Guarantor Consolidation 3 (Details) (USD $)
|
3 Months Ended |
9 Months Ended |
12 Months Ended |
Dec. 31, 2012
|
Jun. 30, 2012
|
Dec. 31, 2011
|
Dec. 31, 2012
|
Dec. 31, 2011
|
Mar. 31, 2012
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
$ (357,000)
|
|
$ 26,144,000
|
$ (6,481,000)
|
$ (3,112,000)
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
(5,245,000)
|
(6,179,000)
|
|
Cash paid for Thermon |
(67,000)
|
|
(137,000)
|
(203,000)
|
(663,000)
|
|
Net cash used in investing activities |
|
(5,706,000)
|
|
(5,448,000)
|
(6,842,000)
|
(22,671,000)
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
(21,000,000)
|
(70,855,000)
|
|
Capital contributions |
|
|
|
0
|
48,459,000
|
|
Proceeds from exercise of stock options |
|
|
|
4,571,000
|
1,579,000
|
|
Payments on revolving lines of credit |
|
|
|
0
|
(2,063,000)
|
|
Benefit from excess tax deduction from option exercises |
|
|
|
3,369,000
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
9,000,000
|
|
Issuance costs associated with revolving line of credit |
|
|
|
(248,000)
|
0
|
|
Net cash (used in) financing activities |
|
|
|
(13,938,000)
|
(17,705,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
163,000
|
(462,000)
|
|
Change in cash and cash equivalents |
|
|
|
6,921,000
|
(31,490,000)
|
|
Thermon Holding Corp. (Guarantor)
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
0
|
1,139,000
|
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
0
|
0
|
|
Cash paid for Thermon |
|
|
|
0
|
0
|
|
Net cash used in investing activities |
|
|
|
0
|
0
|
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
0
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Capital contributions |
|
|
|
|
50,288,000
|
|
Proceeds from exercise of stock options |
|
|
|
4,571,000
|
|
|
Benefit from excess tax deduction from option exercises |
|
|
|
3,369,000
|
|
|
Intercompany dividends |
|
|
|
0
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Issuance costs associated with revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
0
|
0
|
|
Change in affiliate debt |
|
|
|
(7,940,000)
|
(51,427,000)
|
|
Net cash (used in) financing activities |
|
|
|
0
|
(1,139,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
0
|
0
|
|
Change in cash and cash equivalents |
|
|
|
0
|
0
|
|
Cash and cash equivalents at beginning of period |
|
0
|
|
0
|
0
|
0
|
Thermon Industries, Inc. (Issuer)
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
(12,598,000)
|
(25,588,000)
|
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
0
|
0
|
|
Cash paid for Thermon |
|
|
|
0
|
0
|
|
Net cash used in investing activities |
|
|
|
0
|
0
|
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
(21,000,000)
|
(70,855,000)
|
|
Proceeds from revolving line of credit |
|
|
|
|
9,000,000
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Capital contributions |
|
|
|
|
0
|
|
Proceeds from exercise of stock options |
|
|
|
0
|
|
|
Benefit from excess tax deduction from option exercises |
|
|
|
0
|
|
|
Intercompany dividends |
|
|
|
0
|
|
|
Issuance costs associated with revolving line of credit |
|
|
|
(248,000)
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
(630,000)
|
(3,825,000)
|
|
Change in affiliate debt |
|
|
|
34,228,000
|
91,268,000
|
|
Net cash (used in) financing activities |
|
|
|
12,350,000
|
25,588,000
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
0
|
0
|
|
Change in cash and cash equivalents |
|
|
|
(248,000)
|
0
|
|
Cash and cash equivalents at beginning of period |
|
0
|
|
0
|
0
|
0
|
Thermon Manufacturing Company and US Subsidiaries (Guarantor)
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
16,676,000
|
6,908,000
|
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
(4,987,000)
|
(5,948,000)
|
|
Cash paid for Thermon |
|
|
|
(203,000)
|
(663,000)
|
|
Net cash used in investing activities |
|
|
|
(5,190,000)
|
(6,611,000)
|
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
0
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Capital contributions |
|
|
|
|
0
|
|
Proceeds from exercise of stock options |
|
|
|
0
|
|
|
Benefit from excess tax deduction from option exercises |
|
|
|
0
|
|
|
Intercompany dividends |
|
|
|
23,328,000
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Issuance costs associated with revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
0
|
0
|
|
Change in affiliate debt |
|
|
|
(30,391,000)
|
(34,469,000)
|
|
Net cash (used in) financing activities |
|
|
|
(7,063,000)
|
(34,469,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
0
|
0
|
|
Change in cash and cash equivalents |
|
|
|
4,423,000
|
(34,172,000)
|
|
Cash and cash equivalents at beginning of period |
|
5,815,000
|
|
5,815,000
|
41,829,000
|
41,829,000
|
International Subsidiaries (Non-guarantors)
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
21,982,000
|
11,345,000
|
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
(258,000)
|
(231,000)
|
|
Cash paid for Thermon |
|
|
|
0
|
0
|
|
Net cash used in investing activities |
|
|
|
(258,000)
|
(231,000)
|
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
0
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
|
(2,063,000)
|
|
Capital contributions |
|
|
|
|
0
|
|
Proceeds from exercise of stock options |
|
|
|
0
|
|
|
Benefit from excess tax deduction from option exercises |
|
|
|
0
|
|
|
Intercompany dividends |
|
|
|
(23,328,000)
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Issuance costs associated with revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
0
|
0
|
|
Change in affiliate debt |
|
|
|
4,350,000
|
(5,657,000)
|
|
Net cash (used in) financing activities |
|
|
|
(18,978,000)
|
(7,720,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
0
|
(462,000)
|
|
Change in cash and cash equivalents |
|
|
|
2,746,000
|
2,932,000
|
|
Cash and cash equivalents at beginning of period |
|
15,653,000
|
|
15,653,000
|
9,187,000
|
9,187,000
|
Eliminations
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
84,000
|
(285,000)
|
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
0
|
0
|
|
Cash paid for Thermon |
|
|
|
0
|
0
|
|
Net cash used in investing activities |
|
|
|
0
|
0
|
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
0
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Capital contributions |
|
|
|
|
0
|
|
Proceeds from exercise of stock options |
|
|
|
0
|
|
|
Benefit from excess tax deduction from option exercises |
|
|
|
0
|
|
|
Intercompany dividends |
|
|
|
0
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Issuance costs associated with revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
0
|
0
|
|
Change in affiliate debt |
|
|
|
(247,000)
|
285,000
|
|
Net cash (used in) financing activities |
|
|
|
(247,000)
|
285,000
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
163,000
|
0
|
|
Change in cash and cash equivalents |
|
|
|
0
|
0
|
|
Cash and cash equivalents at beginning of period |
|
0
|
|
0
|
0
|
0
|
Thermon Holding Corp.
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
357,000
|
|
26,144,000
|
(6,481,000)
|
3,112,000
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
(5,245,000)
|
(6,179,000)
|
|
Cash paid for Thermon |
(67,000)
|
|
(137,000)
|
(203,000)
|
(663,000)
|
|
Net cash used in investing activities |
|
(5,706,000)
|
|
(5,448,000)
|
(6,842,000)
|
(22,671,000)
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
(21,000,000)
|
(70,855,000)
|
|
Proceeds from revolving line of credit |
|
|
|
|
9,000,000
|
|
Proceeds from revolving line of credit |
|
|
|
|
(2,063,000)
|
|
Capital contributions |
|
|
|
0
|
50,288,000
|
|
Proceeds from exercise of stock options |
|
|
|
4,571,000
|
0
|
|
Payments on revolving lines of credit |
|
|
|
0
|
(2,063,000)
|
|
Benefit from excess tax deduction from option exercises |
|
|
|
3,369,000
|
0
|
|
Intercompany dividends |
|
|
|
0
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
9,000,000
|
|
Issuance costs associated with revolving line of credit |
|
|
|
(248,000)
|
0
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
(630,000)
|
(3,825,000)
|
|
Change in affiliate debt |
|
|
|
0
|
0
|
|
Net cash (used in) financing activities |
|
|
|
(13,938,000)
|
(17,455,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
163,000
|
(462,000)
|
|
Change in cash and cash equivalents |
|
|
|
6,921,000
|
(31,240,000)
|
|
Cash and cash equivalents at beginning of period |
|
$ 21,468,000
|
|
$ 21,468,000
|
$ 51,016,000
|
$ 51,016,000
|