[x]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
[ ] |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
|
Delaware
|
77-0619069
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
19103 Gundle Road, Houston, Texas | 77073 |
(Address of Principal Executive Offices) | (Zip Code) |
Large accelerated filer [ ]
|
Accelerated filer [x]
|
Non-accelerated filer [ ]
|
Smaller reporting company [ ]
|
Page
|
||
PART I
|
Financial Information
|
|
PART II
|
Other Information
|
|
ITEM 1.
|
FINANCIAL STATEMENTS
|
June 30,
2013
|
December 31,
2012
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 12,940 | $ | 18,068 | ||||
Accounts receivable:
|
||||||||
Trade, net of allowance for doubtful accounts of $1,946 and $869, respectively
|
82,952 | 96,987 | ||||||
Other
|
3,344 | 3,626 | ||||||
Inventory, net
|
73,382 | 64,398 | ||||||
Deferred income taxes
|
1,299 | 1,111 | ||||||
Prepaid expenses and other
|
5,209 | 6,681 | ||||||
Income taxes receivable
|
1,739 | 1,538 | ||||||
Total current assets
|
180,865 | 192,409 | ||||||
Property, plant and equipment, net
|
74,618 | 70,172 | ||||||
Goodwill
|
34,888 | 58,895 | ||||||
Other assets
|
16,715 | 14,622 | ||||||
TOTAL ASSETS
|
$ | 307,086 | $ | 336,098 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 43,046 | $ | 36,632 | ||||
Accrued liabilities and other
|
16,349 | 23,045 | ||||||
Short-term debt
|
12,344 | 985 | ||||||
Current portion of long-term debt
|
3,112 | 3,147 | ||||||
Total current liabilities
|
74,851 | 63,809 | ||||||
Other liabilities
|
1,195 | 1,211 | ||||||
Deferred income taxes
|
— | 1,078 | ||||||
Long-term debt, net of current portion
|
165,727 | 167,282 | ||||||
Total liabilities
|
241,773 | 233,380 | ||||||
Commitments and contingencies (Note 13)
|
||||||||
Stockholders’ equity:
|
||||||||
Common stock, $.01 par value, 150,000,000 shares authorized, 20,379,350 and 19,846,684 shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively
|
204 | 198 | ||||||
Additional paid-in capital
|
131,280 | 130,617 | ||||||
Accumulated deficit
|
(64,712 | ) | (28,372 | ) | ||||
Accumulated other comprehensive income (loss)
|
(1,459 | ) | 275 | |||||
Total stockholders’ equity
|
65,313 | 102,718 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 307,086 | $ | 336,098 |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Net sales
|
$ | 108,201 | $ | 139,168 | $ | 203,335 | $ | 234,085 | ||||||||
Cost of Products
|
94,992 | 114,958 | 176,869 | 195,485 | ||||||||||||
Gross profit
|
13,209 | 24,210 | 26,466 | 38,600 | ||||||||||||
Selling, general and administrative expenses
|
13,422 | 11,814 | 27,461 | 22,739 | ||||||||||||
Non-recurring initial public offering related costs
|
— | — | — | 9,655 | ||||||||||||
Amortization of intangibles
|
395 | 297 | 754 | 598 | ||||||||||||
Impairment of goodwill
|
26,423 | — | 26,423 | — | ||||||||||||
Operating income (loss)
|
(27,031 | ) | 12,099 | (28,172 | ) | 5,608 | ||||||||||
Other expenses (income):
|
||||||||||||||||
Interest expense, net of interest income
|
3,686 | 3,890 | 7,449 | 9,637 | ||||||||||||
Loss on extinguishment of debt
|
— | 1,555 | — | 1,555 | ||||||||||||
Other expense
|
643 | 860 | 982 | 418 | ||||||||||||
Income (loss) from continuing operations before income taxes
|
(31,360 | ) | 5,794 | (36,603 | ) | (6,002 | ) | |||||||||
Income tax provision (benefit)
|
2,533 | 2,078 | (263 | ) | 2,727 | |||||||||||
Income (loss) from continuing operations
|
(33,893 | ) | 3,716 | (36,340 | ) | (8,729 | ) | |||||||||
Income (loss) from discontinued operations, net of tax
|
— | 80 | — | (241 | ) | |||||||||||
Net income (loss).
|
(33,893 | ) | 3,796 | (36,340 | ) | (8,970 | ) | |||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Foreign currency translation adjustment
|
(232 | ) | (1,844 | ) | (1,734 | ) | (708 | ) | ||||||||
Comprehensive income (loss)
|
$ | (34,125 | ) | $ | 1,952 | $ | (38,074 | ) | $ | (9,678 | ) | |||||
Basic net income (loss) per common share:
|
||||||||||||||||
Continuing operations
|
$ | (1.69 | ) | $ | 0.19 | $ | (1.82 | ) | $ | (0.51 | ) | |||||
Discontinued operations
|
— | 0.01 | — | (0.01 | ) | |||||||||||
$ | (1.69 | ) | $ | 0.20 | $ | (1.82 | ) | $ | (0.52 | ) | ||||||
Diluted net income (loss) per common share:
|
||||||||||||||||
Continuing operations
|
$ | (1.69 | ) | $ | 0.18 | $ | (1.82 | ) | $ | (0.51 | ) | |||||
Discontinued operations
|
— | 0.01 | — | (0.01 | ) | |||||||||||
$ | (1.69 | ) | $ | 0.19 | $ | (1.82 | ) | $ | (0.52 | ) | ||||||
Basic weighted-average common shares outstanding
|
20,067 | 19,338 | 19,985 | 17,230 | ||||||||||||
Diluted weighted-average common shares outstanding
|
20,067 | 20,399 | 19,985 | 17,230 |
Six Months Ended
June 30,
|
||||||||
2013
|
2012
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$ | (36,340 | ) | $ | (8,970 | ) | ||
Loss from discontinued operations
|
— | 241 | ||||||
Adjustments to reconcile net loss to cash provided by (used in) operating activities:
|
||||||||
Impairment of goodwill
|
26,423 | — | ||||||
Depreciation and amortization
|
8,746 | 9,315 | ||||||
Loss on extinguishment of debt
|
— | 1,555 | ||||||
Stock-based compensation
|
433 | 4,341 | ||||||
Changes in operating assets and liabilities, net of effect of acquisitions:
|
||||||||
Decrease (increase) in accounts receivable
|
15,591 | (21,191 | ) | |||||
Increase in inventory
|
(9,081 | ) | (14,282 | ) | ||||
Increase in accounts payable
|
4,022 | 3,606 | ||||||
All other items, net
|
(4,838 | ) | (9,418 | ) | ||||
Net cash provided by (used in) operating activities – continuing operations
|
4,956 | (34,803 | ) | |||||
Net cash used in operating activities – discontinued operations
|
— | (143 | ) | |||||
Net cash provided by (used in) operating activities
|
4,956 | (34,946 | ) | |||||
Cash flows from investing activities:
|
||||||||
Purchase of property, plant and equipment
|
(10,851 | ) | (13,206 | ) | ||||
Acquisition of business, net of cash acquired
|
(9,657 | ) | — | |||||
Net cash used in investing activities
|
(20,508 | ) | (13,206 | ) | ||||
Cash flows from financing activities:
|
||||||||
Proceeds from lines of credit
|
61,986 | 53,673 | ||||||
Repayments of lines of credit
|
(51,129 | ) | (51,013 | ) | ||||
Proceeds from long-term debt
|
— | 22,000 | ||||||
Repayments of long-term debt
|
(1,164 | ) | (42,073 | ) | ||||
Net proceeds from the exercise of stock options
|
235 | — | ||||||
Payments for debt issuance costs
|
(264 | ) | (1,260 | ) | ||||
Net proceeds from initial public offering
|
— | 65,927 | ||||||
Net cash provided by financing activities – continuing operations
|
9,664 | 47,254 | ||||||
Effect of exchange rate changes on cash – continuing operations
|
760 | 560 | ||||||
Effect of exchange rate changes on cash – discontinued operations
|
— | 26 | ||||||
Net decrease in cash and cash equivalents
|
(5,128 | ) | (312 | ) | ||||
Cash and cash equivalents at beginning of period
|
18,068 | 9,076 | ||||||
Cash and cash equivalents at end of period
|
$ | 12,940 | $ | 8,764 |
North
America
|
Europe
Africa
|
Asia
Pacific
|
Latin
America
|
Total
|
||||||||||||||||
Balance at December 31, 2012
|
$ | 22,828 | $ | 26,423 | $ | 5,205 | $ | 4,439 | $ | 58,895 | ||||||||||
Acquisition of SynTec LLC
|
2,922 | — | — | — | 2,922 | |||||||||||||||
Balance at March 31, 2013
|
25,750 | 26,423 | 5,205 | 4,439 | 61,817 | |||||||||||||||
Impairment Charge
|
— | (26,423 | ) | — | — | (26,423 | ) | |||||||||||||
SynTec LLC Purchase Price Adjustment
|
(506 | ) | — | — | — | (506 | ) | |||||||||||||
Balance at June 30, 2013
|
$ | 25,244 | $ | — | $ | 5,205 | $ | 4,439 | $ | 34,888 |
Accounts receivable
|
$ | 2,079 | ||
Inventory
|
1,449 | |||
Other current assets
|
26 | |||
Property, plant and equipment
|
1,335 | |||
Identifiable intangible assets
|
5,121 | |||
Goodwill
|
2,416 | |||
Accounts payable and accrued liabilities
|
(2,769 | ) | ||
Net assets acquired
|
$ | 9,657 |
June 30,
2013
|
December 31,
2012
|
|||||||
(in thousands)
|
||||||||
Raw materials
|
$ | 31,608 | $ | 31,563 | ||||
Finished goods
|
40,062 | 30,849 | ||||||
Supplies
|
4,749 | 4,424 | ||||||
Obsolescence and slow moving allowance
|
(3,037 | ) | (2,438 | ) | ||||
$ | 73,382 | $ | 64,398 |
Estimated useful
lives years
|
June 30,
2013
|
December 31,
2012
|
|||||||||
(in thousands)
|
|||||||||||
Land
|
$ | 6,438 | $ | 4,832 | |||||||
Buildings and improvements
|
7 | - | 30 | 32,534 | 29,515 | ||||||
Machinery and equipment
|
3 | - | 10 | 122,741 | 117,852 | ||||||
Software
|
3 | 8,754 | 8,400 | ||||||||
Furniture and fixtures
|
3 | - | 5 | 816 | 785 | ||||||
171,283 | 161,384 | ||||||||||
Less – accumulated depreciation and amortization
|
(96,665 | ) | (91,212 | ) | |||||||
$ | 74,618 | $ | 70,172 |
Estimated
useful
lives years
|
June 30,
2013
|
December 31,
2012
|
|||||||||
(in thousands)
|
|||||||||||
Customer lists
|
5 | - |
20
|
$ | 29,300 | $ | 25,449 | ||||
Trademarks
|
5 | 1,082 | — | ||||||||
Non-compete agreements
|
1 | - | 10 | 2,556 | 2,469 | ||||||
Other
|
1 | 363 | 363 | ||||||||
33,301 | 28,281 | ||||||||||
Less accumulated amortization
|
(27,392 | ) | (26,732 | ) | |||||||
Intangible assets, net
|
$ | 5,909 | $ | 1,549 |
June 30,
2013
|
December 31,
2012
|
|||||||
(in thousands)
|
||||||||
Customer prepayments
|
$ | 446 | $ | 759 | ||||
Accrued operating expenses
|
4,476 | 5,951 | ||||||
Self-insurance reserves
|
1,598 | 1,758 | ||||||
Compensation and benefits
|
2,832 | 6,786 | ||||||
Accrued interest
|
2,735 | 2,522 | ||||||
Taxes, other than income
|
1,433 | 2,023 | ||||||
Income taxes payable
|
483 | 1,691 | ||||||
Deferred income taxes
|
739 | 1,156 | ||||||
Other accrued liabilities
|
1,607 | 399 | ||||||
$ | 16,349 | $ | 23,045 |
June 30,
2013
|
December 31,
2012
|
|||||||
(in thousands)
|
||||||||
First Lien Credit Facility
|
$ | 167,162 | $ | 168,177 | ||||
Capital Lease – Capital Source Bank
|
2,582 | 3,156 | ||||||
Other Capital Leases
|
189 | 230 | ||||||
Term Loan – German bank secured by equipment, 5.15%, maturing March 2014
|
245 | 407 | ||||||
170,178 | 171,970 | |||||||
Less – current maturities
|
(3,112 | ) | (3,147 | ) | ||||
Unamortized discount on first lien credit facility
|
(1,339 | ) | (1,541 | ) | ||||
$ | 165,727 | $ | 167,282 |
2013
|
2012
|
|||||||
(in thousands)
|
||||||||
Balance at January 1,
|
$ | 1,175 | $ | 2,225 | ||||
Changes in estimates
|
(15 | ) | 9 | |||||
Payments
|
— | (35 | ) | |||||
Balance at March 31,
|
1,160 | 2,199 | ||||||
Changes in estimates
|
(178 | ) | (739 | ) | ||||
Payments
|
— | (42 | ) | |||||
Balance at June 30,
|
$ | 982 | $ | 1,418 |
Three months ended June 30, 2013
|
||||||||||||||||||||||||
N. America
|
Europe Africa
|
Asia Pacific
|
Latin America
|
Middle East
|
Total
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Net sales to external customers
|
$ | 46,275 | $ | 28,832 | $ | 22,002 | $ | 7,278 | $ | 3,814 | $ | 108,201 | ||||||||||||
Intersegment sales
|
7,660 | 73 | 2,454 | — | 546 | 10,733 | ||||||||||||||||||
Total segment net sales
|
53,935 | 28,905 | 24,456 | 7,278 | 4,360 | 118,934 | ||||||||||||||||||
Gross profit
|
8,299 | 919 | 2,933 | 692 | 366 | 13,209 | ||||||||||||||||||
Gross margin
|
17.9 | % | 3.2 | % | 13.3 | % | 9.5 | % | 13.3 | % | 12.2 | % |
Three months ended June 30, 2012
|
||||||||||||||||||||||||
N. America
|
Europe Africa
|
Asia Pacific
|
Latin America
|
Middle East
|
Total
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Net sales to external customers
|
$ | 60,106 | $ | 41,167 | $ | 24,074 | $ | 11,197 | $ | 2,624 | $ | 139,168 | ||||||||||||
Intersegment sales
|
8,192 | — | 2,310 | — | 1,162 | 11,664 | ||||||||||||||||||
Total segment net sales
|
68,298 | 41,167 | 26,384 | 11,197 | 3,786 | 150,832 | ||||||||||||||||||
Gross profit
|
12,831 | 5,338 | 3,853 | 1,839 | 349 | 24,210 | ||||||||||||||||||
Gross margin
|
21.3 | % | 13.0 | % | 16.0 | % | 16.4 | % | 13.3 | % | 17.4 | % |
Six months ended June 30, 2013
|
||||||||||||||||||||||||
N. America
|
Europe Africa
|
Asia Pacific
|
Latin America
|
Middle East
|
Total
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Net sales to external customers
|
$ | 87,649 | $ | 51,185 | $ | 38,589 | $ | 18,983 | $ | 6,929 | $ | 203,335 | ||||||||||||
Intersegment sales
|
14,609 | 97 | 6,241 | — | 1,583 | 22,530 | ||||||||||||||||||
Total segment net sales
|
102,258 | 51,282 | 44,830 | 18,983 | 8,512 | 225,865 | ||||||||||||||||||
Gross profit
|
17,245 | 1,076 | 5,132 | 2,203 | 810 | 26,466 | ||||||||||||||||||
Gross margin
|
19.7 | % | 2.1 | % | 13.3 | % | 11.6 | % | 11.7 | % | 13.0 | % |
Six months ended June 30, 2012
|
||||||||||||||||||||||||
N. America
|
Europe Africa
|
Asia Pacific
|
Latin America
|
Middle East
|
Total
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Net sales to external customers
|
$ | 96,332 | $ | 67,018 | $ | 42,644 | $ | 23,673 | $ | 4,418 | $ | 234,085 | ||||||||||||
Intersegment sales
|
18,572 | — | 5,452 | — | 2,326 | 26,350 | ||||||||||||||||||
Total segment net sales
|
114,904 | 67,018 | 48,096 | 23,673 | 6,744 | 260,435 | ||||||||||||||||||
Gross profit
|
22,062 | 6,299 | 7,173 | 2,598 | 468 | 38,600 | ||||||||||||||||||
Gross margin
|
22.9 | % | 9.4 | % | 16.8 | % | 11.0 | % | 10.6 | % | 16.5 | % |
Reconciliation to Consolidated Sales
|
||||||||||||||||
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Total segment net sales
|
$ | 118,934 | $ | 150,832 | $ | 225,865 | $ | 260,435 | ||||||||
Intersegment sales
|
(10,733 | ) | (11,664 | ) | (22,530 | ) | (26,350 | ) | ||||||||
Consolidated net sales
|
$ | 108,201 | $ | 139,168 | $ | 203,335 | $ | 234,085 |
N.
America
|
Europe
Africa
|
Asia
Pacific
|
Latin
America
|
Middle
East
|
Total
|
|||||||||||||||||||
December 31, 2012
|
$ | 229,272 | $ | 62,154 | $ | 66,283 | $ | 38,774 | $ | 16,715 | $ | 413,188 | ||||||||||||
June 30, 2013
|
$ | 196,207 | $ | 56,905 | $ | 66,374 | $ | 30,185 | $ | 18,602 | $ | 368.273 |
Reconciliation to Consolidated Assets
|
||||||||
June 30,
2013 |
December 31,
2012 |
|||||||
Total segment assets
|
$ | 368,273 | $ | 413,188 | ||||
Intersegment balances
|
(61,187 | ) | (77,090 | ) | ||||
Consolidated assets
|
$ | 307,086 | $ | 336,098 |
ITEM 2.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
North
America
|
Europe
Africa
|
Asia
Pacific
|
Latin
America
|
Middle
East
|
||||||||||||||||
(in thousands, except percentages)
|
||||||||||||||||||||
Three months ended June 30, 2013
|
||||||||||||||||||||
Net sales
|
$ | 46,275 | $ | 28,832 | $ | 22,002 | $ | 7,278 | $ | 3,814 | ||||||||||
Gross profit
|
8,299 | 919 | 2,933 | 692 | 366 | |||||||||||||||
Gross margin
|
17.9 | % | 3.2 | % | 13.3 | % | 9.5 | % | 9.6 | % |
North
America
|
Europe
Africa
|
Asia
Pacific
|
Latin
America
|
Middle
East
|
||||||||||||||||
(in thousands, except percentages)
|
||||||||||||||||||||
Six months ended June 30, 2013
|
||||||||||||||||||||
Net sales
|
$ | 87,649 | $ | 51,185 | $ | 38,589 | $ | 18,983 | $ | 6,929 | ||||||||||
Gross profit
|
17,245 | 1,076 | 5,132 | 2,203 | 810 | |||||||||||||||
Gross margin
|
19.7 | % | 2.1 | % | 13.3 | % | 11.6 | % | 11.7 | % |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
North America
|
42.8 | % | 43.2 | % | 43.1 | % | 41.2 | % | ||||||||
Europe Africa
|
26.7 | 29.6 | 25.2 | 28.6 | ||||||||||||
Asia Pacific
|
20.3 | 17.3 | 19.0 | 18.2 | ||||||||||||
Latin America
|
6.7 | 8.0 | 9.3 | 10.1 | ||||||||||||
Middle East
|
3.5 | 1.9 | 3.4 | 1.9 | ||||||||||||
Total
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Three Months Ended
June 30,
|
Period over
|
|||||||||||||||
2013
|
2012
|
Period Change
|
||||||||||||||
(in thousands)
|
||||||||||||||||
Net sales
|
$ | 108,201 | $ | 139,168 | $ | (30,967 | ) | (22.3 | )% | |||||||
Cost of products
|
94,992 | 114,958 | (19,966 | ) | (17.4 | ) | ||||||||||
Gross profit
|
13,209 | 24,210 | (11,001 | ) | (45.4 | ) | ||||||||||
Selling, general and administrative expenses
|
13,422 | 11,814 | 1,608 | 13.6 | ||||||||||||
Amortization of intangibles
|
395 | 297 | 98 | 33.0 | ||||||||||||
Impairment of goodwill
|
26,423 | — | 26,423 | N/A | ||||||||||||
Operating income
|
(27,031 | ) | 12,099 | (39,130 | ) | * | ||||||||||
Other expenses:
|
||||||||||||||||
Interest expense, net
|
3,686 | 3,890 | (204 | ) | (5.2 | ) | ||||||||||
Loss on extinguishment of debt
|
— | 1,555 | (1,555 | ) | (100.0 | ) | ||||||||||
Other expense, net
|
643 | 860 | (217 | ) | (25.2 | ) | ||||||||||
(Loss) income from continuing operations before income taxes
|
(31,360 | ) | 5,794 | (37,154 | ) | * | ||||||||||
Income tax provision
|
2,533 | 2,078 | 455 | 21.9 | ||||||||||||
Income (loss) from continuing operations
|
$ | (33,893 | ) | $ | 3,716 | $ | (37,609 | ) | * |
Six Months Ended
June 30,
|
Period over
|
|||||||||||||||
2013
|
2012
|
Period Change
|
||||||||||||||
(in thousands)
|
||||||||||||||||
Net sales
|
$ | 203,335 | $ | 234,085 | $ | (30,750 | ) | (13.1 | )% | |||||||
Cost of products
|
176,869 | 195,485 | (18,616 | ) | (9.5 | ) | ||||||||||
Gross profit
|
26,466 | 38,600 | (12,134 | ) | (31.4 | ) | ||||||||||
Selling, general and administrative expenses
|
27,461 | 22,739 | 4,722 | 20.8 | ||||||||||||
Non-recurring initial public offering related costs
|
— | 9,655 | (9,655 | ) | (100.0 | ) | ||||||||||
Amortization of intangibles
|
754 | 598 | 156 | 26.1 | ||||||||||||
Impairment of goodwill
|
26,423 | — | 26,423 | N/A | ||||||||||||
Operating income
|
(28,172 | ) | 5,608 | (33,780 | ) | * | ||||||||||
Other expenses (income):
|
||||||||||||||||
Interest expense, net
|
7,449 | 9,637 | (2,188 | ) | (22.7 | ) | ||||||||||
Loss on extinguishment of debt
|
— | 1,555 | (1,555 | ) | (100.0 | ) | ||||||||||
Other expense, net
|
982 | 418 | 564 | 134.9 | ||||||||||||
Loss from continuing operations before income taxes
|
(36,603 | ) | (6,002 | ) | (30,601 | ) | * | |||||||||
Income tax provision (benefit)
|
(263 | ) | 2,727 | (2,990 | ) | (109.6 | ) | |||||||||
Loss from continuing operations
|
$ | (36,340 | ) | $ | (8,729 | ) | $ | (27,611 | ) | * |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Net (loss) income
|
$ | (33,893 | ) | $ | 3,796 | $ | (36,340 | ) | $ | (8,970 | ) | |||||
(Income) loss from discontinued operations, net of tax
|
— | (80 | ) | — | 241 | |||||||||||
Interest expense, net
|
3,686 | 3,890 | 7,449 | 9,637 | ||||||||||||
Income tax expense (benefit)
|
2,533 | 2,078 | (263 | ) | 2,727 | |||||||||||
Depreciation and amortization expense
|
3,847 | 3,522 | 7,573 | 7,066 | ||||||||||||
Foreign exchange loss
|
388 | 631 | 759 | 58 | ||||||||||||
Impairment of goodwill
|
26,423 | — | 26,423 | — | ||||||||||||
Loss on extinguishment of debt
|
— | 1,555 | — | 1,555 | ||||||||||||
Restructuring expense
|
189 | 33 | 189 | 93 | ||||||||||||
Professional fees
|
357 | 559 | 953 | 597 | ||||||||||||
Stock-based compensation expense
|
279 | 35 | 433 | 35 | ||||||||||||
Public offering related costs
|
— | — | — | 9,655 | ||||||||||||
Management fees
|
— | 14 | — | 229 | ||||||||||||
Other
|
101 | 10 | 109 | 144 | ||||||||||||
Adjusted EBITDA
|
$ | 3,910 | $ | 16,043 | $ | 7,285 | $ | 23,067 |
Six Months Ended June 30,
|
||||||||
2013
|
2012
|
|||||||
(in thousands)
|
||||||||
Net cash provided by (used in) operating activities – continuing operations
|
$ | 4,956 | $ | (34,803 | ) | |||
Net cash used in investing activities – continuing operations
|
(20,508 | ) | (13,206 | ) | ||||
Net cash provided by financing activities – continuing operations
|
9,664 | 47,254 | ||||||
Effect of exchange rate changes on cash – continuing operations
|
760 | 560 |
·
|
capital expenditures for growth;
|
·
|
capital expenditures for facility maintenance, including machinery and equipment improvements to extend the useful life of the assets; and
|
·
|
the acquisition of SynTec.
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
·
|
We did not maintain effective control over the calculation of our income tax provisions as we did not have adequate review procedures in place.
|
·
|
We hired an outside public accounting firm to review and assist with the proper accounting and disclosure related to income taxes.
|
·
|
We implemented a tax validation process to assist in the management of all tax data.
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
ITEM 1A.
|
RISK FACTORS
|
ITEM 6.
|
EXHIBITS
|
GSE HOLDING, INC.
|
|||
By:
|
/s/ DANIEL C. STOREY
|
||
Name:
|
Daniel C. Storey
|
||
Title:
|
Vice President, Chief Accounting Officer and
|
||
Corporate Controller
|
|||
(Principal Accounting Officer)
|
Exhibit
Number
|
Description
|
|
3.1
|
Second Amended and Restated Certificate of Incorporation of GSE Holding, Inc. (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K filed on February 15, 2012)
|
|
3.2
|
Amended and Restated Bylaws of GSE Holding, Inc. (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K filed on February 15, 2012)
|
|
10.1*
|
Amendment No. 2 to Amended and Restated Stockholders Agreement, dated as of July 10, 2013
|
|
31.1*
|
Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2*
|
Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1*
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2*
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.1**
|
Interactive Data Files pursuant to Rule 405 of Regulation S-T: (i) Condensed Consolidated Balance Sheets as of June 30, 2013 and December 31, 2012, (ii) Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2013 and 2012, (iii) Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2013 and 2012 and (iv) Notes to Unaudited Condensed Consolidated Financial Statements
|
*
|
Filed herewith.
|
**
|
Pursuant to Rule 406T of Regulation S-T, the eXtensible Business Reporting Language information contained in Exhibit 101.1 hereto is deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
|
GSE HOLDING, INC.
|
||
By:
|
/s/ Charles A. Sorrentino
|
|
Name:
|
Charles A. Sorrentino
|
|
Title:
|
Interim President & Chief Executive Officer
|
|
CODE HENNESSY & SIMMONS IV LP
|
||
By:
|
CHS Management IV LP
|
|
Its:
|
General Partner
|
|
By:
|
CHS Capital LLC
|
|
Its:
|
General Partner
|
|
By:
|
/s/ Marcus J. George
|
|
Name:
|
Marcus J. George
|
|
Title:
|
Partner
|
|
CHS ASSOCIATES IV
|
||
By:
|
CHS Capital LLC
|
|
Its:
|
General Partner
|
|
By:
|
/s/ Marcus J. George
|
|
Name:
|
Marcus J. George
|
|
Title:
|
Partner
|
|
By:
|
/s/ Michael G. Evans
|
|
Name:
|
Michael G. Evans
|
By:
|
/s/ Richard E. Goodrich
|
|
Name:
|
Richard E. Goodrich
|
|
By:
|
/s/ Robert C. Griffin
|
|
Name:
|
Robert C. Griffin
|
|
By:
|
/s/ Charles A. Sorrentino
|
|
Name:
|
Charles A. Sorrentino
|
|
By:
|
/s/ Mark C. Arnold
|
|
Name:
|
Mark C. Arnold
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Charles A. Sorrentino | |
Name: Charles A. Sorrentino
Title: President and Chief Executive Officer
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
a)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ J. Michael Kirksey | |
Name: J. Michael Kirksey
Title: Executive Vice President and Chief Financial Officer
|
1.
|
The Quarterly Report on Form 10-Q of the Company for the quarterly period ended March 31, 2013 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ Charles A. Sorrentino | |
Name: Charles A. Sorrentino
Title: President and Chief Executive Officer
|
1.
|
The Quarterly Report on Form 10-Q of the Company for the quarterly period ended March 31, 2013 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ J. Michael Kirksey | |
Name: J. Michael Kirksey
Title: Executive Vice President and Chief Financial Officer
|
Note 12 - Fair Value of Financial Instruments
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Fair Value Disclosures [Abstract] | |
Fair Value Disclosures [Text Block] |
12.
Fair Value of Financial Instruments –
Fair
value is defined as the price that would be received to sell
an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement
date. Additionally, GAAP requires the use of valuation
techniques that maximize the use of observable inputs and
minimize the use of unobservable inputs.
The
three levels of inputs used are as follows:
Level 1
– Observable inputs such as quoted prices in active
markets for identical assets or liabilities.
Level 2
– Observable inputs other than quoted prices included
in Level 1, such as quoted prices for similar assets and
liabilities in active markets; quoted prices for identical or
similar assets and liabilities in markets that are not
active; or other inputs that are observable or can be
corroborated by observable market data.
Level 3
– Unobservable inputs that are supported by little or
no market activity and that are significant to the fair value
of the assets or liabilities. This includes certain pricing
models, discounted cash flow methodologies and similar
techniques that use significant unobservable inputs.
The Company’s financial instruments
consist primarily of cash and cash equivalents, trade
receivables, trade payables and debt instruments. The
carrying values of cash and cash equivalents, trade
receivables and trade payables are considered to be
representative of their respective fair values due to the
short-term nature of these instruments. The
carrying amount of the long-term debt of $170.2 million as
of June 30, 2013 approximates fair value because the
Company’s current borrowing rate does not materially
differ from market rates for similar bank borrowings. The
long-term debt is classified as a Level 2 item within the
fair value hierarchy.
The
Company has assets and liabilities measured and recorded at
fair value on a non-recurring basis. These
non-financial assets and liabilities include, property,
plant and equipment, intangible assets and liabilities
acquired in a business combination as well as impairment
calculations, when necessary. The fair value of the assets
acquired and liabilities assumed in connection with the
SynTec acquisition, as discussed in Note 5, were measured
at fair value by the Company at the acquisition date. The
excess earnings method was used in determining the fair
value of customer relationships included in identifiable
intangible assets and the relief from royalty method was
used in determining the fair value of the trade name /
marks included in identifiable intangible assets. The fair
value of the property, plant and equipment was determined
based on an independent appraisal of a third party. The
inputs used by management for the fair value measurements
include significant unobservable inputs, and therefore, the
fair value measurements employed are classified as Level 3.
The goodwill impairment (see Note 4) was primarily based on
observable inputs using company specific information and is
classified as Level 3.
|
Note 17 - Segment Information (Details) - Net Sales (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Net sales | $ 108,201 | $ 139,168 | $ 203,335 | $ 234,085 |
Operating Segments [Member]
|
||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Net sales | 118,934 | 150,832 | 225,865 | 260,435 |
Intersegment Eliminations [Member]
|
||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Net sales | $ (10,733) | $ (11,664) | $ (22,530) | $ (26,350) |
Note 5 - Acquisition of SynTec LLC
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | |||||||||||||||||||||||||||||||||||||||||
Business Combination Disclosure [Text Block] |
5. Acquisition
of SynTec LLC —
On
February 4, 2013, the Company acquired SynTec LLC
("SynTec”), which is now a wholly-owned subsidiary of
the Company. Pursuant to the Unit Purchase Agreement dated as
of February 4, 2013, the Company acquired all of the
outstanding shares of SynTec. The total amount of
consideration paid in connection with the acquisition was
approximately $9.7 million, and this acquisition was funded
with existing cash on hand. The SynTec business is reflected
in the North America reporting segment and was acquired by
the Company in order to expand its existing market share with
additional products, which are complementary to the
Company’s existing products.
The
following table summarizes the estimated fair values of
assets acquired and liabilities assumed at the
acquisition date (in thousands). The Company incurred
approximately $0.7 million of transaction expenses in
connection with this acquisition, which are included as a
component of selling, general and administrative expenses
in the Condensed Consolidated Statements of Operations
and Comprehensive Income (Loss).
The
prior purchase price allocation was revised during the
three months ended June 30, 2013 in connection with the
final working capital settlement of approximately $0.6
million and final appraisal of the machinery and
equipment, resulting in a $0.6 million increase in the
estimated fair value of the machinery and equipment, and
a decrease in the estimated fair values of goodwill ($0.5
million), identifiable intangible assets ($0.5 million)
and working capital ($0.2 million). The results of
operations for the three months ended March 31, 2013 were
not restated as the effect of the revised purchase price
allocation was immaterial. As a result of this
acquisition, the Company recognized a total of $5.1
million of identifiable intangible assets and $2.4
million of goodwill. The total amount of goodwill is
deductible for tax purposes. The results of operations of
SynTec are reported in the Company’s condensed
consolidated financial statements from the date of the
acquisition. SynTec net sales for the three and six
months ended June 30, 2013 were approximately $3.4
million and $5.1 million, respectively, and
Syntec’s net loss was not material. Pro forma
information for the three and six months ended June 30,
2013 and 2012 is not presented as the acquisition was not
a material acquisition.
|
Note 5 - Acquisition of SynTec LLC (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | |||||||||||||||||||||||||||||||||||||||||
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] |
|
Note 13 - Stock-Based Compensation
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] |
13.
Stock-Based Compensation –
As
of June 30, 2013 there were approximately 1.2 million stock
options outstanding with an exercise price range of $0.67 to
$11.57 and a weighted average exercise price of $4.92. There
were 74,750 and 94,750 options granted during the three and
six months ended June 30, 2013, respectively. There were
116,935 and 191,872 shares of restricted stock granted with a
three year vesting period during the three and six months
ended June 30, 2013, respectively. During the three months
ended June 30, 2012, 200,650 stock options were granted. Also
during the three months ended June 30, 2012, 57,300 shares of
restricted stock were granted with a three year vesting
period.
There
was $0. 3 million and $0.1 million of stock-based
compensation expense related to stock options and restricted
stock for the three and six months ended June 30, 2013,
respectively, and less than $0.1 million of stock-based
compensation expense for the three months ended June 30,
2012. For the six months ended June 30, 2012,
stock-based compensation expense of $4.3 million was
recognized related to 478,467 shares of fully vested common
stock that was issued to certain key executives and directors
in connection with the IPO.
All
outstanding stock options are held by employees and former
employees of the Company and have an expiration date of 10
years from the date of grant. At June 30, 2013, the average
remaining contractual life of options outstanding and
exercisable was 3.3 years.
|
Note 14 - Income Taxes (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Income Tax Disclosure [Abstract] | ||||
Income Tax Expense (Benefit) (in Dollars) | $ 2,533 | $ 2,078 | $ (263) | $ 2,727 |
Effective Income Tax Rate Reconciliation, Percent | 8.10% | 35.90% | 0.70% | 45.40% |
Note 7 - Inventory (Details) - Inventory (USD $)
In Thousands, unless otherwise specified |
Jun. 30, 2013
|
Dec. 31, 2012
|
---|---|---|
Inventory [Abstract] | ||
Raw materials | $ 31,608 | $ 31,563 |
Finished goods | 40,062 | 30,849 |
Supplies | 4,749 | 4,424 |
Obsolescence and slow moving allowance | (3,037) | (2,438) |
$ 73,382 | $ 64,398 |
Note 9 - Intangible Assets (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Finite-Lived Intangible Assets [Table Text Block] |
|
Note 8 - Property, Plant and Equipment (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Table Text Block] |
|
Note 12 - Fair Value of Financial Instruments (Details) (USD $)
In Millions, unless otherwise specified |
Jun. 30, 2013
|
---|---|
Fair Value Disclosures [Abstract] | |
Long-term Debt, Fair Value | $ 170.2 |
Note 4 - Goodwill (Details) - Goodwill (USD $)
In Thousands, unless otherwise specified |
2 Months Ended | 3 Months Ended | 6 Months Ended | 3 Months Ended | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 01, 2013
|
Jun. 30, 2013
|
Mar. 31, 2013
|
Jun. 30, 2013
|
Feb. 04, 2013
|
Jun. 30, 2013
North America [Member]
|
Mar. 31, 2013
North America [Member]
|
Jun. 30, 2013
Europe Africa [Member]
|
Dec. 31, 2012
Europe Africa [Member]
|
Jun. 30, 2013
Asia Pacific [Member]
|
Mar. 31, 2013
Asia Pacific [Member]
|
Dec. 31, 2012
Asia Pacific [Member]
|
Jun. 30, 2013
Latin America [Member]
|
Mar. 31, 2013
Latin America [Member]
|
Dec. 31, 2012
Latin America [Member]
|
|
Goodwill [Line Items] | |||||||||||||||
Balance | $ 61,817 | $ 61,817 | $ 58,895 | $ 58,895 | $ 2,416 | $ 25,750 | $ 22,828 | $ 26,423 | $ 26,423 | $ 5,205 | $ 5,205 | $ 5,205 | $ 4,439 | $ 4,439 | $ 4,439 |
Impairment Charge | (26,400) | (26,423) | (26,423) | (26,423) | |||||||||||
SynTec LLC Purchase Price Adjustment | (506) | (506) | |||||||||||||
Acquisition of SynTec LLC | 2,922 | 2,922 | |||||||||||||
Balance | $ 34,888 | $ 61,817 | $ 34,888 | $ 2,416 | $ 25,244 | $ 25,750 | $ 26,423 | $ 5,205 | $ 5,205 | $ 5,205 | $ 4,439 | $ 4,439 | $ 4,439 |
Note 8 - Property, Plant and Equipment (Details) - Property, plant and equipment (USD $)
In Thousands, unless otherwise specified |
6 Months Ended | 6 Months Ended | 6 Months Ended | 6 Months Ended | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
Dec. 31, 2012
|
Jun. 30, 2013
Land [Member]
|
Dec. 31, 2012
Land [Member]
|
Jun. 30, 2013
Building and Building Improvements [Member]
|
Dec. 31, 2012
Building and Building Improvements [Member]
|
Jun. 30, 2013
Building and Building Improvements [Member]
Minimum [Member]
|
Jun. 30, 2013
Building and Building Improvements [Member]
Maximum [Member]
|
Jun. 30, 2013
Machinery and Equipment [Member]
|
Dec. 31, 2012
Machinery and Equipment [Member]
|
Jun. 30, 2013
Machinery and Equipment [Member]
Minimum [Member]
|
Jun. 30, 2013
Machinery and Equipment [Member]
Maximum [Member]
|
Jun. 30, 2013
Computer Software, Intangible Asset [Member]
|
Dec. 31, 2012
Computer Software, Intangible Asset [Member]
|
Jun. 30, 2013
Computer Software, Intangible Asset [Member]
Maximum [Member]
|
Jun. 30, 2013
Furniture and Fixtures [Member]
|
Dec. 31, 2012
Furniture and Fixtures [Member]
|
Jun. 30, 2013
Furniture and Fixtures [Member]
Minimum [Member]
|
Jun. 30, 2013
Furniture and Fixtures [Member]
Maximum [Member]
|
|
Property, Plant and Equipment [Line Items] | |||||||||||||||||||
Estimated useful lives years | 7 | 30 | 3 | 10 | 3 | 3 | 5 | ||||||||||||
Balance, gross | $ 171,283 | $ 161,384 | $ 6,438 | $ 4,832 | $ 32,534 | $ 29,515 | $ 122,741 | $ 117,852 | $ 8,754 | $ 8,400 | $ 816 | $ 785 | |||||||
Less – accumulated depreciation and amortization | (96,665) | (91,212) | |||||||||||||||||
$ 74,618 | $ 70,172 |
Note 15 - Commitments and Contingencies (Details) (USD $)
In Millions, unless otherwise specified |
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Commitments and Contingencies Disclosure [Abstract] | |
Limited Warranty Term | 20 years |
Guarantor Obligations, Maximum Exposure, Undiscounted | $ 6.0 |
Performance Bonds Outstanding | $ 5.9 |
Note 17 - Segment Information (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Segment Reporting Information, by Segment [Table Text Block] |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Revenue from Segments to Consolidated [Table Text Block] |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Revenue from External Customers and Long-Lived Assets, by Geographical Areas [Table Text Block] |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Assets from Segment to Consolidated [Table Text Block] |
|
Note 10 - Accrued Liabilities and Other (Details) - Accrued liabilities and other (USD $)
In Thousands, unless otherwise specified |
Jun. 30, 2013
|
Dec. 31, 2012
|
---|---|---|
Accrued liabilities and other [Abstract] | ||
Customer prepayments | $ 446 | $ 759 |
Accrued operating expenses | 4,476 | 5,951 |
Self-insurance reserves | 1,598 | 1,758 |
Compensation and benefits | 2,832 | 6,786 |
Accrued interest | 2,735 | 2,522 |
Taxes, other than income | 1,433 | 2,023 |
Income taxes payable | 483 | 1,691 |
Deferred income taxes | 739 | 1,156 |
Other accrued liabilities | 1,607 | 399 |
$ 16,349 | $ 23,045 |
Note 7 - Inventory (Tables)
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Inventory, Current [Table Text Block] |
|
Note 1 - Nature of Business
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Disclosure Text Block [Abstract] | |
Nature of Operations [Text Block] |
1.
Nature of Business
Organization
and Description of Business —
GSE
Holding, Inc., together with its subsidiaries, (the
“Company”) is a leading global manufacturer and
marketer of highly engineered geosynthetic lining products
for environmental protection and confinement applications.
These lining products are used in a wide range of
infrastructure end markets such as mining, environmental
containment, liquid containment (including water
infrastructure, agriculture and aquaculture and industrial
wastewater treatment applications), coal ash containment
and oil and gas. The Company offers a full range of
products, including geomembranes, drainage products,
geosynthetic clay liners, nonwoven geotextiles, and other
specialty products. The Company generates the majority of
its sales outside of the United States, including emerging
markets in Asia, Latin America, Africa and the Middle East.
Its comprehensive product offering and global
infrastructure, along with its extensive relationships with
customers and end-users, provide it with access to
high-growth markets worldwide, visibility into upcoming
projects and the flexibility to serve customers regardless
of geographic location. The Company manufactures its
products at facilities located in the United States,
Germany, Thailand, Chile and Egypt.
Effective
February 10, 2012, the Company completed its initial public
offering (“IPO”) of 7,000,000 shares of common
stock. The Company also granted the underwriters a
30-day option to purchase up to an additional 1,050,000
shares at the IPO price to cover over-allotments, which was
exercised. The IPO price was $9.00 per share and the common
stock is currently listed on The New York Stock Exchange
under the symbol “GSE”. The Company
received proceeds from the IPO, after deducting
underwriter’s fees, of approximately $67.4
million. The Company incurred direct and
incremental costs associated with the IPO of approximately
$3.8 million. The proceeds from the IPO were used to pay down
debt ($51.5 million) and for general working capital
purposes. The Company also incurred and expensed
compensation costs of $6.6 million related to IPO bonuses
that were paid in cash ($2.3 million) and the issuance of
fully vested common stock ($4.3 million) to certain key
executives and directors, and $3.0 million related to a
management agreement termination fee, which became payable
upon the closing of the IPO.
|
Note 3 - Recent Accounting Pronouncements
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
New Accounting Pronouncements and Changes in Accounting Principles [Abstract] | |
New Accounting Pronouncements and Changes in Accounting Principles [Text Block] |
3. Recent
Accounting Pronouncements —
The
Company qualifies as an emerging growth company under Section
109 of the JOBS Act. An emerging growth company can take
advantage of the extended transition period provided in
Section 7(a)(2)(B) of the Securities Act for complying with
new or revised accounting standards. In other words, an
emerging growth company can delay the adoption of certain
accounting standards until those standards would otherwise
apply to private companies. However, the Company has chosen
to “opt out” of such extended transition period,
and as a result, is compliant with new or revised accounting
standards on the relevant dates on which adoption of such
standards is required for non- emerging growth companies.
Section 108 of the JOBS Act provides that this decision to
opt out of the extended transition period for complying with
new or revised accounting standards is irrevocable.
|
Note 6 - Net Income (Loss) per Share
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Earnings Per Share [Abstract] | |
Earnings Per Share [Text Block] |
6.
Net Income (Loss) per Share
The
Company computes basic net income (loss) per share by
dividing net loss by the weighted-average number of shares
of common stock outstanding during the period. Diluted net
loss per share is computed by dividing net loss by the
weighted-average number of shares of common stock
outstanding during the period, increased to include the
number of shares of common stock that would have been
outstanding had potential dilutive shares of common stock
been issued. The dilutive effect of employee stock options
is reflected in diluted net loss per share by applying the
treasury stock method.
The
Company recorded a net loss for the three months ended June
30, 2013 and the six months ended June 30, 2013 and 2012,
respectively. Potential common shares are anti-dilutive in
periods which the Company records a net loss because they
would reduce the respective period’s net loss per
share. Anti-dilutive potential common shares are excluded
from the calculation of diluted earnings per share. As a
result, net diluted loss per share was equal to basic net
loss per share in the three months ended June 30, 2013 and
the six months ended June 30, 2013 and 2012, respectively.
There were approximately 1.2 million and 1.9 million stock
options outstanding at June 30, 2013 and 2012,
respectively. Of these, 0.5 million and 1.1
million for June 30, 2013 and 2012, respectively, had
exercise prices lower than the average price of Company
common shares as of each of those dates. These in-the-money
options would have been included in the calculation of
diluted earnings per share had the Company not reported a
net loss in each of the respective periods. The Company
recorded net income during the three months ended June 30,
2012, and included 1.1 million shares related to in-the
money options in the diluted weighted-average common shares
outstanding for the calculation of diluted net income per
share.
|
Note 4 - Goodwill
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block Supplement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asset Impairment Charges [Text Block] |
4. Goodwill
—
In
accordance with ASC 350, Intangibles -
Goodwill and Other (“ASC 350”),
the Company assesses goodwill and intangible assets with
indefinite lives for impairment at the reporting unit level
on an annual basis and between annual tests if impairment
indicators occur or circumstances change that would more
likely than not reduce the fair value below its carrying
amount. The Company’s annual assessment date is
October 1.
During
the second quarter of 2013, the Company performed an
interim assessment of goodwill related to its Europe Africa
reporting unit, due to indications that the fair value of
this reporting unit may be less than its carrying
amount. Such indications included a continued
weakening of economic conditions, under-achievement of
previous financial projections and projected continued
difficulties in the European market. Based on these
indications, an interim impairment test was performed,
which resulted in an impairment charge totaling $26.4
million was recorded.
In
performing the interim goodwill impairment test, the
Company considered three generally accepted approaches for
valuing a business: the income, market and cost approaches.
Based on the nature of the business, and the current and
expected financial performance, it was determined that the
market and income approaches were the most appropriate
methods for estimating the fair value of the reporting
unit. For the income approach the discounted cash flow
method was utilized, and considered such factors as sales,
depreciation, amortization, capital expenditures,
incremental working capital requirements, tax rate and
discount rate. Consideration of these factors inherently
involves a significant amount of judgment, and significant
movements in sales or changes in the underlying assumptions
may result in fluctuations of estimated fair
value. For the market approach both the
guidelines public company and the comparable transaction
methods were used. The Company considered
such factors as appropriate guideline companies,
appropriate comparable transactions and control premiums.
In determining the fair value of the reporting unit, it was
determined that the income approach provided a better
indication of value than the market approach. As such, a
65% weighting was assigned to the income approach and a 35%
weighting was assigned to the market approach in estimating
the value of the reporting unit.
The
table below reflects the changes in goodwill by reporting
unit during the six months ended June 30, 2013 (in
thousands):
|
Note 9 - Intangible Assets (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Disclosure Text Block [Abstract] | ||||
Amortization of Intangible Assets | $ 395 | $ 297 | $ 754 | $ 598 |
Note 10 - Accrued Liabilities and Other (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities and Financial Instruments Subject to Mandatory Redemption [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Accrued Liabilities [Table Text Block] |
|
Note 6 - Net Income (Loss) per Share (Details)
In Millions, unless otherwise specified |
3 Months Ended | |
---|---|---|
Jun. 30, 2012
|
Jun. 30, 2013
|
|
Note 6 - Net Income (Loss) per Share (Details) [Line Items] | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 1.9 | 1.2 |
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 1.1 | |
Exercise Price Lower Than Average Share Price [Member]
|
||
Note 6 - Net Income (Loss) per Share (Details) [Line Items] | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 1.1 | 0.5 |
Note 17 - Segment Information (Details) - Reconciliation to Consolidated Assets (USD $)
In Thousands, unless otherwise specified |
Jun. 30, 2013
|
Dec. 31, 2012
|
---|---|---|
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Assets | $ 307,086 | $ 336,098 |
Operating Segments [Member]
|
||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Assets | 368,273 | 413,188 |
Intersegment Eliminations [Member]
|
||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Assets | $ (61,187) | $ (77,090) |