XML 43 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2018
Business Acquisition [Line Items]  
Schedule of pro forma financial information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

(in millions)

    

2018

    

2017

 

2018

    

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma revenue

 

$

413.2

 

$

236.1

 

$

773.3

 

$

427.4

Pro forma net loss

 

$

9.6

 

$

(5.1)

 

$

8.6

 

$

(15.4)

Pro forma net loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

0.16

 

$

(0.13)

 

$

0.15

 

$

(0.47)

 

Acquisition 2018  
Business Acquisition [Line Items]  
Summary of the allocation of the purchase price paid to the fair values of the net assets

The following is a summary of the preliminary allocation of the purchase price paid to the fair values of the net assets, net of cash acquired, of the acquisition of Aveda, as defined below (in thousands):

 

 

 

 

 

(all amounts in United States dollars)

 

 

 

 

 

 

 

 

 

Aveda

Accounts receivable

 

$

37,255

Prepaid and other current assets

 

 

1,785

Property and equipment

 

 

89,752

Goodwill

 

 

14,919

Deferred tax asset

 

 

1,035

Accounts payable and other liabilities

 

 

(30,007)

Total

 

$

114,739

 

Acquisition 2017  
Business Acquisition [Line Items]  
Summary of the allocation of the purchase price paid to the fair values of the net assets

The following is a summary of the preliminary allocation of the purchase price paid to the fair values of the net assets, net of cash acquired, of the Company’s 2017 acquisitions (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(all amounts in United States dollars)

 

 

 

 

 

 

 

Tennessee

 

 

 

 

 

 

    

 

 

 

 

 

Moore

 

Roadmaster

 

Steel

 

 

 

 

 

 

 

 

 

 

Belmont

 

Freight

 

Group

 

Haulers

 

R&R

 

Steelman

 

Schilli*

 

Big Freight*

Accounts receivable

 

$

240

 

$

4,436

 

$

9,806

 

$

20,207

 

$

5,129

 

$

4,383

 

$

8,616

 

$

4,914

Parts supplies

 

 

 —

 

 

312

 

 

231

 

 

 —

 

 

149

 

 

90

 

 

1,681

 

 

212

Prepaid and other current assets

 

 

107

 

 

301

 

 

1,097

 

 

5,870

 

 

1,515

 

 

2,295

 

 

2,548

 

 

287

Property and equipment

 

 

1,548

 

 

22,052

 

 

36,854

 

 

8,705

 

 

16,887

 

 

11,100

 

 

39,870

 

 

11,493

Goodwill & Intangibles

 

 

4,187

 

 

48,220

 

 

83,947

 

 

85,102

 

 

26,686

 

 

16,367

 

 

17,050

 

 

11,848

Other long-term assets

 

 

 —

 

 

114

 

 

670

 

 

19,049

 

 

156

 

 

5,013

 

 

915

 

 

121

Deferred tax liabilities

 

 

(1,300)

 

 

(14,376)

 

 

(19,410)

 

 

(33,284)

 

 

(8,922)

 

 

(4,811)

 

 

(15,424)

 

 

(4,792)

Accounts payable and other liabilities

 

 

(248)

 

 

(1,889)

 

 

(26,764)

 

 

(14,002)

 

 

(3,362)

 

 

(15,612)

 

 

(27,896)

 

 

(6,294)

Total

 

$

4,534

 

$

59,170

 

$

86,431

 

$

91,647

 

$

38,238

 

$

18,825

 

$

27,360

 

$

17,789


*The purchase price allocations for Schilli and Big Freight are considered final as of June 30, 2018.