XML 58 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2013
Summary of Consideration Transferred To Acquire Businesses And Amounts of Identifiable Assets Acquired, Liabilities Assumed and Noncontrolling Interests

The following table summarizes the consideration transferred to acquire these businesses and the amounts of identifiable assets acquired, liabilities assumed and noncontrolling interests associated with businesses acquired at the acquisition date for acquisitions consummated in the years ended December 31, 2013, 2012 and 2011: 

 

 

 

 

 

 

 

 

 

 

 

 

2013

Acquisitions

 

2012

Acquisitions

 

2011 Acquisitions

Fair value of consideration transferred:

 

 

 

 

 

 

 

 

 

Cash

 

$

64,156 

 

$

241,525 

 

$

257,852 

Debt assumed*

 

 

-

 

 

12,986 

 

 

84,737 

Notes issued to sellers

 

 

-

 

 

-

 

 

10,656 

Contingent consideration

 

 

40 

 

 

21,314 

 

 

22,486 

 

 

 

64,196 

 

 

275,825 

 

 

375,731 

Recognized amounts of identifiable assets acquired, liabilities assumed and noncontrolling interests associated with businesses acquired:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

211 

 

 

10,874 

 

 

9,613 

Other current assets

 

 

317 

 

 

1,062 

 

 

1,056 

Restricted assets

 

 

-

 

 

6,725 

 

 

-

Property and equipment

 

 

12,775 

 

 

127,023 

 

 

114,463 

Long-term franchise agreements and contracts

 

 

1,043 

 

 

10,307 

 

 

3,269 

Indefinite-lived intangibles

 

 

-

 

 

35,344 

 

 

42,283 

Customer lists

 

 

13,024 

 

 

21,837 

 

 

34,463 

Permits

 

 

-

 

 

2,295 

 

 

10,367 

Other long-term assets

 

 

-

 

 

185 

 

 

-

Deferred revenue

 

 

(539)

 

 

(5,056)

 

 

(6,376)

Accounts payable

 

 

(735)

 

 

(3,393)

 

 

(6,183)

Accrued liabilities

 

 

(1,034)

 

 

(2,139)

 

 

(2,398)

Noncontrolling interests

 

 

-

 

 

-

 

 

(251)

Other long-term liabilities

 

 

(767)

 

 

(3,480)

 

 

(2,145)

Deferred income taxes

 

 

-

 

 

-

 

 

(11,466)

Total identifiable net assets

 

 

24,295 

 

 

201,584 

 

 

186,695 

Goodwill

 

$

39,901 

 

$

74,241 

 

$

189,036 

 

____________________

*Debt assumed as part of 2011 and 2012 acquisitions was paid at close of acquisition.

Pro Forma Results of Operations

The following pro forma results of operations assume that the Company’s significant acquisitions occurring in 2012 and 2011, including the R360 acquisition, were acquired as of January 1, 2011 (unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

 

 

2012

 

2011

 

 

Total revenue

 

$

1,866,458 

 

$

1,792,220 

 

 

 

Net income

 

 

164,176 

 

 

184,109 

 

 

 

Basic income per share

 

 

1.35 

 

 

1.63 

 

 

 

Diluted income per share

 

 

1.35 

 

 

1.62 

 

 

 

 

R360 Environmental Solutions Inc [Member]
 
Summary of Consideration Transferred To Acquire Businesses And Amounts of Identifiable Assets Acquired, Liabilities Assumed and Noncontrolling Interests

The following table summarizes the consideration transferred to acquire the R360 business and the amounts of identifiable assets acquired and liabilities assumed:

 

 

 

 

Fair value of consideration transferred:

 

 

 

Cash

 

$

1,338,344 

Debt assumed*

 

 

9,306 

Contingent consideration

 

 

37,293 

 

 

 

1,384,943 

Recognized amounts of identifiable assets acquired and liabilities assumed associated with businesses acquired:

 

 

 

Accounts receivable

 

 

50,161 

Other current assets

 

 

19,716 

Property and equipment

 

 

894,651 

Indefinite-lived intangibles

 

 

27,096 

Customer lists

 

 

21,016 

Accounts payable

 

 

(31,702)

Accrued liabilities

 

 

(19,286)

Other long-term liabilities

 

 

(8,066)

Deferred income taxes

 

 

(14,568)

Total identifiable net assets

 

 

939,018 

Goodwill

 

$

445,925 

 

____________________

*Debt assumed was paid at close of acquisition.

Contingent Consideration of Obligations Related to Previous Acquisitions

Contingent consideration consists of obligations assumed by the Company related to previous acquisitions completed by R360, and consists of the following:

 

 

 

 

Prairie Disposal contingent consideration

 

$

24,376 

Oilfield Holdings contingent consideration

 

 

8,000 

Calpet contingent consideration

 

 

4,176 

Claco Services contingent consideration

 

 

741 

 

 

$

37,293