XML 23 R17.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2024
Forward Air Final Mile Acquisition [Member]  
Schedule of Total Purchase Price Allocated to Net Assets Acquired and Liabilities Assumed

The following table summarizes the preliminary allocation of the total consideration to the assets acquired and liabilities assumed as of the date of the acquisition (in thousands):

 

 

December 20, 2023

 

Accounts receivable trade

$

28,574

 

Prepaid expenses and other current assets

 

2,305

 

Property and equipment

 

2,793

 

Right-of-use assets - operating leases

 

15,003

 

Other intangibles

 

134,456

 

Goodwill

 

105,687

 

Other assets

 

173

 

Total assets acquired

$

288,991

 

 

 

 

Accounts payable trade

$

155

 

Accounts payable other

 

2,177

 

Accrued payroll

 

1,271

 

Accrued other

 

9,449

 

Lease liability - operating leases short-term

 

6,145

 

Other long-term liabilities

 

19

 

Lease liability - operating leases long-term

 

8,857

 

Total liabilities assumed

$

28,073

 

 

 

 

Total consideration

$

260,918

 

 

 

 

Cash paid

$

260,918

 

Schedule of Components of Other Intangibles Acquired

The components of “Other intangibles” listed in the above table as of the acquisition date are preliminarily estimated based on prior final mile acquisitions as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

Estimated

 

 

 

 

Accumulated

 

 

Balance at

 

Useful

 

Amount

 

 

Amortization

 

 

March 31, 2024

 

Life

Customer relationships

$

127,733

 

 

$

2,484

 

 

$

125,249

 

15 years

Developed technology

$

6,723

 

 

$

490

 

 

$

6,233

 

4 years

Schedule of Amortization Expense

Amortization expense related to FAFM for the next five years is as follows (in thousands):

 

 

Total

 

2024 (Remainder of year)

$

7,647

 

2025

 

10,196

 

2026

 

10,196

 

2027

 

10,126

 

2028

 

8,516

 

Choptank Transport, LLC [Member]  
Schedule of Unaudited Pro forma Condensed Consolidated Results of Operations The following unaudited pro forma condensed consolidated results of operations present the effects of FAFM as though it had been acquired as of January 1, 2023 (in thousands, except for per share amounts):

 

 

Three Months Ended

 

 

March 31, 2023

 

Revenue

$

1,221,622

 

Net income

$

61,814

 

Earnings per share

 

 

Basic

$

0.95

 

Diluted

$

0.94