| GENERAL
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Balance, December 31, 2014 | $ | 825,038 | |
Acquisitions | 274,364 | ||
Foreign currency translation | (2,135 | ) | |
Balance, March 31, 2015 | $ | 1,097,267 | |
March 31, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (43,106 | ) | (36,917 | ) | |||
Net | $ | 128,066 | $ | 96,455 | |||
March 31, 2015 | December 31, 2014 | ||||||
Trademarks | $ | 10,475 | $ | 1,875 | |||
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Amortization expense | $ | 6,096 | $ | 4,927 | |||
Remainder of 2015 | $ | 18,288 | |
2016 | 24,482 | ||
2017 | 24,205 | ||
2018 | 23,785 | ||
2019 | 23,785 | ||
Thereafter | 13,521 | ||
Total | $ | 128,066 | |
|
|||
• | 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. |
|
|||
|
|||
|
|||
|
|||
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Stock options | $ | 3,764 | $ | 453 | |||
Stock awards | 10,679 | 3,513 | |||||
Company expense on ESPP discount | 893 | 827 | |||||
Total stock-based compensation expense | $ | 15,336 | $ | 4,793 | |||
Three Months Ended March 31, 2015 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
81,318 | $ | 5,061 | $ | 893 | |||||
|
|||
|
|||
Cash and cash equivalents | $ | 29,302 | |
Receivables | 56,228 | ||
Other current assets | 2,395 | ||
Property and equipment | 43,687 | ||
Identifiable intangible assets | 37,800 | ||
Goodwill | 274,364 | ||
Trademarks | 8,600 | ||
Other noncurrent assets | 3,421 | ||
Total assets | 455,797 | ||
Accounts payable | (41,897 | ) | |
Accrued expenses | (5,485 | ) | |
Other liabilities | (9,970 | ) | |
Estimated net assets acquired | $ | 398,445 | |
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
Three Months Ended March 31, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 3,142,585 | $ | 141,062 | $ | 3,283,647 | |||
Income from operations | 156,971 | 3,710 | 160,681 | ||||||
Three Months Ended March 31, 2014 | |||
Additional amortization expense on identifiable intangible assets | $ | (1,890 | ) |
Other | 796 | ||
|
|||
|
|||
Balance, December 31, 2014 | $ | 825,038 | |
Acquisitions | 274,364 | ||
Foreign currency translation | (2,135 | ) | |
Balance, March 31, 2015 | $ | 1,097,267 | |
March 31, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (43,106 | ) | (36,917 | ) | |||
Net | $ | 128,066 | $ | 96,455 | |||
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
March 31, 2015 | December 31, 2014 | ||||||
Trademarks | $ | 10,475 | $ | 1,875 | |||
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Amortization expense | $ | 6,096 | $ | 4,927 | |||
Remainder of 2015 | $ | 18,288 | |
2016 | 24,482 | ||
2017 | 24,205 | ||
2018 | 23,785 | ||
2019 | 23,785 | ||
Thereafter | 13,521 | ||
Total | $ | 128,066 | |
|
|||
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Stock options | $ | 3,764 | $ | 453 | |||
Stock awards | 10,679 | 3,513 | |||||
Company expense on ESPP discount | 893 | 827 | |||||
Total stock-based compensation expense | $ | 15,336 | $ | 4,793 | |||
Three Months Ended March 31, 2015 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
81,318 | $ | 5,061 | $ | 893 | |||||
|
|||
Cash and cash equivalents | $ | 29,302 | |
Receivables | 56,228 | ||
Other current assets | 2,395 | ||
Property and equipment | 43,687 | ||
Identifiable intangible assets | 37,800 | ||
Goodwill | 274,364 | ||
Trademarks | 8,600 | ||
Other noncurrent assets | 3,421 | ||
Total assets | 455,797 | ||
Accounts payable | (41,897 | ) | |
Accrued expenses | (5,485 | ) | |
Other liabilities | (9,970 | ) | |
Estimated net assets acquired | $ | 398,445 | |
March 31, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (43,106 | ) | (36,917 | ) | |||
Net | $ | 128,066 | $ | 96,455 | |||
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
Three Months Ended March 31, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 3,142,585 | $ | 141,062 | $ | 3,283,647 | |||
Income from operations | 156,971 | 3,710 | 160,681 | ||||||
Three Months Ended March 31, 2014 | |||
Additional amortization expense on identifiable intangible assets | $ | (1,890 | ) |
Other | 796 | ||
|
|
||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||