| GENERAL
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Balance, December 31, 2014 | $ | 825,038 | |
Acquisitions | 274,526 | ||
Foreign currency translation | (1,824 | ) | |
Balance, September 30, 2015 | $ | 1,097,740 | |
September 30, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (55,294 | ) | (36,917 | ) | |||
Net | $ | 115,878 | $ | 96,455 | |||
September 30, 2015 | December 31, 2014 | ||||||
Trademarks | $ | 10,475 | $ | 1,875 | |||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Amortization expense | $ | 6,093 | $ | 4,690 | $ | 18,282 | $ | 14,529 | |||||||
Remainder of 2015 | $ | 6,101 | |
2016 | 24,482 | ||
2017 | 24,204 | ||
2018 | 23,785 | ||
2019 | 23,785 | ||
2020 | 13,521 | ||
Total | $ | 115,878 | |
|
|||
• | 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 September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Stock options | $ | 3,100 | $ | 3,466 | $ | 10,973 | $ | 6,227 | |||||||
Stock awards | 8,919 | 13,249 | 30,655 | 25,602 | |||||||||||
Company expense on ESPP discount | 474 | 423 | 1,884 | 1,732 | |||||||||||
Total stock-based compensation expense | $ | 12,493 | $ | 17,138 | $ | 43,512 | $ | 33,561 | |||||||
Three Months Ended September 30, 2015 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
46,667 | $ | 2,689 | $ | 474 | |||||
|
|||
|
|||
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 | 274,526 | ||
Trademarks | 8,600 | ||
Other noncurrent assets | 3,421 | ||
Total assets | 455,959 | ||
Accounts payable | (41,897 | ) | |
Accrued expenses | (5,485 | ) | |
Other liabilities | (9,970 | ) | |
Estimated net assets acquired | $ | 398,607 | |
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
Three Months Ended September 30, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 3,467,362 | $ | 165,201 | $ | 3,632,563 | |||
Income from operations | 203,337 | 7,716 | 211,053 | ||||||
Nine Months Ended September 30, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 10,112,865 | $ | 468,907 | $ | 10,581,772 | |||
Income from operations | 560,690 | 16,593 | 577,283 | ||||||
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014 | ||||||
Additional amortization expense on identifiable intangible assets | $ | (1,890 | ) | $ | (5,670 | ) | |
Other | 1,009 | 2,948 | |||||
|
|||
|
|||
Balance, December 31, 2014 | $ | 825,038 | |
Acquisitions | 274,526 | ||
Foreign currency translation | (1,824 | ) | |
Balance, September 30, 2015 | $ | 1,097,740 | |
September 30, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (55,294 | ) | (36,917 | ) | |||
Net | $ | 115,878 | $ | 96,455 | |||
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
September 30, 2015 | December 31, 2014 | ||||||
Trademarks | $ | 10,475 | $ | 1,875 | |||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Amortization expense | $ | 6,093 | $ | 4,690 | $ | 18,282 | $ | 14,529 | |||||||
Remainder of 2015 | $ | 6,101 | |
2016 | 24,482 | ||
2017 | 24,204 | ||
2018 | 23,785 | ||
2019 | 23,785 | ||
2020 | 13,521 | ||
Total | $ | 115,878 | |
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Stock options | $ | 3,100 | $ | 3,466 | $ | 10,973 | $ | 6,227 | |||||||
Stock awards | 8,919 | 13,249 | 30,655 | 25,602 | |||||||||||
Company expense on ESPP discount | 474 | 423 | 1,884 | 1,732 | |||||||||||
Total stock-based compensation expense | $ | 12,493 | $ | 17,138 | $ | 43,512 | $ | 33,561 | |||||||
Three Months Ended September 30, 2015 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
46,667 | $ | 2,689 | $ | 474 | |||||
|
|||
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 | 274,526 | ||
Trademarks | 8,600 | ||
Other noncurrent assets | 3,421 | ||
Total assets | 455,959 | ||
Accounts payable | (41,897 | ) | |
Accrued expenses | (5,485 | ) | |
Other liabilities | (9,970 | ) | |
Estimated net assets acquired | $ | 398,607 | |
September 30, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (55,294 | ) | (36,917 | ) | |||
Net | $ | 115,878 | $ | 96,455 | |||
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
Three Months Ended September 30, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 3,467,362 | $ | 165,201 | $ | 3,632,563 | |||
Income from operations | 203,337 | 7,716 | 211,053 | ||||||
Nine Months Ended September 30, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 10,112,865 | $ | 468,907 | $ | 10,581,772 | |||
Income from operations | 560,690 | 16,593 | 577,283 | ||||||
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014 | ||||||
Additional amortization expense on identifiable intangible assets | $ | (1,890 | ) | $ | (5,670 | ) | |
Other | 1,009 | 2,948 | |||||
|
|
||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||