XML 91 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment in Quest Resource Management Group, LLC (Tables)
12 Months Ended
Dec. 31, 2013
Equity Method Investments And Joint Ventures [Abstract]  
Total Purchase Price for Quest

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   
  

 

 

 
Net Assets and Liabilities Acquired

The acquisition accounting for the acquired Quest Interests and the step up basis of the previously owned 50% interest resulted in assets, liabilities, intangibles and goodwill totaling $77,200,000 as follows:

 

Net assets and liabilities

   $ 1,214,804   

Customer relationships

     12,720,000   

Trademarks

     6,230,000   

Goodwill

     57,035,196   
  

 

 

 
   $ 77,200,000   
  

 

 

 
Summary of Financial Condition and Operating Results of Quest

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     3,929,080   

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