| GENERAL
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Balance, December 31, 2014 | $ | 825,038 | |
Acquisitions | 274,364 | ||
Foreign currency translation | (1,823 | ) | |
Balance, June 30, 2015 | $ | 1,097,579 | |
June 30, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (49,197 | ) | (36,917 | ) | |||
Net | $ | 121,975 | $ | 96,455 | |||
June 30, 2015 | December 31, 2014 | ||||||
Trademarks | $ | 10,475 | $ | 1,875 | |||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Amortization expense | $ | 6,093 | $ | 4,912 | $ | 12,189 | $ | 9,839 | |||||||
Remainder of 2015 | $ | 12,197 | |
2016 | 24,482 | ||
2017 | 24,205 | ||
2018 | 23,785 | ||
2019 | 23,785 | ||
Thereafter | 13,521 | ||
Total | $ | 121,975 | |
|
|||
• | 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 June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Stock options | $ | 4,109 | $ | 2,308 | $ | 7,873 | $ | 2,761 | |||||||
Stock awards | 11,057 | 8,840 | 21,736 | 12,353 | |||||||||||
Company expense on ESPP discount | 517 | 482 | 1,410 | 1,309 | |||||||||||
Total stock-based compensation expense | $ | 15,683 | $ | 11,630 | $ | 31,019 | $ | 16,423 | |||||||
Three Months Ended June 30, 2015 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
55,206 | $ | 2,928 | $ | 517 | |||||
|
|||
|
|||
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 June 30, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 3,502,918 | $ | 162,644 | $ | 3,665,562 | |||
Income from operations | 200,382 | 5,167 | 205,549 | ||||||
Six Months Ended June 30, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 6,645,503 | $ | 303,708 | $ | 6,949,211 | |||
Income from operations | 357,353 | 8,877 | 366,230 | ||||||
Three Months Ended June 30, 2014 | Six Months Ended June 30, 2014 | ||||||
Additional amortization expense on identifiable intangible assets | $ | (1,890 | ) | $ | (3,780 | ) | |
Other | 1,142 | 1,939 | |||||
|
|||
|
|||
Balance, December 31, 2014 | $ | 825,038 | |
Acquisitions | 274,364 | ||
Foreign currency translation | (1,823 | ) | |
Balance, June 30, 2015 | $ | 1,097,579 | |
June 30, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (49,197 | ) | (36,917 | ) | |||
Net | $ | 121,975 | $ | 96,455 | |||
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
June 30, 2015 | December 31, 2014 | ||||||
Trademarks | $ | 10,475 | $ | 1,875 | |||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Amortization expense | $ | 6,093 | $ | 4,912 | $ | 12,189 | $ | 9,839 | |||||||
Remainder of 2015 | $ | 12,197 | |
2016 | 24,482 | ||
2017 | 24,205 | ||
2018 | 23,785 | ||
2019 | 23,785 | ||
Thereafter | 13,521 | ||
Total | $ | 121,975 | |
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Stock options | $ | 4,109 | $ | 2,308 | $ | 7,873 | $ | 2,761 | |||||||
Stock awards | 11,057 | 8,840 | 21,736 | 12,353 | |||||||||||
Company expense on ESPP discount | 517 | 482 | 1,410 | 1,309 | |||||||||||
Total stock-based compensation expense | $ | 15,683 | $ | 11,630 | $ | 31,019 | $ | 16,423 | |||||||
Three Months Ended June 30, 2015 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
55,206 | $ | 2,928 | $ | 517 | |||||
|
|||
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 | |
June 30, 2015 | December 31, 2014 | ||||||
Gross | $ | 171,172 | $ | 133,372 | |||
Accumulated amortization | (49,197 | ) | (36,917 | ) | |||
Net | $ | 121,975 | $ | 96,455 | |||
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
Three Months Ended June 30, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 3,502,918 | $ | 162,644 | $ | 3,665,562 | |||
Income from operations | 200,382 | 5,167 | 205,549 | ||||||
Six Months Ended June 30, 2014 | |||||||||
C.H. Robinson | Freightquote | Combined | |||||||
As Reported | Operations | Pro Forma | |||||||
Total revenues | $ | 6,645,503 | $ | 303,708 | $ | 6,949,211 | |||
Income from operations | 357,353 | 8,877 | 366,230 | ||||||
Three Months Ended June 30, 2014 | Six Months Ended June 30, 2014 | ||||||
Additional amortization expense on identifiable intangible assets | $ | (1,890 | ) | $ | (3,780 | ) | |
Other | 1,142 | 1,939 | |||||
|
|
||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||