| GENERAL
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Total | |||||||||||||||
December 31, 2016 balance | $ | 907,230 | $ | 159,050 | $ | 139,558 | $ | 26,958 | $ | 1,232,796 | |||||||||
Acquisitions | 3,673 | 24,902 | — | — | 28,575 | ||||||||||||||
Translation | 10,320 | 1,970 | 1,583 | 306 | 14,179 | ||||||||||||||
September 30, 2017 | $ | 921,223 | $ | 185,922 | $ | 141,141 | $ | 27,264 | $ | 1,275,550 | |||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Cost | Accumulated Amortization | Net | Cost | Accumulated Amortization | Net | ||||||||||||||||||
Finite-lived intangibles | |||||||||||||||||||||||
Customer relationships | $ | 262,534 | $ | (112,552 | ) | $ | 149,982 | $ | 244,036 | $ | (87,199 | ) | $ | 156,837 | |||||||||
Non-competition agreements | 500 | (362 | ) | 138 | 500 | (287 | ) | 213 | |||||||||||||||
Total finite-lived intangibles | 263,034 | (112,914 | ) | 150,120 | 244,536 | (87,486 | ) | 157,050 | |||||||||||||||
Indefinite-lived intangibles | |||||||||||||||||||||||
Trademarks | 10,475 | — | 10,475 | 10,475 | — | 10,475 | |||||||||||||||||
Total intangibles | $ | 273,509 | $ | (112,914 | ) | $ | 160,595 | $ | 255,011 | $ | (87,486 | ) | $ | 167,525 | |||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Amortization expense | $ | 9,157 | $ | 6,094 | $ | 26,875 | $ | 18,282 | |||||||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Total | |||||||||||||||
Remainder of 2017 | $ | 1,955 | $ | 7,267 | $ | — | $ | 168 | $ | 9,390 | |||||||||
2018 | 7,820 | 29,217 | — | — | 37,037 | ||||||||||||||
2019 | 7,820 | 29,217 | — | — | 37,037 | ||||||||||||||
2020 | 260 | 26,513 | — | — | 26,773 | ||||||||||||||
2021 | 260 | 12,992 | — | — | 13,252 | ||||||||||||||
Thereafter | 706 | 25,925 | — | — | 26,631 | ||||||||||||||
Total | $ | 150,120 | |||||||||||||||||
|
|||
• | Level 1 — Quoted market prices in active markets for identical assets or liabilities. |
• | Level 2 — Observable market-based inputs or unobservable inputs that are corroborated by market data. |
• | Level 3 — Unobservable inputs reflecting the reporting entity’s own assumptions or external inputs from inactive markets. |
|
|||
|
|||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Stock options | $ | 1,715 | $ | 603 | $ | 5,341 | $ | 5,818 | |||||||
Stock awards | 5,427 | 3,747 | 17,149 | 22,768 | |||||||||||
Company expense on ESPP discount | 525 | 491 | 2,019 | 2,040 | |||||||||||
Total stock-based compensation expense | $ | 7,667 | $ | 4,841 | $ | 24,509 | $ | 30,626 | |||||||
Three Months Ended September 30, 2017 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
45,986 | $ | 2,975 | $ | 525 | |||||
|
|||
|
|||
Estimated Life (years) | |||||
Customer relationships | 7 | $ | 14,004 | ||
Cash | $ | 10,181 | |
Receivables | 37,190 | ||
Inventory and other current assets | 2,609 | ||
Property and equipment | 1,696 | ||
Identifiable intangible assets | 78,842 | ||
Goodwill | 132,797 | ||
Other noncurrent assets | 70 | ||
Long term deferred tax asset | 814 | ||
Total assets | 264,199 | ||
Accounts payable | (22,147 | ) | |
Accrued expenses | (12,700 | ) | |
Estimated net assets acquired | $ | 229,352 | |
Estimated Life (years) | |||||
Customer relationships | 7 | $ | 78,842 | ||
|
|||
• | North American Surface Transportation-NAST provides freight transportation services across North America through a network of offices in the United States, Canada, and Mexico. The primary services provided by NAST include truckload, LTL, and intermodal. |
• | Global Forwarding-Global Forwarding provides global logistics services through an international network of offices in North America, Asia, Europe, Australia, New Zealand, and South America and also contracts with independent agents worldwide. The primary services provided by Global Forwarding include ocean freight services, airfreight services, and customs brokerage. |
• | Robinson Fresh-Robinson Fresh provides sourcing services under the trade name of Robinson Fresh. Our sourcing services primarily include the buying, selling, and marketing of fresh fruits, vegetables, and other perishable items. Robinson Fresh sources products from around the world and has a physical presence in North America, Europe, Asia, and South America. This segment often provides the logistics and transportation of the products they sell, in addition to temperature controlled transportation services for its customers. |
• | All Other and Corporate-All Other and Corporate includes our Managed Services segment, as well as Other Surface Transportation outside of North America and other miscellaneous revenues and unallocated corporate expenses. Managed Services provides Transportation Management Services, or Managed TMS®. Other Surface Transportation revenues are primarily earned by Europe Surface Transportation. Europe Surface Transportation provides services similar to NAST across Europe. |
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Eliminations | Consolidated | ||||||||||||||||||
Three Months Ended September 30, 2017 | |||||||||||||||||||||||
Revenues | $ | 2,469,420 | $ | 552,134 | $ | 613,646 | $ | 149,251 | $ | — | $ | 3,784,451 | |||||||||||
Intersegment revenues(1) | 115,796 | 7,873 | 43,272 | 3,228 | (170,169 | ) | — | ||||||||||||||||
Total Revenues | $ | 2,585,216 | $ | 560,007 | $ | 656,918 | $ | 152,479 | $ | (170,169 | ) | $ | 3,784,451 | ||||||||||
Net Revenues | $ | 377,403 | $ | 129,842 | $ | 54,253 | $ | 32,348 | $ | — | $ | 593,846 | |||||||||||
Income from Operations | 151,392 | 31,125 | 11,586 | 362 | — | 194,465 | |||||||||||||||||
Depreciation and amortization | 5,808 | 8,455 | 1,190 | 8,510 | — | 23,963 | |||||||||||||||||
Total assets(2) | 2,297,980 | 840,762 | 413,520 | 623,326 | — | 4,175,588 | |||||||||||||||||
Average headcount | 6,998 | 4,301 | 970 | 2,634 | — | 14,903 | |||||||||||||||||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Eliminations | Consolidated | ||||||||||||||||||
Three Months Ended September 30, 2016 | |||||||||||||||||||||||
Revenues | $ | 2,252,187 | $ | 390,830 | $ | 590,385 | $ | 122,352 | $ | — | $ | 3,355,754 | |||||||||||
Intersegment revenues(1) | 79,728 | 8,742 | 32,255 | 100 | (120,825 | ) | — | ||||||||||||||||
Total Revenues | $ | 2,331,915 | $ | 399,572 | $ | 622,640 | $ | 122,452 | $ | (120,825 | ) | $ | 3,355,754 | ||||||||||
Net Revenues | $ | 378,073 | $ | 93,368 | $ | 57,036 | $ | 29,985 | $ | — | $ | 558,462 | |||||||||||
Income from Operations | 171,733 | 17,047 | 17,733 | 4,754 | — | 211,267 | |||||||||||||||||
Depreciation and amortization | 5,547 | 5,073 | 983 | 6,054 | — | 17,657 | |||||||||||||||||
Total assets(2) | 2,115,467 | 625,267 | 405,832 | 517,496 | — | 3,664,062 | |||||||||||||||||
Average headcount (3) | 6,869 | 3,559 | 956 | 2,322 | — | 13,706 | |||||||||||||||||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Eliminations | Consolidated | ||||||||||||||||||
Nine Months Ended September 30, 2017 | |||||||||||||||||||||||
Revenues | $ | 7,110,223 | $ | 1,549,742 | $ | 1,821,094 | $ | 428,535 | $ | — | $ | 10,909,594 | |||||||||||
Intersegment revenues(1) | 329,193 | 23,456 | 116,281 | 13,776 | (482,706 | ) | — | ||||||||||||||||
Total Revenues | $ | 7,439,416 | $ | 1,573,198 | $ | 1,937,375 | $ | 442,311 | $ | (482,706 | ) | $ | 10,909,594 | ||||||||||
Net Revenues | $ | 1,109,749 | $ | 357,411 | $ | 171,936 | $ | 97,105 | $ | — | $ | 1,736,201 | |||||||||||
Income from Operations | 447,553 | 75,006 | 40,487 | 1,197 | — | 564,243 | |||||||||||||||||
Depreciation and amortization | 17,104 | 24,574 | 3,534 | 24,128 | — | 69,340 | |||||||||||||||||
Total assets(2) | 2,297,980 | 840,762 | 413,520 | 623,326 | — | 4,175,588 | |||||||||||||||||
Average headcount | 6,921 | 4,113 | 966 | 2,590 | — | 14,590 | |||||||||||||||||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Eliminations | Consolidated | ||||||||||||||||||
Nine Months Ended September 30, 2016 | |||||||||||||||||||||||
Revenues | $ | 6,456,281 | $ | 1,098,715 | $ | 1,814,682 | $ | 359,760 | $ | — | $ | 9,729,438 | |||||||||||
Intersegment revenues(1) | 211,540 | 23,585 | 83,200 | 642 | (318,967 | ) | — | ||||||||||||||||
Total Revenues | $ | 6,667,821 | $ | 1,122,300 | $ | 1,897,882 | $ | 360,402 | $ | (318,967 | ) | $ | 9,729,438 | ||||||||||
Net Revenues | $ | 1,161,074 | $ | 283,458 | $ | 183,041 | $ | 88,439 | $ | — | $ | 1,716,012 | |||||||||||
Income from Operations | 516,805 | 56,300 | 62,777 | 8,084 | — | 643,966 | |||||||||||||||||
Depreciation and amortization | 16,551 | 15,231 | 2,590 | 18,344 | — | 52,716 | |||||||||||||||||
Total assets(2) | 2,115,467 | 625,267 | 405,832 | 517,496 | — | 3,664,062 | |||||||||||||||||
Average headcount (3) | 6,767 | 3,523 | 939 | 2,249 | — | 13,478 | |||||||||||||||||
|
|||
|
|||
• | Level 1 — Quoted market prices in active markets for identical assets or liabilities. |
• | Level 2 — Observable market-based inputs or unobservable inputs that are corroborated by market data. |
• | Level 3 — Unobservable inputs reflecting the reporting entity’s own assumptions or external inputs from inactive markets. |
|
|||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Total | |||||||||||||||
December 31, 2016 balance | $ | 907,230 | $ | 159,050 | $ | 139,558 | $ | 26,958 | $ | 1,232,796 | |||||||||
Acquisitions | 3,673 | 24,902 | — | — | 28,575 | ||||||||||||||
Translation | 10,320 | 1,970 | 1,583 | 306 | 14,179 | ||||||||||||||
September 30, 2017 | $ | 921,223 | $ | 185,922 | $ | 141,141 | $ | 27,264 | $ | 1,275,550 | |||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Cost | Accumulated Amortization | Net | Cost | Accumulated Amortization | Net | ||||||||||||||||||
Finite-lived intangibles | |||||||||||||||||||||||
Customer relationships | $ | 262,534 | $ | (112,552 | ) | $ | 149,982 | $ | 244,036 | $ | (87,199 | ) | $ | 156,837 | |||||||||
Non-competition agreements | 500 | (362 | ) | 138 | 500 | (287 | ) | 213 | |||||||||||||||
Total finite-lived intangibles | 263,034 | (112,914 | ) | 150,120 | 244,536 | (87,486 | ) | 157,050 | |||||||||||||||
Indefinite-lived intangibles | |||||||||||||||||||||||
Trademarks | 10,475 | — | 10,475 | 10,475 | — | 10,475 | |||||||||||||||||
Total intangibles | $ | 273,509 | $ | (112,914 | ) | $ | 160,595 | $ | 255,011 | $ | (87,486 | ) | $ | 167,525 | |||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Amortization expense | $ | 9,157 | $ | 6,094 | $ | 26,875 | $ | 18,282 | |||||||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Total | |||||||||||||||
Remainder of 2017 | $ | 1,955 | $ | 7,267 | $ | — | $ | 168 | $ | 9,390 | |||||||||
2018 | 7,820 | 29,217 | — | — | 37,037 | ||||||||||||||
2019 | 7,820 | 29,217 | — | — | 37,037 | ||||||||||||||
2020 | 260 | 26,513 | — | — | 26,773 | ||||||||||||||
2021 | 260 | 12,992 | — | — | 13,252 | ||||||||||||||
Thereafter | 706 | 25,925 | — | — | 26,631 | ||||||||||||||
Total | $ | 150,120 | |||||||||||||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Stock options | $ | 1,715 | $ | 603 | $ | 5,341 | $ | 5,818 | |||||||
Stock awards | 5,427 | 3,747 | 17,149 | 22,768 | |||||||||||
Company expense on ESPP discount | 525 | 491 | 2,019 | 2,040 | |||||||||||
Total stock-based compensation expense | $ | 7,667 | $ | 4,841 | $ | 24,509 | $ | 30,626 | |||||||
Three Months Ended September 30, 2017 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
45,986 | $ | 2,975 | $ | 525 | |||||
|
|||
Estimated Life (years) | |||||
Customer relationships | 7 | $ | 78,842 | ||
Estimated Life (years) | |||||
Customer relationships | 7 | $ | 14,004 | ||
Cash | $ | 10,181 | |
Receivables | 37,190 | ||
Inventory and other current assets | 2,609 | ||
Property and equipment | 1,696 | ||
Identifiable intangible assets | 78,842 | ||
Goodwill | 132,797 | ||
Other noncurrent assets | 70 | ||
Long term deferred tax asset | 814 | ||
Total assets | 264,199 | ||
Accounts payable | (22,147 | ) | |
Accrued expenses | (12,700 | ) | |
Estimated net assets acquired | $ | 229,352 | |
|
|||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Eliminations | Consolidated | ||||||||||||||||||
Three Months Ended September 30, 2017 | |||||||||||||||||||||||
Revenues | $ | 2,469,420 | $ | 552,134 | $ | 613,646 | $ | 149,251 | $ | — | $ | 3,784,451 | |||||||||||
Intersegment revenues(1) | 115,796 | 7,873 | 43,272 | 3,228 | (170,169 | ) | — | ||||||||||||||||
Total Revenues | $ | 2,585,216 | $ | 560,007 | $ | 656,918 | $ | 152,479 | $ | (170,169 | ) | $ | 3,784,451 | ||||||||||
Net Revenues | $ | 377,403 | $ | 129,842 | $ | 54,253 | $ | 32,348 | $ | — | $ | 593,846 | |||||||||||
Income from Operations | 151,392 | 31,125 | 11,586 | 362 | — | 194,465 | |||||||||||||||||
Depreciation and amortization | 5,808 | 8,455 | 1,190 | 8,510 | — | 23,963 | |||||||||||||||||
Total assets(2) | 2,297,980 | 840,762 | 413,520 | 623,326 | — | 4,175,588 | |||||||||||||||||
Average headcount | 6,998 | 4,301 | 970 | 2,634 | — | 14,903 | |||||||||||||||||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Eliminations | Consolidated | ||||||||||||||||||
Three Months Ended September 30, 2016 | |||||||||||||||||||||||
Revenues | $ | 2,252,187 | $ | 390,830 | $ | 590,385 | $ | 122,352 | $ | — | $ | 3,355,754 | |||||||||||
Intersegment revenues(1) | 79,728 | 8,742 | 32,255 | 100 | (120,825 | ) | — | ||||||||||||||||
Total Revenues | $ | 2,331,915 | $ | 399,572 | $ | 622,640 | $ | 122,452 | $ | (120,825 | ) | $ | 3,355,754 | ||||||||||
Net Revenues | $ | 378,073 | $ | 93,368 | $ | 57,036 | $ | 29,985 | $ | — | $ | 558,462 | |||||||||||
Income from Operations | 171,733 | 17,047 | 17,733 | 4,754 | — | 211,267 | |||||||||||||||||
Depreciation and amortization | 5,547 | 5,073 | 983 | 6,054 | — | 17,657 | |||||||||||||||||
Total assets(2) | 2,115,467 | 625,267 | 405,832 | 517,496 | — | 3,664,062 | |||||||||||||||||
Average headcount (3) | 6,869 | 3,559 | 956 | 2,322 | — | 13,706 | |||||||||||||||||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Eliminations | Consolidated | ||||||||||||||||||
Nine Months Ended September 30, 2017 | |||||||||||||||||||||||
Revenues | $ | 7,110,223 | $ | 1,549,742 | $ | 1,821,094 | $ | 428,535 | $ | — | $ | 10,909,594 | |||||||||||
Intersegment revenues(1) | 329,193 | 23,456 | 116,281 | 13,776 | (482,706 | ) | — | ||||||||||||||||
Total Revenues | $ | 7,439,416 | $ | 1,573,198 | $ | 1,937,375 | $ | 442,311 | $ | (482,706 | ) | $ | 10,909,594 | ||||||||||
Net Revenues | $ | 1,109,749 | $ | 357,411 | $ | 171,936 | $ | 97,105 | $ | — | $ | 1,736,201 | |||||||||||
Income from Operations | 447,553 | 75,006 | 40,487 | 1,197 | — | 564,243 | |||||||||||||||||
Depreciation and amortization | 17,104 | 24,574 | 3,534 | 24,128 | — | 69,340 | |||||||||||||||||
Total assets(2) | 2,297,980 | 840,762 | 413,520 | 623,326 | — | 4,175,588 | |||||||||||||||||
Average headcount | 6,921 | 4,113 | 966 | 2,590 | — | 14,590 | |||||||||||||||||
NAST | Global Forwarding | Robinson Fresh | All Other and Corporate | Eliminations | Consolidated | ||||||||||||||||||
Nine Months Ended September 30, 2016 | |||||||||||||||||||||||
Revenues | $ | 6,456,281 | $ | 1,098,715 | $ | 1,814,682 | $ | 359,760 | $ | — | $ | 9,729,438 | |||||||||||
Intersegment revenues(1) | 211,540 | 23,585 | 83,200 | 642 | (318,967 | ) | — | ||||||||||||||||
Total Revenues | $ | 6,667,821 | $ | 1,122,300 | $ | 1,897,882 | $ | 360,402 | $ | (318,967 | ) | $ | 9,729,438 | ||||||||||
Net Revenues | $ | 1,161,074 | $ | 283,458 | $ | 183,041 | $ | 88,439 | $ | — | $ | 1,716,012 | |||||||||||
Income from Operations | 516,805 | 56,300 | 62,777 | 8,084 | — | 643,966 | |||||||||||||||||
Depreciation and amortization | 16,551 | 15,231 | 2,590 | 18,344 | — | 52,716 | |||||||||||||||||
Total assets(2) | 2,115,467 | 625,267 | 405,832 | 517,496 | — | 3,664,062 | |||||||||||||||||
Average headcount (3) | 6,767 | 3,523 | 939 | 2,249 | — | 13,478 | |||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||