XML 54 R20.htm IDEA: XBRL DOCUMENT v2.3.0.15
Acquisition (Tables)
9 Months Ended
Sep. 30, 2011
Acquisitions 
Purchase consideration

Purchase consideration:

       
 

Cash

  $ 2,173,080  
 

Fair value of shares of common stock issued

    1,224,126  
 

Fair value of stock options issued and warrants

    34,765  
       
   

Fair value of consideration transferred

    3,431,971  
 

Fair value of equity interest in Western Coal held before the acquisition

    314,231  
       
 

Total consideration

  $ 3,746,202  
Fair value of assets acquired and liabilities assumed

Fair value of assets acquired and liabilities assumed:

       
 

Cash and cash equivalents

  $ 34,065  
 

Receivables

    163,668  
 

Inventories

    122,012  
 

Other current assets

    65,606  
 

Mineral interests

    4,399,000  
 

Property, plant and equipment

    565,228  
 

Goodwill

    277,404  
 

Other long-term assets

    54,150  
       
   

Total assets

    5,681,133  
       
 

Accounts payable and accrued liabilities

  $ 180,157  
 

Other current liabilities

    75,824  
 

Deferred tax liability

    1,576,896  
 

Other long-term liabilities

    102,054  
       
   

Total liabilities

    1,934,931  
       
 

Net assets acquired

  $ 3,746,202  
       
Revenue and earnings of the acquiree included in the Company's consolidated statements of operations

 
  Three months ended
September 30, 2011
  Nine months ended
September 30, 2011
 

Revenues

  $ 270,295   $ 576,660  

Net income

  $ 34,684   $ 42,163  
Schedule of supplemental pro forma information

 
  Three months ended
September 30,
  Nine months ended
September 30,
 
 
  2011   2010   2011   2010  

Revenues

  $ 690,069   $ 698,886   $ 2,096,011   $ 1,749,965  

Net income

  $ 74,417   $ 141,669   $ 306,643   $ 251,397