XML 105 R95.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Finanical Information Income Statement (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Net Sales $ 274,021 $ 304,039 $ 329,392 $ 362,916 $ 282,150 $ 294,860 $ 282,568 $ 272,788 $ 1,270,368 $ 1,132,366 $ 943,706
Cost of materials (exclusive of depreciation and amortization)                 927,287 845,609 700,854
Warehouse, processing and delivery expense                 148,256 134,898 123,318
Sales, general and administrative expense                 127,813 126,193 108,223
Depreciation and amortization                 25,867 20,472 20,649
Operating Income (Loss)                 41,145 5,194 (9,338)
Interest expense, net                 (41,090) (9,663) (4,988)
Interest expense - unrealized loss on debt conversion option     (4,257) (11,340) (3,991)       (15,597) (3,991) 0
Loss on extinguishment of debt                 0 (6,153) 0
Loss before income taxes and equity in earnings of joint venture                 (15,542) (14,613) (14,326)
Income taxes                 (1,430) 1,126 3,101
Equity in (Losses) Earnings of Subsidiary                 0 0 0
Equity in earnings of joint venture                 7,224 11,727 5,585
Net (loss) income (5,643) 3,173 (2,978) [1] (4,300) [1] (11,963) [2] 3,803 3,697 2,703 (9,748) (1,760) (5,640)
Foreign currency translation                 2,369 (941) (536)
Unrecognized pension and postretirement benefit costs, net of tax benefit of $2,312, $1,965 and $1,116                 (3,616) (3,071) (1,748)
Other Comprehensive (Loss) Income                 (1,247) (4,012) (2,284)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 (10,995) (5,772) (7,924)
Parent
                     
Net Sales                 755,642 621,036 498,848
Cost of materials (exclusive of depreciation and amortization)                 548,659 466,133 369,865
Warehouse, processing and delivery expense                 91,628 80,543 72,234
Sales, general and administrative expense                 75,497 74,154 61,751
Depreciation and amortization                 12,955 8,874 8,665
Operating Income (Loss)                 26,903 (8,668) (13,667)
Interest expense, net                 (25,820) (4,982) (1,008)
Interest expense - unrealized loss on debt conversion option                 (15,597) (3,991)  
Loss on extinguishment of debt                   (6,153)  
Loss before income taxes and equity in earnings of joint venture                 (14,514) (23,794) (14,675)
Income taxes                 (1,805) 3,267 3,106
Equity in (Losses) Earnings of Subsidiary                 (653) 7,040 344
Equity in earnings of joint venture                 7,224 11,727 5,585
Net (loss) income                 (9,748) (1,760) (5,640)
Foreign currency translation                 2,369 (941) (536)
Unrecognized pension and postretirement benefit costs, net of tax benefit of $2,312, $1,965 and $1,116                 (3,616) (3,071) (1,748)
Other Comprehensive (Loss) Income                 (1,247) (4,012) (2,284)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 (10,995) (5,772) (7,924)
Guarantors
                     
Net Sales                 270,644 283,290 266,491
Cost of materials (exclusive of depreciation and amortization)                 199,004 207,269 195,184
Warehouse, processing and delivery expense                 32,459 33,828 33,250
Sales, general and administrative expense                 30,351 31,807 29,684
Depreciation and amortization                 8,888 8,910 9,114
Operating Income (Loss)                 (58) 1,476 (741)
Interest expense, net                 0 0 0
Interest expense - unrealized loss on debt conversion option                 0    
Loss on extinguishment of debt                   0  
Loss before income taxes and equity in earnings of joint venture                 (58) 1,476 (741)
Income taxes                 475 (433) 420
Equity in (Losses) Earnings of Subsidiary                 (1,203) (209) 110
Equity in earnings of joint venture                 0 0 0
Net (loss) income                 (786) 834 (211)
Foreign currency translation                 578 1,180 (2,337)
Unrecognized pension and postretirement benefit costs, net of tax benefit of $2,312, $1,965 and $1,116                 0 0 0
Other Comprehensive (Loss) Income                 578 1,180 (2,337)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 (208) 2,014 (2,548)
Non-Guarantors
                     
Net Sales                 282,274 237,201 186,654
Cost of materials (exclusive of depreciation and amortization)                 217,749 181,104 144,092
Warehouse, processing and delivery expense                 24,169 20,527 17,834
Sales, general and administrative expense                 21,965 20,232 16,788
Depreciation and amortization                 4,024 2,688 2,870
Operating Income (Loss)                 14,367 12,650 5,070
Interest expense, net                 (15,270) (4,681) (3,980)
Interest expense - unrealized loss on debt conversion option                 0    
Loss on extinguishment of debt                   0  
Loss before income taxes and equity in earnings of joint venture                 (903) 7,969 1,090
Income taxes                 102 (1,708) (425)
Equity in (Losses) Earnings of Subsidiary                 0 0 0
Equity in earnings of joint venture                 0 0 0
Net (loss) income                 (801) 6,261 665
Foreign currency translation                 2,369 (941) (536)
Unrecognized pension and postretirement benefit costs, net of tax benefit of $2,312, $1,965 and $1,116                 0 0 0
Other Comprehensive (Loss) Income                 2,369 (941) (536)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 1,568 5,320 129
Eliminations
                     
Net Sales                 (38,192) (9,161) (8,287)
Cost of materials (exclusive of depreciation and amortization)                 (38,125) (8,897) (8,287)
Warehouse, processing and delivery expense                 0 0 0
Sales, general and administrative expense                 0 0 0
Depreciation and amortization                 0 0 0
Operating Income (Loss)                 (67) (264) 0
Interest expense, net                 0 0 0
Interest expense - unrealized loss on debt conversion option                 0    
Loss on extinguishment of debt                   0  
Loss before income taxes and equity in earnings of joint venture                 (67) (264) 0
Income taxes                 (202) 0 0
Equity in (Losses) Earnings of Subsidiary                 1,856 (6,831) (454)
Equity in earnings of joint venture                 0 0 0
Net (loss) income                 1,587 (7,095) (454)
Foreign currency translation                 (2,947) (239) 2,873
Unrecognized pension and postretirement benefit costs, net of tax benefit of $2,312, $1,965 and $1,116                 0 0 0
Other Comprehensive (Loss) Income                 (2,947) (239) 2,873
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                 $ (1,360) $ (7,334) $ 2,419
[1] First and second quarter results include a mark-to-market adjustment related to the conversion option associated with the convertible debt in the amount of $11,340 and $4,257, respectively. Amounts were included in interest expense during the respective quarters.
[2] Fourth quarter results include fees incurred as a result of the acquisition of Tube Supply and the related debt refinancing in December 2011. The results of Tube Supply are included in the fourth quarter results for the two-week period ended December 31, 2011 and for the entire fiscal year ended December 31, 2012. In addition, a mark-to-market adjustment related to the conversion option associated with the convertible debt in the amount of $3,991 was included in interest expense during the fourth quarter.