XML 404 R69.htm IDEA: XBRL DOCUMENT v2.4.1.9
Long-Term Obligations (Details) (USD $)
6 Months Ended 12 Months Ended 0 Months Ended
Sep. 30, 2014
Mar. 31, 2014
Oct. 16, 2013
Mar. 31, 2013
Jun. 19, 2012
Long-Term Debt          
Total debt $ 2,442,413,000us-gaap_DebtAndCapitalLeaseObligations $ 1,636,914,000us-gaap_DebtAndCapitalLeaseObligations   $ 749,062,000us-gaap_DebtAndCapitalLeaseObligations  
Less - current maturities 5,062,000us-gaap_LongTermDebtAndCapitalLeaseObligationsCurrent 7,080,000us-gaap_LongTermDebtAndCapitalLeaseObligationsCurrent   8,626,000us-gaap_LongTermDebtAndCapitalLeaseObligationsCurrent  
Long-term debt 2,437,351,000us-gaap_LongTermDebtAndCapitalLeaseObligations 1,629,834,000us-gaap_LongTermDebtAndCapitalLeaseObligations   740,436,000us-gaap_LongTermDebtAndCapitalLeaseObligations  
Revolving Credit Facility          
Long-Term Debt          
Outstanding cash borrowings 1,100,000,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
922,000,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Actual leverage ratio 3.4ngl_DebtInstrumentLeverageRatio
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
3ngl_DebtInstrumentLeverageRatio
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Actual interest coverage ratio 4.8ngl_DebtInstrumentInterestCoverageRatio
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
7ngl_DebtInstrumentInterestCoverageRatio
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Interest rate (as a percent) 1.91%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
1.98%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Revolving Credit Facility | Minimum          
Long-Term Debt          
Commitment fees charged on unused credit (as a percent) 0.38%us-gaap_LineOfCreditFacilityUnusedCapacityCommitmentFeePercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
0.38%us-gaap_LineOfCreditFacilityUnusedCapacityCommitmentFeePercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
     
Interest coverage ratio 2.75ngl_DebtInstrumentCovenantInterestCoverageRatio
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
2.75ngl_DebtInstrumentCovenantInterestCoverageRatio
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
     
Revolving Credit Facility | Maximum          
Long-Term Debt          
Commitment fees charged on unused credit (as a percent) 0.50%us-gaap_LineOfCreditFacilityUnusedCapacityCommitmentFeePercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
0.50%us-gaap_LineOfCreditFacilityUnusedCapacityCommitmentFeePercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
     
Leverage ratio 4.25ngl_DebtInstrumentCovenantLeverageRatio
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
4.25ngl_DebtInstrumentCovenantLeverageRatio
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
     
Revolving Credit Facility | Alternate base rate          
Long-Term Debt          
Variable interest rate base base rate base rate      
Revolving Credit Facility | Alternate base rate | Minimum          
Long-Term Debt          
Interest rate margin added to variable rate base (as a percent) 0.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
0.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
     
Revolving Credit Facility | Alternate base rate | Maximum          
Long-Term Debt          
Interest rate margin added to variable rate base (as a percent) 1.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
1.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
     
Revolving Credit Facility | LIBOR rate          
Long-Term Debt          
Variable interest rate base LIBOR LIBOR      
Interest rate margin added to variable rate base (as a percent) 1.75%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
0.16%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Reference rate (as a percent) 0.16%ngl_DebtInstrumentVariableRateBasis
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
1.75%ngl_DebtInstrumentVariableRateBasis
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Fixed interest rate (as a percent) 1.91%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
       
Interest rate (as a percent)   1.91%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Revolving Credit Facility | LIBOR rate | Minimum          
Long-Term Debt          
Interest rate margin added to variable rate base (as a percent) 1.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
1.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Revolving Credit Facility | LIBOR rate | Maximum          
Long-Term Debt          
Interest rate margin added to variable rate base (as a percent) 2.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
2.50%us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Revolving Credit Facility | Expansion Capital Facility          
Long-Term Debt          
Total debt 137,000,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
532,500,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
  441,500,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
 
Maximum borrowing capacity 858,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
785,500,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Outstanding cash borrowings 137,000,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
532,500,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Revolving Credit Facility | Expansion Capital Facility | LIBOR rate          
Long-Term Debt          
Outstanding cash borrowings 137,000,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
532,500,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Interest rate (as a percent) 0.00%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
1.91%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_CreditFacilityAxis
= ngl_AcquisitionAndExpansionCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Revolving Credit Facility | Working Capital Facility          
Long-Term Debt          
Total debt 942,500,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
389,500,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
  36,000,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
 
Maximum borrowing capacity 1,335,000,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
935,500,000us-gaap_LineOfCreditFacilityMaximumBorrowingCapacity
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Outstanding cash borrowings 942,500,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
389,500,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Outstanding letters of credit 209,200,000us-gaap_LettersOfCreditOutstandingAmount
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
270,600,000us-gaap_LettersOfCreditOutstandingAmount
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Revolving Credit Facility | Working Capital Facility | Alternate base rate          
Long-Term Debt          
Outstanding cash borrowings   31,500,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
     
Interest rate (as a percent)   4.00%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_BaseRateMember
     
Revolving Credit Facility | Working Capital Facility | LIBOR rate          
Long-Term Debt          
Outstanding cash borrowings 942,500,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
358,000,000us-gaap_LineOfCreditFacilityAmountOutstanding
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Interest rate (as a percent) 0.00%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
1.91%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_CreditFacilityAxis
= ngl_WorkingCapitalFacilityMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
/ us-gaap_VariableRateAxis
= us-gaap_LondonInterbankOfferedRateLIBORMember
     
Revolving Credit Facility | Letters of credit          
Long-Term Debt          
Reference rate (as a percent)   1.75%ngl_DebtInstrumentVariableRateBasis
/ us-gaap_CreditFacilityAxis
= us-gaap_LetterOfCreditMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
     
Fixed interest rate (as a percent) 2.00%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_CreditFacilityAxis
= us-gaap_LetterOfCreditMember
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_RevolvingCreditFacilityMember
       
6.650% Notes due 2022          
Long-Term Debt          
Total debt 250,000,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
250,000,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
  250,000,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
 
Fixed interest rate (as a percent) 6.65%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
6.65%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
    6.65%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
Debt issued         250,000,000us-gaap_DebtInstrumentFaceAmount
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
Repayments in semi-annual installments 25,000,000us-gaap_DebtInstrumentPeriodicPayment
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
25,000,000us-gaap_DebtInstrumentPeriodicPayment
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
     
6.650% Notes due 2022 | Minimum          
Long-Term Debt          
Debt covenant terms, default trigger amount 10,000,000ngl_DebtCovenantFailureToPayOrAccelerationOfOtherDebtOrJudgmentMinimum
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
10,000,000ngl_DebtCovenantFailureToPayOrAccelerationOfOtherDebtOrJudgmentMinimum
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
     
Percentage of aggregate principal amount held by trustee or holders to declare notes due and payable 51.00%ngl_DebtInstrumentCustomaryEventOfDefaultOwnershipPercentageRequiredForDeclaringNotesDueAndPayable
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
51.00%ngl_DebtInstrumentCustomaryEventOfDefaultOwnershipPercentageRequiredForDeclaringNotesDueAndPayable
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_SeniorNotesMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
     
Unsecured Notes          
Long-Term Debt          
Total debt   450,000,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_UnsecuredDebtMember
     
Fixed interest rate (as a percent)     6.875%us-gaap_DebtInstrumentInterestRateStatedPercentage
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_UnsecuredDebtMember
   
Debt issued     450,000,000us-gaap_DebtInstrumentFaceAmount
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_UnsecuredDebtMember
   
Net proceeds after underwriting fees and estimated offering costs     438,400,000us-gaap_ProceedsFromRepaymentsOfNotesPayable
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_UnsecuredDebtMember
   
Initial purchase discount     10,100,000ngl_DebtInstrumentInitialPurchaseDiscount
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_UnsecuredDebtMember
   
Estimated offering costs     1,500,000us-gaap_DebtIssuanceCosts
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_UnsecuredDebtMember
   
Other notes payable          
Long-Term Debt          
Total debt   $ 14,914,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_NotesPayableOtherPayablesMember
  $ 21,562,000us-gaap_DebtAndCapitalLeaseObligations
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_NotesPayableOtherPayablesMember
 
Other notes payable | Minimum          
Long-Term Debt          
Interest rate (as a percent)   2.10%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_NotesPayableOtherPayablesMember
/ us-gaap_RangeAxis
= us-gaap_MinimumMember
     
Other notes payable | Maximum          
Long-Term Debt          
Interest rate (as a percent)   4.90%us-gaap_LineOfCreditFacilityInterestRateAtPeriodEnd
/ us-gaap_LongtermDebtTypeAxis
= us-gaap_NotesPayableOtherPayablesMember
/ us-gaap_RangeAxis
= us-gaap_MaximumMember