XML 16 R78.htm IDEA: XBRL DOCUMENT
v2.4.0.8

Condensed consolidating financial statements Operations and Comprehensive Income (Details) (USD $) In Thousands, unless otherwise specified | 3 Months Ended | 12 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
Condensed Statements of Income and Comprehensive Income [Line Items] |  |  |  |  |  |  |  |  |  |  |
Net sales | $ 393,733 | $ 390,192 | $ 367,887 | $ 372,999 | $ 330,165 | $ 347,767 | $ 373,512 | $ 363,489 | $ 1,524,811 | $ 1,414,933 | $ 1,128,131
Cost of sales | 272,968 | 265,021 | 253,404 | 258,193 | 232,847 | 231,273 | 250,710 | 237,046 | 1,049,586 | 951,876 | 765,670
Gross profit | 120,765 | 125,171 | 114,483 | 114,806 | 97,318 | 116,494 | 122,802 | 126,443 | 475,225 | 463,057 | 362,461
Operating expenses |  |  |  |  |  |  |  |  |  |  |
Selling, general and administrative expenses |  |  |  |  |  |  |  |  | 269,669 | 225,268 | 186,774
Contingent consideration expense (benefit) |  |  |  |  |  |  |  |  | 0 | (4,568) | 12,100
Other operating expense |  |  |  |  |  |  |  |  | 3,314 | 1,477 | 2,974
Total operating expenses | 67,866 | 72,179 | 67,345 | 65,593 | 59,393 | 53,590 | 52,964 | 56,230 | 272,983 | 222,177 | 201,848
Earnings from equity investment | 4,366 | 2,946 | 0 | 0 |  |  |  |  | 7,312 | 0 | 0
Equity earnings from affiliate, net of tax |  |  |  |  |  |  |  |  | 0 | 0 | 0
Operating income | 57,265 | 55,938 | 47,138 | 49,213 | 37,925 | 62,904 | 69,838 | 70,213 | 209,554 | 240,880 | 160,613
Other expense (income) |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  |  |  |  |  |  |  | 18,370 | 16,372 | 19,532
Interest income with affiliate |  |  |  |  |  |  |  |  | 0 | 0 | 0
Interest expense with affiliate |  |  |  |  |  |  |  |  | 0 | 0 | 0
Foreign exchange (gains) losses and other, net |  |  |  |  |  |  |  |  | 2,953 | 1,713 | 378
Deferred loan costs written off |  |  |  |  |  |  |  |  | 2,149 | 0 | 0
Total other expense | 8,613 | 8,833 | 4,130 | 1,896 | 3,954 | 4,356 | 3,958 | 5,817 | 23,472 | 18,085 | 19,910
Income before income taxes | 48,652 | 47,105 | 43,008 | 47,317 | 33,971 | 58,548 | 65,880 | 64,396 | 186,082 | 222,795 | 140,703
Provision for income tax expense | 14,107 | 13,924 | 13,068 | 15,379 | 10,033 | 17,605 | 21,742 | 21,885 | 56,478 | 71,265 | 47,110
Net income | 34,545 | 33,181 | 29,940 | 31,938 | 23,938 | 40,943 | 44,138 | 42,511 | 129,604 | 151,530 | 93,593
Less: Income attributable to noncontrolling interest | 6 | 40 | 21 | (2) | 8 | 20 | 17 | 29 | 65 | 74 | 251
Net income attributable to common stockholders | 34,539 | 33,141 | 29,919 | 31,940 | 23,930 | 40,923 | 44,121 | 42,482 | 129,539 | 151,456 | 93,342
Other comprehensive income, net of tax: |  |  |  |  |  |  |  |  |  |  |
Net income | 34,545 | 33,181 | 29,940 | 31,938 | 23,938 | 40,943 | 44,138 | 42,511 | 129,604 | 151,530 | 93,593
Change in foreign currency translation, net of tax of $0 |  |  |  |  |  |  |  |  | 7,525 | 15,887 | (5,094)
Gain on derivative instruments, net of tax of $768 |  |  |  |  |  |  |  |  | 0 | 0 | 1,426
Gain on pension liability |  |  |  |  |  |  |  |  | 223 | 0 | 0
Comprehensive income |  |  |  |  |  |  |  |  | 137,352 | 167,417 | 89,925
Less: comprehensive (income) loss attributable to noncontrolling interests |  |  |  |  |  |  |  |  | 72 | (44) | (85)
Comprehensive income attributable to common stockholders |  |  |  |  |  |  |  |  | 137,424 | 167,373 | 89,840
Consolidation, Eliminations [Member] |  |  |  |  |  |  |  |  |  |  |
Condensed Statements of Income and Comprehensive Income [Line Items] |  |  |  |  |  |  |  |  |  |  |
Net sales |  |  |  |  |  |  |  |  | (127,649) | (132,663) | (104,623)
Cost of sales |  |  |  |  |  |  |  |  | (125,344) | (130,837) | (103,690)
Gross profit |  |  |  |  |  |  |  |  | (2,305) | (1,826) | (933)
Operating expenses |  |  |  |  |  |  |  |  |  |  |
Selling, general and administrative expenses |  |  |  |  |  |  |  |  | 0 | 0 | 0
Contingent consideration expense (benefit) |  |  |  |  |  |  |  |  |  | 0 | 0
Other operating expense |  |  |  |  |  |  |  |  | 0 | 0 | 0
Total operating expenses |  |  |  |  |  |  |  |  | 0 | 0 | 0
Equity earnings from affiliate, net of tax |  |  |  |  |  |  |  |  | (196,319) | (216,264) | (134,901)
Operating income |  |  |  |  |  |  |  |  | (198,624) | (218,090) | (135,834)
Other expense (income) |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  |  |  |  |  |  |  | 0 | 0 | 0
Interest income with affiliate |  |  |  |  |  |  |  |  | 3,987 | 6,164 | 9,989
Interest expense with affiliate |  |  |  |  |  |  |  |  | (3,987) | (6,164) | (9,989)
Foreign exchange (gains) losses and other, net |  |  |  |  |  |  |  |  | 0 | 0 | 0
Deferred loan costs written off |  |  |  |  |  |  |  |  | 0 |  |
Total other expense |  |  |  |  |  |  |  |  | 0 | 0 | 0
Income before income taxes |  |  |  |  |  |  |  |  | (198,624) | (218,090) | (135,834)
Provision for income tax expense |  |  |  |  |  |  |  |  | 0 | 0 | 0
Net income |  |  |  |  |  |  |  |  | (198,624) | (218,090) | (135,834)
Less: Income attributable to noncontrolling interest |  |  |  |  |  |  |  |  | 0 | 0 | 0
Net income attributable to common stockholders |  |  |  |  |  |  |  |  | (198,624) | (218,090) | (135,834)
Other comprehensive income, net of tax: |  |  |  |  |  |  |  |  |  |  |
Net income |  |  |  |  |  |  |  |  | (198,624) | (218,090) | (135,834)
Change in foreign currency translation, net of tax of $0 |  |  |  |  |  |  |  |  | (15,050) | (31,774) | 10,188
Gain on derivative instruments, net of tax of $768 |  |  |  |  |  |  |  |  |  |  | 0
Gain on pension liability |  |  |  |  |  |  |  |  | (446) |  |
Comprehensive income |  |  |  |  |  |  |  |  | (214,120) | (249,864) | (125,646)
Less: comprehensive (income) loss attributable to noncontrolling interests |  |  |  |  |  |  |  |  | 0 | 0 | 0
Comprehensive income attributable to common stockholders |  |  |  |  |  |  |  |  | (214,120) | (249,864) | (125,646)
FET, Inc. Parent [Member] | Reportable Legal Entities [Member] |  |  |  |  |  |  |  |  |  |  |
Condensed Statements of Income and Comprehensive Income [Line Items] |  |  |  |  |  |  |  |  |  |  |
Net sales |  |  |  |  |  |  |  |  | 0 | 0 | 0
Cost of sales |  |  |  |  |  |  |  |  | 0 | 0 | 0
Gross profit |  |  |  |  |  |  |  |  | 0 | 0 | 0
Operating expenses |  |  |  |  |  |  |  |  |  |  |
Selling, general and administrative expenses |  |  |  |  |  |  |  |  | 0 | 0 | 0
Contingent consideration expense (benefit) |  |  |  |  |  |  |  |  |  | 0 | 0
Other operating expense |  |  |  |  |  |  |  |  | 0 | 0 | 0
Total operating expenses |  |  |  |  |  |  |  |  | 0 | 0 | 0
Earnings from equity investment |  |  |  |  |  |  |  |  | 0 |  |
Equity earnings from affiliate, net of tax |  |  |  |  |  |  |  |  | 142,799 | 157,847 | 99,284
Operating income |  |  |  |  |  |  |  |  | 142,799 | 157,847 | 99,284
Other expense (income) |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  |  |  |  |  |  |  | 18,251 | 15,997 | 19,130
Interest income with affiliate |  |  |  |  |  |  |  |  | 0 | (6,164) | (9,989)
Interest expense with affiliate |  |  |  |  |  |  |  |  | 0 | 0 | 0
Foreign exchange (gains) losses and other, net |  |  |  |  |  |  |  |  | 0 | 0 | 0
Deferred loan costs written off |  |  |  |  |  |  |  |  | 2,149 |  |
Total other expense |  |  |  |  |  |  |  |  | 20,400 | 9,833 | 9,141
Income before income taxes |  |  |  |  |  |  |  |  | 122,399 | 148,014 | 90,143
Provision for income tax expense |  |  |  |  |  |  |  |  | (7,140) | (3,442) | (3,199)
Net income |  |  |  |  |  |  |  |  | 129,539 | 151,456 | 93,342
Less: Income attributable to noncontrolling interest |  |  |  |  |  |  |  |  | 0 | 0 | 0
Net income attributable to common stockholders |  |  |  |  |  |  |  |  | 129,539 | 151,456 | 93,342
Other comprehensive income, net of tax: |  |  |  |  |  |  |  |  |  |  |
Net income |  |  |  |  |  |  |  |  | 129,539 | 151,456 | 93,342
Change in foreign currency translation, net of tax of $0 |  |  |  |  |  |  |  |  | 7,525 | 15,887 | (5,094)
Gain on derivative instruments, net of tax of $768 |  |  |  |  |  |  |  |  |  |  | 1,426
Gain on pension liability |  |  |  |  |  |  |  |  | 223 |  |
Comprehensive income |  |  |  |  |  |  |  |  | 137,287 | 167,343 | 89,674
Less: comprehensive (income) loss attributable to noncontrolling interests |  |  |  |  |  |  |  |  | 0 | 0 | 0
Comprehensive income attributable to common stockholders |  |  |  |  |  |  |  |  | 137,287 | 167,343 | 89,674
Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member] |  |  |  |  |  |  |  |  |  |  |
Condensed Statements of Income and Comprehensive Income [Line Items] |  |  |  |  |  |  |  |  |  |  |
Net sales |  |  |  |  |  |  |  |  | 1,142,000 | 1,072,732 | 848,640
Cost of sales |  |  |  |  |  |  |  |  | 804,413 | 742,473 | 588,781
Gross profit |  |  |  |  |  |  |  |  | 337,587 | 330,259 | 259,859
Operating expenses |  |  |  |  |  |  |  |  |  |  |
Selling, general and administrative expenses |  |  |  |  |  |  |  |  | 211,863 | 176,417 | 142,468
Contingent consideration expense (benefit) |  |  |  |  |  |  |  |  |  | (4,568) | 12,100
Other operating expense |  |  |  |  |  |  |  |  | 2,821 | 3,446 | 2,227
Total operating expenses |  |  |  |  |  |  |  |  | 214,684 | 175,295 | 156,795
Earnings from equity investment |  |  |  |  |  |  |  |  | 7,312 |  |
Equity earnings from affiliate, net of tax |  |  |  |  |  |  |  |  | 53,520 | 58,417 | 35,617
Operating income |  |  |  |  |  |  |  |  | 183,735 | 213,381 | 138,681
Other expense (income) |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  |  |  |  |  |  |  | 101 | 361 | 374
Interest income with affiliate |  |  |  |  |  |  |  |  | (3,987) | 0 | 0
Interest expense with affiliate |  |  |  |  |  |  |  |  | 0 | 0 | 0
Foreign exchange (gains) losses and other, net |  |  |  |  |  |  |  |  | (624) | (21) | 1,160
Deferred loan costs written off |  |  |  |  |  |  |  |  | 0 |  |
Total other expense |  |  |  |  |  |  |  |  | (4,510) | 340 | 1,534
Income before income taxes |  |  |  |  |  |  |  |  | 188,245 | 213,041 | 137,147
Provision for income tax expense |  |  |  |  |  |  |  |  | 45,446 | 55,194 | 37,863
Net income |  |  |  |  |  |  |  |  | 142,799 | 157,847 | 99,284
Less: Income attributable to noncontrolling interest |  |  |  |  |  |  |  |  | 0 | 0 | 0
Net income attributable to common stockholders |  |  |  |  |  |  |  |  | 142,799 | 157,847 | 99,284
Other comprehensive income, net of tax: |  |  |  |  |  |  |  |  |  |  |
Net income |  |  |  |  |  |  |  |  | 142,799 | 157,847 | 99,284
Change in foreign currency translation, net of tax of $0 |  |  |  |  |  |  |  |  | 7,525 | 15,887 | (5,094)
Gain on derivative instruments, net of tax of $768 |  |  |  |  |  |  |  |  |  |  | 0
Gain on pension liability |  |  |  |  |  |  |  |  | 223 |  |
Comprehensive income |  |  |  |  |  |  |  |  | 150,547 | 173,734 | 94,190
Less: comprehensive (income) loss attributable to noncontrolling interests |  |  |  |  |  |  |  |  | 0 | 0 | 0
Comprehensive income attributable to common stockholders |  |  |  |  |  |  |  |  | 150,547 | 173,734 | 94,190
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member] |  |  |  |  |  |  |  |  |  |  |
Condensed Statements of Income and Comprehensive Income [Line Items] |  |  |  |  |  |  |  |  |  |  |
Net sales |  |  |  |  |  |  |  |  | 510,460 | 474,864 | 384,114
Cost of sales |  |  |  |  |  |  |  |  | 370,517 | 340,240 | 280,579
Gross profit |  |  |  |  |  |  |  |  | 139,943 | 134,624 | 103,535
Operating expenses |  |  |  |  |  |  |  |  |  |  |
Selling, general and administrative expenses |  |  |  |  |  |  |  |  | 57,806 | 48,851 | 44,306
Contingent consideration expense (benefit) |  |  |  |  |  |  |  |  |  | 0 | 0
Other operating expense |  |  |  |  |  |  |  |  | 493 | (1,969) | 747
Total operating expenses |  |  |  |  |  |  |  |  | 58,299 | 46,882 | 45,053
Earnings from equity investment |  |  |  |  |  |  |  |  | 0 |  |
Equity earnings from affiliate, net of tax |  |  |  |  |  |  |  |  | 0 | 0 | 0
Operating income |  |  |  |  |  |  |  |  | 81,644 | 87,742 | 58,482
Other expense (income) |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  |  |  |  |  |  |  | 18 | 14 | 28
Interest income with affiliate |  |  |  |  |  |  |  |  | 0 | 0 | 0
Interest expense with affiliate |  |  |  |  |  |  |  |  | 3,987 | 6,164 | 9,989
Foreign exchange (gains) losses and other, net |  |  |  |  |  |  |  |  | 3,577 | 1,734 | (782)
Deferred loan costs written off |  |  |  |  |  |  |  |  | 0 |  |
Total other expense |  |  |  |  |  |  |  |  | 7,582 | 7,912 | 9,235
Income before income taxes |  |  |  |  |  |  |  |  | 74,062 | 79,830 | 49,247
Provision for income tax expense |  |  |  |  |  |  |  |  | 18,172 | 19,513 | 12,446
Net income |  |  |  |  |  |  |  |  | 55,890 | 60,317 | 36,801
Less: Income attributable to noncontrolling interest |  |  |  |  |  |  |  |  | 65 | 74 | 251
Net income attributable to common stockholders |  |  |  |  |  |  |  |  | 55,825 | 60,243 | 36,550
Other comprehensive income, net of tax: |  |  |  |  |  |  |  |  |  |  |
Net income |  |  |  |  |  |  |  |  | 55,890 | 60,317 | 36,801
Change in foreign currency translation, net of tax of $0 |  |  |  |  |  |  |  |  | 7,525 | 15,887 | (5,094)
Gain on derivative instruments, net of tax of $768 |  |  |  |  |  |  |  |  |  |  | 0
Gain on pension liability |  |  |  |  |  |  |  |  | 223 |  |
Comprehensive income |  |  |  |  |  |  |  |  | 63,638 | 76,204 | 31,707
Less: comprehensive (income) loss attributable to noncontrolling interests |  |  |  |  |  |  |  |  | 72 | (44) | (85)
Comprehensive income attributable to common stockholders |  |  |  |  |  |  |  |  | $ 63,710 | $ 76,160 | $ 31,622

X
- Details
Name: | fet_CondensedStatementsofIncomeandComprehensiveIncomeLineItems
Namespace Prefix: | fet_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Equity Earnings from Affiliate, Nett of Tax + References No definition available. + Details
Name: | fet_EquityEarningsfromAffiliateNettofTax
Namespace Prefix: | fet_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Interest Expense with Affiliate + References No definition available. + Details
Name: | fet_InterestExpensewithAffiliate
Namespace Prefix: | fet_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Interest Income with Affiliate + References No definition available. + Details
Name: | fet_InterestIncomewithAffiliate
Namespace Prefix: | fet_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount of increase (decrease) in the value of a contingent consideration liability, including, but not limited to, differences arising upon settlement. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 30 -Section 50 -Paragraph 4 -Subparagraph (a)(1) -URI http://asc.fasb.org/extlink&oid=7488404&loc=d3e7008-128479 + Details
Name: | us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount after tax of increase (decrease) in equity from transactions and other events and circumstances from net income and other comprehensive income, attributable to parent entity. Excludes changes in equity resulting from investments by owners and distributions to owners. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Other Comprehensive Income -URI http://asc.fasb.org/extlink&oid=6519514 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Comprehensive Income -URI http://asc.fasb.org/extlink&oid=16317811 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 5 -URI http://asc.fasb.org/extlink&oid=28358780&loc=d3e557-108580 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Net Income -URI http://asc.fasb.org/extlink&oid=6518256 + Details
Name: | us-gaap_ComprehensiveIncomeNetOfTax
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount after tax of (increase) decrease in equity from transactions and other events and circumstances from net income and other comprehensive income, attributable to noncontrolling interests. Excludes changes in equity resulting from investments by owners and distributions to owners. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 45 -Paragraph 21 -URI http://asc.fasb.org/extlink&oid=7656940&loc=SL4613674-111683 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 45 -Paragraph 20 -URI http://asc.fasb.org/extlink&oid=7656940&loc=SL4569643-111683 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 55 -Paragraph 4K -URI http://asc.fasb.org/extlink&oid=31814832&loc=SL4591552-111686 + Details
Name: | us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount after tax of increase (decrease) in equity from transactions and other events and circumstances from net income and other comprehensive income. Excludes changes in equity resulting from investments by owners and distributions to owners. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 55 -Paragraph 4K -URI http://asc.fasb.org/extlink&oid=31814832&loc=SL4591552-111686 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 45 -Paragraph 19 -URI http://asc.fasb.org/extlink&oid=7656940&loc=SL4569616-111683 + Details
Name: | us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Total costs related to goods produced and sold during the reporting period. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 2 -Article 5 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.2(a)) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 + Details
Name: | us-gaap_CostOfGoodsSold
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount before tax of foreign currency transaction realized and unrealized gain (loss) recognized in the income statement. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 830 -SubTopic 20 -Section 45 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6450189&loc=d3e30690-110894 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 830 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6450222&loc=d3e30840-110895 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 830 -SubTopic 20 -Section 45 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6450189&loc=d3e30700-110894 + Details
Name: | us-gaap_ForeignCurrencyTransactionGainLossBeforeTax
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Aggregate revenue less cost of goods and services sold or operating expenses directly attributable to the revenue generation activity. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.1,2) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 + Details
Name: | us-gaap_GrossProfit
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Sum of operating profit and nonoperating income or expense before Income or Loss from equity method investments, income taxes, extraordinary items, and noncontrolling interest. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(h)(1)(i)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 + Details
Name: | us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition This item represents the entity's proportionate share for the period of the net income (loss) of its investee (such as unconsolidated subsidiaries and joint ventures) to which the equity method of accounting is applied. This item includes income or expense related to stock-based compensation based on the investor's grant of stock to employees of an equity method investee. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 28 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=31042434&loc=d3e3602-108585 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 9 -Article 5 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 323 -SubTopic 10 -Section 45 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=16385135&loc=d3e33749-111570 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.12) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 11 -Article 7 + Details
Name: | us-gaap_IncomeLossFromEquityMethodInvestments
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(h)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 08 -Paragraph h -Article 4 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Income Tax Expense (or Benefit) -URI http://asc.fasb.org/extlink&oid=6515339 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 740 -SubTopic 10 -Section 50 -Paragraph 9 -Subparagraph (a),(b) -URI http://asc.fasb.org/extlink&oid=6907707&loc=d3e32639-109319 + Details
Name: | us-gaap_IncomeTaxExpenseBenefit
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount of the cost of borrowed funds accounted for as interest expense. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6450988&loc=d3e26243-108391 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04.9) -URI http://asc.fasb.org/extlink&oid=6879574&loc=d3e536633-122882 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 9 -Article 9 + Details
Name: | us-gaap_InterestExpense
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 20 -Article 9 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 28 -URI http://asc.fasb.org/extlink&oid=31042434&loc=d3e3602-108585 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Other Comprehensive Income -URI http://asc.fasb.org/extlink&oid=6519514 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Net Income -URI http://asc.fasb.org/extlink&oid=6518256 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6371337&loc=d3e3550-109257 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04.19) -URI http://asc.fasb.org/extlink&oid=6879464&loc=d3e573970-122913 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.18) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04.22) -URI http://asc.fasb.org/extlink&oid=6879464&loc=d3e573970-122913 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 6 -URI http://asc.fasb.org/extlink&oid=28358780&loc=d3e565-108580 Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 19 -Article 5 + Details
Name: | us-gaap_NetIncomeLoss
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount of Net Income (Loss) attributable to noncontrolling interest. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 1A -URI http://asc.fasb.org/extlink&oid=18733093&loc=SL4573702-111684 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 55 -Paragraph 4J -URI http://asc.fasb.org/extlink&oid=31814832&loc=SL4591551-111686 + Details
Name: | us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition The aggregate amount of income or expense from ancillary business-related activities (that is to say, excluding major activities considered part of the normal operations of the business). + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.7) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 7 -Article 5 + Details
Name: | us-gaap_NonoperatingIncomeExpense
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Details
Name: | us-gaap_NonoperatingIncomeExpenseAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Generally recurring costs associated with normal operations except for the portion of these expenses which can be clearly related to production and included in cost of sales or services. Includes selling, general and administrative expense. + References No definition available. + Details
Name: | us-gaap_OperatingExpenses
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Details
Name: | us-gaap_OperatingExpensesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The net result for the period of deducting operating expenses from operating revenues. + References No definition available. + Details
Name: | us-gaap_OperatingIncomeLoss
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount after tax and reclassification adjustments of gain (loss) on foreign currency translation adjustments, foreign currency transactions designated and effective as economic hedges of a net investment in a foreign entity and intra-entity foreign currency transactions that are of a long-term-investment nature. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 10A -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=28358780&loc=SL7669646-108580 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 830 -SubTopic 30 -Section 45 -Paragraph 20 -Subparagraph (b,c) -URI http://asc.fasb.org/extlink&oid=6915805&loc=d3e32211-110900 + Details
Name: | us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Details
Name: | us-gaap_OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecreaseAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Amount before tax of (increase) decrease in the value of the projected benefit obligation related to a change in an actuarial assumption and increase (decrease) in the value of the plan assets resulting from experience different from that assumed, that has not been recognized in net periodic benefit (cost) credit. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=28358780&loc=d3e637-108580 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 10A -Subparagraph (i) -URI http://asc.fasb.org/extlink&oid=28358780&loc=SL7669646-108580 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 715 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (a)(4) -URI http://asc.fasb.org/extlink&oid=28361610&loc=d3e1928-114920 + Details
Name: | us-gaap_OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount after tax of increase (decrease) in accumulated gain (loss) from derivative instruments designated and qualifying as the effective portion of cash flow hedges and an entity's share of an equity investee's increase (decrease) in deferred hedging gain (loss). + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=28358780&loc=d3e637-108580 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 10A -Subparagraph (d) -URI http://asc.fasb.org/extlink&oid=28358780&loc=SL7669646-108580 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 30 -Section 45 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6441202&loc=d3e80720-113993 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4C -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=7476318&loc=SL5624171-113959 + Details
Name: | us-gaap_OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The total amount of other operating cost and expense items that are associated with the entity's normal revenue producing operation. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.3) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 3 -Article 5 + Details
Name: | us-gaap_OtherCostAndExpenseOperating
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition The consolidated profit or loss for the period, net of income taxes, including the portion attributable to the noncontrolling interest. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 55 -Paragraph 4K -URI http://asc.fasb.org/extlink&oid=31814832&loc=SL4591552-111686 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 45 -Paragraph 19 -URI http://asc.fasb.org/extlink&oid=7656940&loc=SL4569616-111683 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 1A -Subparagraph (a),(c) -URI http://asc.fasb.org/extlink&oid=18733093&loc=SL4573702-111684 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 55 -Paragraph 4J -URI http://asc.fasb.org/extlink&oid=31814832&loc=SL4591551-111686 + Details
Name: | us-gaap_ProfitLoss
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Total revenue from sale of goods and services rendered during the reporting period, in the normal course of business, reduced by sales returns and allowances, and sales discounts. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.1) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 1 -Article 5 + Details
Name: | us-gaap_SalesRevenueNet
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The aggregate total costs related to selling a firm's product and services, as well as all other general and administrative expenses. Direct selling expenses (for example, credit, warranty, and advertising) are expenses that can be directly linked to the sale of specific products. Indirect selling expenses are expenses that cannot be directly linked to the sale of specific products, for example telephone expenses, Internet, and postal charges. General and administrative expenses include salaries of non-sales personnel, rent, utilities, communication, etc. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.4) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 4 -Article 5 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 330 -SubTopic 10 -Section 30 -Paragraph 8 -URI http://asc.fasb.org/extlink&oid=6386349&loc=d3e3636-108311 + Details
Name: | us-gaap_SellingGeneralAndAdministrativeExpense
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Write-off of amounts previously capitalized as debt issuance cost in an extinguishment of debt. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.8) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 + Details
Name: | us-gaap_WriteOffOfDeferredDebtIssuanceCost
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration