XML 50 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Sundance Cinemas, LLC [Member]  
Business Acquisition [Line Items]  
Summary of the Purchase Price and Purchase Price Allocation Based on Fair Value of Net Assets Acquired
The following table summarizes the preliminary purchase price and purchase price allocation for Sundance based on the fair value of the net assets acquired at the acquisition date.

Purchase price, net of cash received
$
35,713

Working capital adjustment
130

 
 
Total purchase price
$
35,843

 
 
Accounts receivable
$
156

Inventory
173

Other current assets
511

Property and equipment
10,022

Intangible assets
200

Other assets
464

Deferred tax assets
1,444

Accounts payable
(870
)
Accrued expenses
(852
)
Other liabilities
(520
)
 
 
Net assets acquired
10,728

Goodwill
25,115

 
 
Purchase Price
$
35,843

Summary of Selected Unaudited Pro Forma Results of Operations Information
 
 
Pro Forma Year Ended
December 31,
 
 
2015
 
2014
Revenues
 
$
822,359

 
$
713,171

Operating income
 
$
66,308

 
$
43,030

Net income (loss)
 
$
473

 
$
(6,956
)
Income (loss) per share:
 
 
 
 
Basic
 
$
0.02

 
$
(0.30
)
Diluted
 
$
0.02

 
$
(0.30
)
Digital Cinema Destinations Corp [Member]  
Business Acquisition [Line Items]  
Summary of the Purchase Price and Purchase Price Allocation Based on Fair Value of Net Assets Acquired
The following table summarizes the purchase price allocation for Digiplex based on the fair value of net assets acquired at the acquisition date:
 
 
 
 
Digiplex
Total purchase price, net of cash received
$
58,004

 
 
Accounts receivable
396

Other current assets
534

Property and equipment
25,126

Intangible assets
2,190

Other assets
521

Deferred tax assets
9,716

Accounts payable
(3,347
)
Accrued expenses
(3,730
)
Unfavorable lease obligations
(5,980
)
Capital leases assumed
(850
)
Assumption of Northlight term loan
(9,099
)
Other liabilities
(630
)
 
 
Net assets acquired
14,847

 
 
Goodwill
$
43,157

 
 
Summary of the Preliminary Purchase Price
The following table summarizes the purchase price for Digiplex:
 
Number of shares of Digiplex common stock outstanding at August 15, 2014
7,832

Exchange ratio
0.1765

Number of shares of Carmike common stock—as exchanged
1,382

Carmike common stock price on August 15, 2014
$
34.20

 
 
Estimated fair value of 1.4 million common shares issued per merger agreement
$
47,274

Cash settlement of Start Media joint venture
10,978

Cash settlement of shares held in escrow
181

 
 
Total acquisition consideration
$
58,433

 
 
Summary of Selected Unaudited Pro Forma Results of Operations Information
 
 
Pro Forma Year Ended
December 31,
 
 
2014
 
2013
Revenues
 
$
733,923

 
$
677,468

Operating income
 
$
40,763

 
$
59,676

Net (loss) income
 
$
(11,716
)
 
$
3,941

(Loss) income per share:
 
 
 
 
Basic
 
$
(0.50
)
 
$
0.20

Diluted
 
$
(0.50
)
 
$
0.20

Muvico Entertainment, L.L.C [Member]  
Business Acquisition [Line Items]  
Summary of the Purchase Price and Purchase Price Allocation Based on Fair Value of Net Assets Acquired
The following table summarizes the purchase price and purchase price allocation for Muvico based on the fair value of net assets acquired at the acquisition date.
 
 
 
Cash consideration paid less cash amounts received
$
30,608

Leases and financing obligations assumed
19,101

Fair value of contingent consideration
750

 
 
Fair value of total consideration transferred
$
50,459

 
 
Inventory
$
541

Other current assets
385

Property and equipment
24,867

Deferred tax assets
3,469

Current liabilities
(2,068
)
Other liabilities
(1,150
)
 
 
Net assets acquired
26,044

Goodwill
24,415

 
 
Purchase price
$
50,459

 
 
Summary of Selected Unaudited Pro Forma Results of Operations Information
 
 
Pro Forma Year Ended
December 31,
 
 
2013
 
2012
Revenues
 
$
699,826

 
$
603,243

Operating income
 
$
60,163

 
$
58,882

Net income
 
$
4,692

 
$
97,595

Income per share:
 
 
 
 
Basic
 
$
0.24

 
$
6.19

Diluted
 
$
0.23

 
$
6.07