XML 52 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2012
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, 2012, 2011 and 2010:

 

     2012
Acquisitions
    2011
Acquisitions
    2010
Acquisitions
 

Fair value of consideration transferred:

      

Cash

   $ 241,525      $ 257,852      $ 81,010   

Debt assumed*

     12,986        84,737        20,633   

Notes issued to sellers

     —          10,656        —     

Contingent consideration

     21,314        22,486        3,928   
  

 

 

   

 

 

   

 

 

 
     275,825        375,731        105,571   
  

 

 

   

 

 

   

 

 

 

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

      

Accounts receivable

     10,874        9,613        3,864   

Other current assets

     1,062        1,056        742   

Restricted assets

     6,725        —          —     

Property and equipment

     127,023        114,463        37,881   

Long-term franchise agreements and contracts

     10,307        3,269        4,208   

Indefinite-lived intangibles

     35,344        42,283        32,759   

Customer lists

     21,837        34,463        5,373   

Other intangibles

     2,295        10,367        —     

Other long-term assets

     185        —          —     

Deferred revenue

     (5,056     (6,376     (775

Accounts payable

     (3,393     (6,183     (248

Accrued liabilities

     (2,139     (2,398     (404

Noncontrolling interests

     —          (251     —     

Other long-term liabilities

     (3,480     (2,145     (146

Deferred income taxes

     —          (11,466     —     
  

 

 

   

 

 

   

 

 

 

Total identifiable net assets

     201,584        186,695        83,254   
  

 

 

   

 

 

   

 

 

 

Goodwill

   $ 74,241      $ 189,036      $ 22,317   
  

 

 

   

 

 

   

 

 

 

 

* 

Debt assumed as part of 2011 and 2012 acquisitions 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   
  

 

 

 
Pro Forma Results of Operations

The following pro forma results of operations assume that the Company’s significant acquisitions occurring in 2012 and 2011, including the R360 acquisition, were acquired as of January 1, 2011 (unaudited):

 

     Year Ended December 31,  
     2012      2011  

Total revenue

   $ 1,866,458       $ 1,792,220   

Net income

     164,176         184,109   

Basic income per share

     1.35         1.63   

Diluted income per share

     1.35         1.62   
R360 Environmental Solutions Inc
 
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.