XML 47 R29.htm IDEA: XBRL DOCUMENT v2.4.1.9
ACQUISITIONS AND DIVESTITURES (Tables)
12 Months Ended
Dec. 31, 2014
Notes To Financial Statements [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following is a summary of the allocation of purchase consideration to the estimated fair value of net assets for the acquisition of Phoenix (in thousands):
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


Identifiable intangible assets and estimated useful lives are as follows (dollars in thousands):
 
Estimated Life (years)
 
 
Customer relationships
8
 
$
129,800

Noncompete agreements
5
 
200

Total identifiable intangible assets
 
 
$
130,000

Business Acquisition, Pro Forma Information
On an unaudited pro forma basis, assuming the T-Chek divestiture and the Phoenix acquisition had closed on January 1, 2012, the results of C.H. Robinson excluding T-Chek and including Phoenix would have resulted in the following (in thousands):
 
December 31, 2012
 
C.H. Robinson As Reported
 
T-Chek Operations
 
Phoenix Operations
 
Combined Pro Forma
 
 
 
 
 
 
 
 
 
Total revenues
$
11,359,113

 
$
(41,623
)
 
$
692,836

 
$
12,010,326

Income from operations
675,320

 
(20,578
)
 
24,131

 
678,873

Net income
593,804

 
(12,804
)
 
11,976

 
592,976


Phoenix pro forma financial information includes the following adjustments for the twelve months ended December 31 (in thousands):
 
2012
Eliminate personnel costs from purchased transportation and related services
$
(24,422
)
Eliminate personnel costs from selling, general, and administrative services
(50,065
)
Reclassify costs to personnel expenses
74,487

Contractual changes in compensation
(5,080
)
Additional amortization expense on identifiable intangible assets
13,555

Rent expense for new lease agreements
280

Depreciation on acquired building
123

Incremental interest expense
(2,127
)
Additional bonus paid by sellers
(1,400
)
Third party advisory fees paid by sellers
(582
)
Elimination of variable interest entities not acquired
215

Tax effect
(1,487
)