XML 77 R27.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2015
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, 2015 and 2014, is shown in the following tables: 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30, 2015

 


Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Western

 

$

248,183 

 

$

(25,795)

 

$

222,388 

 

$

73,015 

Central

 

 

168,315 

 

 

(18,503)

 

 

149,812 

 

 

51,722 

Eastern

 

 

129,258 

 

 

(22,043)

 

 

107,215 

 

 

32,832 

E&P

 

 

55,015 

 

 

(3,118)

 

 

51,897 

 

 

16,203 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

2,839 

 

 

$

600,771 

 

$

(69,459)

 

$

531,312 

 

$

176,611 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30, 2014

 

Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment 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 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

June 30, 2015

 


Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Western

 

$

477,248 

 

$

(49,234)

 

$

428,014 

 

$

141,907 

Central

 

 

318,861 

 

 

(34,114)

 

 

284,747 

 

 

99,072 

Eastern

 

 

246,357 

 

 

(41,118)

 

 

205,239 

 

 

62,904 

E&P

 

 

125,869 

 

 

(6,457)

 

 

119,412 

 

 

37,179 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

2,381 

 

 

$

1,168,335 

 

$

(130,923)

 

$

1,037,412 

 

$

343,443 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

June 30, 2014

 


Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment 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 

 

 

 

 

 

 

 

 

 

 

 

 

 

____________________

(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 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, 2015 and 2014, by reportable segment: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Western

 

Central

 

Eastern

 

E&P

 

Total

Balance as of December 31, 2014

 

$

372,915 

 

$

460,381 

 

$

392,423 

 

$

468,070 

 

$

1,693,789 

Goodwill acquired

 

 

75 

 

 

615 

 

 

6,517 

 

 

21,328 

 

 

28,535 

Balance as of June 30, 2015

 

$

372,990 

 

$

460,996 

 

$

398,940 

 

$

489,398 

 

$

1,722,324 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

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

A reconciliation of the Company’s primary measure of segment profitability (segment 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,

 

 

2015

 

2014

 

2015

 

2014

Western segment EBITDA

 

$

73,015 

 

$

63,262 

 

$

141,907 

 

$

125,754 

Central segment EBITDA

 

 

51,722 

 

 

48,819 

 

 

99,072 

 

 

94,662 

Eastern segment EBITDA

 

 

32,832 

 

 

30,768 

 

 

62,904 

 

 

57,904 

E&P segment EBITDA

 

 

16,203 

 

 

40,716 

 

 

37,179 

 

 

72,196 

Subtotal reportable segments

 

 

173,772 

 

 

183,565 

 

 

341,062 

 

 

350,516 

Unallocated corporate overhead

 

 

2,839 

 

 

(2,348)

 

 

2,381 

 

 

(6,297)

Depreciation

 

 

(59,639)

 

 

(57,105)

 

 

(116,945)

 

 

(112,922)

Amortization of intangibles

 

 

(7,264)

 

 

(6,720)

 

 

(14,263)

 

 

(13,456)

Impairments and other operating (charges) gains

 

 

316 

 

 

1,074 

 

 

(346)

 

 

549 

Interest expense

 

 

(15,322)

 

 

(15,940)

 

 

(31,018)

 

 

(32,851)

Other income (expense), net

 

 

92 

 

 

911 

 

 

(128)

 

 

1,053 

Income before income tax provision

 

$

94,794 

 

$

103,437 

 

$

180,743 

 

$

186,592 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Reported Revenues by Service Line

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2015

 

 

Revenue

 

Intercompany Revenue

 

Reported Revenue

 

% of Reported Revenue

Solid waste collection

 

$

342,583 

 

$

(981)

 

$

341,602 

 

 

64.3% 

Solid waste disposal and transfer

 

 

171,932 

 

 

(64,838)

 

 

107,094 

 

 

20.1 

Solid waste recycling

 

 

12,332 

 

 

(278)

 

 

12,054 

 

 

2.3 

E&P waste treatment, recovery and disposal

 

 

55,851 

 

 

(3,362)

 

 

52,489 

 

 

9.9 

Intermodal and other

 

 

18,073 

 

 

-

 

 

18,073 

 

 

3.4 

Total

 

$

600,771 

 

$

(69,459)

 

$

531,312 

 

 

100.0% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2014

 

 

Revenue

 

Intercompany Revenue

 

Reported Revenue

 

% of Reported Revenue

Solid waste collection

 

$

322,763 

 

$

(903)

 

$

321,860 

 

 

61.3% 

Solid waste disposal and transfer

 

 

158,913 

 

 

(61,091)

 

 

97,822 

 

 

18.7 

Solid waste recycling

 

 

14,836 

 

 

(485)

 

 

14,351 

 

 

2.7 

E&P waste treatment, recovery and disposal

 

 

82,646 

 

 

(3,717)

 

 

78,929 

 

 

15.1 

Intermodal and other

 

 

11,970 

 

 

(239)

 

 

11,731 

 

 

2.2 

Total

 

$

591,128 

 

$

(66,435)

 

$

524,693 

 

 

100.0% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2015

 

 

Revenue

 

Intercompany Revenue

 

Reported Revenue

 

% of Reported Revenue

Solid waste collection

 

$

669,588 

 

$

(1,900)

 

$

667,688 

 

 

64.4% 

Solid waste disposal and transfer

 

 

314,362 

 

 

(121,164)

 

 

193,198 

 

 

18.6 

Solid waste recycling

 

 

23,401 

 

 

(499)

 

 

22,902 

 

 

2.2 

E&P waste treatment, recovery and disposal

 

 

128,408 

 

 

(7,360)

 

 

121,048 

 

 

11.7 

Intermodal and other

 

 

32,576 

 

 

-

 

 

32,576 

 

 

3.1 

Total

 

$

1,168,335 

 

$

(130,923)

 

$

1,037,412 

 

 

100.0% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2014

 

 

Revenue

 

Intercompany Revenue

 

Reported Revenue

 

% of Reported Revenue

Solid waste collection

 

$

628,766 

 

$

(1,750)

 

$

627,016 

 

 

62.3% 

Solid waste disposal and transfer

 

 

294,476 

 

 

(113,599)

 

 

180,877 

 

 

18.0 

Solid waste recycling

 

 

29,739 

 

 

(1,104)

 

 

28,635 

 

 

2.8 

E&P waste treatment, recovery and disposal

 

 

155,964 

 

 

(8,482)

 

 

147,482 

 

 

14.7 

Intermodal and other

 

 

22,842 

 

 

(450)

 

 

22,392 

 

 

2.2 

Total

 

$

1,131,787 

 

$

(125,385)

 

$

1,006,402 

 

 

100.0%