WASTE SERVICES, INC. (WSII) [Rocket]

In millions, except per share items	Dec-31-09	Dec-31-08	Dec-31-07	Dec-31-06	Dec-31-05	Dec-31-04	Dec-31-03	Dec-31-02
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Total $	434.5	473.0	461.4	362.7	353.4
Canada	225.3	241.7	222.1	188.0	166.3	142.7	125.0
Florida	209.3	231.4	239.4	174.6	187.0	144.1
Other						0.3	1.8
Total revenues	434.5	473.0	461.4	362.7	353.4	287.1	126.8	98.8
Revenue growth [+]	-8.1%	2.5%	27.2%	2.6%	23.1%	126.5%	28.2%	6.0%
Total $	-8.1%	2.5%	27.2%	2.6%
Canada	-6.8%	8.8%	18.1%	13.0%	16.5%	14.2%
Florida	-9.6%	-3.4%	37.1%	-6.6%	29.8%
Cost of goods sold	277.5	309.1	301.6	247.6	253.6	205.5	84.7	64.4
Gross profit	157.1	163.9	159.9	115.1	99.8	81.6	42.1	34.4
Gross margin	36.1%	34.7%	34.6%	31.7%	28.2%	28.4%	33.2%	34.8%
Selling, general and administrative	58.3	66.5	64.2	56.8	52.4	50.3	30.4	15.2
Other operating expenses	42.4	55.8	54.8	45.0	35.4	23.1	16.7	11.8
EBITDA [+]	100.8	87.0	95.7	51.0	51.6	40.3	9.9
EBITDA growth	15.9%	-9.1%	87.8%	-1.3%	28.2%	307.8%	33.4%	-290.7%
EBITDA margin	23.2%	18.4%	20.7%	14.0%	14.6%	14.0%	7.8%	7.5%
Depreciation and amortization	44.6	45.3	54.9	37.7	39.7	32.2	14.9
EBIT [+]	56.3	41.7	40.8	13.3	12.0	8.1	-5.0	7.4
EBIT growth	35.1%	2.1%	207.5%	10.8%	47.1%	-261.3%	-168.1%	-240.5%
EBIT margin	12.9%	8.8%	8.8%	3.7%	3.4%	2.8%	-4.0%	7.5%
Interest expense	31.0	37.4	40.7	31.0	28.2	30.8	8.3	5.7
Interest expense	31.0	37.4	40.7	31.0	28.2	30.8	8.3	5.7
Other income (expense), net				-19.7	-21.0	-17.5	-10.2	2.2
Pre-tax income	25.3	4.2	0.1	-37.4	-37.3	-40.2	-23.5	3.8
Income taxes	11.2	6.2	14.4	12.2	12.1	7.6	-0.6	1.7
Tax rate	44.5%	146.3%	10773.9%				2.5%	44.6%
Earnings from continuing ops	14.1	-2.0	-14.3	-49.5	-49.4	-47.8	-0.1	0.0
Earnings from discontinued ops		0.4	2.8	1.0	-0.9	-0.6
Net income	14.1	-1.5	-11.5	-48.5	-50.3	-48.2	-0.1	0.0
Net margin	3.2%	-0.3%	-2.5%	-13.4%	-14.2%	-16.8%	-0.1%	0.0%

Basic EPS [+]	$0.30	($0.04)	($310.89)	($1.40)	($1.50)	($1.62)	($1.98)	($0.39)
Growth	-816.3%	-100.0%	22090.8%	-6.7%	-7.5%	-18.2%	410.9%	-75.8%
Diluted EPS [+]	$0.30	($0.04)	($310.89)	($1.40)	($1.50)	($1.62)	($1.98)	($0.39)
Growth	-816.3%	-100.0%	22090.8%	-6.7%	-7.5%	-18.2%	410.9%	-75.8%

Shares outstanding (basic) [+]	46.2	46.1	0.0	35.4	32.9	29.4	0.0	0.0
Growth	0.3%	100056.5%	-99.9%	7.5%	11.8%	75734.1%	19.6%	164.4%
Shares outstanding (diluted) [+]	46.2	46.1	0.0	35.4	32.9	29.4	0.0	0.0
Growth	0.3%	100056.5%	-99.9%	7.5%	11.8%	75734.1%	19.6%	164.4%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.