XML 23 R55.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Details) (USD $)
3 Months Ended 7 Months Ended 12 Months Ended 46 Months Ended 1 Months Ended 3 Months Ended 1 Months Ended 3 Months Ended 1 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Dec. 31, 2008
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Mar. 31, 2012
Oct. 31, 2011
Molycorp Silmet
Mar. 31, 2012
Molycorp Silmet
metrictonne
Oct. 24, 2011
Molycorp Silmet
Apr. 01, 2011
Molycorp Silmet
Apr. 30, 2011
Molycorp Silmet
AS Silmet Grupp
D
Apr. 01, 2011
Molycorp Silmet
AS Silmet Grupp
Apr. 01, 2011
Molycorp Silmet
Treibacher Industrie AG
Mar. 31, 2012
Molycorp Silmet
Customer relationships
Y
Mar. 31, 2011
MMA
Apr. 15, 2011
MMA
Apr. 30, 2011
MMA
Santoku
Y
Acquisitions                                    
Interest acquired (as a percent)                   9.977% 90.023%   80.00% 10.023%        
Purchase consideration:                                    
Cash consideration                   $ 10,000,000 $ 9,021,000     $ 9,000,000     $ 17,500,000  
Fair value of common stock                     72,653,000              
Total purchase consideration                     81,674,000           17,500,000  
The fair values of the assets and liabilities acquired:                                    
Cash                     105,000           6,395,000  
Accounts receivable and other current assets                     8,626,000           5,474,000  
Inventory                     37,404,000           11,327,000  
Property and equipment, net                     63,393,000           4,512,000  
Intangible assets subject to amortization                     2,669,000              
Goodwill                     1,455,000           1,977,000  
Liabilities                     (19,974,000)           (8,989,000)  
Deferred tax liabilities                                 (3,196,000)  
Long-term debt                     (3,184,000)              
Noncontrolling interest                     (8,820,000)              
Total purchase consideration                     81,674,000           17,500,000  
Fair value of trade receivable acquired                     5,000,000           4,900,000  
Weighted average useful life (in years)                             15      
Actuals                                    
Revenue 84,470,000                                  
Net (loss) income (3,478,000) (2,198,000) (14,074,000) 118,334,000 (50,774,000) (28,587,000) 21,421,000                      
Basic earnings (loss) per share (in dollars per share) $ (0.07) $ (0.04)         $ 0.14                      
Unaudited proforma                                    
Revenue   59,734,000                                
Net Income (loss)   4,916,000                                
Net Income (loss) Attributable To Molycorp   4,623,000                                
EPS Basic (in dollars per share)   $ 0.04                                
Other actual and pro forma information                                    
Purchase price variance capitalized                               1,100,000    
Other disclosures                                    
Common stock issued to acquire the entity (in shares)                       1,593,419            
Contractual value of shares issued to acquire the entity                       80,000,000            
Number of consecutive trading days considered for calculation of closing price                       20            
Discount percentage deducted from common stock price                       23.00%            
Increase in rare earth production capacity (in mt)                 3,000                  
Adjustment to Additional Paid-In Capital               $ 400,000                    
Period of marketing and distribution agreement (in years)                                   5
Period of rare earth products purchase and supply agreement (in years)                                   2