Quarterly report pursuant to Section 13 or 15(d)

Acquisitions and Long-Lived Assets (Tables)

v3.20.2
Acquisitions and Long-Lived Assets (Tables)
6 Months Ended
Jun. 30, 2020
Goodwill [Line Items]  
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]
The initial weighted average assumptions used in the Monte Carlo simulation are summarized in the following table:


FSA Earn-out

April 21, 2019
 
December 31, 2019
 
June 30, 2020
Risk-free rate
2.9%
 
2.2%
 
2.2%
Revenue discount rate
4.4%
 
4.4%
 
3.2%
Revenue volatility
3.0%
 
5.0%
 
6.0%

Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following table presents the allocations of the previously discussed acquisition purchase prices to the assets acquired and liabilities assumed based on their estimated fair values and resulting residual goodwill (in thousands):
 
 
 
 

FSA
OST
Linn Star

April 21, 2019
July 14, 2019
January 12, 2020
Tangible assets:
 
 
 
Cash
$
202

$

$
1,308

Other receivables
1,491



Prepaid expenses and other current assets


1,182

Property and equipment
40

10,371

605

Operating lease right-of-use assets
3,209

1,672

10,011

Total tangible assets
4,942

12,043

13,106

Intangible assets:
 
 
 
Non-compete agreements
900

850

450

Customer relationships
17,900

5,700

29,800

Goodwill
19,963

2,050

25,234

Total intangible assets
38,763

8,600

55,484

Total assets acquired
43,705

20,643

68,590


 
 
 
Liabilities assumed:
 
 
 
Current liabilities
8,466


1,340

Other liabilities
5,030



Debt and finance lease obligations

6,971


Operating lease obligations
3,209

1,672

10,011

Total liabilities assumed
16,705

8,643

11,351

Net assets acquired
$
27,000

$
12,000

$
57,239


Schedule of Acquired Finite-Lived Intangible Assets by Major Class [Table Text Block] The acquired definite-lived intangible assets have the following useful lives:

Useful Lives

FSA
OST
Linn Star
Non-compete agreements
5 years
3 years
1 year
Customer relationships
15 years
10 years
15 years

Fair Value, Concentration of Risk [Table Text Block] The significant assumptions used in this analysis were as follows:
 
Expedited LTL
 
Truckload
 
Final Mile
 
Intermodal
Discount rate
10.5
%
 
13.5
%
 
13.5
%
 
13.5
%
Terminal growth rate
4.0
%
 
4.0
%
 
4.0
%
 
4.0
%

Schedule of Goodwill [Table Text Block]
The following is a summary of the Company's goodwill as of June 30, 2020. Approximately $161,789 of goodwill is deductible for tax purposes.
 
Beginning balance, December 31, 2019
 
Linn Star Acquisition
 
Ending balance, June 30, 2020
Expedited LTL
 
 
 
 
 
Goodwill
$
97,593

 
$

 
$
97,593

Accumulated Impairment

 

 

 
 
 
 
 
 
Truckload
 
 
 
 
 
Goodwill
45,164

 

 
45,164

Accumulated Impairment
(25,686
)
 

 
(25,686
)
 
 
 
 
 
 
Final Mile
 
 
 
 
 
Goodwill
19,963

 
25,234

 
45,197

Accumulated Impairment

 

 

 
 
 
 
 
 
Intermodal
 
 
 
 
 
Goodwill
78,665

 

 
78,665

Accumulated Impairment

 

 

 
 
 
 
 
 
Total
 
 
 
 
 
Goodwill
241,385

 
25,234

 
266,619

Accumulated Impairment
(25,686
)
 

 
(25,686
)
 
$
215,699

 
$
25,234

 
$
240,933