XML 28 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details) (USD $)
In Thousands, unless otherwise specified
6 Months Ended 0 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2014
Dec. 31, 2013
Jul. 29, 2014
AWG
Oct. 31, 2013
AWG
item
Oct. 31, 2013
AWG
Existing contracts and relationships
Oct. 31, 2013
AWG
Technology
Oct. 31, 2013
AWG
Trademark and tradename
Oct. 31, 2013
AWG
Non-compete agreement
Oct. 31, 2013
AWG
Identifiable intangible assets
Oct. 31, 2013
AWG
Identifiable intangible assets
Minimum
Oct. 31, 2013
AWG
Identifiable intangible assets
Maximum
Oct. 31, 2013
AWG
Contingent consideration
Feb. 22, 2013
Endeka
Jun. 30, 2014
Endeka
Feb. 22, 2013
Endeka
Existing contracts and relationships
Feb. 22, 2013
Endeka
Technology
Feb. 22, 2013
Endeka
Trademark and tradename
Feb. 22, 2013
Endeka
Non-compete agreement
Feb. 22, 2013
Endeka
Other intangibles
Feb. 22, 2013
Endeka
Identifiable intangible assets
Minimum
Feb. 22, 2013
Endeka
Identifiable intangible assets
Maximum
Feb. 22, 2013
Endeka
Contingent consideration
item
Jun. 30, 2013
AWG and Endeka
Jun. 30, 2013
AWG and Endeka
Acquisition                                                
Number of U.S. airports where the acquired entity operates public Wi-Fi       17                                        
Amount paid for settlement of the net equity adjustments     $ 147                                          
Number of components of contingent consideration                                           2    
Contingent consideration paid to AWG shareholders     1,000                                          
Discount rate (as a percent)                   12.00% 14.00% 3.10%               40.00% 50.00% 50.50%    
Royalty rates (as a percent)                 0.50%                     0.50% 1.50%      
Estimated Fair Value                                                
Cash paid       14,800                 4,894                      
Net equity adjustments       147                                        
Holdback consideration       1,600                 275                      
Contingent consideration (1,584) (980)   980                 1,329                      
Total consideration       17,527                 6,498                      
Recognized amounts of identifiable assets acquired and liabilities assumed:                                                
Cash       215                 20                      
Restricted cash       515                                        
Accounts receivable       988                                        
Other current assets       609                 44                      
Property and equipment       2,297                 4,617                      
Other assets                         12                      
Accounts payable       (563)                 (992)                      
Accrued expenses       (515)                                        
Other current liabilities       (134)                 (211)                      
Capital lease obligations       (932)                                        
Other non-current liabilities       (130)                                        
Notes payable and financed liabilities                         (6,476)                      
Deferred tax liabilities       (3,561)                 (2,637)                      
Net tangible liabilities acquired       (1,211)                 (5,623)                      
Intangibles         4,700 270 120 3,590             4,770 930 300 250 95          
Goodwill 42,578     10,058                 5,776                      
Total purchase price       17,527                 6,498                      
Estimated Useful Life         6 years 8 months 12 days 6 years 3 years 5 years             10 years 6 years 10 years 2 years 10 years          
Holdback consideration paid 275                         275                    
Pro forma results                                                
Revenue                                             28,694 54,191
Net loss                                             (341) (2,463)
Changes in goodwill                                                
Balance at the beginning of the period 42,431                                              
Additions 147                                              
Balance at the end of the period $ 42,578     $ 10,058                 $ 5,776