XML 24 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combination (Details) (USD $)
0 Months Ended 9 Months Ended 3 Months Ended 0 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Apr. 04, 2013
WAPA
item
Apr. 04, 2013
Cinelatino
WAPA
Dec. 31, 2013
Cinelatino
WAPA
Apr. 04, 2013
Cinelatino
WAPA
Monte Carlo simulation model
Dec. 31, 2013
Cinelatino
WAPA
Purchase price allocation adjustment
Apr. 04, 2013
Cinelatino
WAPA
Issuance of shares contingent upon achieving specific closing market price of Class A common stock
Apr. 04, 2013
Cinelatino
WAPA
Class A Common Stock
Apr. 04, 2013
Cinelatino
WAPA
Class A Common Stock
Minimum
item
Apr. 04, 2013
Cinelatino
WAPA
Class A Common Stock
Maximum
Business Combination                        
Percentage of post-transaction common shares of combined entities obtained by acquirer       46.40%                
Percentage of voting rights of combined entities obtained by acquirer       59.90%                
Number of directors on the combined entity board of directors represented by acquirer       5                
Number of directors on the combined entity board of directors       9                
Percentage of total revenues of the combined entities represented as historical revenues by acquirer       69.00%                
Total consideration         $ 129,424,000              
Cash consideration         3,800,000              
Number of shares         12,567,538       1,142,504      
Fair value of shares         128,800,000   8,500,000   11,700,000      
Estimated fair value of contingent consideration         3,200,000              
Closing price per share to be attained for forfeiture of shares (in dollars per share)                     $ 12.50 $ 15.00
Number of trading days within a threshold period during which the closing price per share should attain the specified price per share                   20 days    
Number of trading days in threshold for trading days during which closing price per share should attain the specified price per share subject to forfeiture                   30 days    
Number of threshold for trading days during which closing price per share should attain the specified price per share subject to forfeiture                     1  
Period from the date of transaction during which closing price per share should attain the specified price per share subject to forfeiture                       36 months
Number of common stock shares that have been achieved trading price and are no longer subject to forfeiture           571,252            
Fair value of shares that have achieved trading price and are no longer subject to forfeiture           1,200,000            
Significant assumptions utilized to value contingent consideration                        
Sale price of stock (in dollars per share)         $ 10.25              
Volatility (as a percent)         32.50%              
Risk-Free Rate (as a percent)         0.69%              
Allocation of the purchase price                        
Cash         12,865,000              
Accounts receivable         4,053,000              
Programming rights         4,460,000              
Prepaid expenses and other current assets         940,000              
Property and equipment, net         21,000              
Other assets         336,000              
Intangible asset - affiliate agreements         37,900,000              
Current liabilities         (6,272,000)              
Deferred tax liabilities         (12,594,000)              
Long-term debt         (32,097,000)              
Fair value of identifiable net assets acquired         9,612,000              
Goodwill 130,794,000 10,983,000 10,983,000   119,812,000              
Total         129,424,000              
Discount rate (as a percent)         10.00%              
Estimated remaining useful lives         6 years              
Purchase accounting adjustment to goodwill               $ 14,300,000