XML 43 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details) (USD $)
6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 9 Months Ended 0 Months Ended 0 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Dec. 31, 2012
Aug. 29, 2012
Jun. 30, 2013
Classic Media [Member]
Dec. 31, 2012
Classic Media [Member]
May 03, 2013
AwesomenessTV, Inc. [Member]
Jun. 30, 2013
AwesomenessTV, Inc. [Member]
Jun. 30, 2012
AwesomenessTV, Inc. [Member]
Jun. 30, 2013
AwesomenessTV, Inc. [Member]
Jun. 30, 2012
AwesomenessTV, Inc. [Member]
Aug. 29, 2012
Classic Media [Member]
Jun. 30, 2013
Scenario, Adjustment [Member]
Classic Media [Member]
May 03, 2013
Income Approach Valuation Technique [Member]
AwesomenessTV, Inc. [Member]
Jun. 30, 2013
Income Approach Valuation Technique [Member]
AwesomenessTV, Inc. [Member]
May 03, 2013
Income Approach Valuation Technique [Member]
Sensitivity, Potential Change [Member]
AwesomenessTV, Inc. [Member]
May 03, 2013
Discount Rate [Member]
Income Approach Valuation Technique [Member]
Sensitivity, Potential Change [Member]
AwesomenessTV, Inc. [Member]
May 03, 2013
Volatility Rate [Member]
Income Approach Valuation Technique [Member]
Sensitivity, Potential Change [Member]
AwesomenessTV, Inc. [Member]
Business Acquisition [Line Items]                                    
Contingent consideration arrangement with former shareholders, term             2 years                      
Estimated contingent consideration             $ 95,500,000                      
Discount rate                           8.50%   15.00%    
Volatility rate                           32.60%   20.00%    
Change in fair value of contingent consideration                                 91,500,000.0 104,000,000.0
Probability adjusted earnings in 2014                             25,000,000      
Probability adjusted earnings in 2015                             41,000,000      
Maximum contingent consideration that may be earned               117,000,000   117,000,000                
Change in amount of contingent consideration                   0                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Less Noncontrolling Interest [Abstract]                                    
Cash and cash equivalents             1,340,000         22,607,000 [1]            
Trade receivables             1,279,000 [2]         21,883,000 [1],[3]            
Prepaid and other assets             434,000                      
Productions costs             612,000                      
Physical inventory                       5,243,000 [1]            
Content library and programs in development                       5,603,000 [1]            
Prepaid expenses                       716,000 [1]            
Intangible assets             12,900,000         136,600,000 [1]            
Property, plant and equipment             183,000         1,325,000 [1]            
Other assets                       1,104,000 [1]            
Total identified assets acquired             16,748,000         195,081,000 [1]            
Accounts payable             655,000         918,000 [1]            
Accrued liabilities                       15,734,000 [1]            
Deferred revenue             2,057,000         5,628,000 [1]            
Deferred tax liabilities, net             4,193,000         20,586,000 [1]            
Total liabilities assumed             6,905,000         42,866,000 [1]            
Net identified assets acquired             9,843,000         152,215,000 [1]            
Goodwill 181,983,000   71,406,000   28,649,000 37,190,000 119,117,000 [4]         28,649,000 [1],[5]            
Net assets acquired                       180,864,000 [1]            
Total consideration             128,960,000                      
Less: Non-controlling interests                       630,000 [1]            
Cash payment             33,460,000         180,234,000 [1]            
Decrease in trade receivables                         300,000          
Decrease in accrued liabilities                         300,000          
Decrease in deferred tax liabilities                         8,200,000          
Decrease to goodwill                         8,300,000          
Acquired receivables, gross contractual amounts due       22,500,000     1,300,000                      
Acquired receivables deemed uncollectible       0     0                      
Equity interest in joint venture 50.00%                                  
Transaction costs for financial advisory, legal, accounting, tax and consulting services                   500,000                
Pro forma information, adjustments, decrease to income tax expense                 1,000,000 1,400,000 2,500,000              
Pro forma information, adjustments, Increase in amortization expense               1,000,000 2,900,000 3,900,000 5,900,000              
Amounts paid to acquire business, net of cash acquired $ 30,093,000 $ 0                   $ 157,600,000            
[1] Measurement period adjustments included a decrease to trade receivables assumed of $0.3 million, a decrease to accrued liabilities assumed of $0.3 million, a decrease to deferred tax liabilities of $8.2 million and other adjustments that were not material, resulting in a decrease of $8.3 million to goodwill.
[2] Gross contractual amounts due total $1.3 million, and of this amount, no amounts are deemed to be uncollectible.
[3] Gross contractual amounts due total $22.5 million, and of this amount, no amounts are deemed to be uncollectible.
[4] The goodwill resulting from the acquisition of ATV is not deductible for tax purposes.
[5] The goodwill resulting from the acquisition of Classic Media is not deductible for tax purposes.