XML 46 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2018
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, 2018 and 2017, is shown in the following tables:  



 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30, 2018

 


Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Southern

 

$

321,051 

 

$

(37,941)

 

$

283,110 

 

$

68,787 

Western

 

 

295,730 

 

 

(32,031)

 

 

263,699 

 

 

81,175 

Eastern

 

 

324,888 

 

 

(53,945)

 

 

270,943 

 

 

74,795 

Canada

 

 

211,787 

 

 

(24,949)

 

 

186,838 

 

 

67,305 

Central

 

 

202,725 

 

 

(27,705)

 

 

175,020 

 

 

63,132 

E&P

 

 

61,765 

 

 

(1,407)

 

 

60,358 

 

 

31,231 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

260 



 

$

1,417,946 

 

$

(177,978)

 

$

1,239,968 

 

$

386,685 





 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30, 2017

 

Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Southern

 

$

323,108 

 

$

(37,725)

 

$

285,383 

 

$

67,168 

Western

 

 

288,953 

 

 

(31,461)

 

 

257,492 

 

 

87,045 

Eastern

 

 

289,082 

 

 

(46,015)

 

 

243,067 

 

 

70,668 

Canada

 

 

209,874 

 

 

(26,334)

 

 

183,540 

 

 

67,792 

Central

 

 

182,781 

 

 

(23,363)

 

 

159,418 

 

 

60,716 

E&P

 

 

48,677 

 

 

(2,008)

 

 

46,669 

 

 

21,092 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(11,162)



 

$

1,342,475 

 

$

(166,906)

 

$

1,175,569 

 

$

363,319 





 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

June 30, 2018

 


Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Southern

 

$

630,007 

 

$

(73,558)

 

$

556,449 

 

$

137,694 

Western

 

 

570,850 

 

 

(61,988)

 

 

508,862 

 

 

153,832 

Eastern

 

 

612,727 

 

 

(99,905)

 

 

512,822 

 

 

142,229 

Canada

 

 

403,475 

 

 

(46,662)

 

 

356,813 

 

 

126,571 

Central

 

 

377,925 

 

 

(49,116)

 

 

328,809 

 

 

121,553 

E&P

 

 

119,385 

 

 

(3,041)

 

 

116,344 

 

 

59,910 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(6,083)



 

$

2,714,369 

 

$

(334,270)

 

$

2,380,099 

 

$

735,706 





 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

June 30, 2017

 

Revenue

 

Intercompany
Revenue(b)

 

Reported Revenue

 

Segment EBITDA(c)

Southern

 

$

640,447 

 

$

(74,942)

 

$

565,505 

 

$

136,108 

Western

 

 

552,954 

 

 

(59,872)

 

 

493,082 

 

 

162,613 

Eastern

 

 

559,756 

 

 

(87,720)

 

 

472,036 

 

 

135,297 

Canada

 

 

397,829 

 

 

(48,735)

 

 

349,094 

 

 

125,914 

Central

 

 

346,593 

 

 

(42,866)

 

 

303,727 

 

 

113,368 

E&P

 

 

87,742 

 

 

(4,351)

 

 

83,391 

 

 

35,637 

Corporate(a)

 

 

-

 

 

-

 

 

-

 

 

(26,783)



 

$

2,585,321 

 

$

(318,486)

 

$

2,266,835 

 

$

682,154 

____________________

(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 Reportable Segments

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





 

 

 

 

 

 

 

 

 

 



 

June 30,

2018

 

December 31, 2017

 

 

 

Southern

 

$

2,777,535 

 

$

2,718,296 

 

 

 

 

Western

 

 

1,563,670 

 

 

1,573,955 

 

 

 

 

Eastern

 

 

2,339,444 

 

 

2,024,527 

 

 

 

 

Canada

 

 

2,526,702 

 

 

2,677,557 

 

 

 

 

Central

 

 

1,437,434 

 

 

1,297,118 

 

 

 

 

E&P

 

 

971,047 

 

 

981,980 

 

 

 

 

Corporate

 

 

408,712 

 

 

741,248 

 

 

 

 

Total Assets

 

$

12,024,544 

 

$

12,014,681 

 

 

 

 



Changes in Goodwill by Reportable Segment

The following tables show changes in goodwill during the six months ended June 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

 

 

4,909 

 

 

666 

 

 

120,979 

 

 

-

 

 

39,155 

 

 

-

 

 

165,709 

Impact of changes in foreign currency

 

 

-

 

 

-

 

 

-

 

 

(74,517)

 

 

-

 

 

-

 

 

(74,517)

Balance as of June 30, 2018

 

$

1,441,229 

 

$

398,174 

 

$

925,112 

 

$

1,501,021 

 

$

507,430 

 

$

-

 

$

4,772,966 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

 

 

10,335 

 

 

-

 

 

249,724 

 

 

7,128 

 

 

711 

 

 

-

 

 

267,898 

Impairment loss

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(77,343)

 

 

(77,343)

Goodwill adjustment for assets sold

 

 

2,205 

 

 

-

 

 

321 

 

 

-

 

 

-

 

 

-

 

 

2,526 

Impairment loss related to assets held for sale

 

 

(27,311)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(27,311)

Goodwill reclassified as assets held for sale

 

 

(17,215)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(17,215)

Impact of changes in foreign currency

 

 

-

 

 

-

 

 

-

 

 

50,757 

 

 

-

 

 

-

 

 

50,757 

Balance as of June 30, 2017

 

$

1,438,037 

 

$

376,537 

 

$

783,205 

 

$

1,523,159 

 

$

468,635 

 

$

-

 

$

4,589,573 





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,



 

2018

 

2017

 

2018

 

2017

Southern segment EBITDA

 

$

68,787 

 

$

67,168 

 

$

137,694 

 

$

136,108 

Western segment EBITDA

 

 

81,175 

 

 

87,045 

 

 

153,832 

 

 

162,613 

Eastern segment EBITDA

 

 

74,795 

 

 

70,668 

 

 

142,229 

 

 

135,297 

Canada segment EBITDA

 

 

67,305 

 

 

67,792 

 

 

126,571 

 

 

125,914 

Central segment EBITDA

 

 

63,132 

 

 

60,716 

 

 

121,553 

 

 

113,368 

E&P segment EBITDA

 

 

31,231 

 

 

21,092 

 

 

59,910 

 

 

35,637 

Subtotal reportable segments

 

 

386,425 

 

 

374,481 

 

 

741,789 

 

 

708,937 

Unallocated corporate overhead

 

 

260 

 

 

(11,162)

 

 

(6,083)

 

 

(26,783)

Depreciation

 

 

(142,450)

 

 

(132,827)

 

 

(275,634)

 

 

(258,067)

Amortization of intangibles

 

 

(26,474)

 

 

(24,762)

 

 

(52,573)

 

 

(50,272)

Impairments and other operating items

 

 

(7,073)

 

 

1,180 

 

 

(8,104)

 

 

(140,501)

Interest expense

 

 

(32,426)

 

 

(31,160)

 

 

(64,796)

 

 

(60,291)

Interest income

 

 

1,056 

 

 

1,026 

 

 

2,210 

 

 

1,474 

Other income, net

 

 

2,031 

 

 

834 

 

 

1,644 

 

 

1,852 

Foreign currency transaction gain (loss)

 

 

30 

 

 

(1,048)

 

 

(190)

 

 

(1,638)

Income before income tax provision

 

$

181,379 

 

$

176,562 

 

$

338,263 

 

$

174,711