XML 84 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Revenues:    
Product $ 510,768 $ 373,361
Service 131,895 68,193
Lease 4,329 0
Other 14,617 14,546
Revenue, Net 661,609 456,100
Expenses:    
Costs of products sold, exclusive of depreciation and amortization shown below 496,132 348,998
Operating 69,791 52,083
General and administrative 26,477 21,712
Depreciation and amortization 50,536 24,599
Loss (gain) on disposal or impairment, net (3,566) 2,410
Total expenses 639,370 449,802
Earnings from equity method investments 12,614 17,091
Operating income 34,853 23,389
Other expenses (income), net:    
Interest Expense 42,461 13,867
Loss on early extinguishment of debt 0 19,922
Foreign currency transaction loss 3,294 0
Other expense (income), net (950) (218)
Total other expenses, net 44,805 33,571
Income (loss) from continuing operations before income taxes (9,952) (10,182)
Income tax expense 23,083 95
Net loss (33,035) (10,277)
Other comprehensive income (loss), net of income taxes (18,171) (6,033)
Comprehensive income (loss) (14,864) (4,244)
Consolidation, Eliminations [Member]    
Revenues:    
Product 0 0
Service 0 0
Lease 0  
Other 0 0
Revenue, Net 0 0
Expenses:    
Costs of products sold, exclusive of depreciation and amortization shown below 0 0
Operating 0 0
General and administrative 0 0
Depreciation and amortization 0 0
Loss (gain) on disposal or impairment, net 0 0
Total expenses 0 0
Earnings from equity method investments (47,389) (20,662)
Operating income (47,389) (20,662)
Other expenses (income), net:    
Interest Expense (240) (193)
Loss on early extinguishment of debt   0
Foreign currency transaction loss 0  
Other expense (income), net 240 193
Total other expenses, net 0 0
Income (loss) from continuing operations before income taxes (47,389) (20,662)
Income tax expense 0 0
Net loss (47,389) (20,662)
Other comprehensive income (loss), net of income taxes 0 0
Comprehensive income (loss) (47,389) (20,662)
Reportable Legal Entities [Member] | Parent Company [Member]    
Revenues:    
Product 0 0
Service 0 0
Lease 0  
Other 0 0
Revenue, Net 0 0
Expenses:    
Costs of products sold, exclusive of depreciation and amortization shown below 0 0
Operating 0 0
General and administrative 6,486 5,930
Depreciation and amortization 724 473
Loss (gain) on disposal or impairment, net 49,288 0
Total expenses 56,498 6,403
Earnings from equity method investments 59,446 19,187
Operating income 2,948 12,784
Other expenses (income), net:    
Interest Expense 13,379 5,866
Loss on early extinguishment of debt   19,922
Foreign currency transaction loss 4,403  
Other expense (income), net (735) (197)
Total other expenses, net 17,047 25,591
Income (loss) from continuing operations before income taxes (14,099) (12,807)
Income tax expense 18,936 (2,530)
Net loss (33,035) (10,277)
Other comprehensive income (loss), net of income taxes 5,612 3,581
Comprehensive income (loss) (38,647) (13,858)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Revenues:    
Product 479,449 340,788
Service 37,510 38,050
Lease 0  
Other 0 0
Revenue, Net 516,959 378,838
Expenses:    
Costs of products sold, exclusive of depreciation and amortization shown below 469,998 321,657
Operating 27,931 28,120
General and administrative 5,990 6,930
Depreciation and amortization 18,731 16,830
Loss (gain) on disposal or impairment, net (78,729) 1,982
Total expenses 443,921 375,519
Earnings from equity method investments 557 18,566
Operating income 73,595 21,885
Other expenses (income), net:    
Interest Expense 10,992 8,820
Loss on early extinguishment of debt   0
Foreign currency transaction loss (197)  
Other expense (income), net (5) (2)
Total other expenses, net 10,790 8,818
Income (loss) from continuing operations before income taxes 62,805 13,067
Income tax expense 0 0
Net loss 62,805 13,067
Other comprehensive income (loss), net of income taxes 256 74
Comprehensive income (loss) 62,549 12,993
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Revenues:    
Product 31,319 32,573
Service 94,385 30,143
Lease 4,329  
Other 14,617 14,546
Revenue, Net 144,650 77,262
Expenses:    
Costs of products sold, exclusive of depreciation and amortization shown below 26,134 27,341
Operating 41,860 23,963
General and administrative 14,001 8,852
Depreciation and amortization 31,081 7,296
Loss (gain) on disposal or impairment, net 25,875 428
Total expenses 138,951 67,880
Earnings from equity method investments 0 0
Operating income 5,699 9,382
Other expenses (income), net:    
Interest Expense 18,330 (626)
Loss on early extinguishment of debt   0
Foreign currency transaction loss (912)  
Other expense (income), net (450) (212)
Total other expenses, net 16,968 (838)
Income (loss) from continuing operations before income taxes (11,269) 10,220
Income tax expense 4,147 2,625
Net loss (15,416) 7,595
Other comprehensive income (loss), net of income taxes (24,039) (9,688)
Comprehensive income (loss) $ 8,623 $ 17,283