Quarterly report pursuant to Section 13 or 15(d)

Acquisitions and Goodwill (Tables)

v3.19.2
Acquisitions and Goodwill (Tables)
6 Months Ended
Jun. 30, 2019
Goodwill [Line Items]  
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block] The weighted average assumptions used in the Monte Carlo simulation are summarized in the following table:
 
FSA Earn-out
Risk-free rate
2.4%
Revenue discount rate
8.5%
Revenue volatility
9.0%


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

FSA

April 21, 2019
Tangible assets:
 
Cash
$
202

Other receivables
1,491

Property and equipment
40

Total tangible assets
1,733

Intangible assets:
 
Non-compete agreements
900

Customer relationships
17,100

Goodwill
19,281

Total intangible assets
37,281

Total assets acquired
39,014


 
Liabilities assumed:
 
Current liabilities
7,664

Other liabilities
4,350

Total liabilities assumed
12,014

Net assets acquired
$
27,000


Schedule of Acquired Finite-Lived Intangible Assets by Major Class [Table Text Block] The acquired definite-lived intangible assets have the following useful lives:
 
FSA Useful Lives
Non-compete agreements
5 years
Customer relationships
15 years

Schedule of Goodwill [Table Text Block]
The following is a summary of the Company's goodwill as of June 30, 2019. Approximately $139,229 of goodwill is deductible for tax purposes.
 
Beginning balance, December 31, 2018
 
FSA Acquisition
 
Ending balance, June 30, 2019
Expedited LTL
 
 
 
 
 
Goodwill
$
97,593

 
$
19,281

 
$
116,874

Accumulated Impairment

 

 

 
 
 
 
 
 
Intermodal
 
 
 
 
 
Goodwill
76,615

 

 
76,615

Accumulated Impairment

 

 

TLS
 
 
 
 
 
Goodwill
45,164

 

 
45,164

Accumulated Impairment
(25,686
)
 

 
(25,686
)
 
 
 
 
 
 
Pool Distribution
 
 
 
 
 
Goodwill
12,359

 

 
12,359

Accumulated Impairment
(6,953
)
 

 
(6,953
)
 
 
 
 
 
 
Total
$
199,092

 
$
19,281

 
$
218,373