XML 57 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2014
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, 2014, 2013 and 2012: 

 

 

 

 

 

 

 

 

 

 

 

 

2014

Acquisitions

 

2013

Acquisitions

 

2012 Acquisitions

Fair value of consideration transferred:

 

 

 

 

 

 

 

 

 

Cash

 

$

126,181 

 

$

64,156 

 

$

241,525 

Debt assumed*

 

 

-

 

 

-

 

 

12,986 

Contingent consideration

 

 

42,538 

 

 

40 

 

 

21,314 

 

 

 

168,719 

 

 

64,196 

 

 

275,825 

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

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

3,785 

 

 

211 

 

 

10,874 

Other current assets

 

 

111 

 

 

317 

 

 

1,062 

Restricted assets

 

 

-

 

 

-

 

 

6,725 

Property and equipment

 

 

140,412 

 

 

12,775 

 

 

127,023 

Long-term franchise agreements and contracts

 

 

369 

 

 

1,043 

 

 

10,307 

Indefinite-lived intangibles

 

 

-

 

 

-

 

 

35,344 

Customer lists

 

 

9,420 

 

 

13,024 

 

 

21,837 

Permits

 

 

-

 

 

-

 

 

2,295 

Other long-term assets

 

 

-

 

 

-

 

 

185 

Deferred revenue

 

 

(427)

 

 

(539)

 

 

(5,056)

Accounts payable

 

 

-

 

 

(735)

 

 

(3,393)

Accrued liabilities

 

 

(1,749)

 

 

(1,034)

 

 

(2,139)

Other long-term liabilities

 

 

(1,980)

 

 

(767)

 

 

(3,480)

Total identifiable net assets

 

 

149,941 

 

 

24,295 

 

 

201,584 

Goodwill

 

$

18,778 

 

$

39,901 

 

$

74,241 

 

____________________

*Debt assumed as part of 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, consisting of the acquisitions of R360, Alaska Waste and SKB, were acquired as of January 1, 2012 (unaudited):

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

2012

Total revenue

 

$

1,866,458 

Net income

 

 

164,176 

Basic income per share

 

 

1.35 

Diluted income per share

 

 

1.35 

 

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