XML 87 R58.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 10 - Long-term Debt (Details)
0 Months Ended 1 Months Ended 12 Months Ended 0 Months Ended 1 Months Ended 0 Months Ended 0 Months Ended 9 Months Ended 1 Months Ended 0 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended
Jul. 07, 2011
USD ($)
May 06, 2011
USD ($)
Feb. 27, 2012
Jul. 31, 2011
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2010
USD ($)
Sep. 30, 2014
USD ($)
Aug. 27, 2012
USD ($)
Dec. 31, 2011
USD ($)
Feb. 09, 2011
USD ($)
Nov. 02, 2010
USD ($)
Jul. 19, 2011
Debt Instrument, Redemption, Period One [Member]
Senior Unsecured Notes Payable [Member]
Maximum [Member]
Jul. 19, 2011
Debt Instrument, Redemption, Period One [Member]
Senior Unsecured Notes Payable [Member]
Jul. 19, 2011
Debt Instrument, Redemption, Period Two [Member]
Senior Unsecured Notes Payable [Member]
Jul. 07, 2011
Original Maximum Consolidated Leverage Ratio [Member]
Jul. 07, 2011
New Maximum Consolidated Leverage Ratio [Member]
Feb. 27, 2012
Any Fiscal Quarter After Sep 30, 2012 [Member]
Feb. 03, 2014
With Negative Trailing Twelve Months Adjusted EBITDA [Member]
USD ($)
Feb. 03, 2014
With Trailing Twelve Month Adjusted EDITDA [Member]
USD ($)
Feb. 03, 2014
Without Delivering ProForma Projections to the Lenders [Member]
USD ($)
Feb. 03, 2014
Default Rate [Member]
Jul. 19, 2011
Initial Notes [Member]
USD ($)
Jul. 19, 2011
Initial Notes [Member]
USD ($)
Jun. 30, 2012
Exchange Notes [Member]
Dec. 31, 2014
Senior Unsecured Notes Payable [Member]
USD ($)
Dec. 31, 2013
Senior Unsecured Notes Payable [Member]
USD ($)
Jun. 30, 2012
Senior Unsecured Notes Payable [Member]
Jul. 19, 2011
Senior Unsecured Notes Payable [Member]
Dec. 31, 2010
Subordinated Unsecured Notes [Member]
USD ($)
Dec. 31, 2010
Noninterest Bearing [Member]
Maximum [Member]
USD ($)
Dec. 31, 2010
Noninterest Bearing [Member]
Minimum [Member]
USD ($)
Dec. 31, 2010
Noninterest Bearing [Member]
USD ($)
Feb. 03, 2014
Federal Funds Rate Base [Member]
Feb. 03, 2014
London Interbank Offered Rate (LIBOR) [Member]
Sep. 30, 2014
London Interbank Offered Rate (LIBOR) [Member]
Jun. 28, 2013
Base Rate [Member]
UKIM [Member]
Sep. 29, 2010
Base Rate [Member]
UKIM [Member]
May 12, 2011
Base Rate [Member]
Premex Group [Member]
Dec. 31, 2010
Maximum [Member]
USD ($)
Sep. 29, 2010
Minimum [Member]
UKIM [Member]
Dec. 31, 2014
Minimum [Member]
Premex Group [Member]
Dec. 31, 2010
Minimum [Member]
USD ($)
Jun. 28, 2013
Premex Group [Member]
Jun. 28, 2013
UKIM [Member]
Dec. 31, 2014
UKIM [Member]
USD ($)
Sep. 29, 2010
UKIM [Member]
GBP (£)
Dec. 31, 2014
Premex Group [Member]
USD ($)
Sep. 30, 2014
Premex Group [Member]
May 12, 2011
Premex Group [Member]
GBP (£)
Note 10 - Long-term Debt (Details) [Line Items]                                                                                                  
Debt Instrument, Face Amount                                             $ 250,000,000us-gaap_DebtInstrumentFaceAmount
/ us-gaap_DebtInstrumentAxis
= exam_InitialNotesMember
                                                   
Debt Instrument, Interest Rate, Stated Percentage                                         2.00%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_StatementScenarioAxis
= exam_DefaultRateMember
  9.00%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_DebtInstrumentAxis
= exam_InitialNotesMember
9.00%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_DebtInstrumentAxis
= exam_ExchangeNotesMember
    9.00%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_DebtInstrumentAxis
= exam_SeniorUnsecuredNotesPayableMember
  6.00%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_DebtInstrumentAxis
= exam_SubordinatedUnsecuredNotesMember
                                       
Debt Instrument, Issuance Price, Percentage                                           100.00%exam_DebtInstrumentIssuancePricePercentage
/ us-gaap_DebtInstrumentAxis
= exam_InitialNotesMember
                                                     
Proceeds from Issuance of Senior Long-term Debt                                           250,000,000us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
/ us-gaap_DebtInstrumentAxis
= exam_InitialNotesMember
                                                     
Debt Instrument, Redemption Period, End Date                         Jul. 15, 2014 Jul. 15, 2015                                                                      
Debt Instrument, Redemption Price, Percentage of Principal Amount Redeemed                       35.00%us-gaap_DebtInstrumentRedemptionPricePercentageOfPrincipalAmountRedeemed
/ us-gaap_DebtInstrumentAxis
= exam_SeniorUnsecuredNotesPayableMember
/ us-gaap_DebtInstrumentRedemptionPeriodAxis
= us-gaap_DebtInstrumentRedemptionPeriodOneMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
                                                                         
Debt Instrument, Redemption Price, Percentage                         109.00%us-gaap_DebtInstrumentRedemptionPricePercentage
/ us-gaap_DebtInstrumentAxis
= exam_SeniorUnsecuredNotesPayableMember
/ us-gaap_DebtInstrumentRedemptionPeriodAxis
= us-gaap_DebtInstrumentRedemptionPeriodOneMember
100.00%us-gaap_DebtInstrumentRedemptionPricePercentage
/ us-gaap_DebtInstrumentAxis
= exam_SeniorUnsecuredNotesPayableMember
/ us-gaap_DebtInstrumentRedemptionPeriodAxis
= us-gaap_DebtInstrumentRedemptionPeriodTwoMember
                                                                     
Debt Instrument, Redemption Price, Minimum Percent of Original Principal Amount Outstanding After Redemption                         65.00%exam_DebtInstrumentRedemptionPriceMinimumPercentOfOriginalPrincipalAmountOutstandingAfterRedemption
/ us-gaap_DebtInstrumentAxis
= exam_SeniorUnsecuredNotesPayableMember
/ us-gaap_DebtInstrumentRedemptionPeriodAxis
= us-gaap_DebtInstrumentRedemptionPeriodOneMember
                                                                       
Debt Instrument Repurchase Percentage of Face Amount                                                       101.00%exam_DebtInstrumentRepurchasePercentageOfFaceAmount
/ us-gaap_DebtInstrumentAxis
= exam_SeniorUnsecuredNotesPayableMember
                                         
Line of Credit Facility, Maximum Borrowing Capacity 262,500,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity 300,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity   262,500,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity           245,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity 180,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity             5,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ us-gaap_StatementScenarioAxis
= exam_WithNegativeTrailingTwelveMonthsAdjustedEBITDAMember
3,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ us-gaap_StatementScenarioAxis
= exam_WithTrailingTwelveMonthAdjustedEDITDAMember
75,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ us-gaap_StatementScenarioAxis
= exam_WithoutDeliveringProFormaProjectionsToTheLendersMember
                                                  5,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ dei_LegalEntityAxis
= exam_UKIMMember
    26,500,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ dei_LegalEntityAxis
= exam_PremexGroupMember
Line of Credit Facility, Increase (Decrease), Other, Net   55,000,000us-gaap_LineOfCreditFacilityIncreaseDecreaseOtherNet   (37,500,000)us-gaap_LineOfCreditFacilityIncreaseDecreaseOtherNet                                                                                          
Consolidated Senior Secured Leverage Ratio 3.00exam_ConsolidatedSeniorSecuredLeverageRatio                                                                                                
Consolidated Leverage Ratio                             3.5exam_ConsolidatedLeverageRatio
/ us-gaap_StatementScenarioAxis
= exam_OriginalMaximumConsolidatedLeverageRatioMember
4.75exam_ConsolidatedLeverageRatio
/ us-gaap_StatementScenarioAxis
= exam_NewMaximumConsolidatedLeverageRatioMember
                                                                 
Line of Credit Facility, Capacity Available for Specific Purpose Other than for Trade Purchases 75,000,000us-gaap_LineOfCreditFacilityCapacityAvailableForSpecificPurposeOtherThanForTradePurchases 50,000,000us-gaap_LineOfCreditFacilityCapacityAvailableForSpecificPurposeOtherThanForTradePurchases                                                                                              
Line Of Credit Facility Increase Right 37,500,000exam_LineOfCreditFacilityIncreaseRight                                                                                                
Line Of Credit Facility Increase Capacity 300,000,000exam_LineOfCreditFacilityIncreaseCapacity                                                                                                
Minimum Fixed Charge Coverage Ratio     1.75exam_MinimumFixedChargeCoverageRatio                           2.00exam_MinimumFixedChargeCoverageRatio
/ us-gaap_StatementScenarioAxis
= exam_AnyFiscalQuarterAfterSep302012Member
                                                               
Secured Revolving Credit Facility, Alternative Currency Sublimit               100,000,000exam_SecuredRevolvingCreditFacilityAlternativeCurrencySublimit 60,000,000exam_SecuredRevolvingCreditFacilityAlternativeCurrencySublimit                                                                                
Debt Instrument, Basis Spread on Variable Rate                                                                 0.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_VariableRateAxis
= exam_FederalFundsRateBaseMember
1.00%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
3.00%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
2.40%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ dei_LegalEntityAxis
= exam_UKIMMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
2.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ dei_LegalEntityAxis
= exam_UKIMMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
2.40%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ dei_LegalEntityAxis
= exam_PremexGroupMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
                     
Long-term Line of Credit             143,900,000us-gaap_LineOfCredit                                                                           7,700,000us-gaap_LineOfCredit
/ dei_LegalEntityAxis
= exam_UKIMMember
  32,700,000us-gaap_LineOfCredit
/ dei_LegalEntityAxis
= exam_PremexGroupMember
   
Line of Credit Facility, Remaining Borrowing Capacity             118,600,000us-gaap_LineOfCreditFacilityRemainingBorrowingCapacity                                                                           86,000us-gaap_LineOfCreditFacilityRemainingBorrowingCapacity
/ dei_LegalEntityAxis
= exam_UKIMMember
  8,500,000us-gaap_LineOfCreditFacilityRemainingBorrowingCapacity
/ dei_LegalEntityAxis
= exam_PremexGroupMember
   
Debt Instrument, Term                                                                               36 months 36 months                
Debt Instrument, Term, Increase                                                                                     24 months 24 months          
Debt Instrument, Interest Rate, Effective Percentage                                                                                         0.50%us-gaap_DebtInstrumentInterestRateEffectivePercentage
/ dei_LegalEntityAxis
= exam_UKIMMember
    0.50%us-gaap_DebtInstrumentInterestRateEffectivePercentage
/ dei_LegalEntityAxis
= exam_PremexGroupMember
 
Business Combination, Consideration Transferred, Liabilities Incurred           6,900,000us-gaap_BusinessCombinationConsiderationTransferredLiabilitiesIncurred                                                                                      
Notes Payable                                                 250,000,000us-gaap_NotesPayable
/ us-gaap_DebtInstrumentAxis
= exam_SeniorUnsecuredNotesPayableMember
[1] 250,000,000us-gaap_NotesPayable
/ us-gaap_DebtInstrumentAxis
= exam_SeniorUnsecuredNotesPayableMember
[1]     4,400,000us-gaap_NotesPayable
/ us-gaap_DebtInstrumentAxis
= exam_SubordinatedUnsecuredNotesMember
    2,500,000us-gaap_NotesPayable
/ us-gaap_DebtInstrumentAxis
= exam_NoninterestBearingMember
                                 
Debt Instrument, Periodic Payment                                                                             76,000us-gaap_DebtInstrumentPeriodicPayment
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
    50,000us-gaap_DebtInstrumentPeriodicPayment
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
             
Debt Instrument, Annual Principal Payment                                                           750,000us-gaap_DebtInstrumentAnnualPrincipalPayment
/ us-gaap_DebtInstrumentAxis
= exam_NoninterestBearingMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
250,000us-gaap_DebtInstrumentAnnualPrincipalPayment
/ us-gaap_DebtInstrumentAxis
= exam_NoninterestBearingMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
                                   
Repayments of Long-term Debt         $ 333,000us-gaap_RepaymentsOfLongTermDebt                                                                                        
[1] On July 19, 2011, the Company closed a private offering of $250.0 million in aggregate principal amount of 9.0% senior notes due 2019 (the "Initial Notes"). The Initial Notes were issued at a price of 100% of their principal amount. A portion of the gross proceeds of $250.0 million were used to repay borrowings outstanding under the Company's Senior Secured Revolving Credit Facility and pay related fees and expenses, and the remainder was used for general corporate purposes, including acquisitions. In June 2012, in accordance with the registration rights granted to the original purchasers of the Initial Notes, the Company completed an exchange offer of the privately placed Initial Notes for new 9.0% senior notes due 2019 (the "Exchange Notes," and together with the Initial Notes, the "Senior Unsecured Notes") registered with the SEC with substantially identical terms to the Initial Notes. The Senior Unsecured Notes are senior obligations of ExamWorks and are guaranteed by ExamWorks' existing and future U.S. subsidiaries (the "Guarantors").The Senior Unsecured Notes were issued under an Indenture, dated as of July 19, 2011 (the "Indenture"), among the Company, the Guarantors and U.S. Bank, National Association, as trustee (the "Trustee"). The Senior Unsecured Notes are the Company's general senior unsecured obligations, and rank equally with the Company's existing and future senior unsecured obligations and senior to all of the Company's further subordinated indebtedness. The Senior Unsecured Notes accrue interest at a rate of 9.0% per year, payable semi-annually in cash in arrears on January 15 and July 15 of each year, commencing January 15, 2012. At any time on or after July 15, 2015, the Company may redeem some or all of the Senior Unsecured Notes at the redemption prices stated in the Indenture, plus accrued and unpaid interest to the date of redemption. Prior to July 15, 2014, the Company may redeem up to 35% of the aggregate principal amount of the Senior Unsecured Notes with net cash proceeds from certain equity offerings at a redemption price equal to 109% of the aggregate principal amount of the Senior Unsecured Notes, plus accrued and unpaid interest, if any, provided that at least 65% of the original aggregate principal amount of the Senior Unsecured Notes remains outstanding after redemption. Further, the Company may redeem some or all of the of the Senior Unsecured Notes at any time prior to July 15, 2015 at a redemption price equal to 100% of the principal amount of the Senior Unsecured Notes plus a make whole premium described in the Indenture, plus accrued and unpaid interest. The Indenture includes covenants which, subject to certain exceptions, limit the ability of the Company and its restricted subsidiaries (as defined in the Indenture) to, among other things, incur additional indebtedness, make certain types of restricted payments, incur liens on assets of the Company or the restricted subsidiaries, engage in asset sales and enter into transactions with affiliates. Upon a change of control (as defined in the Indenture), the Company may be required to make an offer to repurchase the Senior Unsecured Notes at 101% of their principal amount, plus accrued and unpaid interest. The Indenture also contains customary events of default.