XML 22 R55.htm IDEA: XBRL DOCUMENT v2.4.0.8
Equity Method Investments (Details 2) (Infrastructure Transaction Strategic Venture [Member], USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Schedule of Equity Method Investments [Line Items]  
Equity method investment - Brand, fair value $ 296,082
Discounted Cash Flow Approach Valuation Technique [Member]
 
Schedule of Equity Method Investments [Line Items]  
Fair value unobservable input, WACC rate 9.50%
Discounted Cash Flow Approach Valuation Technique [Member] | Minimum
 
Schedule of Equity Method Investments [Line Items]  
Fair value unobservable input, EBITDA margin 10.90%
Fair value unobservable input, ratio of capital expenditures to revenue 2.90%
Fair value unobservable input, long-term revenue growth 3.00%
Fair value unobservable input, WACC rate 9.25%
Fair value unobservable input, cost of equity 12.50%
Fair value unobservable input, implied exit EBITDA multiple 7.0
Fair value unobservable input, discount for lack of marketability 15.00%
Discounted Cash Flow Approach Valuation Technique [Member] | Maximum
 
Schedule of Equity Method Investments [Line Items]  
Fair value unobservable input, EBITDA margin 12.60%
Fair value unobservable input, ratio of capital expenditures to revenue 3.80%
Fair value unobservable input, long-term revenue growth 3.00%
Fair value unobservable input, WACC rate 9.25%
Fair value unobservable input, cost of equity 12.50%
Fair value unobservable input, implied exit EBITDA multiple 7.5
Fair value unobservable input, discount for lack of marketability 15.00%