XML 49 R34.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Segment Reporting (Tables)
3 Months Ended
Mar. 31, 2024
Segment Reporting [Abstract]  
Summarized financial information concerning reportable segments Summarized financial information concerning our reportable segments for the three months ended March 31, 2024 and 2023 follows:
Group 1Group 2
Recycling & Waste Subtotal (1)
Group 3
(Environmental Solutions)
Corporate entities and otherTotal
Three Months Ended March 31, 2024
Gross Revenue$2,018.0 $1,913.2 $3,931.2 $428.4 $79.6 $4,439.2 
Intercompany Revenue(300.7)(248.4)(549.1)(11.4)(17.0)(577.5)
Revenue allocations29.1 27.2 56.3 6.3 (62.6)— 
Net Revenue$1,746.4 $1,692.0 $3,438.4 $423.3 $— $3,861.7 
Adjusted EBITDA$558.8 $519.0 $1,077.8 $86.7 $— $1,164.5 
Capital Expenditures$186.5 $120.7 $307.2 $34.7 $172.6 $514.5 
Total Assets13,632.1 10,929.6 $24,561.7 $4,374.8 $2,445.2 $31,381.7 
Three Months Ended March 31, 2023
Gross Revenue$1,840.3 $1,818.3 $3,658.6 $421.2 $67.4 $4,147.2 
Intercompany Revenue(287.1)(242.6)(529.7)(14.8)(21.6)(566.1)
Revenue allocations22.3 21.6 43.9 1.9 (45.8)— 
Net Revenue$1,575.5 $1,597.3 $3,172.8 $408.3 $— $3,581.1 
Adjusted EBITDA$489.4 $464.9 $954.3 $85.7 $— $1,040.0 
Capital Expenditures$112.5 $85.3 $197.8 $22.4 $158.4 $378.6 
Total Assets$12,357.4 $10,630.9 $22,988.3 $3,992.2 $2,100.9   $29,081.4 
(1) The Recycling & Waste Subtotal represents the combined results of our Group 1 and Group 2 reportable segments.
Schedule of adjusted EBITDA and EBITDA margin
A reconciliation of the Company's single measure of segment profitability (segment Adjusted EBITDA) to Income before income tax provision in the Consolidated Statements of Net Income is as follows:
Three Months Ended March 31,
20242023
Group 1 Adjusted EBITDA$558.8 $489.4 
Group 2 Adjusted EBITDA519.0 464.9 
Group 3 Adjusted EBITDA86.7 85.7 
Total Adjusted EBITDA1,164.5 1,040.0 
Other income, net(12.6)(2.5)
Interest income(1.5)(1.4)
Interest expense139.3 126.7 
Depreciation, amortization and depletion399.2 358.7 
Accretion26.6 24.1 
Loss (income) from unconsolidated equity method investment8.7 (1.0)
Loss on extinguishment of debt and other related costs— 0.2 
Restructuring charges5.9 5.5 
US Ecology, Inc. acquisition integration and deal costs— 7.6 
Income before income taxes$598.9 $522.1