| Schedule of Purchase Price Allocation |
Assets acquired and liabilities assumed as of the acquisition date are presented in the following table: | | | | | | | | | | | | | | | | | | | | | | | | | January 26, 2024 Opening Balance Sheet as Reported at March 31, 2024 | | Adjustments | | January 26, 2024 Opening Balance Sheet as Reported at December 31, 2024 | Consideration Transferred | | | | | | | Cash consideration paid | $ | 1,643,502 | | | $ | — | | | $ | 1,643,502 | | Contingent consideration | 13,270 | | | — | | | 13,270 | | Equity Consideration1 | 656,881 | | | (39,413) | | | 617,468 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total purchase price and noncontrolling interest | 2,313,653 | | | (39,413) | | | 2,274,240 | | | Fair Value of Assets Acquired and Liabilities Assumed | | | | | | | Cash and cash equivalents acquired | 78,260 | | | (10,977) | | | 67,283 | | | Accounts receivable | 181,570 | | | 10,441 | | | 192,011 | | | | | | | | | | | | | | | Property and equipment | 75,292 | | | 14,082 | | | 89,374 | | | Other assets | 35,639 | | | (3,084) | | | 32,555 | | | Operating lease right-of-use assets | 234,025 | | | 13,665 | | | 247,690 | | | Customer relationships | 1,062,729 | | | (158,929) | | | 903,800 | | | Non-compete agreements | 42,509 | | | (19,109) | | | 23,400 | | | Trademarks and other | 42,510 | | | (19,410) | | | 23,100 | | | Total assets acquired | 1,752,534 | | | (173,321) | | | 1,579,213 | | | Current liabilities | 156,408 | | | (368) | | | 156,040 | | | | | | | | | Finance lease obligations | 14,606 | | | 2,977 | | | 17,583 | | | Operating lease liabilities | 234,025 | | | 13,844 | | | 247,869 | | | Other liabilities | 643 | | | (559) | | | 84 | | | Deferred income taxes | 133,673 | | | 22,127 | | | 155,800 | | | | | | | | | Total liabilities assumed | 539,355 | | | 38,021 | | | 577,376 | | | Goodwill | $ | 1,100,474 | | | $ | 171,929 | | | $ | 1,272,403 | | 1Includes (i) $84,138 related to the issuance of the 700 common shares and 1.21 shares of Series C Preferred Stock, (ii) $345,003 related to the fair value of the Class B Opco units and (iii) $188,327 related to the fair value of the noncontrolling interest retained by the Omni Holders. In consolidation, the Class B Opco units are eliminated and $121,379 is recorded to additional paid-in capital as an equity transaction and $223,284 is recorded to noncontrolling interest representing the Omni Holders share of the historical carrying value of the Company’s net operating assets. |
The associated goodwill has been included in the Company’s Expedited Freight reportable segment. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Land Air | | | | | | | | | | | | | | | | | | | January 31, 2023 | | | | Tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Property and equipment | | | | | | | | | | | | | | | | $ | 738 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total tangible assets | | | | | | | | | | | | | | | | 738 | | | | | Intangible assets: | | | | | | | | | | | | | | | | | | | Customer relationships 1 | | | | | | | | | | | | | | | | 35,200 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Goodwill | | | | | | | | | | | | | | | | 20,629 | | | | | Total intangible assets | | | | | | | | | | | | | | | | 55,829 | | | | | Total assets acquired | | | | | | | | | | | | | | | | 56,567 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net assets acquired 2 | | | | | | | | | | | | | | | | $ | 56,567 | | | | 1 Estimated useful life of 15 years | | | | | | | | | | | | | | | | | | | 2 No liabilities were assumed in relation to the Land Air transaction. | | | | | | | | | | | | | | | | | | |
|