XML 35 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2014
AGS Capital, LLC [Member]
 
Business Acquisition [Line Items]  
Summary of consideration paid for the Acquisition
The following summarizes the consideration paid for the Acquisition of AGS Capital (in thousands):
Contractual cash purchase price
 
$
220,300

Seller notes
 
5,531

Working capital adjustment
 
(5,340
)
Total consideration
 
$
220,491

Summary of purchase price allocation to the estimated fair values of the assets acquired and liabilities assumed
The preliminary allocation of the purchase price to the estimated fair values of the assets acquired and the liabilities assumed was as follows (in thousands):
At December 20, 2013
 
 
Currents assets
 
$
17,858

Gaming equipment, vehicles and other equipment, net
 
46,786

Goodwill
 
63,821

Intangible assets
 
97,512

Other long-term assets
 
1,616

Total assets
 
227,593

Total liabilities
 
7,102

Total equity purchase price
 
$
220,491

Estimates of the fair values of depreciable tangible assets acquired
Our preliminary estimates of the fair values of depreciable tangible assets are as follows (in thousands):
 
 
Fair values at December 20, 2013
 
Average remaining useful life (in years)
Gaming equipment, vehicles and other
 
$
46,786

 
1 - 5
Estimates of the fair values of identifiable intangible assets acquired
Our preliminary estimates of the fair values of identifiable intangible assets are as follows (in thousands):
 
 
Fair values at December 20, 2013
 
Average remaining useful life (in years)
Trade name - “American Gaming Systems”
 
$
12,126

 
Indefinite
Trade name - “Gambler’s Choice”
 
809

 
7
Customer agreements and relationships
 
60,112

 
7
Third party licenses
 
11,520

 
3 - 5
Internally developed gaming software
 
10,872

 
1 - 5
Purchased software
 
2,073

 
1 - 5
 
 
$
97,512

 
 
Summary of pro forma results for the Acquisition
The following table presents the unaudited pro forma results as if the Acquisition had occurred at the beginning of the respective periods presented (in thousands, except per share data):
 
 
Three months ended June 30, 2013
 
Six months ended June 30, 2013
 
 
 
Revenues
 
$
14,850

 
$
31,176

Loss from operations
 
(8,302
)
 
(7,793
)
Net loss
 
(23,144
)
 
(27,207
)
Basic and diluted loss per share common share
 
(2.31
)
 
(2.72
)
C2 Gaming, LLC [Member]
 
Business Acquisition [Line Items]  
Summary of consideration paid for the Acquisition
The consideration paid for the acquisition of C2 Gaming consisted of the following (in thousands):
Paid at close
 
$
11,000

One-year payment
 
9,000

Contingent consideration
 
3,000

Working capital adjustment
 
273

Total consideration
 
$
23,273

Summary of purchase price allocation to the estimated fair values of the assets acquired and liabilities assumed
The preliminary allocation of the purchase price to the estimated fair values of the assets acquired and the liabilities assumed was as follows (in thousands):
At December 20, 2013
 
 
Current assets
 
$
545

Gaming equipment, vehicles and other equipment, net
 
1,048

Goodwill
 
12,443

Intangible assets
 
9,509

Total assets
 
23,545

Total liabilities
 
272

Total equity purchase price
 
$
23,273

Estimates of the fair values of depreciable tangible assets acquired
Our preliminary estimates of the fair values of depreciable tangible assets are as follows (in thousands):
 
 
Fair values at May 6, 2014
 
Average remaining useful life (in years)
Gaming equipment, vehicles and other
 
$
1,048

 
1 - 5
Estimates of the fair values of identifiable intangible assets acquired
Our preliminary estimates of the fair values of identifiable intangible assets are as follows (in thousands):
 
 
Fair values at May 6, 2014
 
Average remaining useful life (in years)
Colossal platform
 
$
1,941

 
5
Colossal titles
 
2,367

 
3
Colossal customer agreements and relationships
 
5,201

 
7
 
 
$
9,509