XML 9 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Subsequent events: (Tables)
3 Months Ended
Mar. 31, 2013
Subsequent events:  
Schedule of carrying amounts and classifications of acquirer's historical assets and liabilities

The carrying amounts and classifications of WAPA’s historical assets and liabilities as the accounting acquirer as of March 31, 2013 are as follows (in thousands):

 

 

 

WAPA

 

 

 

(historical predecessor)

 

 

 

 

 

Cash

 

$

7,214

 

Accounts receivable, net

 

8,212

 

Programming rights

 

5,468

 

Other assets

 

5,568

 

Total current assets

 

26,463

 

 

 

 

 

Programming rights

 

4,072

 

Property and equipment, net

 

26,117

 

Broadcast license

 

41,356

 

Goodwill

 

10,983

 

Other intangibles, net

 

1,620

 

Other assets

 

2,707

 

Total Assets

 

$

113,318

 

 

 

 

 

Accounts payable & accrued expenses

 

$

8,620

 

Programming rights payable

 

4,255

 

Current portion of long term debt

 

6,456

 

Total current liabilities

 

19,331

 

 

 

 

 

Programming rights payable

 

2,157

 

Long-term debt, net of current portion

 

50,556

 

Other liabilities

 

2,139

 

Total Liabilities

 

$

74,183

 

Schedule of allocation of the purchase price to the estimated fair values of the assets acquired and liabilities assumed

The following table summarizes the allocation of the purchase price to the estimated fair values of the assets acquired and liabilities assumed in the acquisition of Cinelatino (in thousands):

 

Cash

 

$

12,865

 

Accounts receivable, net

 

4,053

 

Programming rights

 

4,460

 

Prepaid expenses and other current assets

 

940

 

Property and equipment, net

 

21

 

Other assets

 

15,495

 

Intangible asset - affiliate agreements

 

23,100

 

Current liabilities

 

(6,272

)

Long-term debt

 

(32,097

)

Fair value of identifiable net assets acquired

 

22,565

 

Goodwill

 

99,365

 

Total

 

$

121,930

 

Schedule of unaudited pro forma results of operations

The following table sets forth the unaudited pro forma results of operations assuming that the acquisition of Cinelatino occurred on January 1, 2013 (in thousands):

 

 

 

Three Months Ended March 31, 2013

 

 

 

WAPA

 

Cinelatino

 

Pro Forma

 

 

 

(historical predecessor)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues

 

$

13,495

 

$

6,104

 

$

19,599

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

Cost of revenues

 

5,856

 

1,053

 

6,909

 

Selling, general and administrative

 

3,429

 

754

 

4,183

 

Depreciation and amortization

 

1,011

 

964

 

1,975

 

Other expenses

 

3,292

 

2,068

 

5,360

 

Loss on disposition of assets

 

25

 

 

25

 

Total operating expenses

 

13,612

 

4,839

 

18,451

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(117

)

1,265

 

1,148

 

 

 

 

 

 

 

 

 

Interest expense

 

(771

)

(462

)

(1,233

)

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

363

 

(821

)

(458

)

 

 

 

 

 

 

 

 

Net loss

 

$

(525

)

$

(18

)

$

(543

)