XML 92 R23.htm IDEA: XBRL DOCUMENT v2.4.1.9
Segment Reporting
12 Months Ended
Dec. 31, 2014
Segment Reporting [Abstract]  
Segment Reporting

15.SEGMENT REPORTING 

The Company’s revenues are generated from the collection, transfer, recycling and disposal of non-hazardous solid waste and the treatment, recovery and disposal of non-hazardous E&P waste.  No single contract or customer accounted for more than 10% of the Company’s total revenues at the consolidated or reportable segment level during the periods presented. 

The Company manages its operations through three geographic operating segments (Western, Central and Eastern), and its E&P segment, which includes the majority of the Company’s E&P waste treatment and disposal operations.  The Company’s three geographic operating segments and its E&P segment comprise the Company’s reportable segments.  Each operating segment is responsible for managing several vertically integrated operations, which are comprised of districts.  The Company’s Western segment is comprised of operating locations in Alaska, California, Idaho, Montana, Nevada, Oregon, Washington and western Wyoming; the Company’s Central segment is comprised of operating locations in Arizona, Colorado, Kansas, Louisiana, Minnesota, Nebraska, New Mexico, Oklahoma, South Dakota, Texas, Utah and eastern Wyoming; and the Company’s Eastern segment is comprised of operating locations in Alabama, Illinois, Iowa, Kentucky, Massachusetts, Michigan, Mississippi, New York, North Carolina, South Carolina and Tennessee.  The E&P segment is comprised of the Company’s E&P operations in Louisiana, New Mexico, North Dakota, Oklahoma, Texas, Wyoming and along the Gulf of Mexico.

The Company’s Chief Operating Decision Maker evaluates operating segment profitability and determines resource allocations based on several factors, of which the primary financial measure is segment EBITDA. The Company defines segment EBITDA as earnings before interest, taxes, depreciation, amortization, loss on prior office leases, impairments and other operating charges and other income (expense).  Segment EBITDA is not a measure of operating income, operating performance or liquidity under generally accepted accounting principles and may not be comparable to similarly titled measures reported by other companies.  The Company’s management uses segment EBITDA in the evaluation of segment operating performance as it is a profit measure that is generally within the control of the operating segments.  A reconciliation of segment EBITDA to Income before income tax provision is included at the end of this Note 15.

Summarized financial information concerning the Company’s reportable segments for the years ended December 31, 2014, 2013 and 2012, is shown in the following tables: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,
2014

 

Gross Revenues

 

Intercompany Revenues(b)

 

Net Revenues

 

Segment EBITDA(c)

 

Depreciation and Amortization

 

Capital Expenditures

 

Total Assets(e)

Western

 

$

920,116 

 

$

(96,194)

 

$

823,922 

 

$

258,126 

 

$

79,907 

 

$

65,227 

 

$

1,482,474 

Central

 

 

629,574 

 

 

(68,094)

 

 

561,480 

 

 

197,121 

 

 

69,037 

 

 

77,500 

 

 

1,187,505 

Eastern

 

 

473,983 

 

 

(80,162)

 

 

393,821 

 

 

116,230 

 

 

53,717 

 

 

60,384 

 

 

852,963 

E&P

 

 

314,845 

 

 

(14,902)

 

 

299,943 

 

 

147,261 

 

 

52,709 

 

 

36,608 

 

 

1,609,553 

Corporate(a), (d)

 

 

-

 

 

-

 

 

-

 

 

(7,434)

 

 

2,574 

 

 

1,558 

 

 

117,536 

 

 

$

2,338,518 

 

$

(259,352)

 

$

2,079,166 

 

$

711,304 

 

$

257,944 

 

$

241,277 

 

$

5,250,031 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,
2013

 

Gross Revenues

 

Intercompany Revenues(b)

 

Net Revenues

 

Segment EBITDA(c)

 

Depreciation and Amortization

 

Capital Expenditures

 

Total Assets(e)

Western

 

$

905,764 

 

$

(99,974)

 

$

805,790 

 

$

249,548 

 

$

81,164 

 

$

70,960 

 

$

1,487,409 

Central

 

 

573,366 

 

 

(62,438)

 

 

510,928 

 

 

182,790 

 

 

64,165 

 

 

57,952 

 

 

1,173,089 

Eastern

 

 

447,844 

 

 

(76,072)

 

 

371,772 

 

 

108,173 

 

 

51,546 

 

 

39,703 

 

 

807,124 

E&P

 

 

251,651 

 

 

(11,346)

 

 

240,305 

 

 

111,056 

 

 

44,099 

 

 

34,916 

 

 

1,484,501 

Corporate(a), (d)

 

 

-

 

 

-

 

 

-

 

 

(228)

 

 

2,890 

 

 

6,343 

 

 

112,129 

 

 

$

2,178,625 

 

$

(249,830)

 

$

1,928,795 

 

$

651,339 

 

$

243,864 

 

$

209,874 

 

$

5,064,252 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,
2012

 

Gross Revenues

 

Intercompany Revenues(b)

 

Net Revenues

 

Segment EBITDA(c)

 

Depreciation and Amortization

 

Capital Expenditures

 

Total Assets(e)

Western

 

$

882,228 

 

$

(100,094)

 

$

782,134 

 

$

229,427 

 

$

78,191 

 

$

64,583 

 

$

1,507,081 

Central

 

 

517,916 

 

 

(56,041)

 

 

461,875 

 

 

164,756 

 

 

54,743 

 

 

51,300 

 

 

1,114,479 

Eastern

 

 

441,907 

 

 

(75,082)

 

 

366,825 

 

 

101,046 

 

 

49,289 

 

 

32,037 

 

 

826,687 

E&P

 

 

52,326 

 

 

(1,542)

 

 

50,784 

 

 

23,651 

 

 

9,018 

 

 

1,971 

 

 

1,493,693 

Corporate(a), (d)

 

 

-

 

 

-

 

 

-

 

 

(11,073)

 

 

2,343 

 

 

3,626 

 

 

134,086 

 

 

$

1,894,377 

 

$

(232,759)

 

$

1,661,618 

 

$

507,807 

 

$

193,584 

 

$

153,517 

 

$

5,076,026 

 

____________________

(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 segment EBITDA, the accounting policies of the segments are the same as those described in Note 1. 

(d)Corporate assets include cash, net deferred tax assets, debt issuance costs, equity investments, and corporate facility leasehold improvements and equipment.   

(e)Goodwill is included within total assets for each of the Company’s four operating segments. 

 

 

The following table shows changes in goodwill during the years ended December 31, 2013 and 2014, by reportable segment: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

 

37,838 

 

 

564 

 

 

978 

 

 

39,901 

Goodwill divested

 

 

(749)

 

 

-

 

 

(555)

 

 

-

 

 

(1,304)

Balance as of December 31, 2013

 

 

372,915 

 

 

459,054 

 

 

380,570 

 

 

462,615 

 

 

1,675,154 

Goodwill acquired

 

 

-

 

 

1,470 

 

 

11,853 

 

 

5,455 

 

 

18,778 

Goodwill divested

 

 

-

 

 

(143)

 

 

-

 

 

-

 

 

(143)

Balance as of December 31, 2014

 

$

372,915 

 

$

460,381 

 

$

392,423 

 

$

468,070 

 

$

1,693,789 

 

The Company has no accumulated impairment losses associated with goodwill.  

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31,

 

 

 

 

2014

 

2013

 

2012

 

 

Western segment EBITDA

 

$

258,126 

 

$

249,548 

 

$

229,427 

 

 

 

Central segment EBITDA

 

 

197,121 

 

 

182,790 

 

 

164,756 

 

 

 

Eastern segment EBITDA

 

 

116,230 

 

 

108,173 

 

 

101,046 

 

 

 

E&P segment EBITDA

 

 

147,261 

 

 

111,056 

 

 

23,651 

 

 

 

Subtotal reportable segments

 

 

718,738 

 

 

651,567 

 

 

518,880 

 

 

 

Unallocated corporate overhead

 

 

(7,434)

 

 

(228)

 

 

(11,073)

 

 

 

Depreciation

 

 

(230,944)

 

 

(218,454)

 

 

(169,027)

 

 

 

Amortization of intangibles

 

 

(27,000)

 

 

(25,410)

 

 

(24,557)

 

 

 

Loss on prior office leases

 

 

-

 

 

(9,902)

 

 

-

 

 

 

Gain from litigation settlement

 

 

-

 

 

-

 

 

3,551 

 

 

 

Impairments and other operating charges

 

 

(4,091)

 

 

(4,129)

 

 

(1,627)

 

 

 

Interest expense

 

 

(64,674)

 

 

(73,579)

 

 

(53,037)

 

 

 

Other income, net

 

 

1,067 

 

 

1,056 

 

 

1,993 

 

 

 

Income before income tax provision

 

$

385,662 

 

$

320,921 

 

$

265,103 

 

 

 

 

The following tables reflect a breakdown of the Company’s revenue and inter-company eliminations for the periods indicated: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2014

 

 

Revenue

 

Intercompany Revenue

 

Reported Revenue

 

% of Reported Revenue

Solid waste collection

 

$

1,289,906 

 

$

(3,593)

 

$

1,286,313 

 

 

61.9% 

Solid waste disposal and transfer

 

 

617,161 

 

 

(235,851)

 

 

381,310 

 

 

18.3 

Solid waste recycling

 

 

58,226 

 

 

(2,118)

 

 

56,108 

 

 

2.7 

E&P waste treatment, recovery and disposal

 

 

326,934 

 

 

(16,862)

 

 

310,072 

 

 

14.9 

Intermodal and other

 

 

46,291 

 

 

(928)

 

 

45,363 

 

 

2.2 

Total

 

$

2,338,518 

 

$

(259,352)

 

$

2,079,166 

 

 

100.0% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2013

 

 

Revenue

 

Intercompany Revenue

 

Reported Revenue

 

% of Reported Revenue

Solid waste collection

 

$

1,219,091 

 

$

(4,304)

 

$

1,214,787 

 

 

63.0% 

Solid waste disposal and transfer

 

 

579,379 

 

 

(226,897)

 

 

352,482 

 

 

18.3 

Solid waste recycling

 

 

71,831 

 

 

(6,101)

 

 

65,730 

 

 

3.4 

E&P waste treatment, recovery and disposal

 

 

262,286 

 

 

(11,462)

 

 

250,824 

 

 

13.0 

Intermodal and other

 

 

46,038 

 

 

(1,066)

 

 

44,972 

 

 

2.3 

Total

 

$

2,178,625 

 

$

(249,830)

 

$

1,928,795 

 

 

100.0% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2012

 

 

Revenue

 

Intercompany Revenue

 

Reported Revenue

 

% of Reported Revenue

Solid waste collection

 

$

1,176,333 

 

$

(5,545)

 

$

1,170,788 

 

 

70.4% 

Solid waste disposal and transfer

 

 

524,861 

 

 

(215,871)

 

 

308,990 

 

 

18.6 

Solid waste recycling

 

 

81,512 

 

 

(8,722)

 

 

72,790 

 

 

4.4 

E&P waste treatment, recovery and disposal

 

 

61,350 

 

 

(1,542)

 

 

59,808 

 

 

3.6 

Intermodal and other

 

 

50,321 

 

 

(1,079)

 

 

49,242 

 

 

3.0 

Total

 

$

1,894,377 

 

$

(232,759)

 

$

1,661,618 

 

 

100.0%