XML 48 R33.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2020
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 nine months ended September 30, 2020 and 2019, is shown in the following tables:

Three Months Ended

    

    

Intercompany

    

Reported

    

Segment

September 30, 2020

Revenue

Revenue(b)

Revenue

EBITDA(c)

Eastern

$

413,499

$

(69,146)

$

344,353

$

90,991

Southern

375,636

(45,061)

330,575

81,394

Western

 

337,768

 

(36,547)

 

301,221

 

101,071

Central

 

262,458

 

(33,892)

 

228,566

 

82,887

Canada

 

210,577

 

(25,740)

 

184,837

 

72,516

Corporate(a)

 

 

 

 

(4,132)

$

1,599,938

$

(210,386)

$

1,389,552

$

424,727

Three Months Ended

    

    

Intercompany

    

Reported

    

Segment

September 30, 2019

Revenue

Revenue(b)

Revenue

EBITDA(c)

Eastern

$

399,936

$

(69,049)

$

330,887

$

88,101

Southern

417,133

(45,678)

371,455

113,209

Western

 

324,859

 

(35,651)

 

289,208

 

90,059

Central

 

262,737

 

(32,663)

 

230,074

 

81,746

Canada

 

217,879

 

(27,059)

 

190,820

 

66,794

Corporate(a)

 

 

 

 

(446)

$

1,622,544

$

(210,100)

$

1,412,444

$

439,463

Nine Months Ended

Intercompany

Reported

Segment

September 30, 2020

Revenue

Revenue(b)

Revenue

EBITDA(c)

Eastern

$

1,194,213

$

(198,767)

$

995,446

$

258,333

Southern

1,171,709

(138,412)

1,033,297

276,844

Western

 

953,861

 

(105,122)

 

848,739

 

267,523

Central

 

749,093

 

(95,365)

 

653,728

 

235,742

Canada

 

586,514

 

(69,985)

 

516,529

 

185,589

Corporate(a)

 

 

 

 

(10,462)

$

4,655,390

$

(607,651)

$

4,047,739

$

1,213,569

Nine Months Ended

Intercompany

Reported

Segment

September 30, 2019

Revenue

Revenue(b)

Revenue

EBITDA(c)

Eastern

$

1,137,258

$

(189,924)

$

947,334

$

250,106

Southern

1,214,125

(129,931)

1,084,194

327,139

Western

 

922,737

 

(101,552)

 

821,185

 

253,504

Central

 

715,997

 

(89,685)

 

626,312

 

219,280

Canada

 

624,470

 

(76,776)

 

547,694

 

193,702

Corporate(a)

 

 

 

 

(11,751)

$

4,614,587

$

(587,868)

$

4,026,719

$

1,231,980

____________________

(a)Corporate consists of expenses associated with its administrative departments and certain centralized expenses including cash and equity-based incentive compensation, direct acquisition expenses and share-based compensation expenses associated with Progressive Waste share-based grants outstanding at June 1, 2016 that were continued by the Company. Amounts reflected are net of allocations to the five 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 September 30, 2020 and December 31, 2019, were as follows:

September 30, 

December 31, 

    

2020

    

2019

Eastern

$

3,055,672

$

3,099,283

Southern

 

3,441,079

 

3,952,449

Western

1,860,596

1,718,015

Central

1,956,234

1,885,468

Canada

2,444,922

2,490,291

Corporate

1,090,944

592,189

Total Assets

 

$

13,849,447

 

$

13,737,695

Changes in Goodwill by Reportable Segment

The following tables show changes in goodwill during the nine months ended September 30, 2020 and 2019, by reportable segment:

    

Eastern

    

Southern

    

Western

    

Central

    

Canada

    

Total

Balance as of December 31, 2019

$

1,331,180

$

1,528,225

$

400,037

$

729,470

$

1,521,939

$

5,510,851

Goodwill acquired

 

6,228

 

3,648

43,151

 

10,450

174

 

63,651

Impact of changes in foreign currency

 

 

 

 

 

(39,935)

 

(39,935)

Balance as of September 30, 2020

$

1,337,408

$

1,531,873

$

443,188

$

739,920

$

1,482,178

$

5,534,567

    

    Eastern    

    

Southern

    

Western

    

Central

    

Canada

    

Total

Balance as of December 31, 2018

$

1,126,486

$

1,517,610

$

398,174

$

540,435

$

1,448,980

$

5,031,685

Goodwill acquired

 

22,146

10,329

1,334

189,194

25

 

223,028

Goodwill divested

 

(845)

 

(845)

Impact of changes in foreign currency

 

 

 

 

43,688

 

43,688

Balance as of September 30, 2019

$

1,148,632

$

1,527,094

$

399,508

$

729,629

$

1,492,693

$

5,297,556

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

Nine Months Ended

September 30, 

September 30, 

    

2020

    

2019

    

2020

    

2019

Eastern segment EBITDA

$

90,991

$

88,101

$

258,333

$

250,106

Southern segment EBITDA

81,394

113,209

276,844

327,139

Western segment EBITDA

 

101,071

 

90,059

 

267,523

 

253,504

Central segment EBITDA

 

82,887

 

81,746

 

235,742

 

219,280

Canada segment EBITDA

 

72,516

 

66,794

 

185,589

 

193,702

Subtotal reportable segments

 

428,859

 

439,909

 

1,224,031

 

1,243,731

Unallocated corporate overhead

 

(4,132)

 

(446)

 

(10,462)

 

(11,751)

Depreciation

 

(157,590)

 

(157,994)

 

(459,641)

 

(461,616)

Amortization of intangibles

 

(32,653)

 

(31,934)

 

(96,062)

 

(93,821)

Impairments and other operating items

 

(3,805)

 

(12,935)

 

(442,582)

 

(32,949)

Interest expense

 

(40,636)

 

(36,780)

 

(119,562)

 

(111,313)

Interest income

 

903

 

2,056

 

4,396

 

7,186

Other income (expense), net

 

702

 

(19)

 

(3,046)

 

4,562

Income before income tax provision

$

191,648

$

201,857

$

97,072

$

544,029