XML 87 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment in Quest Resource Management Group, LLC
12 Months Ended
Dec. 31, 2013
Equity Method Investments And Joint Ventures [Abstract]  
Investment in Quest Resource Management Group, LLC

10. Investment in Quest Resource Management Group, LLC

Prior to July 16, 2013, we held a 50% ownership interest in Quest, which Earth911 acquired on August 21, 2008. Subsequent to the purchase of the Quest Interests on July 16, 2013, 100% of the operating activity of Quest was consolidated into the operations of QRHC and reflects the adjustments for the ownership purchase and valuation of goodwill.

On July 16, 2013, we acquired all of the Quest Interests, held by QRG, comprising 50% of the membership interests of Quest. The purchase price for the Quest Interests consisted of 22,000,000 shares of our common stock issued at a fair market value of $2.50 per share based on the closing price of the stock on the date of the transaction and the Sellers Notes in the aggregate principal amount of $22,000,000. The total purchase price of $77,000,000 was paid to the owners of QRG and related parties: the Chief Executive Officer of Quest and the President of Quest. After the close of the transaction, the Chief Executive Officer of Quest became the President, Chief Executive Officer, and member of the Board of Directors of our company.

Concurrently with our acquisition of the Quest Interests, we assigned the Quest Interests to Earth911, our wholly owned subsidiary, which now holds 100% of Quest. We accounted for the acquisition of Quest under ASC Topic 805; thereby, the acquisition accounting for the acquired Quest Interests and the step up basis of the previously owned 50% interest resulted in the following total purchase price for Quest as follows:

 

Consideration paid for Quest Interest

   $ 77,000,000   

Non-controlling interest in the acquiree at the acquisition date fair value

     27,050,000   
  

 

 

 

Total Consideration

   $ 104,050,000   
  

 

 

 

We primarily employed two methodologies that yielded substantially the same results to determine the fair value of our preexisting equity interest in Quest, which was remeasured as a noncontrolling interest independent of the acquired controlling interest as of the effective date of the acquisition: (i) the amount at which the asset could be bought or sold in a current transaction between willing parties; and (ii) the present value of expected future cash flows of Quest, level 2 and level 3 inputs, respectively. In connection with the fair value adjustment to the Investment in Quest Resource Management Group, LLC due to the acquisition, the Company recorded a gain on investment in Quest Resource Management Group of $23,449,372, the difference between the fair value and the carrying amount of the asset on the date of the acquisition.

 

The purchase price allocation as of July 16, 2013 for the assets, liabilities, intangibles and goodwill totaling $104,050,000 was as follows:

 

Net assets and liabilities

   $ 1,214,804   

Customer relationships

     12,720,000   

Trademarks

     6,230,000   

Goodwill

     83,885,196   
  

 

 

 
   $ 104,050,000   
  

 

 

 

The financial condition and operating results of Quest for the relevant periods are presented below:

 

     Years ended December 31,  
     2013     2012  

Condensed operating statement information:

    

Net sales

   $ 135,211,874      $ 130,621,675   

Gross profit

     10,436,628        12,934,339   

Income (loss) from operations

     (3,684,856     4,005,383   

Net income (loss)

     (3,788,086     3,883,788   

Reported as part of the Quest operations for the relevant periods

    

Equity in Quest Resource Management Group, LLC income

    

50% ownership interest

   $ 667,316      $ 1,964,540   

Consolidated amounts subsequent to July 16, 2013

    

100% ownership interest

    

Net sales

   $ 66,335,172      $ —    

Gross margin

     4,082,526        —    

Income (loss) from operations

     (5,075,480     —    

Net income (loss)

     (5,126,033     —    

The balance sheet of Quest as of December 31, 2012 is present below:

 

     December 31,
2012
 

Condensed balance sheet information:

  

Current assets

   $ 20,718,638   

Long-term assets

     2,118,295   
  

 

 

 

Total assets

   $ 22,836,933   
  

 

 

 

Current liabilities

   $ 17,925,175   

Long-term liabilities

     —    

Equity

     4,911,758   
  

 

 

 

Total liabilities and members’ equity

   $ 22,836,933   
  

 

 

 

As of December 31, 2013, the condensed balance sheet and the operations reflect the allocation of the purchase price resulting in additional goodwill and intangible assets of $75,985,196 and the related amortization of the intangible assets of $1,608,426 for the period from July 16, 2013 to December 31, 2013, as well as the impairment of goodwill of $26,850,039, partially offset by a gain on the acquired assets of $23,449,372.