XML 17 R48.htm IDEA: XBRL DOCUMENT v2.4.0.6
Long-Term Debt Obligations (Details 3) (USD $)
3 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2012
Revolving credit facility
item
Sep. 23, 2011
Revolving credit facility
Dec. 31, 2012
Revolving credit facility
Through December 31, 2013
Dec. 31, 2012
Revolving credit facility
Through June 30, 2014
Dec. 31, 2012
Revolving credit facility
Through maturity
Dec. 31, 2012
Revolving credit facility
Actual
Dec. 31, 2012
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: Less than 0.75
Dec. 31, 2012
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 0.75 to 1.25
Dec. 31, 2012
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 1.25 to 2.00
Dec. 31, 2012
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA:2.00 to 2.50
Dec. 31, 2012
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA:2.50 or greater
Dec. 31, 2012
Revolving credit facility
Minimum
Covenant Requirement
Dec. 31, 2012
Revolving credit facility
Maximum
Dec. 31, 2012
Revolving credit facility
Maximum
Covenant Requirement
Through December 31, 2013
Dec. 31, 2012
Revolving credit facility
Maximum
Covenant Requirement
Through June 30, 2014
Dec. 31, 2012
Revolving credit facility
Maximum
Covenant Requirement
Through maturity
Dec. 31, 2012
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: Less than 0.75
Dec. 31, 2012
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 0.75 to 1.25
Dec. 31, 2012
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 1.25 to 2.00
Dec. 31, 2012
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA:2.00 to 2.50
Dec. 31, 2012
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA:2.50 or greater
Dec. 31, 2012
Revolving credit facility
Base rate
Federal Funds Rate
Dec. 31, 2012
Revolving credit facility
Base rate
Wells Fargo Bank, N.A. Prime Rate
Dec. 31, 2012
Revolving credit facility
Base rate
One-month LIBOR
Dec. 31, 2012
Revolving credit facility
Base rate
Six-month LIBOR
Dec. 31, 2012
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: Less than 0.75
Dec. 31, 2012
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 0.75 to 1.25
Dec. 31, 2012
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 1.25 to 2.00
Dec. 31, 2012
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA:2.00 to 2.50
Dec. 31, 2012
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA:2.50 or greater
Dec. 31, 2012
Revolving credit facility
Eurodollar rate
One-month LIBOR
Dec. 31, 2012
Revolving credit facility
Eurodollar rate
Six-month LIBOR
Long-Term Debt Obligations                                                                                      
Borrowing capacity                         $ 125,000,000                                                            
Letters of credit amount outstanding                       48,200,000                                                              
Credit available                       76,800,000                                                              
Book value of assets pledged as collateral                       74,200,000                                                              
Reconciliation of Credit Facility Adjusted EBITDA to net income                                                                                      
Net income (loss) including noncontrolling interests 5,145,000 5,325,000 4,047,000 (2,668,000) 2,085,000 (36,569,000) 3,162,000 (5,170,000) 11,849,000 (36,492,000) 14,740,000 11,849,000                                                              
Income taxes - continuing operations                 10,045,000 (5,463,000) 11,193,000 10,045,000                                                              
Interest expense, net                       1,571,000                                                              
Depreciation and amortization expense                       20,630,000                                                              
Stock compensation expense                 2,800,000 3,600,000 3,700,000 2,797,000                                                              
Income taxes - discontinued operation                       212,000                                                              
EBITDA attributable to noncontrolling interests                       275,000                                                              
Pre-acquisition results of acquired companies, as defined in the credit agreement                       730,000                                                              
Credit Facility Adjusted EBITDA                       48,109,000                                                              
Principal financial covenants                                                                                      
Leverage ratio                       0.15   3.00 2.75 2.50                                                      
Net leverage ratio used to determine exclusion of stock repurchases and the payment of dividends for calculation of the fixed charge coverage ratio                                                 2.00 1.50 1.00                                
Fixed charge coverage ratio                                 16.31                                                    
Permitted amount of acquisitions per transaction                       15,000,000                                                              
Period prior to acquisition for which aggregate purchase price is considered for determining permitted amount of acquisitions per transaction                       12 months                                                              
Aggregate purchase price of current acquisition and acquisitions in the preceding 12 month period for determining permitted amount of acquisition per transaction                                               30,000,000                                      
Net leverage ratio used as basis for other restrictions                                             2.00                                        
Number of interest rate options                       2                                                              
Period of Credit Facility Adjusted EBITDA for determining additional margins                       12 months                                                              
Market rates relating to interest options                                                                                      
Variable rate basis                                                       Base rate Base rate Base rate Base rate Base rate     One-month LIBOR Six-month LIBOR Eurodollar rate Eurodollar rate Eurodollar rate Eurodollar rate Eurodollar rate    
Interest rate margin (as a percent)                                                       0.75% 1.00% 1.25% 1.50% 1.75% 0.50%   1.00%   1.75% 2.00% 2.25% 2.50% 2.75%    
Market rate (as a percent)                                                                 0.67% 3.25% 1.21%             0.21% 0.51%
Additional per annum interest margin added under:                                                                                      
Variable rate basis                                                       Base rate Base rate Base rate Base rate Base rate     One-month LIBOR Six-month LIBOR Eurodollar rate Eurodollar rate Eurodollar rate Eurodollar rate Eurodollar rate    
Additional per annum interest margin (as a percent)                                                       0.75% 1.00% 1.25% 1.50% 1.75% 0.50%   1.00%   1.75% 2.00% 2.25% 2.50% 2.75%    
Letter of credit fees (as a percent)                                   1.30% 1.50% 1.70% 1.90% 2.10%                                          
Commitment fees on any portion of the Revolving Loan capacity not in use for borrowings or letters of credit at any given time (as a percent)                                   0.25% 0.30% 0.35% 0.45% 0.50%                                          
Estimated interest rate (as a percent)                       2.30%                                                              
Financing and professional cost                       $ 500,000