XML 52 R38.htm IDEA: XBRL DOCUMENT
v3.3.1.900

Business Combinations - Total Purchase Price and Identifiable Intangible Assets (Details) - USD ($) $ in Thousands |  |  |  | 12 Months Ended
--- | --- | --- | --- | ---
Apr. 30, 2015 | Apr. 30, 2015 | Apr. 21, 2015 | Aug. 22, 2014 | Dec. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2013
Business Acquisition [Line Items] |  |  |  |  |  |  |
Cash | $ 3,789 | $ 3,789 |  |  |  |  |
Accounts receivable | 7,350 | 7,350 |  |  |  |  |
Inventory | 5,008 | 5,008 |  |  |  |  |
Deferred tax assets and other current assets | 457 | 457 |  |  |  |  |
Total current assets | 16,604 | 16,604 |  |  |  |  |
Property and equipment | 463 | 463 |  |  |  |  |
Intangibles | 14,051 | 14,051 |  |  |  |  |
Goodwill | 26,197 | 26,197 |  |  | $ 147,906 | $ 122,720 | $ 111,343
Other non-current assets | 52 | 52 |  |  |  |  |
Total assets | 57,367 | 57,367 |  |  |  |  |
Current liabilities | 7,809 | 7,809 |  |  |  |  |
Long-term deferred tax liabilities | 3,833 | 3,833 |  |  |  |  |
Deferred service revenue and gross profit | 3,242 | 3,242 |  |  |  |  |
Other non-current liabilities | 1,056 | 1,056 |  |  |  |  |
Total purchase price | 41,427 | 41,427 |  |  |  |  |
Payments to Acquire Businesses, Net of Cash Acquired |  | 37,638 |  |  | $ 25,507 | $ 20,723 | $ 0
Surgichem |  |  |  |  |  |  |
Business Acquisition [Line Items] |  |  |  |  |  |  |
Cash |  |  |  | $ 153 |  |  |
Accounts receivable |  |  |  | 2,462 |  |  |
Inventory |  |  |  | 2,190 |  |  |
Deferred tax assets and other current assets |  |  |  | 361 |  |  |
Total current assets |  |  |  | 5,166 |  |  |
Property and equipment |  |  |  | 164 |  |  |
Intangibles |  |  |  | 5,730 |  |  |
Goodwill |  |  |  | 12,112 |  |  |
Total assets |  |  |  | 23,172 |  |  |
Current liabilities |  |  |  | 1,191 |  |  |
Long-term deferred tax liabilities |  |  |  | 1,104 |  |  |
Total purchase price |  |  |  | 20,877 |  |  |
Payments to Acquire Businesses, Net of Cash Acquired |  |  |  | $ 20,700 |  |  |
Surgichem | Trade name |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Weighted average useful life (in years) |  |  |  | 1 year |  |  |
Surgichem | Customer relationships |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Weighted average useful life (in years) |  |  |  | 18 years |  |  |
Mach4 |  |  |  |  |  |  |
Business Acquisition [Line Items] |  |  |  |  |  |  |
Cash |  |  | $ 397 |  |  |  |
Accounts receivable |  |  | 3,743 |  |  |  |
Inventory |  |  | 3,580 |  |  |  |
Deferred tax assets and other current assets |  |  | 368 |  |  |  |
Total current assets |  |  | 8,088 |  |  |  |
Property and equipment |  |  | 463 |  |  |  |
Intangibles |  |  | 7,710 |  |  |  |
Goodwill |  |  | 10,591 |  |  |  |
Other non-current assets |  |  | 52 |  |  |  |
Total assets |  |  | 26,904 |  |  |  |
Current liabilities |  |  | 3,684 |  |  |  |
Long-term deferred tax liabilities |  |  | 2,564 |  |  |  |
Deferred service revenue and gross profit |  |  | 2,314 |  |  |  |
Other non-current liabilities |  |  | 1,056 |  |  |  |
Total purchase price |  |  | 17,286 |  |  |  |
Payments to Acquire Businesses, Net of Cash Acquired |  |  | 16,889 |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased |  |  | 7,710 |  |  |  |
Mach4 | Developed technology |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased |  |  | $ 3,290 |  |  |  |
Weighted average useful life (in years) |  |  | 8 years |  |  |  |
Mach4 | Trade name |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased |  |  | $ 850 |  |  |  |
Weighted average useful life (in years) |  |  | 6 years |  |  |  |
Mach4 | Customer relationships |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased |  |  | $ 3,570 |  |  |  |
Weighted average useful life (in years) |  |  | 10 years |  |  |  |
Avantec |  |  |  |  |  |  |
Business Acquisition [Line Items] |  |  |  |  |  |  |
Cash | 3,392 | 3,392 |  |  |  |  |
Accounts receivable | 3,607 | 3,607 |  |  |  |  |
Inventory | 1,428 | 1,428 |  |  |  |  |
Deferred tax assets and other current assets | 89 | 89 |  |  |  |  |
Total current assets | 8,516 | 8,516 |  |  |  |  |
Property and equipment | 0 | 0 |  |  |  |  |
Intangibles | 6,341 | 6,341 |  |  |  |  |
Goodwill | 15,606 | 15,606 |  |  |  |  |
Other non-current assets | 0 | 0 |  |  |  |  |
Total assets | 30,463 | 30,463 |  |  |  |  |
Current liabilities | 4,125 | 4,125 |  |  |  |  |
Long-term deferred tax liabilities | 1,269 | 1,269 |  |  |  |  |
Deferred service revenue and gross profit | 928 | 928 |  |  |  |  |
Other non-current liabilities | 0 | 0 |  |  |  |  |
Total purchase price | 24,141 | $ 24,141 |  |  |  |  |
Payments to Acquire Businesses, Net of Cash Acquired | 20,749 |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased | 6,341 |  |  |  |  |  |
Avantec | Developed technology |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased | 0 |  |  |  |  |  |
Avantec | Trade name |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased | $ 92 |  |  |  |  |  |
Weighted average useful life (in years) | 2 years |  |  |  |  |  |
Avantec | Customer relationships |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased | $ 5,834 |  |  |  |  |  |
Weighted average useful life (in years) | 12 years |  |  |  |  |  |
Avantec | Backlog |  |  |  |  |  |  |
Identifiable Intangible Assets |  |  |  |  |  |  |
Fair value of identifiable intangible assets purchased | $ 415 |  |  |  |  |  |
Weighted average useful life (in years) | 2 years |  |  |  |  |  |
Income Approach Valuation Technique | Mach4 | Developed technology |  |  |  |  |  |  |
Business Acquisition [Line Items] |  |  |  |  |  |  |
Fair value inputs, royalty rate |  |  | 5.00% |  |  |  |
Fair value inputs, discount rate |  |  | 17.50% |  |  |  |
Income Approach Valuation Technique | Mach4 | Trade name |  |  |  |  |  |  |
Business Acquisition [Line Items] |  |  |  |  |  |  |
Fair value inputs, royalty rate |  |  | 2.00% |  |  |  |
Income Approach Valuation Technique | Mach4 | Minimum | Developed technology |  |  |  |  |  |  |
Business Acquisition [Line Items] |  |  |  |  |  |  |
Fair value inputs, discount rate |  |  | 1.50% |  |  |  |
Income Approach Valuation Technique | Avantec | Trade name |  |  |  |  |  |  |
Business Acquisition [Line Items] |  |  |  |  |  |  |
Fair value inputs, royalty rate | 1.00% |  |  |  |  |  |

X
- Definition Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Service Revenue and Gross Profit + References No definition available. + Details
Name: | omcl_BusinessCombinationRecognizedIdentifiableAssetsAcquiredandLiabilitiesAssumedDeferredServiceRevenueandGrossProfit
Namespace Prefix: | omcl_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Assets and Other, Current + References No definition available. + Details
Name: | omcl_BusinessCombinationRecognizedIdentifiableAssetsAcquiredandLiabilitiesAssumedDeferredTaxAssetsandOtherCurrent
Namespace Prefix: | omcl_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition Fair Value Inputs, Royalty Rate + References No definition available. + Details
Name: | omcl_FairValueInputsRoyaltyRate
Namespace Prefix: | omcl_
Data Type: | num:percentItemType
Balance Type: | na
Period Type: | duration

X
- Definition Weighted average amortization period of finite-lived intangible assets acquired either individually or as part of a group of assets, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents the reported fact of one year, five months, and thirteen days. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (a)(3) -URI http://asc.fasb.org/extlink&oid=26713463&loc=d3e16265-109275 + Details
Name: | us-gaap_AcquiredFiniteLivedIntangibleAssetsWeightedAverageUsefulLife
Namespace Prefix: | us-gaap_
Data Type: | xbrli:durationItemType
Balance Type: | na
Period Type: | duration

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + References No definition available. + Details
Name: | us-gaap_BusinessAcquisitionLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Amount of assets acquired at the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition Amount of currency on hand as well as demand deposits with banks or financial institutions, acquired at the acquisition date. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition Amount of assets that are expected to be realized or consumed within one year or the normal operating cycle, if longer, acquired at the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssets
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition Amount due from customers or clients for goods or services, including trade receivables, that have been delivered or sold in the normal course of business, and amounts due from others, including related parties expected to be converted to cash, sold or exchanged within one year or the normal operating cycle, if longer, acquired at the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition Amount of liabilities due within one year or within the normal operating cycle, if longer, assumed at the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Amount of deferred tax liability attributable to taxable temporary differences due after one year or the normal operating cycle, if longer, assumed at the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilitiesNoncurrent
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Amount of intangible assets, excluding goodwill, acquired at the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition The amount of inventory recognized as of the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 55 -Paragraph 37 -URI http://asc.fasb.org/extlink&oid=35744172&loc=d3e2207-128464 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition Amount of other liabilities due after one year or the normal operating cycle, if longer, assumed at the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Amount of other assets expected to be realized or consumed after one year or the normal operating cycle, if longer, acquired at the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition The amount of property, plant, and equipment recognized as of the acquisition date. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 55 -Paragraph 37 -URI http://asc.fasb.org/extlink&oid=35744172&loc=d3e2207-128464 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition Amount recognized for assets, including goodwill, in excess of (less than) the aggregate liabilities assumed. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition Interest rate used to find the present value of an amount to be paid or received in the future as an input to measure fair value. For example, but not limited to, weighted average cost of capital (WACC), cost of capital, cost of equity and cost of debt. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI http://asc.fasb.org/extlink&oid=36462937&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueInputsDiscountRate
Namespace Prefix: | us-gaap_
Data Type: | num:percentItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FiniteLivedIntangibleAssetsNetAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Amount of increase in assets, excluding financial assets, lacking physical substance with a definite life, resulting from a business combination. + References No definition available. + Details
Name: | us-gaap_FinitelivedIntangibleAssetsAcquired1
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=35741047&loc=d3e13816-109267 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 45 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6388280&loc=d3e13770-109266 + Details
Name: | us-gaap_Goodwill
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Definition The cash outflow associated with the acquisition of a business, net of the cash acquired from the purchase. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 13 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=56944662&loc=d3e3213-108585 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Investing Activities -URI http://asc.fasb.org/extlink&oid=6516133 + Details
Name: | us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=omcl_SurgichemMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=us-gaap_TradeNamesMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=us-gaap_CustomerRelationshipsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=omcl_Mach4AutomatisierungstechnikGmbHMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=us-gaap_DevelopedTechnologyRightsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=omcl_AvantecHeathcareLimitedMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=us-gaap_OrderOrProductionBacklogMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_ValuationTechniqueAxis=us-gaap_IncomeApproachValuationTechniqueMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_RangeAxis=us-gaap_MinimumMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |