XML 111 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions
12 Months Ended
Dec. 31, 2012
Acquisitions [Abstract]  
ACQUISITIONS

NOTE 4—ACQUISITIONS

Rave

On November 15, 2012, the Company completed its acquisition of 16 entertainment complexes and 251 screens in seven U.S. states (the “Theatres”) pursuant to the terms of the Membership Interest Purchase Agreement with Rave Reviews Cinemas, L.L.C (“Rave”) and Rave Reviews Holdings, LLC (“Acquisition Sub”) dated September 28, 2012. Prior to consummation of the acquisition, Rave transferred to the Acquisition Sub the Theatres and certain related assets and certain assumed liabilities, including the leases, related to the Theatres. The Company subsequently acquired all of the ownership interests of the Acquisition Sub. The acquisition supports the Company’s growth strategy. In consideration for the acquisition, the Company paid $22,037 in cash including $3,037 in working capital adjustments. In addition, the Company assumed approximately $110,243 of financing obligations, after accounting adjustments, to reflect the acquisition date fair value of such obligations. The purchase price was paid using cash on hand.

The following table summarizes the preliminary purchase price and purchase price allocation based on the fair value of net assets acquired at the acquisition date.

 

         
   

Cash

  $ 19,000  

Financing obligations assumed

    110,243  
   

 

 

 

Purchase price

    129,243  

Working capital adjustment

    3,037  
   

 

 

 

Total purchase price

  $ 132,280  
   

 

 

 

Accounts receivable

  $ 514  

Inventory

    464  

Other current assets

    1,329  

Property and equipment

    94,523  

Deferred tax assets

    14,418  

Current liabilities

    (8,878

Other liabilities

    (6,580
   

 

 

 

Net assets acquired

    95,790  

Goodwill

    36,490  
   

 

 

 

Purchase Price

  $ 132,280  
   

 

 

 

 

The purchase price allocation is preliminary and certain items are subject to change, including the fair value of property and equipment and working capital assets and liabilities.

The fair value of current assets and current liabilities acquired approximate their net book value at the acquisition date. The goodwill recognized of $36,490 is attributable primarily to expected synergies of achieving cost reductions, eliminating redundant administrative functions and the excess of fair value of financing obligations over the related financing obligation assets. The goodwill is deductible for tax purposes over 15 years. As of December 31, 2012, there were no changes in the recognized amounts of goodwill resulting from the acquisition of Rave.

The results of Rave’s operations have been included in the consolidated financial statements since the date of acquisition. Revenue and net income of Rave included in the Company’s operating results for the year ended December 31, 2012 from the acquisition date were $13,831 and $429, respectively. Acquisition costs related to professional fees incurred, primarily as a result of the Rave acquisition, during the year ended December 31, 2012 were approximately $4,094 and were expensed as incurred and included in general and administrative expenses in the consolidated statements of operations.

Pro Forma Results of Operations (Unaudited)

 

The following selected comparative unaudited pro forma results of operations information for the years ended December 31, 2012 and 2011 assumes the Rave acquisition occurred at the beginning of the fiscal year 2011, and reflects the full results of operations for the years presented. The pro forma results have been prepared for comparative purposes only and do not purport to indicate the results of operations which would actually have occurred had the combination been in effect on the dates indicated, or which may occur in the future. These amounts have been calculated after applying the Company’s accounting policies and adjusting the results of Rave to reflect the fair value adjustments to property and equipment, financing obligations. These fair values also represent Level 3 measures.

 

                 
     Pro Forma Year  Ended
December 31,
 
     2012     2011  

Revenues

  $ 634,053     $ 566,914  

Operating income

  $ 72,300     $ 48,902  

Net income (loss)

  $ 95,580     $ (9,674

Income (loss) per share:

               

Basic

  $ 6.06     $ (0.76

Diluted

  $ 5.94     $ (0.76

MNM

On October 21, 2011, the Company completed its purchase of MNM Theatres for $10,820 including an estimate of the fair value of consideration that is contingent upon MNM’s earnings performance over the next three years. The Company estimated the fair value of the contingent consideration to be $1,570 using a probability-weighted discounted cash flow model. This fair value measurement is based on significant inputs not observable in the market and thus represents a Level 3 measurement as defined in ASC 820. The acquisition of MNM Theatres consisted of three theatres with forty screens in the Atlanta, Georgia area. The acquisition was accounted for as a business combination, with the purchase price allocated based on estimated fair values of the assets acquired, including identifiable intangible assets and liabilities assumed. Acquisition costs were less than $100 and were charged to expense.

The goodwill recognized is attributable primarily to expected synergies to be realized by achieving cost reductions and eliminating redundant administrative functions. The goodwill is deductible for tax purposes and will be amortized over 15 years. MNM Theatres operated three theatres with forty screens in the Atlanta, Georgia area.

 

The following is a summary of the final allocation of the aggregate purchase price to the estimated fair value of the assets acquired and liabilities assumed at the date of acquisition. These fair values also represent Level 3 measures. No changes have been made to the purchase price allocation reported for the year ending December 31, 2011.

 

         
    MNM  

Current assets

  $ 88  

Building, leasehold improvements and equipment

    2,015  

Goodwill

    8,087  

Other intangible assets

    630  
   

 

 

 

Total purchase price

  $ 10,820  
   

 

 

 

The consolidated financial statements include the assets and operating results for the period from the acquisition date. MNM contributed revenue of $11,764 and $2,205 and net income of $2,176 and $291 for the years ended December 31, 2012 and 2011, respectively.

Pro Forma Results of Operations (Unaudited)

 

The following selected comparative unaudited pro forma results of operations information for the years ended December 31, 2011 and 2010 assumes the MNM Theatres acquisition occurred at the beginning of the fiscal year 2010, and reflects the full results of operations for the years presented. The pro forma results have been prepared for comparative purposes only and do not purport to indicate the results of operations which would actually have occurred had the combination been in effect on the dates indicated, or which may occur in the future.

 

                 
    Pro Forma Year Ended
December 31,
 
    2011     2010  

Revenues

  $ 491,548     $ 500,142  

Operating income

  $ 37,341     $ 26,501  

Net loss

  $ (5,677   $ (10,354

Loss per share:

               

Basic and Diluted

  $ (0.44   $ (0.81