XML 38 R26.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisition of Gordon Trucking, Inc. (Tables)
12 Months Ended
Dec. 31, 2015
Acquisition of Gordon Trucking, Inc. [Abstract]  
Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited pro forma consolidated results of operations for the year ended December 31, 2013 assume that the acquisition of GTI occurred as of January 1, 2013.
 
 
Year ended
 
 
December 31, 2013

 
 
(in thousands)
Operating revenue
 
$
961,525

Net income
 
90,821

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The assets and liabilities associated with GTI were recorded at their fair values as of the acquisition date and the amounts are as follows:
ALLOCATION OF PURCHASE PRICE
(in thousands)
Cash and cash equivalents
$
21,485

Accounts receivable
45,679

Other current assets
14,371

Property and equipment
189,409

Other non-current assets
3,916

Intangible assets
19,042

Goodwill
95,371

Total assets
389,273

Accounts payable and accrued expenses
(30,665
)
Insurance accruals
(23,821
)
Long-term debt
(147,942
)
Contingent consideration
(13,618
)
Other accruals
(1,227
)
Total consideration transferred
$
172,000

Total Purchase Price Consideration [Table Text Block]
TOTAL PURCHASE PRICE CONSIDERATION
(in thousands)
Cash paid pursuant to Stock Purchase Agreement
$
115,900

Cash paid pursuant to an Asset Purchase Agreement
15,000

Common stock issued (par value of $0.01)
$
41,100

Consideration transferred at closing
$
172,000

 
 
Cash acquired included in historical book value of GTI assets and liabilities
(20,000
)
Debt assumption
148,000

 
$
300,000


Schedule of Business Acquisitions by Acquisition, Equity Interest Issued or Issuable [Table Text Block]
The total potential earn-out is $20.0 million with maximum amounts payable each year as follows:
 
(in thousands)
2014

$
6,000

2015

6,000

2016-2017

8,000

 
$
20,000