| Summarized financial information concerning our reportable segments |
Summarized financial information concerning our reportable segments for the years ended December 31, 2024, 2023 and 2022 follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Group 1 | | Group 2 | | Recycling & Waste Subtotal(1) | | Group 3 (Environmental Solutions) | | Corporate entities and other | | Total | | 2024 | | Gross Revenue | $ | 8,332 | | | $ | 7,891 | | | $ | 16,223 | | | $ | 1,864 | | | $ | 331 | | | $ | 18,418 | | | Intercompany Revenue | (1,235) | | | (1,037) | | | (2,272) | | | (49) | | | (65) | | | (2,386) | | | Revenue Allocations | 123 | | | 115 | | | 238 | | | 28 | | | (266) | | | — | | | Net Revenue | $ | 7,220 | | | $ | 6,969 | | | $ | 14,189 | | | $ | 1,843 | | | $ | — | | | $ | 16,032 | | | Cost of Operations | 4,129 | | | 4,079 | | | 8,208 | | | 1,142 | | | — | | | 9,350 | | | SG&A | 738 | | | 671 | | | 1,409 | | | 265 | | | — | | | 1,674 | | | Other Segment Items | — | | | 29 | | | 29 | | | — | | | — | | | 29 | | | Adjusted EBITDA | $ | 2,353 | | | $ | 2,190 | | | $ | 4,543 | | | $ | 436 | | | $ | — | | | $ | 4,979 | | | Capital Expenditures | $ | 874 | | | $ | 574 | | | $ | 1,448 | | | $ | 136 | | | $ | 271 | | | $ | 1,855 | | | Total Assets | $ | 14,250 | | | $ | 11,046 | | | $ | 25,296 | | | $ | 4,459 | | | $ | 2,647 | | | $ | 32,402 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Group 1 | | Group 2 | | Recycling & Waste Subtotal(1) | | Group 3 (Environmental Solutions) | | Corporate entities and other | | Total | | 2023 | | Gross Revenue | $ | 7,769 | | | $ | 7,566 | | | $ | 15,335 | | | $ | 1,701 | | | $ | 243 | | | $ | 17,279 | | | Intercompany Revenue | (1,171) | | | (1,011) | | | (2,182) | | | (56) | | | (76) | | | (2,314) | | | Revenue Allocations | 96 | | | 91 | | | 187 | | | (20) | | | (167) | | | — | | | Net Revenue | $ | 6,694 | | | $ | 6,646 | | | $ | 13,340 | | | $ | 1,625 | | | $ | — | | | $ | 14,965 | | | Cost of Operations | 3,878 | | | 4,033 | | | 7,911 | | | 1,032 | | | — | | | 8,943 | | | SG&A | 681 | | | 649 | | | 1,330 | | | 279 | | | — | | | 1,609 | | | Other Segment Items | — | | | — | | | — | | | (34) | | | — | | | (34) | | | Adjusted EBITDA | $ | 2,135 | | | $ | 1,964 | | | $ | 4,099 | | | $ | 348 | | | $ | — | | | $ | 4,447 | | | Capital Expenditures | $ | 707 | | | $ | 542 | | | $ | 1,249 | | | $ | 145 | | | $ | 237 | | | $ | 1,631 | | | Total Assets | $ | 13,665 | | | $ | 10,988 | | | $ | 24,653 | | | $ | 4,471 | | | $ | 2,286 | | | $ | 31,410 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Group 1 | | Group 2 | | Recycling & Waste Subtotal(1) | | Group 3 (Environmental Solutions) | | Corporate entities and other | | Total | | 2022 | | Gross Revenue | $ | 7,107 | | | $ | 7,029 | | | $ | 14,136 | | | $ | 1,262 | | | $ | 247 | | | $ | 15,645 | | | Intercompany Revenue | (1,090) | | | (945) | | | (2,035) | | | (47) | | | (52) | | | (2,134) | | | Revenue Allocations | 103 | | | 99 | | | 202 | | | (7) | | | (195) | | | — | | | Net Revenue | $ | 6,120 | | | $ | 6,183 | | | $ | 12,303 | | | $ | 1,208 | | | $ | — | | | $ | 13,511 | | | Cost of Operations | 3,541 | | | 3,846 | | | 7,387 | | | 818 | | | — | | | 8,205 | | | SG&A | 612 | | | 586 | | | 1,198 | | | 256 | | | — | | | 1,454 | | | Other Segment Items | — | | | — | | | — | | | (77) | | | — | | | (77) | | | Adjusted EBITDA | $ | 1,967 | | | $ | 1,751 | | | $ | 3,718 | | | $ | 211 | | | $ | — | | | $ | 3,929 | | | Capital Expenditures | $ | 620 | | | $ | 542 | | | $ | 1,162 | | | $ | 133 | | | $ | 159 | | | $ | 1,454 | | | Total Assets | $ | 12,418 | | | $ | 10,528 | | | $ | 22,946 | | | $ | 4,090 | | | $ | 2,017 | | | $ | 29,053 | |
(1) The Recycling & Waste Subtotal represents the combined results of our Group 1 and Group 2 reportable segments.
|
| Schedule of Adjusted EBITDA and EBITDA Margin |
A reconciliation of the Company's single measure of segment profitability (segment adjusted EBITDA) to Income before income tax provision in the Consolidated Statements of Net Income is as follows for the years ended December 31, 2024, 2023 and 2022 (in millions of dollars): | | | | | | | | | | | | | | | | | | | | | | 2024 | | 2023 | | 2022 | | | Group 1 Adjusted EBITDA | $ | 2,353 | | | $ | 2,135 | | | $ | 1,967 | | | | Group 2 Adjusted EBITDA | 2,190 | | | 1,964 | | | 1,751 | | | | Group 3 Adjusted EBITDA | 436 | | | 348 | | | 211 | | | | Total Adjusted EBITDA | 4,979 | | | 4,447 | | | 3,929 | | | | Other income (expense), net | (23) | | | (7) | | | 2 | | | | Interest income | (9) | | | (6) | | | (3) | | | | Interest expense | 539 | | | 508 | | | 395 | | | | Depreciation, depletion and amortization | 1,677 | | | 1,501 | | | 1,352 | | | | Accretion | 107 | | | 98 | | | 89 | | | | Loss from unconsolidated equity method investments | 255 | | | 94 | | | 166 | | | Adjustment to withdrawal liability for multiemployer pension funds | — | | | 5 | | | (2) | | | | Restructuring charges | 29 | | | 33 | | | 27 | | | | Gain on certain divestitures and impairments, net | (30) | | | (4) | | | (6) | | | | US Ecology, Inc. acquisition integration and deal costs | — | | | 34 | | | 77 | | | | | | | | | | | Loss on extinguishment of debt and other related costs | 2 | | | — | | | — | | | | Income before income taxes | $ | 2,432 | | | $ | 2,191 | | | $ | 1,832 | | |
|