XML 46 R35.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2022
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, 2022 and 2021, is shown in the following tables:

Three Months Ended

    

    

Intercompany

    

Reported

    

Segment

September 30, 2022

Revenue

Revenue(b)

Revenue

EBITDA(c)

Eastern

$

595,696

$

(94,644)

$

501,052

$

133,393

Southern

479,758

(51,392)

428,366

130,668

Western

 

428,271

 

(42,792)

 

385,479

 

115,701

Central

 

364,470

 

(41,813)

 

322,657

 

116,337

Canada

 

270,041

 

(27,727)

 

242,314

 

87,910

Corporate(a)

 

 

 

 

(11,657)

$

2,138,236

$

(258,368)

$

1,879,868

$

572,352

Three Months Ended

    

    

Intercompany

    

Reported

    

Segment

September 30, 2021

Revenue

Revenue(b)

Revenue

EBITDA(c)

Eastern

$

470,637

$

(74,408)

$

396,229

$

106,908

Southern

418,917

(47,959)

370,958

99,612

Western

 

371,846

 

(39,826)

 

332,020

 

108,280

Central

 

310,551

 

(36,869)

 

273,682

 

95,026

Canada

 

251,897

 

(27,618)

 

224,279

 

92,275

Corporate(a)

 

 

 

 

(6,551)

$

1,823,848

$

(226,680)

$

1,597,168

$

495,550

Nine Months Ended

Intercompany

Reported

Segment

September 30, 2022

    

Revenue

    

Revenue(b)

    

Revenue

    

EBITDA(c)

Eastern

$

1,664,120

$

(262,733)

$

1,401,387

$

367,223

Southern

1,375,785

(143,891)

1,231,894

363,785

Western

 

1,222,412

 

(129,300)

 

1,093,112

 

331,049

Central

 

1,022,470

 

(113,709)

 

908,761

 

317,397

Canada

 

789,531

 

(82,127)

 

707,404

 

265,402

Corporate(a)

 

 

 

 

(19,042)

$

6,074,318

$

(731,760)

$

5,342,558

$

1,625,814

Nine Months Ended

Intercompany

Reported

Segment

September 30, 2021

    

Revenue

    

Revenue(b)

    

Revenue

    

EBITDA(c)

Eastern

$

1,310,265

$

(207,958)

$

1,102,307

$

295,411

Southern

1,214,798

(142,342)

1,072,456

291,964

Western

 

1,056,482

 

(113,669)

 

942,813

 

301,507

Central

 

882,159

 

(106,246)

 

775,913

 

268,952

Canada

 

711,281

 

(77,728)

 

633,553

 

254,857

Corporate(a)

 

 

 

 

(13,743)

$

5,174,985

$

(647,943)

$

4,527,042

$

1,398,948

____________________

(a)The majority of Corporate expenses are allocated to the five operating segments.  Direct acquisition expenses, expenses associated with common shares held in the deferred compensation plan exchanged for other investment options and share-based compensation expenses associated with Progressive Waste share-based grants outstanding at June 1, 2016 that were continued by the Company are not allocated to the five operating segments and comprise the net EBITDA of the Company’s Corporate segment for the periods presented.
(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, 2022 and December 31, 2021, were as follows:

September 30, 

December 31, 

    

2022

    

2021

Eastern

$

4,076,614

$

3,652,311

Southern

 

3,718,418

 

3,513,355

Western

2,542,731

2,260,222

Central

2,680,170

2,332,564

Canada

2,557,822

2,513,608

Corporate

554,913

427,864

Total Assets

 

$

16,130,668

 

$

14,699,924

Changes in Goodwill by Reportable Segment

The following tables show changes in goodwill during the nine months ended September 30, 2022 and 2021, by reportable segment:

    

Eastern

    

Southern

    

Western

    

Central

    

Canada

    

Total

Balance as of December 31, 2021

$

1,607,723

$

1,588,467

$

539,732

$

892,209

$

1,559,512

$

6,187,643

Goodwill acquired

 

182,697

83,970

8,060

73,788

167,926

 

516,441

Impact of changes in foreign currency

 

 

 

 

 

(129,224)

 

(129,224)

Balance as of September 30, 2022

$

1,790,420

$

1,672,437

$

547,792

$

965,997

$

1,598,214

$

6,574,860

    

Eastern

    

Southern

    

Western

    

Central

    

Canada

    

Total

Balance as of December 31, 2020

$

1,374,577

$

1,532,215

$

442,862

$

824,204

$

1,552,792

$

5,726,650

Goodwill acquired

 

169,561

2,970

60,999

47,344

 

280,874

Goodwill acquisition adjustments

(2)

(2)

Impact of changes in foreign currency

 

 

 

 

(989)

 

(989)

Balance as of September 30, 2021

$

1,544,138

$

1,535,185

$

503,861

$

871,548

$

1,551,801

$

6,006,533

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, 

    

2022

    

2021

    

2022

    

2021

    

Eastern segment EBITDA

$

133,393

$

106,908

$

367,223

$

295,411

Southern segment EBITDA

130,668

99,612

363,785

291,964

Western segment EBITDA

 

115,701

108,280

331,049

301,507

Central segment EBITDA

 

116,337

95,026

317,397

268,952

Canada segment EBITDA

 

87,910

92,275

265,402

254,857

Subtotal reportable segments

 

584,009

 

502,101

 

1,644,856

 

1,412,691

Unallocated corporate overhead

 

(11,657)

(6,551)

(19,042)

(13,743)

Depreciation

 

(193,287)

(171,965)

(562,174)

(498,588)

Amortization of intangibles

 

(38,859)

(35,337)

(113,956)

(100,237)

Impairments and other operating items

 

(13,438)

(3,104)

(19,467)

(9,819)

Interest expense

 

(51,161)

(40,418)

(137,565)

(124,171)

Interest income

 

1,784

495

2,574

2,342

Other income (expense), net

 

8,487

3,140

2,373

5,452

Loss on early extinguishment of debt

(115,288)

(115,288)

Income before income tax provision

$

285,878

$

133,073

$

797,599

$

558,639