XML 79 R61.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Statements - Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2019
Jan. 01, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Current assets          
Cash and cash equivalents $ 29,694   $ 47,241    
Accounts receivable—trade, net of allowances of $9,343 and $7,432 203,645   206,055    
Inventories, net 471,641   479,023    
Prepaid expenses and other current assets 28,746   23,677    
Accrued revenue 1,020   862    
Costs and estimated profits in excess of billings 8,074   9,159    
Total current assets 742,820   766,017    
Property and equipment, net of accumulated depreciation 173,172   177,358    
Operating lease assets 55,408 $ 54,069      
Deferred financing costs, net 1,864   2,071    
Intangible assets 350,309   359,048    
Goodwill 470,674   469,647    
Investment in unconsolidated subsidiary 45,119   44,982    
Deferred income taxes, net 1,735   1,234    
Other long-term assets 9,069   9,295    
Investment in affiliates 0   0    
Long-term advances to affiliates 0   0    
Total assets 1,850,170   1,829,652    
Current liabilities          
Current portion of long-term debt 108   1,167    
Accounts payable—trade 152,310   143,186    
Accrued liabilities 72,846   81,032    
Deferred revenue 7,010   8,335    
Billings in excess of costs and profits recognized 1,426   3,210    
Total current liabilities 233,700   236,930    
Long-term debt, net of current portion 487,916   517,544    
Deferred income taxes, net 14,779   15,299    
Operating lease liabilities 55,952        
Other long-term liabilities 26,764   29,753    
Long-term payables to affiliates 0   0    
Total liabilities 819,111   799,526    
Total equity 1,031,059   1,030,126 $ 1,446,856 $ 1,409,016
Total liabilities and equity 1,850,170   1,829,652    
Reportable Legal Entities | FET (Parent)          
Current assets          
Cash and cash equivalents 0   0    
Accounts receivable—trade, net of allowances of $9,343 and $7,432 0   0    
Inventories, net 0   0    
Prepaid expenses and other current assets 0   0    
Accrued revenue 0   0    
Costs and estimated profits in excess of billings 0   0    
Total current assets 0   0    
Property and equipment, net of accumulated depreciation 0   0    
Operating lease assets 0        
Deferred financing costs, net 1,864   2,071    
Intangible assets 0   0    
Goodwill 0   0    
Investment in unconsolidated subsidiary 0   0    
Deferred income taxes, net 0   0    
Other long-term assets 0   0    
Investment in affiliates 882,949   877,764    
Long-term advances to affiliates 646,451   674,220    
Total assets 1,531,264   1,554,055    
Current liabilities          
Current portion of long-term debt 0   0    
Accounts payable—trade 0   0    
Accrued liabilities 12,975   6,873    
Deferred revenue 0   0    
Billings in excess of costs and profits recognized 0   0    
Total current liabilities 12,975   6,873    
Long-term debt, net of current portion 487,230   517,056    
Deferred income taxes, net 0   0    
Operating lease liabilities 0        
Other long-term liabilities 0   0    
Long-term payables to affiliates 0   0    
Total liabilities 500,205   523,929    
Total equity 1,031,059   1,030,126    
Total liabilities and equity 1,531,264   1,554,055    
Reportable Legal Entities | Guarantor Subsidiaries          
Current assets          
Cash and cash equivalents 11,901   24,977    
Accounts receivable—trade, net of allowances of $9,343 and $7,432 175,441   177,986    
Inventories, net 403,642   416,237    
Prepaid expenses and other current assets 28,746   23,585    
Accrued revenue 198   0    
Costs and estimated profits in excess of billings 4,160   6,202    
Total current assets 624,088   648,987    
Property and equipment, net of accumulated depreciation 152,522   156,434    
Operating lease assets 34,789        
Deferred financing costs, net 0   0    
Intangible assets 312,431   320,056    
Goodwill 433,843   433,415    
Investment in unconsolidated subsidiary 752   1,222    
Deferred income taxes, net 1,473   1,170    
Other long-term assets 4,152   4,194    
Investment in affiliates 263,935   265,714    
Long-term advances to affiliates 0   0    
Total assets 1,827,985   1,831,192    
Current liabilities          
Current portion of long-term debt 90   1,150    
Accounts payable—trade 128,851   121,019    
Accrued liabilities 18,823   40,913    
Deferred revenue 3,504   4,742    
Billings in excess of costs and profits recognized 80   84    
Total current liabilities 151,348   167,908    
Long-term debt, net of current portion 672   480    
Deferred income taxes, net 0   0    
Operating lease liabilities 34,189        
Other long-term liabilities 13,275   12,288    
Long-term payables to affiliates 745,552   772,752    
Total liabilities 945,036   953,428    
Total equity 882,949   877,764    
Total liabilities and equity 1,827,985   1,831,192    
Reportable Legal Entities | Non-Guarantor Subsidiaries          
Current assets          
Cash and cash equivalents 17,793   22,264    
Accounts receivable—trade, net of allowances of $9,343 and $7,432 28,204   28,069    
Inventories, net 76,065   69,878    
Prepaid expenses and other current assets 0   92    
Accrued revenue 822   862    
Costs and estimated profits in excess of billings 3,914   2,957    
Total current assets 126,798   124,122    
Property and equipment, net of accumulated depreciation 20,650   20,924    
Operating lease assets 20,619        
Deferred financing costs, net 0   0    
Intangible assets 37,878   38,992    
Goodwill 36,831   36,232    
Investment in unconsolidated subsidiary 44,367   43,760    
Deferred income taxes, net 262   64    
Other long-term assets 4,917   5,101    
Investment in affiliates 0   0    
Long-term advances to affiliates 99,101   98,532    
Total assets 391,423   367,727    
Current liabilities          
Current portion of long-term debt 18   17    
Accounts payable—trade 23,459   22,167    
Accrued liabilities 41,048   33,246    
Deferred revenue 3,506   3,593    
Billings in excess of costs and profits recognized 1,346   3,126    
Total current liabilities 69,377   62,149    
Long-term debt, net of current portion 14   8    
Deferred income taxes, net 14,779   15,299    
Operating lease liabilities 21,763        
Other long-term liabilities 13,489   17,465    
Long-term payables to affiliates 0   0    
Total liabilities 119,422   94,921    
Total equity 272,001   272,806    
Total liabilities and equity 391,423   367,727    
Eliminations          
Current assets          
Cash and cash equivalents 0   0    
Accounts receivable—trade, net of allowances of $9,343 and $7,432 0   0    
Inventories, net (8,066)   (7,092)    
Prepaid expenses and other current assets 0   0    
Accrued revenue 0   0    
Costs and estimated profits in excess of billings 0   0    
Total current assets (8,066)   (7,092)    
Property and equipment, net of accumulated depreciation 0   0    
Operating lease assets 0        
Deferred financing costs, net 0   0    
Intangible assets 0   0    
Goodwill 0   0    
Investment in unconsolidated subsidiary 0        
Deferred income taxes, net 0   0    
Other long-term assets 0   0    
Investment in affiliates (1,146,884)   (1,143,478)    
Long-term advances to affiliates (745,552)   (772,752)    
Total assets (1,900,502)   (1,923,322)    
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    
Deferred income taxes, net 0   0    
Operating lease liabilities 0        
Other long-term liabilities 0   0    
Long-term payables to affiliates (745,552)   (772,752)    
Total liabilities (745,552)   (772,752)    
Total equity (1,154,950)   (1,150,570)    
Total liabilities and equity $ (1,900,502)   $ (1,923,322)