XML 11 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Subsequent events: (Details) (USD $)
3 Months Ended 0 Months Ended
Mar. 31, 2013
Pro Forma
Mar. 31, 2013
WAPA
Mar. 31, 2013
Cinelatino
Apr. 04, 2013
Subsequent events
WAPA
item
Apr. 04, 2013
Subsequent events
Cinelatino
Subsequent events          
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%  
Amount of consideration issued by acquirer, if certain conditions fulfilled       $ 0  
Total consideration         121,930,000
Total consideration         121,930,102
Cash consideration         3,800,000
Number of shares         12,567,538
Estimated fair value of contingent consideration         8,200,000
Number of Class B common stock shares issuable under contingent consideration         1,142,504
Significant assumptions utilized to value contingent consideration          
Stock Price (in dollars per share)         $ 10.05
Volatility (as a percent)         32.50%
Risk-Free Rate (as a percent)         0.77%
Assets and liabilities of acquirer          
Cash   7,214,000      
Accounts receivable, net   8,212,000      
Programming rights   5,468,000      
Other assets   5,568,000      
Total current assets   26,463,000      
Programming rights   4,072,000      
Property and equipment, net   26,117,000      
Broadcast license   41,356,000      
Goodwill   10,983,000      
Other intangibles, net   1,620,000      
Other assets   2,707,000      
Total Assets   113,318,000      
Accounts payable & accrued expenses   8,620,000      
Programming rights payable   4,255,000      
Current portion of long term debt   6,456,000      
Total current liabilities   19,331,000      
Programming rights payable   2,157,000      
Long-term debt, net of current portion   50,556,000      
Other liabilities   2,139,000      
Total Liabilities   74,183,000      
Allocation of the purchase price          
Cash         12,865,000
Accounts receivable, net         4,053,000
Programming rights         4,460,000
Prepaid expenses and other current assets         940,000
Property and equipment, net         21,000
Other assets         15,495,000
Intangible asset - affiliate agreements         23,100,000
Current liabilities         (6,272,000)
Long-term debt         (32,097,000)
Fair value of identifiable net assets acquired         22,565,000
Goodwill         99,365,000
Total         121,930,000
Discount rate (as a percent)         10.00%
Estimated remaining useful lives         6 years
Pro Forma Information          
Net Revenues 19,599,000 13,495,000 6,104,000    
Operating Expenses:          
Cost of revenues 6,909,000 5,856,000 1,053,000    
Selling, general and administrative 4,183,000 3,429,000 754,000    
Depreciation and amortization 1,975,000 1,011,000 964,000    
Other expenses 5,360,000 3,292,000 2,068,000    
Loss on disposition of assets 25,000 25,000      
Total operating expenses 18,451,000 13,612,000 4,839,000    
Operating (loss) income 1,148,000 (117,000) 1,265,000    
Interest expense (1,233,000) (771,000) (462,000)    
Income tax benefit (expense) (458,000) 363,000 (821,000)    
Net loss $ (543,000) $ (525,000) $ (18,000)