XML 45 R32.htm IDEA: XBRL DOCUMENT
v3.22.4

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract] |
Schedule of Business Acquisitions | The calculation of the purchase price is as follows (in thousands, except for share, per share and ratio amounts):
Vivint Solar outstanding common stock at October 8, 2020 |  | 126,313,816 |
Exchange ratio |  | 0.55 |
Number of Sunrun shares issued |  | 69,472,599 |
Per share price of Sunrun common stock at October 8, 2020 |  | $ | 70.54 |
Fair value of Sunrun common stock issued |  | 4,900,597 |
Fair value of replacement Sunrun stock options and restricted stock units |  | 136,919 |
Purchase price |  | $ | 5,037,516 |
Schedule of Identifiable Tangible and Intangible Assets Acquired and Liabilities Assumed | The following table sets forth the purchase accounting for Vivint Solar’s identifiable tangible and intangible assets acquired and liabilities assumed, with the excess recorded as goodwill (in thousands):
Assets acquired: |  |
Cash and cash equivalents |  | $ | 433,217 |
Accounts receivable |  | 29,207 |
Inventories |  | 70,028 |
Solar energy systems |  | 2,979,304 |
Property and equipment |  | 19,308 |
Intangible assets |  | 3,900 |
Restricted cash, current and non-current |  | 104,025 |
Prepaid expenses and other assets, current and non-current |  | 110,402 |
Total assets acquired |  | 3,749,391 |
Liabilities assumed: |  |
Accrued liabilities, accounts payable and distributions payable |  | 177,092 |
Finance lease obligations, current and non-current |  | 8,408 |
Deferred revenue, current and long-term |  | 32,604 |
Debt, current and long-term |  | 2,191,831 |
Pass-through financing obligation, current and non-current |  | 4,759 |
Long-term deferred tax liability |  | 92,792 |
Other long-term liabilities |  | 101,764 |
Total liabilities assumed |  | 2,609,250 |
Net assets acquired, excluding goodwill |  | 1,140,141 |
Redeemable non-controlling interests in subsidiaries |  | 58,300 |
Non-controlling interests in subsidiaries |  | 229,400 |
Total other |  | 287,700 |
Total purchase price |  | 5,037,516 |
Goodwill |  | $ | 4,185,075 |
Schedule of Unaudited Pro Forma | The following table shows selected unaudited pro forma condensed combined total revenue and earnings of the Company after giving effect to the Merger. The selected unaudited pro forma condensed combined total revenue and earnings for the twelve months ended December 31, 2020 and 2019 give effect to the Merger if it occurred on January 1, 2019, the first day of the Company’s 2019 fiscal year (in thousands).
|  | Year Ended December 31,
|  | 2020 |  | 2019
Total revenues |  | $ | 1,234,352 |  |  | $ | 1,198,759 |
Net loss |  | $ | (971,554) |  |  | $ | 886,774 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=128092470&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration