XML 94 R80.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed consolidating financial statements (Condensed consolidating statements of income and comprehensive income (loss)) (Details) - USD ($)
 3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Statements of Income and Comprehensive Income [Line Items]                      
Net sales $ 147,203,000 $ 138,268,000 $ 142,723,000 $ 159,441,000 $ 196,148,000 $ 244,993,000 $ 284,415,000 $ 348,096,000 $ 587,635,000 $ 1,073,652,000 $ 1,739,717,000
Cost of sales 116,590,000 108,984,000 137,442,000 124,884,000 193,242,000 179,231,000 199,532,000 238,970,000 487,900,000 810,975,000 1,180,265,000
Gross profit 30,613,000 29,284,000 5,281,000 34,557,000 2,906,000 65,762,000 84,883,000 109,126,000 99,735,000 262,677,000 559,452,000
Operating expenses                      
Selling, general and administrative expenses                 227,008,000 264,906,000 312,821,000
Goodwill and Intangible asset impairment         125,092       0 125,092,000 0
Other operating expense                     3,757,000
Transaction expenses                 865,000 480,000 2,326,000
Loss on sale of assets                 2,638,000 746,000 1,431,000
Total operating expenses 56,069,000 55,920,000 58,375,000 60,147,000 194,035,000 57,439,000 66,285,000 73,465,000 230,511,000 391,224,000 316,578,000
Earnings from equity investment 617,000 414,000 216,000 577,000 2,543,000 3,870,000 3,840,000 4,571,000 1,824,000 14,824,000 25,164,000
Equity earnings from affiliate, net of tax                 0 0 0
Operating income (loss) (24,839,000) (26,222,000) (52,878,000) (25,013,000) (188,586,000) 12,193,000 22,438,000 40,232,000 (128,952,000) (113,723,000) 268,038,000
Other expense (income)                      
Interest expense                 27,410,000 29,945,000 29,847,000
Interest income with affiliate                     0
Interest expense with affiliate                     0
Foreign exchange (gains) losses and other, net                 (21,341,000) (9,345,000) (4,331,000)
Deferred loan costs written off                 2,978,000 0 0
Total other expense 341,000 3,594,000 (3,229,000) 8,341,000 3,424,000 4,543,000 11,662,000 971,000 9,047,000 20,600,000 25,516,000
Income (loss) before income taxes (25,180,000) (29,816,000) (49,649,000) (33,354,000) (192,010,000) 7,650,000 10,776,000 39,261,000 (137,999,000) (134,323,000) 242,522,000
Provision for income tax expense (benefit) (12,677,000) (11,821,000) (21,147,000) (10,406,000) (28,387,000) 932,000 1,911,000 10,605,000 (56,051,000) (14,939,000) 68,145,000
Net income (loss) (12,503,000) (17,995,000) (28,502,000) (22,948,000) (163,623,000) 6,718,000 8,865,000 28,656,000 (81,948,000) (119,384,000) 174,377,000
Less: Income (loss) attributable to noncontrolling interest 6,000 (6,000) 35,000 (5,000) (4,000) (2,000) (9,000) (16,000) 30,000 (31,000) 12,000
Net income (loss) attributable to common stockholders (12,509,000) (17,989,000) (28,537,000) (22,943,000) (163,619,000) 6,720,000 8,874,000 28,672,000 (81,978,000) (119,353,000) 174,365,000
Other comprehensive income (loss), net of tax:                      
Net income (loss) $ (12,503,000) $ (17,995,000) $ (28,502,000) $ (22,948,000) $ (163,623,000) $ 6,718,000 $ 8,865,000 $ 28,656,000 (81,948,000) (119,384,000) 174,377,000
Change in foreign currency translation, net of tax of $0                 (45,722,000) (45,270,000) (43,694,000)
Gain (loss) on pension liability                 (335,000) 46,000 (1,110,000)
Comprehensive income (loss)                 (128,005,000) (164,608,000) 129,573,000
Less: comprehensive loss (income) attributable to noncontrolling interests                 (162,000) 168,000 46,000
Comprehensive income (loss) attributable to common stockholders                 (128,167,000) (164,440,000) 129,619,000
Reportable Legal Entities | FET (Parent)                      
Condensed Statements of Income and Comprehensive Income [Line Items]                      
Net sales                 0 0 0
Cost of sales                 0 0 0
Gross profit                 0 0 0
Operating expenses                      
Selling, general and administrative expenses                 0 0 0
Goodwill and Intangible asset impairment                   0  
Other operating expense                     0
Transaction expenses                 0    
Loss on sale of assets                 0    
Total operating expenses                 0 0 0
Earnings from equity investment                 0 0 0
Equity earnings from affiliate, net of tax                 (62,180,000) (99,908,000) 193,724,000
Operating income (loss)                 (62,180,000) (99,908,000) 193,724,000
Other expense (income)                      
Interest expense                 27,480,000 29,914,000 29,783,000
Interest income with affiliate                     0
Interest expense with affiliate                     0
Foreign exchange (gains) losses and other, net                 0 0 0
Deferred loan costs written off                 2,978,000    
Total other expense                 30,458,000 29,914,000 29,783,000
Income (loss) before income taxes                 (92,638,000) (129,822,000) 163,941,000
Provision for income tax expense (benefit)                 (10,660,000) (10,469,000) (10,424,000)
Net income (loss)                 (81,978,000) (119,353,000) 174,365,000
Less: Income (loss) attributable to noncontrolling interest                 0 0 0
Net income (loss) attributable to common stockholders                 (81,978,000) (119,353,000) 174,365,000
Other comprehensive income (loss), net of tax:                      
Net income (loss)                 (81,978,000) (119,353,000) 174,365,000
Change in foreign currency translation, net of tax of $0                 (45,722,000) (45,270,000) (43,694,000)
Gain (loss) on pension liability                 (335,000) 46,000 (1,110,000)
Comprehensive income (loss)                 (128,035,000) (164,577,000) 129,561,000
Less: comprehensive loss (income) attributable to noncontrolling interests                 0 0 0
Comprehensive income (loss) attributable to common stockholders                 (128,035,000) (164,577,000) 129,561,000
Reportable Legal Entities | Guarantor Subsidiaries                      
Condensed Statements of Income and Comprehensive Income [Line Items]                      
Net sales                 436,785,000 810,890,000 1,266,376,000
Cost of sales                 375,509,000 646,076,000 887,428,000
Gross profit                 61,276,000 164,814,000 378,948,000
Operating expenses                      
Selling, general and administrative expenses                 187,974,000 201,904,000 244,577,000
Goodwill and Intangible asset impairment                   57,392,000  
Other operating expense                     3,564,000
Transaction expenses                 825,000 480,000  
Loss on sale of assets                 2,616,000 943,000  
Total operating expenses                 191,415,000 260,719,000 248,141,000
Earnings from equity investment                 1,824,000 14,824,000 25,164,000
Equity earnings from affiliate, net of tax                 14,663,000 (28,419,000) 90,067,000
Operating income (loss)                 (113,652,000) (109,500,000) 246,038,000
Other expense (income)                      
Interest expense                 (110,000) 10,000 78,000
Interest income with affiliate                     (5,770,000)
Interest expense with affiliate                     0
Foreign exchange (gains) losses and other, net                 (5,264,000) (479,000) 116,000
Deferred loan costs written off                 0    
Total other expense                 (5,374,000) (469,000) (5,576,000)
Income (loss) before income taxes                 (108,278,000) (109,031,000) 251,614,000
Provision for income tax expense (benefit)                 (46,098,000) (9,123,000) 57,890,000
Net income (loss)                 (62,180,000) (99,908,000) 193,724,000
Less: Income (loss) attributable to noncontrolling interest                 0 0 0
Net income (loss) attributable to common stockholders                 (62,180,000) (99,908,000) 193,724,000
Other comprehensive income (loss), net of tax:                      
Net income (loss)                 (62,180,000) (99,908,000) 193,724,000
Change in foreign currency translation, net of tax of $0                 (45,722,000) (45,270,000) (43,694,000)
Gain (loss) on pension liability                 (335,000) 46,000 (1,110,000)
Comprehensive income (loss)                 (108,237,000) (145,132,000) 148,920,000
Less: comprehensive loss (income) attributable to noncontrolling interests                 0 0 0
Comprehensive income (loss) attributable to common stockholders                 (108,237,000) (145,132,000) 148,920,000
Reportable Legal Entities | Non-Guarantor Subsidiaries                      
Condensed Statements of Income and Comprehensive Income [Line Items]                      
Net sales                 198,684,000 369,186,000 637,205,000
Cost of sales                 161,190,000 269,900,000 453,785,000
Gross profit                 37,494,000 99,286,000 183,420,000
Operating expenses                      
Selling, general and administrative expenses                 39,034,000 63,002,000 68,244,000
Goodwill and Intangible asset impairment                   67,700,000  
Other operating expense                     193,000
Transaction expenses                 40,000    
Loss on sale of assets                 22,000 (197,000)  
Total operating expenses                 39,096,000 130,505,000 68,437,000
Earnings from equity investment                 0 0 0
Equity earnings from affiliate, net of tax                 0 0 0
Operating income (loss)                 (1,602,000) (31,219,000) 114,983,000
Other expense (income)                      
Interest expense                 40,000 21,000 (14,000)
Interest income with affiliate                     0
Interest expense with affiliate                     5,770,000
Foreign exchange (gains) losses and other, net                 (16,077,000) (8,866,000) (4,447,000)
Deferred loan costs written off                 0    
Total other expense                 (16,037,000) (8,845,000) 1,309,000
Income (loss) before income taxes                 14,435,000 (22,374,000) 113,674,000
Provision for income tax expense (benefit)                 707,000 4,653,000 20,679,000
Net income (loss)                 13,728,000 (27,027,000) 92,995,000
Less: Income (loss) attributable to noncontrolling interest                 30,000 (31,000) 12,000
Net income (loss) attributable to common stockholders                 13,698,000 (26,996,000) 92,983,000
Other comprehensive income (loss), net of tax:                      
Net income (loss)                 13,728,000 (27,027,000) 92,995,000
Change in foreign currency translation, net of tax of $0                 (45,722,000) (45,270,000) (43,694,000)
Gain (loss) on pension liability                 (335,000) 46,000 (1,110,000)
Comprehensive income (loss)                 (32,329,000) (72,251,000) 48,191,000
Less: comprehensive loss (income) attributable to noncontrolling interests                 (162,000) 168,000 46,000
Comprehensive income (loss) attributable to common stockholders                 (32,491,000) (72,083,000) 48,237,000
Eliminations                      
Condensed Statements of Income and Comprehensive Income [Line Items]                      
Net sales                 (47,834,000) (106,424,000) (163,864,000)
Cost of sales                 (48,799,000) (105,001,000) (160,948,000)
Gross profit                 965,000 (1,423,000) (2,916,000)
Operating expenses                      
Selling, general and administrative expenses                 0 0 0
Goodwill and Intangible asset impairment                   0  
Other operating expense                     0
Transaction expenses                 0    
Loss on sale of assets                 0    
Total operating expenses                 0 0 0
Earnings from equity investment                 0 0 0
Equity earnings from affiliate, net of tax                 47,517,000 128,327,000 (283,791,000)
Operating income (loss)                 48,482,000 126,904,000 (286,707,000)
Other expense (income)                      
Interest expense                 0 0 0
Interest income with affiliate                     5,770,000
Interest expense with affiliate                     (5,770,000)
Foreign exchange (gains) losses and other, net                 0 0 0
Deferred loan costs written off                 0    
Total other expense                 0 0 0
Income (loss) before income taxes                 48,482,000 126,904,000 (286,707,000)
Provision for income tax expense (benefit)                 0 0 0
Net income (loss)                 48,482,000 126,904,000 (286,707,000)
Less: Income (loss) attributable to noncontrolling interest                 0 0 0
Net income (loss) attributable to common stockholders                 48,482,000 126,904,000 (286,707,000)
Other comprehensive income (loss), net of tax:                      
Net income (loss)                 48,482,000 126,904,000 (286,707,000)
Change in foreign currency translation, net of tax of $0                 91,444,000 90,540,000 87,388,000
Gain (loss) on pension liability                 670,000 (92,000) 2,220,000
Comprehensive income (loss)                 140,596,000 217,352,000 (197,099,000)
Less: comprehensive loss (income) attributable to noncontrolling interests                 0 0 0
Comprehensive income (loss) attributable to common stockholders                 $ 140,596,000 $ 217,352,000 $ (197,099,000)