XML 42 R32.htm IDEA: XBRL DOCUMENT v3.4.0.3
Guarantor Finanical Information (Tables)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Guarantees [Abstract]    
Schedule of Condensed Balance Sheet
Condensed Consolidating Balance Sheet
As of March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
930

 
$

 
$
9,788

 
$

 
$
10,718

Accounts receivable, less allowance for doubtful accounts
45,149

 
9

 
38,461

 

 
83,619

Receivables from affiliates
1,021

 

 

 
(1,021
)
 

Inventories
127,844

 

 
62,197

 
(68
)
 
189,973

Other current assets
6,650

 
633

 
6,949

 

 
14,232

Total current assets
181,594

 
642

 
117,395

 
(1,089
)
 
298,542

Investment in joint venture
36,001

 

 

 

 
36,001

Intangible assets, net
8,599

 

 
110

 

 
8,709

Other noncurrent assets
11,861

 

 
4,824

 
(1,409
)
 
15,276

Receivables from affiliates
123,372

 
60,879

 

 
(184,251
)
 

Property, plant and equipment, net
47,243

 

 
11,198

 

 
58,441

Total assets
$
408,670

 
$
61,521

 
$
133,527

 
$
(186,749
)
 
$
416,969

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Accounts payable
$
32,849

 
$

 
$
17,619

 
$

 
$
50,468

Payables due to affiliates
1,021

 

 

 
(1,021
)
 

Other current liabilities
31,941

 
1,396

 
5,838

 

 
39,175

Current portion of long-term debt
6,950

 

 
28

 

 
6,978

Total current liabilities
72,761

 
1,396

 
23,485

 
(1,021
)
 
96,621

Long-term debt, less current portion
268,538

 

 
8

 

 
268,546

Investment in subsidiaries
16,900

 

 

 
(16,900
)
 

Payables due to affiliates

 
8,932

 
175,319

 
(184,251
)
 

Deferred income taxes

 
1,269

 

 
(1,269
)
 

Other noncurrent liabilities
39,084

 

 
1,331

 

 
40,415

Stockholders’ equity (deficit)
11,387

 
49,924

 
(66,616
)
 
16,692

 
11,387

Total liabilities and stockholders’ equity
$
408,670

 
$
61,521

 
$
133,527

 
$
(186,749
)
 
$
416,969

Condensed Consolidating Balance Sheet
As of March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
930

 
$

 
$
9,788

 
$

 
$
10,718

Accounts receivable, less allowance for doubtful accounts
45,149

 
9

 
38,461

 

 
83,619

Receivables from affiliates
1,021

 

 

 
(1,021
)
 

Inventories
127,844

 

 
62,197

 
(68
)
 
189,973

Other current assets
6,650

 
633

 
6,949

 

 
14,232

Total current assets
181,594

 
642

 
117,395

 
(1,089
)
 
298,542

Investment in joint venture
36,001

 

 

 

 
36,001

Intangible assets, net
8,599

 

 
110

 

 
8,709

Other noncurrent assets
11,861

 

 
4,824

 
(1,409
)
 
15,276

Receivables from affiliates
123,372

 
60,879

 

 
(184,251
)
 

Property, plant and equipment, net
47,243

 

 
11,198

 

 
58,441

Total assets
$
408,670

 
$
61,521

 
$
133,527

 
$
(186,749
)
 
$
416,969

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Accounts payable
$
32,849

 
$

 
$
17,619

 
$

 
$
50,468

Payables due to affiliates
1,021

 

 

 
(1,021
)
 

Other current liabilities
31,941

 
1,396

 
5,838

 

 
39,175

Current portion of long-term debt
6,950

 

 
28

 

 
6,978

Total current liabilities
72,761

 
1,396

 
23,485

 
(1,021
)
 
96,621

Long-term debt, less current portion
268,538

 

 
8

 

 
268,546

Investment in subsidiaries
16,900

 

 

 
(16,900
)
 

Payables due to affiliates

 
8,932

 
175,319

 
(184,251
)
 

Deferred income taxes

 
1,269

 

 
(1,269
)
 

Other noncurrent liabilities
39,084

 

 
1,331

 

 
40,415

Stockholders’ equity (deficit)
11,387

 
49,924

 
(66,616
)
 
16,692

 
11,387

Total liabilities and stockholders’ equity
$
408,670

 
$
61,521

 
$
133,527

 
$
(186,749
)
 
$
416,969

Condensed Consolidating Balance Sheet
As of December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
1,220

 
$
46

 
$
9,834

 
$

 
$
11,100

Accounts receivable, less allowance for doubtful accounts
39,448

 
9

 
33,734

 

 
73,191

Receivables from affiliates
759

 
36

 

 
(795
)
 

Inventories
150,809

 

 
65,349

 
(68
)
 
216,090

Other current assets
3,996

 

 
6,774

 

 
10,770

Current assets of discontinued operations

 
37,140

 

 

 
37,140

Total current assets
196,232

 
37,231

 
115,691

 
(863
)
 
348,291

Investment in joint venture
35,690

 

 

 

 
35,690

Intangible assets, net
10,116

 

 
134

 

 
10,250

Other noncurrent assets
11,642

 

 
4,622

 
(1,355
)
 
14,909

Investment in subsidiaries
33,941

 

 

 
(33,941
)
 

Receivables from affiliates
118,478

 
69,359

 

 
(187,837
)
 

Property, plant and equipment, net
52,770

 
1

 
11,790

 

 
64,561

Non-current assets of discontinued operations

 
19,805

 

 

 
19,805

Total assets
$
458,869

 
$
126,396

 
$
132,237

 
$
(223,996
)
 
$
493,506

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Accounts payable
$
32,707

 
$

 
$
12,899

 
$

 
$
45,606

Payables due to affiliates
759

 

 
36

 
(795
)
 

Other current liabilities
21,121

 
1,412

 
5,578

 

 
28,111

Current portion of long-term debt
6,980

 

 
32

 

 
7,012

Current liabilities of discontinued operations

 
11,158

 

 

 
11,158

Total current liabilities
61,567

 
12,570

 
18,545

 
(795
)
 
91,887

Long-term debt, less current portion
310,599

 

 
15

 

 
310,614

Payables due to affiliates

 
14,123

 
173,715

 
(187,838
)
 

Deferred income taxes

 
5,524

 

 
(1,355
)
 
4,169

Other noncurrent liabilities
39,715

 

 
133

 

 
39,848

Stockholders’ equity (deficit)
46,988

 
94,179

 
(60,171
)
 
(34,008
)
 
46,988

Total liabilities and stockholders’ equity
$
458,869

 
$
126,396

 
$
132,237

 
$
(223,996
)
 
$
493,506

 
Condensed Income Statement [Table Text Block]
Condensed Consolidating Statement of Operations and Comprehensive (Loss) Income
For the Three Months Ended March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
$
112,598

 
$

 
$
54,673

 
$
(3,423
)
 
$
163,848

Costs and expenses:
 
 
 
 
 
 
 
 
 
Cost of materials (exclusive of depreciation and amortization)
93,018

 

 
44,163

 
(3,423
)
 
133,758

Warehouse, processing and delivery expense
17,864

 

 
5,539

 

 
23,403

Sales, general and administrative expense
15,004

 

 
2,433

 

 
17,437

Restructuring expense
9,817

 
125

 
1,776

 

 
11,718

Depreciation and amortization expense
3,804

 
11

 
578

 

 
4,393

Total costs and expenses
139,507

 
136

 
54,489

 
(3,423
)
 
190,709

Operating (loss) income
(26,909
)
 
(136
)
 
184

 

 
(26,861
)
Interest expense, net
5,656

 

 
4,713

 

 
10,369

Debt restructuring costs
3,859

 

 
3,216

 

 
7,075

Other expense, net

 

 
1,145

 

 
1,145

(Loss) income from continuing operations before income taxes and equity in earnings (losses) of subsidiaries and joint venture
(36,424
)
 
(136
)
 
(8,890
)
 

 
(45,450
)
Income tax (benefit) expense
1,447

 
(52
)
 
(1,730
)
 

 
(335
)
(Loss) income from continuing operations before equity in earnings (losses) of subsidiaries and joint venture
(37,871
)
 
(84
)
 
(7,160
)
 

 
(45,115
)
Equity in (losses) earnings of subsidiaries
(2,304
)
 

 

 
2,304

 

Equity in earnings of joint venture
311

 

 

 

 
311

(Loss) income from continuing operations
(39,864
)
 
(84
)
 
(7,160
)
 
2,304

 
(44,804
)
Income from discontinued operations, net of income taxes
2,994

 
4,940

 

 

 
7,934

Net (loss) income
$
(36,870
)
 
$
4,856

 
$
(7,160
)
 
$
2,304

 
$
(36,870
)
Comprehensive (loss) income
$
(35,803
)
 
$
4,856

 
$
(6,549
)
 
$
1,693

 
$
(35,803
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 

Condensed Consolidating Statement of Operations and Comprehensive (Loss) Income
For the Three Months Ended March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
$
112,598

 
$

 
$
54,673

 
$
(3,423
)
 
$
163,848

Costs and expenses:
 
 
 
 
 
 
 
 
 
Cost of materials (exclusive of depreciation and amortization)
93,018

 

 
44,163

 
(3,423
)
 
133,758

Warehouse, processing and delivery expense
17,864

 

 
5,539

 

 
23,403

Sales, general and administrative expense
15,004

 

 
2,433

 

 
17,437

Restructuring expense
9,817

 
125

 
1,776

 

 
11,718

Depreciation and amortization expense
3,804

 
11

 
578

 

 
4,393

Total costs and expenses
139,507

 
136

 
54,489

 
(3,423
)
 
190,709

Operating (loss) income
(26,909
)
 
(136
)
 
184

 

 
(26,861
)
Interest expense, net
5,656

 

 
4,713

 

 
10,369

Debt restructuring costs
3,859

 

 
3,216

 

 
7,075

Other expense, net

 

 
1,145

 

 
1,145

(Loss) income from continuing operations before income taxes and equity in earnings (losses) of subsidiaries and joint venture
(36,424
)
 
(136
)
 
(8,890
)
 

 
(45,450
)
Income tax (benefit) expense
1,447

 
(52
)
 
(1,730
)
 

 
(335
)
(Loss) income from continuing operations before equity in earnings (losses) of subsidiaries and joint venture
(37,871
)
 
(84
)
 
(7,160
)
 

 
(45,115
)
Equity in (losses) earnings of subsidiaries
(2,304
)
 

 

 
2,304

 

Equity in earnings of joint venture
311

 

 

 

 
311

(Loss) income from continuing operations
(39,864
)
 
(84
)
 
(7,160
)
 
2,304

 
(44,804
)
Income from discontinued operations, net of income taxes
2,994

 
4,940

 

 

 
7,934

Net (loss) income
$
(36,870
)
 
$
4,856

 
$
(7,160
)
 
$
2,304

 
$
(36,870
)
Comprehensive (loss) income
$
(35,803
)
 
$
4,856

 
$
(6,549
)
 
$
1,693

 
$
(35,803
)

Condensed Consolidating Statement of Operations and Comprehensive (Loss) Income
For the Three Months Ended March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
$
132,450

 
$

 
$
59,000

 
$
(2,910
)
 
$
188,540

Costs and expenses:
 
 
 
 
 
 
 
 
 
Cost of materials (exclusive of depreciation and amortization)
100,027

 

 
47,238

 
(2,910
)
 
144,355

Warehouse, processing and delivery expense
17,542

 
(522
)
 
6,571

 

 
23,591

Sales, general and administrative expense
17,342

 

 
3,626

 

 
20,968

Restructuring expense
831

 

 

 

 
831

Depreciation and amortization expense
4,743

 
138

 
1,013

 

 
5,894

Total costs and expenses (income)
140,485

 
(384
)
 
58,448

 
(2,910
)
 
195,639

Operating (loss) income
(8,035
)
 
384

 
552

 

 
(7,099
)
Interest expense, net
6,031

 

 
4,133

 

 
10,164

Other expense, net

 

 
6,225

 

 
6,225

(Loss) income from continuing operations before income taxes and equity in earnings (losses) of subsidiaries and joint venture
(14,066
)
 
384

 
(9,806
)


 
(23,488
)
Income tax (benefit) expense
(5,960
)
 

 
(991
)
 

 
(6,951
)
(Loss) income from continuing operations before equity in earnings of joint venture
(8,106
)
 
384

 
(8,815
)
 

 
(16,537
)
Equity in (losses) earnings of subsidiaries
(7,896
)
 

 

 
7,896

 

Equity in earnings of joint venture
875

 

 

 

 
875

(Loss) income from continuing operations
(15,127
)
 
384

 
(8,815
)
 
7,896

 
(15,662
)
Income from discontinued operations, net of income taxes

 
535

 

 

 
535

Net (loss) income
$
(15,127
)
 
$
919

 
$
(8,815
)
 
$
7,896

 
$
(15,127
)
Comprehensive (loss) income
$
(18,419
)
 
$
919

 
$
(13,129
)
 
$
12,210

 
$
(18,419
)
Schedule of Condensed Cash Flow Statement

Condensed Consolidating Statement of Cash Flows
For the Three Months Ended March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating activities:
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(36,870
)
 
$
4,856

 
$
(7,160
)
 
$
2,304

 
$
(36,870
)
Less: Income from discontinued operations, net of income taxes
2,994

 
4,940

 

 

 
7,934

(Loss) income from continuing operations
(39,864
)
 
(84
)
 
(7,160
)
 
2,304

 
(44,804
)
Equity in losses of subsidiaries
2,304

 

 

 
(2,304
)
 

Adjustments to reconcile net (loss) income from continuing operations to cash from (used in) operating activities of continuing operations
40,728

 
1,978

 
5,632

 

 
48,338

Net cash from (used in) operating activities of continuing operations
3,168

 
1,894

 
(1,528
)
 

 
3,534

Net cash from (used in) operating activities of discontinued operations

 
(5,219
)
 

 

 
(5,219
)
Net cash from (used in) operating activities
3,168

 
(3,325
)
 
(1,528
)
 

 
(1,685
)
Investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures
(992
)
 
(10
)
 
(236
)
 

 
(1,238
)
Proceeds from sale of property, plant and equipment
466

 

 
1

 

 
467

Net advances to subsidiaries
(4,893
)
 

 

 
4,893

 

Net cash from (used in) investing activities of continuing operations
(5,419
)
 
(10
)
 
(235
)
 
4,893

 
(771
)
Net cash from (used in) investing activities of discontinued operations
53,570

 

 

 

 
53,570

Net cash from (used in) investing activities
48,151

 
(10
)
 
(235
)
 
4,893

 
52,799

Financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
287,113

 

 

 

 
287,113

Repayments of long-term debt
(331,185
)
 

 
(11
)
 

 
(331,196
)
Net intercompany (repayments) borrowings

 
3,289

 
1,604

 
(4,893
)
 

Other financing activities
(7,537
)
 

 

 

 
(7,537
)
Net cash from (used in) financing activities
(51,609
)
 
3,289

 
1,593

 
(4,893
)
 
(51,620
)
Effect of exchange rate changes on cash and cash equivalents

 

 
124

 

 
124

Net change in cash and cash equivalents
(290
)
 
(46
)
 
(46
)
 

 
(382
)
Cash and cash equivalents - beginning of year
1,220

 
46

 
9,834

 

 
11,100

Cash and cash equivalents - end of period
$
930

 
$

 
$
9,788

 
$

 
$
10,718

Condensed Consolidating Statement of Cash Flows
For the Three Months Ended March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating activities:
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(36,870
)
 
$
4,856

 
$
(7,160
)
 
$
2,304

 
$
(36,870
)
Less: Income from discontinued operations, net of income taxes
2,994

 
4,940

 

 

 
7,934

(Loss) income from continuing operations
(39,864
)
 
(84
)
 
(7,160
)
 
2,304

 
(44,804
)
Equity in losses of subsidiaries
2,304

 

 

 
(2,304
)
 

Adjustments to reconcile net (loss) income from continuing operations to cash from (used in) operating activities of continuing operations
40,728

 
1,978

 
5,632

 

 
48,338

Net cash from (used in) operating activities of continuing operations
3,168

 
1,894

 
(1,528
)
 

 
3,534

Net cash from (used in) operating activities of discontinued operations

 
(5,219
)
 

 

 
(5,219
)
Net cash from (used in) operating activities
3,168

 
(3,325
)
 
(1,528
)
 

 
(1,685
)
Investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures
(992
)
 
(10
)
 
(236
)
 

 
(1,238
)
Proceeds from sale of property, plant and equipment
466

 

 
1

 

 
467

Net advances to subsidiaries
(4,893
)
 

 

 
4,893

 

Net cash from (used in) investing activities of continuing operations
(5,419
)
 
(10
)
 
(235
)
 
4,893

 
(771
)
Net cash from (used in) investing activities of discontinued operations
53,570

 

 

 

 
53,570

Net cash from (used in) investing activities
48,151

 
(10
)
 
(235
)
 
4,893

 
52,799

Financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
287,113

 

 

 

 
287,113

Repayments of long-term debt
(331,185
)
 

 
(11
)
 

 
(331,196
)
Net intercompany (repayments) borrowings

 
3,289

 
1,604

 
(4,893
)
 

Other financing activities
(7,537
)
 

 

 

 
(7,537
)
Net cash from (used in) financing activities
(51,609
)
 
3,289

 
1,593

 
(4,893
)
 
(51,620
)
Effect of exchange rate changes on cash and cash equivalents

 

 
124

 

 
124

Net change in cash and cash equivalents
(290
)
 
(46
)
 
(46
)
 

 
(382
)
Cash and cash equivalents - beginning of year
1,220

 
46

 
9,834

 

 
11,100

Cash and cash equivalents - end of period
$
930

 
$

 
$
9,788

 
$

 
$
10,718



Condensed Consolidating Statement of Cash Flows
For the Three Months Ended March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating activities:
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(15,127
)
 
$
919

 
$
(8,815
)
 
$
7,896

 
$
(15,127
)
Less: Income from discontinued operations, net of income taxes

 
535

 

 

 
535

(Loss) income from continuing operations
(15,127
)
 
384

 
(8,815
)
 
7,896

 
(15,662
)
Equity in losses of subsidiaries
7,896

 

 

 
(7,896
)
 

Adjustments to reconcile net (loss) income from continuing operations to cash from (used in) operating activities of continuing operations
15,460

 
230

 
(4,489
)
 

 
11,201

Net cash from (used in) operating activities of continuing operations
8,229

 
614

 
(13,304
)
 

 
(4,461
)
Net cash from (used in) operating activities of discontinued operations

 
1,681

 

 

 
1,681

Net cash (used in) from operating activities
8,229

 
2,295

 
(13,304
)
 

 
(2,780
)
Investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures
(1,257
)
 
(49
)
 
(531
)
 

 
(1,837
)
Proceeds from sale of property, plant and equipment
7,541

 

 

 

 
7,541

Net advances to subsidiaries
(13,627
)
 

 

 
13,627

 

Net cash from (used in) investing activities of continuing operations
(7,343
)
 
(49
)
 
(531
)
 
13,627

 
5,704

Net cash from (used in) investing activities of discontinued operations

 
(224
)
 

 

 
(224
)
Net cash from (used in) investing activities
(7,343
)
 
(273
)
 
(531
)
 
13,627

 
5,480

Financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
206,900

 

 

 

 
206,900

Repayments of long-term debt
(204,350
)
 

 
(7
)
 

 
(204,357
)
Net intercompany (repayments) borrowings

 
(2,029
)
 
15,656

 
(13,627
)
 

Other financing activities

 

 

 

 

Net cash from (used in) financing activities
2,550

 
(2,029
)
 
15,649

 
(13,627
)
 
2,543

Effect of exchange rate changes on cash and cash equivalents

 

 
(331
)
 

 
(331
)
Net change in cash and cash equivalents
3,436

 
(7
)
 
1,483

 

 
4,912

Cash and cash equivalents - beginning of year
511

 
977

 
6,966

 

 
8,454

Cash and cash equivalents - end of period
$
3,947

 
$
970

 
$
8,449

 
$

 
$
13,366