XML 79 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 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 and six months ended June 30, 2014 and 2013, is shown in the following tables: 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30, 2014

 

Gross
Revenues

 

Intercompany
Revenues(b)

 

Net
Revenues

 

EBITDA(c)

Western

 

$

230,904 

 

$

(24,635)

 

$

206,269 

 

$

63,262 

Central

 

 

159,918 

 

 

(18,002)

 

 

141,916 

 

 

48,819 

Eastern

 

 

120,550 

 

 

(20,492)

 

 

100,058 

 

 

30,768 

E&P

 

 

79,756 

 

 

(3,306)

 

 

76,450 

 

 

40,716 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(2,348)

 

 

$

591,128 

 

$

(66,435)

 

$

524,693 

 

$

181,217 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30, 2013

 

Gross
Revenues

 

Intercompany
Revenues(b)

 

Net
Revenues

 

EBITDA(c)

Western

 

$

229,510 

 

$

(26,677)

 

$

202,833 

 

$

62,386 

Central

 

 

147,210 

 

 

(16,776)

 

 

130,434 

 

 

48,517 

Eastern

 

 

115,542 

 

 

(19,817)

 

 

95,725 

 

 

29,029 

E&P

 

 

63,858 

 

 

(3,469)

 

 

60,389 

 

 

28,324 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(262)

 

 

$

556,120 

 

$

(66,739)

 

$

489,381 

 

$

167,994 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

June 30, 2014

 

Gross
Revenues

 

Intercompany
Revenues(b)

 

Net
Revenues

 

EBITDA(c)

Western

 

$

448,506 

 

$

(46,882)

 

$

401,624 

 

$

125,754 

Central

 

 

303,302 

 

 

(32,320)

 

 

270,982 

 

 

94,662 

Eastern

 

 

229,917 

 

 

(38,533)

 

 

191,384 

 

 

57,904 

E&P

 

 

150,062 

 

 

(7,650)

 

 

142,412 

 

 

72,196 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(6,297)

 

 

$

1,131,787 

 

$

(125,385)

 

$

1,006,402 

 

$

344,219 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

June 30, 2013

 

Gross
Revenues

 

Intercompany
Revenues(b)

 

Net
Revenues

 

EBITDA(c)

Western

 

$

445,856 

 

$

(49,872)

 

$

395,984 

 

$

120,962 

Central

 

 

275,173 

 

 

(30,146)

 

 

245,027 

 

 

88,755 

Eastern

 

 

220,971 

 

 

(37,477)

 

 

183,494 

 

 

54,909 

E&P

 

 

120,879 

 

 

(6,112)

 

 

114,767 

 

 

50,912 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(2,867)

 

 

$

1,062,879 

 

$

(123,607)

 

$

939,272 

 

$

312,671 

 

 

 

 

 

 

 

 

 

 

 

 

 

____________________

(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 six months ended June 30, 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 acquired

 

 

-

 

 

1,559 

 

 

-

 

 

-

 

 

1,559 

Goodwill divested

 

 

-

 

 

(143)

 

 

-

 

 

-

 

 

(143)

Goodwill adjustments

 

 

-

 

 

(843)

 

 

(1)

 

 

-

 

 

(844)

Balance as of June 30, 2014

 

$

372,915 

 

$

459,627 

 

$

380,569 

 

$

462,615 

 

$

1,675,726 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

521 

 

 

52 

 

 

149 

 

 

881 

 

 

1,603 

Balance as of June 30, 2013

 

$

373,664 

 

$

421,268 

 

$

380,710 

 

$

462,518 

 

$

1,638,160 

 

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
June 30,

 

Six months ended
June 30,

 

 

2014

 

2013

 

2014

 

2013

Western segment EBITDA

 

$

63,262 

 

$

62,386 

 

$

125,754 

 

$

120,962 

Central segment EBITDA

 

 

48,819 

 

 

48,517 

 

 

94,662 

 

 

88,755 

Eastern segment EBITDA

 

 

30,768 

 

 

29,029 

 

 

57,904 

 

 

54,909 

E&P segment EBITDA

 

 

40,716 

 

 

28,324 

 

 

72,196 

 

 

50,912 

Subtotal reportable segments

 

 

183,565 

 

 

168,256 

 

 

350,516 

 

 

315,538 

Unallocated corporate overhead

 

 

(2,348)

 

 

(262)

 

 

(6,297)

 

 

(2,867)

Depreciation

 

 

(57,105)

 

 

(54,766)

 

 

(112,922)

 

 

(106,414)

Amortization of intangibles

 

 

(6,720)

 

 

(6,211)

 

 

(13,456)

 

 

(12,650)

Gain (loss) on disposal of assets

 

 

1,324 

 

 

(3,445)

 

 

1,465 

 

 

(3,122)

Loss on prior corporate office lease

 

 

-

 

 

(10,498)

 

 

-

 

 

(10,498)

Interest expense

 

 

(15,940)

 

 

(18,928)

 

 

(32,851)

 

 

(37,940)

Other income (expense), net

 

 

661 

 

 

(1,706)

 

 

137 

 

 

(965)

Income before income tax provision

 

$

103,437 

 

$

72,440 

 

$

186,592 

 

$

141,082 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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
June 30,

 

Six months ended
June 30,

 

 

2014

 

2013

 

2014

 

2013

Solid waste collection

 

$

322,763 

 

$

306,472 

 

$

628,766 

 

$

599,616 

Solid waste disposal and transfer

 

 

158,913 

 

 

153,600 

 

 

294,476 

 

 

276,371 

E&P waste treatment, recovery and disposal

 

 

82,646 

 

 

66,183 

 

 

155,964 

 

 

126,115 

Solid waste recycling

 

 

14,836 

 

 

18,610 

 

 

29,739 

 

 

37,404 

Intermodal and other

 

 

11,970 

 

 

11,255 

 

 

22,842 

 

 

23,373 

 

 

 

591,128 

 

 

556,120 

 

 

1,131,787 

 

 

1,062,879 

Less: intercompany elimination

 

 

(66,435)

 

 

(66,739)

 

 

(125,385)

 

 

(123,607)

Total revenues

 

$

524,693 

 

$

489,381 

 

$

1,006,402 

 

$

939,272