XML 46 R72.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Consolidating Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Net sales $ 776,647 $ 825,847 $ 1,501,978 $ 1,587,837
Cost of sales 638,240 716,307 1,260,851 1,401,559
Selling, general and administrative 41,481 54,955 90,882 109,346
Transaction costs 11,661 2,753 59,640 8,672
Depreciation 12,951 13,089 28,886 26,588
Amortization 2,342 2,342 4,684 4,683
Equity in losses (earnings) of investees (176) (332) (183) (332)
Operating income (loss) 70,148 36,733 57,218 37,321
Interest Income, Other 638 641 1,302 1,305
Interest Expense (9,381) (15,299) (18,566) (30,767)
Gains (Losses) on Extinguishment of Debt 0 0 (36,212) (521)
Other Nonoperating Income (Expense) (953) (242) (1,555) (4,136)
Interest Expense, Related Party 0   0  
Income (loss) before income taxes 60,452 21,833 2,187 3,202
Income tax benefit (expense) (864) (3,997) (7,225) (9,969)
Net income (loss) 59,588 17,836 (5,038) (6,767)
Reportable Legal Entities [Member] | Parent Company [Member]        
Net sales 0 0 0 0
Cost of sales 0 0 0 0
Selling, general and administrative 1,550 7,580 4,557 15,488
Transaction costs 1,459 2,753 39,503 8,672
Depreciation 0 0 0 0
Amortization 0 0 0 0
Equity in losses (earnings) of investees (45,780)   (49,268) (37,368)
Operating income (loss) 42,771 27,130 5,208 13,208
Interest Income, Other 0 0 0 0
Interest Expense (2,319) (5,295) (6,301) (10,587)
Gains (Losses) on Extinguishment of Debt     (17,112) 0
Other Nonoperating Income (Expense) 0 (2) 0 581
Interest Expense, Related Party 20,000   20,392  
Income (loss) before income taxes 60,452 21,833 2,187 3,202
Income tax benefit (expense) (864) (3,997) (7,225) (9,969)
Net income (loss) 59,588 17,836 (5,038) (6,767)
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Net sales 209,558 225,172 409,911 434,216
Cost of sales 223,889 217,303 435,837 419,303
Selling, general and administrative 7,323 4,724 12,626 8,511
Transaction costs 3,913 0 8,009 0
Depreciation 2,712 1,094 8,036 2,370
Amortization 0 0 0 0
Equity in losses (earnings) of investees (100,420)   (154,388) (52,165)
Operating income (loss) 72,141 46,651 99,791 56,197
Interest Income, Other 0 0 0 2
Interest Expense (6,284) (9,175) (10,689) (18,406)
Gains (Losses) on Extinguishment of Debt     (19,100) (521)
Other Nonoperating Income (Expense) 0 (13) 0 96
Interest Expense, Related Party (20,077)   (20,734)  
Income (loss) before income taxes 45,780 37,463 49,268 37,368
Income tax benefit (expense) (3,387) (6,069) (3,454) (6,412)
Net income (loss) 42,393 31,394 45,814 30,956
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Net sales 311,234 318,525 606,250 611,798
Cost of sales 264,030 276,824 518,069 539,696
Selling, general and administrative 12,731 21,644 29,967 43,816
Transaction costs 5,833 0 10,453 0
Depreciation 5,578 6,819 11,257 13,018
Amortization 2,336 2,336 4,671 4,671
Equity in losses (earnings) of investees 105   104 4,251
Operating income (loss) 20,621 10,124 31,729 6,346
Interest Income, Other 0 1 0 34
Interest Expense (673) (683) (1,349) (1,567)
Gains (Losses) on Extinguishment of Debt     0 0
Other Nonoperating Income (Expense) 0 84 0 (367)
Interest Expense, Related Party 204   (61)  
Income (loss) before income taxes 20,152 9,526 30,319 4,446
Income tax benefit (expense) (7,645) (3,728) (12,069) (1,760)
Net income (loss) 12,507 5,798 18,250 2,686
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Net sales 508,988 538,098 981,765 1,040,357
Cost of sales 403,342 478,105 802,568 940,684
Selling, general and administrative 20,128 21,007 43,834 41,531
Transaction costs 456 0 1,675 0
Depreciation 4,661 5,176 9,593 11,200
Amortization 6 6 13 12
Equity in losses (earnings) of investees (176)   (183) (332)
Operating income (loss) 80,571 34,136 124,265 47,262
Interest Income, Other 638 640 1,302 1,269
Interest Expense (105) (146) (227) (207)
Gains (Losses) on Extinguishment of Debt     0 0
Other Nonoperating Income (Expense) (953) (334) (1,555) (4,856)
Interest Expense, Related Party 12   180  
Income (loss) before income taxes 80,163 34,296 123,965 43,468
Income tax benefit (expense) (2,229) (2,491) (2,941) (3,405)
Net income (loss) 77,934 31,805 121,024 40,063
Consolidation, Eliminations [Member]        
Net sales (253,133) (255,948) (495,948) (498,534)
Cost of sales (253,021) (255,925) (495,623) (498,124)
Selling, general and administrative (251) 0 (102) 0
Transaction costs 0 0 0 0
Depreciation 0 0 0 0
Amortization 0 0 0 0
Equity in losses (earnings) of investees 146,095   203,552 85,282
Operating income (loss) (145,956) (81,308) (203,775) (85,692)
Interest Income, Other 0 0 0 0
Interest Expense 0 0 0 0
Gains (Losses) on Extinguishment of Debt     0 0
Other Nonoperating Income (Expense) 0 23 0 410
Interest Expense, Related Party (139)   223  
Income (loss) before income taxes (146,095) (81,285) (203,552) (85,282)
Income tax benefit (expense) 13,261 12,288 18,464 11,577
Net income (loss) $ (132,834) $ (68,997) $ (185,088) $ (73,705)