XML 34 R18.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Segment Reporting

11.SEGMENT REPORTING

The Company’s revenues are generated from the collection, transfer, recycling and disposal of non-hazardous solid waste and the treatment, recovery and disposal of non-hazardous E&P waste.  No single contract or customer accounted for more than 10% of the Company’s total revenues at the consolidated or reportable segment level during the periods presented. 

The Company manages its operations through five geographic operating segments and its E&P segment, which includes the majority of the Company’s E&P waste treatment and disposal operations.  The Company’s five geographic operating segments and its E&P segment comprise the Company’s reportable segments.  Each operating segment is responsible for managing several vertically integrated operations, which are comprised of districts.  

The Company’s Southern segment services customers located in Alabama, Arkansas, Florida, Louisiana, Mississippi, southern Oklahoma, western Tennessee and Texas; the Company’s Western segment services customers located in Alaska, California, Idaho, Montana, Nevada, Oregon, Washington and western Wyoming; the Company’s Eastern segment services customers located in Illinois, Iowa, Kentucky, Maryland, New Jersey, New York, North Carolina, Pennsylvania, Rhode Island, South Carolina, eastern Tennessee, Vermont, Virginia and Wisconsin; the Company’s Canada segment services customers located in the state of Michigan and in the provinces of Alberta, British Columbia, Manitoba, Ontario, Québec and Saskatchewan; and the Company’s Central segment services customers located in Arizona, Colorado, Kansas, Minnesota, Missouri, Nebraska, New Mexico, Oklahoma, South Dakota, western Texas, Utah and eastern Wyoming.  The E&P segment services E&P customers located in Arkansas, Louisiana, New Mexico, North Dakota, Oklahoma, Texas, Wyoming and along the Gulf of Mexico.

The Company’s Chief Operating Decision Maker evaluates operating segment profitability and determines resource allocations based on several factors, of which the primary financial measure is segment EBITDA. The Company defines segment EBITDA as earnings before interest, taxes, depreciation, amortization, impairments and other operating items, other income (expense) and foreign currency transaction gain (loss).  Segment EBITDA is not a measure of operating income, operating performance or liquidity under GAAP and may not be comparable to similarly titled measures reported by other companies.  The Company’s management uses segment EBITDA in the evaluation of segment operating performance as it is a profit measure that is generally within the control of the operating segments.  A reconciliation of segment EBITDA to Income before income tax provision is included at the end of this Note 11. 

Summarized financial information concerning the Company’s reportable segments for the three and nine months ended September 30, 2018 and 2017, is shown in the following tables:  



 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30, 2018

 


Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Southern

 

$

321,306 

 

$

(38,266)

 

$

283,040 

 

$

70,159 

Western

 

 

303,614 

 

 

(32,596)

 

 

271,018 

 

 

86,174 

Eastern

 

 

353,844 

 

 

(64,347)

 

 

289,497 

 

 

83,721 

Canada

 

 

211,682 

 

 

(24,628)

 

 

187,054 

 

 

68,819 

Central

 

 

213,492 

 

 

(28,221)

 

 

185,271 

 

 

70,288 

E&P

 

 

67,348 

 

 

(2,118)

 

 

65,230 

 

 

35,099 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(8,286)



 

$

1,471,286 

 

$

(190,176)

 

$

1,281,110 

 

$

405,974 





 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30, 2017

 

Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Southern

 

$

317,059 

 

$

(36,531)

 

$

280,528 

 

$

63,171 

Western

 

 

292,222 

 

 

(30,345)

 

 

261,877 

 

 

84,861 

Eastern

 

 

292,124 

 

 

(45,857)

 

 

246,267 

 

 

74,018 

Canada

 

 

224,166 

 

 

(27,111)

 

 

197,055 

 

 

74,369 

Central

 

 

190,210 

 

 

(23,850)

 

 

166,360 

 

 

64,607 

E&P

 

 

56,209 

 

 

(1,818)

 

 

54,391 

 

 

27,881 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(5,751)



 

$

1,371,990 

 

$

(165,512)

 

$

1,206,478 

 

$

383,156 





 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

September 30, 2018

 


Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Southern

 

$

951,313 

 

$

(111,824)

 

$

839,489 

 

$

207,853 

Western

 

 

874,464 

 

 

(94,584)

 

 

779,880 

 

 

240,006 

Eastern

 

 

966,571 

 

 

(164,253)

 

 

802,318 

 

 

225,950 

Canada

 

 

615,157 

 

 

(71,290)

 

 

543,867 

 

 

195,390 

Central

 

 

591,417 

 

 

(77,337)

 

 

514,080 

 

 

191,840 

E&P

 

 

186,734 

 

 

(5,159)

 

 

181,575 

 

 

95,009 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(14,368)



 

$

4,185,656 

 

$

(524,447)

 

$

3,661,209 

 

$

1,141,680 





 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

September 30, 2017

 

Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Southern

 

$

957,506 

 

$

(111,472)

 

$

846,034 

 

$

199,280 

Western

 

 

845,176 

 

 

(90,217)

 

 

754,959 

 

 

247,475 

Eastern

 

 

851,880 

 

 

(133,578)

 

 

718,302 

 

 

209,315 

Canada

 

 

621,995 

 

 

(75,846)

 

 

546,149 

 

 

200,283 

Central

 

 

536,803 

 

 

(66,716)

 

 

470,087 

 

 

177,975 

E&P

 

 

143,951 

 

 

(6,169)

 

 

137,782 

 

 

63,518 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(32,535)



 

$

3,957,311 

 

$

(483,998)

 

$

3,473,313 

 

$

1,065,311 

____________________

(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 six 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.



Total assets for each of the Company’s reportable segments at September 30, 2018 and December 31, 2017, were as follows:





 

 

 

 

 

 

 

 

 

 



 

September 30,

2018

 

December 31, 2017

 

 

 

Southern

 

$

2,778,123 

 

$

2,718,296 

 

 

 

 

Western

 

 

1,583,561 

 

 

1,573,955 

 

 

 

 

Eastern

 

 

2,348,438 

 

 

2,024,527 

 

 

 

 

Canada

 

 

2,562,659 

 

 

2,677,557 

 

 

 

 

Central

 

 

1,452,607 

 

 

1,297,118 

 

 

 

 

E&P

 

 

974,049 

 

 

981,980 

 

 

 

 

Corporate

 

 

492,629 

 

 

741,248 

 

 

 

 

Total Assets

 

$

12,192,066 

 

$

12,014,681 

 

 

 

 



The following tables show changes in goodwill during the nine months ended September 30, 2018 and 2017, by reportable segment: 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Southern

 

Western

 

Eastern

 

Canada

 

Central

 

E&P

 

 

Total

Balance as of December 31, 2017

 

$

1,436,320 

 

$

397,508 

 

$

804,133 

 

$

1,575,538 

 

$

468,275 

 

$

-

 

$

4,681,774 

Goodwill acquired

 

 

4,800 

 

 

666 

 

 

122,136 

 

 

151 

 

 

42,197 

 

 

-

 

 

169,950 

Goodwill adjustment for assets held for sale

 

 

10,194 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

10,194 

Impact of changes in foreign currency

 

 

-

 

 

-

 

 

-

 

 

(48,622)

 

 

-

 

 

-

 

 

(48,622)

Balance as of September 30, 2018

 

$

1,451,314 

 

$

398,174 

 

$

926,269 

 

$

1,527,067 

 

$

510,472 

 

$

-

 

$

4,813,296 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Southern

 

Western

 

Eastern

 

Canada

 

Central

 

E&P

 

 

Total

Balance as of December 31, 2016

 

$

1,470,023 

 

$

376,537 

 

$

533,160 

 

$

1,465,274 

 

$

467,924 

 

$

77,343 

 

$

4,390,261 

Goodwill acquired

 

 

7,484 

 

 

20,906 

 

 

272,501 

 

 

7,127 

 

 

1,013 

 

 

-

 

 

309,031 

Goodwill divested

 

 

(31,543)

 

 

-

 

 

(4,276)

 

 

-

 

 

(667)

 

 

-

 

 

(36,486)

Impairment loss

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(77,343)

 

 

(77,343)

Goodwill adjustment for assets sold

 

 

2,205 

 

 

-

 

 

321 

 

 

-

 

 

-

 

 

-

 

 

2,526 

Goodwill adjustment for assets held for sale

 

 

(11,080)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(11,080)

Impact of changes in foreign currency

 

 

-

 

 

-

 

 

-

 

 

111,439 

 

 

-

 

 

-

 

 

111,439 

Balance as of September 30, 2017

 

$

1,437,089 

 

$

397,443 

 

$

801,706 

 

$

1,583,840 

 

$

468,270 

 

$

-

 

$

4,688,348 





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
September 30,

 

Nine months ended
September 30,



 

2018

 

2017

 

2018

 

2017

Southern segment EBITDA

 

$

70,159 

 

$

63,171 

 

$

207,853 

 

$

199,280 

Western segment EBITDA

 

 

86,174 

 

 

84,861 

 

 

240,006 

 

 

247,475 

Eastern segment EBITDA

 

 

83,721 

 

 

74,018 

 

 

225,950 

 

 

209,315 

Canada segment EBITDA

 

 

68,819 

 

 

74,369 

 

 

195,390 

 

 

200,283 

Central segment EBITDA

 

 

70,288 

 

 

64,607 

 

 

191,840 

 

 

177,975 

E&P segment EBITDA

 

 

35,099 

 

 

27,881 

 

 

95,009 

 

 

63,518 

Subtotal reportable segments

 

 

414,260 

 

 

388,907 

 

 

1,156,048 

 

 

1,097,846 

Unallocated corporate overhead

 

 

(8,286)

 

 

(5,751)

 

 

(14,368)

 

 

(32,535)

Depreciation

 

 

(148,232)

 

 

(136,941)

 

 

(423,866)

 

 

(395,008)

Amortization of intangibles

 

 

(26,871)

 

 

(26,613)

 

 

(79,444)

 

 

(76,886)

Impairments and other operating items

 

 

1,998 

 

 

(832)

 

 

(6,106)

 

 

(141,333)

Interest expense

 

 

(32,078)

 

 

(32,471)

 

 

(96,874)

 

 

(92,763)

Interest income

 

 

1,467 

 

 

1,656 

 

 

3,677 

 

 

3,131 

Other income, net

 

 

732 

 

 

1,709 

 

 

2,376 

 

 

3,561 

Foreign currency transaction loss

 

 

(132)

 

 

(1,864)

 

 

(323)

 

 

(3,502)

Income before income tax provision

 

$

202,858 

 

$

187,800 

 

$

541,120 

 

$

362,511