Guarantor Consolidation 3 (Details) (USD $)
|
3 Months Ended |
6 Months Ended |
12 Months Ended |
Sep. 30, 2012
|
Jun. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Mar. 31, 2012
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
$ 357,000
|
|
$ 13,825,000
|
$ (14,782,000)
|
$ 3,112,000
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
(2,880,000)
|
(4,267,000)
|
|
Cash paid for Thermon |
(6,000)
|
|
(154,000)
|
(137,000)
|
(372,000)
|
|
Net cash used in investing activities |
|
(5,706,000)
|
|
(3,017,000)
|
(4,639,000)
|
(22,671,000)
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
(21,000,000)
|
(66,590,000)
|
|
Capital contributions |
|
|
|
0
|
48,459,000
|
|
Proceeds from employee stock options |
|
|
|
3,251,000
|
0
|
|
Payments on revolving lines of credit |
|
|
|
0
|
(2,063,000)
|
|
Excess Tax Benefit (Tax Deficiency) from Share-based Compensation, Financing Activities |
|
|
|
2,585,000
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
6,500,000
|
|
Net cash provided by (used in) financing activities |
|
|
|
(15,794,000)
|
(17,290,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
(72,000)
|
(1,363,000)
|
|
Change in cash and cash equivalents |
|
|
|
(5,058,000)
|
(38,074,000)
|
|
Cash and cash equivalents at beginning of period |
|
21,468,000
|
|
21,468,000
|
51,266,000
|
51,266,000
|
Cash and cash equivalents at end of period |
16,410,000
|
|
13,192,000
|
16,410,000
|
13,192,000
|
21,468,000
|
Thermon Holding Corp. (Guarantor)
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
0
|
504,000
|
|
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 |
|
|
|
|
48,709,000
|
|
Proceeds from employee stock options |
|
|
|
3,251,000
|
|
|
Excess Tax Benefit (Tax Deficiency) from Share-based Compensation, Financing Activities |
|
|
|
2,585,000
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
0
|
0
|
|
Change in affiliate debt |
|
|
|
(5,836,000)
|
(49,213,000)
|
|
Net cash provided by (used in) financing activities |
|
|
|
0
|
(504,000)
|
|
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
|
Cash and cash equivalents at end of period |
0
|
|
0
|
0
|
0
|
|
Thermon Industries, Inc. (Issuer)
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
(6,629,000)
|
(18,715,000)
|
|
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)
|
(66,590,000)
|
|
Proceeds from revolving line of credit |
|
|
|
|
6,500,000
|
|
Proceeds from revolving line of credit |
|
|
|
|
0
|
|
Capital contributions |
|
|
|
|
0
|
|
Proceeds from employee stock options |
|
|
|
0
|
|
|
Excess Tax Benefit (Tax Deficiency) from Share-based Compensation, Financing Activities |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
(630,000)
|
(3,596,000)
|
|
Change in affiliate debt |
|
|
|
28,259,000
|
82,401,000
|
|
Net cash provided by (used in) financing activities |
|
|
|
6,629,000
|
18,715,000
|
|
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
|
Cash and cash equivalents at end 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 |
|
|
|
8,063,000
|
1,833,000
|
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
(2,689,000)
|
(4,140,000)
|
|
Cash paid for Thermon |
|
|
|
(137,000)
|
(372,000)
|
|
Net cash used in investing activities |
|
|
|
(2,826,000)
|
(4,512,000)
|
|
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 employee stock options |
|
|
|
0
|
|
|
Excess Tax Benefit (Tax Deficiency) from Share-based Compensation, Financing Activities |
|
|
|
0
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
0
|
0
|
|
Change in affiliate debt |
|
|
|
(9,616,000)
|
(33,176,000)
|
|
Net cash provided by (used in) financing activities |
|
|
|
(9,616,000)
|
(33,176,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
0
|
0
|
|
Change in cash and cash equivalents |
|
|
|
(4,379,000)
|
(35,855,000)
|
|
Cash and cash equivalents at beginning of period |
|
5,815,000
|
|
5,815,000
|
41,829,000
|
41,829,000
|
Cash and cash equivalents at end of period |
1,436,000
|
|
5,974,000
|
1,436,000
|
5,974,000
|
|
International Subsidiaries (Non-guarantors)
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
12,391,000
|
1,584,000
|
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
(191,000)
|
(127,000)
|
|
Cash paid for Thermon |
|
|
|
0
|
0
|
|
Net cash used in investing activities |
|
|
|
(191,000)
|
(127,000)
|
|
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 employee stock options |
|
|
|
0
|
|
|
Excess Tax Benefit (Tax Deficiency) from Share-based Compensation, Financing Activities |
|
|
|
0
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
0
|
0
|
|
Change in affiliate debt |
|
|
|
(12,879,000)
|
0
|
|
Net cash provided by (used in) financing activities |
|
|
|
(12,879,000)
|
(2,063,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
0
|
(1,363,000)
|
|
Change in cash and cash equivalents |
|
|
|
(679,000)
|
(1,969,000)
|
|
Cash and cash equivalents at beginning of period |
|
15,653,000
|
|
15,653,000
|
9,187,000
|
9,187,000
|
Cash and cash equivalents at end of period |
14,974,000
|
|
7,218,000
|
14,974,000
|
7,218,000
|
|
Eliminations
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
|
|
0
|
12,000
|
|
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 employee stock options |
|
|
|
0
|
|
|
Excess Tax Benefit (Tax Deficiency) from Share-based Compensation, Financing Activities |
|
|
|
0
|
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
0
|
0
|
|
Change in affiliate debt |
|
|
|
72,000
|
(12,000)
|
|
Net cash provided by (used in) financing activities |
|
|
|
72,000
|
(12,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
(72,000)
|
0
|
|
Change in cash and cash equivalents |
|
|
|
0
|
0
|
|
Cash and cash equivalents at beginning of period |
|
0
|
|
0
|
0
|
0
|
Cash and cash equivalents at end of period |
0
|
|
0
|
0
|
0
|
|
Thermon Holding Corp.
|
|
|
|
|
|
|
Condensed Statement of Cash Flows |
|
|
|
|
|
|
Net cash provided by (used in) operations |
|
357,000
|
|
13,825,000
|
(14,782,000)
|
3,112,000
|
Investing activities |
|
|
|
|
|
|
Purchases of P.P.& E. |
|
|
|
(2,880,000)
|
(4,267,000)
|
|
Cash paid for Thermon |
(6,000)
|
|
(154,000)
|
(137,000)
|
(372,000)
|
|
Net cash used in investing activities |
|
(5,706,000)
|
|
(3,017,000)
|
(4,639,000)
|
(22,671,000)
|
Financing activities |
|
|
|
|
|
|
Payments on senior secured notes |
|
|
|
(21,000,000)
|
(66,590,000)
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
6,500,000
|
|
Proceeds from revolving line of credit |
|
|
|
|
(2,063,000)
|
|
Capital contributions |
|
|
|
0
|
48,709,000
|
|
Proceeds from employee stock options |
|
|
|
3,251,000
|
0
|
|
Payments on revolving lines of credit |
|
|
|
0
|
(2,063,000)
|
|
Excess Tax Benefit (Tax Deficiency) from Share-based Compensation, Financing Activities |
|
|
|
2,585,000
|
0
|
|
Proceeds from revolving line of credit |
|
|
|
0
|
|
|
Premiums paid on redemption of senior secured notes |
|
|
|
(630,000)
|
(3,596,000)
|
|
Change in affiliate debt |
|
|
|
0
|
0
|
|
Net cash provided by (used in) financing activities |
|
|
|
(15,794,000)
|
(17,040,000)
|
|
Effect of exchange rates on cash and cash equivalents |
|
|
|
(72,000)
|
(1,363,000)
|
|
Change in cash and cash equivalents |
|
|
|
(5,058,000)
|
(37,824,000)
|
|
Cash and cash equivalents at beginning of period |
|
21,468,000
|
|
21,468,000
|
51,016,000
|
51,016,000
|
Cash and cash equivalents at end of period |
$ 16,410,000
|
|
$ 13,192,000
|
$ 16,410,000
|
$ 13,192,000
|
$ 21,468,000
|