XML 54 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Sanimax  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions
The following table summarizes the consideration paid for the acquisition from Sanimax Energy:
 
March 15, 2016
Consideration at fair value for acquisition from Sanimax:
 
Cash
$
12,541

Common stock
4,050

Contingent consideration
4,500

Total
$
21,091

The following table summarizes the fair values of the assets acquired at the acquisition date.
   
March 15, 2016
Assets (liabilities) acquired from Sanimax Energy:
   
Inventory
$
1,591

Property, plant and equipment
19,500

Total identifiable assets acquired
21,091

 
 
Accrued expenses and liabilities

Net identifiable assets acquired
$
21,091

Acquisition, Pro Forma
The following unaudited pro forma condensed combined results of operations assume that the Sanimax Energy acquisition was completed as of January 1, 2015 and as if the stock had been issued on the same date.
 
Year ended December 31, 2017
 
Year ended December 31, 2016
 
Year ended December 31, 2015
Revenues
$
2,158,243

 
$
2,049,658

 
$
1,406,580

Net income (loss) attributable to the Company's common stockholders
(79,079
)
 
43,453

 
(157,524
)
Basic net income (loss) per share attributable to common stockholders
$(2.04)
 
$1.06
 
$(3.50)
Imperium Renewables, Inc.  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the acquisition date.
   
August 19, 2015
Assets (liabilities) acquired of Imperium:
   
Cash
$
168

Accounts receivable
8,274

Inventory
18,989

Other current assets
87

Property, plant and equipment
46,476

Intangible assets
2,900

Total identifiable assets acquired
76,894

 
 
Accounts payable
(4,828
)
Accrued expenses and other liabilities
(942
)
Debt
(5,225
)
Deferred tax liabilities
(3,483
)
Total liabilities assumed
(14,478
)
Net identifiable assets acquired
62,416

Less: Bargain purchase gain
5,358

Net assets acquired
$
57,058

The following table summarizes the consideration paid for Imperium:
 
August 19, 2015
Consideration at fair value for Imperium:
 
Cash
$
36,748

Common stock
15,310

Contingent consideration
5,000

Total
$
57,058