XML 93 R75.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Condensed Income Statements, Captions [Line Items]        
Total revenues $ 406,717 $ 388,323 $ 818,792 $ 780,165
Costs of products sold 385,114 358,588 748,283 694,801
Gross profit (loss) 21,603 29,735 70,509 85,364
Selling, general and administrative expenses 31,561 31,545 68,624 66,422
(Gains) losses on dispositions of plant, equipment and timberlands, net (579) (58) (2,133) (26)
Operating income (loss) (9,379) (1,752) 4,018 18,968
Other non-operating income (expense)        
Interest expense (5,814) (4,476) (11,009) (8,484)
Interest income 26 45 80 158
Other, net (257) 98 (28) 910
Total non-operating expense (6,045) (4,333) (10,957) (7,416)
Income (loss) before income taxes (15,424) (6,085) (6,939) 11,552
Income tax provision (benefit) (8,025) (371) (5,256) 5,663
Net income (loss) (7,399) (5,714) (1,683) 5,889
Other comprehensive income (loss) (25,653) 26,332 (11,633) 33,525
Comprehensive income (loss) (33,052) 20,618 (13,316) 39,414
Adjustments/ Eliminations [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues (25,157) (21,788) (50,097) (42,266)
Costs of products sold (25,157) (21,788) (50,097) (42,266)
Other non-operating income (expense)        
Interest expense 1,606 1,349 2,976 2,619
Interest income (1,606) (1,349) (2,976) (2,619)
Equity in earnings of subsidiaries (27,678) (38,050) (71,166) (65,519)
Total non-operating expense (27,678) (38,050) (71,166) (65,519)
Income (loss) before income taxes (27,678) (38,050) (71,166) (65,519)
Net income (loss) (27,678) (38,050) (71,166) (65,519)
Other comprehensive income (loss) 56,736 (47,335) 33,665 (57,451)
Comprehensive income (loss) 29,058 (85,385) (37,501) (122,970)
Product [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues 405,773 387,342 816,420 778,055
Product [Member] | Adjustments/ Eliminations [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues (25,157) (21,788) (50,097) (42,266)
Energy and Related Sales Net [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues 944 981 2,372 2,110
Parent Company [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues 190,976 192,351 391,843 399,251
Costs of products sold 203,339 196,145 394,504 381,391
Gross profit (loss) (12,363) (3,794) (2,661) 17,860
Selling, general and administrative expenses 16,971 16,421 37,408 36,583
(Gains) losses on dispositions of plant, equipment and timberlands, net (22) 16 (460) 48
Operating income (loss) (29,312) (20,231) (39,609) (18,771)
Other non-operating income (expense)        
Interest expense (6,389) (5,182) (12,071) (9,843)
Interest income 133 142 279 291
Equity in earnings of subsidiaries 14,971 18,801 36,204 32,418
Other, net 1,532 781 (881) 2,365
Total non-operating expense 10,247 14,542 23,531 25,231
Income (loss) before income taxes (19,065) (5,689) (16,078) 6,460
Income tax provision (benefit) (11,666) 25 (14,395) 571
Net income (loss) (7,399) (5,714) (1,683) 5,889
Other comprehensive income (loss) (25,653) 26,332 (11,633) 33,525
Comprehensive income (loss) (33,052) 20,618 (13,316) 39,414
Parent Company [Member] | Product [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues 190,032 191,370 389,471 397,141
Parent Company [Member] | Energy and Related Sales Net [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues 944 981 2,372 2,110
Guarantors [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues 32,319 23,052 52,332 42,585
Costs of products sold 31,097 22,047 49,362 40,633
Gross profit (loss) 1,222 1,005 2,970 1,952
Selling, general and administrative expenses (332) 236 1,673 310
(Gains) losses on dispositions of plant, equipment and timberlands, net (565) (74) (1,680) (74)
Operating income (loss) 2,119 843 2,977 1,716
Other non-operating income (expense)        
Interest expense (585) (206) (1,040) (319)
Interest income 1,446 1,237 2,690 2,398
Equity in earnings of subsidiaries 12,707 19,249 34,962 33,101
Other, net 529 (2,319) (2,734) (4,525)
Total non-operating expense 14,097 17,961 33,878 30,655
Income (loss) before income taxes 16,216 18,804 36,855 32,371
Income tax provision (benefit) 1,267 3 673 (47)
Net income (loss) 14,949 18,801 36,182 32,418
Other comprehensive income (loss) (28,587) 23,964 (17,551) 29,066
Comprehensive income (loss) (13,638) 42,765 18,631 61,484
Guarantors [Member] | Product [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues 32,319 23,052 52,332 42,585
Non Guarantors [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues 208,579 194,708 424,714 380,595
Costs of products sold 175,835 162,184 354,514 315,043
Gross profit (loss) 32,744 32,524 70,200 65,552
Selling, general and administrative expenses 14,922 14,888 29,543 29,529
(Gains) losses on dispositions of plant, equipment and timberlands, net 8   7  
Operating income (loss) 17,814 17,636 40,650 36,023
Other non-operating income (expense)        
Interest expense (446) (437) (874) (941)
Interest income 53 15 87 88
Other, net (2,318) 1,636 3,587 3,070
Total non-operating expense (2,711) 1,214 2,800 2,217
Income (loss) before income taxes 15,103 18,850 43,450 38,240
Income tax provision (benefit) 2,374 (399) 8,466 5,139
Net income (loss) 12,729 19,249 34,984 33,101
Other comprehensive income (loss) (28,149) 23,371 (16,114) 28,385
Comprehensive income (loss) (15,420) 42,620 18,870 61,486
Non Guarantors [Member] | Product [Member]        
Condensed Income Statements, Captions [Line Items]        
Total revenues $ 208,579 $ 194,708 $ 424,714 $ 380,595