2012 Q4 Form 10-Q Financial Statement
#000114420412060864 Filed on November 09, 2012
Income Statement
Concept | 2012 Q4 | 2012 Q3 | 2011 Q3 |
---|---|---|---|
Revenue | $46.19M | $44.29M | $37.08M |
YoY Change | 22.51% | 19.43% | |
Cost Of Revenue | $12.60M | $12.20M | $9.873M |
YoY Change | 25.75% | 23.53% | |
Gross Profit | $33.59M | $32.09M | $27.21M |
YoY Change | 21.35% | 17.94% | |
Gross Profit Margin | 72.73% | 72.46% | 73.38% |
Selling, General & Admin | $26.11M | $23.90M | $19.99M |
YoY Change | 29.64% | 19.54% | |
% of Gross Profit | 77.73% | 74.47% | 73.47% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $2.990M | $2.750M | $6.160M |
YoY Change | 20.08% | -55.36% | |
% of Gross Profit | 8.9% | 8.57% | 22.64% |
Operating Expenses | $26.11M | $23.90M | $19.99M |
YoY Change | 26.75% | 19.54% | |
Operating Profit | $7.476M | $5.569M | $6.845M |
YoY Change | 5.47% | -18.64% | |
Interest Expense | -$40.98M | $450.0K | $97.50K |
YoY Change | 27220.0% | 361.55% | |
% of Operating Profit | -548.15% | 8.08% | 1.42% |
Other Income/Expense, Net | -$10.00K | $1.000K | $6.961K |
YoY Change | -90.91% | -85.63% | |
Pretax Income | -$33.52M | -$36.59M | $6.755M |
YoY Change | -590.78% | -641.64% | |
Income Tax | $2.300M | -$4.723M | $153.2K |
% Of Pretax Income | 2.27% | ||
Net Earnings | -$35.81M | -$31.86M | $6.602M |
YoY Change | -636.67% | -582.64% | |
Net Earnings / Revenue | -77.54% | -71.95% | 17.8% |
Basic Earnings Per Share | -$0.87 | $0.21 | |
Diluted Earnings Per Share | -$966.8K | -$0.87 | $0.21 |
COMMON SHARES | |||
Basic Shares Outstanding | 42.98M | 36.58M shares | 32.00M |
Diluted Shares Outstanding | 36.58M shares | 32.00M |
Balance Sheet
Concept | 2012 Q4 | 2012 Q3 | 2011 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.000M | $6.000M | $500.0K |
YoY Change | -52.38% | 1100.0% | |
Cash & Equivalents | $2.987M | $5.960M | $12.25M |
Short-Term Investments | |||
Other Short-Term Assets | $966.0K | $428.8K | $100.0K |
YoY Change | 152.88% | 328.77% | |
Inventory | $46.89M | $40.66M | |
Prepaid Expenses | $2.017M | $7.451M | |
Receivables | $1.009M | $1.097M | |
Other Receivables | $2.500M | $0.00 | |
Total Short-Term Assets | $71.81M | $61.82M | $600.0K |
YoY Change | 27.8% | 10202.7% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $82.08M | $71.30M | |
YoY Change | 32.25% | ||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $125.1M | ||
YoY Change | |||
Other Assets | $1.316M | $804.5K | |
YoY Change | 75.7% | ||
Total Long-Term Assets | $104.3M | $100.0M | $125.1M |
YoY Change | 65.98% | -20.05% | 125000.0% |
TOTAL ASSETS | |||
Total Short-Term Assets | $71.81M | $61.82M | $600.0K |
Total Long-Term Assets | $104.3M | $100.0M | $125.1M |
Total Assets | $176.1M | $161.8M | $125.7M |
YoY Change | 47.96% | 28.74% | 125600.0% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $14.97M | $15.64M | $100.0K |
YoY Change | 92.22% | 15539.15% | |
Accrued Expenses | $7.734M | $4.351M | $100.0K |
YoY Change | 30.42% | 4250.77% | 0.0% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $3.860M | $360.0K | |
YoY Change | 590.52% | ||
Total Short-Term Liabilities | $35.88M | $32.94M | $200.0K |
YoY Change | 68.15% | 16368.45% | 100.0% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $73.17M | $2.600M | $0.00 |
YoY Change | 2335.75% | ||
Other Long-Term Liabilities | $140.7M | $4.400M | |
YoY Change | 3097.73% | ||
Total Long-Term Liabilities | $73.17M | $143.3M | $4.400M |
YoY Change | 2335.75% | 3156.82% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $35.88M | $32.94M | $200.0K |
Total Long-Term Liabilities | $73.17M | $143.3M | $4.400M |
Total Liabilities | $220.8M | $119.5M | $4.600M |
YoY Change | 403.53% | 2498.35% | 4500.0% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$54.20M | $23.32M | |
YoY Change | -180.62% | ||
Common Stock | $4.000K | $4.289K | |
YoY Change | 33.33% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$46.13M | $42.31M | $121.1M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $176.1M | $161.8M | $125.7M |
YoY Change | 47.96% | 28.74% | 125600.0% |
Cashflow Statement
Concept | 2012 Q4 | 2012 Q3 | 2011 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$35.81M | -$31.86M | $6.602M |
YoY Change | -636.67% | -582.64% | |
Depreciation, Depletion And Amortization | $2.990M | $2.750M | $6.160M |
YoY Change | 20.08% | -55.36% | |
Cash From Operating Activities | $5.680M | $8.850M | $23.87M |
YoY Change | -48.92% | -62.92% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$12.86M | -$4.050M | -$11.37M |
YoY Change | 78.86% | -64.38% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $990.0K | -$1.000M | $60.00K |
YoY Change | -1766.67% | ||
Cash From Investing Activities | -$11.87M | -$5.050M | -$11.31M |
YoY Change | 65.09% | -55.35% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $15.00M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 3.230M | -14.76M | -14.09M |
YoY Change | -132.59% | 4.76% | -47066.67% |
NET CHANGE | |||
Cash From Operating Activities | 5.680M | 8.850M | 23.87M |
Cash From Investing Activities | -11.87M | -5.050M | -11.31M |
Cash From Financing Activities | 3.230M | -14.76M | -14.09M |
Net Change In Cash | -2.960M | -10.96M | -1.530M |
YoY Change | -50.5% | 616.34% | -5200.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $5.680M | $8.850M | $23.87M |
Capital Expenditures | -$12.86M | -$4.050M | -$11.37M |
Free Cash Flow | $18.54M | $12.90M | $35.24M |
YoY Change | 1.26% | -63.39% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001552800 | ||
CY2012Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
42981985 | |
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
TILE SHOP HOLDINGS, INC. | ||
dei |
Trading Symbol
TradingSymbol
|
tts | ||
tts |
Adjustments To Additional Paid In Capital Deferred Income Taxes Related To Business Combination
AdjustmentsToAdditionalPaidInCapitalDeferredIncomeTaxesRelatedToBusinessCombination
|
27823600 | USD | |
tts |
Adjustments To Additional Paid In Capital Distribution Of Retained Earnings
AdjustmentsToAdditionalPaidInCapitalDistributionOfRetainedEarnings
|
-69771110 | USD | |
CY2012Q3 | tts |
Business Acquisition Cost Of Acquired Entity Equity Interests Issued Shares
BusinessAcquisitionCostOfAcquiredEntityEquityInterestsIssuedShares
|
32000000 | |
CY2012Q3 | tts |
Cash From Share Issuance
CashFromShareIssuance
|
15000000 | USD |
CY2012Q3 | tts |
Cash Impact Of Payment Of Offering Costs
CashImpactOfPaymentOfOfferingCosts
|
-7085176 | USD |
CY2012Q3 | tts |
Cash Impact Of Share Redemption
CashImpactOfShareRedemption
|
-54960400 | USD |
CY2012Q3 | tts |
Common Stock Shares Outstanding Existing Public Shares
CommonStockSharesOutstandingExistingPublicShares
|
12500000 | |
CY2012Q3 | tts |
Common Stock Shares Outstanding Existing Shares
CommonStockSharesOutstandingExistingShares
|
14534884 | |
CY2012Q3 | tts |
Common Stock Shares Outstanding Existing Shares Prior To Business Combination
CommonStockSharesOutstandingExistingSharesPriorToBusinessCombination
|
9034884 | |
CY2012Q3 | tts |
Common Stock Shares Outstanding Founders Shares
CommonStockSharesOutstandingFoundersShares
|
2034884 | |
CY2012Q3 | tts |
Common Stock Shares Outstanding Shares Issued In Business Combination
CommonStockSharesOutstandingSharesIssuedInBusinessCombination
|
32000000 | |
CY2012Q3 | tts |
Common Stock Shares Outstanding Shares Issued In Private Placement
CommonStockSharesOutstandingSharesIssuedInPrivatePlacement
|
1500000 | |
CY2012Q3 | tts |
Common Stock Shares Outstanding Shares Redeemed
CommonStockSharesOutstandingSharesRedeemed
|
-5500000 | |
CY2012Q4 | tts |
Debt Instrument Basis Spread On Base Rate Maximum
DebtInstrumentBasisSpreadOnBaseRateMaximum
|
0.0125 | |
CY2012Q4 | tts |
Debt Instrument Basis Spread On Base Rate Minimum
DebtInstrumentBasisSpreadOnBaseRateMinimum
|
0.0075 | |
CY2012Q4 | tts |
Debt Instrument Basis Spread On Eurodollar Rate
DebtInstrumentBasisSpreadOnEurodollarRate
|
0.01 | |
CY2012Q4 | tts |
Debt Instrument Basis Spread On Federal Funds Rate
DebtInstrumentBasisSpreadOnFederalFundsRate
|
0.005 | |
CY2012Q4 | tts |
Debt Instrument Basis Spread On Variable Rate Maximum
DebtInstrumentBasisSpreadOnVariableRateMaximum
|
0.0225 | |
CY2012Q4 | tts |
Debt Instrument Basis Spread On Variable Rate Minimium
DebtInstrumentBasisSpreadOnVariableRateMinimium
|
0.0175 | |
CY2012Q3 | tts |
Debt Instrument Convertible Amount Subject To Conversion
DebtInstrumentConvertibleAmountSubjectToConversion
|
20000000 | USD |
CY2012Q3 | tts |
Distribution Made To Member Or Limited Partner Amount Reflected As Distribution Of Retained Earnings
DistributionMadeToMemberOrLimitedPartnerAmountReflectedAsDistributionOfRetainedEarnings
|
-52488807 | USD |
tts |
Increase In Accrued Expenses Apic Through Merger Transaction
IncreaseInAccruedExpensesApicThroughMergerTransaction
|
1662068 | USD | |
tts |
Increase In Accrued Expenses Apic Through Merger Transaction
IncreaseInAccruedExpensesApicThroughMergerTransaction
|
USD | ||
CY2012Q3 | tts |
Inventory Finished Goods In Transit
InventoryFinishedGoodsInTransit
|
2622838 | USD |
CY2011Q4 | tts |
Inventory Finished Goods In Transit
InventoryFinishedGoodsInTransit
|
4143847 | USD |
tts |
Proceeds From Warrants Exercised
ProceedsFromWarrantsExercised
|
599161 | USD | |
tts |
Proceeds From Warrants Exercised
ProceedsFromWarrantsExercised
|
USD | ||
CY2012Q3 | tts |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
2150232 | USD |
CY2011Q3 | tts |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
2837033 | USD |
tts |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
11059666 | USD | |
tts |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
10611402 | USD | |
CY2012Q3 | tts |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
2969368 | USD |
CY2011Q3 | tts |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
3917807 | USD |
tts |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
15272871 | USD | |
tts |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
14653841 | USD | |
CY2012Q3 | tts |
Remaining Cash Received In Business Acquisition
RemainingCashReceivedInBusinessAcquisition
|
2904424 | USD |
tts |
Special Cash Distribution Units Amount Per Year
SpecialCashDistributionUnitsAmountPerYear
|
300000 | USD | |
tts |
Special Cash Distribution Units Term Of Units In Years
SpecialCashDistributionUnitsTermOfUnitsInYears
|
P10Y | ||
CY2012Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
15639145 | USD |
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
10317497 | USD |
CY2012Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1096958 | USD |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
738814 | USD |
CY2012Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
4350768 | USD |
CY2011Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3399474 | USD |
CY2012Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
18983990 | USD |
CY2011Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
8174685 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
-2146766 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
USD | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
835515 | USD | |
CY2012Q3 | us-gaap |
Assets
Assets
|
161829881 | USD |
CY2011Q4 | us-gaap |
Assets
Assets
|
119005493 | USD |
CY2012Q3 | us-gaap |
Assets Current
AssetsCurrent
|
61816172 | USD |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
56191330 | USD |
CY2012Q3 | us-gaap |
Assets Held In Trust Current
AssetsHeldInTrustCurrent
|
124950000 | USD |
CY2012Q3 | us-gaap |
Basic Earnings Per Share Pro Forma
BasicEarningsPerShareProForma
|
0.07 | |
CY2011Q3 | us-gaap |
Basic Earnings Per Share Pro Forma
BasicEarningsPerShareProForma
|
0.09 | |
us-gaap |
Basic Earnings Per Share Pro Forma
BasicEarningsPerShareProForma
|
0.36 | ||
us-gaap |
Basic Earnings Per Share Pro Forma
BasicEarningsPerShareProForma
|
0.34 | ||
CY2012Q3 | us-gaap |
Bridge Loan
BridgeLoan
|
5500000 | USD |
CY2012Q3 | us-gaap |
Business Acquisition Cost Of Acquired Entity Cash Paid
BusinessAcquisitionCostOfAcquiredEntityCashPaid
|
-75000000 | USD |
CY2012Q3 | us-gaap |
Business Acquisition Cost Of Acquired Entity Equity Interests Issued And Issuable
BusinessAcquisitionCostOfAcquiredEntityEquityInterestsIssuedAndIssuable
|
320000000 | USD |
CY2012Q3 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
225399 | USD |
CY2011Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
194200 | USD |
CY2012Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
1479460 | USD |
CY2011Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
1654448 | USD |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
62904424 | USD | |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
USD | ||
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5960648 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6283477 | USD |
CY2011Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
12252893 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
14116594 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-322829 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-1863701 | USD | |
CY2012Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
4289 | USD |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
3200 | USD |
CY2012Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
11.50 | |
CY2012Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
17771232 | |
CY2012Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
17833333 | |
CY2012Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2011Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2011Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2012Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2011Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2012Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
42891985 | |
CY2011Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
32000000 | |
CY2012Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
42891985 | |
CY2011Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
32000000 | |
CY2012Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
42534884 | |
us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --> <div> <div><!--StartFragment--> <p style="TEXT-ALIGN: justify; MARGIN: 0pt 0px; FONT: bold 10pt Times New Roman, Times, Serif"> Concentration of risk:</p> <p style="TEXT-ALIGN: justify; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> </p> <p style="TEXT-ALIGN: justify; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents and bank deposits. By their nature, all such instruments involve risks including credit risks of non-performance by counterparties. A substantial portion of the Company's cash and cash equivalents and bank deposits are invested with banks with high investment grade credit ratings.</p> <!--EndFragment--></div> </div> | ||
CY2012Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
12196858 | USD |
CY2011Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
9872598 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
37025108 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
30297496 | USD | |
CY2012Q3 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
500000 | USD |
us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
500000 | USD | |
CY2012Q3 | us-gaap |
Debt Instrument Basis Spread On Variable Rate
DebtInstrumentBasisSpreadOnVariableRate
|
0.02 | |
CY2012Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
25000000 | USD |
CY2012Q3 | us-gaap |
Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
|
10.00 | |
CY2012Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
69771111 | USD |
CY2011Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
USD | |
CY2012Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
69771111 | USD |
CY2012Q3 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.04 | |
CY2012Q3 | us-gaap |
Debt Instrument Interest Rate Stated Percentage Rate Range Maximum
DebtInstrumentInterestRateStatedPercentageRateRangeMaximum
|
0.1 | |
CY2012Q4 | us-gaap |
Debt Instrument Periodic Payment Principal
DebtInstrumentPeriodicPaymentPrincipal
|
875000 | USD |
CY2012Q3 | us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
2623739 | USD |
CY2011Q3 | us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
373542 | USD |
us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
3896799 | USD | |
us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
966439 | USD | |
CY2012Q3 | us-gaap |
Deferred Compensation Liability Classified Noncurrent
DeferredCompensationLiabilityClassifiedNoncurrent
|
USD | |
CY2011Q4 | us-gaap |
Deferred Compensation Liability Classified Noncurrent
DeferredCompensationLiabilityClassifiedNoncurrent
|
2836683 | USD |
CY2012Q3 | us-gaap |
Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
|
6014470 | USD |
CY2011Q4 | us-gaap |
Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
|
USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-5300000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
USD | ||
CY2012Q3 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
17751439 | USD |
CY2011Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
15583409 | USD |
CY2012Q3 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
33100000 | USD |
CY2012Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
5216960 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
USD | |
CY2012Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
27906640 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
USD | |
CY2012Q3 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
5300000 | USD |
CY2012Q3 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
27800000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
7542914 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
6158196 | USD | |
CY2012Q3 | us-gaap |
Diluted Earnings Per Share Pro Forma
DilutedEarningsPerShareProForma
|
0.07 | |
CY2011Q3 | us-gaap |
Diluted Earnings Per Share Pro Forma
DilutedEarningsPerShareProForma
|
0.09 | |
us-gaap |
Diluted Earnings Per Share Pro Forma
DilutedEarningsPerShareProForma
|
0.36 | ||
us-gaap |
Diluted Earnings Per Share Pro Forma
DilutedEarningsPerShareProForma
|
0.34 | ||
CY2012Q3 | us-gaap |
Dilutive Securities
DilutiveSecurities
|
1056 | USD |
CY2011Q3 | us-gaap |
Dilutive Securities
DilutiveSecurities
|
USD | |
us-gaap |
Dilutive Securities
DilutiveSecurities
|
0 | USD | |
us-gaap |
Dilutive Securities
DilutiveSecurities
|
USD | ||
us-gaap |
Distribution Made To Member Or Limited Partner Cash Distributions Paid
DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid
|
-22055109 | USD | |
CY2011 | us-gaap |
Distribution Made To Member Or Limited Partner Cash Distributions Paid
DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid
|
-24165867 | USD |
CY2012Q3 | us-gaap |
Distribution Made To Member Or Limited Partner Cash Distributions Paid
DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid
|
12900000 | USD |
CY2012Q3 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
USD | |
CY2011Q4 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
4251346 | USD |
CY2012Q3 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
USD | |
CY2011Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
1205134 | USD |
CY2012Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.27 | |
CY2011Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.21 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.91 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.77 | ||
CY2012Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.27 | |
CY2011Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.21 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.91 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.77 | ||
CY2012Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.42 | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.4 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
437688 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
586362 | USD | |
CY2012Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-4722486 | USD |
CY2011Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
153172 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-4298866 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
578603 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
4721780 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-973693 | USD | |
CY2012Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2541262 | USD |
CY2011Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2617219 | USD |
CY2012Q3 | us-gaap |
Equity Issuance Per Share Amount
EquityIssuancePerShareAmount
|
10.00 | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-6261 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-60695 | USD | |
CY2012Q3 | us-gaap |
Gross Profit
GrossProfit
|
32091542 | USD |
CY2011Q3 | us-gaap |
Gross Profit
GrossProfit
|
27211248 | USD |
us-gaap |
Gross Profit
GrossProfit
|
99437920 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
84717181 | USD | |
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
5119600 | USD |
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
6754840 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
26332537 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
25265243 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
358144 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-32588 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-1399007 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
856687 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-3081595 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
7346578 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
3714886 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
2310552 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
1000000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
USD | ||
CY2012Q3 | us-gaap |
Interest Expense
InterestExpense
|
450406 | USD |
CY2011Q3 | us-gaap |
Interest Expense
InterestExpense
|
97498 | USD |
us-gaap |
Interest Expense
InterestExpense
|
626023 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
296839 | USD | |
CY2012Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
1085000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
2445000 | USD |
CY2012Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
360000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
559286 | USD |
CY2012Q3 | us-gaap |
Interest Expense Medium Term Notes
InterestExpenseMediumTermNotes
|
305846 | USD |
us-gaap |
Interest Expense Medium Term Notes
InterestExpenseMediumTermNotes
|
308546 | USD | |
CY2012Q3 | us-gaap |
Interest Expense Short Term Borrowings
InterestExpenseShortTermBorrowings
|
20777 | USD |
us-gaap |
Interest Paid
InterestPaid
|
297312 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
296839 | USD | |
CY2012Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
36978269 | USD |
CY2011Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
38380074 | USD |
CY2012Q3 | us-gaap |
Inventory Net
InventoryNet
|
40662276 | USD |
CY2011Q4 | us-gaap |
Inventory Net
InventoryNet
|
43743872 | USD |
CY2012Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
1061169 | USD |
CY2011Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
1219951 | USD |
CY2012Q3 | us-gaap |
Liabilities
Liabilities
|
119523900 | USD |
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
43858562 | USD |
CY2012Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
161829881 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
119005493 | USD |
CY2012Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
32936890 | USD |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
21339022 | USD |
CY2012Q4 | us-gaap |
Line Of Credit Facility Current Borrowing Capacity
LineOfCreditFacilityCurrentBorrowingCapacity
|
75000000 | USD |
CY2012Q3 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
3000000 | USD |
CY2012Q4 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
100000000 | USD |
CY2012Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
66271111 | USD |
CY2011Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-24676299 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-14088661 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-17186622 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-11371746 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
26935508 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
25525966 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
41540092 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
23596706 | USD | |
CY2012Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
9842086 | USD |
CY2011Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
6601668 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
30631403 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
24686640 | USD | |
CY2011 | us-gaap |
Net Income Loss
NetIncomeLoss
|
31359880 | USD |
CY2012Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
3805846 | USD |
CY2011Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
USD | |
CY2012Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
5568620 | USD |
CY2011Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
6845377 | USD |
CY2012Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
428766 | USD |
CY2011Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
381631 | USD |
CY2012Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
804466 | USD |
CY2011Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
748876 | USD |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
2168030 | USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
1466284 | USD | |
CY2012Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1386 | USD |
CY2011Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
6961 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
23052 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
36116 | USD | |
us-gaap |
Payments For Merger Related Costs
PaymentsForMergerRelatedCosts
|
1075489 | USD | |
us-gaap |
Payments For Merger Related Costs
PaymentsForMergerRelatedCosts
|
USD | ||
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
26306455 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
13470697 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
300000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
USD | ||
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
75000000 | USD | |
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
USD | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
16186622 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
11371746 | USD | |
CY2012Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2011Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
62065287 | USD |
us-gaap |
Pro Forma Weighted Average Shares Outstanding Diluted
ProFormaWeightedAverageSharesOutstandingDiluted
|
42534884 | ||
CY2012Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
71302603 | USD |
CY2011Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2012Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2011Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2012Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2011Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2012Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2011Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2012Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2011Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2012Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
7450564 | USD |
CY2011Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
3838402 | USD |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
15000000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
1205134 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
USD | ||
CY2012Q3 | us-gaap |
Pro Forma Weighted Average Shares Outstanding Diluted
ProFormaWeightedAverageSharesOutstandingDiluted
|
42537444 | |
CY2011Q3 | us-gaap |
Pro Forma Weighted Average Shares Outstanding Diluted
ProFormaWeightedAverageSharesOutstandingDiluted
|
42534884 | |
us-gaap |
Pro Forma Weighted Average Shares Outstanding Diluted
ProFormaWeightedAverageSharesOutstandingDiluted
|
42535391 | ||
CY2012Q3 | us-gaap |
Related Party Transaction Due From To Related Party
RelatedPartyTransactionDueFromToRelatedParty
|
300000 | USD |
us-gaap |
Related Party Transaction Rate
RelatedPartyTransactionRate
|
0.026 | ||
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
1703074 | USD | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
617964 | USD | |
CY2012Q3 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
1100000 | USD |
CY2012Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
1000000 | USD |
CY2011Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
USD | |
CY2012Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
23317702 | USD |
CY2011Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
67230214 | USD |
CY2012Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
44288400 | USD |
CY2011Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
37083846 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
136463028 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
115014677 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
USD | ||
CY2012Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
42305981 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
75146931 | USD |
CY2010Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
69437118 | USD |
CY2012Q3 | us-gaap |
Stock Issued During Period Shares Issued For Cash
StockIssuedDuringPeriodSharesIssuedForCash
|
1500000 | |
us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
1242356 | USD | |
CY2012Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
23899183 | USD |
CY2011Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
19992329 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
68605613 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
58224776 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
263347 | USD | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
USD | ||
us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
599161 | USD | |
CY2011 | us-gaap |
Stock Redeemed Or Called During Period Value
StockRedeemedOrCalledDuringPeriodValue
|
-1484200 | USD |
us-gaap |
Treasury Stock Retired Cost Method Amount
TreasuryStockRetiredCostMethodAmount
|
USD | ||
CY2012Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
USD | |
CY2011Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
261168 | USD |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --> <div> <div><!--StartFragment--> <p style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> <strong>Use of estimates:</strong></p> <p style="TEXT-ALIGN: justify; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> </p> <p style="TEXT-ALIGN: justify; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements. The Company bases its estimates and judgments on historical experience and on various other assumptions that it believes are reasonable under the circumstances. The amount of assets and liabilities reported on the Company's balance sheets and the amounts of income and expenses reported for each of the periods presented are affected by estimates and assumptions, which are used for, but not limited to, the accounting for revenue recognition and related reserves for sales returns, useful lives of property, plant and equipment, allowance for trade receivables, determining impairment on long-lived assets, valuation of inventory, determining compensation expense on stock based compensation plans and accruals for incentive compensation. Actual results may differ from these estimates.</p> <!--EndFragment--></div> </div> | ||
CY2012Q3 | us-gaap |
Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
|
42536387 | |
CY2011Q3 | us-gaap |
Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
|
42534884 | |
us-gaap |
Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
|
42535391 | ||
us-gaap |
Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
|
42534884 | ||
CY2012Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
36582944 | |
CY2011Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
32000000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
33544079 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
32000000 | ||
CY2012Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
36581888 | |
CY2011Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
32000000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33544079 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
32000000 |