v3.25.0.1
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
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 1Group 2
Recycling & Waste Subtotal(1)
Group 3
(Environmental Solutions)
Corporate entities and otherTotal
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 Allocations123 115 238 28 (266)— 
Net Revenue$7,220 $6,969 $14,189 $1,843 $— $16,032 
Cost of Operations4,129 4,079 8,208 1,142 — 9,350 
SG&A738 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 1Group 2Recycling & Waste Subtotal(1)Group 3
(Environmental Solutions)
Corporate entities and otherTotal
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 Allocations96 91 187 (20)(167)— 
Net Revenue$6,694 $6,646 $13,340 $1,625 $— $14,965 
Cost of Operations3,878 4,033 7,911 1,032 — 8,943 
SG&A681 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 1Group 2Recycling & Waste Subtotal(1)Group 3
(Environmental Solutions)
Corporate entities and otherTotal
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 Allocations103 99 202 (7)(195)— 
Net Revenue$6,120 $6,183 $12,303 $1,208 $— $13,511 
Cost of Operations3,541 3,846 7,387 818 — 8,205 
SG&A612 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):
202420232022
Group 1 Adjusted EBITDA$2,353 $2,135 $1,967 
Group 2 Adjusted EBITDA2,190 1,964 1,751 
Group 3 Adjusted EBITDA436 348 211 
Total Adjusted EBITDA4,979 4,447 3,929 
Other income (expense), net(23)(7)2 
Interest income(9)(6)(3)
Interest expense539 508 395 
Depreciation, depletion and amortization1,677 1,501 1,352 
Accretion107 98 89 
Loss from unconsolidated equity method investments255 94 166 
Adjustment to withdrawal liability for multiemployer pension funds
— 5 (2)
Restructuring charges29 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 costs2 — — 
Income before income taxes$2,432 $2,191 $1,832