XML 94 R85.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Statements (Condensed consolidating balance sheets) (Details) - USD ($)
$ in Thousands
Dec. 31, 2018
Jan. 01, 2018
Dec. 31, 2017
Dec. 31, 2016
Current assets        
Cash and cash equivalents $ 47,241   $ 115,216  
Accounts receivable—trade, net 206,055 $ 199,679 202,914  
Inventories, net 479,023   443,177  
Prepaid expenses and other current assets 23,677   19,490  
Costs and estimated profits in excess of billings 9,159 9,584 9,584  
Accrued revenue 862 3,235 0  
Total current assets 766,017   790,381  
Property and equipment, net of accumulated depreciation 177,358   197,281  
Deferred financing costs, net 2,071   2,900  
Intangibles, net 359,048   443,064  
Goodwill 469,647   755,245 $ 652,743
Investment in unconsolidated subsidiary 44,982   0  
Deferred income taxes, net 1,234   3,344  
Other long-term assets 9,295   3,013  
Investment in affiliates 0   0  
Long-term advances to affiliates 0   0  
Total assets 1,829,652   2,195,228 $ 1,835,192
Current liabilities        
Current portion of long-term debt 1,167   1,156  
Accounts payable—trade 143,186   137,684  
Accrued liabilities 81,032   66,765  
Deferred revenue 8,335 8,819 8,819  
Billings in excess of costs and profits recognized 3,210 $ 1,881 1,881  
Total current liabilities 236,930   216,305  
Long-term debt, net of current portion 517,544   506,750  
Deferred income taxes, net 15,299   31,232  
Other long-term liabilities 29,753   31,925  
Long-term payables to affiliates 0   0  
Total liabilities 799,526   786,212  
Total stockholders’ equity 1,030,126   1,409,016  
Total liabilities and equity 1,829,652   2,195,228  
Reportable Legal Entities | FET (Parent)        
Current assets        
Cash and cash equivalents 0   0  
Accounts receivable—trade, net 0   0  
Inventories, net 0   0  
Prepaid expenses and other current assets 0   0  
Costs and estimated profits in excess of billings 0   0  
Accrued revenue 0      
Total current assets 0   0  
Property and equipment, net of accumulated depreciation 0   0  
Deferred financing costs, net 2,071   2,900  
Intangibles, net 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 877,764   1,250,593  
Long-term advances to affiliates 674,220   667,968  
Total assets 1,554,055   1,921,461  
Current liabilities        
Current portion of long-term debt 0   0  
Accounts payable—trade 0   0  
Accrued liabilities 6,873   6,638  
Deferred revenue 0   0  
Billings in excess of costs and profits recognized 0   0  
Total current liabilities 6,873   6,638  
Long-term debt, net of current portion 517,056   505,807  
Deferred income taxes, net 0   0  
Other long-term liabilities 0   0  
Long-term payables to affiliates 0   0  
Total liabilities 523,929   512,445  
Total stockholders’ equity 1,030,126   1,409,016  
Total liabilities and equity 1,554,055   1,921,461  
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 24,977   73,981  
Accounts receivable—trade, net 177,986   168,162  
Inventories, net 416,237   374,527  
Prepaid expenses and other current assets 23,585   12,679  
Costs and estimated profits in excess of billings 6,202   9,584  
Accrued revenue 0      
Total current assets 648,987   638,933  
Property and equipment, net of accumulated depreciation 156,434   167,407  
Deferred financing costs, net 0   0  
Intangibles, net 320,056   390,752  
Goodwill 433,415   599,677  
Investment in unconsolidated subsidiary 1,222      
Deferred income taxes, net 1,170   0  
Other long-term assets 4,194   2,086  
Investment in affiliates 265,714   418,799  
Long-term advances to affiliates 0   0  
Total assets 1,831,192   2,217,654  
Current liabilities        
Current portion of long-term debt 1,150   1,048  
Accounts payable—trade 121,019   117,158  
Accrued liabilities 40,913   46,962  
Deferred revenue 4,742   4,455  
Billings in excess of costs and profits recognized 84   1,394  
Total current liabilities 167,908   171,017  
Long-term debt, net of current portion 480   908  
Deferred income taxes, net 0   22,737  
Other long-term liabilities 12,288   13,907  
Long-term payables to affiliates 772,752   758,492  
Total liabilities 953,428   967,061  
Total stockholders’ equity 877,764   1,250,593  
Total liabilities and equity 1,831,192   2,217,654  
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 22,264   41,235  
Accounts receivable—trade, net 28,069   34,752  
Inventories, net 69,878   77,454  
Prepaid expenses and other current assets 92   6,811  
Costs and estimated profits in excess of billings 2,957   0  
Accrued revenue 862      
Total current assets 124,122   160,252  
Property and equipment, net of accumulated depreciation 20,924   29,874  
Deferred financing costs, net 0   0  
Intangibles, net 38,992   52,312  
Goodwill 36,232   155,568  
Investment in unconsolidated subsidiary 43,760      
Deferred income taxes, net 64   3,344  
Other long-term assets 5,101   927  
Investment in affiliates 0   0  
Long-term advances to affiliates 98,532   90,524  
Total assets 367,727   492,801  
Current liabilities        
Current portion of long-term debt 17   108  
Accounts payable—trade 22,167   20,526  
Accrued liabilities 33,246   13,165  
Deferred revenue 3,593   4,364  
Billings in excess of costs and profits recognized 3,126   487  
Total current liabilities 62,149   38,650  
Long-term debt, net of current portion 8   35  
Deferred income taxes, net 15,299   8,495  
Other long-term liabilities 17,465   18,018  
Long-term payables to affiliates 0   0  
Total liabilities 94,921   65,198  
Total stockholders’ equity 272,806   427,603  
Total liabilities and equity 367,727   492,801  
Eliminations        
Current assets        
Cash and cash equivalents 0   0  
Accounts receivable—trade, net 0   0  
Inventories, net (7,092)   (8,804)  
Prepaid expenses and other current assets 0   0  
Costs and estimated profits in excess of billings 0   0  
Accrued revenue 0      
Total current assets (7,092)   (8,804)  
Property and equipment, net of accumulated depreciation 0   0  
Deferred financing costs, net 0   0  
Intangibles, net 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 (1,143,478)   (1,669,392)  
Long-term advances to affiliates (772,752)   (758,492)  
Total assets (1,923,322)   (2,436,688)  
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  
Other long-term liabilities 0   0  
Long-term payables to affiliates (772,752)   (758,492)  
Total liabilities (772,752)   (758,492)  
Total stockholders’ equity (1,150,570)   (1,678,196)  
Total liabilities and equity $ (1,923,322)   $ (2,436,688)