XML 93 R80.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 13 - Segment Information - EBITDA Reconciliation (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jan. 01, 2017
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Net income   $ 56,995 $ 10,484 $ (12,721) $ (32,301) $ (118,371) $ (106,390) $ (291,116) $ (428,412) $ 22,457 $ 22,457    
Interest expense, net                   1,527      
Income tax benefit                   (39,760)      
Depreciation and amortization                   140,650      
Other (income) expense, net                   (3)      
Gain on disposal of assets                   (31,463)      
Asset Impairment Charges                        
Business Combination, Acquisition Related Costs                   4,606      
Severance, facility closures and other                   5,954      
Restructuring costs                   11,236      
Reorganization costs                        
Inventory write-down                        
Share-based compensation expense acceleration                   15,658      
Immaterial accounts payable accrual correction                        
Adjusted EBITDA                   130,862      
Predecessor [Member]                          
Net income $ 298,582                     $ (944,289) $ (872,542)
Interest expense, net                     157,465 82,086
Income tax benefit (4,613)                     (129,010) (299,093)
Depreciation and amortization                     217,440 276,353
Other (income) expense, net                     (9,504) (8,773)
Gain on disposal of assets                     3,075 (544)
Asset Impairment Charges                     436,395 791,807
Business Combination, Acquisition Related Costs                       10,534 42,662
Severance, facility closures and other                       34,179 16,881
Restructuring costs                       30,401
Reorganization costs (293,969)                 $ (293,969)   55,330
Inventory write-down                     35,350 31,109
Share-based compensation expense acceleration                       7,792
Immaterial accounts payable accrual correction                       (13,190)
Adjusted EBITDA                       $ (94,842) $ 46,756