XML 52 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Business Acquisition, Pro Forma Information
The following unaudited pro forma financial information is based on (i) the historical consolidated financial statements of the Company, (ii) the historical financial statements of New Video and (iii) the historical combined financial statements of Chellomedia, and is intended to provide information about how these acquisitions and related financing may have affected the Company's historical consolidated financial statements if they had occurred as of January 1, 2014. The unaudited pro forma financial information has been prepared for comparative purposes only and includes adjustments for additional interest expense associated with the terms of the Company's amended and restated credit agreement, estimated additional depreciation and amortization expense as a result of tangible and identifiable intangible assets acquired, and the reclassification of the operating results of the Atmedia business to discontinued operations. The pro forma financial information is not necessarily indicative of the results of operations that would have been achieved had these acquisitions taken place on the date indicated or that may result in the future.
 
Pro Forma Financial Information for the
Year Ended December 31, 2014
Revenues, net
$
2,337,409

Income from continuing operations, net of income taxes
$
280,869

Net income per share, basic
$
3.90

Net income per share, diluted
$
3.86

New Video (BBC AMERICA) [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the valuation of the tangible and identifiable intangible assets acquired and liabilities assumed.
Cash, net of cash acquired
$
159,889

Promissory note
40,000

Total consideration transferred
199,889

Redeemable noncontrolling interest
200,000

 
$
399,889

Allocation to net assets acquired:
 
Prepaid expenses and other current assets
621

Accounts receivable, trade
32,272

Program rights
73,134

Deferred carriage fees
567

Property and equipment
111

Intangible assets
113,528

Other assets
46,000

Accounts payable and accrued liabilities
(5,470
)
Program rights obligations
(30,645
)
Deferred revenue
(3,378
)
Fair value of net assets acquired
226,740

Goodwill
173,149

 
$
399,889

Chellomedia [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the allocation of the purchase price to the tangible and identifiable intangible assets acquired and liabilities assumed.
Consideration Transferred:
 
Cash, net of cash acquired
$
996,586

 
 
Allocation to net assets acquired:
 
Accounts receivable, trade
125,683

Program rights
93,505

Prepaid expenses and other current assets
27,634

Deferred tax asset, net
23,240

Property and equipment
42,853

Intangible assets
294,949

Assets held for sale
18,603

Other assets
31,385

Accounts payable
(21,627
)
Accrued liabilities
(43,652
)
Program rights obligations
(31,984
)
Deferred tax liability, net
(24,590
)
Liabilities held for sale
(18,130
)
Other liabilities
(13,993
)
Noncontrolling interests acquired
(22,038
)
Fair value of net assets acquired
481,838

Goodwill
514,748

 
$
996,586