Security Networks Acquisition (Details) (USD $)
|
3 Months Ended | 0 Months Ended | 0 Months Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2014
|
Mar. 31, 2013
|
Dec. 31, 2013
|
Mar. 31, 2014
New Senior Notes
|
Dec. 31, 2013
New Senior Notes
|
Jul. 17, 2013
New Senior Notes
|
Mar. 31, 2014
Ascent Capital Group, Inc.
Promissory note
|
Dec. 31, 2013
Ascent Capital Group, Inc.
Promissory note
|
Aug. 16, 2013
Security Networks Acquisition
|
Aug. 16, 2013
Security Networks Acquisition
Subscriber accounts
|
Aug. 16, 2013
Security Networks Acquisition
Dealer network and other intangible assets
|
Aug. 16, 2013
Security Networks Acquisition
New Senior Notes
|
Aug. 16, 2013
Security Networks Acquisition
Incremental term loan
|
Aug. 16, 2013
Security Networks Acquisition
Promissory note
|
Aug. 16, 2013
Security Networks Acquisition
Ascent Capital Group, Inc.
Series A common stock
|
|
Security networks acquisition | |||||||||||||||
Purchase price | $ 500,557,000 | ||||||||||||||
Purchase price, cash | 481,834,000 | ||||||||||||||
Purchase price, shares | 253,333 | ||||||||||||||
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 | $ 0.01 | ||||||||||||
Fair value of shares issued | 18,723,000 | ||||||||||||||
Amount of post-closing adjustments | 1,057,000 | ||||||||||||||
Proceeds from issuance of debt | 42,900,000 | 24,700,000 | 175,000,000 | 225,000,000 | 100,000,000 | ||||||||||
Interest rate (as a percent) | 9.125% | 9.125% | 9.125% | 9.868% | 9.868% | 9.125% | |||||||||
Purchase price allocation | |||||||||||||||
Cash | 3,096,000 | ||||||||||||||
Trade receivables | 1,305,000 | ||||||||||||||
Other current assets | 1,677,000 | ||||||||||||||
Property and equipment | 1,404,000 | ||||||||||||||
Intangible assets | 307,800,000 | 48,500,000 | |||||||||||||
Goodwill | 526,513,000 | 526,513,000 | 176,300,000 | ||||||||||||
Holdback liability, current and non-current | (9,620,000) | ||||||||||||||
Deferred income tax liabilities | (4,108,000) | ||||||||||||||
Other current and non-current liabilities | (25,797,000) | ||||||||||||||
Fair value of consideration | 500,557,000 | ||||||||||||||
Pro forma information | |||||||||||||||
Reported net revenue | 132,864,000 | 100,158,000 | |||||||||||||
Reported net income | 1,349,000 | ||||||||||||||
Pro forma net revenue | 123,414,000 | ||||||||||||||
Pro forma net loss | $ (5,805,000) |