| GENERAL
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Balance, December 31, 2012 | $ | 822,215 | |
Phoenix acquisition - measurement period adjustment | 5,331 | ||
Foreign currency translation | 668 | ||
Balance, September 30, 2013 | $ | 828,214 | |
September 30, 2013 | December 31, 2012 | ||||||
Gross | $ | 149,644 | $ | 149,644 | |||
Accumulated amortization | (29,179 | ) | (14,108 | ) | |||
Net | $ | 120,465 | $ | 135,536 | |||
September 30, 2013 | December 31, 2012 | ||||||
Trademarks | $ | 1,875 | $ | 1,875 | |||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Amortization expense | $ | 5,040 | $ | 959 | $ | 15,113 | $ | 2,637 | |||||||
Remainder of 2013 | $ | 5,087 | |
2014 | 18,719 | ||
2015 | 16,939 | ||
2016 | 16,922 | ||
2017 | 16,827 | ||
Thereafter | 45,971 | ||
Total | $ | 120,465 | |
|
|||
• | Level 1 — Quoted market prices in active markets for identical assets or liabilities. |
• | Level 2 — Observable market-based inputs or unobservable inputs that are corroborated by market data. |
• | Level 3 — Unobservable inputs reflecting the reporting entity’s own assumptions or external inputs from inactive markets. |
Level 1 | Level 2 | Level 3 | Total Fair Value | |||||||||||||
December 31, 2012 | ||||||||||||||||
Contingent purchase price related to acquisitions | — | — | 922 | 922 | ||||||||||||
Total liabilities at fair value | $ | — | $ | — | $ | 922 | $ | 922 | ||||||||
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | — | $ | 1,474 | |||
Payments of contingent purchase price | — | — | |||||
Total unrealized losses included in earnings | — | 76 | |||||
Balance, end of period | $ | — | $ | 1,550 | |||
|
|||
|
|||
|
|||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Stock options | $ | (144 | ) | $ | 210 | $ | 476 | $ | 1,207 | ||||||
Stock awards | 657 | 3,862 | 8,499 | 17,969 | |||||||||||
Company expense on ESPP discount | 458 | 446 | 1,881 | 1,901 | |||||||||||
Total stock based compensation expense | $ | 971 | $ | 4,518 | $ | 10,856 | $ | 21,077 | |||||||
Three Months Ended September 30, 2013 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
51,285 | $ | 2,598 | $ | 458 | |||||
|
|||
|
|||
Cash and cash equivalents | $ | 75,372 | |
Receivables | 125,595 | ||
Other current assets | 7,209 | ||
Property and equipment | 12,160 | ||
Identifiable intangible assets | 130,000 | ||
Goodwill | 453,208 | ||
Other noncurrent assets | 13,542 | ||
Total assets | $ | 817,086 | |
Accounts payable | $ | (45,367 | ) |
Accrued expenses | (14,340 | ) | |
Other liabilities | (80,106 | ) | |
Estimated net assets acquired | $ | 677,273 | |
Estimated Life (years) | |||||
Customer relationships | $ | 129,800 | 8 | ||
Noncompete agreements | 200 | 5 | |||
Total identifiable intangible assets | $ | 130,000 | |||
Three Months Ended September 30, 2012 | |||||||||||||||
C.H. Robinson | T-Chek | Phoenix | Combined | ||||||||||||
As Reported | Operations | Operations | Pro Forma | ||||||||||||
Total revenues | $ | 2,880,409 | $ | (13,204 | ) | $ | 216,219 | $ | 3,083,424 | ||||||
Income from operations | 187,257 | (6,879 | ) | 9,855 | 190,233 | ||||||||||
Net income | 116,330 | (4,271 | ) | 5,529 | 117,588 | ||||||||||
Nine Months Ended September 30, 2012 | |||||||||||||||
C.H. Robinson | T-Chek | Phoenix | Combined | ||||||||||||
As Reported | Operations | Operations | Pro Forma | ||||||||||||
Total revenues | $ | 8,388,237 | $ | (39,333 | ) | $ | 622,827 | $ | 8,971,731 | ||||||
Income from operations | 541,716 | (19,376 | ) | 24,792 | 547,132 | ||||||||||
Net income | 337,412 | (12,083 | ) | 13,257 | 338,586 | ||||||||||
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||
Eliminate personnel costs from purchased transportation and related services | $ | (7,292 | ) | $ | (21,904 | ) | |
Eliminate personnel costs from selling, general and administrative services | (13,507 | ) | (45,075 | ) | |||
Reclassify costs to personnel expenses | 20,799 | 66,979 | |||||
Contractual changes in compensation | — | (5,080 | ) | ||||
Additional amortization expense on identifiable intangible assets | 4,067 | 12,200 | |||||
Rent expense for new lease agreements | 84 | 252 | |||||
Depreciation on acquired building | 37 | 111 | |||||
Incremental interest expense | 638 | 1,914 | |||||
Tax effect | (262 | ) | (786 | ) | |||
|
|||
|
|||
Balance, December 31, 2012 | $ | 822,215 | |
Phoenix acquisition - measurement period adjustment | 5,331 | ||
Foreign currency translation | 668 | ||
Balance, September 30, 2013 | $ | 828,214 | |
September 30, 2013 | December 31, 2012 | ||||||
Gross | $ | 149,644 | $ | 149,644 | |||
Accumulated amortization | (29,179 | ) | (14,108 | ) | |||
Net | $ | 120,465 | $ | 135,536 | |||
September 30, 2013 | December 31, 2012 | ||||||
Trademarks | $ | 1,875 | $ | 1,875 | |||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Amortization expense | $ | 5,040 | $ | 959 | $ | 15,113 | $ | 2,637 | |||||||
Remainder of 2013 | $ | 5,087 | |
2014 | 18,719 | ||
2015 | 16,939 | ||
2016 | 16,922 | ||
2017 | 16,827 | ||
Thereafter | 45,971 | ||
Total | $ | 120,465 | |
|
|||
Level 1 | Level 2 | Level 3 | Total Fair Value | |||||||||||||
December 31, 2012 | ||||||||||||||||
Contingent purchase price related to acquisitions | — | — | 922 | 922 | ||||||||||||
Total liabilities at fair value | $ | — | $ | — | $ | 922 | $ | 922 | ||||||||
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | — | $ | 1,474 | |||
Payments of contingent purchase price | — | — | |||||
Total unrealized losses included in earnings | — | 76 | |||||
Balance, end of period | $ | — | $ | 1,550 | |||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Stock options | $ | (144 | ) | $ | 210 | $ | 476 | $ | 1,207 | ||||||
Stock awards | 657 | 3,862 | 8,499 | 17,969 | |||||||||||
Company expense on ESPP discount | 458 | 446 | 1,881 | 1,901 | |||||||||||
Total stock based compensation expense | $ | 971 | $ | 4,518 | $ | 10,856 | $ | 21,077 | |||||||
Three Months Ended September 30, 2013 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
51,285 | $ | 2,598 | $ | 458 | |||||
|
|||
Cash and cash equivalents | $ | 75,372 | |
Receivables | 125,595 | ||
Other current assets | 7,209 | ||
Property and equipment | 12,160 | ||
Identifiable intangible assets | 130,000 | ||
Goodwill | 453,208 | ||
Other noncurrent assets | 13,542 | ||
Total assets | $ | 817,086 | |
Accounts payable | $ | (45,367 | ) |
Accrued expenses | (14,340 | ) | |
Other liabilities | (80,106 | ) | |
Estimated net assets acquired | $ | 677,273 | |
Estimated Life (years) | |||||
Customer relationships | $ | 129,800 | 8 | ||
Noncompete agreements | 200 | 5 | |||
Total identifiable intangible assets | $ | 130,000 | |||
Three Months Ended September 30, 2012 | |||||||||||||||
C.H. Robinson | T-Chek | Phoenix | Combined | ||||||||||||
As Reported | Operations | Operations | Pro Forma | ||||||||||||
Total revenues | $ | 2,880,409 | $ | (13,204 | ) | $ | 216,219 | $ | 3,083,424 | ||||||
Income from operations | 187,257 | (6,879 | ) | 9,855 | 190,233 | ||||||||||
Net income | 116,330 | (4,271 | ) | 5,529 | 117,588 | ||||||||||
Nine Months Ended September 30, 2012 | |||||||||||||||
C.H. Robinson | T-Chek | Phoenix | Combined | ||||||||||||
As Reported | Operations | Operations | Pro Forma | ||||||||||||
Total revenues | $ | 8,388,237 | $ | (39,333 | ) | $ | 622,827 | $ | 8,971,731 | ||||||
Income from operations | 541,716 | (19,376 | ) | 24,792 | 547,132 | ||||||||||
Net income | 337,412 | (12,083 | ) | 13,257 | 338,586 | ||||||||||
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||
Eliminate personnel costs from purchased transportation and related services | $ | (7,292 | ) | $ | (21,904 | ) | |
Eliminate personnel costs from selling, general and administrative services | (13,507 | ) | (45,075 | ) | |||
Reclassify costs to personnel expenses | 20,799 | 66,979 | |||||
Contractual changes in compensation | — | (5,080 | ) | ||||
Additional amortization expense on identifiable intangible assets | 4,067 | 12,200 | |||||
Rent expense for new lease agreements | 84 | 252 | |||||
Depreciation on acquired building | 37 | 111 | |||||
Incremental interest expense | 638 | 1,914 | |||||
Tax effect | (262 | ) | (786 | ) | |||
|
|
|
||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||