XML 67 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combination (Details) (USD $)
0 Months Ended 6 Months Ended
Apr. 04, 2013
Jun. 30, 2013
Business Combination    
Estimated fair value of contingent consideration   $ 2,030,333
WAPA
   
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%  
Amount of consideration issued by acquirer, if certain conditions fulfilled 0  
Cinelatino
   
Business Combination    
Total consideration 129,423,943  
Cash consideration 3,800,000  
Number of shares 12,567,538  
Estimated fair value of contingent consideration 3,200,000  
Number of Class B common stock shares issuable under contingent consideration 1,142,504  
Number of common stock shares that have been vested and are no longer subject to forfeiture   571,252
Common stock shares that have been vested and are no longer subject to forfeiture   1,200,000
Significant assumptions utilized to value contingent consideration    
Stock Price (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 12,865,242  
Accounts receivable, net 4,052,590  
Programming rights 4,459,550  
Prepaid expenses and other current assets 939,945  
Property and equipment, net 21,415  
Other assets 7,566,867  
Intangible asset - affiliate agreements 23,700,000  
Current liabilities (6,271,770)  
Long-term debt (32,097,167)  
Fair value of identifiable net assets acquired 15,236,672  
Goodwill 114,187,271  
Total $ 129,423,943  
Discount rate (as a percent) 10.00%  
Estimated remaining useful lives 7 years