The company's segment results for the years ended December 31, are as follows (in thousands):

For the Year Ended December 31, 2015	Steel Operations		Metals Recycling Operations			Steel Fabrication Operations		Other			Eliminations			Consolidated
Net Sales
External	$	4,935,549	$	1,249,061		$	671,323	$	283,965		$	—		$	7,139,898
External Non-U.S.		267,963		183,942			2,051		557			—			454,513
Other segments		218,963		904,713			25		30,325			(1,154,026	)		—

		5,422,475		2,337,716			673,399		314,847			(1,154,026	)		7,594,411

Operating income (loss)		403,216		(448,137)	(7)		115,947		(148,784)	(1)		4,974	(2)		(72,784	)
Income (loss) before income taxes		312,402		(465,426)	(7)		108,795		(202,862	)		4,974			(242,117	)
Depreciation and amortization		205,827		65,640			9,587		13,746			(205	)		294,595
Capital expenditures		71,752		21,874			3,395		17,480			—			114,501
As of December 31, 2015
Assets	$	3,827,108	$	1,067,672		$	341,276	$	1,050,506	(3)	$	(84,480)	(4)	$	6,202,082
Liabilities		603,505		250,719			88,439		2,667,189	(5)		(79,221)	(6)		3,530,631

Footnotes related to the year ended December 31, 2015 segment results (in millions):

(1)	Corporate SG&A	$	(34.7	)	(2)	Gross profit increase from intra-company sales	$	5.0


	Company-wide equity-based compensation		(27.4	)
	Profit sharing		(17.7	)
	Minnesota ironmaking operations		(55.7	)
	Other, net		(13.3	)

		$	(148.8	)


(3)	Cash and equivalents	$	641.9		(4)	Elimination of intra-company receivables	$	(74.9	)
	Accounts receivable		18.8			Elimination of intra-company debt		(6.2	)
	Inventories		35.1			Other		(3.4	)

	Property, plant and equipment, net		306.0				$	(84.5	)


	Intra-company debt		6.2
	Other		42.5

		$	1,050.5


(5)	Accounts payable	$	102.3		(6)	Elimination of intra-company payables	$	(74.9	)
	Income taxes payable		2.2			Elimination of intra-company debt		(6.2	)
	Accrued interest		38.3			Other		1.9

	Accrued profit sharing		17.7				$	(79.2	)


	Debt		2,588.7
	Deferred income taxes		(109.0	)
	Other		27.0

		$	2,667.2


(7)	Includes $428.5 million of pretax non-cash asset impairment charges.

For the Year Ended December 31, 2014	Steel Operations		Metals Recycling Operations		Steel Fabrication Operations		Other			Eliminations			Consolidated
Net Sales
External	$	5,300,762	$	1,985,927	$	631,750	$	354,519		$	—		$	8,272,958
External Non-U.S.		240,981		240,900		—		1,113			—			482,994
Other segments		279,835		1,312,379		58		112,873			(1,705,145	)		—

		5,821,578		3,539,206		631,808		468,505			(1,705,145	)		8,755,952

Operating income (loss)		683,609		26,014		51,894		(445,549)	(1)		4,352	(2)		320,320
Income (loss) before income taxes		614,653		5,670		45,376		(505,248)	(7)		4,352			164,803
Depreciation and amortization		149,064		75,242		9,712		29,512			(205	)		263,325
Capital expenditures		62,807		22,223		3,027		23,728			—			111,785
As of December 31, 2014
Assets	$	4,511,436	$	1,767,820	$	301,156	$	793,389	(3)	$	(140,642)	(4)	$	7,233,159
Liabilities		776,804		352,271		42,074		3,270,878	(5)		(130,735)	(6)		4,311,292

Footnotes related to the year ended December 31, 2014 segment results (in millions):

(1)	Corporate SG&A	$	(42.0	)	(2)	Gross profit increase from intra-company sales	$	4.4


	Company-wide equity-based compensation		(22.8	)
	Profit sharing		(36.8	)
	Minnesota ironmaking operations		(69.8	)
	Minnesota ironmaking operations non-cash asset impairment charges		(260.0	)
	Other, net		(14.1	)

		$	(445.5	)


(3)	Cash and equivalents	$	272.3		(4)	Elimination of intra-company receivables	$	(125.1	)
	Accounts receivable		36.8			Elimination of intra-company debt		(7.1	)
	Inventories		95.2			Other		(8.4	)

	Property, plant and equipment, net		313.6				$	(140.6	)


	Intra-company debt		7.1
	Other		68.4

		$	793.4


(5)	Accounts payable	$	126.9		(6)	Elimination of intra-company payables	$	(125.2	)
	Income taxes payable		6.1			Elimination of intra-company debt		(7.1	)
	Accrued interest		50.2			Other		1.6

	Accrued profit sharing		36.8				$	(130.7	)


	Debt		2,975.0
	Deferred income taxes		36.9
	Other		39.0

		$	3,270.9


(7)	Includes $25.2 million of acquisition and bridge financing costs associated with the acquisition of Columbus.

For the Year Ended December 31, 2013	Steel Operations		Metals Recycling Operations		Steel Fabrication Operations		Other			Eliminations			Consolidated
Net Sales
External	$	4,256,077	$	2,066,572	$	438,254	$	194,823		$	—		$	6,955,726
External Non-U.S.		205,380		210,978		—		840			—			417,198
Other segments		223,390		997,316		1,401		103,416			(1,325,523	)		—

		4,684,847		3,274,866		439,655		299,079			(1,325,523	)		7,372,924

Operating income (loss)		516,125		41,949		7,003		(177,939)	(1)		(613)	(2)		386,525
Income (loss) before income taxes		461,151		15,831		827		(214,366	)		(613	)		262,830
Depreciation and amortization		116,533		80,483		8,736		25,381			(205	)		230,928
Capital expenditures		126,772		32,354		2,166		25,551			—			186,843
As of December 31, 2013
Assets	$	2,760,752	$	1,840,490	$	270,160	$	1,106,856	(3)	$	(89,724)	(4)	$	5,888,534
Liabilities		572,573		364,231		22,648		2,394,072	(5)		(77,359)	(6)		3,276,165

Footnotes related to the year ended December 31, 2013 segment results (in millions):

(1)	Corporate SG&A	$	(36.0	)	(2)	Gross profit increase from intra-company sales	$	(0.6	)


	Company-wide equity-based compensation		(15.2	)
	Profit sharing		(23.4	)
	Minnesota ironmaking operations		(93.3	)
	Other, net		(10.0	)

		$	(177.9	)


(3)	Cash and equivalents	$	328.3		(4)	Elimination of intra-company receivables	$	(69.0	)
	Accounts receivable		24.7			Elimination of intra-company debt		(8.0	)
	Inventories		91.2			Other		(12.7	)

	Property, plant and equipment, net		579.9				$	(89.7	)


	Intra-company debt		8.0
	Other		74.8

		$	1,106.9


(5)	Accounts payable	$	82.8		(6)	Elimination of intra-company payables	$	(69.0	)
	Income taxes payable		4.0			Elimination of intra-company debt		(8.0	)
	Accrued interest		31.2			Other		(0.4	)

	Accrued profit sharing		23.4				$	(77.4	)


	Debt		2,074.8
	Deferred income taxes		139.1
	Other		38.8

		$	2,394.1