XML 19 R79.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed consolidating financial statements Balance sheets (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Current assets        
Cash and cash equivalents $ 39,582 $ 41,063 $ 20,548 $ 20,348
Accounts receivable—trade, net 250,272 228,947    
Inventories, net 441,049 455,129    
Other current assets 78,565 49,738    
Total current assets 809,468 774,877    
Property and equipment, net of accumulated depreciation 180,292 152,983    
Intangibles, net 295,352 257,419    
Goodwill 802,318 695,799 600,827  
Investment in unconsolidated subsidiary 60,292 0    
Investment in affiliates 0 0    
Long-term advances to affiliates 0 0    
Other long-term assets 21,147 11,902    
Total assets 2,168,869 1,892,980    
Current liabilities        
Accounts payable—trade 100,221 98,990    
Accrued liabilities 96,529 85,893    
Current portion of debt and other current liabilities 23,233 88,184    
Total current liabilities 219,983 273,067    
Long-term debt, net of current portion 512,077 400,201    
Long-term payables to affiliates 0 0    
Other long-term liabilities 105,843 57,557    
Total liabilities 837,903 730,825    
Total stockholder's equity 1,330,355 1,161,472    
Noncontrolling interest in subsidiary 611 683    
Equity 1,330,966 1,162,155 655,132 463,077
Total liabilities and equity 2,168,869 1,892,980    
Consolidation, Eliminations [Member]
        
Current assets        
Cash and cash equivalents 0 0 0 0
Accounts receivable—trade, net 0 0    
Inventories, net (5,066) (2,759)    
Other current assets 0 0    
Total current assets (5,066) (2,759)    
Property and equipment, net of accumulated depreciation 0 0    
Intangibles, net 0 0    
Goodwill 0 0    
Investment in unconsolidated subsidiary 0      
Investment in affiliates (1,663,723) (1,451,639)    
Long-term advances to affiliates (720,653) (515,088)    
Other long-term assets 0 0    
Total assets (2,389,442) (1,969,486)    
Current liabilities        
Accounts payable—trade 0 0    
Accrued liabilities 0 0    
Current portion of debt and other current liabilities 0 0    
Total current liabilities 0 0    
Long-term debt, net of current portion 0 0    
Long-term payables to affiliates (720,653) (515,088)    
Other long-term liabilities 0 0    
Total liabilities (720,653) (515,088)    
Total stockholder's equity (1,668,789) (1,454,398)    
Noncontrolling interest in subsidiary 0 0    
Equity (1,668,789) (1,454,398)    
Total liabilities and equity (2,389,442) (1,969,486)    
FET, Inc. Parent [Member] | Reportable Legal Entities [Member]
        
Current assets        
Cash and cash equivalents 0 0 0 0
Accounts receivable—trade, net 0 0    
Inventories, net 0 0    
Other current assets 63 48    
Total current assets 63 48    
Property and equipment, net of accumulated depreciation 0 0    
Intangibles, net 0 0    
Goodwill 0 0    
Investment in unconsolidated subsidiary 0      
Investment in affiliates 1,209,699 1,059,017    
Long-term advances to affiliates 623,337 515,088    
Other long-term assets 15,658 8,045    
Total assets 1,848,757 1,582,198    
Current liabilities        
Accounts payable—trade 0 0    
Accrued liabilities 7,194 1,282    
Current portion of debt and other current liabilities 0 19,464    
Total current liabilities 7,194 20,746    
Long-term debt, net of current portion 511,208 399,980    
Long-term payables to affiliates 0 0    
Other long-term liabilities 0 0    
Total liabilities 518,402 420,726    
Total stockholder's equity 1,330,355 1,161,472    
Noncontrolling interest in subsidiary 0 0    
Equity 1,330,355 1,161,472    
Total liabilities and equity 1,848,757 1,582,198    
Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]
        
Current assets        
Cash and cash equivalents 0 8,092 2,313 2,513
Accounts receivable—trade, net 172,563 167,949    
Inventories, net 310,191 343,828    
Other current assets 41,495 40,061    
Total current assets 524,249 559,930    
Property and equipment, net of accumulated depreciation 143,180 118,646    
Intangibles, net 220,980 226,933    
Goodwill 526,083 487,778    
Investment in unconsolidated subsidiary 60,292      
Investment in affiliates 454,024 392,622    
Long-term advances to affiliates 97,316 0    
Other long-term assets 4,168 2,926    
Total assets 2,030,292 1,788,835    
Current liabilities        
Accounts payable—trade 69,467 72,820    
Accrued liabilities 43,693 54,363    
Current portion of debt and other current liabilities 9,217 48,204    
Total current liabilities 122,377 175,387    
Long-term debt, net of current portion 824 197    
Long-term payables to affiliates 619,778 503,585    
Other long-term liabilities 77,614 50,649    
Total liabilities 820,593 729,818    
Total stockholder's equity 1,209,699 1,059,017    
Noncontrolling interest in subsidiary 0 0    
Equity 1,209,699 1,059,017    
Total liabilities and equity 2,030,292 1,788,835    
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]
        
Current assets        
Cash and cash equivalents 39,582 32,971 18,235 17,835
Accounts receivable—trade, net 77,709 60,998    
Inventories, net 135,924 114,060    
Other current assets 37,007 9,629    
Total current assets 290,222 217,658    
Property and equipment, net of accumulated depreciation 37,112 34,337    
Intangibles, net 74,372 30,486    
Goodwill 276,235 208,021    
Investment in unconsolidated subsidiary 0      
Investment in affiliates 0 0    
Long-term advances to affiliates 0 0    
Other long-term assets 1,321 931    
Total assets 679,262 491,433    
Current liabilities        
Accounts payable—trade 30,754 26,170    
Accrued liabilities 45,642 30,248    
Current portion of debt and other current liabilities 14,016 20,516    
Total current liabilities 90,412 76,934    
Long-term debt, net of current portion 45 24    
Long-term payables to affiliates 100,875 11,503    
Other long-term liabilities 28,229 6,908    
Total liabilities 219,561 95,369    
Total stockholder's equity 459,090 395,381    
Noncontrolling interest in subsidiary 611 683    
Equity 459,701 396,064    
Total liabilities and equity $ 679,262 $ 491,433