XML 73 R63.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Finanical Information Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Net Sales $ 130,692 $ 166,328 $ 294,540 $ 354,868
Cost of materials (exclusive of depreciation and amortization) 97,644 152,179 231,402 296,534
Warehouse, processing and delivery expense 20,808 27,342 44,211 50,933
Sales, general and administrative expense 17,229 21,347 34,666 42,315
Restructuring Expense (Income) 2,044 15,618 13,762 16,449
Depreciation and amortization expense 4,260 5,887 8,653 11,781
Total Costs and Expenses (Income) 141,985 222,373 332,694 418,012
Operating income (loss) (11,293) (56,045) (38,154) (63,144)
Interest expense, net 9,599 10,025 19,968 20,189
Unrealized gain on embedded debt conversion option (1,284) 0 (1,284) 0
Debt Restructuring (gains) losses, net (513) 0 6,562 0
Other (income) expense, net (2,808) (3,963) (1,663) 2,262
(Loss) income from continuing operations before income taxes and equity in earnings (losses) of subsidiaries and joint venture (16,287) (62,107) (61,737) (85,595)
Income tax expense (benefit) (531) 14,561 (196) 21,512
Income Loss from Continuing Operations Before Income Loss from Equity Method Investments Net of Tax (16,818) (47,546) (61,933) (64,083)
Equity in (losses) of subsidiaries 0 0 0 0
Equity in (losses) earnings of joint venture (4,452) 451 (4,141) 1,326
Income (Loss) from Continuing Operations Attributable to Parent (21,270) (47,095) (66,074) (62,757)
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 0 843 7,934 1,378
Net (Loss) Income (21,270) (46,252) (58,140) (61,379)
Comprehensive (loss) income (24,889) (44,793) (60,692) (63,212)
Eliminations        
Net Sales (3,913) (2,862) (7,336) (5,772)
Cost of materials (exclusive of depreciation and amortization) (3,913) (2,862) (7,336) (5,772)
Warehouse, processing and delivery expense 0 0 0 0
Sales, general and administrative expense 0 0 0 0
Restructuring Expense (Income) 0 0 0 0
Depreciation and amortization expense 0 0 0 0
Total Costs and Expenses (Income) (3,913) (2,862) (7,336) (5,772)
Operating income (loss) 0 0 0 0
Interest expense, net 0 0 0 0
Unrealized gain on embedded debt conversion option 0   0  
Debt Restructuring (gains) losses, net 0   0  
Other (income) expense, net 0 0 0 0
(Loss) income from continuing operations before income taxes and equity in earnings (losses) of subsidiaries and joint venture 0 0 0 0
Income tax expense (benefit) 0 0 0 0
Income Loss from Continuing Operations Before Income Loss from Equity Method Investments Net of Tax 0 0 0 0
Equity in (losses) of subsidiaries (2,843) (92) (539) 7,804
Equity in (losses) earnings of joint venture 0 0 0 0
Income (Loss) from Continuing Operations Attributable to Parent (2,843) (92) (539) 7,804
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 0 0 0 0
Net (Loss) Income (2,843) (92) (539) 7,804
Comprehensive (loss) income 1,232 286 2,925 12,496
Parent | Reportable Legal Entities        
Net Sales 83,927 112,785 196,525 245,235
Cost of materials (exclusive of depreciation and amortization) 60,531 108,658 153,549 208,685
Warehouse, processing and delivery expense 15,816 21,319 33,680 38,861
Sales, general and administrative expense 15,041 18,053 30,045 35,395
Restructuring Expense (Income) 1,401 15,421 11,218 16,252
Depreciation and amortization expense 3,692 4,718 7,496 9,461
Total Costs and Expenses (Income) 96,481 168,169 235,988 308,654
Operating income (loss) (12,554) (55,384) (39,463) (63,419)
Interest expense, net 5,433 6,360 11,089 12,391
Unrealized gain on embedded debt conversion option (1,284)   (1,284)  
Debt Restructuring (gains) losses, net 2,703   6,562  
Other (income) expense, net 0 0 0 0
(Loss) income from continuing operations before income taxes and equity in earnings (losses) of subsidiaries and joint venture (19,406) (61,744) (55,830) (75,810)
Income tax expense (benefit) (255) 14,949 (1,702) 20,909
Income Loss from Continuing Operations Before Income Loss from Equity Method Investments Net of Tax (19,661) (46,795) (57,532) (54,901)
Equity in (losses) of subsidiaries 2,843 92 539 (7,804)
Equity in (losses) earnings of joint venture (4,452) 451 (4,141) 1,326
Income (Loss) from Continuing Operations Attributable to Parent (21,270) (46,252) (61,134) (61,379)
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 0 0 2,994 0
Net (Loss) Income (21,270) (46,252) (58,140) (61,379)
Comprehensive (loss) income (24,889) (44,793) (60,692) (63,212)
Guarantors | Reportable Legal Entities        
Net Sales 0 0 0 0
Cost of materials (exclusive of depreciation and amortization) 0 0 0 0
Warehouse, processing and delivery expense 0 (522) 0 (1,044)
Sales, general and administrative expense 0 0 0 0
Restructuring Expense (Income) 0 0 125 0
Depreciation and amortization expense 0 139 11 277
Total Costs and Expenses (Income) 0 (383) 136 (767)
Operating income (loss) 0 383 (136) 767
Interest expense, net 0 (349) 0 (349)
Unrealized gain on embedded debt conversion option 0   0  
Debt Restructuring (gains) losses, net 0   0  
Other (income) expense, net 0 0 0 0
(Loss) income from continuing operations before income taxes and equity in earnings (losses) of subsidiaries and joint venture 0 732 (136) 1,116
Income tax expense (benefit) 0 302 52 302
Income Loss from Continuing Operations Before Income Loss from Equity Method Investments Net of Tax 0 1,034 (84) 1,418
Equity in (losses) of subsidiaries 0 0 0 0
Equity in (losses) earnings of joint venture 0 0 0 0
Income (Loss) from Continuing Operations Attributable to Parent 0 1,034 (84) 1,418
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 0 843 4,940 1,378
Net (Loss) Income 0 1,877 4,856 2,796
Comprehensive (loss) income 0 1,877 4,856 2,796
Non-Guarantors | Reportable Legal Entities        
Net Sales 50,678 56,405 105,351 115,405
Cost of materials (exclusive of depreciation and amortization) 41,026 46,383 85,189 93,621
Warehouse, processing and delivery expense 4,992 6,545 10,531 13,116
Sales, general and administrative expense 2,188 3,294 4,621 6,920
Restructuring Expense (Income) 643 197 2,419 197
Depreciation and amortization expense 568 1,030 1,146 2,043
Total Costs and Expenses (Income) 49,417 57,449 103,906 115,897
Operating income (loss) 1,261 (1,044) 1,445 (492)
Interest expense, net 4,166 4,014 8,879 8,147
Unrealized gain on embedded debt conversion option 0   0  
Debt Restructuring (gains) losses, net (3,216)   0  
Other (income) expense, net (2,808) (3,963) (1,663) 2,262
(Loss) income from continuing operations before income taxes and equity in earnings (losses) of subsidiaries and joint venture 3,119 (1,095) (5,771) (10,901)
Income tax expense (benefit) (276) (690) 1,454 301
Income Loss from Continuing Operations Before Income Loss from Equity Method Investments Net of Tax 2,843 (1,785) (4,317) (10,600)
Equity in (losses) of subsidiaries 0 0 0 0
Equity in (losses) earnings of joint venture 0 0 0 0
Income (Loss) from Continuing Operations Attributable to Parent 2,843 (1,785) (4,317) (10,600)
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 0 0 0 0
Net (Loss) Income 2,843 (1,785) (4,317) (10,600)
Comprehensive (loss) income $ (1,232) $ (2,163) $ (7,781) $ (15,292)