XML 82 R69.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor Finanical Information Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Net Sales $ 184,676 $ 245,469 $ 606,607 $ 748,371
Cost of materials (exclusive of depreciation and amortization) 137,770 184,417 478,283 564,513
Warehouse, processing and delivery expense 29,392 34,440 87,340 106,568
Sales, general and administrative expense 22,397 25,185 73,615 84,280
Restructuring expense (income) 1,204 (5,147) 17,653 (3,501)
Depreciation and amortization expense 5,994 6,399 18,661 19,389
Impairment of goodwill   0 0 56,160
Total Costs and Expenses 196,757 245,294 675,552 827,409
Operating income (loss) (12,081) 175 (68,945) (79,038)
Interest expense, net (10,506) (10,148) (31,426) (29,988)
Other expense, net (2,270) (2,335) (4,532) (1,427)
(Loss) income before income taxes and equity in earnings (losses) of subsidiaries and joint venture (24,857) (12,308) (104,903) (110,453)
Income tax benefit (expense) 17 2,770 (889) 8,918
Equity in losses of subsidiaries 0 0 0 0
Equity in earnings (losses) of joint venture (1,460) 2,213 (134) 5,914
Net (Loss) Income (26,300) (7,325) (105,926) (95,621)
Comprehensive (loss) income (28,571) (9,135) (110,030) (96,298)
Parent        
Net Sales 100,429 151,998 345,664 469,455
Cost of materials (exclusive of depreciation and amortization) 74,278 113,127 279,661 352,013
Warehouse, processing and delivery expense 19,996 24,374 58,857 77,166
Sales, general and administrative expense 14,532 16,241 49,927 55,638
Restructuring expense (income) 365 (5,197) 16,617 (3,725)
Depreciation and amortization expense 4,538 4,819 13,999 14,643
Impairment of goodwill       41,308
Total Costs and Expenses 113,709 153,364 419,061 537,043
Operating income (loss) (13,280) (1,366) (73,397) (67,588)
Interest expense, net (6,369) (6,388) (19,142) (18,848)
Other expense, net 0 0 0 0
(Loss) income before income taxes and equity in earnings (losses) of subsidiaries and joint venture (19,649) (7,754) (92,539) (86,436)
Income tax benefit (expense) (90) 2,724 126 7,750
Equity in losses of subsidiaries (5,101) (4,508) (13,379) (22,849)
Equity in earnings (losses) of joint venture (1,460) 2,213 (134) 5,914
Net (Loss) Income (26,300) (7,325) (105,926) (95,621)
Comprehensive (loss) income (28,571) (9,135) (110,030) (96,298)
Guarantors        
Net Sales 34,105 34,787 101,168 104,531
Cost of materials (exclusive of depreciation and amortization) 23,970 24,660 71,251 74,020
Warehouse, processing and delivery expense 2,976 2,934 8,947 8,805
Sales, general and administrative expense 4,374 4,592 13,277 14,054
Restructuring expense (income) 0 0 0 0
Depreciation and amortization expense 463 539 1,626 1,632
Impairment of goodwill       0
Total Costs and Expenses 31,783 32,725 95,101 98,511
Operating income (loss) 2,322 2,062 6,067 6,020
Interest expense, net 0 0 0 0
Other expense, net 0 0 0 0
(Loss) income before income taxes and equity in earnings (losses) of subsidiaries and joint venture 2,322 2,062 6,067 6,020
Income tax benefit (expense) (882) (784) (2,305) (1,946)
Equity in losses of subsidiaries 0 0 0 0
Equity in earnings (losses) of joint venture 0 0 0 0
Net (Loss) Income 1,440 1,278 3,762 4,074
Comprehensive (loss) income 1,440 1,278 3,762 4,074
Non-Guarantors        
Net Sales 54,107 60,847 169,512 184,316
Cost of materials (exclusive of depreciation and amortization) 43,487 48,793 137,108 148,411
Warehouse, processing and delivery expense 6,420 7,132 19,536 20,597
Sales, general and administrative expense 3,491 4,352 10,411 14,588
Restructuring expense (income) 839 50 1,036 224
Depreciation and amortization expense 993 1,041 3,036 3,114
Impairment of goodwill       14,852
Total Costs and Expenses 55,230 61,368 171,127 201,786
Operating income (loss) (1,123) (521) (1,615) (17,470)
Interest expense, net (4,137) (3,760) (12,284) (11,140)
Other expense, net (2,270) (2,335) (4,532) (1,427)
(Loss) income before income taxes and equity in earnings (losses) of subsidiaries and joint venture (7,530) (6,616) (18,431) (30,037)
Income tax benefit (expense) 989 830 1,290 3,114
Equity in losses of subsidiaries 0 0 0 0
Equity in earnings (losses) of joint venture 0 0 0 0
Net (Loss) Income (6,541) (5,786) (17,141) (26,923)
Comprehensive (loss) income (9,482) (7,850) (24,774) (28,361)
Eliminations        
Net Sales (3,965) (2,163) (9,737) (9,931)
Cost of materials (exclusive of depreciation and amortization) (3,965) (2,163) (9,737) (9,931)
Warehouse, processing and delivery expense 0 0 0 0
Sales, general and administrative expense 0 0 0 0
Restructuring expense (income) 0 0 0 0
Depreciation and amortization expense 0 0 0 0
Impairment of goodwill       0
Total Costs and Expenses (3,965) (2,163) (9,737) (9,931)
Operating income (loss) 0 0 0 0
Interest expense, net 0 0 0 0
Other expense, net 0 0 0 0
(Loss) income before income taxes and equity in earnings (losses) of subsidiaries and joint venture 0 0 0 0
Income tax benefit (expense) 0 0 0 0
Equity in losses of subsidiaries 5,101 4,508 13,379 22,849
Equity in earnings (losses) of joint venture 0 0 0 0
Net (Loss) Income 5,101 4,508 13,379 22,849
Comprehensive (loss) income $ 8,042 $ 6,572 $ 21,012 $ 24,287