XML 45 R33.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Schedule of Financial Information Concerning Reportable Segments
Summarized financial information concerning our reportable segments for the three months ended September 30, 2025 and 2024 follows:
Group 1Group 2
Recycling & Waste Subtotal (1)
Group 3
(Environmental Solutions)
Corporate entities and otherTotal
Three Months Ended September 30, 2025
Gross revenue$2,191 $2,108 $4,299 $440 $88 $4,827 
Intercompany revenue(320)(274)(594)(13)(8)(615)
Revenue allocations39 35 74 (80)— 
Net revenue1,910 1,869 3,779 433 — 4,212 
Cost of operations1,077 1,110 2,187 276 — 2,463 
Selling, general and administrative184 169 353 69 — 422 
Other segment items(11)(45)(56)— — (56)
Adjusted EBITDA$660 $635 $1,295 $88 $— $1,383 
Capital expenditures$171 $171 $342 $45 $57 $444 
Total assets$14,207 $11,495 $25,702 $5,140 $2,947 $33,789 
Three Months Ended September 30, 2024
Gross revenue$2,071 $2,056 $4,127 $467 $86 $4,680 
Intercompany revenue(304)(274)(578)(12)(14)(604)
Revenue allocations31 31 62 10 (72)— 
Net revenue1,798 1,813 3,611 465 — 4,076 
Cost of operations1,028 1,057 2,085 282 — 2,367 
Selling, general and administrative173 167 340 66 — 406 
Adjusted EBITDA$597 $589 $1,186 $117 $— $1,303 
Capital expenditures$244 $161 $405 $33 $16 $454 
Total assets$13,515 $11,240 $24,755 $4,470 $2,589 $31,814 
(1) The Recycling & Waste Subtotal represents the combined results of our Group 1 and Group 2 reportable segments.
Summarized financial information concerning our reportable segments for the nine months ended September 30, 2025 and 2024 follows:
Group 1Group 2
Recycling & Waste Subtotal (1)
Group 3
(Environmental Solutions)
Corporate entities and otherTotal
Nine Months Ended September 30, 2025
Gross revenue$6,439 $6,228 $12,667 $1,360 $273 $14,300 
Intercompany revenue(953)(810)(1,763)(38)(43)(1,844)
Revenue allocations107 101 208 22 (230)— 
Net revenue5,593 5,519 11,112 1,344 — 12,456 
Cost of operations3,169 3,209 6,378 848 — 7,226 
Selling, general and administrative553 512 1,065 209 — 1,274 
Other segment items(11)(45)(56)— — (56)
Adjusted EBITDA$1,882 $1,843 $3,725 $287 $— $4,012 
Capital expenditures$554 $444 $998 $118 $194 $1,310 
Total assets$14,207 $11,495 $25,702 $5,140 $2,947 $33,789 
Nine Months Ended September 30, 2024
Gross revenue$6,083 $6,068 $12,151 $1,375 $258 $13,784 
Intercompany revenue(907)(805)(1,712)(36)(50)(1,798)
Revenue allocations94 92 186 22 (208)— 
Net revenue5,270 5,355 10,625 1,361 — 11,986 
Cost of operations3,037 3,153 6,190 843 — 7,033 
Selling, general and administrative523 502 1,025 202 — 1,227 
Adjusted EBITDA$1,710 $1,700 $3,410 $316 $— $3,726 
Capital expenditures$554 $426 $980 $92 $285 $1,357 
Total assets$13,515 $11,240 $24,755 $4,470 $2,589 $31,814 
(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 September 30,Nine Months Ended September 30,
2025202420252024
Group 1 Adjusted EBITDA$660 $597 $1,882 $1,710 
Group 2 Adjusted EBITDA635 589 1,843 1,700 
Group 3 Adjusted EBITDA88 117 287 316 
 Total Adjusted EBITDA1,383 1,303 4,012 3,726 
Other income, net(7)(10)(22)(23)
Interest income(2)(4)(6)(7)
Interest expense143 138 428 406 
Depreciation, depletion and amortization459 422 1,3561,234 
Accretion29 26 85 80 
Loss from unconsolidated equity method investment57 73 72 116 
Loss on extinguishment of debt and other related costs— — 
Restructuring charges13 20 
Loss (gain) on business divestitures and impairments, net— — (1)
Labor disruption56 — 56 — 
 Income before income taxes$645 $647 $2,030 $1,899