XML 67 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Reporting (Tables)
3 Months Ended
Mar. 31, 2014
Segment Reporting [Abstract]  
Summary of Financial Information Concerning Company's Reportable Segments

Summarized financial information concerning the Company’s reportable segments for the three months ended March 31, 2014 and 2013, is shown in the following tables: 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

March 31, 2014

 

Gross
Revenues

 

Intercompany
Revenues(b)

 

Net
Revenues

 

EBITDA(c)

Western

 

$

217,603 

 

$

(22,248)

 

$

195,355 

 

$

62,492 

Central

 

 

143,384 

 

 

(14,317)

 

 

129,067 

 

 

45,843 

Eastern

 

 

109,367 

 

 

(18,041)

 

 

91,326 

 

 

27,137 

E&P

 

 

70,306 

 

 

(4,344)

 

 

65,962 

 

 

31,479 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(3,949)

 

 

$

540,660 

 

$

(58,950)

 

$

481,710 

 

$

163,002 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

March 31, 2013

 

Gross
Revenues

 

Intercompany
Revenues(b)

 

Net
Revenues

 

EBITDA(c)

Western

 

$

216,345 

 

$

(23,194)

 

$

193,151 

 

$

58,576 

Central

 

 

127,963 

 

 

(13,370)

 

 

114,593 

 

 

40,238 

Eastern

 

 

105,430 

 

 

(17,660)

 

 

87,770 

 

 

25,881 

E&P

 

 

57,021 

 

 

(2,643)

 

 

54,378 

 

 

22,587 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(2,604)

 

 

$

506,759 

 

$

(56,867)

 

$

449,892 

 

$

144,678 

____________________

(a)Corporate functions include accounting, legal, tax, treasury, information technology, risk management, human resources, training and other administrative functions.  Amounts reflected are net of allocations to the four operating segments.

(b)Intercompany revenues reflect each segment’s total intercompany sales, including intercompany sales within a segment and between segments.  Transactions within and between segments are generally made on a basis intended to reflect the market value of the service. 

(c)For those items included in the determination of EBITDA, the accounting policies of the segments are the same as those described in the Company’s most recent Annual Report on Form 10-K.

Changes in Goodwill by Reportable Segment

The following tables show changes in goodwill during the three months ended March 31, 2014 and 2013, by reportable segment: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Western

 

Central

 

Eastern

 

E&P

 

Total

Balance as of December 31, 2013

 

$

372,915 

 

$

459,054 

 

$

380,570 

 

$

462,615 

 

$

1,675,154 

Goodwill adjustments

 

 

-

 

 

(843)

 

 

(1)

 

 

-

 

 

(844)

Balance as of March 31, 2014

 

$

372,915 

 

$

458,211 

 

$

380,569 

 

$

462,615 

 

$

1,674,310 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Western

 

Central

 

Eastern

 

E&P

 

Total

Balance as of December 31, 2012

 

$

373,143 

 

$

430,412 

 

$

380,561 

 

$

452,441 

 

$

1,636,557 

Goodwill transferred

 

 

-

 

 

(9,196)

 

 

-

 

 

9,196 

 

 

-

Goodwill acquired

 

 

-

 

 

 

 

24 

 

 

757 

 

 

782 

Balance as of March 31, 2013

 

$

373,143 

 

$

421,217 

 

$

380,585 

 

$

462,394 

 

$

1,637,339 

 

Reconciliation of Primary Measure of Segment Profitability to Income before Income Tax Provision

A reconciliation of the Company’s primary measure of segment profitability (EBITDA) to Income before income tax provision in the Condensed Consolidated Statements of Net Income is as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
March 31,

 

 

 

 

2014

 

2013

 

 

 

 

Western segment EBITDA

 

$

62,492 

 

$

58,576 

 

 

 

 

 

 

Central segment EBITDA

 

 

45,843 

 

 

40,238 

 

 

 

 

 

 

Eastern segment EBITDA

 

 

27,137 

 

 

25,881 

 

 

 

 

 

 

E&P segment EBITDA

 

 

31,479 

 

 

22,587 

 

 

 

 

 

 

Subtotal reportable segments

 

 

166,951 

 

 

147,282 

 

 

 

 

 

 

Unallocated corporate overhead

 

 

(3,949)

 

 

(2,604)

 

 

 

 

 

 

Depreciation

 

 

(55,817)

 

 

(51,649)

 

 

 

 

 

 

Amortization of intangibles

 

 

(6,737)

 

 

(6,438)

 

 

 

 

 

 

Gain on disposal of assets

 

 

141 

 

 

322 

 

 

 

 

 

 

Interest expense

 

 

(16,910)

 

 

(19,012)

 

 

 

 

 

 

Other income (expense), net

 

 

(524)

 

 

742 

 

 

 

 

 

 

Income before income tax provision

 

$

83,155 

 

$

68,643 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Reported Revenues by Service Line

The following table shows, for the periods indicated, the Company’s total reported revenues by service line and with intercompany eliminations: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
March 31,

 

 

 

 

2014

 

2013

 

 

 

 

Solid waste collection

 

$

306,003 

 

$

293,144 

 

 

 

 

 

 

Solid waste disposal and transfer

 

 

135,563 

 

 

122,772 

 

 

 

 

 

 

E&P waste treatment, recovery and disposal

 

 

73,318 

 

 

59,931 

 

 

 

 

 

 

Solid waste recycling

 

 

14,904 

 

 

18,794 

 

 

 

 

 

 

Intermodal and other

 

 

10,872 

 

 

12,118 

 

 

 

 

 

 

 

 

 

540,660 

 

 

506,759 

 

 

 

 

 

 

Less: intercompany elimination

 

 

(58,950)

 

 

(56,867)

 

 

 

 

 

 

Total revenues

 

$

481,710 

 

$

449,892