|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Balance, December 31, 2012 | $ | 822,215 | |
Phoenix acquisition - measurement period adjustment | 4,606 | ||
Foreign currency translation | (533 | ) | |
Balance, June 30, 2013 | $ | 826,288 | |
June 30, 2013 | December 31, 2012 | ||||||
Gross | $ | 149,644 | $ | 149,644 | |||
Accumulated amortization | (24,265 | ) | (14,108 | ) | |||
Net | $ | 125,379 | $ | 135,536 | |||
June 30, 2013 | December 31, 2012 | ||||||
Trademarks | $ | 1,875 | $ | 1,875 | |||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Amortization expense | $ | 5,026 | $ | 966 | $ | 10,073 | $ | 1,808 | |||||||
Remainder of 2013 | $ | 10,042 | |
2014 | 18,719 | ||
2015 | 16,939 | ||
2016 | 16,922 | ||
2017 | 16,827 | ||
Thereafter | 45,930 | ||
Total | $ | 125,379 | |
|
|||
• | 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 June 30, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | — | $ | 1,265 | |||
Payments of contingent purchase price | — | — | |||||
Total unrealized losses included in earnings | — | 209 | |||||
Balance, end of period | $ | — | $ | 1,474 | |||
|
|||
|
|||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Stock options | $ | 319 | $ | 495 | $ | 620 | $ | 997 | |||||||
Stock awards | 3,940 | 5,809 | 7,842 | 14,107 | |||||||||||
Company expense on ESPP discount | 511 | 489 | 1,423 | 1,455 | |||||||||||
Total stock based compensation expense | $ | 4,770 | $ | 6,793 | $ | 9,885 | $ | 16,559 | |||||||
Three Months Ended June 30, 2013 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
60,472 | $ | 2,894 | $ | 511 | |||||
|
|||
|
|||
Cash and cash equivalents | $ | 75,372 | |
Receivables | 125,595 | ||
Other current assets | 8,929 | ||
Property and equipment | 12,160 | ||
Identifiable intangible assets | 130,000 | ||
Goodwill | 452,483 | ||
Other noncurrent assets | 15,596 | ||
Total assets | $ | 820,135 | |
Accounts payable | $ | (45,367 | ) |
Accrued expenses | (14,340 | ) | |
Other liabilities | (83,155 | ) | |
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 June 30, 2013 | |||||||||||||||
C.H. Robinson | T-Chek | Phoenix | Combined | ||||||||||||
As Reported | Operations | Operations | Pro Forma | ||||||||||||
Total revenues | $ | 2,955,714 | $ | (13,354 | ) | $ | 223,408 | $ | 3,165,768 | ||||||
Income from operations | 184,914 | (6,815 | ) | 10,601 | 188,700 | ||||||||||
Net income | 114,582 | (4,275 | ) | 6,437 | 116,744 | ||||||||||
Six Months Ended June 30, 2012 | |||||||||||||||
C.H. Robinson | T-Chek | Phoenix | Combined | ||||||||||||
As Reported | Operations | Operations | Pro Forma | ||||||||||||
Total revenues | $ | 5,507,828 | $ | (26,129 | ) | $ | 406,608 | $ | 5,888,307 | ||||||
Income from operations | 354,459 | (12,497 | ) | 14,937 | 356,899 | ||||||||||
Net income | 221,082 | (7,812 | ) | 7,728 | 220,998 | ||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2012 | 2012 | ||||||
Contractual changes in compensation | $ | (5,080 | ) | $ | (5,080 | ) | |
Additional amortization expense on identifiable intangible assets | 4,067 | 8,133 | |||||
Rent expense for new lease agreements | 84 | 168 | |||||
Depreciation on acquired building | 37 | 75 | |||||
Incremental interest expense | 638 | 1,275 | |||||
Tax effect | (262 | ) | (523 | ) | |||
|
|||
|
|||
Balance, December 31, 2012 | $ | 822,215 | |
Phoenix acquisition - measurement period adjustment | 4,606 | ||
Foreign currency translation | (533 | ) | |
Balance, June 30, 2013 | $ | 826,288 | |
June 30, 2013 | December 31, 2012 | ||||||
Gross | $ | 149,644 | $ | 149,644 | |||
Accumulated amortization | (24,265 | ) | (14,108 | ) | |||
Net | $ | 125,379 | $ | 135,536 | |||
June 30, 2013 | December 31, 2012 | ||||||
Trademarks | $ | 1,875 | $ | 1,875 | |||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Amortization expense | $ | 5,026 | $ | 966 | $ | 10,073 | $ | 1,808 | |||||||
Remainder of 2013 | $ | 10,042 | |
2014 | 18,719 | ||
2015 | 16,939 | ||
2016 | 16,922 | ||
2017 | 16,827 | ||
Thereafter | 45,930 | ||
Total | $ | 125,379 | |
|
|||
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 June 30, | |||||||
2013 | 2012 | ||||||
Balance, beginning of period | $ | — | $ | 1,265 | |||
Payments of contingent purchase price | — | — | |||||
Total unrealized losses included in earnings | — | 209 | |||||
Balance, end of period | $ | — | $ | 1,474 | |||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Stock options | $ | 319 | $ | 495 | $ | 620 | $ | 997 | |||||||
Stock awards | 3,940 | 5,809 | 7,842 | 14,107 | |||||||||||
Company expense on ESPP discount | 511 | 489 | 1,423 | 1,455 | |||||||||||
Total stock based compensation expense | $ | 4,770 | $ | 6,793 | $ | 9,885 | $ | 16,559 | |||||||
Three Months Ended June 30, 2013 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
60,472 | $ | 2,894 | $ | 511 | |||||
|
|||
Cash and cash equivalents | $ | 75,372 | |
Receivables | 125,595 | ||
Other current assets | 8,929 | ||
Property and equipment | 12,160 | ||
Identifiable intangible assets | 130,000 | ||
Goodwill | 452,483 | ||
Other noncurrent assets | 15,596 | ||
Total assets | $ | 820,135 | |
Accounts payable | $ | (45,367 | ) |
Accrued expenses | (14,340 | ) | |
Other liabilities | (83,155 | ) | |
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 June 30, 2013 | |||||||||||||||
C.H. Robinson | T-Chek | Phoenix | Combined | ||||||||||||
As Reported | Operations | Operations | Pro Forma | ||||||||||||
Total revenues | $ | 2,955,714 | $ | (13,354 | ) | $ | 223,408 | $ | 3,165,768 | ||||||
Income from operations | 184,914 | (6,815 | ) | 10,601 | 188,700 | ||||||||||
Net income | 114,582 | (4,275 | ) | 6,437 | 116,744 | ||||||||||
Six Months Ended June 30, 2012 | |||||||||||||||
C.H. Robinson | T-Chek | Phoenix | Combined | ||||||||||||
As Reported | Operations | Operations | Pro Forma | ||||||||||||
Total revenues | $ | 5,507,828 | $ | (26,129 | ) | $ | 406,608 | $ | 5,888,307 | ||||||
Income from operations | 354,459 | (12,497 | ) | 14,937 | 356,899 | ||||||||||
Net income | 221,082 | (7,812 | ) | 7,728 | 220,998 | ||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2012 | 2012 | ||||||
Contractual changes in compensation | $ | (5,080 | ) | $ | (5,080 | ) | |
Additional amortization expense on identifiable intangible assets | 4,067 | 8,133 | |||||
Rent expense for new lease agreements | 84 | 168 | |||||
Depreciation on acquired building | 37 | 75 | |||||
Incremental interest expense | 638 | 1,275 | |||||
Tax effect | (262 | ) | (523 | ) | |||
|
|
|
||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||