XML 95 R81.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed consolidating financial statements (Condensed consolidating balance sheets) (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Current assets        
Cash and cash equivalents $ 234,422 $ 109,249 $ 76,579 $ 39,582
Accounts receivable—trade, net 105,268 138,597    
Inventories, net 338,583 424,121    
Income tax receivable 32,801 0    
Costs and estimated profits in excess of billings 9,199 12,009    
Other current assets 29,443 33,836    
Total current assets 749,716 717,812    
Property and equipment, net of accumulated depreciation 152,212 186,667    
Deferred financing costs, net 1,112 4,125    
Deferred income taxes, net 851 780    
Intangibles, net 216,418 246,650    
Goodwill 652,743 669,036 798,481  
Investment in unconsolidated subsidiary 59,140 57,719    
Investment in affiliates 0 0    
Long-term loan and advances to affiliates 0 0    
Other long-term assets 3,000 3,253    
Total assets 1,835,192 1,886,042    
Current liabilities        
Current portion of long-term debt 124 253    
Accounts payable—trade 73,775 76,823    
Accrued liabilities 55,604 58,563    
Deferred revenue 8,338 7,283    
Billings in excess of costs and profits recognized 4,004 8,631    
Total current liabilities 141,845 151,553    
Long-term debt, net of current portion 396,747 396,016    
Long-term loans and payables to affiliates 0 0    
Deferred income taxes, net 26,185 51,100    
Other long-term liabilities 34,654 29,956    
Total liabilities 599,431 628,625    
Total stockholders’ equity 1,235,202 1,257,020    
Noncontrolling interest in subsidiary 559 397    
Total equity 1,235,761 1,257,417 1,395,921 1,330,966
Total liabilities and equity 1,835,192 1,886,042    
Reportable Legal Entities | FET (Parent)        
Current assets        
Cash and cash equivalents 65 0 5,551 0
Accounts receivable—trade, net 0 0    
Inventories, net 0 0    
Costs and estimated profits in excess of billings 0 0    
Other current assets 0 0    
Total current assets 65 0    
Property and equipment, net of accumulated depreciation 0 0    
Deferred financing costs, net 1,112 4,125    
Deferred income taxes, net 0      
Intangibles, net 0 0    
Goodwill 0 0    
Investment in unconsolidated subsidiary 0 0    
Investment in affiliates 1,080,337 1,188,707    
Long-term loan and advances to affiliates 557,061 467,184    
Other long-term assets 0 0    
Total assets 1,638,575 1,660,016    
Current liabilities        
Current portion of long-term debt 0 0    
Accounts payable—trade 0 0    
Accrued liabilities 6,708 7,026    
Deferred revenue 0 0    
Billings in excess of costs and profits recognized 0 0    
Total current liabilities 6,708 7,026    
Long-term debt, net of current portion 396,665 395,970    
Long-term loans and payables to affiliates 0 0    
Deferred income taxes, net 0 0    
Other long-term liabilities 0 0    
Total liabilities 403,373 402,996    
Total stockholders’ equity 1,235,202 1,257,020    
Noncontrolling interest in subsidiary 0 0    
Total equity 1,235,202 1,257,020    
Total liabilities and equity 1,638,575 1,660,016    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 143,275 36,884 4,006 0
Accounts receivable—trade, net 77,229 85,537    
Inventories, net 269,036 318,360    
Income tax receivable 32,801      
Costs and estimated profits in excess of billings 4,477 6,477    
Other current assets 21,013 25,447    
Total current assets 547,831 472,705    
Property and equipment, net of accumulated depreciation 127,094 153,995    
Deferred financing costs, net 0 0    
Deferred income taxes, net 0      
Intangibles, net 166,437 186,234    
Goodwill 481,374 481,374    
Investment in unconsolidated subsidiary 59,140 57,719    
Investment in affiliates 460,166 514,893    
Long-term loan and advances to affiliates 0 0    
Other long-term assets 2,322 2,549    
Total assets 1,844,364 1,869,469    
Current liabilities        
Current portion of long-term debt 23 243    
Accounts payable—trade 59,261 57,529    
Accrued liabilities 40,630 40,875    
Deferred revenue 1,206 1,334    
Billings in excess of costs and profits recognized 1,799 1,872    
Total current liabilities 102,919 101,853    
Long-term debt, net of current portion 0 34    
Long-term loans and payables to affiliates 628,118 527,406    
Deferred income taxes, net 17,650 36,937    
Other long-term liabilities 15,340 14,533    
Total liabilities 764,027 680,763    
Total stockholders’ equity 1,080,337 1,188,706    
Noncontrolling interest in subsidiary 0 0    
Total equity 1,080,337 1,188,706    
Total liabilities and equity 1,844,364 1,869,469    
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 91,082 72,365 67,022 39,582
Accounts receivable—trade, net 28,039 53,060    
Inventories, net 77,987 115,165    
Costs and estimated profits in excess of billings 4,722 5,532    
Other current assets 8,430 8,389    
Total current assets 210,260 254,511    
Property and equipment, net of accumulated depreciation 25,118 32,672    
Deferred financing costs, net 0 0    
Deferred income taxes, net 851 780    
Intangibles, net 49,981 60,416    
Goodwill 171,369 187,662    
Investment in unconsolidated subsidiary 0 0    
Investment in affiliates 0 0    
Long-term loan and advances to affiliates 71,057 60,221    
Other long-term assets 678 704    
Total assets 529,314 596,966    
Current liabilities        
Current portion of long-term debt 101 10    
Accounts payable—trade 14,514 19,294    
Accrued liabilities 8,266 10,662    
Deferred revenue 7,132 5,949    
Billings in excess of costs and profits recognized 2,205 6,759    
Total current liabilities 32,218 42,674    
Long-term debt, net of current portion 82 12    
Long-term loans and payables to affiliates 0 0    
Deferred income taxes, net 8,535 14,163    
Other long-term liabilities 19,314 15,423    
Total liabilities 60,149 72,272    
Total stockholders’ equity 468,606 524,297    
Noncontrolling interest in subsidiary 559 397    
Total equity 469,165 524,694    
Total liabilities and equity 529,314 596,966    
Eliminations        
Current assets        
Cash and cash equivalents 0 0 $ 0 $ 0
Accounts receivable—trade, net 0 0    
Inventories, net (8,440) (9,404)    
Costs and estimated profits in excess of billings 0 0    
Other current assets 0 0    
Total current assets (8,440) (9,404)    
Property and equipment, net of accumulated depreciation 0 0    
Deferred financing costs, net 0 0    
Deferred income taxes, net 0      
Intangibles, net 0 0    
Goodwill 0 0    
Investment in unconsolidated subsidiary 0 0    
Investment in affiliates (1,540,503) (1,703,600)    
Long-term loan and advances to affiliates (628,118) (527,405)    
Other long-term assets 0 0    
Total assets (2,177,061) (2,240,409)    
Current liabilities        
Current portion of long-term debt 0 0    
Accounts payable—trade 0 0    
Accrued liabilities 0 0    
Deferred revenue 0 0    
Billings in excess of costs and profits recognized 0 0    
Total current liabilities 0 0    
Long-term debt, net of current portion 0 0    
Long-term loans and payables to affiliates (628,118) (527,406)    
Deferred income taxes, net 0 0    
Other long-term liabilities 0 0    
Total liabilities (628,118) (527,406)    
Total stockholders’ equity (1,548,943) (1,713,003)    
Noncontrolling interest in subsidiary 0 0    
Total equity (1,548,943) (1,713,003)    
Total liabilities and equity $ (2,177,061) $ (2,240,409)