained earnings |
|
1,921,240 |
|
1,432,196 |
|
||
Total stockholders equity |
|
1,739,394 |
|
1,529,196 |
|
||
Total liabilities and stockholders equity |
|
$ |
6,054,879 |
|
$ |
4,519,453 |
|
Note: All prior period share data has been adjusted to reflect the companys two-for-one stock split effective March 2008.
See notes to consolidated financial statements.
1
STEEL DYNAMICS, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
|
|
|
|
|
|
|
|
||||
Unrelated parties |
|
$ |
2,479,655 |
|
$ |
1,104,076 |
|
$ |
6,582,741 |
|
$ |
2,779,114 |
|
Related parties |
|
84,288 |
|
52,517 |
|
287,346 |
|
154,401 |
|
||||
Total net sales |
|
2,563,943 |
|
1,156,593 |
|
6,870,087 |
|
2,933,515 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Costs of goods sold |
|
2,118,737 |
|
928,142 |
|
5,597,917 |
|
2,272,079 |
|
||||
Gross profit |
|
445,206 |
|
228,451 |
|
1,272,170 |
|
661,436 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative expenses |
|
67,459 |
|
37,670 |
|
219,355 |
|
98,242 |
|
||||
Profit sharing |
|
30,800 |
|
14,699 |
|
76,204 |
|
43,740 |
|
||||
Amortization of intangible assets |
|
10,765 |
|
2,155 |
|
30,416 |
|
6,556 |
|
||||
Total selling, general and administrative expenses |
|
109,024 |
|
54,524 |
|
325,975 |
|
148,538 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
336,182 |
|
173,927 |
|
946,195 |
|
512,898 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net capitalized interest |
|
37,446 |
|
14,602 |
|
102,728 |
|
29,048 |
|
||||
Other (income) expense, net |
|
(8,342 |
) |
(602 |
) |
(33,048 |
) |
10,205 |
|
||||
Income before income taxes |
|
307,078 |
|
159,927 |
|
876,515 |
|
473,645 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income taxes |
|
114,070 |
|
59,336 |
|
330,456 |
|
176,949 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
193,008 |
|
$ |
100,591 |
|
$ |
546,059 |
|
$ |
296,696 |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per share |
|
$ |
.99 |
|
$ |
.56 |
|
$ |
2.85 |
|
$ |
1.59 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding |
|
195,347 |
|
179,481 |
|
191,579 |
|
186,324 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per share, including the effect of assumed conversions |
|
$ |
.98 |
|
$ |
.53 |
|
$ |
2.75 |
|
$ |
1.51 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares and share equivalents outstanding |
|
196,859 |
|
189,858 |
|
198,840 |
|
196,898 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Dividends declared per share |
|
$ |
.10 |
|
$ |
.075 |
|
$ |
.30 |
|
$ |
.225 |
|
Note: All prior period share data has been adjusted to reflect the companys two-for-one stock split effective March 2008.
See notes to consolidated financial statements.
2
STEEL DYNAMICS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating activities: |
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
193,008 |
|
$ |
100,591 |
|
$ |
546,059 |
|
$ |
296,696 |
|
|
|
|
|
|
|
|
|
|
|
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
55,359 |
|
33,853 |
|
156,153 |
|
96,096 |
|
||||
Unamortized bond premium |
|
|
|
|
|
|
|
(3,350 |
) |
||||
Equity-based compensation |
|
3,293 |
|
1,817 |
|
9,976 |
|
6,218 |
|
||||
Deferred income taxes |
|
(2,047 |
) |
(562 |
) |
(9,893 |
) |
(1,679 |
) |
||||
(Gain) loss on disposal of property, plant and equipment |
|
27 |
|
99 |
|
(208 |
) |
179 |
|
||||
Minority interest |
|
(3,365 |
) |
107 |
|
(2,099 |
) |
(448 |
) |
||||
Changes in certain assets and liabilities: |
|
|
|
|
|
|
|
|
|
||||
Accounts receivable |
|
89,664 |
|
12,544 |
|
(307,540 |
) |
(21,204 |
) |
||||
Inventories |
|
(135,430 |
) |
35,212 |
|
(353,125 |
) |
(118,514 |
) |
||||
Other assets |
|
(33,670 |
) |
(3,022 |
) |
(46,719 |
) |
(21,521 |
) |
||||
Accounts payable |
|
(133,911 |
) |
29,784 |
|
230,269 |
|
100,594 |
|
||||
Income taxes payable |
|
(32,114 |
) |
5,374 |
|
5,743 |
|
1,242 |
|
||||
Accrued expenses |
|
76,421 |
|
34,402 |
|
117,507 |
|
14,058 |
|
||||
Net cash provided by operating activities |
|
77,235 |
|
250,199 |
|
346,123 |
|
348,367 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Investing activities: |
|
|
|
|
|
|
|
|
|
||||
Purchases of property, plant and equipment |
|
(115,636 |
) |
(99,935 |
) |
(310,625 |
) |
(255,845 |
) |
||||
Acquisition of businesses, net of cash acquired |
|
|
|
(373,407 |
) |
(271,159 |
) |
(411,626 |
) |
||||
Purchases of securities |
|
|
|
|
|
(20,373 |
) |
|
|
||||
Sales of securities |
|
32,533 |
|
|
|
32,758 |
|
|
|
||||
Other investing activities |
|
(1,753 |
) |
169 |
|
2,176 |
|
7 |
|
||||
Net cash used in investing activities |
|
(84,856 |
) |
(473,173 |
) |
(567,223 |
) |
(667,464 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Financing activities: |
|
|
|
|
|
|
|
|
|
||||
Issuance of current and long-term debt |
|
1,186,000 |
|
798,000 |
|
2,190,900 |
|
1,795,000 |
|
||||
Repayment of current and long-term debt |
|
(814,665 |
) |
(366,230 |
) |
(1,449,820 |
) |
(1,028,387 |
) |
||||
Debt issuance costs |
|
(28 |
) |
(2,603 |
) |
(7,544 |
) |
(10,591 |
) |
||||
Issuance of common stock (net of expenses) and proceeds from exercise of stock options, including related tax effect |
|
2,029 |
|
4,113 |
|
19,483 |
|
20,260 |
|
||||
Purchase of treasury stock |
|
(439,166 |
) |
(197,867 |
) |
(485,293 |
) |
(433,183 |
) |
||||
Dividends paid |
|
(19,819 |
) |
(13,840 |
) |
(52,977 |
) |
(42,564 |
) |
||||
Net cash provided by (used in) financing activities |
|
(85,649 |
) |
221,573 |
|
214,749 |
|
300,535 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Decrease in cash and equivalents |
|
(93,270 |
) |
(1,401 |
) |
(6,351 |
) |
(18,562 |
) |
||||
Cash and equivalents at beginning of period |
|
115,405 |
|
12,212 |
|
28,486 |
|
29,373 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Cash and equivalents at end of period |
|
$ |
22,135 |
|
$ |
10,811 |
|
$ |
22,135 |
|
$ |
10,811 |
|
|
|
|
|
|
|
|
|
|
|
||||
Supplemental disclosure information: |
|
|
|
|
|
|
|
|
|
||||
Cash paid for interest |
|
$ |
7,982 |
|
$ |
4,563 |
|
$ |
76,701 |
|
$ |
22,921 |
|
Cash paid for federal and state income taxes |
|
$ |
153,938 |
|
$ |
51,236 |
|
$ |
315,847 |
|
$ |
183,521 |
|
See notes to consolidated financial statements.
3
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 companys 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 companys 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 53%, and 86% of the companys net sales during the three-month periods ended September 30, 2008 and 2007, respectively and approximately 55% and 85% during the nine-month periods ended September 30, 2008 and 2007, respectively.
Fabrication Operations. Fabrication operations include the companys New Millennium Building Systems plants located throughout the eastern United States. 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 4% and 8% of the companys net sales during the three-month periods ended September 30, 2008 and 2007, respectively and approximately 3% and 8% during the nine-month periods ended September 30, 2008 and 2007, respectively.
Metals Recycling and Ferrous Resources Operations. This segment includes Iron Dynamics and the companys steel scrap procurement and processing locations, including OmniSource Corporation (OmniSource) operations, which were acquired on October 26, 2007 and Recycle South, LLC (Recycle South) operations which were acquired on June 9, 2008 (See Note 2). In addition, the impact 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 42% and 5% of the companys net sales during the three-month periods ended September 30, 2008 and 2007, respectively and approximately 40% and 5% during the nine-month periods ended September 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 companys 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 companys 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 companys financial position or results of operations. The state of Indiana completed its examination of the calendar years 2000 through 2005 during the third quarter of 2008. The total tax paid on October 1, 2008, to settle the examination was $20.7 million and was included in the balance of the unrecognized tax benefits at September 30, 2008. The additional tax settlement related primarily to the deductibility of intercompany royalty and interest payments. Indiana did not assess any interest or penalties. With few exceptions the company is no longer subject to federal, state and local income tax examinations by tax authorities for the years ended before 2004.
Included in the balance of unrecognized tax benefits at September 30, 2008 are potential benefits of $50.8 million that, if recognized, would decrease 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 nine-month period ended September 30, 2008, the company recognized interest income of $394,000, net of tax, and penalties of $142,000 on all uncertain tax positions. At September 30, 2008, the company had $5.2 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 companys Annual Report on Form 10-K for the year ended December 31, 2007.
4
STEEL DYNAMICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Comprehensive Income. The components of comprehensive income are summarized in the following table (in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Net income |
|
$ |
193,008 |
|
$ |
100,591 |
|
$ |
546,059 |
|
$ |
296,696 |
|
Reversal of unrealized gain upon sale of available-for-sale securities, net of tax |
|
(5,011 |
) |
|
|
(21 |
) |
|
|
||||
Comprehensive income |
|
$ |
187,997 |
|
$ |
100,591 |
|
$ |
546,038 |
|
$ |
296,696 |
|
Other accumulated comprehensive income consisted of the following (in thousands):
|
|
September 30, |
|
December 31, |
|
||
|
|
2008 |
|
2007 |
|
||
Unrealized gain on available-for-sale securities |
|
$ |
|
|
$ |
21 |
|
Tax effect |
|
|
|
|
|
||
Total other accumulated comprehensive income |
|
$ |
|
|
$ |
21 |
|
Recent Accounting Pronouncements.
FASB Statement No. 159. In February 2007, the Financial Accounting Standards Board (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 companys 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 companys 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 Activitiesan 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 entitys 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 Sturgis Iron & Metal, an operator of scrap collection and processing locations in Indiana, Michigan and Georgia. The assets were purchased for approximately $43.4 million in cash through bankruptcy proceedings and will be operated as a part of the companys wholly-owned subsidiary, OmniSource Corporation. The company purchased the assets to continue its expansion of its metals recycling operations and have begun operating three of the acquired locations.
Recycle South Acquisition
On June 9, 2008, the company completed its acquisition of Recycle South, one of the nations 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 valued at approximately $139.8 million. In addition, the company assumed approximately $144.9 million of net debt, of which approximately $142.8 million was repaid upon the closing of the acquisition. The cash portion of the acquisition was funded from the companys 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 companys common stock during the two days before and after the date the acquisition agreement was agreed to and announced (May 8, 2008).
5
STEEL DYNAMICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
The company purchased Recycle South to expand its metals recycling business. Recycle South will provide a significant presence in the southeastern United States through its 22 locations within North Carolina, South Carolina and Georgia. Recycle Souths consolidated operating results have been reflected in the companys 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. 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 acquired |
|
735,235 |
|
|
|
|
|
|
|
Current liabilities, excluding debt |
|
88,492 |
|
|
Debt |
|
144,947 |
|
|
Total liabilities assumed |
|
233,439 |
|
|
|
|
|
|
|
Net 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 related aggregate amortization expense recognized for the nine-month period ended September 30, 2008 was $2.5 million. 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 (including January 1 to September 30) |
|
$ |
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 companys 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 companys 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 companys common stock during the two days before and after the date the acquisition agreement was agreed to and announced (October 1, 2007).
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 nine months 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 preliminary and based on estimated acquisition costs and the fair
6
STEEL DYNAMICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
value and lives of the acquired assets, assumed liabilities and identifiable intangible assets (in thousands):
|
|
September 30, |
|
|
Current assets |
|
$ |
485,909 |
|
Property, plant & equipment, net |
|
220,105 |
|
|
Intangible assets |
|
305,000 |
|
|
Goodwill |
|
319,285 |
|
|
Other assets |
|
111,403 |
|
|
Total assets acquired |
|
1,441,702 |
|
|
|
|
|
|
|
Current liabilities, excluding debt |
|
275,956 |
|
|
Debt |
|
210,797 |
|
|
Other liabilities |
|
50,847 |
|
|
Total liabilities assumed |
|
537,600 |
|
|
Net assets acquired |
|
$ |
904,102 |
|
Goodwill and intangible assets of $316.1 million and $305.0 million, respectively, were recorded as a result of the acquisition. The goodwill is deductible for tax purposes. In addition, goodwill recorded for tax purposes is $103.6 million greater than goodwill recorded for financial statement purposes. For tax purposes, the excess tax-goodwill is being amortized over a 15-year period, and the resulting tax benefit 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 nine-month periods ended September 30, 2008 was $4.5 and $14.4 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 September 30) |
|
$ |
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 |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Net sales |
|
$ |
2,563,943 |
|
$ |
1,777,471 |
|
$ |
7,243,746 |
|
$ |
4,877,952 |
|
Net income |
|
193,008 |
|
107,739 |
|
569,135 |
|
331,747 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per share |
|
$ |
.99 |
|
$ |
.53 |
|
$ |
2.93 |
|
$ |
1.58 |
|
Diluted earnings per share |
|
.98 |
|
.51 |
|
2.83 |
|
1.51 |
|
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 nine month period ended September 30, 2008 and the three and nine-month periods ended September 30, 2007, and OmniSource for the three and nine-month periods ended September 30, 2007. The actual results of Recycle South for the three-month period ended September 30, 2008 and OmniSource for the three and nine-month periods ended September 30, 2008 are included in the consolidated results of the company.
7
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 companys 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 companys basic and diluted earnings per share computations for net income (in thousands, except per share data):
|
|
Three Months Ended September 30, |
|
||||||||||||||
|
|
2008 |
|
2007 |
|
||||||||||||
|
|
Net Income |
|
Shares |
|
Per Share |
|
Net Income |
|
Shares |
|
Per Share |
|
||||
Basic earnings per share |
|
$ |
193,008 |
|
195,347 |
|
$ |
.99 |
|
$ |
100,591 |
|
179,481 |
|
$ |
.56 |
|
Dilutive stock option effect |
|
|
|
978 |
|
|
|
|
|
1,595 |
|
|
|
||||
Convertible subordinated 4.0% notes |
|
13 |
|
534 |
|
|
|
215 |
|
8,782 |
|
|
|
||||
Diluted earnings per share |
|
$ |
193,021 |
|
196,859 |
|
$ |
.98 |
|
$ |
100,806 |
|
189,858 |
|
$ |
.53 |
|
|
|
Nine Months Ended September 30, |
|
||||||||||||||
|
|
2008 |
|
2007 |
|
||||||||||||
|
|
Net Income |
|
Shares |
|
Per Share |
|
Net Income |
|
Shares |
|
Per Share |
|
||||
Basic earnings per share |
|
$ |
546,059 |
|
191,579 |
|
$ |
2.85 |
|
$ |
296,696 |
|
186,324 |
|
$ |
1.59 |
|
Dilutive stock option effect |
|
|
|
1,370 |
|
|
|
|
|
1,766 |
|
|
|
||||
Convertible subordinated 4.0% notes |
|
429 |
|
5,891 |
|
|
|
642 |
|
8,808 |
|
|
|
||||
Diluted earnings per share |
|
$ |
546,488 |
|
198,840 |
|
$ |
2.75 |
|
$ |
297,338 |
|
196,898 |
|
$ |
1.51 |
|
During the three and nine-month periods ended September 30, 2008, holders of the companys convertible subordinated 4.0% notes converted $16.0 million and $37.3 million of the notes to Steel Dynamics common stock, resulting in the issuance of 3.8 million and 8.8 million shares of the companys treasury stock, respectively. As of September 30, 2008, all of the companys convertible subordinated 4.0% notes have been converted.
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 companys and its wholly-owned subsidiaries receivables and inventories and by pledges of all shares of the companys wholly-owned subsidiaries capital stock.
The senior secured credit agreement contains financial covenants and other covenants that limit or restrict the companys 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 companys 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 companys senior secured revolving credit facility and for general corporate purposes, including the acquisition of Recycle South as described in Note 2.
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, of which all ferrous materials residing at both the steel and metals recycling operations are included in raw materials (in thousands):
|
|
September 30, |
|
December 31, |
|
||
|
|
2008 |
|
2007 |
|
||
Raw materials |
|
$ |
721,169 |
|
$ |
461,194 |
|
Supplies |
|
209,560 |
|
175,052 |
|
||
Work-in-progress |
|
120,260 |
|
72,518 |
|
||
Finished goods |
|
306,003 |
|
195,634 |
|
||
Total inventories |
|
$ |
1,356,992 |
|
$ |
904,398 |
|
8
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 assets and liabilities and the lowest priority to unobservable value inputs. The adoption of this statement had an immaterial impact on the companys financial statements. FAS 157 defines levels within the hierarchy as follows:
· Level 1Unadjusted quoted prices for identical assets and liabilities in active markets;
· Level 2Quoted 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 3Valuations 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 September 30, 2008 (in thousands):
|
|
September 30, |
|
Quoted Prices in |
|
Significant |
|
Significant |
|
||||
Cash equivalents |
|
$ |
2,426 |
|
$ |
2,426 |
|
$ |
|
|
$ |
|
|
Commodity futures |
|
17,228 |
|
|
|
17,228 |
|
|
|
||||
Financial assets |
|
$ |
19,654 |
|
2,426 |
|
17,228 |
|
$ |
|
|
||
Commodity futures-Financial liabilities |
|
$ |
20,962 |
|
$ |
|
|
$ |
20,962 |
|
$ |
|
|
Note 7. Commitments and 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 NSMs 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. The Motion to Dismiss has been fully briefed and is awaiting a ruling from the Court.
On September 17, 2008, Steel Dynamics, Inc. was served with a class action antitrust complaint alleging violations of Section 1 of the Sherman Act, brought by Standard Iron Works of Scranton, Pennsylvania, against Steel Dynamics and eight other steel manufacturing companies. The Complaint, filed in the United States District Court for the Northern District of Illinois in Chicago, alleges that the defendants conspired to fix, raise, maintain and stabilize the price at which steel products were sold in the United States by artificially restricting the supply of such steel products. Since the original filing, six additional lawsuits, each of them materially similar to the original, have been filed in the same federal court, each of them likewise seeking similar class certification. All but one of the Complaints purport to be brought on behalf of a class consisting of all purchasers of steel products directly from the defendants between January 1, 2005 and the present. The other Complaint purports to be brought on behalf of a class consisting of all indirect purchasers of steel products from the defendants within the same time period. All Complaints seek treble damages and costs, including reasonable attorney fees, pre- and post-judgment interest and injunctive relief. Although the company believes that the lawsuits are without merit and plans to aggressively defend these actions, the company cannot presently predict the outcome of this litigation or make any judgment with respect to its potential exposure, if any.
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 primarily consist of further processing, slitting, and sale of certain steel products and the resale of certain secondary and excess steel products. In addition, All Other also includes certain unallocated corporate accounts, such as the companys senior secured credit facilities, senior notes, convertible subordinated notes, certain other investments, and certain profit sharing expenses.
9
STEEL DYNAMICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
The companys 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 companys Annual Report on Form 10-K for the year ended December 31, 2007, for more information related to the companys segment reporting. Inter-segment sales and any related profits are eliminated in consolidation. The companys segment results for the three and nine-month periods ended September 30 are as follows (in thousands):
For the three months ended, |
|
|
|
Steel Fabrication |
|
Metals Recycling / |
|
|
|
|
|
|
|
||||||
September 30, 2008 |
|
Steel Operations |
|
Operations |
|
Ferrous Resources |
|
Other |
|
Eliminations |
|
Consolidated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
External |
|
$ |
1,436,195 |
|
$ |
110,084 |
|
$ |
788,205 |
|
$ |
32,630 |
|
$ |
|
|
$ |
2,367,114 |
|
External Non-U.S. |
|
115,463 |
|
|
|
81,297 |
|
69 |
|
|
|
196,829 |
|
||||||
Other segments |
|
112,294 |
|
442 |
|
469,345 |
|
436 |
|
(582,517 |
) |
|
|
||||||
|
|
1,663,952 |
|
110,526 |
|
1,338,847 |
|
33,135 |
|
(582,517 |
) |
2,563,943 |
|
||||||
Operating income (loss) |
|
278,300 |
|
4,430 |
|
95,830 |
|
(61,618 |
) |
19,240 |
|
336,182 |
|
||||||
Income (loss) before income taxes |
|
261,961 |
|
2,318 |
|
82,351 |
|
(58,792 |
) |
19,240 |
|
307,078 |
|
||||||
Depreciation and amortization |
|
27,798 |
|
1,919 |
|
24,340 |
|
1,302 |
|
|
|
55,359 |
|
||||||
Capital expenditures |
|
54,679 |
|
911 |
|
59,608 |
|
438 |
|
|
|
115,636 |
|
||||||
As of September 30, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Assets |
|
3,098,925 |
|
283,356 |
|
2,484,008 |
|
344,398 |
|
(155,808 |
) |
6,054,879 |
|
||||||
Liabilities |
|
510,370 |
|
15,396 |
|
360,374 |
|
3,547,089 |
|
(117,744 |
) |
4,315,485 |
|
||||||
For the three months ended, |
|
|
|
Steel Fabrication |
|
Metals Recycling / |
|
|
|
|
|
|
|
||||||
September 30, 2007 |
|
Steel Operations |
|
Operations |
|
Ferrous Resources |
|
Other |
|
Eliminations |
|
Consolidated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
External |
|
$ |
944,637 |
|
$ |
97,900 |
|
$ |
18,895 |
|
$ |
20,200 |
|
$ |
|
|
$ |
1,081,632 |
|
External Non-U.S. |
|
74,695 |
|
|
|
|
|
266 |
|
|
|
74,961 |
|
||||||
Other segments |
|
76,656 |
|
14,173 |
|
38,427 |
|
409 |
|
(129,665 |
) |
|
|
||||||
|
|
1,095,988 |
|
112,073 |
|
57,322 |
|
20,875 |
|
(129,665 |
) |
1,156,593 |
|
||||||
Operating income (loss) |
|
189,283 |
|
6,868 |
|
4,602 |
|
(24,558 |
) |
(2,268 |
) |
173,927 |
|
||||||
Income (loss) before income taxes |
|
174,666 |
|
7,525 |
|
4,569 |
|
(24,533 |
) |
(2,300 |
) |
159,927 |
|
||||||
Depreciation and amortization |
|
28,279 |
|
1,644 |
|
2,310 |
|
1,620 |
|
|
|
33,853 |
|
||||||
Capital expenditures |
|
71,043 |
|
15,549 |
|
4,635 |
|
8,708 |
|
|
|
99,935 |
|
||||||
As of September 30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Assets |
|
2,552,072 |
|
234,729 |
|
218,016 |
|
107,215 |
|
(16,731 |
) |
3,095,301 |
|
||||||
Liabilities |
|
372,556 |
|
24,634 |
|
12,780 |
|
1,647,137 |
|
(41,765 |
) |
2,015,342 |
|
||||||
For the nine months ended, |
|
|
|
Steel Fabrication |
|
Metals Recycling / |
|
|
|
|
|
|
|
||||||
September 30, 2008 |
|
Steel Operations |
|
Operations |
|
Ferrous Resources |
|
Other |
|
Eliminations |
|
Consolidated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
External |
|
$ |
4,025,859 |
|
$ |
281,778 |
|
$ |
2,045,443 |
|
$ |
109,501 |
|
$ |
|
|
$ |
6,462,581 |
|
External Non-U.S. |
|
233,784 |
|
|
|
173,432 |
|
290 |
|
|
|
407,506 |
|
||||||
Other segments |
|
286,284 |
|
559 |
|
1,084,687 |
|
1,631 |
|
(1,373,161 |
) |
|
|
||||||
|
|
4,545,927 |
|
282,337 |
|
3,303,562 |
|
111,422 |
|
(1,373,161 |
) |
6,870,087 |
|
||||||
Operating income (loss) |
|
840,400 |
|
12,435 |
|
223,345 |
|
(131,873 |
) |
1,888 |
|
946,195 |
|
||||||
Income (loss) before income taxes |
|
794,329 |
|
6,651 |
|
214,162 |
|
(140,517 |
) |
1,890 |
|
876,515 |
|
||||||
Depreciation and amortization |
|
89,451 |
|
5,663 |
|
58,457 |
|
2,582 |
|
|
|
156,163 |
|
||||||
Capital expenditures |
|
180,422 |
|
10,079 |
|
116,405 |
|
3,719 |
|
|
|
310,625 |
|
||||||
For the nine months ended, |
|
|
|
Steel Fabrication |
|
Metals Recycling / |
|
|
|
|
|
|
|
||||||
September 30, 2007 |
|
Steel Operations |
|
Operations |
|
Ferrous Resources |
|
Other |
|
Eliminations |
|
Consolidated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
External |
|
$ |
2,403,643 |
|
$ |
262,882 |
|
$ |
37,760 |
|
$ |
56,507 |
|
$ |
|
|
$ |
2,760,792 |
|
External Non-U.S. |
|
172,373 |
|
|
|
|
|
350 |
|
|
|
172,723 |
|
||||||
Other segments |
|
207,814 |
|
24,449 |
|
110,403 |
|
1,028 |
|
(343,694 |
) |
|
|
||||||
|
|
2,783,830 |
|
287,331 |
|
148,163 |
|
57,885 |
|
(343,694 |
) |
2,933,515 |
|
||||||
Operating income (loss) |
|
553,039 |
|
19,005 |
|
10,997 |
|
(70,215 |
) |
72 |
|
512,898 |
|
||||||
Income (loss) before income taxes |
|
527,448 |
|
18,065 |
|
10,859 |
|
(82,704 |
) |
(23 |
) |
473,645 |
|
||||||
Depreciation and amortization |
|
80,898 |
|
4,103 |
|
6,335 |
|
4,760 |
|
|
|
96,096 |
|
||||||
Capital expenditures |
|
184,132 |
|
44,392 |
|
8,617 |
|
18,704 |
|
|
|
255,845 |
|
||||||
10
STEEL DYNAMICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
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 companys Annual Report on Form 10-K for the year ended December 31, 2007.
Condensed Consolidating Balance Sheets (in thousands)
|
|
|
|
|
|
Combined |
|
Consolidating |
|
Total |
|
|||||
As of September 30, 2008 |
|
Parent |
|
Guarantors |
|
Non-Guarantors |
|
Adjustments |
|
Consolidated |
|
|||||
Cash and equivalents |
|
$ |
718 |
|
$ |
17,960 |
|
$ |
3,457 |
|
$ |
|
|
$ |
22,135 |
|
Accounts receivable, net |
|
482,189 |
|
997,771 |
|
11,932 |
|
(369,244 |
) |
1,122,648 |
|
|||||
Inventories |
|
785,196 |
|
549,699 |
|
34,795 |
|
(12,698 |
) |
1,356,992 |
|
|||||
Other current assets |
|
60,593 |
|
19,413 |
|
400 |
|
(6,406 |
) |
74,000 |
|
|||||
Total current assets |
|
1,328,696 |
|
1,584,843 |
|
50,584 |
|
(388,348 |
) |
2,575,775 |
|
|||||
Property, plant and equipment, net |
|
1,171,965 |
|
724,150 |
|
101,380 |
|
|
|
1,997,495 |
|
|||||
Other assets |
|
3,163,483 |
|
1,089,989 |
|
8,145 |
|
(2,780,008 |
) |
1,481,609 |
|
|||||
Total assets |
|
$ |
5,664,144 |
|
$ |
3,398,982 |
|
$ |
160,109 |
|
$ |
(3,168,356 |
) |
$ |
6,054,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accounts payable |
|
$ |
448,156 |
|
$ |
326,564 |
|
$ |
49,746 |
|
$ |
(171,671 |
) |
$ |
652,795 |
|
Accrued expenses |
|
233,713 |
|
162,623 |
|
1,358 |
|
(15,982 |
) |
381,712 |
|
|||||
Current maturities of long-term debt |
|
640,140 |
|
63 |
|
14,906 |
|
(14,906 |
) |
640,203 |
|
|||||
Total current liabilities |
|
1,322,009 |
|
489,250 |
|
66,010 |
|
(202,559 |
) |
1,674,710 |
|
|||||
Other liabilities |
|
294,244 |
|
2,264,708 |
|
20,267 |
|
(2,183,167 |
) |
396,052 |
|
|||||
Long-term debt |
|
2,235,696 |
|
88 |
|
6,328 |
|
(6,328 |
) |
2,235,784 |
|
|||||
Minority interest |
|
|
|
|
|
|
|
8,939 |
|
8,939 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common stock |
|
544 |
|
19,754 |
|
7,832 |
|
(27,586 |
) |
544 |
|
|||||
Treasury stock |
|
(720,835 |
) |
|
|
|
|
|
|
(720,835 |
) |
|||||
Additional paid-in capital |
|
538,445 |
|
117,754 |
|
70,498 |
|
(188,252 |
) |
538,445 |
|
|||||
Retained earnings |
|
1,994,041 |
|
507,428 |
|
(10,826 |
) |
(569,403 |
) |
1,921,240 |
|
|||||
Total stockholders equity |
|
1,812,195 |
|
644,936 |
|
67,504 |
|
(785,241 |
) |
1,739,394 |
|
|||||
Total liabilities and stockholders equity |
|
$ |
5,664,144 |
|
$ |
3,398,982 |
|
$ |
160,109 |
|
$ |
(3,168,356 |
) |
$ |
6,054,879 |
|
|
|
|
|
|
|
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
STEEL DYNAMICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Condensed Consolidating Statements of Income (in thousands)
For the three months ended, |
|
|
|
|
|
Combined |
|
Consolidating |
|
Total |
|
|||||
September 30, 2008 |
|
Parent |
|
Guarantors |
|
Non-Guarantors |
|
Adjustments |
|
Consolidated |
|
|||||
Net sales |
|
$ |
1,187,112 |
|
$ |
2,987,157 |
|
$ |
33,219 |
|
$ |
(1,643,545 |
) |
$ |
2,563,943 |
|
Costs of goods sold |
|
939,794 |
|
2,775,282 |
|
44,576 |
|
(1,640,915 |
) |
2,118,737 |
|
|||||
Gross profit (loss) |
|
247,318 |
|
211,875 |
|
(11,357 |
) |
(2,630 |
) |
445,206 |
|
|||||
Selling, general and administrative |
|
69,506 |
|
46,755 |
|
2,004 |
|
(9,241 |
) |
109,024 |
|
|||||
Operating income (loss) |
|
177,812 |
|
165,120 |
|
(13,361 |
) |
6,611 |
|
336,182 |
|
|||||
Interest expense, net capitalized interest |
|
16,653 |
|
19,223 |
|
221 |
|
1,349 |
|
37,446 |
|
|||||
Other (income) expense, net |
|
72,947 |
|
(81,462 |
) |
(52 |
) |
225 |
|
(8,342 |
) |
|||||
Income (loss) before income taxes and equity in net income of subsidiaries |
|
88,212 |
|
227,359 |
|
(13,530 |
) |
5,037 |
|
307,078 |
|
|||||
Income taxes |
|
32,815 |
|
83,291 |
|
(5,141 |
) |
3,105 |
|
114,070 |
|
|||||
|
|
55,397 |
|
144,068 |
|
(8,389 |
) |
1,932 |
|
193,008 |
|
|||||
Equity in net income of subsidiaries |
|
135,679 |