2013 Q1 Form 10-Q Financial Statement
#000101473913000004 Filed on May 09, 2013
Income Statement
Concept | 2013 Q1 | 2012 Q1 |
---|---|---|
Revenue | $181.1M | $155.6M |
YoY Change | 16.38% | 18.95% |
Cost Of Revenue | $125.1M | $102.1M |
YoY Change | 22.56% | 28.47% |
Gross Profit | $55.99M | $53.52M |
YoY Change | 4.61% | 4.23% |
Gross Profit Margin | 30.91% | 34.39% |
Selling, General & Admin | $50.10M | $48.00M |
YoY Change | 4.38% | 8.84% |
% of Gross Profit | 89.49% | 89.68% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $2.418M | $1.931M |
YoY Change | 25.22% | 44.86% |
% of Gross Profit | 4.32% | 3.61% |
Operating Expenses | $52.20M | $48.90M |
YoY Change | 6.75% | 8.91% |
Operating Profit | -$2.187M | $4.044M |
YoY Change | -154.08% | -21.93% |
Interest Expense | $6.478M | $6.569M |
YoY Change | -1.39% | -0.65% |
% of Operating Profit | 162.44% | |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$8.538M | -$2.525M |
YoY Change | 238.14% | 76.33% |
Income Tax | -$224.0K | -$502.0K |
% Of Pretax Income | ||
Net Earnings | -$8.128M | -$2.703M |
YoY Change | 200.7% | -191.91% |
Net Earnings / Revenue | -4.49% | -1.74% |
Basic Earnings Per Share | -$0.14 | -$0.05 |
Diluted Earnings Per Share | -$0.14 | -$0.05 |
COMMON SHARES | ||
Basic Shares Outstanding | 57.05M shares | 55.31M shares |
Diluted Shares Outstanding | 57.05M shares | 55.31M shares |
Balance Sheet
Concept | 2013 Q1 | 2012 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $0.00 | $0.00 |
YoY Change | ||
Cash & Equivalents | $0.00 | $0.00 |
Short-Term Investments | ||
Other Short-Term Assets | $9.100M | $38.60M |
YoY Change | -76.42% | 121.84% |
Inventory | $22.82M | $13.78M |
Prepaid Expenses | ||
Receivables | $158.1M | $242.2M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $190.0M | $294.6M |
YoY Change | -35.49% | 11.28% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $27.77M | $26.23M |
YoY Change | 5.86% | 7.94% |
Goodwill | $414.2M | $312.4M |
YoY Change | 32.6% | |
Intangibles | $19.36M | $17.45M |
YoY Change | 10.99% | |
Long-Term Investments | $10.40M | |
YoY Change | ||
Other Assets | $1.385M | $1.420M |
YoY Change | -2.46% | -83.49% |
Total Long-Term Assets | $475.7M | $379.5M |
YoY Change | 25.36% | -1.64% |
TOTAL ASSETS | ||
Total Short-Term Assets | $190.0M | $294.6M |
Total Long-Term Assets | $475.7M | $379.5M |
Total Assets | $665.7M | $674.0M |
YoY Change | -1.23% | 3.62% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $32.11M | $84.74M |
YoY Change | -62.11% | 8.37% |
Accrued Expenses | $49.20M | $40.10M |
YoY Change | 22.69% | -19.8% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $28.00M | $64.05M |
YoY Change | -56.29% | 22.01% |
Total Short-Term Liabilities | $133.2M | $218.4M |
YoY Change | -39.02% | 4.38% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $225.4M | $227.3M |
YoY Change | -0.84% | 0.99% |
Other Long-Term Liabilities | $8.971M | $3.681M |
YoY Change | 143.71% | 26.93% |
Total Long-Term Liabilities | $8.971M | $231.0M |
YoY Change | -96.12% | 1.32% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $133.2M | $218.4M |
Total Long-Term Liabilities | $8.971M | $231.0M |
Total Liabilities | $378.2M | $459.4M |
YoY Change | -17.66% | 2.93% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$93.21M | -$152.5M |
YoY Change | -38.87% | |
Common Stock | $391.0M | $377.6M |
YoY Change | 3.54% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $10.31M | $10.46M |
YoY Change | -1.43% | |
Treasury Stock Shares | 2.583M shares | 2.638M shares |
Shareholders Equity | $287.5M | $214.7M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $665.7M | $674.0M |
YoY Change | -1.23% | 3.62% |
Cashflow Statement
Concept | 2013 Q1 | 2012 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$8.128M | -$2.703M |
YoY Change | 200.7% | -191.91% |
Depreciation, Depletion And Amortization | $2.418M | $1.931M |
YoY Change | 25.22% | 44.86% |
Cash From Operating Activities | -$12.85M | $2.525M |
YoY Change | -608.83% | -92.02% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$3.600M | -$1.500M |
YoY Change | 140.0% | 66.67% |
Acquisitions | $72.33M | $0.00 |
YoY Change | ||
Other Investing Activities | -$73.30M | -$200.0K |
YoY Change | 36550.0% | -89.47% |
Cash From Investing Activities | -$76.88M | -$1.741M |
YoY Change | 4315.85% | -37.64% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | $27.63M | -$784.0K |
YoY Change | -3623.85% | -97.28% |
NET CHANGE | ||
Cash From Operating Activities | -$12.85M | $2.525M |
Cash From Investing Activities | -$76.88M | -$1.741M |
Cash From Financing Activities | $27.63M | -$784.0K |
Net Change In Cash | -$62.10M | $0.00 |
YoY Change | ||
FREE CASH FLOW | ||
Cash From Operating Activities | -$12.85M | $2.525M |
Capital Expenditures | -$3.600M | -$1.500M |
Free Cash Flow | -$9.248M | $4.025M |
YoY Change | -329.76% | -87.64% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
32108000 | USD |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
34438000 | USD |
CY2013Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
356000 | USD |
CY2012Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
33365000 | USD |
CY2013Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
35505000 | USD |
CY2012Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
388798000 | USD |
CY2013Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
390983000 | USD |
CY2012Q1 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
879000 | USD |
CY2013Q1 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
2082000 | USD |
CY2013Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
21482000 | USD |
CY2012Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
22212000 | USD |
CY2012Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
284000 | USD |
CY2012Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
879000 | USD |
CY2013Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
2082000 | USD |
CY2012Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6900000 | shares |
CY2013Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6500000 | shares |
CY2012Q4 | us-gaap |
Assets
Assets
|
642376000 | USD |
CY2013Q1 | us-gaap |
Assets
Assets
|
665714000 | USD |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
235427000 | USD |
CY2013Q1 | us-gaap |
Assets Current
AssetsCurrent
|
190027000 | USD |
CY2012Q2 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation
AssetsOfDisposalGroupIncludingDiscontinuedOperation
|
46708000 | USD |
CY2012Q2 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
30859000 | USD |
CY2012Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability
|
2900000 | USD |
CY2013Q1 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
1311000 | USD |
CY2013Q1 | us-gaap |
Capital Leases Future Minimum Payments Due
CapitalLeasesFutureMinimumPaymentsDue
|
625000 | USD |
CY2013Q1 | us-gaap |
Capital Leases Future Minimum Payments Due Current
CapitalLeasesFutureMinimumPaymentsDueCurrent
|
185000 | USD |
CY2013Q1 | us-gaap |
Capital Leases Future Minimum Payments Due In Five Years
CapitalLeasesFutureMinimumPaymentsDueInFiveYears
|
0 | USD |
CY2013Q1 | us-gaap |
Capital Leases Future Minimum Payments Due In Four Years
CapitalLeasesFutureMinimumPaymentsDueInFourYears
|
23000 | USD |
CY2013Q1 | us-gaap |
Capital Leases Future Minimum Payments Due In Three Years
CapitalLeasesFutureMinimumPaymentsDueInThreeYears
|
192000 | USD |
CY2013Q1 | us-gaap |
Capital Leases Future Minimum Payments Due In Two Years
CapitalLeasesFutureMinimumPaymentsDueInTwoYears
|
225000 | USD |
CY2013Q1 | us-gaap |
Capital Leases Future Minimum Payments Due Thereafter
CapitalLeasesFutureMinimumPaymentsDueThereafter
|
0 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | USD |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
6000 | USD |
CY2012Q1 | us-gaap |
Capitalized Computer Software Amortization
CapitalizedComputerSoftwareAmortization
|
700000 | USD |
CY2013Q1 | us-gaap |
Capitalized Computer Software Amortization
CapitalizedComputerSoftwareAmortization
|
400000 | USD |
CY2013Q1 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
9939000 | USD |
CY2012Q4 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
9939000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
62101000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
0 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-62101000 | USD |
CY2013Q1 | us-gaap |
Cash Provided By Used In Investing Activities Discontinued Operations
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
|
0 | USD |
CY2012Q1 | us-gaap |
Cash Provided By Used In Investing Activities Discontinued Operations
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
|
2741000 | USD |
CY2013Q1 | us-gaap |
Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
-658000 | USD |
CY2012Q1 | us-gaap |
Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
6401000 | USD |
CY2013Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
10 | |
CY2013Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2012Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
125000000 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
125000000 | shares |
CY2013Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
59695646 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
59600713 | shares |
CY2013Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
57113126 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
57026957 | shares |
CY2013Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
6000 | USD |
CY2013Q1 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
7178000 | USD |
CY2012Q4 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
4315000 | USD |
CY2013Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
135834000 | USD |
CY2012Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
102111000 | USD |
CY2013Q1 | us-gaap |
Cost Of Services
CostOfServices
|
30301000 | USD |
CY2012Q1 | us-gaap |
Cost Of Services
CostOfServices
|
29785000 | USD |
CY2012Q1 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
-29000 | USD |
CY2013Q1 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
-519000 | USD |
CY2013Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-399000 | USD |
CY2012Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-202000 | USD |
CY2013Q1 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
120000 | USD |
CY2012Q1 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
-173000 | USD |
CY2012Q1 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
-262000 | USD |
CY2013Q1 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
399000 | USD |
CY2012Q4 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
2877000 | USD |
CY2013Q1 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
2522000 | USD |
CY2013Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
457000 | USD |
CY2012Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-300000 | USD |
CY2012Q1 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
-38000 | USD |
CY2013Q1 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
58000 | USD |
CY2013Q1 | us-gaap |
Deferred Tax Liabilities Gross Noncurrent
DeferredTaxLiabilitiesGrossNoncurrent
|
10748000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Liabilities Gross Noncurrent
DeferredTaxLiabilitiesGrossNoncurrent
|
10291000 | USD |
CY2012Q1 | us-gaap |
Depreciation
Depreciation
|
1931000 | USD |
CY2013Q1 | us-gaap |
Depreciation
Depreciation
|
2459000 | USD |
CY2013Q1 | us-gaap |
Discontinued Operation Gain Loss From Disposal Of Discontinued Operation Before Income Tax
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax
|
101600000 | USD |
CY2012Q2 | us-gaap |
Disposal Group Including Discontinued Operation Goodwill
DisposalGroupIncludingDiscontinuedOperationGoodwill
|
11754000 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
-68000 | USD |
CY2012Q1 | us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
22960000 | USD |
CY2012Q2 | us-gaap |
Disposal Group Including Discontinued Operation Intangible Assets Net
DisposalGroupIncludingDiscontinuedOperationIntangibleAssetsNet
|
2503000 | USD |
CY2012Q1 | us-gaap |
Disposal Group Including Discontinued Operation Interest Expense
DisposalGroupIncludingDiscontinuedOperationInterestExpense
|
700000 | USD |
CY2012Q2 | us-gaap |
Disposal Group Including Discontinued Operation Inventory
DisposalGroupIncludingDiscontinuedOperationInventory
|
30560000 | USD |
CY2012Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
22916000 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
619000 | USD |
CY2012Q2 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Net
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNet
|
1592000 | USD |
CY2012Q1 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
338103000 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
-20000 | USD |
CY2013Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.14 | |
CY2012Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.05 | |
CY2013Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.14 | |
CY2012Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.05 | |
CY2012Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
9854000 | USD |
CY2013Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
11936000 | USD |
CY2013Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
939000 | USD |
CY2013Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
2664000 | USD |
CY2012Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
11900000 | USD |
CY2013Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
15900000 | USD |
CY2012Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2046000 | USD |
CY2013Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3964000 | USD |
CY2012Q4 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
3219000 | USD |
CY2013Q1 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
3539000 | USD |
CY2012Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-23000 | USD |
CY2013Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-13000 | USD |
CY2013Q1 | us-gaap |
Goodwill
Goodwill
|
414234000 | USD |
CY2012Q4 | us-gaap |
Goodwill
Goodwill
|
350810000 | USD |
CY2012Q1 | us-gaap |
Gross Profit
GrossProfit
|
53522000 | USD |
CY2013Q1 | us-gaap |
Gross Profit
GrossProfit
|
63237000 | USD |
CY2012Q1 | us-gaap |
Health Care Organization Medical Supplies And Drugs Expense
HealthCareOrganizationMedicalSuppliesAndDrugsExpense
|
72326000 | USD |
CY2013Q1 | us-gaap |
Health Care Organization Medical Supplies And Drugs Expense
HealthCareOrganizationMedicalSuppliesAndDrugsExpense
|
105533000 | USD |
CY2013Q1 | us-gaap |
Health Care Organization Other Revenue
HealthCareOrganizationOtherRevenue
|
150024000 | USD |
CY2012Q1 | us-gaap |
Health Care Organization Other Revenue
HealthCareOrganizationOtherRevenue
|
106803000 | USD |
CY2013Q1 | us-gaap |
Health Care Organization Patient Service Revenue
HealthCareOrganizationPatientServiceRevenue
|
49047000 | USD |
CY2012Q1 | us-gaap |
Health Care Organization Patient Service Revenue
HealthCareOrganizationPatientServiceRevenue
|
48830000 | USD |
CY2013Q1 | us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
199071000 | USD |
CY2012Q1 | us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
155633000 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-7470000 | USD |
CY2012Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2023000 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-7412000 | USD |
CY2012Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-2525000 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.13 | |
CY2012Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.04 | |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
-0.13 | |
CY2012Q1 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
-0.04 | |
CY2013Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-658000 | USD |
CY2012Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-680000 | USD |
CY2012Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.01 | |
CY2013Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.01 | |
CY2013Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.01 | |
CY2012Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.01 | |
CY2013Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
58000 | USD |
CY2012Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-502000 | USD |
CY2013Q1 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
2818000 | USD |
CY2012Q1 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
430000 | USD |
CY2013Q1 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-2594000 | USD |
CY2012Q1 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-884000 | USD |
CY2013Q1 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
236000 | USD |
CY2012Q1 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
0 | USD |
CY2012Q1 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
49000 | USD |
CY2013Q1 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
157000 | USD |
CY2013Q1 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-47000 | USD |
CY2012Q1 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-103000 | USD |
CY2012Q1 | us-gaap |
Income Tax Reconciliation Tax Contingencies
IncomeTaxReconciliationTaxContingencies
|
6000 | USD |
CY2013Q1 | us-gaap |
Income Tax Reconciliation Tax Contingencies
IncomeTaxReconciliationTaxContingencies
|
-512000 | USD |
CY2013Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
-6000 | USD |
CY2012Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
197000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
5587000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-2822000 | USD |
CY2012Q1 | us-gaap |
Interest Expense
InterestExpense
|
6569000 | USD |
CY2013Q1 | us-gaap |
Interest Expense
InterestExpense
|
6478000 | USD |
CY2013Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
322000 | USD |
CY2012Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
1241000 | USD |
CY2013Q1 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
11575000 | USD |
CY2012Q4 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
5803000 | USD |
CY2012Q4 | us-gaap |
Inventory Net
InventoryNet
|
34034000 | USD |
CY2013Q1 | us-gaap |
Inventory Net
InventoryNet
|
22819000 | USD |
CY2012Q4 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
10042000 | USD |
CY2013Q1 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
10415000 | USD |
CY2013Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
1800000 | USD |
CY2012Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
1500000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-4445000 | USD |
CY2012Q4 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
7164000 | USD |
CY2013Q1 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
8383000 | USD |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
348967000 | USD |
CY2013Q1 | us-gaap |
Liabilities
Liabilities
|
378248000 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
642376000 | USD |
CY2013Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
665714000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-457000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
300000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Future Policy Benefit Reserves
IncreaseDecreaseInFuturePolicyBenefitReserves
|
-6598000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Future Policy Benefit Reserves
IncreaseDecreaseInFuturePolicyBenefitReserves
|
187000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-4215000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-13199000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
4557000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-2487000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-4238000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
16526000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
16761000 | USD |
CY2012Q1 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
15400000 | USD |
CY2013Q1 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
15400000 | USD |
CY2012Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
17446000 | USD |
CY2013Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
19364000 | USD |
CY2012Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
17446000 | USD |
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
108269000 | USD |
CY2013Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
133157000 | USD |
CY2013Q1 | us-gaap |
Line Of Credit Facility Amount Outstanding
LineOfCreditFacilityAmountOutstanding
|
27053000 | USD |
CY2012 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
800000 | USD |
CY2013Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
225372000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
225426000 | USD |
CY2013Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
27992000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
953000 | USD |
us-gaap |
Long Term Purchase Commitment Amount
LongTermPurchaseCommitmentAmount
|
27700000 | USD | |
CY2013Q1 | us-gaap |
Loss Contingency Accrual Carrying Value Provision
LossContingencyAccrualCarryingValueProvision
|
2300000 | USD |
CY2013Q1 | us-gaap |
Loss Contingency Damages Sought Value
LossContingencyDamagesSoughtValue
|
3500000 | USD |
CY2012Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2053000 | USD |
CY2013Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1385000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-12848000 | USD |
CY2012Q1 | us-gaap |
Other General And Administrative Expense
OtherGeneralAndAdministrativeExpense
|
6582000 | USD |
CY2013Q1 | us-gaap |
Other General And Administrative Expense
OtherGeneralAndAdministrativeExpense
|
7916000 | USD |
CY2013Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
5481000 | USD |
CY2013Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
6535000 | USD |
CY2013Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
5024000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
27627000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-784000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1741000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-76880000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-4482000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-76880000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2525000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-3876000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-12190000 | USD |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8128000 | USD |
CY2012Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2703000 | USD |
CY2012Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
4044000 | USD |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-934000 | USD |
CY2013Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
30809000 | USD |
CY2013Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
5436000 | USD |
CY2013Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
3815000 | USD |
CY2013Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
4518000 | USD |
CY2012Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
4981000 | USD |
CY2013Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
8971000 | USD |
CY2012Q1 | us-gaap |
Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
|
44575000 | USD |
CY2013Q1 | us-gaap |
Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
|
52791000 | USD |
CY2012Q1 | us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
1547000 | USD |
CY2013Q1 | us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
3655000 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
72325000 | USD |
CY2012Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
0 | USD |
CY2012Q1 | us-gaap |
Payments To Acquire Interest In Joint Venture
PaymentsToAcquireInterestInJointVenture
|
0 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Interest In Joint Venture
PaymentsToAcquireInterestInJointVenture
|
900000 | USD |
CY2013Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2012Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2012Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2012Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2013Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2012Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2012Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
9081000 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
10189000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
1324000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
642000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
481151000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
214145000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
57086000 | USD |
CY2013Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
63272000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
23721000 | USD |
CY2013Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
27767000 | USD |
CY2013Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3397000 | USD |
CY2012Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3465000 | USD |
CY2012Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
129103000 | USD |
CY2013Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
158127000 | USD |
CY2013Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
187092000 | USD |
CY2012Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
483224000 | USD |
CY2013Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
68000 | USD |
CY2012Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
35000 | USD |
CY2013Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
1278000 | USD |
CY2012Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
387000 | USD |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-85084000 | USD |
CY2013Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-93212000 | USD |
CY2012Q1 | us-gaap |
Revenues
Revenues
|
155633000 | USD |
CY2013Q1 | us-gaap |
Revenues
Revenues
|
199071000 | USD |
CY2013Q1 | us-gaap |
Senior Notes
SeniorNotes
|
225000000 | USD |
CY2013Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1973000 | USD |
CY2012Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
966000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
293409000 | USD |
CY2013Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
287466000 | USD |
CY2012Q4 | us-gaap |
Supplementary Insurance Information Liability For Future Policy Benefits Losses Claims And Loss Expense Reserves
SupplementaryInsuranceInformationLiabilityForFuturePolicyBenefitsLossesClaimsAndLossExpenseReserves
|
7411000 | USD |
CY2013Q1 | us-gaap |
Supplementary Insurance Information Liability For Future Policy Benefits Losses Claims And Loss Expense Reserves
SupplementaryInsuranceInformationLiabilityForFuturePolicyBenefitsLossesClaimsAndLossExpenseReserves
|
7599000 | USD |
CY2012Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2582520 | shares |
CY2013Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2582520 | shares |
CY2013Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10311000 | USD |
CY2012Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10311000 | USD |
CY2013Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
55307000 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
57047000 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
55307000 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
57047000 | shares |
CY2013Q1 | bios |
Accounts Receivable And Working Capital Liabilities Relating To Operations Subject To Pharmacy Services Asset Sale
AccountsReceivableAndWorkingCapitalLiabilitiesRelatingToOperationsSubjectToPharmacyServicesAssetSale
|
1300000 | USD |
CY2012Q4 | bios |
Accrued Expenses And Other Current Liabilities
AccruedExpensesAndOtherCurrentLiabilities
|
41491000 | USD |
CY2013Q1 | bios |
Accrued Expenses And Other Current Liabilities
AccruedExpensesAndOtherCurrentLiabilities
|
37580000 | USD |
CY2012Q1 | bios |
Acquisition And Integration Expenses
AcquisitionAndIntegrationExpenses
|
172000 | USD |
CY2013Q1 | bios |
Acquisition And Integration Expenses
AcquisitionAndIntegrationExpenses
|
4623000 | USD |
CY2012Q1 | bios |
Adjusted Ebitda
AdjustedEbitda
|
14961000 | USD |
CY2013Q1 | bios |
Adjusted Ebitda
AdjustedEbitda
|
19397000 | USD |
CY2013Q1 | bios |
Amortization Expense Year2 And Beyond
AmortizationExpenseYear2AndBeyond
|
361000 | USD |
CY2013Q1 | bios |
Amount Company May Be Required To Refund Related Directly Or Indirectly To Buyers Retention Of Certain Business After Closing
AmountCompanyMayBeRequiredToRefundRelatedDirectlyOrIndirectlyToBuyersRetentionOfCertainBusinessAfterClosing
|
6400000 | USD |
CY2012Q1 | bios |
Amount Company Received As Result Of Agreement Which Provided That Bioscrip Ceased To Be Sole Fulfillment Pharmacy For Customers Who Came Through Drugstore Com Website
AmountCompanyReceivedAsResultOfAgreementWhichProvidedThatBioscripCeasedToBeSoleFulfillmentPharmacyForCustomersWhoCameThroughDrugstoreComWebsite
|
3000000 | USD |
CY2012Q1 | bios |
Amounts Due To Plan Sponsor
AmountsDueToPlanSponsor
|
874000 | USD |
CY2013Q1 | bios |
Amounts Due To Plan Sponsor
AmountsDueToPlanSponsor
|
4140000 | USD |
CY2013Q1 | bios |
Amounts Due To Plan Sponsors
AmountsDueToPlanSponsors
|
16303000 | USD |
CY2012Q4 | bios |
Amounts Due To Plan Sponsors
AmountsDueToPlanSponsors
|
18173000 | USD |
CY2012Q1 | bios |
Antidilutive Warrants Excluded From Computation Of Earnings Per Share Amount
AntidilutiveWarrantsExcludedFromComputationOfEarningsPerShareAmount
|
0 | shares |
CY2013Q1 | bios |
Antidilutive Warrants Excluded From Computation Of Earnings Per Share Amount
AntidilutiveWarrantsExcludedFromComputationOfEarningsPerShareAmount
|
3400000 | shares |
CY2013Q1 | bios |
Business Acquisition Purchase Price Adjustment Working Capital
BusinessAcquisitionPurchasePriceAdjustmentWorkingCapital
|
2300000 | USD |
CY2013Q1 | bios |
Capital Lease Obligations Incurred To Acquire Property And Equipment
CapitalLeaseObligationsIncurredToAcquirePropertyAndEquipment
|
0 | USD |
CY2012Q1 | bios |
Capital Lease Obligations Incurred To Acquire Property And Equipment
CapitalLeaseObligationsIncurredToAcquirePropertyAndEquipment
|
20000 | USD |
CY2013Q1 | bios |
Cash Consideration Paid Dspharmacy
CashConsiderationPaidDspharmacy
|
0 | USD |
CY2012Q1 | bios |
Intangible Assets Gross
IntangibleAssetsGross
|
27300000 | USD |
CY2013Q1 | bios |
Intangible Assets Gross
IntangibleAssetsGross
|
31300000 | USD |
CY2013Q1 | bios |
Long Term Debt And Capital Lease Obligations Total
LongTermDebtAndCapitalLeaseObligationsTotal
|
253364000 | USD |
CY2012Q1 | bios |
Cash Consideration Paid Dspharmacy
CashConsiderationPaidDspharmacy
|
-2935000 | USD |
CY2012Q4 | bios |
Computer And Office Equipment Gross
ComputerAndOfficeEquipmentGross
|
14443000 | USD |
CY2013Q1 | bios |
Computer And Office Equipment Gross
ComputerAndOfficeEquipmentGross
|
14976000 | USD |
CY2012Q2 | bios |
Contingent Consideration Period
ContingentConsiderationPeriod
|
P14M | |
CY2012 | bios |
Disposal Group Including Discontinued Operation Proceeds
DisposalGroupIncludingDiscontinuedOperationProceeds
|
173800000 | USD |
CY2013Q1 | bios |
Disposal Group Including Discontinued Operations Prepaid Expenses And Other Current Assets
DisposalGroupIncludingDiscontinuedOperationsPrepaidExpensesAndOtherCurrentAssets
|
43000 | USD |
CY2012Q4 | bios |
Disposal Group Including Discontinued Operations Prepaid Expenses And Other Current Assets
DisposalGroupIncludingDiscontinuedOperationsPrepaidExpensesAndOtherCurrentAssets
|
134000 | USD |
CY2012Q2 | bios |
Disposal Group Including Discontinued Operations Prepaid Expenses And Other Current Assets
DisposalGroupIncludingDiscontinuedOperationsPrepaidExpensesAndOtherCurrentAssets
|
299000 | USD |
CY2013Q1 | bios |
Future Minimum Leases Due Thereafter
FutureMinimumLeasesDueThereafter
|
5024000 | USD |
CY2013Q1 | bios |
Future Minimum Payments Due
FutureMinimumPaymentsDue
|
31434000 | USD |
CY2013Q1 | bios |
Future Minimum Payments Due Current
FutureMinimumPaymentsDueCurrent
|
5621000 | USD |
CY2013Q1 | bios |
Future Minimum Payments Due In Five Years
FutureMinimumPaymentsDueInFiveYears
|
3815000 | USD |
CY2013Q1 | bios |
Future Minimum Payments Due In Four Years
FutureMinimumPaymentsDueInFourYears
|
4541000 | USD |
CY2013Q1 | bios |
Future Minimum Payments Due In Three Years
FutureMinimumPaymentsDueInThreeYears
|
5673000 | USD |
CY2013Q1 | bios |
Future Minimum Payments Due In Two Years
FutureMinimumPaymentsDueInTwoYears
|
6760000 | USD |
CY2012Q1 | bios |
Indefinite Lived Intangible Assets Accumulated Amortization
IndefiniteLivedIntangibleAssetsAccumulatedAmortization
|
0 | USD |
CY2013Q1 | bios |
Indefinite Lived Intangible Assets Accumulated Amortization
IndefiniteLivedIntangibleAssetsAccumulatedAmortization
|
0 | USD |
CY2012Q1 | bios |
Indefinite Lived Intangible Assets Gross
IndefiniteLivedIntangibleAssetsGross
|
15400000 | USD |
CY2013Q1 | bios |
Indefinite Lived Intangible Assets Gross
IndefiniteLivedIntangibleAssetsGross
|
15400000 | USD |
CY2012Q1 | bios |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
9854000 | USD |
CY2013Q1 | bios |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
11936000 | USD |
CY2013Q1 | bios |
Medical Equipment Gross
MedicalEquipmentGross
|
17627000 | USD |
CY2012Q4 | bios |
Medical Equipment Gross
MedicalEquipmentGross
|
16466000 | USD |
CY2013Q1 | bios |
Number Of Customers
NumberOfCustomers
|
15000 | |
CY2013Q1 | bios |
One Time Costs Related To Pharmacy Services Asset Sale Reserve
OneTimeCostsRelatedToPharmacyServicesAssetSaleReserve
|
132000 | USD |
CY2012Q4 | bios |
One Time Costs Related To Pharmacy Services Asset Sale Reserve
OneTimeCostsRelatedToPharmacyServicesAssetSaleReserve
|
134000 | USD |
CY2013Q1 | bios |
One Time Costs Related To Pharmacy Services Asset Sale Reserve Settled In Cash
OneTimeCostsRelatedToPharmacyServicesAssetSaleReserveSettledInCash
|
-2000 | USD |
CY2013Q1 | bios |
Senior Notes Fair Value Disclosure
SeniorNotesFairValueDisclosure
|
246400000 | USD |
CY2013Q1 | bios |
Shelf Registration Authorized Proceeds
ShelfRegistrationAuthorizedProceeds
|
200000000 | USD |
CY2013Q1 | bios |
Shelf Registration Selling Stockholders Additional Sellable Shares Upon Exercise Of Warrants
ShelfRegistrationSellingStockholdersAdditionalSellableSharesUponExerciseOfWarrants
|
3400945 | shares |
CY2013Q1 | bios |
Shelf Registration Selling Stockholders Saleable Shares
ShelfRegistrationSellingStockholdersSaleableShares
|
12682831 | shares |
CY2013Q1 | bios |
Total Purchase Price At Closing Including Value Of Inventories On Hand Attributable To Operations Subject To Pharmacy Services Asset Sale
TotalPurchasePriceAtClosingIncludingValueOfInventoriesOnHandAttributableToOperationsSubjectToPharmacyServicesAssetSale
|
158800000 | USD |
CY2013Q1 | bios |
Transitional Expenses
TransitionalExpenses
|
900000 | USD |
CY2012Q1 | bios |
Transitional Expenses
TransitionalExpenses
|
100000 | USD |
CY2013Q1 | bios |
Vehicles Gross
VehiclesGross
|
1630000 | USD |
CY2012Q4 | bios |
Vehicles Gross
VehiclesGross
|
1540000 | USD |
CY2013Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2013Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2013Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2013Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2013 | |
CY2013Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2013-03-31 | |
CY2013Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2013Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001014739 | |
CY2013Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
67529494 | shares |
CY2013Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | |
CY2013Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
BioScrip, Inc. |