XML 88 R74.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONDENSED CONSOLIDATING BALANCE SHEET (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 2,491 $ 10,504 $ 7,927 $ 1,572
Trade accounts receivable, net 51,269 48,491    
Intercompany receivables 0 0    
Inventories 122,761 114,775    
Prepaid expenses and other current assets 3,586 4,147    
Total current assets 180,107 177,917    
Property, plant and equipment, net 99,515 100,969    
Investments in subsidiaries 0 0    
Goodwill 62,482 86,784    
Intangible assets, net 38,852 46,582    
Other assets 2,676 3,728    
Total assets 383,632 415,980    
Accounts payable 29,378 13,156    
Accrued expenses 25,543 30,015    
Intercompany payables 0 0    
Current installments of long-term debt and capital lease obligations 2,655 2,362    
Total current liabilities 57,576 45,533    
Long-term debt and capital lease obligations, less current installments 237,398 247,633    
Other long-term liabilities 3,117 4,322    
Deferred income taxes 0 536    
Total long-term liabilities 240,515 252,491    
Total shareholders’ equity 85,541 117,956 118,135 144,144
Total liabilities and shareholders’ equity 383,632 415,980    
LMIA(Guarantor Parent)        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 2,382 10,251 7,058 405
Trade accounts receivable, net 660 1,220    
Intercompany receivables 244,792 196,496    
Inventories 0 0    
Prepaid expenses and other current assets 1,548 2,224    
Total current assets 249,382 210,191    
Property, plant and equipment, net 6,490 5,430    
Investments in subsidiaries 375,738 387,868    
Goodwill 0 0    
Intangible assets, net 0 0    
Other assets 1,790 2,135    
Total assets 633,400 605,624    
Accounts payable 410 1,393    
Accrued expenses 13,912 17,009    
Intercompany payables 310,644 237,548    
Current installments of long-term debt and capital lease obligations 89 85    
Total current liabilities 325,055 256,035    
Long-term debt and capital lease obligations, less current installments 221,101 229,752    
Other long-term liabilities 1,703 1,881    
Deferred income taxes   0    
Total long-term liabilities 222,804 231,633    
Total shareholders’ equity 85,541 117,956    
Total liabilities and shareholders’ equity 633,400 605,624    
Guarantor Subsidiaries        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 109 253 869 1,167
Trade accounts receivable, net 50,609 47,271    
Intercompany receivables 312,332 203,128    
Inventories 122,761 114,775    
Prepaid expenses and other current assets 2,038 1,923    
Total current assets 487,849 367,350    
Property, plant and equipment, net 93,025 95,539    
Investments in subsidiaries 0 0    
Goodwill 62,482 86,784    
Intangible assets, net 38,852 46,582    
Other assets 886 1,593    
Total assets 683,094 597,848    
Accounts payable 28,968 11,763    
Accrued expenses 11,631 13,006    
Intercompany payables 246,480 162,076    
Current installments of long-term debt and capital lease obligations 2,566 2,277    
Total current liabilities 289,645 189,122    
Long-term debt and capital lease obligations, less current installments 16,297 17,881    
Other long-term liabilities 1,414 2,441    
Deferred income taxes   536    
Total long-term liabilities 17,711 20,858    
Total shareholders’ equity 375,738 387,868    
Total liabilities and shareholders’ equity 683,094 597,848    
Consolidating/Eliminating Entries        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 0 0 $ 0 $ 0
Trade accounts receivable, net 0 0    
Intercompany receivables (557,124) (399,624)    
Inventories 0 0    
Prepaid expenses and other current assets 0 0    
Total current assets (557,124) (399,624)    
Property, plant and equipment, net 0 0    
Investments in subsidiaries (375,738) (387,868)    
Goodwill 0 0    
Intangible assets, net 0 0    
Other assets 0 0    
Total assets (932,862) (787,492)    
Accounts payable 0 0    
Accrued expenses 0 0    
Intercompany payables (557,124) (399,624)    
Current installments of long-term debt and capital lease obligations 0 0    
Total current liabilities (557,124) (399,624)    
Long-term debt and capital lease obligations, less current installments 0 0    
Other long-term liabilities 0 0    
Deferred income taxes   0    
Total long-term liabilities 0 0    
Total shareholders’ equity (375,738) (387,868)    
Total liabilities and shareholders’ equity $ (932,862) $ (787,492)