2013 Q4 Form 10-K Financial Statement

#000119312515083157 Filed on March 09, 2015

View on sec.gov

Income Statement

Concept 2013 Q4 2013 2012 Q4
Revenue $17.18M $62.28M $16.23M
YoY Change 5.85% 5.87% 15.6%
Cost Of Revenue $4.400M $11.27M $4.230M
YoY Change 4.02% 23.01% -29.03%
Gross Profit $12.78M $43.68M $12.00M
YoY Change 6.5% 1.79% 48.51%
Gross Profit Margin 74.39% 70.13% 73.94%
Selling, General & Admin $8.380M $28.63M $9.740M
YoY Change -13.96% -13.04% 20.1%
% of Gross Profit 65.57% 65.55% 81.17%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $8.040M $5.415M $8.400M
YoY Change -4.29% -4.46% 287.1%
% of Gross Profit 62.91% 12.4% 70.0%
Operating Expenses $9.130M $37.78M $10.44M
YoY Change -12.55% -7.65% 18.91%
Operating Profit $3.650M $5.896M $1.560M
YoY Change 133.97% 194.8% -322.86%
Interest Expense -$860.0K $3.497M -$1.110M
YoY Change -22.52% 4.7% 101.82%
% of Operating Profit -23.56% 59.31% -71.15%
Other Income/Expense, Net -$30.00K -$3.196M -$10.00K
YoY Change 200.0% -23.03% -200.0%
Pretax Income $1.570M $2.700M $330.0K
YoY Change 375.76% -225.46% -126.61%
Income Tax $710.0K $1.031M $110.0K
% Of Pretax Income 45.22% 38.19% 33.33%
Net Earnings $860.0K $1.669M $220.0K
YoY Change 290.91% -212.09% -128.95%
Net Earnings / Revenue 5.01% 2.68% 1.36%
Basic Earnings Per Share $0.08
Diluted Earnings Per Share $38.79K $0.08 $10.10K
COMMON SHARES
Basic Shares Outstanding 22.09M shares 21.87M shares
Diluted Shares Outstanding 22.07M shares

Balance Sheet

Concept 2013 Q4 2013 2012 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.100M $1.100M $2.300M
YoY Change -52.17% -52.17% 187.5%
Cash & Equivalents $1.138M $1.100M $2.326M
Short-Term Investments
Other Short-Term Assets $518.0K $2.800M $684.0K
YoY Change -24.27% 3.7% -57.25%
Inventory $1.234M $1.200M $1.339M
Prepaid Expenses
Receivables $10.70M $10.70M $8.511M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $15.88M $15.90M $14.83M
YoY Change 7.09% 7.43% 32.42%
LONG-TERM ASSETS
Property, Plant & Equipment $872.0K $19.00M $867.0K
YoY Change 0.58% 14.46% -95.1%
Goodwill
YoY Change
Intangibles $24.18M $25.54M
YoY Change -5.32%
Long-Term Investments
YoY Change
Other Assets $217.0K $18.30M $419.0K
YoY Change -48.21% -11.17% -97.82%
Total Long-Term Assets $61.49M $61.50M $62.69M
YoY Change -1.92% -1.91% -3.7%
TOTAL ASSETS
Total Short-Term Assets $15.88M $15.90M $14.83M
Total Long-Term Assets $61.49M $61.50M $62.69M
Total Assets $77.37M $77.40M $77.52M
YoY Change -0.19% -0.13% 1.6%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $4.736M $4.700M $2.135M
YoY Change 121.83% 123.81% -47.93%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $5.118M $5.100M $3.953M
YoY Change 29.47% 27.5% -40.11%
Total Short-Term Liabilities $13.04M $13.00M $10.20M
YoY Change 27.92% 27.45% -22.18%
LONG-TERM LIABILITIES
Long-Term Debt $21.61M $21.60M $27.32M
YoY Change -20.89% -20.88% 20.86%
Other Long-Term Liabilities $0.00
YoY Change -100.0%
Total Long-Term Liabilities $21.61M $21.60M $27.32M
YoY Change -20.89% -20.88% 18.76%
TOTAL LIABILITIES
Total Short-Term Liabilities $13.04M $13.00M $10.20M
Total Long-Term Liabilities $21.61M $21.60M $27.32M
Total Liabilities $34.65M $34.70M $37.51M
YoY Change -7.62% -7.47% 3.91%
SHAREHOLDERS EQUITY
Retained Earnings -$47.06M -$48.73M
YoY Change -3.42%
Common Stock $2.000K $2.000K
YoY Change 0.0%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $42.72M $42.70M $40.01M
YoY Change
Total Liabilities & Shareholders Equity $77.37M $77.40M $77.52M
YoY Change -0.19% -0.13% 1.6%

Cashflow Statement

Concept 2013 Q4 2013 2012 Q4
OPERATING ACTIVITIES
Net Income $860.0K $1.669M $220.0K
YoY Change 290.91% -212.09% -128.95%
Depreciation, Depletion And Amortization $8.040M $5.415M $8.400M
YoY Change -4.29% -4.46% 287.1%
Cash From Operating Activities $2.690M $7.463M -$380.0K
YoY Change -807.89% 36.89% -112.46%
INVESTING ACTIVITIES
Capital Expenditures -$2.560M $4.723M -$2.230M
YoY Change 14.8% -172.22% -51.52%
Acquisitions
YoY Change
Other Investing Activities $990.0K $3.800M $460.0K
YoY Change 115.22% -4.52% -87.6%
Cash From Investing Activities -$1.570M -$2.162M -$1.770M
YoY Change -11.3% -15.48% 98.88%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $79.00K
YoY Change -45.14%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -890.0K -6.489M 3.010M
YoY Change -129.57% 374.69% -268.16%
NET CHANGE
Cash From Operating Activities 2.690M 7.463M -380.0K
Cash From Investing Activities -1.570M -2.162M -1.770M
Cash From Financing Activities -890.0K -6.489M 3.010M
Net Change In Cash 230.0K -1.188M 860.0K
YoY Change -73.26% -177.8% 132.43%
FREE CASH FLOW
Cash From Operating Activities $2.690M $7.463M -$380.0K
Capital Expenditures -$2.560M $4.723M -$2.230M
Free Cash Flow $5.250M $2.740M $1.850M
YoY Change 183.78% -77.15% -75.82%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2015Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
22308761 shares
CY2014Q2 dei Entity Public Float
EntityPublicFloat
51633408
CY2012Q4 us-gaap Stockholders Equity
StockholdersEquity
40013000
CY2012Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
3136000
CY2012Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2326000
CY2013Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
22158041 shares
CY2013Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
21960351 shares
CY2013Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2013Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2013Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2013Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2013Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2013Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
3187000
CY2013Q4 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
200000
CY2013Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1792000
CY2013Q4 us-gaap Preferred Stock Value
PreferredStockValue
CY2013Q4 us-gaap Liabilities Current
LiabilitiesCurrent
13041000
CY2013Q4 us-gaap Common Stock Value
CommonStockValue
2000
CY2013Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
0
CY2013Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
4736000
CY2013Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-47062000
CY2013Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
5118000
CY2013Q4 us-gaap Stockholders Equity
StockholdersEquity
42723000
CY2013Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
21609000
CY2013Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
77373000
CY2013Q4 us-gaap Deferred Tax Liabilities Gross Current
DeferredTaxLiabilitiesGrossCurrent
0
CY2013Q4 us-gaap Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
2711000
CY2013Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
89783000
CY2013Q4 us-gaap Deferred Tax Liabilities Gross Noncurrent
DeferredTaxLiabilitiesGrossNoncurrent
2711000
CY2013Q4 us-gaap Unrecognized Tax Benefits
UnrecognizedTaxBenefits
0
CY2013Q4 us-gaap Liabilities
Liabilities
34650000
CY2013Q4 us-gaap Long Term Debt
LongTermDebt
26727000
CY2013Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
4774000
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1138000
CY2013Q4 us-gaap Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
2296000
CY2013Q4 us-gaap Furniture And Fixtures Gross
FurnitureAndFixturesGross
2664000
CY2013Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
872000
CY2013Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
21307000
CY2013Q4 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
38620000
CY2013Q4 us-gaap Deferred Tax Assets Gross Current
DeferredTaxAssetsGrossCurrent
2296000
CY2013Q4 us-gaap Deferred Tax Assets Gross Noncurrent
DeferredTaxAssetsGrossNoncurrent
19011000
CY2013Q4 us-gaap Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
16300000
CY2013Q4 us-gaap Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
1817000
CY2013Q4 us-gaap Assets
Assets
77373000
CY2013Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
18596000
CY2013Q4 us-gaap Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
16300000
CY2013Q4 us-gaap Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
2296000
CY2013Q4 us-gaap Inventory Net
InventoryNet
1234000
CY2013Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
10697000
CY2013Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
24182000
CY2013Q4 us-gaap Other Assets Current
OtherAssetsCurrent
518000
CY2013Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
217000
CY2013Q4 us-gaap Assets Current
AssetsCurrent
15883000
CY2013Q4 infu Medical Equipment Held For Sale Or Rental
MedicalEquipmentHeldForSaleOrRental
3664000
CY2013Q4 infu Medical Equipment In Rental Services Gross
MedicalEquipmentInRentalServicesGross
37253000
CY2013Q4 infu Accumulated Depreciation On Pump Equipment
AccumulatedDepreciationOnPumpEquipment
600000
CY2013Q4 infu Medical Equipment In Rental Services Accumulated Depreciation
MedicalEquipmentInRentalServicesAccumulatedDepreciation
22728000
CY2013Q4 infu Medical Equipment Net
MedicalEquipmentNet
18102000
CY2013Q4 infu Medical Equipment In Rental Services Reserve
MedicalEquipmentInRentalServicesReserve
87000
CY2013Q4 infu Medical Equipment Held For Sale Or Rental Reserves
MedicalEquipmentHeldForSaleOrRentalReserves
100000
CY2013Q4 infu Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
14438000
CY2013Q4 infu Medical Equipment In Rental Service Net Of Accumulated Depreciation
MedicalEquipmentInRentalServiceNetOfAccumulatedDepreciation
14438000
CY2014Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
22506420 shares
CY2014Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
22308730 shares
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2014Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2014Q4 us-gaap Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
0.0775 pure
CY2014Q4 us-gaap Debt Weighted Average Interest Rate
DebtWeightedAverageInterestRate
0.076 pure
CY2014Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2014Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2014Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2014Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
3062000
CY2014Q4 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
100000
CY2014Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1910000
CY2014Q4 us-gaap Preferred Stock Value
PreferredStockValue
CY2014Q4 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
768000
CY2014Q4 us-gaap Liabilities Current
LiabilitiesCurrent
14729000
CY2014Q4 us-gaap Common Stock Value
CommonStockValue
2000
CY2014Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
0
CY2014Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
5215000
CY2014Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-43705000
CY2014Q4 us-gaap Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
567000
CY2014Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
6452000
CY2014Q4 us-gaap Stockholders Equity
StockholdersEquity
46452000
CY2014Q4 us-gaap Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
493000
CY2014Q4 us-gaap Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
551000
CY2014Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
19032000
CY2014Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
80213000
CY2014Q4 us-gaap Deferred Tax Liabilities Gross Current
DeferredTaxLiabilitiesGrossCurrent
0
CY2014Q4 us-gaap Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
3583000
CY2014Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
90155000
CY2014Q4 us-gaap Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
6452000
CY2014Q4 us-gaap Deferred Tax Liabilities Gross Noncurrent
DeferredTaxLiabilitiesGrossNoncurrent
3583000
CY2014Q4 us-gaap Unrecognized Tax Benefits
UnrecognizedTaxBenefits
0
CY2014Q4 us-gaap Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
745000
CY2014Q4 us-gaap Liabilities
Liabilities
33761000
CY2014Q4 us-gaap Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
938000
CY2014Q4 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
18264000
CY2014Q4 us-gaap Long Term Debt
LongTermDebt
25484000
CY2014Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
4739000
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
515000
CY2014Q4 us-gaap Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
2252000
CY2014Q4 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
3254000
CY2014Q4 us-gaap Furniture And Fixtures Gross
FurnitureAndFixturesGross
4361000
CY2014Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2451000
CY2014Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
19591000
CY2014Q4 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
42012000
CY2014Q4 us-gaap Deferred Tax Assets Gross Current
DeferredTaxAssetsGrossCurrent
2252000
CY2014Q4 us-gaap Deferred Tax Assets Gross Noncurrent
DeferredTaxAssetsGrossNoncurrent
17339000
CY2014Q4 us-gaap Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
13756000
CY2014Q4 us-gaap Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
2191000
CY2014Q4 us-gaap Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
1194000
CY2014Q4 us-gaap Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
7157000
CY2014Q4 us-gaap Assets
Assets
80213000
CY2014Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
16008000
CY2014Q4 us-gaap Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
13756000
CY2014Q4 us-gaap Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
2252000
CY2014Q4 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
3798000
CY2014Q4 us-gaap Inventory Net
InventoryNet
1758000
CY2014Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
10300000
CY2014Q4 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
2910000
CY2014Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
25073000
CY2013 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.08
CY2013 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.3820 pure
CY2013 us-gaap Effective Income Tax Rate Reconciliation Foreign Income Tax Rate Differential
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential
-0.0288 pure
CY2013 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
206134 shares
CY2013 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
7463000
CY2014Q4 infu Number Of Financial Institution
NumberOfFinancialInstitution
2 Financial_Institutions
CY2014Q4 infu Medical Equipment In Rental Service Net Of Accumulated Depreciation
MedicalEquipmentInRentalServiceNetOfAccumulatedDepreciation
19814000
CY2014Q4 infu Number Of Operating Locations
NumberOfOperatingLocations
5 Location
CY2014Q2 infu Debt Instrument Effective Floating And Fixed Interest Rate Increase Decrease
DebtInstrumentEffectiveFloatingAndFixedInterestRateIncreaseDecrease
-0.0150 pure
CY2013Q4 infu Pump Equipments Net
PumpEquipmentsNet
3400000
CY2014Q4 us-gaap Debt Instrument Basis Spread On Variable Rate1
DebtInstrumentBasisSpreadOnVariableRate1
0.080 pure
CY2014Q4 infu Pump Equipments Net
PumpEquipmentsNet
6900000
CY2014Q4 us-gaap Impairment Of Intangible Assets Indefinitelived Excluding Goodwill
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill
0
CY2013 us-gaap Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
-0.0035 pure
CY2013 us-gaap Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
0.0458 pure
CY2013 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
22074513 shares
CY2013 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.08
CY2013 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.3400 pure
CY2014Q4 us-gaap Other Assets Current
OtherAssetsCurrent
633000
CY2014Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
212000
CY2014Q4 us-gaap Assets Current
AssetsCurrent
15458000
CY2014Q4 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
3763000
CY2014Q4 infu Medical Equipment Held For Sale Or Rental
MedicalEquipmentHeldForSaleOrRental
2255000
CY2014Q4 infu Medical Equipment In Rental Services Gross
MedicalEquipmentInRentalServicesGross
43246000
CY2014Q4 infu Accumulated Depreciation On Pump Equipment
AccumulatedDepreciationOnPumpEquipment
1300000
CY2014Q4 infu Medical Equipment In Rental Services Accumulated Depreciation
MedicalEquipmentInRentalServicesAccumulatedDepreciation
23311000
CY2014Q4 infu Medical Equipment Net
MedicalEquipmentNet
22069000
CY2014Q4 infu Medical Equipment In Rental Services Reserve
MedicalEquipmentInRentalServicesReserve
121000
CY2014Q4 infu Medical Equipment Held For Sale Or Rental Reserves
MedicalEquipmentHeldForSaleOrRentalReserves
100000
CY2014Q4 infu Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
16940000
CY2014Q4 infu Operating Leases Future Minimum Payments Due In Year Five And Thereafter
OperatingLeasesFutureMinimumPaymentsDueInYearFiveAndThereafter
1297000
CY2013 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
21868379 shares
CY2013 us-gaap Gross Profit
GrossProfit
43679000
CY2013 us-gaap Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
419000
CY2013 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
6318000
CY2013 us-gaap Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
4504000
CY2013 us-gaap Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
38072000
CY2013 us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
92000
CY2013 us-gaap Sales Revenue Net
SalesRevenueNet
62280000
CY2013 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-105000
CY2013 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
2700000
CY2013 us-gaap Operating Income Loss
OperatingIncomeLoss
5896000
CY2013 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
9658000
CY2013 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
620000
CY2013 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
11274000
CY2013 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
73000
CY2013 us-gaap Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
1107000
CY2013 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
6534000
CY2013 us-gaap Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
79000
CY2013 us-gaap Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
6534000
CY2013 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
2618000
CY2013 us-gaap Capital Lease Obligations Incurred
CapitalLeaseObligationsIncurred
2541000
CY2013 us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
266000
CY2013 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
1180000
CY2013 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-1188000
CY2013 us-gaap Interest Expense
InterestExpense
3497000
CY2013 us-gaap Operating Expenses
OperatingExpenses
37783000
CY2013 us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
2027000
CY2013 us-gaap Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
55962000
CY2013 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-3196000
CY2013 us-gaap Income Taxes Paid
IncomeTaxesPaid
549000
CY2013 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
2700000
CY2013 us-gaap Allowance For Doubtful Accounts Receivable Recoveries
AllowanceForDoubtfulAccountsReceivableRecoveries
-4896000
CY2013 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
1239000
CY2013 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
79000
CY2013 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
301000
CY2013 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
4723000
CY2013 us-gaap Net Income Loss
NetIncomeLoss
1669000
CY2013 us-gaap Interest Paid
InterestPaid
2668000
CY2013 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
8720000
CY2013 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1120000
CY2013 us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
-166000
CY2013 us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
2281000
CY2013 us-gaap Depreciation Nonproduction
DepreciationNonproduction
300000
CY2013 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
1031000
CY2013 us-gaap Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
700000
CY2013 us-gaap Restricted Stock Expense
RestrictedStockExpense
586000
CY2013 us-gaap Depreciation
Depreciation
5415000
CY2013 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
-6489000
CY2013 us-gaap State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
76000
CY2013 us-gaap Stock Option Plan Expense
StockOptionPlanExpense
534000
CY2013 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
3000
CY2013 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-2162000
CY2013 us-gaap Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
3800000
CY2013 us-gaap Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
152000
CY2013 us-gaap Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
100000
CY2013 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
18973000
CY2013 us-gaap Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
-1078000
CY2013 us-gaap Share Based Compensation
ShareBasedCompensation
1120000
CY2013 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
1107000
CY2013 us-gaap Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
-47000
CY2013 us-gaap Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
36166000
CY2013 infu Depreciation Expense Related To Medical Equipment
DepreciationExpenseRelatedToMedicalEquipment
5100000
CY2013 infu Effective Income Tax Rate Reconciliation Permanent Differences
EffectiveIncomeTaxRateReconciliationPermanentDifferences
0.0285 pure
CY2013 infu Cost Of Revenues Pump Depreciation Sales And Disposals
CostOfRevenuesPumpDepreciationSalesAndDisposals
7327000
CY2014 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.15
CY2014 dei Document Type
DocumentType
10-K
CY2014 dei Entity Registrant Name
EntityRegistrantName
InfuSystem Holdings, Inc
CY2014 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2014 dei Trading Symbol
TradingSymbol
INFU
CY2014 dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
CY2014 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2014 us-gaap Debt Instrument Interest Rate During Period
DebtInstrumentInterestRateDuringPeriod
0.079 pure
CY2014 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.4594 pure
CY2014 us-gaap Effective Income Tax Rate Reconciliation Foreign Income Tax Rate Differential
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential
0.0286 pure
CY2014 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
397894 shares
CY2014 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
7255000
CY2014 us-gaap Debt Instrument Description Of Variable Rate Basis
DebtInstrumentDescriptionOfVariableRateBasis
LIBOR plus 6.75% (with a LIBOR floor of 1.0%, for an effective fixed rate of 7.75%) or the Wells Fargo prime rate plus 4.75% (with a prime rate floor of 3.0%, for an effective floating rate of 8.0%).
CY2014 us-gaap Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
0.0406 pure
CY2014 us-gaap Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
2016-11-30
CY2014 us-gaap Use Of Estimates
UseOfEstimates
<div> <p style="MARGIN-BOTTOM: 0px; MARGIN-TOP: 18px"><font style="FONT-FAMILY: Times New Roman" size="2"><i>Use of Estimates</i></font></p> <p style="MARGIN-BOTTOM: 0px; MARGIN-TOP: 6px; TEXT-INDENT: 4%"> <font style="FONT-FAMILY: Times New Roman" size="2">The preparation of financial statements in conformity with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements, including the notes thereto. The Company considers critical accounting policies to be those that require more significant judgments and estimates in the preparation of its consolidated financial statements, including the following: revenue recognition, which includes contractual adjustments, accounts receivable and allowance for doubtful accounts, sales return allowances, inventory reserves, long lived assets, intangible assets and income tax valuations. Management relies on historical experience and other assumptions believed to be reasonable in making its judgment and estimates. Actual results could differ materially from those estimates.</font></p> </div>
CY2014 dei Document Period End Date
DocumentPeriodEndDate
2014-12-31
CY2014 us-gaap Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
0.0296 pure
CY2014 us-gaap Number Of Operating Segments
NumberOfOperatingSegments
1 Segment
CY2014 us-gaap Property Plant And Equipment Useful Life
PropertyPlantAndEquipmentUsefulLife
P5Y
CY2014 dei Amendment Flag
AmendmentFlag
false
CY2014 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2014 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2014
CY2014 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
22552093 shares
CY2014 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.15
CY2014 us-gaap Line Of Credit Facility Covenant Terms
LineOfCreditFacilityCovenantTerms
On January 23, 2015, the Company entered into the Third Amendment to the Credit Agreement with Wells Fargo and PennantPark. This amendment increases the maximum Leverage Covenant ratio for the period ending December 31, 2014 and all subsequent periods to 2.00:1.00. Prior this amendment, the maximum Leverage Covenant ratio for the periods ending (a) December 31, 2014 through March 31, 2015 was 1.50:1.00, (b) June 30, 2015 through September 30, 2015 was 1.25:1.00, (c) December 31, 2015 through September 30, 2016 was 1.00:1.00.
CY2014 dei Entity Central Index Key
EntityCentralIndexKey
0001337013
CY2014 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.3400 pure
CY2014 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2014 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2014 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
22154199 shares
CY2014 us-gaap Gross Profit
GrossProfit
47354000
CY2014 us-gaap Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
540000
CY2014 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
7769000
CY2014 us-gaap Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
66689000
CY2014 us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
-140000
CY2014 us-gaap Sales Revenue Net
SalesRevenueNet
66487000
CY2014 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
524000
CY2014 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
6210000
CY2014 us-gaap Operating Income Loss
OperatingIncomeLoss
9331000
CY2014 us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
2179000
CY2014 us-gaap Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
58718000
CY2014 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-3121000
CY2014 us-gaap Income Taxes Paid
IncomeTaxesPaid
298000
CY2014 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
6210000
CY2014 us-gaap Allowance For Doubtful Accounts Receivable Recoveries
AllowanceForDoubtfulAccountsReceivableRecoveries
-5809000
CY2014 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
3543000
CY2014 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
204000
CY2014 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
13000
CY2014 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
6162000
CY2014 us-gaap Net Income Loss
NetIncomeLoss
3357000
CY2014 us-gaap Interest Paid
InterestPaid
2351000
CY2014 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
5377000
CY2014 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
576000
CY2014 us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
115000
CY2014 us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
5670000
CY2014 us-gaap Capital Lease Obligations Incurred
CapitalLeaseObligationsIncurred
3596000
CY2014 us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
937000
CY2014 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
2588000
CY2014 us-gaap Interest Expense
InterestExpense
3134000
CY2014 us-gaap Operating Expenses
OperatingExpenses
38023000
CY2014 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
9745000
CY2014 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
623000
CY2014 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
12165000
CY2014 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
315000
CY2014 us-gaap Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
2299000
CY2014 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
5774000
CY2014 us-gaap Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
204000
CY2014 us-gaap Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
5774000
CY2014 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
2516000
CY2014 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-623000
CY2014 us-gaap Depreciation Nonproduction
DepreciationNonproduction
300000
CY2014 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
2853000
CY2014 us-gaap Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
600000
CY2014 us-gaap Restricted Stock Expense
RestrictedStockExpense
218000
CY2014 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
26000
CY2014 us-gaap Depreciation
Depreciation
3626000
CY2014 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
-5040000
CY2014 us-gaap State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
383000
CY2014 us-gaap Stock Option Plan Expense
StockOptionPlanExpense
358000
CY2014 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
68000
CY2014 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-2838000
CY2014 us-gaap Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
6867000
CY2014 us-gaap Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
-171000
CY2014 us-gaap Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
600000
CY2014 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
19988000
CY2014 us-gaap Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
-4031000
CY2014 us-gaap Share Based Compensation
ShareBasedCompensation
576000
CY2014 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
2273000
CY2014 us-gaap Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
281000
CY2014 us-gaap Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
61853000
CY2014 infu Depreciation Expense Related To Medical Equipment
DepreciationExpenseRelatedToMedicalEquipment
3300000
CY2014 infu Effective Income Tax Rate Reconciliation Permanent Differences
EffectiveIncomeTaxRateReconciliationPermanentDifferences
0.0206 pure
CY2014 infu Highly Liquid Investments Maturity Period
HighlyLiquidInvestmentsMaturityPeriod
Three months or less
CY2014 infu Cost Of Revenues Pump Depreciation Sales And Disposals
CostOfRevenuesPumpDepreciationSalesAndDisposals
6968000
CY2014 infu Medical Equipment In Rental Services Useful Life
MedicalEquipmentInRentalServicesUsefulLife
P7Y
CY2014 infu Operating Loss Carryforwards Use Period
OperatingLossCarryforwardsUsePeriod
P20Y
CY2014Q1 us-gaap Property Plant And Equipment Useful Life
PropertyPlantAndEquipmentUsefulLife
P7Y

Files In Submission

Name View Source Status
0001193125-15-083157-index-headers.html Edgar Link pending
0001193125-15-083157-index.html Edgar Link pending
0001193125-15-083157.txt Edgar Link pending
0001193125-15-083157-xbrl.zip Edgar Link pending
d879623d10k.htm Edgar Link pending
d879623dex211.htm Edgar Link pending
d879623dex231.htm Edgar Link pending
d879623dex311.htm Edgar Link pending
d879623dex312.htm Edgar Link pending
d879623dex321.htm Edgar Link pending
d879623dex322.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
g879623g38p80.jpg Edgar Link pending
infu-20141231.xml Edgar Link completed
infu-20141231.xsd Edgar Link pending
infu-20141231_cal.xml Edgar Link unprocessable
infu-20141231_def.xml Edgar Link unprocessable
infu-20141231_lab.xml Edgar Link unprocessable
infu-20141231_pre.xml Edgar Link unprocessable
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending