XML 20 R48.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term Debt Obligations (Details 3) (USD $)
3 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 0 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2013
Revolving credit facility
item
Jun. 25, 2013
Revolving credit facility
Jun. 24, 2013
Revolving credit facility
Dec. 31, 2013
Revolving credit facility
EAS
Dec. 31, 2013
Revolving credit facility
Actual
Dec. 31, 2013
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: Less than 0.75
Dec. 31, 2013
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 0.75 to 1.50
Dec. 31, 2013
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 1.50 to 2.25
Dec. 31, 2013
Revolving credit facility
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 2.25 or greater
Dec. 31, 2013
Revolving credit facility
Minimum
Covenant Requirement
Dec. 31, 2013
Revolving credit facility
Minimum
Actual
Dec. 31, 2013
Revolving credit facility
Maximum
Dec. 31, 2013
Revolving credit facility
Maximum
Through December 31, 2014
Dec. 31, 2013
Revolving credit facility
Maximum
Through December 31, 2015
Dec. 31, 2013
Revolving credit facility
Maximum
Through maturity
Dec. 31, 2013
Revolving credit facility
Maximum
Covenant Requirement
Dec. 31, 2013
Revolving credit facility
Maximum
Actual
Dec. 31, 2013
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: Less than 0.75
Dec. 31, 2013
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 0.75 to 1.50
Dec. 31, 2013
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 1.50 to 2.25
Dec. 31, 2013
Revolving credit facility
Base rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 2.25 or greater
Dec. 31, 2013
Revolving credit facility
Base rate
Federal Funds Rate
Dec. 31, 2013
Revolving credit facility
Base rate
Wells Fargo Bank, N.A. Prime Rate
Dec. 31, 2013
Revolving credit facility
Base rate
One-month LIBOR
Dec. 31, 2013
Revolving credit facility
Base rate
Six-month LIBOR
Dec. 31, 2013
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: Less than 0.75
Dec. 31, 2013
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 0.75 to 1.50
Dec. 31, 2013
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 1.50 to 2.25
Dec. 31, 2013
Revolving credit facility
Eurodollar rate
Consolidated Total Indebtedness to Credit Facility Adjusted EBITDA: 2.25 or greater
Dec. 31, 2013
Revolving credit facility
Eurodollar rate
One-month LIBOR
Dec. 31, 2013
Revolving credit facility
Eurodollar rate
Six-month LIBOR
Jul. 31, 2013
Other debt
Dec. 31, 2013
Other debt
Dec. 31, 2013
Notes to former owners
Long-Term Debt Obligations                                                                                          
Borrowing capacity                         $ 175,000,000 $ 125,000,000 $ 2,500,000                                                            
Financing and professional cost                         600,000                                                                
Unamortized costs                         700,000                                                                
Outstanding borrowings                       0                                                                  
Letters of credit amount outstanding                       48,100,000                                                                  
Credit available                       126,900,000     2,500,000                                                            
Book value of assets pledged as collateral                       69,500,000                                                                  
Number of quarters of net earnings used for the calculation of the credit facility adjusted EBITDA                       4                                                                  
Reconciliation of Credit Facility Adjusted EBITDA to net income                                                                                          
Net income (loss) including noncontrolling interests 5,935,000 11,612,000 8,314,000 2,695,000 5,145,000 5,325,000 4,047,000 (2,668,000) 28,556,000 11,849,000 (36,492,000) 28,556,000                                                                  
Income taxes-continuing operations                 18,148,000 10,045,000 (5,463,000) 18,148,000                                                                  
Interest expense, net                       1,328,000                                                                  
Depreciation and amortization expense                       18,572,000                                                                  
Stock compensation expense                 4,000,000 2,800,000 3,600,000 3,974,000                                                                  
Income taxes - discontinued operation                       (119,000)                                                                  
EBITDA attributable to noncontrolling interests                       (2,342,000)                                                                  
Credit Facility Adjusted EBITDA                       68,117,000                                                                  
Principal financial covenants                                                                                          
Leverage ratio                       0.03                       3.00 2.75 2.50                                      
Net leverage ratio used to determine exclusion of stock repurchases and the payment of dividends for calculation of the fixed charge coverage ratio                                                     1.50                                    
Amount of stock repurchases to maintain maximum net leverage ratio                                                       25,000,000                                  
Net leverage ratio after giving effect to stock repurchases for calculation of the fixed charge coverage ratio                                                       1.50                                  
Number of quarters of capital expenditures, tax provision, dividends and stock repurchase payments used for calculation of fixed charge coverage ratio                       4                                                                  
Fixed charge coverage ratio                               10.88           2.00                                              
Permitted amount of acquisitions per transaction                                             20,000,000                                            
Aggregate purchase price of current acquisition and acquisitions in the preceding 12 month period for determining permitted amount of acquisition per transaction                                             50,000,000                                            
Net leverage ratio used as basis for other restrictions                                         2.00                                                
Number of interest rate options                       2                                                                  
Period of Credit Facility Adjusted EBITDA for determining additional margins                       12 months                                                                  
Market rates relating to interest options                                                                                          
Variable rate basis                                                         Base rate Base rate Base rate Base rate     One-month LIBOR Six-month LIBOR Eurodollar rate Eurodollar rate Eurodollar rate Eurodollar rate          
Interest rate margin (as a percent)                                                         0.25% 0.50% 0.75% 1.00% 0.50%   1.00%   1.25% 1.50% 1.75% 2.00%          
Market rate (as a percent)                                                                 0.59% 3.25% 1.20%           0.20% 0.35%      
Additional per annum interest margin added under:                                                                                          
Variable rate basis                                                         Base rate Base rate Base rate Base rate     One-month LIBOR Six-month LIBOR Eurodollar rate Eurodollar rate Eurodollar rate Eurodollar rate          
Additional per annum interest margin (as a percent)                                                         0.25% 0.50% 0.75% 1.00% 0.50%   1.00%   1.25% 1.50% 1.75% 2.00%          
Letter of credit fees (as a percent)                                 1.25% 1.50% 1.75% 2.00%                                                  
Commitment fees payable on unused portion of the facility (as a percent)                                 0.20% 0.25% 0.30% 0.35%                                                  
Estimated interest rate (as a percent)                       1.60%                                                                  
Payments of debt                 $ 5,400,000 $ 7,349,000 $ 14,387,000                                                               $ 2,400,000    
Other disclosures                                                                                          
Weighted average interest rate (as a percent)                             2.70%                                                         0.21% 3.30%