XML 58 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Majority-Owned Subsidiaries (Tables)
 12 Months Ended
Dec. 31, 2014
Business Acquisition [Line Items]  
Condensed Pro forma Financial Information
The following unaudited condensed pro forma financial information for the years ended December 31, 2014 and 2013, is presented as if the acquisitions had been consummated on January 1, 2013:
 
Year Ended December 31,
 
2014
 
2013
 
Pro Forma
Revenues
$
119,721

 
$
86,991

Loss before income taxes
(82,041
)
 
(41,718
)
Net loss
(81,938
)
 
(41,718
)
Net loss attributable to the noncontrolling interests
4,159

 
2,766

Net loss attributable to Intrexon
(77,779
)
 
(38,952
)
Accretion of dividends on redeemable convertible preferred stock
—

 
(18,391
)
Net loss attributable to common shareholders
(77,779
)
 
(57,343
)
AquaBounty Technologies, Inc.  
Business Acquisition [Line Items]  
Business Combination Consideration Transferred
The fair value of the consideration transferred included:
Consideration paid
$
4,907

Fair value of noncontrolling interest
15,153

Fair value of the Company’s investment in affiliate held before the business combination
12,751

Fair value of the consideration transferred and noncontrolling interest
$
32,811
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The estimated fair value of assets acquired and liabilities assumed at the acquisition date is shown in the table below.
Cash
$
5,419

Short-term investments
14

Trade receivables
4

Other receivables
9

Prepaid expenses and other
200

Property, plant and equipment
1,241

Intangible assets
14,900

Other assets
22

Total assets acquired
21,809

Accounts payable
156

Accrued compensation
94

Other accrued liabilities
395

Long-term debt
1,354

Total liabilities assumed
1,999

Net assets acquired
19,810

Goodwill
13,001

Total consideration and fair value of noncontrolling interest
$
32,811
Condensed Pro forma Financial Information
The following unaudited condensed pro forma financial information for the years ended December 31, 2013 and 2012, is presented as if the acquisition had been consummated on January 1, 2012:
 
Year Ended December 31,
 
2013
 
2012
 
Pro Forma
Revenues
$
23,760

 
$
13,774

Net loss
(48,760
)
 
(78,651
)
Net loss attributable to noncontrolling interest
2,310

 
2,062

Net loss attributable to Intrexon
(46,450
)
 
(76,589
)
Accretion of dividends on redeemable convertible preferred stock
(18,391
)
 
(21,994
)
Net loss attributable to common shareholders
(64,841
)
 
(98,583
)