XML 64 R96.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Finanical Information Cash Flows (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 (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)
Equity in (Losses) Earnings of Subsidiary                 0 0 0
Adjustments to reconcile net (loss) income to cash provided by operating activities                 15,099 (44,528) 40,002
Net cash from (used in) operating activities                 5,351 (46,288) 34,362
Acquisition/Investment of businesses, net of cash acquired                 (6,472) (174,244) 0
Capital expenditures                 (11,121) (11,744) (7,572)
Other investing activities, net                 153 799 129
Net cash used in investing activities                 (17,440) (185,189) (7,443)
Net borrowings (repayments) of debt                   (25,750) (11,396)
Proceeds from long-term debt, including new revolving credit facility                 767,090 320,476 0
Repayments of long-term debt, including new revolving credit facility                 (762,887) (53,212) (7,754)
Payment of debt issue costs                 (1,503) (16,633) 0
Net intercompany (repayments) borrowings                 0 0 0
Other financing                 209 657 785
Net cash from (used in) financing activities                 2,909 225,538 (18,365)
Effect of exchange rate changes on cash and cash equivalents                 263 (253) (149)
Net (decrease) increase in cash and cash equivalents                 (8,917) (6,192) 8,405
Cash and cash equivalents—beginning of year       30,524       36,716 30,524 36,716 28,311
Cash and cash equivalents—end of year 21,607       30,524       21,607 30,524 36,716
Parent
                     
Net (loss) income                 (9,748) (1,760) (5,640)
Equity in (Losses) Earnings of Subsidiary                 653 (7,040) (344)
Adjustments to reconcile net (loss) income to cash provided by operating activities                 10,688 10,232 12,721
Net cash from (used in) operating activities                 1,593 1,432 6,737
Acquisition/Investment of businesses, net of cash acquired                 (6,472) (175,836)  
Capital expenditures                 (5,336) (6,077) (4,244)
Other investing activities, net                 0 605 125
Net cash used in investing activities                 (11,808) (181,308) (4,119)
Net borrowings (repayments) of debt                   82 (13,720)
Proceeds from long-term debt, including new revolving credit facility                 756,550 309,625  
Repayments of long-term debt, including new revolving credit facility                 (745,839) (52,896) (7,007)
Payment of debt issue costs                 (1,503) (16,380)  
Net intercompany (repayments) borrowings                 (7,431) (57,307) 15,794
Other financing                 236 657 785
Net cash from (used in) financing activities                 2,013 183,781 (4,148)
Effect of exchange rate changes on cash and cash equivalents                 0 0 0
Net (decrease) increase in cash and cash equivalents                 (8,202) 3,905 (1,530)
Cash and cash equivalents—beginning of year       11,534       7,629 11,534 7,629 9,159
Cash and cash equivalents—end of year 3,332       11,534       3,332 11,534 7,629
Guarantors
                     
Net (loss) income                 (786) 834 (211)
Equity in (Losses) Earnings of Subsidiary                 1,203 209 (110)
Adjustments to reconcile net (loss) income to cash provided by operating activities                 12,951 15,095 29,562
Net cash from (used in) operating activities                 13,368 16,138 29,241
Acquisition/Investment of businesses, net of cash acquired                 0 0  
Capital expenditures                 (2,802) (2,783) (1,267)
Other investing activities, net                 6 136 4
Net cash used in investing activities                 (2,796) (2,647) (1,263)
Net borrowings (repayments) of debt                   8 0
Proceeds from long-term debt, including new revolving credit facility                 0 0  
Repayments of long-term debt, including new revolving credit facility                 (49) (55) (343)
Payment of debt issue costs                 0 0  
Net intercompany (repayments) borrowings                 (9,428) (13,930) (27,350)
Other financing                 0 0 0
Net cash from (used in) financing activities                 (9,477) (13,977) (27,693)
Effect of exchange rate changes on cash and cash equivalents                 0 0 0
Net (decrease) increase in cash and cash equivalents                 1,095 (486) 285
Cash and cash equivalents—beginning of year       582       1,068 582 1,068 783
Cash and cash equivalents—end of year 1,677       582       1,677 582 1,068
Non-Guarantors
                     
Net (loss) income                 (801) 6,261 665
Equity in (Losses) Earnings of Subsidiary                 0 0 0
Adjustments to reconcile net (loss) income to cash provided by operating activities                 (8,809) (70,119) 500
Net cash from (used in) operating activities                 (9,610) (63,858) 1,165
Acquisition/Investment of businesses, net of cash acquired                 0 1,592  
Capital expenditures                 (2,983) (2,884) (2,061)
Other investing activities, net                 147 58 0
Net cash used in investing activities                 (2,836) (1,234) (2,061)
Net borrowings (repayments) of debt                   (25,840) 2,324
Proceeds from long-term debt, including new revolving credit facility                 10,540 10,851  
Repayments of long-term debt, including new revolving credit facility                 (16,999) (261) (404)
Payment of debt issue costs                 0 (253)  
Net intercompany (repayments) borrowings                 16,859 71,237 8,775
Other financing                 (27) 0 0
Net cash from (used in) financing activities                 10,373 55,734 10,695
Effect of exchange rate changes on cash and cash equivalents                 263 (253) (149)
Net (decrease) increase in cash and cash equivalents                 (1,810) (9,611) 9,650
Cash and cash equivalents—beginning of year       18,408       28,019 18,408 28,019 18,369
Cash and cash equivalents—end of year 16,598       18,408       16,598 18,408 28,019
Eliminations
                     
Net (loss) income                 1,587 (7,095) (454)
Equity in (Losses) Earnings of Subsidiary                 (1,856) 6,831 454
Adjustments to reconcile net (loss) income to cash provided by operating activities                 269 264 (2,781)
Net cash from (used in) operating activities                 0 0 (2,781)
Acquisition/Investment of businesses, net of cash acquired                 0    
Capital expenditures                 0 0 0
Other investing activities, net                 0 0 0
Net cash used in investing activities                 0 0 0
Net borrowings (repayments) of debt                   0 0
Proceeds from long-term debt, including new revolving credit facility                 0 0  
Repayments of long-term debt, including new revolving credit facility                 0 0 0
Payment of debt issue costs                 0 0  
Net intercompany (repayments) borrowings                 0 0 2,781
Other financing                 0 0 0
Net cash from (used in) financing activities                 0 0 2,781
Effect of exchange rate changes on cash and cash equivalents                 0 0 0
Net (decrease) increase in cash and cash equivalents                 0 0 0
Cash and cash equivalents—beginning of year       0       0 0 0 0
Cash and cash equivalents—end of year $ 0       $ 0       $ 0 $ 0 $ 0
[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.