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 September 30, 2011

 

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.)

 

7575 West Jefferson Blvd, 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 has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  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

 

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 October 31, 2011, Registrant had 218,693,681 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 September 30, 2011 (unaudited) and December 31, 2010

 

1

 

 

 

 

 

Consolidated Statements of Income for the three and nine-month periods ended September 30, 2011 and 2010 (unaudited)

 

2

 

 

 

 

 

Consolidated Statements of Cash Flows for the three and nine-month periods ended September 30, 2011 and 2010 (unaudited)

 

3

 

 

 

 

 

Notes to Consolidated Financial Statements (unaudited)

 

4

 

 

 

 

Item 2.

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

 

16

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

25

 

 

 

 

Item 4.

Controls and Procedures

 

25

 

 

 

 

PART II. Other Information

 

 

 

 

Item 1.

Legal Proceedings

 

26

 

 

 

 

Item 1A.

Risk Factors

 

27

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

27

 

 

 

 

Item 3.

Defaults Upon Senior Securities

 

27

 

 

 

 

Item 5.

Other Information

 

27

 

 

 

 

Item 6.

Exhibits

 

27

 

 

 

 

 

Signatures

 

28

 



Table of Contents

 

STEEL DYNAMICS, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

 

 

 

September 30,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and equivalents

 

$

456,694

 

$

186,513

 

Accounts receivable, net

 

764,715

 

584,068

 

Accounts receivable-related parties

 

51,153

 

38,121

 

Inventories

 

1,158,848

 

1,114,063

 

Deferred income taxes

 

21,652

 

20,684

 

Income taxes receivable

 

24,519

 

37,311

 

Other current assets

 

18,646

 

19,243

 

Total current assets

 

2,496,227

 

2,000,003

 

 

 

 

 

 

 

Property, plant and equipment, net

 

2,168,444

 

2,213,333

 

 

 

 

 

 

 

Restricted cash

 

20,763

 

23,132

 

Intangible assets, net

 

460,206

 

489,240

 

Goodwill

 

746,737

 

751,675

 

Other assets

 

111,104

 

112,551

 

Total assets

 

$

6,003,481

 

$

5,589,934

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

453,232

 

$

335,031

 

Accounts payable-related parties

 

9,107

 

13,570

 

Income taxes payable

 

14,844

 

5,227

 

Accrued expenses

 

203,191

 

175,041

 

Accrued profit sharing

 

35,883

 

23,524

 

Current maturities of long-term debt

 

1,210

 

8,924

 

Total current liabilities

 

717,467

 

561,317

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

7 3/8% senior notes, due 2012

 

700,000

 

700,000

 

5.125% convertible senior notes, due 2014

 

287,500

 

287,500

 

6 ¾% senior notes, due 2015

 

500,000

 

500,000

 

7 ¾% senior notes, due 2016

 

500,000

 

500,000

 

7 5/8% senior notes, due 2020

 

350,000

 

350,000

 

Other long-term debt

 

41,550

 

40,397

 

Total long-term debt

 

2,379,050

 

2,377,897

 

 

 

 

 

 

 

Deferred income taxes

 

482,543

 

457,432

 

Other liabilities

 

77,391

 

62,159

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

64,364

 

54,294

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Common stock voting, $.0025 par value; 900,000,000 shares authorized; 255,029,406 and 254,002,799 shares issued; and 218,690,315 and 217,574,826 shares outstanding, as of September 30, 2011 and December 31, 2010, respectively

 

636

 

633

 

Treasury stock, at cost; 36,339,091 and 36,427,973 shares, as of September 30, 2011 and December 31, 2010, respectively

 

(725,849

)

(727,624

)

Additional paid-in capital

 

1,023,295

 

998,728

 

Retained earnings

 

2,003,486

 

1,821,133

 

Total Steel Dynamics, Inc. equity

 

2,301,568

 

2,092,870

 

Noncontrolling interests

 

(18,902

)

(16,035

)

Total equity

 

2,282,666

 

2,076,835

 

Total liabilities and equity

 

$

6,003,481

 

$

5,589,934

 

 

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

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

Unrelated parties

 

$

1,976,296

 

$

1,520,346

 

$

5,922,243

 

$

4,584,285

 

Related parties

 

67,159

 

63,818

 

216,912

 

188,468

 

Total net sales

 

2,043,455

 

1,584,164

 

6,139,155

 

4,772,753

 

 

 

 

 

 

 

 

 

 

 

Costs of goods sold

 

1,844,212

 

1,444,632

 

5,367,772

 

4,230,755

 

Gross profit

 

199,243

 

139,532

 

771,383

 

541,998

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

72,876

 

54,679

 

201,648

 

167,796

 

Profit sharing

 

7,428

 

4,562

 

37,085

 

21,833

 

Amortization of intangible assets

 

10,154

 

11,291

 

30,320

 

34,437

 

Total selling, general and administrative expenses

 

90,458

 

70,532

 

269,053

 

224,066

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

108,785

 

69,000

 

502,330

 

317,932

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of capitalized interest

 

44,702

 

44,286

 

132,860

 

125,249

 

Other income, net

 

(3,523

)

(6,215

)

(13,835

)

(12,817

)

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

67,606

 

30,929

 

383,305

 

205,500

 

Income taxes

 

27,749

 

15,574

 

143,392

 

79,959

 

 

 

 

 

 

 

 

 

 

 

Net income

 

39,857

 

15,355

 

239,913

 

125,541

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to noncontrolling interests

 

3,447

 

3,386

 

8,004

 

7,376

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Steel Dynamics, Inc.

 

$

43,304

 

$

18,741

 

$

247,917

 

$

132,917

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share attributable to Steel Dynamics, Inc. stockholders

 

$

.20

 

$

.09

 

$

1.14

 

$

.61

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

218,674

 

216,881

 

218,389

 

216,600

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share attributable to Steel Dynamics, Inc. stockholders, including the effect of assumed conversions when dilutive

 

$

.19

 

$

.09

 

$

1.08

 

$

.60

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and share equivalents outstanding

 

235,759

 

234,543

 

236,083

 

234,601

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per share

 

$

.10

 

$

.075

 

$

.30

 

$

.225

 

 

See notes to consolidated financial statements.

 

2



Table of Contents

 

STEEL DYNAMICS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(in thousands)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

39,857

 

$

15,355

 

$

239,913

 

$

125,541

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

55,962

 

57,278

 

166,965

 

168,948

 

Equity-based compensation

 

3,833

 

3,626

 

11,355

 

9,724

 

Deferred income taxes

 

7,118

 

2,735

 

29,081

 

21,620

 

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

 

3,701

 

(176

)

3,797

 

1,330

 

Changes in certain assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

33,533

 

(26,820

)

(193,679

)

(228,537

)

Inventories

 

36,346

 

9,715

 

(44,787

)

(155,356

)

Other assets

 

1,632

 

(2,409

)

7,329

 

(10,998

)

Accounts payable

 

(4,375

)

(12,446

)

92,550

 

83,064

 

Income taxes receivable/payable

 

(5,911

)

8,829

 

22,409

 

106,378

 

Accrued expenses

 

50,767

 

33,733

 

57,464

 

59,799

 

Net cash provided by operating activities

 

222,463

 

89,420

 

392,397

 

181,513

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(38,126

)

(24,224

)

(91,795

)

(95,868

)

Other investing activities

 

947

 

936

 

1,946

 

2,417

 

Net cash used in investing activities

 

(37,179

)

(23,288

)

(89,849

)

(93,451

)

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Issuance of current and long-term debt

 

10,851

 

25,428

 

15,977

 

571,980

 

Repayment of current and long-term debt

 

(105

)

(146

)

(7,921

)

(355,952

)

Debt issuance costs

 

(6,884

)

 

(6,884

)

(6,707

)

Proceeds from exercise of stock options, including related tax effect

 

402

 

1,566

 

13,267

 

8,004

 

Contributions from noncontrolling investors, net

 

11,320

 

1,805

 

13,207

 

4,416

 

Dividends paid

 

(21,865

)

(16,260

)

(60,013

)

(48,693

)

Net cash provided by (used in) financing activities

 

(6,281

)

12,393

 

(32,367

)

173,048

 

 

 

 

 

 

 

 

 

 

 

Increase in cash and equivalents

 

179,003

 

78,525

 

270,181

 

261,110

 

Cash and equivalents at beginning of period

 

277,691

 

191,593

 

186,513

 

9,008

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents at end of period

 

$

456,694

 

$

270,118

 

$

456,694

 

$

270,118

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure information:

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

14,931

 

$

15,016

 

$

101,088

 

$

90,778

 

Cash paid (received) for federal and state income taxes, net

 

$

12,403

 

$

(12

)

$

74,378

 

$

(55,019

)

 

See notes to consolidated financial statements.

 

3



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 1.  Description of the Business and Significant Accounting Policies

 

Description of the Business

 

Steel Dynamics, Inc. (SDI), together with its subsidiaries (the company), is a domestic manufacturer of steel products and metals recycler. The company has three reporting segments: steel operations, metals recycling and ferrous resources operations, and steel fabrication 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 (SWVA) 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 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 60% and 61% of the company’s external net sales during the three and nine-month periods ended September 30, 2011 and 2010, respectively.

 

Metals Recycling and Ferrous Resources Operations. Metals recycling and ferrous resources operations are primarily composed of the company’s steel scrap procurement and processing locations, operated through the company’s wholly-owned subsidiary, OmniSource Corporation (OmniSource), as well as Iron Dynamics (IDI), the company’s liquid pig iron facility. In addition, the impact related to the ongoing start-up of the Mesabi Nugget iron nugget manufacturing facility and future mining operations, both in Hoyt Lakes, Minnesota is also included in this segment. Metals recycling and ferrous resources operations accounted for approximately 35% of the company’s external net sales during each of the three and nine-month periods ended September 30, 2011 and 2010.

 

Steel Fabrication Operations.  Steel fabrication operations represent the company’s New Millennium Building Systems plants located throughout the United States and Northern Mexico. Revenues from these plants are generated from the fabrication of trusses, girders, steel joists and steel decking used within the non-residential construction industry. Steel fabrication operations accounted for approximately 4% and 3% of the company’s external net sales during the three-month periods ended September 30, 2011 and 2010, respectively, and 3% during each of the nine-month periods ended September 30, 2011 and 2010.

 

Significant Accounting Policies

 

Principles of Consolidation. The consolidated financial statements include the accounts of SDI, together with its wholly and majority-owned or controlled subsidiaries, after elimination of significant intercompany accounts and transactions.  Noncontrolling interests represent the noncontrolling owner’s proportionate share in the equity, income, or losses of the company’s majority-owned or controlled consolidated subsidiaries.

 

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; income taxes; unrecognized income tax benefits; potential environmental liabilities; and 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 and notes thereto included in the company’s Annual Report on Form 10-K for the year ended December 31, 2010.

 

Goodwill.  The company’s goodwill is allocated to the following reporting units at September 30, 2011, and December 31, 2010, (in thousands):

 

 

 

September 30,

 

December 31,

 

 

 

2011

 

2010

 

OmniSource — Metals Recycling/Ferrous Resources Segment

 

$

572,988

 

$

577,926

 

The Techs — Steel Segment

 

142,783

 

142,783

 

Roanoke Bar Division — Steel Segment

 

29,041

 

29,041

 

New Millennium Building Systems — Fabrication Segment

 

1,925

 

1,925

 

 

 

$

746,737

 

$

751,675

 

 

OmniSource goodwill decreased $4.9 million from December 31, 2010 to September 30, 2011, in recognition of the 2011 tax benefit related to the amortization of the component of OmniSource tax-deductible goodwill in excess of book goodwill.

 

4



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 2. Senior Secured Revolving Credit Facility

 

On September 29, 2011, the company amended, restated and expanded its existing senior secured revolving credit facility from the prior $924.0 million level to a renewed 5-year $1.1 billion facility. Subject to certain conditions, the company has the opportunity to increase the facility size by an additional $400.0 million. The facility is guaranteed by certain of the company’s subsidiaries and is secured by substantially all of its accounts receivable and inventories. The proceeds of the revolver will be available to fund working capital, capital expenditures, and other general corporate purposes.

 

The amended credit agreement contains financial covenants and other covenants that limit or restrict our 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. Our ability to borrow funds within the terms of the revolver is dependent upon our continued compliance with the financial and other covenants contained in the senior secured credit agreement.  At September 30, 2011, there were no outstanding borrowings under our senior secured revolver, which is subject to a quarterly borrowing base.

 

The senior secured revolving credit facility pricing grid is adjusted quarterly and is based on the company’s leverage of total debt to last-twelve-month’s (LTM) adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, and certain other non-cash transactions, as defined in the credit agreement).  The minimum pricing is LIBOR plus 1.00% or Prime, and the maximum pricing is LIBOR plus 2.00% or Prime plus 1.00%.  In addition the company is subject to an unused commitment fee of between 0.25% and 0.45% (based on leverage of total debt to LTM adjusted EBITDA) which is applied to the unused portion of the $1.1 billion revolver each quarter.

 

Note 3.  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 the weighted average dilutive effect of common share equivalents outstanding during the period applied to the company’s basic earnings per share. Common share equivalents represent potentially dilutive stock options and restricted shares, and dilutive shares related to the company’s 5.125% convertible senior notes, and are excluded from the computation in periods in which they have an anti-dilutive effect. Options to purchase 5.8 million and 2.3 million shares were anti-dilutive at September 30, 2011 and 2010, respectively.

 

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 attributable to Steel Dynamics, Inc. (in thousands, except per share data):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

2011

 

2010

 

 

 

Net Income
(Numerator)

 

Shares
(Denominator)

 

Per Share
Amount

 

Net Income
(Numerator)

 

Shares
(Denominator)

 

Per Share
Amount

 

Basic earnings per share

 

$

43,304

 

218,674

 

$

.20

 

$

18,741

 

216,881

 

$

.09

 

Dilutive stock option effect

 

 

703

 

 

 

 

1,280

 

 

 

5.125% convertible senior notes, net of tax

 

2,358

 

16,382

 

 

 

2,377

 

16,382

 

 

 

Diluted earnings per share

 

$

45,662

 

235,759

 

$

.19

 

$

21,118

 

234,543

 

$

.09

 

 

 

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

 

 

Net Income
(Numerator)

 

Shares
(Denominator)

 

Per Share
Amount

 

Net Income
(Numerator)

 

Shares
(Denominator)

 

Per Share
Amount

 

Basic earnings per share

 

$

247,917

 

218,389

 

$

1.14

 

$

132,917

 

216,600

 

$

.61

 

Dilutive stock option effect

 

 

1,312

 

 

 

 

1,619

 

 

 

5.125% convertible senior notes, net of tax

 

7,074

 

16,382

 

 

 

7,131

 

16,382

 

 

 

Diluted earnings per share

 

$

254,991

 

236,083

 

$

1.08

 

$

140,048

 

234,601

 

$

.60

 

 

5



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 4.  Inventories

 

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

 

 

 

September 30, 

 

December 31,

 

 

 

2011

 

2010

 

Raw materials

 

$

578,008

 

$

589,859

 

Supplies

 

240,512

 

231,816

 

Work-in-progress

 

116,557

 

94,346

 

Finished goods

 

223,771

 

198,042

 

Total inventories

 

$

1,158,848

 

$

1,114,063

 

 

Note 5. Changes in Equity

 

The following table provides a reconciliation of the beginning and ending carrying amounts of total equity, equity attributable to stockholders of Steel Dynamics, Inc. and equity attributable to the noncontrolling interests (in thousands):

 

 

 

 

 

Stockholders of Steel Dynamics, Inc.

 

 

 

 

 

Total

 

Common

 

Additional
Paid-In

 

Retained

 

Treasury

 

Noncontrolling

 

 

 

Equity

 

Stock

 

Capital

 

Earnings

 

Stock

 

Interests

 

Balances at January 1, 2011

 

$

2,076,835

 

$

633

 

$

998,728

 

$

1,821,133

 

$

(727,624

)

$

(16,035

)

Proceeds from the exercise of stock options, including related tax effect

 

13,267

 

3

 

13,264

 

 

 

 

Dividends declared

 

(65,564

)

 

 

(65,564

)

 

 

Equity-based compensation and issuance of restricted stock

 

13,078

 

 

11,303

 

 

1,775

 

 

Contributions from noncontrolling investors

 

5,645

 

 

 

 

 

5,645

 

Distributions to noncontrolling investor

 

(508

)

 

 

 

 

(508

)

Net and comprehensive income (loss)

 

239,913

 

 

 

247,917

 

 

(8,004

)

Balances at September 30, 2011

 

$

2,282,666

 

$

636

 

$

1,023,295

 

$

2,003,486

 

$

(725,849

)

$

(18,902

)

 

Note 6.  Derivative Financial Instruments

 

The company is exposed to certain risks relating to its ongoing business operations. At times the company utilizes derivative instruments to mitigate commodity margin risk, interest rate risk, and foreign currency exchange rate risk. Forward contracts on various commodities are entered into to manage the price risk associated with forecasted purchases and sales of nonferrous metals (specifically aluminum, copper, nickel and silver) from the company’s metals recycling operations. Interest rate swaps are entered into at times to manage interest rate risk associated with the company’s fixed and floating-rate borrowings. Forward exchange contracts on various foreign currencies are entered into at times to manage foreign currency exchange rate risk as necessary. No interest rate swaps or significant forward exchange contracts on foreign currency existed for the periods presented.

 

Cash Flow Hedging Strategy.  For derivative instruments that are designated and qualify as a cash flow hedge (i.e., hedging the exposure to variability in expected future cash flows that is attributable to a particular risk), the effective portion of the gain or loss on the derivative instrument is reported as a component of other comprehensive income and reclassified into earnings in the same line item associated with the forecasted transaction and in the same period or periods during which the hedged transaction affects earnings (e.g., in “interest expense” when the hedged transactions are interest cash flows associated with floating-rate borrowings). The remaining gain or loss on the derivative instrument in excess of the cumulative change in the present value of future cash flows of the hedged item, if any (i.e., the ineffectiveness portion), or hedge components excluded from the assessment of effectiveness, are recognized in the statement of income during the current period.

 

6



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 6.  Derivative Financial Instruments (continued)

 

Commodity Futures Contracts.  If the company is “long” on futures contracts, it means the company has more futures contracts purchased than futures contracts sold for the underlying commodity.  If the company is “short” on futures contracts, it means the company has more futures contracts sold than futures contracts purchased for the underlying commodity.  The following summarizes the company’s commodity futures contract commitments as of September 30, 2011 (MT represents metric tons and Lbs represents pounds):

 

Commodity

 

Long/Short

 

Total

 

 

Aluminum

 

Long

 

8,400

 

MT

Aluminum

 

Short

 

4,400

 

MT

Copper

 

Long

 

6,554

 

MT

Copper

 

Short

 

6,067

 

MT

Nickel

 

Long

 

12

 

MT

Nickel

 

Short

 

54

 

MT

Silver

 

Long

 

343

 

Lbs

 

The following summarizes the location and amounts of the fair values and gains or losses related to derivatives included in the company’s financial statements as of September 30, 2011, and December 31, 2010, and for the three and nine-month periods ended September 30, 2011 and 2010 (in thousands):

 

 

 

 

 

Fair Value

 

Balance Sheets

 

 

 

September 30, 2011

 

December 31, 2010

 

Commodity futures net asset

 

Other current assets

 

$

1,440

 

$

 

Commodity futures net liability

 

Accrued expenses

 

 

4,988

 

 

 

 

 

 

Gain (Loss) for Three Months Ended

 

Statements of Income

 

 

 

September 30, 2011

 

September 30, 2010

 

Commodity futures contracts

 

Costs of goods sold

 

$

7,112

 

$

(720

)

 

 

 

 

 

Gain for Nine Months Ended

 

Statements of Income

 

 

 

September 30, 2011

 

September 30, 2010

 

Commodity futures contracts

 

Costs of goods sold

 

$

11,457

 

$

3,688

 

 

7



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 7.  Fair Value Measurements

 

FASB accounting standards provide a comprehensive framework for measuring fair value and 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.  Levels within the hierarchy are defined 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.

 

The following table sets forth financial assets and liabilities measured at fair value in the consolidated balance sheets and the respective levels to which the fair value measurements are classified within the fair value hierarchy as of  September 30, 2011, and December 31, 2010 (in thousands):

 

 

 

Total

 

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

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

September 30, 2011

 

 

 

 

 

 

 

 

 

Commodity futures – financial assets

 

$

10,158

 

$

 

$

10,158

 

$

 

Commodity futures – financial liabilities

 

8,718

 

 

8,178

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

Commodity futures – financial assets

 

7,052

 

 

7,052

 

 

Commodity futures – financial liabilities

 

12,040

 

 

12,040

 

 

 

The carrying amounts of financial instruments including cash and equivalents, accounts receivable and accounts payable approximate fair value, because of the relatively short maturity of these instruments. The fair values of commodity futures contracts are estimated by the use of quoted market prices, estimates obtained from brokers, and other appropriate valuation techniques based on references available. The fair value of long-term debt, including current maturities, was approximately $2.4 billion and $2.5 billion (with a corresponding carrying amount in the consolidated balance sheet of $2.4 billion) at September 30, 2011, and December 31, 2010, respectively, and was based on quoted market prices.

 

Note 8.  Commitments and Contingencies

 

On September 17, 2008, we and eight other steel manufacturing companies were served with a class action antitrust complaint, filed in the United States District Court for the Northern District of Illinois in Chicago by Standard Iron Works of Scranton, Pennsylvania, alleging violations of Section 1 of the Sherman Act.  The Complaint alleges that the defendants conspired to fix, raise, maintain and stabilize the price at which steel products were sold in the United States, starting in 2005, by artificially restricting the supply of such steel products.  Seven additional lawsuits, each of them materially similar to the original, have also 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 direct purchasers of steel products 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 within the same time period.  In addition, on December 28, 2010, we and the other co-defendants were served with a substantially similar complaint in the Circuit Court of Cocke County, Tennessee, purporting to be on behalf of indirect purchasers of steel products in Tennessee. The case has been removed to federal court. All Complaints seek treble damages and costs, including reasonable attorney fees, pre- and post-judgment interest and injunctive relief.  On January 2, 2009, Steel Dynamics and the other defendants filed a Joint Motion to Dismiss all of the direct purchaser lawsuits. On June 12, 2009, however, the Court denied the Motion. The parties are currently conducting discovery. We believe that the lawsuits are without merit and we are aggressively defending these actions.  Due to the uncertain nature of litigation, we cannot presently determine the ultimate outcome of this litigation, however we have determined, based on the information available at this time, that there is not presently a “reasonable possibility” (as that term is defined in ASC 450-20-20), that the outcome of these legal proceedings would have a material impact on our financial condition, results of operations, or liquidity.

 

Although not presently necessary or appropriate to make a dollar estimate of exposure to loss, if any, in connection with the above matter, we may in the future determine that a loss accrual is necessary. Although we may make loss accruals, if and as warranted, any amounts that we may accrue from time to time could vary significantly from the amounts we actually pay, due to inherent uncertainties and the inherent shortcomings of the estimation process, the uncertainties involved in litigation and other factors. Additionally, an adverse result could have a material effect on our financial condition, results of operations and liquidity.

 

8



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 9.  Segment Information

 

The company has three reportable segments: steel operations, metals recycling and ferrous resources operations, and steel fabrication operations.  These operations are described in Note 1 to the financial statements.  Revenues included in the category “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, “Other” also includes certain unallocated corporate accounts, such as the company’s senior secured credit facilities, senior notes and convertible senior notes, certain other investments, and certain profit sharing expenses.

 

The company’s operations are primarily organized and managed by operating segment.  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. Intra-segment and intra-company sales and any related profits are eliminated in consolidation. Refer to the company’s Annual Report on Form 10-K for the year ended December 31, 2010, for more information related to the company’s segment reporting.  The company’s segment results for the three and nine-month periods ended September 30, 2011 and 2010 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

Metals Recycling /

 

Steel Fabrication

 

 

 

 

 

 

 

September 30, 2011

 

Steel Operations

 

Ferrous Resources

 

Operations

 

Other

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

External

 

$

1,183,665

 

$

624,742

 

$

83,094

 

$

24,018

 

 

$

1,915,519

 

External Non-U.S.

 

44,345

 

83,296

 

 

295

 

 

127,936

 

Other segments

 

49,854

 

351,219

 

16

 

3,033

 

(404,122

)

 

 

 

1,277,864

 

1,059,257

 

83,110

 

27,346

 

(404,122

)

2,043,455

 

Operating income (loss)

 

136,194

 

(3,388

)

(246

)

(28,437

)(1)

4,662

(2)

108,785

 

Income (loss) before income taxes

 

114,805

 

(14,697

)

(2,139

)

(35,025

)

4,662

 

67,606

 

Depreciation and amortization

 

27,320

 

25,164

 

1,847

 

1,682

 

(51

)

55,962

 

Capital expenditures

 

10,457

 

26,575

 

503

 

591

 

 

38,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2011

 

 

 

 

 

 

 

 

 

 

 

Assets

 

2,629,873

 

2,557,147

 

234,452

 

757,275

(3)

(175,266

)(4)

6,003,481

 

Liabilities

 

488,476

 

531,827

 

16,820

 

2,785,613

(5)

(166,285

)(6)

3,656,451

 

 


Footnotes related to the three months ended September 30, 2011 segment results (in millions):

 

(1)

Corporate SG&A

 

$

(19.1

)

 

Company-wide stock option expense

 

(3.6

)

 

Profit sharing

 

(5.5

)

 

Other, net

 

(0.2

)

 

Total

 

$

(28.4

)

 

 

 

 

 

(2)

Gross profit increase from intra-company sales

 

$

4.7

 

 

 

 

 

 

(3)

Cash and equivalents

 

$

391.5

 

 

Income taxes receivable

 

24.5

 

 

Deferred income taxes

 

21.6

 

 

Property, plant and equipment, net

 

72.1

 

 

Debt issuance costs

 

25.6

 

 

Intra-company debt

 

130.6

 

 

Other

 

91.4

 

 

Total

 

$

757.3

 

 

 

 

 

 

(4)

Elimination of intra-company receivables

 

$

(30.6

)

 

Elimination of intra-company debt

 

(130.6

)

 

Other

 

(14.1

)

 

Total

 

$

(175.3

)

 

 

 

 

 

(5)

Accounts payable

 

32.6

 

 

Income taxes payable

 

15.0

 

 

Accrued interest

 

61.8

 

 

Accrued profit sharing

 

31.4

 

 

Debt

 

2,342.0

 

 

Deferred income taxes

 

221.0

 

 

Other

 

81.8

 

 

Total

 

$

2,785.6

 

 

 

 

 

 

(6)

Elimination of intra-company payables

 

$

(35.9

)

 

Elimination of intra-company debt

 

(130.6

)

 

Other

 

0.2

 

 

Total

 

$

(166.3

)

 

9



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 9.  Segment Information (continued)

 

For the three months ended

 

 

 

Metals Recycling /

 

Steel Fabrication

 

 

 

 

 

 

 

September 30, 2010

 

Steel Operations

 

Ferrous Resources

 

Operations

 

Other

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

External

 

$

938,162

 

$

484,605

 

$

53,723

 

$

11,660

 

$

 

$

1,488,150

 

External Non-U.S.

 

21,509

 

74,265

 

 

240

 

 

96,014

 

Other segments

 

40,715

 

245,810

 

197

 

2,463

 

(289,185

)

 

 

 

1,000,386

 

804,680

 

53,920

 

14,363

 

(289,185

)

1,584,164

 

Operating income (loss)

 

85,201

 

1,077

 

(494

)

(14,781

)(1)

(2,003

)(2)

69,000

 

Income (loss) before income taxes

 

65,666

 

(9,588

)

(1,919

)

(21,147

)

(2,083

)

30,929

 

Depreciation and amortization

 

28,596

 

26,224

 

1,404

 

1,105

 

(51

)

57,278

 

Capital expenditures

 

10,530

 

10,145

 

 

3,549

 

 

24,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets (7)

 

2,513,562

 

2,476,032

 

198,314

 

718,304

(3)

(295,753

)(4)

5,610,459

 

Liabilities (7)

 

414,455

 

609,779

 

20,423

 

2,749,747

(5)

(287,621

)(6)

3,506,783

 

 


Footnotes related to the three months ended September 30, 2010 segment results (in millions):

 

(1)

Corporate SG&A

 

$

(5.8

)

 

Company-wide stock option expense

 

(3.6

)

 

Profit sharing

 

(3.5

)

 

Other, net

 

(1.9

)

 

Total

 

$

(14.8

)

 

 

 

 

 

(2)

Gross profit reduction from intra-company sales

 

$

(2.0

)

 

 

 

 

 

(3)

Cash and equivalents

 

$

258.9

 

 

Income taxes receivable

 

30.4

 

 

Deferred income taxes

 

24.8

 

 

Property, plant and equipment, net

 

57.7

 

 

Debt issuance costs

 

25.1

 

 

Intra-company debt

 

235.8

 

 

Other

 

85.6

 

 

Total

 

$

718.3

 

 

 

 

 

 

(4)

Elimination of intra-company receivables

 

$

(47.6

)

 

Elimination of intra-company debt

 

(235.8

)

 

Other

 

(12.4

)

 

Total

 

$

(295.8

)

 

 

 

 

 

(5)

Accounts payable

 

$

36.0

 

 

Income taxes payable

 

5.4

 

 

Accrued interest

 

61.8

 

 

Accrued profit sharing

 

19.2

 

 

Debt

 

2,341.0

 

 

Deferred income taxes

 

219.2

 

 

Other

 

67.1

 

 

Total

 

$

2,749.7

 

 

 

 

 

 

(6)

Elimination of intra-company payables

 

$

(47.7

)

 

Elimination of intra-company debt

 

(235.8

)

 

Other

 

(4.1

)

 

Total

 

$

(287.6

)

 

 

(7)

Certain segment deferred tax asset and liability accounts have been reclassified at September 30, 2010, to conform to the September 30, 2011 presentation. These reclassifications had no impact to the previously reported segment income statement information or consolidated income statements as previously reported, nor did they impact previously reported consolidated total assets or liabilities.

 

10



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 9.  Segment Information (continued)

 

For the nine months ended

 

 

 

Metals Recycling /

 

Steel Fabrication

 

 

 

 

 

 

 

September 30, 2011

 

Steel Operations

 

Ferrous Resources

 

Operations

 

Other

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

External

 

$

3,551,626

 

$

1,944,928

 

$

197,112

 

$

75,260

 

$

 

$

5,768,926

 

External Non-U.S.

 

138,723

 

230,954

 

 

552

 

 

370,229

 

Other segments

 

163,991

 

1,069,661

 

612

 

8,452

 

(1,242,716

)

 

 

 

3,854,340

 

3,245,543

 

197,724

 

84,264

 

(1,242,716

)

6,139,155

 

Operating income (loss)

 

543,117

 

39,987

 

(4,764

)

(78,115

)(1)

2,105

(2)

502,330

 

Income (loss) before income taxes

 

480,296

 

8,033

 

(9,918

)

(97,105

)

1,999

 

383,305

 

Depreciation and amortization

 

82,164

 

75,784

 

4,969

 

4,201

 

(153

)

166,965

 

Capital expenditures

 

28,891

 

58,458

 

1,454

 

2,992

 

 

91,795

 

 


Footnotes related to the nine months ended September 30, 2011 segment results (in millions):

 

(1)

Corporate SG&A

 

$

(38.4

)

 

Company-wide stock option expense

 

(11.0

)

 

Profit sharing

 

(30.6

)

 

Other, net

 

1.9

 

 

Total

 

$

(78.1

)

 

 

 

 

 

(2)

Gross profit increase from intra-company sales

 

$

2.1

 

 

For the nine months ended

 

 

 

Metals Recycling /

 

Steel Fabrication

 

 

 

 

 

 

 

September 30, 2010

 

Steel Operations

 

Ferrous Resources

 

Operations

 

Other

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

External

 

$

2,835,969

 

$

1,497,542

 

$

119,949

 

$

62,519

 

$

 

$

4,515,979

 

External Non-U.S.

 

72,906

 

183,317

 

 

551

 

 

256,774

 

Other segments

 

123,936

 

728,491

 

236

 

7,182

 

(859,845

)

 

 

 

3,032,811

 

2,409,350

 

120,185

 

70,252

 

(859,845

)

4,772,753

 

Operating income (loss)

 

351,085

 

32,150

 

(11,787

)

(50,476

)(1)

(3,040

)(2)

317,932

 

Income (loss) before income taxes

 

295,332

 

(3,413

)

(15,696

)

(66,886

)

(3,837

)

205,500

 

Depreciation and amortization

 

84,894

 

76,351

 

4,516

 

3,323

 

(136

)

168,948

 

Capital expenditures

 

39,747

 

41,503

 

150

 

15,106

 

(638

)

95,868

 

 


Footnotes related to the nine months ended September 30, 2010 segment results (in millions):

 

(1)

Corporate SG&A

 

$

(22.8

)

 

Company-wide stock option expense

 

(8.8

)

 

Profit sharing

 

(18.8

)

 

Other, net

 

(0.1

)

 

Total

 

$

(50.5

)

 

 

 

 

 

(2)

Gross profit reduction from intra-company sales

 

$

(3.0

)

 

11



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 10.  Condensed Consolidating Information

 

Certain 100%-owned subsidiaries of SDI have fully and unconditionally guaranteed all of the indebtedness relating to the issuance of the company’s senior notes due 2012, 2014, 2015, 2016, and 2020. Following are the company’s condensed consolidating financial statements, including the guarantors, which present the financial position, results of operations and cash flows of (i) SDI (in each case, reflecting investments in its consolidated subsidiaries under the equity method of accounting), (ii) the guarantor subsidiaries of SDI, (iii) the non-guarantor subsidiaries of SDI, and (iv) the eliminations necessary to arrive at the information 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, 2010.

 

Condensed Consolidating Balance Sheets (in thousands)

 

 

 

 

 

 

 

Combined

 

Consolidating

 

Total

 

As of September 30, 2011

 

Parent

 

Guarantors

 

Non-Guarantors

 

Adjustments

 

Consolidated

 

Cash and equivalents

 

$

388,196

 

$

59,517

 

$

8,981

 

$

 

$

456,694

 

Accounts receivable, net

 

329,791

 

790,072

 

10,868

 

(314,863

)

815,868

 

Inventories

 

584,593

 

496,178

 

80,346

 

(2,269

)

1,158,848

 

Other current assets

 

91,718

 

7,651

 

3,013

 

(37,565

)

64,817

 

Total current assets

 

1,394,298

 

1,353,418

 

103,208

 

(354,697

)

2,496,227

 

Property, plant and equiment, net

 

1,067,385

 

660,174

 

443,764

 

(2,879

)

2,168,444

 

Intangible assets, net

 

 

460,206

 

 

 

460,206

 

Goodwill

 

 

746,737

 

 

 

746,737

 

Other assets, including investments in subs

 

2,792,180

 

32,551

 

8,073

 

(2,700,937

)

131,867

 

Total assets

 

$

5,253,863

 

$

3,253,086

 

$

555,045

 

$

(3,058,513

)

$

6,003,481

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

156,677

 

$

302,606

 

$

35,133

 

$

(32,077

)

$

462,339

 

Accrued expenses

 

175,546

 

99,005

 

8,340

 

(28,973

)

253,918

 

Current maturities of long-term debt

 

440

 

300

 

35,596

 

(35,126

)

1,210

 

Total current liabilities

 

332,663

 

401,911

 

79,069

 

(96,176

)

717,467

 

Long-term debt

 

2,344,065

 

 

165,787

 

(130,802

)

2,379,050

 

Other liabilities

 

275,567

 

2,162,580

 

27,223

 

(1,905,436

)

559,934

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

 

64,364

 

 

64,364

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

636

 

33,896

 

18,121

 

(52,017

)

636

 

Treasury stock

 

(725,849

)

 

 

 

(725,849

)

Additional paid-in-capital

 

1,023,295

 

117,737

 

312,817

 

(430,554

)

1,023,295

 

Retained earnings

 

2,003,486

 

536,962

 

(93,434

)

(443,528

)

2,003,486

 

Total Steel Dynamics, Inc. equity

 

2,301,568

 

688,595

 

237,504

 

(926,099

)

2,301,568

 

Noncontrolling interests

 

 

 

(18,902

)

 

(18,902

)

Total equity

 

2,301,568

 

688,595

 

218,602

 

(926,099

)

2,282,666

 

Total liabilities and equity

 

$

5,253,863

 

$

3,253,086

 

$

555,045

 

$

(3,058,513

)

$

6,003,481

 

 

12



Table of Contents

 

STEEL DYNAMICS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Note 10.  Condensed Consolidating Information (continued)

 

 

 

 

 

 

 

Combined

 

Consolidating

 

Total

 

As of December 31, 2010

 

Parent

 

Guarantors

 

Non-Guarantors

 

Adjustments

 

Consolidated

 

Cash and equivalents

 

$

173,563

 

$

10,628

 

$

2,322

 

$

 

$

186,513

 

Accounts receivable, net

 

283,883

 

614,412

 

7,282

 

(283,388

)

622,189

 

Inventories

 

548,726

 

487,298

 

84,183

 

(6,144

)

1,114,063

 

Other current assets

 

96,040

 

9,757

 

3,444

 

(32,003

)

77,238

 

Total current assets

 

1,102,212

 

1,122,095

 

97,231

 

(321,535

)

2,000,003

 

Property, plant and equiment, net

 

1,110,350

 

684,118

 

421,897

 

(3,032

)

2,213,333

 

Intangible assets, net

 

 

489,240

 

 

 

489,240

 

Goodwill

 

 

751,675

 

 

 

751,675

 

Other assets, including investments in subs

 

2,788,097

 

36,617

 

7,601

 

(2,696,632

)

135,683

 

Total assets

 

$

5,000,659

 

$

3,083,745

 

$

526,729

 

$

(3,021,199

)

$

5,589,934

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

127,246

 

$

227,823

 

$

26,015

 

$

(32,483

)

$

348,601

 

Accrued expenses

 

123,498

 

102,114

 

8,497

 

(30,317