XML 67 R52.htm IDEA: XBRL DOCUMENT v3.3.1.900
LONG-TERM DEBT (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Borrowings [Abstract]      
Less unamortized debt issuance costs $ (2,046) $ (2,714)  
Total Debt 349,509 408,802  
Less: Current maturities (50,829) (38,608)  
Total Long-term Debt 298,680 370,194  
Computation of the Leverage Ratio [Abstract]      
Loss before taxes (38,920) (25,556) $ 94,717
Loss attributable to noncontrolling interest 813    
Interest expense 10,932 12,797 6,282
Depreciation and amortization 33,243    
Impairment expense 68,735 117,569 0
Stock compensation expense 2,973    
Pro forma acquisition EBITDA 2,244    
B27 settlement 7,348 0 0
(A) Defined EBITDA 87,368    
Total long-term debt, including current maturities 349,509 408,802  
Less unamortized debt issuance costs 2,046 2,714  
(B) Defined indebtedness $ 351,555    
Leverage Ratio (B)/(A) 4.02    
Computation of Fixed Charge Coverage Ratio [Abstract]      
Defined EBITDA $ 87,368    
Cash paid for income taxes 13,792 28,784 35,697
Capital expenditures 13,992    
(A) Defined EBITDA minus capital expenditures & cash income taxes 59,584    
Cash interest payments 9,721 11,641 5,489
Dividends 90 90 $ 90
Scheduled principal payments 38,666    
(B) Fixed Charges $ 48,477    
Fixed Charge Coverage Ratio (A)/(B) 1.23    
Computation of the Asset Coverage Ratio [Abstract]      
Credit facility outstanding balance $ 349,509 408,802  
Defined indebtedness $ 178,452    
Percentage of net accounts receivable for calculating asset coverage ratio 85.00%    
Accounts receivable (net), valued at 85% of gross $ 138,486    
Percentage of net inventory for calculating asset coverage ratio 65.00%    
Inventory, valued at 65% of gross $ 67,482    
Gross amount utilized for computation of asset coverage ratio $ 205,968    
Asset Coverage Ratio 1.15    
Long-term Debt, Fiscal Year Maturity [Abstract]      
2016 $ 50,829    
2017 63,356    
2018 63,381    
2019 173,055    
2020 934    
Thereafter $ 0    
Minimum [Member]      
Borrowings [Abstract]      
Minimum asset coverage ratio 1.00    
Consolidated Fixed Charge Coverage Ratio Covenant [Abstract]      
June 30, 2015 through December 31, 2016 1.15    
March 31, 2017 and thereafter 1.25    
Asset coverage ratio current 1.23    
Maximum [Member]      
Consolidated Leverage Ratio Covenant [Abstract]      
Through September 30, 2016 4.25    
December 31, 2016 4.00    
March 31, 2017 through June 30, 2017 3.75    
September 30, 2017 through December 31, 2017 3.50    
March 31, 2018 and thereafter 3.25    
Consolidated leverage ratio current 4.02    
Consolidated Fixed Charge Coverage Ratio Covenant [Abstract]      
June 30, 2015 through December 31, 2016 1.15    
March 31, 2017 and thereafter 1.25    
Line of Credit [Member]      
Borrowings [Abstract]      
Total Debt $ 172,147 193,443  
Computation of the Leverage Ratio [Abstract]      
Total long-term debt, including current maturities 172,147 193,443  
Computation of the Asset Coverage Ratio [Abstract]      
Credit facility outstanding balance 172,147 193,443  
Outstanding letters of credit 6,305    
Term Loan [Member]      
Borrowings [Abstract]      
Total Debt 175,000 212,500  
Computation of the Leverage Ratio [Abstract]      
Total long-term debt, including current maturities 175,000 212,500  
Computation of the Asset Coverage Ratio [Abstract]      
Credit facility outstanding balance 175,000 212,500  
Promissory Note Payable [Member]      
Borrowings [Abstract]      
Total Debt $ 4,408 5,216  
Monthly installments 2.90%    
Computation of the Leverage Ratio [Abstract]      
Total long-term debt, including current maturities $ 4,408 5,216  
Computation of the Asset Coverage Ratio [Abstract]      
Credit facility outstanding balance 4,408 5,216  
Unsecured Subordinated Notes Payable [Member]      
Borrowings [Abstract]      
Less unamortized debt issuance costs (2,046) (2,714)  
Total Debt $ 0 357  
Quarterly installments 5.00%    
Computation of the Leverage Ratio [Abstract]      
Total long-term debt, including current maturities $ 0 357  
Less unamortized debt issuance costs 2,046 2,714  
Computation of the Asset Coverage Ratio [Abstract]      
Credit facility outstanding balance 0 $ 357  
Wells Fargo Bank, National Association [Member] | Term Loan [Member]      
Borrowings [Abstract]      
Maximum borrowing capacity 175,000    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member]      
Borrowings [Abstract]      
Maximum borrowing capacity $ 350,000    
Commitment fee 0.40%    
Amount outstanding $ 347,100    
Available for borrowing under the facility $ 19,800    
Expiration date Jan. 02, 2019    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member] | Minimum [Member]      
Borrowings [Abstract]      
Commitment fee 0.20%    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member] | Maximum [Member]      
Borrowings [Abstract]      
Commitment fee 0.50%    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member] | LIBOR [Member]      
Borrowings [Abstract]      
Basis spread on base rate 2.25%    
Weighted average interest rate 2.67%    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member] | LIBOR or CDOR [Member] | Minimum [Member]      
Borrowings [Abstract]      
Basis spread on base rate 1.25%    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member] | LIBOR or CDOR [Member] | Maximum [Member]      
Borrowings [Abstract]      
Basis spread on base rate 2.75%    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member] | Prime rate [Member]      
Borrowings [Abstract]      
Basis spread on base rate 1.25%    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member] | Prime rate [Member] | Minimum [Member]      
Borrowings [Abstract]      
Basis spread on base rate 0.25%    
Wells Fargo Bank, National Association [Member] | Revolving Credit Facility [Member] | Prime rate [Member] | Maximum [Member]      
Borrowings [Abstract]      
Basis spread on base rate 1.75%