XML 34 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2014
Business Combinations [Abstract]  
Purchase Price Allocation

The following table presents the final allocation of the purchase price for Greenstar and adjustments since the acquisition date to the allocation of the purchase price for RCI (in millions):

 

           RCI  
     Greenstar     July 5,
2013
    Adjustments     March 31,
2014
 

Accounts and other receivables

   $ 30      $ 32      $ —        $ 32   

Parts and supplies

     4        —          —          —     

Other current assets

     2        —          —          —     

Property and equipment

     58        118        (1     117   

Goodwill

     122        177        14        191   

Other intangible assets

     32        169        —          169   

Accounts payable

     (17     —          —          —     

Accrued liabilities

     (12     —          —          —     

Deferred revenues

     —          (4     —          (4

Landfill and environmental remediation liabilities

     (2     (1     —          (1

Deferred income taxes, net

     —          —          (14     (14

Current portion of long-term debt

     (4     —          —          —     

Long-term debt, less current portion

     (2     (4     1        (3

Other liabilities

     (5     —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total purchase price

   $ 206      $ 487      $ —        $ 487   
  

 

 

   

 

 

   

 

 

   

 

 

 
Allocation Purchase Price Intangible Assets

The following table presents the final and preliminary allocations of the purchase price for Greenstar and RCI, respectively, to other intangible assets (amounts in millions, except for amortization periods):

 

     Greenstar      RCI  
     Amount      Weighted Average
Amortization
Periods
(in Years)
     Amount      Weighted Average
Amortization
Periods
(in Years)
 

Customer relationships

   $ —           —         $ 162         15.0   

Supplier relationships

     31         10.0         —           —     

Lease agreements

     1         8.4         —           —     

Trade name

     —           —           7         5.0   
  

 

 

       

 

 

    

Total other intangible assets subject to amortization

   $ 32         10.0       $ 169         14.6   
  

 

 

       

 

 

    
Pro Forma Consolidated Results of Operations

The following pro forma consolidated results of operations have been prepared as if the acquisitions of Greenstar and RCI occurred at January 1, 2013 (in millions, except per share amounts):

 

     Three Months Ended  
     March 31, 2013  

Operating revenues

   $ 3,391   

Net income attributable to Waste Management, Inc.

     167   

Basic earnings per common share

     0.36   

Diluted earnings per common share

     0.36