##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C. 20549



---



FORM 10-K



---



(Mark One)

|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended December 31, 2004



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from  to



Commission file number 0-22417



---



WASTE INDUSTRIES USA, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|NORTH CAROLINA                                                 |  | 56-0954929                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



3301 BENSON DRIVE,
SUITE 601

RALEIGH, NORTH CAROLINA 27609

(Address of principal executive offices) (Zip Code)



REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE: (919) 325-3000



---



SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT: None



SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE
ACT:



Common Stock (no par value per share)



---



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x



Indicate by check mark whether registrant is an accelerated filer (as defined
in Exchange Act Rule 12b-2).    Yes ̈No  x



The aggregate market value of the voting stock held by non-affiliates of the
registrant based upon the closing price of the common stock on June 30, 2004, on the NASDAQ National Market System was approximately $63,897,741 as of such date. Shares of common stock held by each executive officer and director and by each person
who owns 10% or more of the outstanding common stock have been excluded in that such persons may be deemed to be affiliates. This determination of affiliate status may not be conclusive for other purposes.



As of April 13, 2005, the registrant had outstanding 13,669,790 shares of common stock.



DOCUMENTS INCORPORATED BY REFERENCE



Portions of the Companys Proxy Statement for the 2005 Annual Meeting of Shareholders
are incorporated herein by reference into Part III.



---



---

##### Table of Contents

NOTE RELATING TO FORWARD-LOOKING STATEMENTS



Statements in this Annual Report on Form 10-K that are not descriptions of historical
facts are forward-looking statements that are subject to risks and uncertainties. These statements and other statements made elsewhere by us or our representatives, which are identified or qualified by words such as likely,
will, suggests, expects, may, believe, could, should, would, anticipates, plans or similar expressions, are based on a number of
assumptions. Actual events or results could differ materially from those currently anticipated due to a number of factors, including those set forth herein and in our other SEC filings and including, in particular: weather conditions; legal
proceedings; economic conditions; our ability to manage growth; the availability and integration of acquisition targets; competition; geographic concentration; and government regulation. You are urged to consider these factors carefully in
evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements made herein are only made as of the date of this report and we undertake no obligation to
publicly update such forward-looking statements to reflect subsequent events or circumstances.



TABLE OF CONTENTS



|         |  |                                                                                                              |  |     
|-------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|         |  |                                                                                                              |  | Page
|PART I   |  |                                                                                                             
|Item 1.  |  | Business                                                                                                     |  | 3   
|Item 2.  |  | Properties                                                                                                   |  | 18  
|Item 3.  |  | Legal Proceedings                                                                                            |  | 18  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                          |  | 19  
|         | 
|PART II  |  |                                                                                                             
|Item 5.  |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 20  
|Item 6.  |  | Selected Financial Data                                                                                      |  | 22  
|Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 25  
|Item 7A. |  | Quantitative and Qualitative Disclosure About Market Risk                                                    |  | 40  
|Item 8.  |  | Financial Statements and Supplementary Data                                                                  |  | 41  
|Item 9.  |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 41  
|Item 9A. |  | Controls and Procedures                                                                                      |  | 41  
|Item 9B. |  | Other Information                                                                                            |  | 42  
|         | 
|PART III |  |                                                                                                             
|Item 10. |  | Directors and Executive Officers of the Registrant                                                           |  | 43  
|Item 11. |  | Executive Compensation                                                                                       |  | 43  
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 43  
|Item 13. |  | Certain Relationships and Related Transactions                                                               |  | 43  
|Item 14. |  | Principal Accounting Fees and Services                                                                       |  | 43  
|         | 
|PART IV  |  |                                                                                                             
|Item 15. |  | Exhibits and Financial Statement Schedules                                                                   |  | 43  



2



---

##### Table of Contents



PART I



ITEM 1. BUSINESS



INTRODUCTION



Our website address is www.waste-ind.com. We make available free
of charge through our website our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to those reports as soon as reasonably practicable after such material is electronically filed with or
furnished to the Securities and Exchange Commission.



Waste
Industries USA, Inc. is a regional, vertically integrated solid waste services company. We provide solid waste collection, transfer, disposal and recycling services to commercial, industrial and residential customer locations in North Carolina,
South Carolina, Virginia, Tennessee, Mississippi, Georgia and Florida. Our principal operations as of December 31, 2004 consisted of 34 collection operations, 25 transfer stations, approximately 90 county convenience drop-off centers,11
recycling facilities and 10 landfills, serving more than 500,000 municipal, residential, commercial and industrial service locations.



The Chairman of the Board of Directors who founded our company in 1970 and our Chief Executive Officer are recognized for their leadership roles
throughout the solid waste management industry and trade organizations. Our management team collectively has over 175 years of experience in the solid waste industry and over 116 years with our company.



Industry Overview



In the last 10 years, the solid waste collection and disposal industry has undergone a period of significant consolidation
and integration. We believe that this consolidation and integration has been caused primarily by:



| |  |  | increasingly stringent environmental regulation and enforcement resulting in increased capital requirements for collection companies and landfill operators;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the ability of larger integrated operators to achieve certain economies of scale;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | the increased integration of collection, transfer, disposal and recycling capabilities; and
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | the continued privatization of solid waste collection and disposal services by municipalities and other governmental bodies and authorities.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



Despite the considerable consolidation and integration that has occurred in
the solid waste industry in recent years, we believe, based on our experience in the industry, that the industry remains primarily regional in nature due to the localized nature of collecting and disposing of waste and highly fragmented due to the
many small competitors in many markets.



The increasingly
stringent industry regulations, such as the Subtitle D regulations, have resulted in rising operating and capital costs and have caused the consolidation and acquisition activities in the solid waste collection and disposal industry in the last 10
years. Many of the smaller industry participants have found these costs difficult to bear and have decided to either close their operations or sell them to larger operators. In addition, Subtitle D requires more stringent engineering of solid waste
landfills including liners, leachate collection and monitoring and gas collection and monitoring. These ongoing costs are coupled with increased financial reserves from solid waste landfill operators for closure and post-closure monitoring. As a
result, we believe, based on our market research, the number of solid waste landfills is declining while the size of solid waste landfills is increasing.



In many markets in which we operate or intend to expand, competitive pressures are forcing operators to become more efficient by establishing an
integrated network of solid waste collection operations and transfer stations, through which we secure solid waste streams for disposal. Operators have adopted a variety of disposal strategies, including owning landfills, establishing strategic
relationships to secure access to landfills, or by otherwise capturing significant waste stream volumes to gain leverage in negotiating lower landfill fees and securing long-term contracts with high capacity landfills on most favored pricing terms.



3



---

##### Table of Contents

In the Southeastern U.S. solid waste market, which is our market, city and county governments have
historically provided a variety of solid waste services using their own personnel. Over time, many municipalities have opted to privatize or contract out their collection and disposal services to the private sector. Landfills, transfer stations and
incinerators located in our market area are predominantly municipally owned. The Southeastern market has been and is currently undergoing significant economic and population growth. Several states in the Southeastern U.S. exceed the national average
in terms of economic growth as measured by gains in jobs, personal income and population.



There is an increasing trend at the state and local levels to encourage waste reduction at the source and to prohibit the disposal of certain types of wastes, such as yard wastes and recyclable materials, at
landfills. For example, North Carolina, South Carolina and Virginia have each established quantifiable goals and time frames to reduce the solid waste disposed of in their respective landfills. We believe, based on our experience in the industry
that these trends and laws have created significant opportunities for solid waste services companies to provide additional recycling services to generators of solid waste who are not otherwise able to dispose of such waste.



Strategy



Our objective is to build the premier solid waste services company in the Southeastern U.S. by expanding our operations and
capitalizing on our strong market presence. Our strategy for achieving this objective is:



| |  |  | to generate internal growth by adding customers and services to our existing operations;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | to acquire solid waste collection companies, customers and, under appropriate circumstances, landfills in existing and new areas of our target market; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | to increase operating efficiencies and enhance profitability in our existing and acquired operations.
| | - |  | -----------------------------------------------------------------------------------------------------



We intend to implement this strategy primarily through internal growth supplemented by tuck-in acquisitions in our existing
markets. We continue to examine opportunities to expand our presence in new and existing markets in the Southeastern U.S. There can be no assurance that we will be able to identify suitable acquisition candidates or, if identified, successfully
negotiate their acquisition. If we fail to implement successfully our acquisition strategy, our growth potential will be limited.



Internal Growth



In order to continue to achieve internal growth, we will focus on increasing sales penetration in current and adjacent market areas, marketing upgrades or
additional services (such as on-site solid waste compaction) to existing customers and implementing selective price increases. We strive to be the first or second largest provider, in terms of market share, of waste services in the majority of the
markets in which we operate. Current levels of population growth and economic development in the Southeastern U.S. and our strong market presence should provide an opportunity for us to increase revenues and market share in our region. As customers
are added in existing markets, our density is improved, which should increase our collection efficiencies and profitability. At December 31, 2004, we had an approximately 56-person sales force dedicated to maintaining and increasing our sales to new
and existing commercial, industrial, municipal and residential customers.



An important part of our internal growth strategy is to operate transfer stations strategically located throughout our geographic area to improve our consolidation of collected solid waste and permit us to deliver the
collected solid waste to landfills where we have negotiated favorable volume rates with landfill operators or to dispose of it at sites we own. At December 31, 2004, we operated 25 transfer stations, nine of which we own. By operating transfer
stations, we engage in direct communication with municipalities that own the transfer stations regarding waste disposal services, better positioning us to gain additional business in our markets in the event any of these municipalities privatize
their solid waste operations. To the extent we are unable to operate existing transfer stations owned by municipalities, we would consider constructing our own transfer station.



Expansion Through Acquisitions



Our strategy for growth includes:



| |  |  | tuck-in and other acquisitions of solid waste collection companies and customers in existing and adjacent markets;
| | - |  | --------------------------------------------------------------------------------------------------------------------



4



---

##### Table of Contents

| |  |  | the acquisition of solid waste collection companies and customers in new markets; and
| | - |  | -------------------------------------------------------------------------------------



| |  |  | the acquisition of landfills in certain circumstances.
| | - |  | ------------------------------------------------------



We seek to acquire companies with a significant market presence, high service standards and an experienced management team willing to remain with our
company.



Based on our market research, we believe that
numerous tuck-in acquisition opportunities exist within our current market area. A tuck-in acquisition refers to an acquisition in which we acquire a solid waste collection company, a division of a company or customers of a
company located in our existing market area, and integrate the acquired operations or customers into the operations of one of our existing branch facilities. These acquisitions have become an integral part of the industry competitive model due to
the efficiencies involved. Such acquisitions, if consummated, provide us with opportunities to improve market share and route density.



As we enter new markets through acquisitions, we intend to continue to implement a regional expansion strategy. The regional expansion strategy provides
us with a base of operations to grow internally through price increases, providing additional services to existing customers, adding new private and public customers as well as tuck-in acquisitions. We can then expand our presence in the targeted
region by adding solid waste collection and transfer operations in regional markets adjacent to or contiguous with the new location. Because our goal is to increase the scale of our operations through internal growth and through the acquisition of
other solid waste businesses, we might experience periods of rapid growth with significantly increased staffing requirements. Such growth, if it were to occur, could place a significant strain on our management and on our operational, financial and
other resources. Our ability to maintain and manage our growth effectively will require us to expand our management information systems capabilities and improve our operational and financial systems and controls. Moreover, we will need to attract,
train, motivate, retain and manage our senior managers, technical professionals and other employees. Any failure to expand our management information systems capabilities and our operational and financial systems and controls or to recruit
appropriate additional personnel in an efficient manner at a pace consistent with any business growth we may experience would have a material adverse effect on our operations.



The consolidation and integration activity in the solid waste industry, which peaked in the 1990s, as well as the
difficulties, uncertainties and expenses relating to the development and permitting of solid waste landfills and transfer stations, has increased competition for the acquisition of existing solid waste collection, transfer and disposal operations.
Increased competition for acquisition candidates as well as less advantageous acquisition terms, including increased purchase prices might result in fewer acquisition opportunities being made available to us. These circumstances might increase
acquisition costs to levels beyond our financial capability or pricing parameters. Such circumstances might have an adverse effect on our results of operations. Many of our competitors for acquisitions are larger, better known companies that possess
significantly greater resources than we have. We also believe, based on our experience, that a significant factor in our ability to consummate acquisitions will be the relative attractiveness of shares of our common stock as an investment instrument
to potential acquisition candidates. This attractiveness will, in large part, be dependent upon the relative market price and capital appreciation prospects of our common stock compared to the equity securities of our competitors.



In the past several years, we have been and expect to continue to be actively
engaged in identifying solid waste landfill acquisition candidates in the Southeastern U.S., although the number of candidates is limited in our current market area. Based on our experience in the industry, we believe that the successful acquisition
of landfills will provide us with opportunities to integrate vertically our collection, transfer and disposal operations while improving operating margins. Generally, we will evaluate a landfill target by determining, among other things, whether
access to the landfill is economically feasible from our existing market areas either directly or through strategically located transfer stations, expected landfill life, the potential for landfill expansion, and current disposal costs compared with
the cost to acquire the landfill. In addition, where the acquisition of a landfill site is either not available or not economically feasible, we seek to enter into long-term disposal contracts with facilities that are located in proximity to our
market areas.



Acquisition Program



From 1990 through December 31, 2004, we acquired, either by merger or asset
purchase, 84 solid waste collection or disposal operations, with nine being acquired in 2004, six being acquired in 2003 and eight being acquired in 2002. We have developed a set of financial, geographic and management criteria designed to assist
management in the evaluation of acquisition candidates engaged in solid waste collection and disposal. These criteria evaluate a variety of factors, including, but not limited to:



| |  |  | historical and projected financial performance;
| | - |  | -----------------------------------------------



| |  |  | internal rate of return, return on assets and return on revenue;
| | - |  | ----------------------------------------------------------------



5



---

##### Table of Contents

| |  |  | experience and reputation of the candidates management and customer service reputation and relationships with the local communities;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | composition and size of the candidates customer base;
| | - |  | ------------------------------------------------------



| |  |  | whether the geographic location of the candidate will enhance or expand our market area or ability to attract other acquisition candidates;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | whether the acquisition will augment or increase our market share or help protect our existing customer base;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | any synergies gained by combining the acquisition candidate with our existing operations; and
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | actual and contingent liabilities of the candidate.
| | - |  | ---------------------------------------------------



We have an established integration procedure for newly acquired companies designed to effect a prompt and efficient integration of the acquired business
while minimizing disruption to our ongoing business and that of the acquired business. Once a solid waste collection operation is acquired, programs designed to improve collection and disposal routing, equipment maintenance and utilization, employee
productivity, operating efficiencies and overall profitability are implemented. To improve an acquired business operational productivity, administrative efficiency and profitability, we apply the same benchmarking programs and systems to the
acquired business as are employed at our existing operations. We also solicit new commercial, industrial and residential customers in areas within and surrounding the markets served by the acquired collection operations as a means of further
improving operating efficiencies and increasing the volumes of solid waste collected by the acquired operation. We typically attempt to retain the acquired companys management and key employees and consolidate administrative and management
information systems through our corporate offices.



Prior to
completing an acquisition, we perform extensive environmental, operational, engineering, legal, human resource and financial due diligence. All acquisitions are subject to initial evaluation and approval by our management before being recommended to
our Board of Directors.



6



---

##### Table of Contents

2004 Acquisitions



|                              |  |                             |  |                  |  |                            
|----------------------------- |  | --------------------------- |  | ---------------- |  | ---------------------------
|Company                       |  | Principal Business          |  | Location         |  | Market Area                
|American Disposal             |  | Commercial Collection       |  | Conway, SC       |  | Eastern SC                 
|                              |  |                             | 
|L&M Sanitation                |  | Residential Collection      |  | Garner, NC       |  | Central and                
|                              |  |                             |  | Goldsboro, NC    |  | Eastern NC                 
|                              |  |                             |  | Fayetteville, NC |  |                            
|                              |  |                             | 
|M&M Sanitation                |  | Residential Collection      |  | Piedmont, SC     |  | Greenville/                
|                              |  |                             |  |                  |  | Spartanburg, SC            
|                              |  |                             | 
|County Garbage, Inc.          |  | Residential Collection      |  | Graham, NC       |  | Central NC                 
|                              |  |                             | 
|Howard Sanitation             |  | Residential Collection      |  | Piedmont, SC     |  | Greenville/ Spartanburg, SC
|                              |  |                             | 
|Marathon Waste Services, Inc. |  | Residential, Industrial and |  | Conway, SC       |  | Eastern SC                 
|                              |  | Commercial Collection       |  |                  |  |                            
|                              |  |                             | 
|Collection Operations from    |  | Commercial Collection       |  | Henderson, NC    |  | Central NC                 
|Waste Management              |  |                             |  |                  |  |                            
|                              |  |                             | 
|Collection Operations from    |  | Residential, Commercial,    |  | Rockmart,        |  | Metro Atlanta GA           
|Waste Connections             |  | Disposal and Transfer       |  | Douglas and      |  |                            
|                              |  | Station Operations          |  | Woodstock, GA    |  |                            
|                              |  |                             | 
|B&J Sanitation                |  | Residential Collection      |  | Piedmont, SC     |  | Greenville/                
|                              |  |                             |  |                  |  | Spartanburg, SC            



Effective January 1,
2004, we acquired American Disposal for approximately $103,000 in cash. This tuck-in acquisition expands our residential customer base in our existing operations in the Myrtle Beach, South Carolina market.



On January 31, 2004, we purchased L&M Sanitation for approximately
$134,000 in cash. This acquisition of residential services is a tuck-in to our existing operations in Garner, Goldsboro and Fayetteville, North Carolina.



On March 31, 2004, we acquired M&M Sanitation for approximately $294,000 in cash. This acquisition of residential collection services is a tuck-in to
our existing operations in the Greenville/Spartanburg, South Carolina market.



On April 1, 2004, we acquired County Garbage, Inc. for approximately $360,000 in cash. This tuck-in to existing operations in Graham, North Carolina expands our current services to include the residential market
segment at this location.



On October 1, 2004, we acquired
Howard Sanitation for approximately $362,000 in cash. This tuck-in acquisition expands our residential collection customer base in our existing operations in the Greenville/Spartanburg, South Carolina market.



On October 9, 2004, we acquired Marathon Waste Services Inc. for
approximately $3,146,000 in cash. This acquisition of residential, commercial and industrial collection services is a tuck-in to the Conway, South Carolina market.



On November 1, 2004, we acquired commercial routes from Waste Management, Inc. for approximately $247,000 in cash. This
tuck-in acquisition expands our commercial customer base in our existing operations in the Henderson, North Carolina market.



On December 1, 2004, we acquired collection, disposal and transfer operations in Rockmart, Douglas and Woodstock, Georgia



7



---

##### Table of Contents

for approximately $17,370,000 in cash from Waste Connections. Simultaneously, we sold to Waste Connections collection and
construction and demolition landfill operations in Olive Branch, Mississippi, and collection, transfer station operations in Crossville, Tennessee, including a municipal solid waste landfill development project in a neighboring county for
approximately $18,500,000 in cash.



On December 16, 2004, we
acquired B&J Sanitation for approximately $143,000 in cash. This tuck-in acquisition expands our residential collection customer base in the Greenville/Spartanburg, South Carolina market.



During 2004 we primarily funded these acquisitions with cash provided by
operating activities, in addition to cash received from dispositions.



Operating Enhancements



We have implemented
advanced management information systems, financial controls, shared support services and benchmarking systems designed to improve the productivity, efficiency and profitability of our existing and acquired operations. Each branch facility has
on-line real time access to our financial, operating, cost and customer information. This access enables our managers to evaluate continuously our performance record and to establish benchmarks in all phases of our operations. Management utilizes
these systems to:



| |  |  | improve collection and transportation efficiencies;
| | - |  | ---------------------------------------------------



| |  |  | enhance equipment and personnel utilization;
| | - |  | --------------------------------------------



| |  |  | reduce equipment acquisition and maintenance costs;
| | - |  | ---------------------------------------------------



| |  |  | reduce disposal costs by maximizing waste streams directed to lower cost landfills;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | monitor and collect customer accounts on a timely basis; and
| | - |  | ------------------------------------------------------------



| |  |  | provide current information to our sales force to ensure properly structured pricing for new customers.
| | - |  | -------------------------------------------------------------------------------------------------------



Through the utilization of our systems and controls, we will continue to manage our landfill disposal costs and to negotiate
long-term disposal contracts with Subtitle D landfill operators. In addition, we have developed an extensive network of transfer stations that we use to consolidate waste streams to gain greater leverage in negotiating landfill disposal fees. As of
December 31, 2004, 36.3% of our waste volume was directed through transfer stations owned or operated by us.



Contracts Program



We
currently have 221 municipal contracts that represent approximately $79.0 million of revenue on an annualized basis. We believe that opportunities for gaining new contracts are increasing due to shrinking state and local government revenues
resulting from the economic downturn. In most cases, only larger disposal services companies such as us are financially acceptable to the municipality. Historically, in the Southeastern U.S., city and county governments have provided a variety of
solid waste services using their own personnel. Over time, many municipalities have opted to privatize or contract out their collection and disposal services to the private sector. Typically, these contracts are competitively bid and have initial
terms of one to five years. In bidding for large contracts, our management team draws on its experience in the waste industry and its knowledge of local service areas in existing and target markets. We engage in extensive due diligence using our
advanced management information systems and productivity and cost modeling analyses to respond to requests for proposals to provide services. Our regional managers are responsible for managing the relationships with local governmental officials
within their respective service area and sales representatives may be assigned specific municipalities for coverage. We may be required to bid for renewal of a contract previously awarded to us, or in certain cases to renegotiate the contract as a
result of changed market conditions. During 2004, we retained approximately 97.0% of our municipal contracts that were up for bid or renewal. No single customer of ours accounted for more than 4.0% of our revenues in 2004. We do not believe that the
loss of any single customer would have a material adverse effect on our results of operations.



A major customer, Solid Waste Management Authority of Crisp County, accounted for approximately 11.0% and 4.0% of our net accounts receivable balance as of December 31, 2003 and 2004, respectively. We became aware of
circumstances that raised substantial doubt as to the collectibility of accounts receivable from this customer. As a result, in the fourth quarter of 2004, we increased our allowance related to these receivables by $2.3 million to $4.1 million and
wrote off approximately $3.1 million, leaving a reserve of approximately $1.0 million for the Authority. Please refer to Note 13 to our consolidated financial statements for further discussion of the Authority.



8



---

##### Table of Contents

Services



Commercial, Industrial and Residential Waste Services



We provide commercial and industrial collection and disposal services under one-year to five-year service agreements. Fees
are determined by such factors as collection frequency, level of service, route density, the type, volume and weight of the waste collected, the type of equipment and containers furnished, the distance to the disposal or processing facility, the
cost of disposal or processing and prices charged in our markets for similar service. Collection of larger volumes associated with commercial and industrial waste streams generally helps improve our operating efficiencies and, through consolidation
of these volumes, we can negotiate more favorable disposal prices. Our commercial and industrial customers utilize portable containers for storage thereby enabling us to service many customers with fewer collection vehicles. Commercial and
industrial collection vehicles normally require one operator. We provide two to eight cubic yard containers to commercial customers and 10 to 42 cubic yard containers to industrial customers. As a part of the services we provide under our waste
services contract, we install, for an additional fee, stationary compactors that compact waste prior to collection on the premises of a substantial number of large volume customers. No single commercial or industrial contract is individually
material to our results of operations.



Our residential solid
waste collection and disposal services are performed either on a subscription basis with individual households, or under contracts with municipalities, homeowners associations, apartment owners or mobile home park operators. Municipal contracts
grant us the right to service all or a portion of the residences in a specified community or to provide a central repository for residential waste drop-off. Municipal contracts in our market areas are typically awarded on a competitive bid basis and
thereafter on a bid or negotiated basis and usually range in duration from one to five years. Residential contract fees are based primarily on route density, the frequency and level of service, the distance to the disposal or processing facility,
the cost of disposal or processing and prices charged in its markets for similar service. Municipal collection fees are paid either by the municipalities from tax revenues or through direct service charges to the residents receiving the service. We
had approximately 221 municipal contracts in place as of December 31, 2004. No single municipal or other residential contract is individually material to our results of operations.



At December 31, 2004, we operated 10 solid waste landfills in Florida, Georgia, North Carolina and Tennessee. Our landfill
facilities are designed and operated to meet federal, state and local regulations in all material respects and we believe each of our landfill sites are in compliance with current applicable state and federal Subtitle D regulations in all material
respects. None of our landfills are permitted to accept hazardous waste.



Transfer Station Services



The 25 transfer stations we operated at December 31, 2004 receive, compact and transfer solid waste to larger vehicles for transport to landfills. We believe that transfer stations benefit us by:



| |  |  | providing access to multiple landfills;
| | - |  | ---------------------------------------



| |  |  | improving utilization of collection personnel and equipment;
| | - |  | ------------------------------------------------------------



| |  |  | concentrating the waste stream to gain leverage in negotiating more favorable disposal rates; and
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | building relationships with municipalities that can lead to opportunities for additional business in the future.
| | - |  | ----------------------------------------------------------------------------------------------------------------



Depending on the location, size and local regulatory environment, transfer
stations can be constructed for as little as $150,000 for a small rural facility or as much as $1.0 million for larger sites. We believe that we have obtained all permits and authorizations necessary to operate our existing transfer stations and
that each of our existing transfer stations has been operated in compliance in all material respects with applicable environmental regulations.



At December 31, 2004, we owned nine of the transfer stations we operate, and operate the remaining sixteen transfer stations pursuant to operating
agreements. We generally receive a fixed monthly operating fee for our services under these agreements, together with a variable fee based upon the number of hauls made by us from the station. At December 31, 2004, approximately 62.0% of waste
directed to the transfer stations we operated was delivered by third parties, who pay us a fee based on the tonnage delivered. Control of these third-party waste streams coupled with our waste stream adds to our bargaining power in our negotiations
for favorable solid waste disposal rates with landfill operators.



9



---

##### Table of Contents

In 2004, we outsourced the majority of our transportation services related to transfer station
operations. We believe outsourcing these operations will reduce capital expenditures, improve maintenance capacity for other core services, reduce ownership costs, such as insurance, fuel, labor and maintenance costs, and improve the aging of our
remaining transfer fleet.



Recycling Services



Recycling involves the removal of reusable materials
from the waste stream for processing and sale in various applications. Based on our experience in the industry, we believe that recycling will continue to be an important component of local and state solid waste management plans as a result of the
publics increasing environmental awareness and expanding regulations mandating or encouraging waste recycling. We offer commercial, industrial and residential customers recycling for office paper, cardboard, newspaper, aluminum and steel cans,
plastic, glass, pallets and yard waste. At December 31, 2004, we operated approximately 90 convenience sites where residents can dispose of recyclables. At December 31, 2004, less than 2.0% of our revenues represented recycling services.



Through a centralized effort, we resell recycled waste products using
commercially reasonable practices and seek to manage commodity-pricing risk by spreading the risk among our customers. These commodities are delivered either to third-party processing facilities in exchange for a fee or to one of five facilities
operated by us for processing prior to resale. The resale prices of, and demand for, recyclable commodities, particularly wastepaper, can be volatile and subject to changing market conditions.



Convenience Sites and Other Specialized Services



In 1982, we developed the concept of a convenience site in response to
increasing volumes of waste dumped randomly in rural areas. Each site typically consists of a ramp for easy disposal access, a trash compactor and trash and recycling containers. Most sites have posted operating hours during which our personnel
assist residents with the deposit of waste and recyclables while monitoring the types of waste deposited at the sites. Because these convenience sites reduce the amount of trash dumped along roads and in recreational areas, we believe that county
and local governments will contract for these sites to be strategically located. At December 31, 2004, we operated approximately 90 convenience sites located in 13 counties in our market area.



In addition, we have increased our efforts to win additional contracts to
manage comprehensive disposal services for large corporations and municipalities. For example, after thorough review and evaluation, we might provide a lump sum quote for handling all the waste in a companys facility. This would include
separating at the source various wastes into commodities for resale and non-recyclables for disposal. The process of sorting at the source, processing through a compaction system and scheduling waste and recyclable removals only when the containers
are full reduces our cost and increases our operating efficiency. Furthermore, confidential documents can be controlled throughout the process and destroyed to the customers satisfaction.



Operations



Branch Facility Structure



Based on our experience in the industry, we believe that a branch facilities structure retains some decision-making
authority close to the customer, which enables us to identify customers needs quickly and implement cost-effective solutions. Furthermore, we believe that it provides a low-overhead, highly efficient operational structure that allows us to
branch into geographically contiguous markets and operate in small communities that larger competitors might not find attractive. Based on our experience in the industry, we believe that branch facilities and somewhat decentralized management of
operations provide us with a strategic competitive advantage given the relatively rural nature of the Southeastern U.S.



10



---

##### Table of Contents

We deliver our waste services from branch locations in contiguous service areas, which permits our branch
facilities to provide back-up services and support to one another. Each manager of a branch facility has some decision-making authority for the local market area, primarily with pricing, although monitored by corporate management to ensure that
company-wide goals are attained. Each designated division is overseen by a division manager and a division controller, who is typically located at one of our branch facilities. At December 31, 2004, the branch network was divided into four divisions
set forth below:



COLLECTION OPERATIONS



|                 |  |                        |  |                    |  |                  
|---------------- |  | ---------------------- |  | ------------------ |  | -----------------
|Central Division |  | South Division         |  | East Division      |  | Landfill Division
|Durham, NC       |  | Bolivia, NC            |  | Elizabeth City, NC |  | Durham, NC       
|Garner, NC       |  | Conway, SC             |  | Goldsboro, NC      |  | Holly Springs, NC
|Graham, NC       |  | Summerville, SC        |  | Greenville, NC     |  | Roseboro, NC     
|Greensboro, NC   |  | Wilmington, NC         |  | Hope Mills, NC     |  | Jacksonville, FL 
|Henderson, NC    |  | Albany, GA             |  | Jacksonville, NC   |  | Fairburn, GA     
|Oxford, NC       |  | Americus, GA           |  | Kinston, NC        |  | Rockmart, GA     
|Wytheville, VA   |  | Dawson, GA             |  | Newport, NC        |  | Gulfport, MS     
|Clarksville, TN  |  | Douglas, GA            |  | Norfolk, VA        |  | Greycourt, SC    
|Nashville, TN    |  | Piedmont, SC           |  | Rocky Mount, NC    |  | Bath Springs, TN 
|                 |  | Lilburn, GA            |  | Wilson, NC         |  | Douglas, TN      
|                 |  | Oglethorpe, GA         |  |                    |  |                  
|                 |  | Warner Robbins, GA     |  |                    |  |                  
|                 |  | Warner Robbins AFB, GA |  |                    |  |                  
|                 |  | Woodstock, GA          |  |                    |  |                  



Our managerial
philosophy centers on the principle that customers needs can best be served at the local level by a staff of well-trained personnel led by a branch manager. Each branch manager is responsible for implementing sales programs, maintaining
service quality, promoting safety in the branchs operations and overseeing the day-to-day operations for the branch, including contract administration. Branch managers also assist division managers in identifying potential acquisition
candidates. Frequently, the branch manager is also the branch facilitys sales manager; but in larger market areas, branch facilities will have one or more sales persons. Branch managers are compensated based on the performance of their branch.
Each branch manager reports to a division vice president, who reports to our chief operating officer.



In addition to delivering our services, branch staff responsibilities include setting up customer accounts, answering customer questions, processing
accounts payable and maintaining payroll and personnel information. Maintenance support for collection equipment is also provided at the branch facility. The facility size, number of maintenance personnel and capabilities are determined by the
number of vehicles operated and the type of services provided within the branch facilitys market area.



On a monthly basis, the corporate and/or division officers meet with each branch manager to discuss and evaluate the branch operations. This evaluation is
conducted through the use of flash reports on a weekly basis at the branch and division levels. Flash reports highlight key operating data such as employee-hours, overtime hours, truck hours, revenues and extraordinary costs. These meetings are
oriented to identifying trends, opportunities and strategies in the branch facilitys proximate geographic area. Using a decentralized approach, but with strong division and corporate monitoring and strict budgetary and operating guidelines and
quality control standards, each branch manager has the authority to exercise some discretion in business decisions. Our management information systems provide corporate management timely oversight of branch performance.



Information Technologies



A cornerstone of our desire to deliver responsive and cost-effective waste
services is our management information systems network. Many of our information systems, controls and services are designed to assist branch facilities personnel in making decisions based upon centralized information. Financial control is
maintained through personnel, fiscal and accounting policies that are established at the corporate level for implementation at the branch locations. Our systems allow for centralized billing and collection through a lock-box system, thus enhancing
cash management. An internal audit program monitors compliance with our policies and the benchmarks are monitored continuously using an advanced management information system. This information system links our IBM AS/400 computer to each branch
using the Internet that allows each branch on-line, real-time financial, productivity, maintenance and customer information.



11



---

##### Table of Contents

Support Services



Our Support Services Teams provide our branch operations with significant assistance in maintaining existing customers,
winning new customers and integrating newly acquired operations. These services consist of:



Risk Management Services:



| |  |  | Claims Management
| | - |  | -----------------

| |  |  | Safety Policy and Procedures Manual
| | - |  | -----------------------------------



| |  |  | Safety Training Programs
| | - |  | ------------------------



| |  |  | Facility Inspection
| | - |  | -------------------



| |  |  | Accident Investigation
| | - |  | ----------------------



| |  |  | Safety Award Programs
| | - |  | ---------------------



| |  |  | Site Specific Safety Awareness Programs
| | - |  | ---------------------------------------



| |  |  | Heads up the Corporate Safety Committee
| | - |  | ---------------------------------------



| |  |  | Emergency Task Force for Natural Disaster Response
| | - |  | --------------------------------------------------



Productivity Improvement Services:



| |  |  | Route Optimization Tools
| | - |  | ------------------------



| |  |  | Global Information System Routing Tools
| | - |  | ---------------------------------------



| |  |  | Route Planning Protocol that maximize truck utilization
| | - |  | -------------------------------------------------------



Centralized Purchasing and Asset Control for:



| |  |  | Collection and Support Vehicles
| | - |  | -------------------------------



| |  |  | Containers
| | - |  | ----------



| |  |  | Licensing
| | - |  | ---------



Centralized Purchasing Negotiations for:



| |  |  | Tires
| | - |  | -----



| |  |  | Lubricants
| | - |  | ----------



| |  |  | High Volume Parts and Supplies
| | - |  | ------------------------------



| |  |  | Office & Shop Supplies
| | - |  | ----------------------



Acquisition Due Diligence and Integration Support:



| |  |  | Data Management and Customer Account Data Integration
| | - |  | -----------------------------------------------------



| |  |  | Maintenance and Corporate Identity Program Implementation
| | - |  | ---------------------------------------------------------



| |  |  | Route Integration
| | - |  | -----------------



| |  |  | Employee Benefits & Related Human Resource Services
| | - |  | ---------------------------------------------------



| |  |  | Customer Account Profitability Analysis
| | - |  | ---------------------------------------



Centralized Maintenance Support in order to:



| |  |  | Standardize Vehicle and Heavy Equipment Maintenance Procedure
| | - |  | -------------------------------------------------------------



| |  |  | Establish Standards for Truck & Heavy Equipment Rebuilds
| | - |  | --------------------------------------------------------



| |  |  | Provide Guidance and Approval for Truck & Heavy Equipment Rebuilds
| | - |  | ------------------------------------------------------------------



| |  |  | Manage Our Compactor Rebuild Facility
| | - |  | -------------------------------------



| |  |  | Head up the Corporate Maintenance Council that establishes and rolls out Best Maintenance Practices.
| | - |  | ------------------------------------------------------------------------------------------------------



Disposal Management



We manage our disposal cost by maximizing the use of our own disposal sites
whenever economically viable, by negotiating favorable disposal rates with third parties based on volume commitments, by a network of transfer stations that provide us with more final disposal options and a disciplined transfer station and landfill
development program designed to improve our future internalization rates and reduce our cost of disposal.



We use our network of transfer stations to consolidate waste from local collection vehicles and ship the consolidated waste in tractor/trailer loads to
our landfills, thereby internalizing the waste. In some markets, our transfer stations ship to third party disposal facilities, but generally only when we have either negotiated favorable long-term disposal rates with these facilities or the
disposal rates generally are the same for all users.



In
general, there is no shortage of landfill space in the Southeast. There is, however, a need for additional landfill disposal capacity in some very specific Southeast markets. To address these opportunities, we may acquire existing landfills, we may
develop



12



---

##### Table of Contents

landfills, or we may partner with an experienced landfill operator for the acquisition, development or assumption of the
operation of additional landfills. Generally, we would pursue such arrangements in our market area if we believe that ownership or operation of a landfill would provide cost benefits and create shareholder value.



Most Southeast markets have surplus landfill capacity. In these markets,
landfill operators are aggressively soliciting solid waste volumes to ensure cash flows sufficient to support ongoing landfill operating and construction cost. In these markets, we will continue to use our traditional system of consolidating waste
and negotiating favorable disposal rates unless we believe that ownership or operation of a landfill would provide cost benefits and create shareholder value.



In some of our markets, we rely on municipally owned waste-to-energy plants for the disposal of our solid waste. In these markets, disposal cost is the
same for all users; as a result, no one has a competitive edge when it comes to the cost of disposal.



Recycling, composting and waste reduction continue to play a role as alternate disposal methods. State and local governments have mandated specific rules
and regulations for the recycling of construction and demolition waste, residential recyclables, used tires and yard waste. In some jurisdictions, materials such as yard waste and cardboard have been banned for landfill disposal, and yard waste must
be disposed of at a composting or yard waste facility and cardboard at a recycling center. Where applicable, we have adjusted our collection and disposal operations to be in compliance.



Landfill Capping, Closure and Post-Closure Costs



We have financial obligations relating to capping, closure and post-closure costs for the landfill sites we own and operate.
Our obligations for these costs will increase if we decide to develop or acquire additional landfill sites in the future.



Landfill capping, closure and post-closure costs include estimated costs to be incurred for final closure of landfills and estimated costs for providing
required post-closure monitoring and maintenance of landfills. We estimate these future cost requirements based on our interpretation of the technical standards of the Environmental Protection Agencys Subtitle D Regulations. While the precise
amounts of these future obligations cannot be determined, at December 31, 2004, we estimate total landfill closure and post-closure costs of approximately $5.3 million for the airspace consumed to date. Our estimate of these costs considers
when the costs would actually be paid and factor in inflation and discount rates. We had accrued approximately $6.2 million for such projected costs as of December 31, 2003 and subsequently paid approximately $1.4 million in 2004. We provide
accruals for these future costs (generally for a term of 30 years after final closure of any landfill), and will provide additional accruals for these and other landfills we might acquire or develop in the future, based on engineering estimates of
consumption of airspace over the useful lives of such facilities. There can be no assurance that our ultimate financial obligations for actual closure or post-closure costs will not exceed the amount accrued and reserved or amounts otherwise
receivable pursuant to insurance policies or trust funds. Such a circumstance could have a material adverse effect on our financial condition and results of operations.



Marketing and Sales



We market our services locally through our regional and branch managers and approximately 56 direct sales representatives who focus on commercial,
industrial and residential customers. In addition to traditional methods of obtaining customers through cold calls, referrals, yellow page and other local market print advertising and overall market reputation, we focus on new account sales through
an integrated prospect data base system which targets new account development. Some branch locations have dedicated sales representatives that market residential services. We engage in direct mail campaigns and door-to-door marketing and work with
real estate agents and developers to sell services to new developments. Additionally, we attend and make presentations at municipal and state conferences and advertise in governmental associations membership publications.



Our sales representatives visit customers on a regular basis and make sales
calls to potential new customers. These sales representatives receive a significant portion of their compensation based upon certain incentive formulas. We emphasize providing quality services, customer satisfaction and retention, and believe that
this focus on quality service will help retain existing customers as well as attract additional customers. Maintenance of a local presence and identity is an important aspect of our marketing plan. In order to accomplish these objectives, many of
our managers are involved in local governmental, civic and business organizations.



No single customer of ours accounted for more than 4.0% of our revenues in 2004. We do not believe that the loss of any single customer would have a material adverse effect on our results of operations.



13



---

##### Table of Contents

Competition



The solid waste management industry is highly competitive, very fragmented and requires substantial labor and capital resources. Intense competition
exists within the industry not only for collection, transportation and disposal volume, but also for acquisition candidates. The industry includes three large national waste companies: Waste Management, Inc.; Allied Waste Industries, Inc.; and
Republic Services, Inc. There are several other public companies in the industry with annual revenue in excess of $100 million, including Casella Waste Systems, Inc. and Waste Connections, Inc. We compete with a number of these and other regional
and local companies, including publicly or privately owned providers of incineration services.



We also compete with certain municipalities that operate their own solid waste collection and disposal facilities. These municipalities may have certain advantages over us due to the availability of tax revenues and
tax-exempt financing.



We compete for collection and recycling
accounts primarily on the basis of price and quality of our services. From time to time, competitors may reduce the price of their services in an effort to expand market share or to win a competitively bid municipal contract. These practices may
also lead to reduced pricing for our services or the loss of business.



Competitive Bid Contracts



We provide a
substantial portion of our residential collection services under municipal contracts and, at December 31, 2004, approximately 28% of our revenues came from municipal contracts. As is generally the case in the industry, municipal contracts are
subject to periodic competitive bidding. The balance of our residential services is provided on a subscription basis. However, no single customer of any type accounted for more than 4% of our revenues in 2004. At December 31, 2004, we had not lost,
nor do we reasonably expect to lose, a contract that would have a material adverse effect on our financial condition or results of operations because the contract either was or is not material. Our inability to compete with larger and better
capitalized companies, or to replace a significant number of municipal contracts lost through the competitive bidding process with comparable contracts or other revenue sources within a reasonable time period, could have a material adverse effect on
our results of operations.



Employees



At December 31, 2004, we employed approximately 1,600 full-time employees.
None of our employees are represented by unions and we believe that our employee relations are good. We are highly dependent upon the services of the members of our management team, the loss of any of whom might have an adverse effect on our
operations.



Risk Management, Insurance and Performance Bonds



We actively maintain environmental and other risk
management programs appropriate for our business. Our environmental risk management program includes evaluating both existing facilities, as well as potential acquisitions, for environmental law compliance and operating procedures. We also maintain
a worker safety program that encourages safe practices in the workplace. Operating practices at all of our existing operations stress minimizing the possibility of environmental contamination and litigation.



We carry a range of insurance intended to protect our assets and operations,
including a commercial general liability policy and a property damage policy. If a partially or completely uninsured claim were made against us (including liabilities associated with cleanup or remediation at our own facilities) and it was
successful and of sufficient magnitude, it could have a material adverse effect on our results of operations or financial condition. Any future difficulty in obtaining insurance could also impair our ability to secure future contracts, which might
be conditioned upon the availability of adequate insurance coverage.



Municipal solid waste collection contracts may require performance bonds or other means of financial assurance to secure contractual performance. We have not experienced difficulty in obtaining performance bonds or letters of credit for our
current operations. At December 31, 2004, we had provided customers and various regulatory authorities with bonds and letters of credit of approximately $41.8 million to secure our obligations. If we were unable to obtain surety bonds or letters of
credit in sufficient amounts or at acceptable rates, we may be precluded from entering into additional municipal solid waste collection contracts or obtaining or retaining landfill operating permits.



14



---

##### Table of Contents

Regulation



Introduction



We are subject to extensive and evolving federal, state and local environmental laws and regulations that have been enacted in response to technological
advances and increased concern over environmental issues. These regulations not only strictly regulate the conduct of our operations but also are related directly to the demand for many of the services we offer.



The regulations affecting us are administered by the EPA and various other
federal, state and local environmental, zoning, health and safety agencies. We believe that we are currently in substantial compliance with applicable federal, state and local laws, permits, orders and regulations, and we do not currently anticipate
any material environmental costs (although there can be no assurance in this regard). We anticipate there will continue to be increased regulation, legislation and regulatory enforcement actions related to the solid waste services industry. As a
result, we attempt to anticipate future regulatory requirements and to plan accordingly to remain in compliance with the regulatory framework.



In order to transport waste, we must have one or more permits from state or local agencies. These permits also must be periodically renewed and are
subject to modification and revocation by the issuing agency. None of our permits has ever been revoked.



In order to develop, own or operate a landfill, a transfer station or other solid waste facilities, we are required to go through several governmental
review processes and obtain one or more permits and often zoning or other land use approvals. Obtaining these permits and zoning or land use approvals is difficult, time consuming and expensive. In addition, this process is often opposed by various
local elected officials and citizens groups. Once obtained, operating permits generally must be periodically renewed and are subject to modification and revocation by the issuing agency.



Our facilities are subject to a variety of operational, monitoring, site
maintenance, closure, post-closure and financial assurance obligations that change from time to time and which could give rise to increased capital expenditures and operating costs. In connection with any such landfills, it is often necessary to
expend considerable time, effort and money in complying with the governmental review and permitting process necessary to maintain or increase the capacity of these landfills. Governmental authorities have broad power to enforce compliance with these
laws and regulations and to obtain injunctions or impose civil or criminal penalties in the case of violations.



The principal federal, state and local statutes and regulations applicable to our various operations are as follows:



The Resource Conservation and Recovery Act of 1976



The Resources Conservation and Recovery Act of 1976, also known as RCRA,
regulates the generation, treatment, storage, handling, transportation and disposal of solid waste and requires states to develop programs to ensure the safe disposal of solid waste. RCRA divides solid waste into two groups, hazardous and
non-hazardous. Wastes are generally classified as hazardous if they either are specifically included on a list of hazardous wastes or exhibit certain hazardous characteristics and are not specifically designated as non-hazardous. Wastes classified
as hazardous under RCRA are subject to much stricter regulation than wastes classified as non-hazardous.



Among the wastes that are specifically designated as non-hazardous waste are household waste and special waste, including items such as
petroleum contaminated soils, asbestos, foundry sand, shredder fluff and most non-hazardous industrial waste products.



Although we currently are not involved with transportation or disposal of hazardous substances, we transported hazardous substances in the past and might
become involved with hazardous substance transportation and disposal in the future. The EPA regulations issued under Subtitle C of RCRA impose a comprehensive cradle to grave system for tracking the generation, transportation, treatment,
storage and disposal of hazardous wastes. The Subtitle C Regulations provide standards for generators, transporters and disposers of hazardous wastes, and for the issuance of permits for sites where such material is treated, stored or disposed.
Subtitle C imposes detailed operating, inspection, training and emergency preparedness and response standards, as well as requirements for manifesting, record keeping and reporting, facility closure, post-closure and financial responsibilities.



In October 1991, the EPA adopted the Subtitle D Regulations
governing solid waste landfills. Because we own and operate landfills, we must comply with these regulations.



The Subtitle D Regulations, which generally became effective in October 1993, include location restrictions, facility design standards, operating
criteria, closure and post-closure requirements, financial assurance requirements, groundwater monitoring requirements, groundwater remediation standards and corrective action requirements. In addition, the Subtitle D Regulations require that new
landfill sites meet more stringent liner design criteria (typically, composite soil and synthetic liners or two or more synthetic



15



---

##### Table of Contents

liners) designed to keep leachate out of groundwater and have extensive collection systems to carry away leachate for
treatment prior to disposal. Groundwater monitoring wells must also be installed at virtually all landfills to monitor groundwater quality and, indirectly, the leachate collection system operation. The Subtitle D Regulations also require, where
threshold test levels are present that methane gas generated at landfills be controlled in a manner that protects human health and the environment. We are not aware of any problem with methane gas at any of our facilities. Each state is required to
revise its landfill regulations to meet these requirements or such requirements will be automatically imposed upon it by the EPA. Each state is also required to adopt and implement a permit program or other appropriate system to ensure that
landfills within the state comply with the Subtitle D Regulations criteria. Various states in which we operate now or might in the future have adopted regulations or programs as stringent as, or more stringent than, the Subtitle D Regulations.
Failure to comply with these regulations could require us to undertake investigatory or remedial activities, to curtail operations or to close a landfill temporarily or permanently. Future changes in these regulations might require us to modify,
supplement or replace equipment or facilities at costs that might be substantial. The failure of regulatory agencies to enforce these regulations vigorously or consistently might give an advantage to our competitors whose facilities do not comply
with the Subtitle D Regulations or its state counterparts. Our ultimate financial obligations related to any failure to comply with these regulations could have a material adverse effect on our operations and financial condition.



The Federal Water Pollution Control Act of 1972



The Federal Water Pollution Control Act of 1972, known as the Clean Water
Act, establishes rules regulating the discharge of pollutants from a variety of sources, including solid waste disposal sites and transfer stations, into waters of the U.S. Because we own and operate landfills and transfer stations, we must comply
with this Act. For example, if run-off or collected leachate from our transfer stations or from our owned or operated landfills is discharged into streams, rivers or other surface waters, the Clean Water Act would require us to apply for and obtain
a discharge permit, conduct sampling and monitoring and possibly reduce the quantity of pollutants in such discharge. Also, virtually all landfills are required to comply with the EPAs storm water regulations issued in November 1990. Such
regulations are designed to prevent possibly contaminated landfill storm water runoff from flowing into surface waters. We believe that our facilities are in compliance in all material respects with Clean Water Act requirements, including these
state requirements. Various states in which we operate now or might in the future have delegated authority to implement the Clean Water Act permitting requirements, and some of these states have adopted regulations that are more stringent than the
federal requirements.



The Comprehensive Environmental
Response, Compensation and Liability Act of 1980



The
Comprehensive Environmental Response, Compensation and Liability Act of 1980, also known as CERCLA, established a regulatory and remedial program intended to provide for the investigation and cleanup of facilities from which there has been, or is
threatened, a release of any hazardous substance into the environment. CERCLAs primary mechanism for remedying such problems is to impose strict joint and several liability for cleanup of facilities on current owners and operators of the site,
former owners and operators of the site at the time of the disposal of the hazardous substances, as well as the generators of the hazardous substances and the transporters who arranged for disposal or transportation of the hazardous substances. The
costs of CERCLA investigation and cleanup can be very substantial. Liability under CERCLA does not depend upon the existence or disposal of hazardous waste as defined by RCRA, but can also be founded upon the existence of even very small
amounts of the more than 700 hazardous substances listed by the EPA, many of which can be found in household waste.



We currently do not handle hazardous waste as defined by RCRA, but because we own and operate landfills and transfer stations, we might be subject to
CERCLA. If we were to be found to be a responsible party for a CERCLA cleanup, the enforcing agency could hold us, or any other generator, transporter or the owner or operator of the facility, completely responsible for all investigative and
remedial costs even if others might also be liable. CERCLA also authorizes the imposition of a lien in favor of the U.S. upon all real property subject to, or affected by, a remedial action for all costs for which a party is liable. CERCLA provides
a responsible party with the right to bring legal action against other responsible parties for their allocable share of investigative and remedial costs. Our ability to get others to reimburse us for their allocable share of such costs would be
limited by our ability to find other responsible parties and prove the extent of their responsibility and by the financial resources of such other parties.



The Clean Air Act



The Clean Air Act provides for regulation, through state implementation of federal requirements, of the emission of air pollutants from certain landfills
based upon the date of the landfill construction and volume per year of emissions of regulated pollutants. Because we own and operate landfills, we must comply with this Act. We believe we are in compliance with this Act. The EPA has proposed new
source performance standards regulating air emissions of certain regulated pollutants (methane and non-methane



16



---

##### Table of Contents

organic compounds) from municipal solid waste landfills. Landfills located in areas with air pollution problems might be
subject to even more extensive air pollution controls and emission limitations. In addition, the EPA has issued standards regulating the disposal of asbestos-containing materials. Some of the federal statutes described above contain provisions
authorizing the institution of lawsuits by private citizens to enforce the provisions of the statutes.



The Occupational Safety and Health Act of 1970



The Occupational Safety and Health Act of 1970, also known as OSHA, establishes employer responsibilities and authorizes the promulgation by the
Occupational Safety and Health Administration of occupational health and safety standards, including the obligation to maintain a workplace free of recognized hazards likely to cause death or serious injury, to comply with worker protection
standards established by OSHA, to maintain records, to provide workers with required disclosures and to implement health and safety training programs. Various of those promulgated standards might apply to our operations, including those standards
concerning notices of hazards, safety in excavation and demolition work, the handling of asbestos and asbestos-containing materials, and worker training and emergency response programs. Our employees are trained to respond appropriately in the event
there is an accidental spill or release of packaged asbestos-containing materials or other regulated substances during transportation or landfill disposal.



State and Local Regulations



Each state in which we now operate or might operate in the future has laws and regulations governing the generation, storage, treatment, handling,
transportation and disposal of solid waste, water and air pollution and, in most cases, the siting, design, operation, maintenance, closure and post-closure maintenance of landfills and transfer stations. Because of our business, we must comply with
these laws and regulations. In addition, many states have adopted Superfund statutes comparable to, and in some cases more stringent than, CERCLA. These statutes impose requirements for investigation and cleanup of contaminated sites and liability
for costs and damages associated with such sites, and some provide for the imposition of liens on property owned by responsible parties. Furthermore, many municipalities also have ordinances, local laws and regulations affecting our operations.
These include zoning and health measures that limit solid waste management activities to specified sites or activities, flow control provisions that direct the delivery of solid wastes to specific facilities, laws that grant the right to establish
franchises for collection services and then put out for bid the right to provide collection services, and bans or other restrictions on the movement of solid wastes into a municipality.



Permits and approvals may limit the types of waste that may be accepted at a landfill or the quantity of waste that may be
accepted at a landfill during a given time period. In addition, permits and approvals, as well as some state and local regulations, might limit a landfill to accepting waste that originates from specified geographic areas or seek to restrict the
importation of out-of-state waste or otherwise discriminate against out-of-state waste. Generally, restrictions on the importation of out-of-state waste have not withstood judicial challenge. However, from time to time federal legislation is
proposed which would allow individual states to prohibit the disposal of out-of-state waste or to limit the amount of out-of-state waste that could be imported for disposal and would require states to reduce the amounts of waste exported to other
states. Although Congress has not yet passed such legislation, if this or similar legislation were enacted, states in which we operate landfills could act to limit or prohibit the importation of out-of-state waste. Such state actions could
materially adversely affect landfills within those states that receive a significant portion of waste originating from out-of-state.



In addition, some states and localities may for economic or other reasons restrict the exportation of waste from their jurisdiction or require that a
specified amount of waste be disposed of at facilities within their jurisdiction. In 1994, the U.S. Supreme Court held unconstitutional, and therefore invalid, a local ordinance that sought to impose flow controls on taking waste out of the
locality. However, some state and local jurisdictions continue to seek to enforce such restrictions and, in certain cases, we might elect not to challenge such restrictions based upon various considerations. In addition, the aforementioned proposed
federal legislation would allow states and localities to impose certain flow control restrictions.



These restrictions could result in the volume of waste going to landfills being reduced in some areas, which might materially adversely affect our ability
to operate our landfills at their full capacity and/or affect the prices that can be charged for landfill disposal services. These restrictions might also result in higher disposal costs for our collection operations. If we were unable to pass such
higher costs through to our customers, our business, financial condition and results of operations could be materially adversely affected.



There has been an increasing trend at the state and local level to mandate and encourage waste reduction at the source and waste recycling, and to
prohibit or restrict the disposal of some types of solid wastes, such as yard wastes, leaves and tires, in landfills. The enactment of regulations reducing the volume and types of wastes available for transport to and disposal in landfills could
affect our ability to operate our facilities at their full capacity.



17



---

##### Table of Contents

ITEM 2. PROPERTIES



Our principal
executive offices are located at 3301 Benson Drive, Raleigh, North Carolina, where we currently lease approximately 29,480 square feet of office space. Our principal property and equipment consists of land (primarily transfer stations, bases for
collection operations and landfill sites), buildings, and vehicles and equipment. Our land and buildings are located in North Carolina, South Carolina, Virginia, Tennessee, Georgia and Florida. We also lease real property in the states in which we
do business. At December 31, 2004, we operated 34 collection operations, 25 transfer stations, 11 recycling facilities and 10 landfills aggregating approximately 132 million cubic yards of permitted and deemed permitted airspace capacity.All
our property and equipment are used in our one industry segment, which includes collection, transfer, recycling, processing and disposal of municipal solid and industrial waste.



Containers



Some type of container is used in almost every service we provide, and we therefore have an extensive inventory on-hand or on-site at customers
locations throughout North Carolina, South Carolina, Virginia, Tennessee, Mississippi, Georgia and Florida. We own all of our containers and centrally manage our inventory located at the branch facility level. We also own a significant number of
on-site compaction containers, which provide efficiency for high-volume solid waste generators. Container life is dependent on the location of the container, the type of waste that is deposited into the container and how the container is maintained.
Proper maintenance of commercial and industrial front loader and roll-off containers consists of regular repainting, scheduled repairs and switch-outs, quality cleaning, sanding and priming and monitoring of the container by our employees to check
for needed repairs. Residential collection containers require minor maintenance.



Collection Vehicles



We use a fleet of specialized collection vehicles to collect and transport waste and to provide recycling and convenience site services. We have implemented an aggressive and reliable maintenance program to extend the useful lives of our
equipment. Preventative and long-term maintenance is performed on regularly scheduled cycles that are more frequent than most manufacturers suggested schedules. Preventative maintenance is performed on collection vehicles after every 150 to
250 hours of operation depending on their class, and long-term maintenance (reconstruction of engines, transmissions, etc.) is performed every four to six years. Additionally, cosmetic repairs (painting, interior upholstery repairs) are performed as
needed. The majority of the maintenance program is performed by our personnel located in branch facilities.



ITEM 3. LEGAL PROCEEDINGS



Except
as disclosed below, we are not a party to any material pending legal proceedings. In the normal course of our business and as a result of the extensive governmental regulation of the waste industry, we might periodically become subject to various
judicial and administrative proceedings involving federal, state or local agencies. In these proceedings, an agency might seek to impose fines on us or to revoke, or to deny renewal of, an operating permit held by us. In addition, we might become
party to various claims and suits pending for alleged damages to persons and property, alleged violation of certain laws and for alleged liabilities arising out of matters occurring during the normal operation of the waste management business.



TransWaste Services, LLC, f/k/a TransWaste Services, Inc. v. Maple Hill
Landfill, Inc., U.S. District Court for the Middle District of Georgia, Albany Division, Civil Action No. 1:04-CV-126-4 (WLS)



In September 1998, our subsidiary TransWaste Services, LLC entered into an agreement with Maple Hill Landfill, Inc. that provides that, upon the
satisfaction of certain conditions, Maple Hill has the option to sell a landfill near Albany, Georgia to TransWaste for $8.0 million or to accept waste from TransWaste at a per ton rate that is favorable to TransWaste for up to ten years. None of
the conditions has been satisfied. In August 2004, TransWaste sued Maple Hill seeking a judicial declaration that the agreement is unenforceable for, among other reasons, failure to satisfy these conditions within a reasonable amount of time. Maple
Hill has indicated that, if and when it satisfies the conditions to the agreement, it intends to seek both specific performance of the agreement and any damages caused by TransWastes renunciation and anticipatory repudiation of the agreement.
TransWaste intends to vigorously pursue its claims and defend against any potential counterclaim by Maple Hill. If TransWaste is not successful on this matter, TransWaste could be obligated to purchase the landfill or could be liable for damages.
One of the owners of Maple Hill is a former director and officer of our company. See Note 11, Related Party Transactions, to our consolidated financial statements.



18



---

##### Table of Contents

U.S. Department of Justice



During 2004, we received from the U. S. Department of Justice document and other information requests relating to our
purchase and sale in August 2003 of non-hazardous solid waste service operations to and from Allied Waste Industries, Inc. in Charlotte, North Carolina; Sumter, South Carolina; Mobile, Alabama; Biloxi, Mississippi; Norfolk, Virginia; and
Clarksville, Tennessee. These requests included a Civil Investigative Demand seeking to determine whether our acquisition from Allied of front-end commercial hauling routes in the south of the James River, or Tidewater, portion of the Norfolk,
Virginia market has had the effect of lessening competition in that market. We voluntarily responded to the document and information requests from the DOJ and have cooperated with the DOJ in its investigation. We do not believe that the transactions
or our subsequent operations in the Tidewater market have had any effect of lessening competition, and believe that, in fact, competition in the area is more robust than ever. However, we might not be able to resolve this matter without litigation
or other results that could be adverse to our Tidewater business.



ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



No matters were submitted to a vote of security holders during the fourth quarter ended December 31, 2004.



EXECUTIVE OFFICERS



As of December 31, 2004, our executive officers were as follows:



|                     |  |     |  |                                                 
|-------------------- |  | --- |  | ------------------------------------------------
|Name                 |  | Age |  | Position(s)                                     
|Jim W. Perry.        |  | 60  |  | President, Chief Executive Officer and Director 
|Harry M. Habets      |  | 55  |  | Chief Operating Officer                         
|D. Stephen Grissom   |  | 52  |  | Chief Financial Officer, Secretary and Treasurer
|William J. Hanley    |  | 51  |  | Vice President, Sales and Marketing             
|Lonnie C. Poole, III |  | 43  |  | Vice President, Corporate Development           



JIM W. PERRY joined
our company in 1971 and was named Chief Executive Officer in 2002 and has served as President since 1987 and as a director since 1974. Prior to that, Mr. Perry served as Chief Operating Officer from 1987 until 2002. Mr. Perry holds a B.S. in
Agricultural and Biological Engineering from North Carolina State University and an M.S. in Systems Management from the University of Southern California. Mr. Perry has received the Distinguished Service Award from the National Solid Waste
Management Association, or NSWMA. In addition, Mr. Perry has served in the Carolinas Chapter of NSWMA as Chairman and on the Membership Committee. Mr. Perry was inducted into the Environmental Industry Associations, or EIA Hall of Fame in 1997. Mr.
Perry has more than 34 years experience in the solid waste industry.



HARRY M. HABETS joined our company in 2002 as Vice President and Chief Operating Officer. From 1985 to 1999, Mr. Habets held various management positions with Waste Management, Inc., including VP of International Operations and Regional
VP/Manager for collection, recycling and landfill disposal services in the Southeast. Mr. Habets holds a B.S. in Business Administration from Rochester Institute of Technology. Mr. Habets has 16 years of experience in the solid waste industry.



D. STEPHEN GRISSOM joined our company in 2001 as Chief
Financial Officer and Vice President of Finance. Prior to that, Mr. Grissom was Chief Financial Officer for Austin Quality Foods from 1982 to 2000 and has more than 26 years of controllership and CFO experience. He is a certified public accountant
and holds a B.A. in accounting from North Carolina State University.



WILLIAM J. HANLEY joined our company in 2001 as Vice President of Sales and Marketing. Prior to that, Mr. Hanley served as Sales Manager, General Sales Manager and Regional Sales Manager with Waste Management, Inc. from 1995 to 2001. He
holds a B.S. in Business Administration from Clarion University. Mr. Hanley has 11 years of experience in the solid waste industry.



LONNIE C. POOLE, III was named Vice President of Corporate Development in 2002. Prior to that, Mr. Poole served as our Vice President, Director of Support
Services since 1995. From 1990 to 1995, he served as our Risk Management Director. Mr. Poole holds a B.S. in Aerospace Engineering from North Carolina State University. Mr. Poole is the son of Lonnie C. Poole, Jr., Chairman of the Board. Mr. Poole
has more than 14 years experience in the solid waste industry.



19



---

##### Table of Contents

OTHER KEY EMPLOYEES



The following table sets forth certain information concerning our other key employees as of December 31, 2004:



|                   |  |     |  |                                 
|------------------ |  | --- |  | --------------------------------
|Name               |  | Age |  | Position(s)                     
|Harrell J. Auten   |  | 56  |  | Vice PresidentSouth Division   
|E. Franklin Lorick |  | 51  |  | Vice PresidentCentral Division 
|Thomas A. Winstead |  | 50  |  | Vice PresidentEast Division    
|Jerry W. Johnson   |  | 54  |  | Vice PresidentLandfill Division



HARRELL J. AUTEN has
served as Vice President of our company since 1998 and has served as our South Division Manager since 1993. Prior to that, Mr. Auten owned and operated his own company. Mr. Auten holds a B.S. in Business Administration from the University of North
Carolina at Chapel Hill and has more than 34 years experience in the solid waste industry.



E. FRANKLIN LORICK was named Vice President of our company in 2002. Mr. Lorick joined us in 1989 and has held various positions including Operations Manager and Branch Manager. He attended Midlands Community College
in Columbia, South Carolina and has over 16 years experience in the solid waste industry



THOMAS A. WINSTEAD has served as a Vice President of our company since March 1998. He joined us in 1985 as a Branch Manager and has also served as East Regional Operations Manager from 1990 to 1997. He is a graduate
of Atlantic Christian College with a B.S. in Health and Physical Education. Mr. Winstead has more than 20 years of experience in the solid waste industry.



JERRY W. JOHNSON joined our company in 1991 and has served in various capacities that included developing our first Recycling Division and managing Field
Support Services until his departure in 1995. Mr. Johnson then joined Atlantic Waste Disposal and served in various roles from transportation to General Management of Atlantic Waste of Virginia and New York until 1999. He then rejoined our company
as the North Carolina Landfill Division Manager. Mr. Johnson currently serves as Vice President of our Landfill Division and oversees all of our landfill operations. Mr. Johnson attended Wake Community College and has over 26 years in the solid
waste industry.



None of our executive officers, directors or
other key employees is related to any other executive officer, director or other key employee, except that Lonnie C. Poole, Jr., Chairman of the Board of Directors, and Lonnie C. Poole, III are father and son.



PART II



ITEM 5. MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES



Market information.Our common stock trades on the Nasdaq National Market under the symbol WWIN. The following sets forth the quarterly
high and low bid prices for the years indicated as reported by Nasdaq. These prices are based on quotations between dealers, which do not reflect retail mark-up, mark-down or commissions and might not reflect actual transactions.



|               |  |      |       |     |   |     
|-------------- |  | ---- | ----- | --- | - | ----
|               |  | High |       | Low
|2003           |  |      |       |     |   |     
|First quarter  |  | $    | 8.10  |     | $ | 6.11
|Second quarter |  | $    | 7.20  |     | $ | 6.31
|Third quarter  |  | $    | 9.50  |     | $ | 7.13
|Fourth quarter |  | $    | 11.50 |     | $ | 8.25



20



---

##### Table of Contents

|               |  |      |       |     |   |      
|-------------- |  | ---- | ----- | --- | - | -----
|               |  | High |       | Low
|2004           |  |      |       |     |   |      
|First quarter  |  | $    | 11.49 |     | $ | 10.30
|Second quarter |  | $    | 11.78 |     | $ | 9.95 
|Third quarter  |  | $    | 11.92 |     | $ | 10.50
|Fourth quarter |  | $    | 12.40 |     | $ | 10.60



As of December 31,
2004, the number of shareholders of record of our common stock was 119 and we believe that the number of beneficial owners was approximately 1,800.



Dividends.Beginning in November 2003, our Board of Directors has declared a semi-annual cash dividend of $0.08 per share to shareholders.We expect to continue to pay dividends provided we have sufficient cash available to effect the dividend without impairing our ability to pay our debts as they become due in the usual course of business and without reducing total assets below
the sum of our total liabilities plus any amount that would be needed if we were dissolved as of the payment date to satisfy all preferential rights upon distribution and to satisfy any preferential rights that are superior to those receiving the
dividend.



Under our current revolving bank facility, we are
limited in the amount we may pay in cash dividends in any year, which is currently $3,500,000. In addition, we cannot pay any cash dividend if after the payment of such dividend our fixed charge coverage ratio, as defined in the facility, is less
than 1.0 to 1.0 for the year in which the dividend was paid. Further, we must meet financial covenants contained in the facility, including covenants relating to minimum net worth, minimum net income and maximum levels of capital expenditures and
indebtedness. If we were not in compliance with these covenants, or were otherwise in default under the facility, we would not be able to pay cash dividends.



Sale of Unregistered Stock.On January 31, 2003, we issued an aggregate of 100,000 shares of our common stock, which shares were not registered
under the Securities Act of 1933. These shares were issued in a private placement to an entity in exchange for assets that we integrated into our operations. The private placement was made pursuant to the exemption available under Section 3(a)(10)
of the Securities Act of 1933. In 2004, 20,000 shares were cancelled as part of the final settlement of the transaction.



Equity Compensation Plan.The following table provides information as of December 31, 2004 for our one equity-based compensation plan, which is our
1997 Stock Plan.



|                                                            |  |                                                                                         |  |                                                                         |      |                                                                                          |        
|----------------------------------------------------------- |  | --------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------- | ---- | ---------------------------------------------------------------------------------------- | -------
|Plan Category                                               |  | Number ofsecurities to be issuedupon exercise ofoutstanding options,warrants and rights |  | Weighted-averageexercise price ofoutstandingoptions, warrantsand rights |      | Number ofsecurities remainingavailable for future issuanceunder equitycompensation plans
|Equity compensation plans approved by our shareholders:     |  |                                                                                         |  |                                                                         |      |                                                                                          |        
|1997 Stock Plan                                             |  | 726,625                                                                                 |  | $                                                                       | 9.09 |                                                                                          | 510,232
|Equity compensation plans not approved by our shareholders: |  |                                                                                         |  |                                                                         |      |                                                                                          |        
|None                                                        |  |                                                                                        |  |                                                                         |     |                                                                                          |       
|                                                            |  |                                                                                         |  |                                                                         |      |                                                                                          |        
|Total                                                       |  | 726,625                                                                                 |  | $                                                                       | 9.09 |                                                                                          | 510,232
|                                                            |  |                                                                                         |  |                                                                         |      |                                                                                          |        



21



---

##### Table of Contents

ITEM 6. SELECTED FINANCIAL DATA



The following selected financial data should be read in conjunction with the consolidated financial statements and the notes thereto included elsewhere in this report. The consolidated statement of operations data set forth below with
respect to the years ended December 31, 2002, 2003 and 2004 and the consolidated balance sheet data as of December 31, 2003 and 2004 are derived from, and are referenced to, our audited consolidated financial statements included elsewhere in this
report. The consolidated statement of operations data set forth below with respect to the years ended December 31, 2000 and 2001 and the consolidated balance sheet data as of December 31, 2000, 2001 and 2002 are derived from financial statements not
included in this report. Historical results are not necessarily indicative of future results.



22



---

##### Table of Contents

|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|-------------------------------------------------------------------------------------------- |  | ------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                                             |  | YEAR ENDED DECEMBER 31                |        
|                                                                                             |  | 2000                                  |         |   | 2001 |   |         | 2002 |  |   | 2003    |   |  | 2004 |        
|                                                                                             |  | (IN THOUSANDS, EXCEPT PER SHARE DATA) |        
|Statement of Operations Data:                                                                |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Service revenues                                                                             |  | $                                     | 240,733 |   |      | $ | 248,074 |      |  | $ | 250,543 |   |  | $    | 269,208 |   |  | $ | 290,864 |  
|Equipment sales                                                                              |  |                                       | 1,701   |   |      |   | 1,221   |      |  |   | 1,285   |   |  |      | 1,257   |   |  |   | 861     |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total revenues                                                                               |  |                                       | 242,434 |   |      |   | 249,295 |      |  |   | 251,828 |   |  |      | 270,465 |   |  |   | 291,725 |  
|Cost of service operations (1)                                                               |  |                                       | 149,267 |   |      |   | 157,980 |      |  |   | 161,481 |   |  |      | 176,677 |   |  |   | 198,494 |  
|Cost (benefit) of equipment sales                                                            |  |                                       | 830     |   |      |   | 580     |      |  |   | 842     |   |  |      | 1,130   |   |  |   | (804    | )
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total cost of operations                                                                     |  |                                       | 150,097 |   |      |   | 158,560 |      |  |   | 162,323 |   |  |      | 177,807 |   |  |   | 197,690 |  
|Selling, general and administrative (2)                                                      |  |                                       | 39,143  |   |      |   | 37,123  |      |  |   | 33,832  |   |  |      | 38,114  |   |  |   | 39,863  |  
|Depreciation and amortization (3)                                                            |  |                                       | 26,349  |   |      |   | 28,858  |      |  |   | 27,697  |   |  |      | 30,549  |   |  |   | 29,450  |  
|Loss (gain) on sale of collection and hauling operations (4)                                 |  |                                       | 1,049   |   |      |   | 359     |      |  |   | 121     |   |  |      | (720    | ) |  |   | (3,482  | )
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Operating income                                                                             |  |                                       | 25,796  |   |      |   | 24,395  |      |  |   | 27,855  |   |  |      | 24,715  |   |  |   | 28,204  |  
|Interest expense                                                                             |  |                                       | 14,690  |   |      |   | 14,259  |      |  |   | 11,377  |   |  |      | 9,891   |   |  |   | 9,931   |  
|Interest income                                                                              |  |                                       | (1,634  | ) |      |   | (1,276  | )    |  |   | (213    | ) |  |      | (141    | ) |  |   | (128    | )
|Other income                                                                                 |  |                                       | (32     | ) |      |   | (214    | )    |  |   | (588    | ) |  |      | (96     | ) |  |   | (304    | )
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Income before income taxes and cumulative effect of a change in accounting principle         |  |                                       | 12,772  |   |      |   | 11,626  |      |  |   | 17,279  |   |  |      | 15,061  |   |  |   | 18,705  |  
|Income tax expense                                                                           |  |                                       | 5,113   |   |      |   | 4,244   |      |  |   | 6,317   |   |  |      | 6,171   |   |  |   | 6,908   |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Income before cumulative effect of a change in accounting principle                          |  |                                       | 7,659   |   |      |   | 7,382   |      |  |   | 10,962  |   |  |      | 8,890   |   |  |   | 11,797  |  
|Cumulative effect of a change in accounting principle, net of income tax benefit of $614 (5) |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      | (1,067  | ) |  |   |        |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net Income                                                                                   |  | $                                     | 7,659   |   |      | $ | 7,382   |      |  | $ | 10,962  |   |  | $    | 7,823   |   |  | $ | 11,797  |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Earnings per share                                                                           |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic:                                                                                       |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Before cumulative effect of a change in accounting principle                                 |  | $                                     | 0.56    |   |      | $ | 0.56    |      |  | $ | 0.82    |   |  | $    | 0.66    |   |  | $ | 0.87    |  
|Cumulative effect of a change in accounting principle (5)                                    |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      | (0.08   | ) |  |   |        |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net Income                                                                                   |  | $                                     | 0.56    |   |      | $ | 0.56    |      |  | $ | 0.82    |   |  | $    | 0.58    |   |  | $ | 0.87    |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Diluted:                                                                                     |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Before cumulative effect of a change in accounting principle                                 |  | $                                     | 0.56    |   |      | $ | 0.55    |      |  | $ | 0.82    |   |  | $    | 0.66    |   |  | $ | 0.86    |  
|Cumulative effect of a change in accounting principle (5)                                    |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      | (0.08   | ) |  |   |        |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net Income                                                                                   |  | $                                     | 0.56    |   |      | $ | 0.55    |      |  | $ | 0.82    |   |  | $    | 0.58    |   |  | $ | 0.86    |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Weighted-average shares outstanding:                                                         |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic                                                                                        |  |                                       | 13,615  |   |      |   | 13,286  |      |  |   | 13,336  |   |  |      | 13,439  |   |  |   | 13,497  |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Diluted                                                                                      |  |                                       | 13,729  |   |      |   | 13,342  |      |  |   | 13,351  |   |  |      | 13,558  |   |  |   | 13,665  |  
|                                                                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Cash dividend paid per common share                                                          |  | $                                     |        |   |      | $ |        |      |  | $ |        |   |  | $    | 0.08    |   |  | $ | 0.16    |  
|                                                                                             |  |                                       |         |   |     
|Other Operating Data:                                                                        |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net cash provided by operating activities                                                    |  | $                                     | 36,711  |   |      | $ | 41,187  |      |  | $ | 40,893  |   |  | $    | 39,076  |   |  | $ | 46,484  |  
|Net cash used in investing activities                                                        |  |                                       | (75,450 | ) |      |   | (31,116 | )    |  |   | (22,298 | ) |  |      | (48,924 | ) |  |   | (34,210 | )
|Net cash provided by (used in) financing activities                                          |  |                                       | 42,964  |   |      |   | (15,585 | )    |  |   | (18,748 | ) |  |      | 12,241  |   |  |   | (13,956 | )
|Balance Sheet Data:                                                                          |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Cash and cash equivalents                                                                    |  | $                                     | 7,401   |   |      | $ | 1,887   |      |  | $ | 1,734   |   |  | $    | 4,127   |   |  | $ | 2,445   |  
|Working capital                                                                              |  |                                       | 15,750  |   |      |   | 3,406   |      |  |   | 1,470   |   |  |      | (305    | ) |  |   | (6,855  | )
|Property and equipment, net                                                                  |  |                                       | 193,827 |   |      |   | 199,235 |      |  |   | 190,417 |   |  |      | 191,309 |   |  |   | 198,551 |  
|Total assets                                                                                 |  |                                       | 308,804 |   |      |   | 302,864 |      |  |   | 298,573 |   |  |      | 330,528 |   |  |   | 337,048 |  
|Long-term debt and capital lease obligations, net of current maturities                      |  |                                       | 194,609 |   |      |   | 163,237 |      |  |   | 140,875 |   |  |      | 157,657 |   |  |   | 145,930 |  
|Shareholders equity                                                                         |  | $                                     | 67,927  |   |      | $ | 87,612  |      |  | $ | 96,970  |   |  | $    | 106,959 |   |  | $ | 117,711 |  

---

|(1) | Includes asset impairments. The 2004 results include a $1.4 million charge (or $0.07 per diluted share, net of tax) related to our determination that certain landfill permitting
efforts had a less than probable chance of success.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

|(2) | 2004 includes a charge of approximately $2.5 million to bad debt expense to write off or reserve for accounts receivable of a major customer.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Pursuant to our adoption of SFAS No. 142, Accounting for Goodwill and Other Intangible Assets,the amortization of goodwill ceased on January 1, 2002. Goodwill amortization
was $1.5 million and $1.6 million for each of the periods ended December 31, 2000 and 2001, respectively, and is included in depreciation and amortization expense.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | The 2004 results include a gain of approximately $3.5 million (or $0.16 per diluted share, net of tax) related to the sale of collection and hauling operations.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | As required, we adopted SFAS No. 143, Accounting for Asset Retirement Obligations, on January 1, 2003. In connection with the adoption of SFAS No. 143, we recorded a charge
of approximately $1.1 million (net of taxes of $614,000), or $0.08 per share, for the cumulative effect of a change in accounting principle.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



The following discussion should be read in conjunction with our consolidated financial statements for the years ended December 31, 2003 and 2004 and
notes thereto included in this report.



Overview



We are a regional, vertically integrated provider of solid waste services.
We were founded by the Chairman of the Board of Directors in 1970. We operate primarily in North Carolina, South Carolina, Virginia, Mississippi, Tennessee, Georgia and Florida, providing solid waste collection, transfer, recycling, processing and
disposal services for commercial, industrial, municipal and residential customers. At December 31, 2004, we operated 34 collection operations, 25 transfer stations, approximately 90 county convenience drop-off centers, 11 recycling facilities and 10
landfills in the Southeastern U.S. We had revenues of $270.5 million and operating income of $24.7 million in the year ended December 31, 2003, and revenues of $291.7 million and operating income of $28.2 million in the year ended December 31, 2004.



Percentages of our total revenue attributable to services
provided are as follows:



|                         |  |                         |   |  |      |   |  |      |  
|------------------------ |  | ----------------------- | - |  | ---- | - |  | ---- | -
|                         |  | Year Ended December 31, |  
|                         |  | 2002                    |   |  | 2003 |   |  | 2004 |  
|Collection:              |  |                         |   |  |      |   |  |      |  
|Residential              |  | 21                      | % |  | 21   | % |  | 21   | %
|Commercial               |  | 27                      | % |  | 26   | % |  | 26   | %
|Industrial               |  | 29                      | % |  | 30   | % |  | 30   | %
|Disposal and transfer    |  | 16                      | % |  | 15   | % |  | 15   | %
|Recycling service        |  | 2                       | % |  | 2    | % |  | 2    | %
|Recycled commodity sales |  | 1                       | % |  | 1    | % |  | 2    | %
|Other                    |  | 4                       | % |  | 5    | % |  | 4    | %
|                         |  |                         |   |  |      |   |  |      |  
|Total service revenue    |  | 100                     | % |  | 100  | % |  | 100  | %
|                         |  |                         |   |  |      |   |  |      |  



From 1990 through
December 31, 2004, we acquired, either by merger or asset purchase, 84 solid waste collection or disposal operations, with nine being acquired in 2004, six being acquired in 2003 and eight being acquired in 2002. Eighty of these acquisitions were
accounted for as purchases. Accordingly, the results of operations of these acquired businesses have been included in our financial statements only from the respective dates of acquisition and have affected period-to-period comparisons of our
operating results. During the year ended December 31, 2004, we did not have any significant acquisitions requiring the presentation of the targets historical or the combined companys pro forma financial statements. We anticipate that a
significant part of our future growth will come from acquiring additional solid waste collection, transfer and disposal businesses and, therefore, we expect that additional acquisitions could continue to affect period-to-period comparisons of our
operating results. Current levels of population growth and economic development in the Southeastern U.S. and our strong market presence in the region should provide an opportunity to increase our revenues and market share. As we add customers in
existing markets, our density should improve, which we expect will increase our collection efficiencies and profitability.



Executive Summary



In 2004 we continued to focus on initiatives for achieving positive results and improving our performance. They are:



| |  |  | Strengthening our competitive position in desired markets;
| | - |  | ----------------------------------------------------------



| |  |  | Internalizing more of our waste volume;
| | - |  | ---------------------------------------



25



---

##### Table of Contents

| |  |  | Increasing revenues from our landfill operations; and
| | - |  | -----------------------------------------------------



| |  |  | Employing best practices to deliver exceptional service.
| | - |  | --------------------------------------------------------



Our performance for 2004 was impacted by the business climate we operate within, which saw:



| |  |  | Improving, but still relatively soft economic conditions in many of the secondary markets we serve;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | Increased service delivery costs due to higher fuel prices, increased disposal fees and higher labor costs; and
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | Intense competitive pressures on pricing.
| | - |  | -----------------------------------------



Despite these challenges, our revenues increased 7.9%, our workforce headcount declined 4.2%, and our revenues per man-hour improved by nearly 7.1%. In
addition, our fleet count was reduced by 2.0%, achievable primarily through ongoing rerouting of commercial and residential routes. These statistics indicate that we have continued to look for and find ways to improve our efficiency and
productivity. We implemented a pricing strategy to adjust pricing on accounts that were not meeting standards and in some cases we chose to give up accounts that refused reasonable price increases. This pricing strategy resulted in pricing growth
for each quarter of 2004.



Internal volume growth was a
positive 3.2% for the total year. This growth was primarily the result of higher seasonal industrial volume, increased landfill tonnage, and strong national accounts growth for the year. Net pricing growth was 0.8% for the year. Fuel surcharges and
recycled commodities sales contributed additional growth of 0.2% and 0.4%, respectively.



Acquisition growth was 3.4% during 2004 in which we completed nine acquisitions and exited two markets, representing net annualized acquired revenues of $5.6 million. We strive to be number one or number two in our
markets and if this is not achievable in the near future, our strategy is to eventually exit those markets. All acquisitions in 2004 were tuck-ins and a continuation of our acquisition plan to expand in selected markets in order to achieve better
route density and leverage our overhead cost structure.



We
have experienced, as have others in this industry sector, increased operating costs which include higher fuel costs, and third party disposal, landfill and transfer fees. These increases have affected our profit margin and bottom line. To achieve
our 2005 goals, we will continue to use route optimization tools such as Route Smart and Route Balance to focus on route productivity and optimization. In addition, we have increased employee training and centered our efforts on fleet maintenance,
data management, and customer pricing. In 2005, we believe these efforts will better position our company as the economy continues its recovery.



Our 2004 capital expenditures of approximately $32.2 million increased by $2.6 million over the prior year due primarily to development efforts for our
Black Bear Municipal Solid Waste landfill site in Camden County, North Carolina. If it becomes operational, the site will allow us to internalize some of the waste from our hauling companies in Eastern North Carolina and the Tidewater area of
Virginia.



Despite higher capital spending and increased
dividend payments, our debt to total capitalization ratio of 57.1% at December 31, 2004 was lower than the prior year ratio of 61.2%. We believe our $175.0 million revolving credit facility, which matures in February 2007, provides sufficient
capital in combination with our cash flow from operating activities to fund our near term growth strategy and capital expenditures. Finally, as a result of our positive cash flow, our Board of Directors declared an $0.08 per share semi-annual
dividend that was paid in June and December of 2004.



General



Our branch waste collection operations generate revenues
from fees collected from commercial, industrial and residential collection and transfer station customers. We derive a substantial portion of our collection revenues from commercial and industrial services that are performed under one-year to
five-year service agreements. Our residential collection services are performed either on a subscription basis with individual households, or under contracts with municipalities, apartment owners, homeowners associations or mobile home park
operators. Residential customers on a subscription basis are billed quarterly in advance and provide us with a stable source of revenues. A liability for future service is recorded upon billing and revenues are recognized at the end of each month in
which services are actually provided. Municipal contracts in our existing markets are typically awarded, at least initially, on a competitive bid basis and thereafter on a bid or negotiated basis and usually range in duration from one to five years.
Municipal contracts provide consistent cash flow during the terms of the contracts.



Our prices for our solid waste services are typically determined by the collection frequency and level of service, route density, volume, weight and type of waste collected, type of equipment and containers furnished,
the distance to the disposal or processing facility, the cost of disposal or processing, and prices charged in our markets for similar services.



26



---

##### Table of Contents

Our ability to pass on cost increases is sometimes limited by the terms of our contracts. Long-term solid
waste collection contracts typically contain a formula, generally based on a predetermined published price index, for automatic adjustment of fees to cover increases in some, but not all, operating costs.



At December 31, 2004, we operated approximately 90 convenience sites under
contract with 13 counties in order to consolidate waste in rural areas. These contracts, which are usually competitively bid, generally have terms of one to five years and provide consistent cash flow during the term of the contract since we are
paid regularly by the local government. At December 31, 2004, we also operated 11 recycling processing facilities as part of our collection and transfer operations where we collect, process, sort and recycle paper products, aluminum and steel cans,
pallets, plastics, glass and other items. Our recycling facilities generate revenues from the collection, processing and resale of recycled commodities, particularly recycled wastepaper. Through a centralized effort, we resell recycled commodities
using commercially reasonable practices and seek to manage commodity-pricing risk by spreading the risk among our customers. We also operate curbside residential recycling programs in connection with our residential collection operations in most of
the communities we serve.



Operating expenses for our
collection operations include labor, fuel, equipment maintenance and tipping fees paid to landfills. At December 31, 2004, we operated or transferred from 29 transfer stations that reduce our costs by improving our utilization of collection
personnel and equipment and by consolidating the waste stream to gain more favorable disposal rates. At December 31, 2004, we owned or operated 10 landfills. Operating expenses for these landfill operations include labor, equipment, legal and
administrative, ongoing environmental compliance, host community fees, site maintenance and accruals for closure and post-closure maintenance. Cost of equipment sales primarily consists of our cost to purchase the disposal compactors and containers
that we resell.



We capitalize certain expenditures related to
pending acquisitions or development projects that meet stringent capitalization criteria. Indirect acquisition and project development costs, such as executive and corporate overhead, public relations and other corporate services, are expensed as
incurred. Our policy is to charge against net income any unamortized capitalized expenditures and advances (net of any portion thereof that we estimate to be recoverable, through sale or otherwise) relating to any operation that is permanently shut
down, any acquisition that is not consummated and any landfill development project that is not expected to be successfully completed. Engineering, legal, permitting, construction and other costs directly associated with the acquisition or
development of a landfill, together with associated interest, are capitalized.



Selling, general and administrative, or SG&A, expenses include management salaries, clerical and administrative overhead, professional services, costs associated with our marketing and sales force and community
relations expense.



Property and equipment are depreciated over
the estimated useful life of the assets using the straight-line method.



Other income has not historically been material to our results of operations.



To date, inflation has not had a significant impact on our operations.



Critical Accounting Policies



We have established various accounting policies that govern the application of accounting principles generally accepted in the United States of America in the preparation of our financial statements. Our significant accounting policies are
described in Note 1 to the consolidated financial statements. We consider our critical accounting policies to be those accounting policies that require us to make significant estimates and assumptions that have a material impact on the carrying
value of our assets and liabilities. The estimates and assumptions we use are based on historical experience and other factors, which we believe to be reasonable under the circumstances. Actual results could differ significantly from these estimates
and assumptions that could have a material impact on the carrying value of our assets and liabilities at the balance sheet dates and our results of operations for the reporting periods.



We believe the following are critical accounting policies that require the most significant estimates and assumptions that
are particularly susceptible to a significant change in the future:



Allowance For Doubtful Accounts



We
maintain allowances for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. Our estimated allowance for doubtful accounts is based upon historical collection trends, type of customer, such
as municipal or non-municipal, the age of the outstanding receivables and existing economic conditions. The allowance for doubtful



27



---

##### Table of Contents

accounts was $2.6 million and $2.3 million at December 31, 2003 and 2004, respectively. One customer, Solid Waste
Management Authority of Crisp County, represented approximately $1.0 million of the allowance for doubtful accounts at December 31, 2003 and 2004. Refer to Note 13 to our consolidated financial statements for more discussion regarding the Authority.
If the financial condition of our customers was to deteriorate, resulting in an impairment of their ability to make payments, additional allowances might be required.



Self-Insurance Reserves



We assume the risks for medical and dental insurance exposures up to certain loss thresholds set forth in separate insurance contracts. Our insurance
accruals are based on claims filed and estimates of claims incurred but not reported and are developed by our management with assistance from third-party experts. The insurance accruals are influenced by our past claims experience factors, which
have a limited history. If we experience insurance claims or costs above or below our historically evaluated levels, our estimates could be materially affected. The frequency and amount of claims or incidents could vary significantly over time,
which could materially affect our self-insurance liabilities. Additionally, the actual costs to settle the self-insurance liabilities could materially differ from the original estimates and cause us to incur additional costs in future periods
associated with prior year claims.



Adoption of SFAS No. 143, Accounting
for Asset Retirement Obligations



Effective
January 1, 2003, we adopted the provisions of Statement of Financial Accounting Standards, or SFAS, No. 143, Accounting for Asset Retirement Obligations, which addresses financial accounting and reporting for obligations associated with the
retirement of tangible long-lived assets and the associated asset retirement costs.



In connection with the adoption of SFAS No. 143, we recorded approximately $1.1 million, net of income taxes, or $0.08 per diluted share, in the first quarter of 2003 as a charge to cumulative effect of a change in
accounting principle. The effect of applying the provisions of SFAS No. 143 was a reduction in income before cumulative effect of a change in accounting principle for the year ended December 31, 2003 of approximately $1.0 million, net of income
taxes, or $0.08 per diluted share.



Effective January 1,
2003, our method of accounting for landfill closure and post-closure, as well as landfill final capping, changed as a result of our adoption of SFAS No. 143. SFAS No. 143 does not change the basic landfill accounting that we and others in the
industry have followed historically. Through December 31, 2002, the waste industry generally recognized expenses associated with (1) amortization of capitalized and future landfill asset costs and (2) future closure and post-closure obligations on a
units-of-consumption basis as airspace was consumed over the life of the related landfill. This practice, referred to as life cycle accounting within the waste industry, continues to be followed. For further explanation, see Note 1.A brief
explanation of final capping, closure and post-closure is as follows:



Final Capping Costs  We are required to estimate the cost of each final capping event which involves covering the landfill with a flexible membrane and geosynthetic clay liner, compacted soil layers and topsoil and provide
drainage for the areas of the landfill where total airspace capacity has been consumed. The estimates also consider when these costs would be paid and factor in inflation and discount rates. For each final capping event we quantify the landfill
capacity associated with each final capping event and the final capping costs and amortize it over the related capacity associated with the event as waste is disposed at the landfill.



Closure and Post-Closure Costs Closure costs include the last
final capping event, the construction of the methane gas collection system, demobilization and routine maintenance costs incurred after the site ceases to accept waste, but prior to being certified as closed. Post-closure activities, which include
final landfill retirement activities once regulatory requirements are met, consist of routine maintenance of the landfill after it has closed, monitoring the ground and surface water, gas emissions and air quality. Estimates for future closure and
post-closure costs are based on costs that would actually be paid and factor in inflation and discount rates. The possibility of changes to legal and regulatory requirements makes our estimates and assumptions uncertain.



We amortize landfill retirement costs arising from closure and post-closure
obligations using our historical landfill accounting practices. We amortize landfill retirement costs arising from final capping obligations on a units-of-consumption basis over the number of tons of waste that each final capping event covers. We
perform engineering studies using third-party experts at least annually to estimate our remaining airspace capacity.



28



---

##### Table of Contents

Landfill Accounting



We have material financial commitments for final capping, closure and post-closure obligations with respect to our
landfills. We develop our estimates of final capping, closure and post-closure obligations using input from our third-party engineers and internal accounting. Our estimates are based on our interpretation of current requirements and proposed
regulatory changes and are intended to approximate fair value. Absent quoted market prices, the estimate of fair value should be based on the best available information, including the results of present value techniques in accordance with Statement
of Financial Accounting Concepts, or SFAC, No. 7, Using Cash Flow and Present Value in Accounting Measurements. In general, we rely on third parties to fulfill most of our obligations for final capping, closure and post-closure. Accordingly,
the fair market value of these obligations is based upon quoted and actual prices paid for similar work. We intend to perform some of these capping, closure and post-closure obligations using internal resources. Where internal resources are expected
to be used to fulfill an asset retirement obligation, we have added a profit margin onto the estimated cost of such services to better reflect their fair market value as required by SFAS No. 143. When we then perform these services internally, the
added profit margin is recognized as a component of operating income in the period earned. SFAC No. 7 further states that an estimate of fair value should include the price that marketplace participants are able to receive for bearing the
uncertainties in cash flows. However, when utilizing discounted cash flow techniques, reliable estimates of market premiums may not be obtainable. In this situation, SFAC No. 7 indicates that it is not necessary to consider a market risk premium in
the determination of expected cash flows. In the waste industry, there is not an active market that can be utilized to determine the fair value of these activities as there is no market that exists for selling the responsibility for final capping,
closure and post-closure obligations independent of selling the landfill in its entirety. Accordingly, we believe that it is not possible to develop a methodology to reliably estimate a market risk premium and have excluded a market risk premium
from our determination of expected cash flows for landfill asset retirement obligations in accordance with SFAC No. 7.



Once we have determined the estimates of final capping, closure and post-closure obligations, we then inflate those costs to the expected time of payment
and discount those expected future costs back to present value. We are currently inflating these costs in current dollars until expected time of payment using an inflation rate of 2.5% and are discounting these costs to present value using a
credit-adjusted, risk-free discount rate of 8.0%. The credit-adjusted, risk-free rate is based on the risk-free interest rate adjusted for our credit standing. Management reviews these estimates at least once per year. Significant changes in future
final capping, closure and post-closure cost estimates and inflation rates typically result in both (1) a current adjustment to the recorded liability (and corresponding adjustment to the landfill asset), based on the landfills capacity that
has been consumed, and (2) a change in liability and asset amounts to be recorded prospectively over the remaining capacity of the landfill. Any change related to the capitalized and future cost of the landfill asset is then recognized in
amortization expense prospectively over the remaining capacity of the landfill. Changes in our credit-adjusted, risk-free rate do not change recorded liabilities, but subsequently recognized obligations are measured using the revised credit-adjusted
risk-free rate.



We record the estimated fair value of final
capping, closure and post-closure obligations for our landfills based on the landfills capacity that has been consumed through the current period. This liability and corresponding asset is accrued on a per-ton basis. The estimated fair value
of each final capping event will be fully accrued when the tons associated with such capping event have been disposed in the landfill. Additionally, the estimated fair value of total final capping, closure and post-closure costs will be fully
accrued for each landfill at the time the site discontinues accepting waste and is closed. Closure and post-closure accruals consider estimates for methane gas control, leachate management and ground-water monitoring and other operational and
maintenance costs to be incurred after the site discontinues accepting waste, which is generally expected to be for a period of up to 30 years after final site closure. Daily maintenance activities, which include many of these costs, are incurred
during the operating life of the landfill and are expensed as incurred. Daily maintenance activities include leachate disposal; surface water, groundwater, and methane gas monitoring and maintenance; other pollution control activities; mowing and
fertilizing the landfill cap; fence and road maintenance; and third party inspection and reporting costs. For purchased disposal sites, we assess and record present value-based final capping, closure and post-closure obligations at the time we
assume such responsibilities. Such liabilities are based on the estimated final capping, closure and post-closure costs and the percentage of airspace consumed related to such obligations as of the date we assumed the responsibility. Thereafter, we
account for the landfill and related final capping, closure and post-closure obligations consistent with the policy described above.



Interest accretion on final capping, closure and post-closure obligations is recorded using the effective interest method and is recorded as final
capping, closure and post-closure expense, which is included in operating costs on the income statement.



In the United States, the closure and post-closure obligations are established by the Environmental Protection Agencys Subtitles C and D
Regulations, as implemented and applied on a state-by-state basis. The costs to comply with these obligations could increase in the future as a result of legislation or regulation.



We routinely review our investment in operating landfills to determine whether the costs of these investments are
realizable. Judgments regarding the existence of impairment indicators are based on regulatory factors, market conditions and operational



29



---

##### Table of Contents

performance of our landfills. Future events could cause us to conclude that impairment indicators exist and that our
landfill carrying costs are impaired. Any resulting impairment loss could have a material adverse impact on our financial condition and results of operations.



While the precise amounts of these future obligations cannot be determined, at December 31, 2004, we estimate total landfill closure and post-closure
costs of approximately $5.3 million for the airspace consumed to date. Our estimate of these costs considers when the costs would actually be paid and factor in inflation and discount rates. We had accrued approximately $6.2 million for such
projected costs as of December 31, 2003 and subsequently paid approximately $1.4 million in 2004. We provide accruals for these future costs (generally for a term of 30 years after final closure of any landfill), and will provide additional accruals
for these and other landfills we might acquire or develop in the future, based on engineering estimates of consumption of airspace over the useful lives of such facilities. There can be no assurance that our ultimate financial obligations for actual
closure or post-closure costs will not exceed the amount accrued and reserved or amounts otherwise receivable pursuant to insurance policies or trust funds. Such a circumstance could have a material adverse effect on our financial condition and
results of operations.



Derivative Financial Instruments



We utilize cash flow hedge agreements to manage a
portion of our risks related to fluctuation in interest rates and certain commodity prices. The fair values of all derivative instruments are recorded as assets and liabilities in our consolidated balance sheets.We formally document
our hedge relationships, including identifying the hedge instruments and hedged items, as well as our risk management objectives and strategies for entering into the hedge transaction. Our derivative instruments qualify for hedge accounting
treatment under SFAS No. 133. In order to qualify for hedge accounting, criteria must be met, including a requirement that both at inception of the hedge, and on an ongoing basis, the hedging relationship is expected to be highly effective in
offsetting cash flows attributable to the hedged risk during the term of the hedge. When it is determined that a derivative ceases to be a highly effective hedge, we discontinue hedge accounting, and any gains or losses on the derivative instrument
are recognized in earnings.



Allocation of Acquisition
Purchase Price



Acquisition purchase price is
allocated to identified intangible assets and tangible assets acquired and liabilities assumed based on our estimated fair values at the dates of acquisition, with any residual amounts allocated to goodwill. Independent specialists are utilized to
assist management in the determination of fair values of tangible and intangible assets. We accrue the payment of contingent purchase price if the events surrounding the contingency are deemed assured beyond a reasonable doubt. The purchase price
allocations are considered preliminary until we are no longer waiting for information that we have arranged to obtain and that is known to be available or obtainable. Although the time required to obtain the necessary information will vary with
circumstances specific to an individual acquisition, the allocation period for finalizing purchase price allocations generally does not exceed one year from the consummation of a business combination.



We often consummate single acquisitions of solid waste collection or disposal
operations. For each separately identified solid waste collection or disposal operation acquired in a single acquisition, we perform an initial allocation of total purchase price to the acquired operation based on our relative fair value. Following
this initial allocation of total purchase price to the acquired operation, we further allocate the identified intangible assets and tangible assets acquired and liabilities assumed for each solid waste collection or disposal operation based on our
estimated fair value at the dates of acquisition, with any residual amounts allocated to either goodwill or landfill site costs, as discussed above.



From time to time, we consummate acquisitions in which we exchange operations we own for operations owned by another solid waste company. These exchange
transactions require us to estimate the fair market value of either the operations we receive or the operations we dispose of, whichever is more clearly evident. To the extent that the fair market value of the operations we dispose of differs from
the fair market value of the operations we obtain, cash is either remitted or received to offset the difference in fair market values. In 2004, we completed an exchange transaction in which we acquired operations of another solid waste company in
Georgia for operations in Tennessee and Mississippi, resulting in a pre-tax gain of approximately $3.5 million.



Goodwill



In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, we discontinued amortization of goodwill effective January 1, 2002. On an
ongoing basis, we perform an annual impairment test. At least quarterly, we analyze whether an event has occurred that would more likely than not reduce its enterprise fair value below its carrying amount and, if necessary, will perform a goodwill
impairment test between annual dates. Impairment adjustment after adoption, if any, will be recognized as an operating expense. We adopted July 31 as our annual assessment date. We completed our annual impairment test July 31, 2004 and determined
that there was no goodwill impairment.



30



---

##### Table of Contents

Long-lived Assets



In accordance with SFAS No. 144, Accounting For The Impairment of Long-lived Assets, we review long-lived assets for impairment on a
market-by-market basis whenever events or changes in the circumstances indicate that the carrying amount of an asset might not be recoverable. If an evaluation is required, the projected future net cash flows on an undiscounted basis attributable to
each market would be compared to the carrying value of the long-lived assets (including an allocation of goodwill, if appropriate) of that market. If an impairment is indicated, the amount of the impairment is measured based on the fair value of the
asset. We also evaluate the remaining useful lives to determine whether events and circumstances warrant revised estimates of such lives. Any resulting impairment loss could have a material adverse impact on our financial condition and results of
operations.



RESULTS OF OPERATIONS



The following table sets forth for the periods indicated the percentage of
revenues represented by the individual line items reflected in our statements of operations (some items have been reclassified for presentation purposes only):



|                                                                    |  |                         |   |  |      |   |  |      |  
|------------------------------------------------------------------- |  | ----------------------- | - |  | ---- | - |  | ---- | -
|                                                                    |  | YEAR ENDED DECEMBER 31, |  
|                                                                    |  | 2002                    |   |  | 2003 |   |  | 2004 |  
|Total revenues                                                      |  | 100                     | % |  | 100  | % |  | 100  | %
|Service revenues                                                    |  | 99.5                    |   |  | 99.5 |   |  | 99.7 |  
|Equipment sales                                                     |  | 0.5                     |   |  | 0.5  |   |  | 0.3  |  
|                                                                    |  |                         |   |  |      |   |  |      |  
|Total cost of operations                                            |  | 64.4                    |   |  | 65.7 |   |  | 67.8 |  
|Selling, general and administrative                                 |  | 13.4                    |   |  | 14.1 |   |  | 13.7 |  
|Depreciation and amortization                                       |  | 11.0                    |   |  | 11.3 |   |  | 10.1 |  
|Loss (gain) on sale of collection and hauling operations            |  | 0.1                     |   |  | (0.3 | ) |  | (1.2 | )
|                                                                    |  |                         |   |  |      |   |  |      |  
|Operating income                                                    |  | 11.1                    |   |  | 9.2  |   |  | 9.6  |  
|Interest expense, net of interest income                            |  | 4.4                     |   |  | 3.6  |   |  | 3.3  |  
|Other income                                                        |  | (0.2                    | ) |  |     |   |  | (0.1 | )
|                                                                    |  |                         |   |  |      |   |  |      |  
|Income before income tax expense                                    |  | 6.9                     |   |  | 5.6  |   |  | 6.4  |  
|Income tax expense                                                  |  | 2.5                     |   |  | 2.3  |   |  | 2.4  |  
|                                                                    |  |                         |   |  |      |   |  |      |  
|Income before cumulative effect of a change in accounting principle |  | 4.4                     |   |  | 3.3  |   |  | 4.0  |  
|                                                                    |  |                         |   |  |      |   |  |      |  
|Cumulative effect of a change in accounting principle               |  |                        |   |  | 0.4  |   |  |     |  
|                                                                    |  |                         |   |  |      |   |  |      |  
|Net Income                                                          |  | 4.4                     | % |  | 2.9  | % |  | 4.0  | %
|                                                                    |  |                         |   |  |      |   |  |      |  



The following table
provides the components of service revenue growth:



|                                  |  |      |   |  |      |  
|--------------------------------- |  | ---- | - |  | ---- | -
|SERVICE REVENUE GROWTH            |  | 2003 |   |  | 2004 |  
|Price                             |  | 0.7  | % |  | 0.8  | %
|Volume                            |  | 1.1  | % |  | 3.2  | %
|Energy surcharge                  |  | 0.6  | % |  | 0.2  | %
|                                  |  |      |   |  |      |  
|Total Internal Growth             |  | 2.4  | % |  | 4.2  | %
|Commodities                       |  | 0.0  | % |  | 0.4  | %
|Acquisitions, net of dispositions |  | 5.0  | % |  | 3.4  | %
|                                  |  |      |   |  |      |  
|Total Service Revenue Growth      |  | 7.4  | % |  | 8.0  | %



31



---

##### Table of Contents

Year Ended December 31, 2004 Compared To Year Ended December 31, 2003



Revenues.Total revenues increased $21.3 million, or 7.9%, to $291.7
million in 2004 from $270.5 million in 2003. This increase was attributable to increases across all service lines with the exception of non-commodity recycling and equipment sales; industrial collection revenue increased $6.2 million; commercial
collection revenue, $5.8 million; residential collection revenue, $5.0 million; and disposal/transfer revenue, $4.2 million.



Our service revenue growth of 8.0% was comprised of 3.4% of acquisition growth and 4.2% of internal growth. We were more effective in initiating price
increases in 2004 due to a disciplined approach towards customer profitability analysis and utilizing our pricing optimization software. Pricing increased 0.8%, or $2.2 million, and energy related surcharges increased 0.2%, or $0.5 million, versus
2003. Internal volume was up 3.2%, primarily from year-over-year growth in landfill tonnage, national accounts and temporary industrial business.



Total Cost of Operations. Total cost of operations increased $18.7 million, or 10.5%, to $196.0 million in 2004 from $177.3 million in 2003. Total
cost of operations as a percentage of revenues increased from 65.7% to 67.8% for 2003 and 2004, respectively.



The following table summarizes the components of operating expense as a percentage of revenue:



|                                          |  |      |   |  |      |   |  |        |  
|----------------------------------------- |  | ---- | - |  | ---- | - |  | ------ | -
|                                          |  | 2003 |   |  | 2004 |   |  | change |  
|Labor and related benefits                |  | 19.5 | % |  | 19.4 | % |  | -0.1   | %
|Landfill fees (1)                         |  | 20.3 | % |  | 21.1 | % |  | 0.8    | %
|Third-party transfer and disposal (2)     |  | 5.6  | % |  | 6.9  | % |  | 1.3    | %
|Fuel (3)                                  |  | 3.5  | % |  | 3.9  | % |  | 0.4    | %
|Repairs and maintenance - fleet           |  | 8.7  | % |  | 8.4  | % |  | -0.3   | %
|Other fleet costs (insurance & licensing) |  | 4.1  | % |  | 4.3  | % |  | 0.2    | %
|Container costs                           |  | 1.3  | % |  | 1.3  | % |  | 0.0    | %
|Other                                     |  | 2.3  | % |  | 2.8  | % |  | 0.5    | %
|                                          |  |      |   |  |      |   |  |        |  
|Total cost of service operations          |  | 65.3 | % |  | 68.1 | % |  | 2.8    | %
|                                          |  |      |  
|Cost (benefit) of equipment sales         |  | 0.4  | % |  | -0.3 | % |  | -0.7   | %
|                                          |  |      |   |  |      |   |  |        |  
|Total cost of operations                  |  | 65.7 | % |  | 67.8 | % |  | 2.1    | %

---

|(1) | Increase in disposal pricing primarily for residential product line.
|--- | --------------------------------------------------------------------

|(2) | Increase due to growth of our national accounts program, resulting in reliance on third-party services in some areas due to a lack of operational presence in certain markets.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Fuel costs rose to a five year high nationally, mitigated somewhat by surcharges.
|--- | ---------------------------------------------------------------------------------



32



---

##### Table of Contents

Selling, General & Administrative Expenses. SG&A increased $1.8 million, or 4.6%, to $39.9
million in 2004 from $38.1 million in 2003. SG&A as a percentage of revenues decreased to 13.7% in 2004 from 14.1% in 2003.



The following table summarizes the components of SG&A expenses as a percentage of revenue:



|                                    |  |      |   |  |      |   |  |        |  
|----------------------------------- |  | ---- | - |  | ---- | - |  | ------ | -
|                                    |  | 2003 |   |  | 2004 |   |  | change |  
|Labor and related benefits (1)      |  | 7.9  | % |  | 7.2  | % |  | -0.7   | %
|Provision for doubtful accounts (2) |  | 0.7  | % |  | 1.3  | % |  | 0.6    | %
|Professional fees                   |  | 1.2  | % |  | 1.3  | % |  | 0.1    | %
|Rent- site & building               |  | 0.7  | % |  | 0.6  | % |  | -0.1   | %
|Other                               |  | 3.6  | % |  | 3.3  | % |  | -0.3   | %
|                                    |  |      |   |  |      |   |  |        |  
|Total SG&A                          |  | 14.1 | % |  | 13.7 | % |  | -0.4   | %

---

|(1) | 2003 included a $1.8 million charge related to life insurance policy restructuring.
|--- | -----------------------------------------------------------------------------------

|(2) | 2004 includes a charge of approximately $2.5 million to bad debt expense to write off or reserve for accounts receivable of a major customer.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------



Depreciation and Amortization.Depreciation and amortization decreased
$1.1 million, or 3.6%, to $29.4 million in 2004 from $30.5 million in 2003. Depreciation and amortization, as a percentage of revenues, decreased to 10.1% in 2004 from 11.3% in 2003. Of this decrease, $0.5 million was related to decreased fleet
depreciation due to fewer power units and maturity of depreciable lives on some assets. Landfill site and cell amortization expense was $0.6 million higher due to increased landfill tonnage. Closure/post-closure amortization costs were $1.5 million
lower in 2004 due primarily to expansion permits obtained for our Sampson facility, previously deemed at airspace capacity. In accordance with SFAS No. 143, effective January 1, 2003, landfill assets are amortized to depreciation and amortization
expense as airspace is consumed over the life of the specific final capping event or the life of the landfill for closure and post-closure.



Gain on Sale of Collection and Hauling Operations.We recognized a gain on sale of collection and hauling operations totaling approximately $3.5
million in 2004 from the sale of operations in Mississippi and Tennessee. In 2003, we recognized a gain of approximately $0.7 million on divestiture of assets in certain markets that did not meet our profitability goals.



Asset Impairment. We recognized a $1.4 million impairment charge in
2004 related to our determination that certain landfill permitting efforts had a less than probable chance of success. The remaining $0.3 million related to impairment of fixed assets temporarily taken out of service.



Interest Expense (net of interest income).Interest expense (net of
interest income) increased $53,000 in 2004.



Income Tax
Expense.Income tax expense increased $0.7 million to $6.9 million in 2004 from $6.2 million in 2003 due primarily to higher pre-tax income. The effective tax rate dropped to 36.9% in 2004 from a rate of 41.0% in 2003, which was affected by tax
treatment on the sale of certain collection and hauling operations.



Cumulative Effect of a Change in Accounting Principle.Effective January 1, 2003, we adopted the provisions of SFAS No. 143, which addresses financial accounting and reporting for obligations associated with the retirement of
tangible long-lived assets and the associated asset retirement costs. As a result, for the year ended December 31, 2003, we recognized a cumulative effect of a change in accounting principle of $1.1 million (net of tax benefit of $0.6 million). For
a discussion of SFAS No. 143, see Critical Accounting Policies.



Net Income.Net income increased $4.0 million, or 50.8%, to $11.8 million in 2004 from $7.8 million in 2003. This increase was attributable to the changes explained above, most notably, $2.8 million higher
gains on disposal of operations, increased sales revenue, and a lower effective tax rate.



33



---

##### Table of Contents

Year Ended December 31, 2003 Compared To Year Ended December 31, 2002



Revenues.Total revenues increased $18.6 million, or 7.4%, to $270.5
million in 2003 from $251.8 million in 2002. This increase was attributable primarily to the effect of six businesses acquired during the year ended December 31, 2003 and eight businesses and contracts acquired during the year ended December 31,
2002, offset by the disposition of four businesses resulting in a net increase of $12.7 million. Also contributing to the increase in revenues were an increase of approximately $1.1 million in industrial revenue, an increase of approximately $1.5
million in residential service revenue, an increase of approximately $4.8 million in landfill, disposal and special waste revenue, and an increase in annexation fees, fuel surcharges and other miscellaneous revenue of approximately $2.5 million.
These increases were offset by a decrease of approximately $4.0 million in transfer station revenue due to the loss of a municipal contract, compared to the same period in 2002.



Our revenue growth of 7.4% was comprised of 5.0% of acquisition growth and 2.4% of internal growth. We were more effective
in initiating price increases in 2003 due to a disciplined approach towards customer profitability analysis and utilizing our pricing optimization software. Pricing increased 0.7%, or $1.7 million, and energy related surcharges increased 0.6%, or
$1.4 million, versus 2002. Internal volume was up 1.1%, primarily from year-over-year growth in landfill tonnage.



Total Cost of Operations.Total cost of operations increased $15.3 million, or 9.4%, to $177.3 million in 2003 from $162.0 million in 2002. This
increase was primarily attributed to the effect of six businesses acquired during the year ended December 31, 2003 and eight businesses and contracts acquired during the year ended December 31, 2002, offset by the disposition of four businesses
during 2003 resulting in an increase in disposal and transfer expenses of $11.6 million, increased casualty and workers compensation insurance of approximately $2.8 million and increased labor costs and associated expenses of approximately $0.9
million. Total cost of operations as a percentage of revenues increased from 64.3% to 65.7% for 2002 and 2003, respectively.



SG&A.SG&A increased $4.3 million, or 12.7%, to $38.1 million in 2003 from $33.8 million in 2002. This increase was attributable primarily
to a charge of approximately $1.8 million related to the restructuring of officer split-dollar insurance arrangements and related expenses as a result of the impact of the Sarbanes-Oxley Act and recent tax law changes on the funding requirements of
these arrangements, increased labor expenses of $0.8 million, increased bad debt expense of $0.7 million, increased outsourcing of services of $0.6 million and increased professional fees of $0.4 million. SG&A as a percentage of revenues
increased to 14.1% in 2003 from 13.4% in 2002.



Depreciation
and Amortization.Depreciation and amortization increased $2.9 million, or 10.3%, to $30.5 million in 2003 from $27.7 million in 2002. Depreciation and amortization, as a percentage of revenues, increased to 11.3% in 2003 from 11.0% in 2002. Of
this increase, $2.5 million related to higher amortization resulting from the adoption of SFAS No. 143. An additional $0.4 million of increased amortization was due to higher disposal volume. In accordance with SFAS No. 143, effective January 1,
2003, landfill assets are amortized to depreciation and amortization expense as airspace is consumed over the life of the specific final capping event or the life of the landfill for closure and post-closure.



Gain on Sale of Collection and Hauling Operations.We recognized a
gain on sale of collection and hauling operations totaling approximately $720,000 and a loss of approximately $121,000 at December 31, 2003 and 2002, respectively. These sales were a divestiture of assets in certain markets that did not meet our
profitability goals.



Interest Expense (net of interest
income).Interest expense (net of interest income) decreased $1.4 million, or 12.7%, to $9.8 million in 2003 from $11.2 million in 2002. This decrease was primarily attributable to lower average debt levels and interest rates during the majority
of 2003, compared to 2002. Debt increased in the third quarter of 2003 by $15.3 million due to acquisition activity and landfill expansion in the third and fourth quarters of 2003. Interest expense includes amortization of deferred financing costs.



Income Tax Expense.Income tax expense decreased
$146,000, or 2.3%, to $6.2 million in 2003 from $6.3 million in 2002. This decrease was attributable to a decrease in income before taxes, offset by an increase in the income tax rate to 41.0% in 2003 from 36.7% in 2002 due to the sale of certain
collection and hauling operations.



Cumulative Effect of a
Change in Accounting Principle.Effective January 1, 2003, we adopted the provisions of SFAS No. 143, which addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs. As a result, for the year ended December 31, 2003, we recognized a cumulative effect of a change in accounting principle of $1.1 million (net of tax benefit of $0.6 million). For a discussion of SFAS No. 143, see
Critical Accounting Policies.



Net Income.Net income decreased $3.1 million, or 28.6%, to $7.8 million in 2003 from $11.0 million in 2002. This decrease was primarily attributable to increased cost of operations, SG&A costs, depreciation and amortization expense and a charge for a
cumulative effect of a change in accounting principle, which offset our total revenue growth.



34



---

##### Table of Contents

Liquidity and Capital Resources



Our working capital at December 31, 2004 was a negative $6.9 million and a negative $0.3 million at December 31, 2003. Our
strategy in managing our working capital has been to apply the cash generated from operations that remains available after satisfying our working capital and capital expenditure requirements to reduce indebtedness under our bank revolving credit
facility and to minimize our cash balances. We generally finance our working capital requirements from internally generated funds and bank borrowings. In addition to internally generated funds, we have in place financing arrangements to satisfy our
currently anticipated working capital needs in 2005.



Prior to
2000, we had fully drawn our three $25 million term loan facilities with Prudential Insurance Company of America. In 2000, we began principal repayments on the first $25 million term facility. The Prudential facilities require us to maintain
financial ratios, such as minimum net worth, net income, and limits on capital expenditures and indebtedness. Interest on the three Prudential facilities is paid quarterly, based on fixed rates for the three facilities of 7.53%, 7.21% and 7.09%,
respectively, and the facilities mature as follows: $7.1 million in April 2006, $14.3 million in June 2008 and $17.9 million in February 2009.



On August 27, 2003, we amended and extended our revolving credit agreement with a syndicate of lending institutions for which Fleet National Bank acts as
agent. This Fleet credit facility provides up to $175 million through February 2007. Virtually all of our assets, and those of our subsidiaries, including our interest in the equity securities of our subsidiaries, secure our obligations under the
Fleet credit facility. Pursuant to an intercreditor agreement with Fleet, Prudential shares in the collateral pledged under the Fleet credit facility. In addition, our subsidiaries have guaranteed our obligations under the Prudential term loan
facilities. The Fleet credit facility bears interest at a rate per annum equal to, at our option, either a Fleet base rate or at the Eurodollar rate (based on Eurodollar interbank market rates) plus, in each case, a percentage rate that fluctuates,
based on the ratio of our funded debt to EBITDA (income before income taxes plus interest expense and depreciation and amortization), from 0.25% to 1.25% for base rate borrowings and 1.75% to 2.75% for Euro rate borrowings. The Fleet credit facility
requires us to maintain financial ratios and satisfy other requirements, such as minimum net worth, net income, and limits on capital expenditures and indebtedness. It also requires the lenders approval of acquisitions in some circumstances.
As of December 31, 2004, $77.0 million was outstanding under the Fleet credit facility, and the average interest rate on outstanding borrowings was approximately 4.4%. Availability under the facility was approximately $42.0 million as of December
31, 2004.



On September 10, 2003, we entered into a $9.5
million income tax exempt variable rate bond with Sampson County, North Carolina for the funding of expansion at our landfill in that county. This bond was in addition to our existing $30.9 million Sampson bond. Both bonds are backed by a letter of
credit issued by Wachovia Bank & Trust as a participating lender under our Fleet syndication. The average interest rate on outstanding borrowings under both Sampson bonds was approximately 4.0% at December 31, 2004.



35



---

##### Table of Contents

As of December 31, 2004, we had the following contractual obligations and commercial commitments (in
thousands):



PAYMENTS DUE BY PERIOD



|                                   |  |       |         |                 |   |              |  |              |         |              |   |        |  |   |       
|---------------------------------- |  | ----- | ------- | --------------- | - | ------------ |  | ------------ | ------- | ------------ | - | ------ |  | - | ------
|Contractual Obligations            |  | Total |         | Less Than1 Year |   | 1 to 3 Years |  | 4 to 5 Years |         | Over 5 Years
|Long-term debt (1) (2)             |  | $     | 194,673 |                 | $ | 18,036       |  | $            | 108,080 |              | $ | 10,404 |  | $ | 58,153
|Expected landfill liabilities (3)  |  |       | 5,272   |                 |   | 3,162        |  |              | 2,110   |              |   |       |  |   |      
|Disposal agreements                |  |       | 1,255   |                 |   | 1,226        |  |              | 29      |              |   |       |  |   |      
|Capital expenditures               |  |       | 4,656   |                 |   | 4,656        |  |              |        |              |   |       |  |   |      
|Operating leases                   |  |       | 7,294   |                 |   | 2,188        |  |              | 3,147   |              |   | 1,675  |  |   | 284   
|Capital leases                     |  |       | 383     |                 |   | 178          |  |              | 205     |              |   |       |  |   |      
|                                   |  |       |         |                 |   |              |  |              |         |              |   |        |  |   |       
|Total contractual cash obligations |  | $     | 213,533 |                 | $ | 29,446       |  | $            | 113,571 |              | $ | 12,079 |  | $ | 58,437
|                                   |  |       |         |                 |   |              |  |              |         |              |   |        |  |   |       

---

|(1) | Includes amounts outstanding as of December 31, 2004 of $77.0 million under our Fleet credit facility, $39.3 million under the Prudential term facilities, and $40.4 million under
the Sampson bond facilities. Our Fleet credit facility allows us to borrow up to $175 million provided we are in compliance with loan covenants. Availability under the Fleet facility was approximately $42.0 million at December 31, 2004.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | As disclosed in Note 10 of our financial statements, we have entered into various interest rate swaps which fixed the interest rate for a portion of our debt through 2007.
Additionally, we have entered into commodity swap contracts to hedge our recycling revenue received for old corrugated cardboard. The commodity swap contracts have a 3 year term. As of December 31, 2004, the fair value of the interest rate swap
agreements recorded on our consolidated balance sheets was an asset of approximately $0.6 million. The fair value of the commodity swap contracts are recorded on our consolidated balance sheets as a liability of approximately $0.5 million.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Landfill liabilities are based on current costs and include capping, closure, post closure and environmental remediation costs. These costs represent the total expected landfill
liabilities we will incur over the life of our landfills. We recognize these liabilities as airspace which is consumed in each landfill.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The Company uses financial surety bonds for a variety of corporate guarantees. The two largest uses of financial surety bonds are for municipal contract performance
guarantees and landfill closure and post-closure financial assurance required under certain environmental regulations. Environmental regulations require demonstrated financial assurance to meet closure and post-closure requirements for landfills. In
addition to surety bonds, these requirements may also be met through alternative financial assurance instruments, including insurance and letters of credit.



AMOUNT OF COMMITMENT EXPIRATION PER PERIOD



|                             |  |                        |        |                 |   |              |  |              |       |  |   |  
|---------------------------- |  | ---------------------- | ------ | --------------- | - | ------------ |  | ------------ | ----- |  | - | -
|Commercial Commitments       |  | Total AmountsCommitted |        | Less Than1 Year |   | 1 to 3 Years |  | Over 3 Years
|Standby letters of credit    |  | $                      | 14,702 |                 | $ | 14,702       |  | $            |      |  | $ | 
|Performance bonds            |  |                        | 27,105 |                 |   | 18,583       |  |              | 8,522 |  |   | 
|                             |  |                        |        |                 |   |              |  |              |       |  |   |  
|Total commercial Commitments |  | $                      | 41,807 |                 | $ | 33,285       |  | $            | 8,522 |  | $ | 
|                             |  |                        |        |                 |   |              |  |              |       |  |   |  



36



---

##### Table of Contents

Net cash provided by operating activities totaled $46.5 million for the year ended December 31, 2004 and
consisted primarily of net income of $11.8 million plus non-cash adjustments (e.g. depreciation and amortization, etc.) of $33.4 million and net changes in assets/liabilities of $1.3 million.



For the year ended December 31, 2004, net cash used in investing activities
was $34.2 million. Of this, $21.8 million was used to fund the cash portion of acquisitions, offset by $17.7 provided from the sale of collection and hauling operations, $1.5 million was used for acquisition related liabilities and $32.2 million was
used for capital expenditures, of which $11.4 million was for landfill expansion, with the balance primarily for investments in equipment, consisting primarily of trucks and containers. Cash inflows from investing activities included $3.2 million
received from the sale of property and equipment.



Capital
expenditures were $32.2 million for 2004 compared to $29.6 million in 2003. We expect to fund our planned 2005 capital expenditures principally through internally generated funds and borrowings under existing credit facilities. As an owner and
potential acquirer of additional new landfill disposal facilities, we might also be required to make significant expenditures to bring newly acquired disposal facilities into compliance with regulatory requirements. We might also be required to make
significant expenditures to obtain permits for newly acquired disposal facilities or expand the available disposal capacity at any newly acquired disposal facilities. The amount of these expenditures cannot be currently determined because they will
depend on the nature and extent of any acquired landfill disposal facilities, the condition of any facilities acquired and the permitting status of any acquired sites. We expect we would fund any capital expenditures to acquire solid waste
collection and disposal businesses and any regulatory expenses for newly acquired disposal facilities through borrowings under our existing credit facilities (to the extent we could not fund such acquisitions with our common stock).



We have financial obligations relating to closure and post-closure costs, or
long-term care of disposal facilities that we operate or for which we are or might become responsible. Landfill closure and post-closure costs include estimated costs to be incurred for final closure of landfills and estimated costs for providing
required post-closure monitoring and maintenance of landfills. We estimate these future cost requirements based on our interpretation of the technical standards of the EPAs Subtitle D Regulations.



Our estimate of capping, final closure of our operating facilities, and
post-closure monitoring costs considers when the costs would actually be paid and factor in inflation and discount rates. We provide accruals for these future costs (generally for a term of 30 years after final closure of any landfill), and will
provide additional accruals for these and other landfills we might acquire or develop in the future, based on engineering estimates of consumption of airspace over the useful lives of such facilities. Due to the inherent uncertainties related to the
total costs for capping, final closure of our operating facilities and post-closure monitoring costs, there can be no assurance that our ultimate financial obligations for actual closure or post-closure costs will not exceed the amount accrued and
reserved or amounts otherwise receivable pursuant to insurance policies or trust funds. Such a circumstance could have a material adverse effect on our financial condition and results of operations.



For the year ended December 31, 2004, net cash used in financing activities
was $14.0 million, which primarily included net repayments of long-term debt (including capital leases) of $11.9 million and dividends paid of $2.2 million.



At December 31, 2004, we had approximately $157.0 million of long-term and short-term borrowings outstanding (including capital leases) and approximately
$41.8 million in letters of credit including performance bonds. The ratio of our total debt (including capital leases) to total capitalization was 57.1% at December 31, 2004, compared to 61.2% as of December 31, 2003.



Off-Balance Sheet Arrangements



At December 31, 2004, we had no off-balance sheet arrangements.



Newly Adopted Accounting Pronouncements



Effective January 1, 2003, we adopted the provisions of SFAS No. 143,
Accounting for Asset Retirement Obligations, which addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. The application of SFAS
No. 143 reduced income before cumulative effect of a change in accounting principle for the year ended December 31, 2003 by approximately $1.1 million, net of income tax benefit, or $0.08 per diluted share. Substantially all of this charge was
related to changes in accounting for landfill final capping, closure and post-closure costs.



In January 2003, the Financial Accounting Standards Board (FASB) issued Interpretation (FIN) No. 46, Consolidation of Variable Interest Entities, which was subsequently amended in
December 2003 by FIN 46R. FIN 46 as amended by FIN 46R, requires



37



---

##### Table of Contents

that unconsolidated variable interest entities be consolidated by their primary beneficiaries. A primary beneficiary is
the party that absorbs a majority of the entitys expected losses or residual benefits. FIN 46 as amended by FIN 46R, applies to variable interest entities created after January 31, 2003 and to existing variable interest entities beginning
after June 15, 2003. We fully adopted FIN 46 as amended by FIN 46R, on March 31, 2004 and this adoption did not have a material impact on our financial statements.



New Accounting Pronouncements



In December 2004, the FASB issued SFAS No. 123 (revised 2004), Share-Based Payments. SFAS 123R requires all entities to recognize compensation expense in
their statements of operations for all share-based payments (e.g., stock options and restricted stock) granted to employees based upon the fair value of the award on the grant date. The cost of the employee services is recognized as compensation
cost over the period that an employee provides service in exchange for the award. Pro forma disclosure is no longer permitted.



The pronouncement must be adopted by July 1, 2005. We expect to adopt the pronouncement on July 1, 2005.



As permitted by SFAS 123, we currently account for share-based payments to
our employees using APB 25s intrinsic value method and, as such, generally recognize no compensation cost for employee stock options. Accordingly, the adoption of SFAS 123Rs fair value method will have a significant impact on our results
of operations, although it will have no impact on our overall cash flows or financial position. The impact of adoption of SFAS 123R cannot be predicted at this time because it will depend on levels of share-based payments granted in the future.
However, had we adopted SFAS 123R in prior periods, the impact of that standard would have approximated the impact of SFAS 123 as described in the disclosure of pro forma net income and earnings per share included within Note 1 to our consolidated
financial statements.



In November 2004, the FASB issued EITF
Issue 03-13, Applying the Conditions in Paragraph 42 of FASB Statement 144, Accounting for the Impairment or Disposal of Long-Lived Assets, In Determining Whether to Report Discontinued Operations. The Task Force reached a consensus that
classification of a disposed component as a discontinued operation is appropriate only if the ongoing entity:



| |  |  | has no continuing direct cash flows (and further clarifies what constitutes a direct cash flow); and
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | does not retain an interest, contract, or other arrangement sufficient to enable it to exert significant influence over the disposed components operating and financial
policies after the disposal transaction.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Issue
03-13 will be applied by the Company to components that are disposed of or classified as held for sale in periods beginning after December 15, 2004, as required. This statement, upon adoption, will have an impact on the presentation of the
Companys business dispositions in future years. In 2003 and 2004, exchanges of assets were not required to be shown as discontinued operations, based on the Companys interpretation of SFAS No. 144.



RISK FACTORS



As previously mentioned in our Note Relating to Forward- Looking Statements, there are numerous risks and uncertainties associated with our
business. We have included a brief discussion of some of these types of risks below:



Competition



We encounter intense competition
from governmental, quasi-governmental and private sources in all aspects of our operations. The waste industry currently consists of large national waste management companies, and local and regional companies of varying sizes and financial
resources. We compete with these companies as well as with counties and municipalities that maintain their own waste collection and disposal operations. These counties and municipalities may have financial competitive advantages because tax revenues
and tax-exempt financing are available to them. Also, such governmental units may attempt to impose flow control or other restrictions that would give them a competitive advantage.



In addition, competitors may reduce their prices to expand sales volume or to win competitively bid contracts. When this
happens, we may rollback prices or offer lower pricing to attract or retain our customers, resulting in a negative impact to our yield on base business.



38



---

##### Table of Contents

Acquisitions



Our growth strategy includes expanding through acquisitions, acquiring additional exclusive arrangements and generating internal growth. Most of our
growth has been through acquisitions. Although we have identified numerous acquisition candidates that we believe are suitable, we may not be able to acquire them at prices or on terms and conditions favorable to us. Our ability to grow also depends
on several other factors, including:



| |  |  | the availability of capital to support our growth;
| | - |  | --------------------------------------------------



| |  |  | our ability to compete with existing and emerging companies;
| | - |  | ------------------------------------------------------------



| |  |  | our ability to maintain profit margins in the face of competitive pressures;
| | - |  | ----------------------------------------------------------------------------



| |  |  | our ability to continue to recruit, train and retain qualified employees; and
| | - |  | -----------------------------------------------------------------------------



| |  |  | continued strong demand for our services.
| | - |  | -----------------------------------------



Difficulties in any of these areas could hinder our growth.



Economic Conditions



U.S. economic conditions may have an adverse impact on our operating performance and results of operations. Our business is affected by general economic
conditions. Weakness in the U.S. economy has a negative effect on our operating results, including decreases in revenues and operating cash flows. Additionally, in a down-cycle economic environment, we may experience the negative effects of
increased competitive pricing pressure and customer turnover. If economic conditions deteriorate, we will experience pressure on the pricing that we are able to achieve for our services. In addition, worsening economic conditions may lead to further
negative effects of customer turnover. There can be no assurance that current economic conditions or worsening economic conditions or a prolonged or recurring recession will not have a significant adverse impact on our operating results.
Additionally, there can be no assurance that an improvement in economic conditions will result in an immediate, if at all, positive improvement in our operating results.



Fuel



The price and supply of fuel are unpredictable, and can fluctuate significantly based on international political and economic circumstances, as well as other events
outside our control, such as actions by OPEC and other oil and gas producers, regional production patterns and environmental concerns. We need fuel to run our collection and transfer trucks and equipment used in our landfill operations, and price
escalations or reductions in the supply will likely increase our operating expenses and have a negative impact on income from operations and cash flows. We have in place a fuel surcharge program, designed to offset increased fuel expenses; however,
we are not able to pass through all of the increased costs and some customers contracts prohibit any pass through of the increased costs. Additionally, as fuel prices increase, many of our vendors raise their prices as a means to offset their
own rising costs.



Regulation



We are subject to costly environmental regulations and environmental
litigation. Our equipment, facilities, and operations are subject to extensive and changing federal, state, and local environmental laws and regulations relating to environmental protection and occupational health and safety. These include, among
other things, laws and regulations governing the use, treatment, storage, and disposal of solid and hazardous wastes and materials, air quality, water quality and the remediation of contamination associated with the release of hazardous substances.



Our compliance with these regulatory requirements is costly.
Government laws and regulations often require us to enhance or replace our equipment and to modify landfill operations or initiate final closure of a landfill. We cannot assure you that we will be able to implement price increases sufficient to
offset the cost of complying with these laws and regulations. In addition, environmental regulatory changes could accelerate or increase expenditures for closure and post-closure monitoring at solid waste facilities and obligate us to spend sums in
addition to those presently accrued for such purposes.



In
addition to the costs of complying with environmental regulations, we incur costs to defend against litigation brought by government agencies and private parties who allege we are in violation of our permits and applicable environmental laws and
regulations. As a result, we may be required to pay fines, implement corrective measures or may have our permits and licenses modified or revoked. We are, and also may be in the future, defendants in lawsuits brought by governmental agencies and
surrounding



39



---

##### Table of Contents

landowners who assert claims alleging environmental damage, personal injury, property damage and/or violations of permits
and licenses by us. A significant judgment against us, the loss of a significant permit or license or the imposition of a significant fine could have a material negative effect on our financial condition.



Certain of our waste disposal operations traverse state and county
boundaries. In the future, our collection, transfer and landfill operations may also be affected by proposed federal legislation that authorizes the states to enact legislation governing interstate shipments of waste. Such proposed federal
legislation may allow individual states to prohibit the disposal of out-of-state waste or to limit the amount of out-of-state waste that could be imported for disposal and may require states, under some circumstances, to reduce the amount of waste
exported to other states. If this or similar legislation is enacted in states in which we operate landfills that receive a significant portion of waste originating from out-of-state, our operations could be negatively affected. We believe that
several states have proposed or have considered adopting legislation that would regulate the interstate transportation and disposal of waste in the states landfills. Our collection, transfer and landfill operations may also be affected by
flow control legislation which may be proposed in the United States Congress. This proposed federal legislation may allow states and local governments to direct waste generated within their jurisdictions to a specific facility for
disposal or processing. If this or similar legislation is enacted, state or local governments with jurisdiction over our landfills could act to limit or prohibit disposal or processing of waste in our landfills.



Weather



Our collection and landfill operations could be adversely affected by long periods of inclement weather which interfere with
collection and landfill operations, delay the development of landfill capacity and/or reduce the volume of waste generated by our customers. In addition, certain of our operations may be temporarily suspended as a result of particularly harsh
weather conditions. Severe weather can negatively affect the costs of collection and disposal. Long periods of inclement weather could have an adverse effect on our results of operations.



Seasonality



Our results of operations tend to vary seasonally, with the first quarter typically generating the least amount of revenues, higher revenues in the second
and third quarters, and a decline in the fourth quarter. This seasonality reflects the lower volume of waste during the fall and winter months primarily due to lower construction activities. Also, certain operating and selling, general, and
administrative costs remain relatively constant throughout the calendar year, which, when offset by these revenues, results in a similar seasonality of operating income.



ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISK



Quantitative Disclosures.We entered into an interest rate swap agreement effective January 1, 2002 to modify the interest characteristics of our outstanding long-term debt and have designated the qualifying
instrument as a cash flow hedge. Under the terms of the agreement, the interest rate swap has a notional value of $50.0 million with a fixed rate of 4.2%. The agreement expired November 2004.



In March 2004, we entered into additional interest rate swaps to hedge
notional debt values of $30.0 million and $10.0 million, respectively. These swaps are effective for the period of November 2004 through February 2007 with fixed rates of 2.7%.



Our results of operations are impacted by fluctuations in commodity pricing. To reduce our risk to market fluctuations, we
entered into two commodity swap contracts effective January 1, 2003 and June 1, 2003, respectively, to hedge our recycling revenue received for old corrugated cardboard (OCC), the pricing of which was volatile in 2003 and 2004, and have
designated the qualifying instruments as cash flow hedges. The contracts each hedge 18,000 tons of OCC at $70.00 a ton for a term of three years. In November 2004, we entered into a contract effective January 1, 2005, to hedge another 18,000 tons of
OCC at $90 a ton for a term of three years. The notional amounts hedged under these agreements represent approximately 36% of our current OCC volume.



We have used heating oil option agreements to manage a portion of our exposure to fluctuation in diesel fuel oil prices. To date, such agreements have not
been significant to our financial condition and results of operations. On December 28, 2004, we entered into a heating oil hedge contract, effective January 1, 2005, to cap our exposure on 1.2 million gallons of diesel fuel at $1.90 per gallon. The
hedge coverage represents approximately 80% of our first quarter diesel fuel requirements, and expires on March 31, 2005.



Our market risk exposure has not changed materially during the 12 months ended December 31, 2004.



40



---

##### Table of Contents

The following table below presents principal cash flows and related weighted average interest rates of
our long-term debt at December 31, 2004 by expected maturity dates. Fair values have been determined based on our incremental borrowing rate as of December 31, 2004:



|              |  |                |        |      |   |        |  |      |        |      |   |            |  |                      |       |                  |   |        |  |   |         |  |   |        
|------------- |  | -------------- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ---------- |  | -------------------- | ----- | ---------------- | - | ------ |  | - | ------- |  | - | -------
|              |  | 2005           |        | 2006 |   | 2007   |  | 2008 |        | 2009 |   | Thereafter |  | Total Carrying Value |       | Total Fair Value
|              |  | (In thousands)
|Fixed Rate    |  |                |        |      |   |        |  |      |        |      |   |            |  |                      |       |                  |   |        |  |   |         |  |   |        
|7.53%         |  | $              | 3,571  |      | $ | 3,571  |  | $    |       |      | $ |           |  | $                    |      |                  | $ |       |  | $ | 7,142   |  | $ | 7,422  
|7.21%         |  |                | 3,572  |      |   | 3,572  |  |      | 3,572  |      |   | 3,572      |  |                      |      |                  |   |       |  |   | 14,288  |  |   | 15,643 
|7.09%         |  |                | 3,572  |      |   | 3,572  |  |      | 3,571  |      |   | 3,571      |  |                      | 3,571 |                  |   |       |  |   | 17,857  |  |   | 19,747 
|7.00%         |  |                | 18     |      |   | 3      |  |      |       |      |   |           |  |                      |      |                  |   |       |  |   | 21      |  |   | 23     
|              |  |                |        |      |   |        |  |     
|Variable Rate |  |                |        |      |   |        |  |      |        |      |   |            |  |                      |       |                  |   |        |  |   |         |  |   |        
|4.36%         |  |                |       |      |   |       |  |      | 77,000 |      |   |           |  |                      |      |                  |   |       |  |   | 77,000  |  |   | 77,000 
|4.04%         |  |                |       |      |   |       |  |      |       |      |   |           |  |                      |      |                  |   | 40,355 |  |   | 40,355  |  |   | 40,355 
|              |  |                |        |      |   |        |  |      |        |      |   |            |  |                      |       |                  |   |        |  |   |         |  |   |        
|              |  | $              | 10,733 |      | $ | 10,718 |  | $    | 84,143 |      | $ | 7,143      |  | $                    | 3,571 |                  | $ | 40,355 |  | $ | 156,663 |  | $ | 160,190
|              |  |                |        |      |   |        |  |      |        |      |   |            |  |                      |       |                  |   |        |  |   |         |  |   |        



Qualitative Disclosures. Our
primary exposure relates to:



| |  |  | interest rate risk on long-term and short-term borrowings;
| | - |  | ----------------------------------------------------------



| |  |  | the impact of interest rate movements on our ability to meet interest expense requirements and exceed financial covenants; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------



| |  |  | the impact of interest rate movements on our ability to obtain adequate financing to fund future acquisitions.
| | - |  | --------------------------------------------------------------------------------------------------------------



We manage interest rate risk on outstanding long-term and short-term debt
through the use of fixed and variable rate debt. While we cannot predict the impact interest rate movements will have on existing debt, we continue to evaluate our financial position on an ongoing basis.



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



See the Consolidated Financial Statements beginning on page F-1 of this report.



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE



Not applicable.



ITEM 9A. CONTROLS AND PROCEDURES



Disclosure Controls and Procedures.



As of the end of the period covered by this report, we carried out an evaluation, with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as required
by Rules 13a-15 of the Securities Exchange Act of 1934, or the 1934 Act). Disclosure controls and procedures means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the



41



---

##### Table of Contents

issuer in the reports that it files or submits under the 1934 Act is recorded, processed, summarized and
reported, within time periods specified in the SECs rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the
reports that it files or submits under the 1934 Act is accumulated and communicated to the issuers management as appropriate to allow timely decisions regarding required disclosure. As of December 31, 2004, based upon the evaluation of our
disclosure controls and procedures, our Chief Executive Officer and Chief Financial Officer concluded that the design and operation of the disclosure controls and procedures were effective to provide reasonable assurance that our disclosure controls
and procedures meet their objective.



Internal Control
Over Financial Reporting



In connection with the
audit of the fiscal year ended December 31, 2004, Deloitte & Touche LLP (Deloitte), our independent registered public accounting firm, noted matters involving our internal controls that it considered to be reportable conditions, and
together a material weakness, under the interim standards of the Public Company Accounting Oversight Board, or PCAOB. Under the PCAOB interim standards, reportable conditions involve matters relating to (i) significant deficiencies in the design or
operation of internal controls that, in Deloittes judgment, could adversely affect our ability to record, process, summarize and report financial data consistent with the assertions of management on the financial statements and (ii) material
weaknesses, in which the design or operation of one or more of the internal control components, in Deloittes judgment, does not reduce to a relatively low level the risk that misstatements caused by error or fraud in amounts that would be
material in relation to the financial statements being audited may occur and not be detected within a timely period by employees in the normal course of performing their assigned functions.



The reportable conditions were as follows:



| |  |  | inadequate analysis of deferred income tax balances and changes in our income tax provision;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | inadequate accounting for lease agreements including capitalization and expense recognition; and
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | inadequate review of the adequacy of the allowance for doubtful accounts, specifically concerned with a complex customer arrangement and related exposure.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



Our management has discussed these reportable conditions with our Audit
Committee and is taking actions to address the reportable conditions including:



| |  |  | performing more detailed analyses of income taxes, including development of a tax basis balance sheet;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | implementing more stringent policies for approval of and accounting for lease agreements, including detailed documentation of analyses performed and reviews;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | performing more detailed analyses of accounts receivable from major customers, including management review to ensure that an appropriate level of understanding of the details of the
transaction is achieved; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | hiring additional qualified staff to assist in more detailed analyses and review.
| | - |  | ---------------------------------------------------------------------------------



We believe these actions will eliminate the reportable conditions.



Except as described above, there were no changes in our internal control
over financial reporting in connection with our evaluation that occurred during our last fiscal quarter that materially affected, or is reasonable likely to materially affect, our internal control over financial reporting.



ITEM 9B. OTHER INFORMATION



Not
applicable.



PART III



Some information
required by Part III is omitted from this report because we will file a definitive proxy statement for our 2005 Annual Meeting of Shareholders within 120 days after the end of our fiscal year pursuant to Regulation 14A promulgated under the
Securities Exchange Act of 1934, as amended, and the information included therein is incorporated herein by reference to the extent provided below.



42



---

##### Table of Contents

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT



The information required by Item 10 of Form 10-K concerning our executive officers is set forth under the heading Executive Officers located at the end of Part I of this Form 10-K.



The other information required by Item 10 of Form 10-K is incorporated by
reference to the information under the heading Election of Directors, Report of the Audit Committee and Section 16(a) Beneficial Ownership Reporting Compliance in the Proxy Statement.



Our Board of Directors has adopted a Code of Ethics applicable to our Chief
Executive Officer, Chief Financial Officer, Chief Accounting Officer or Controller or other persons performing similar functions. The Code of Ethics is an appendix to our Code of Business Conduct, which is applicable to all of our directors and
employees and that has been adopted by our Board of Directors. The Code of Business Conduct, including the Code of Ethics, is posted on our website at www.waste-ind.com.



ITEM 11. EXECUTIVE COMPENSATION



The information required by Item 11 of Form 10-K is incorporated by reference to the information under the heading Proposal No. 1  Election of Directors  Information Concerning the Board of Directors and Its
Committees, Other Information  Compensation of Executive Officers,   Compensation of Directors,   Report of the Compensation Committee on Executive Compensation,   Compensation
Committee Interlocks and Insider Participation and   Performance Graph in the Proxy Statement.



ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS



The information required by Item 12 of Form 10-K regarding beneficial ownership of our common stock is incorporated by reference to the information under
the heading Other Information  Principal Shareholders in the Proxy Statement. The information required by Item 12 of Form 10-K regarding our one equity compensation plan is found in Item 5 of this report under the heading
Equity Compensation Plan.



ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS



The information required by Item 13 of Form 10-K is incorporated by reference to the information under the heading Other Information  Certain Transactions in the Proxy Statement.



ITEM 14 PRINCIPAL ACCOUNTING FEES AND SERVICES



The information required by Item 14 of Form 10-K is incorporated by reference to the information under the heading Proposal No. 2  Ratification of Independent Auditors in the Proxy Statement.



PART IV



ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES



| | (a) | The following Financial Statements, Financial Statement Schedules and Exhibits are filed as part of this report or incorporated herein by reference:
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------



1.
Financial Statements. See Index to Consolidated Financial Statements on page F-1.



2. Financial Statement Schedules.



Schedule II  Valuation and Qualifying Accounts on page S-1.



43



---

##### Table of Contents

The financial statement schedule should be read in conjunction with the consolidated
financial statements. The financial statement schedules not included in this annual report on Form 10-K have been omitted because they are not applicable or the required information is shown in the financial statements or included in the notes
thereto.



(b) Exhibits.



The exhibits filed as part of this Report are listed.



|            |  |                                                                                                                                                                                                                                                                                                            
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|EXHIBIT NO. |  | DESCRIPTION                                                                                                                                                                                                                                                                                                
|2.2(a)      |  | Agreement and Plan of Merger dated as of September 9, 1998, by and among the Registrant, TWS Merger Corporation, TransWaste Services, Inc., the shareholders of TransWaste Services, Inc.,
Thomas C. Cannon and James F. Taylor.                                                                           
|            | 
|3.1(b)      |  | Articles of Incorporation, as currently in effect.                                                                                                                                                                                                                                                         
|            | 
|3.2(b)      |  | Bylaws.                                                                                                                                                                                                                                                                                                    
|            | 
|10.1(c)     |  | 1997 Stock Plan, as amended on August 4, 2003.                                                                                                                                                                                                                                                             
|            | 
|10.2(b)     |  | Credit Agreement with Branch Banking and Trust Company dated April 3, 1996.                                                                                                                                                                                                                                
|            | 
|10.3(b)     |  | Note Purchase and Private Shelf Agreement with The Prudential Insurance Company of America dated April 3, 1996.                                                                                                                                                                                            
|            | 
|10.4(d)     |  | Note Purchase and Private Shelf Agreement with The Prudential Insurance Company of America dated as of June 30, 1998.                                                                                                                                                                                      
|            | 
|10.5(e)     |  | Senior Subordinated Loan and Security Agreement dated February 2, 1999 between Liberty Waste Lending Company, LLC, a subsidiary of the Registrant, and Liberty Waste Services, LLC and its
direct and indirect subsidiaries.                                                                               
|            | 
|10.6(e)     |  | Option Agreement dated February 2, 1999 between the Registrant and Liberty Waste Services, LLC.                                                                                                                                                                                                            
|            | 
|10.7(f)     |  | Revolving Credit Agreement dated as of November 9, 1999 by and among the Registrant and its subsidiaries, the lending institutions party thereto, BancBoston, N.A., as Administrative Agent,
BancBoston Robertson Stephens Inc., as Arranger, and Branch Banking and Trust Company, as Documentation Agent.
|            | 
|10.8(g)     |  | First Amendment to Credit Agreement dated February 10, 2000.                                                                                                                                                                                                                                               
|            | 
|10.9(g)     |  | Second Amendment to Credit Agreement dated June 14, 2000.                                                                                                                                                                                                                                                  
|            | 
|10.10(g)    |  | Third Amendment to Credit Agreement dated October 31, 2000.                                                                                                                                                                                                                                                
|            | 
|10.11(g)    |  | Fourth Amendment to Credit Agreement dated November 2000.                                                                                                                                                                                                                                                  
|            | 
|10.12(h)    |  | Fifth Amendment to Credit Agreement dated March 31, 2001.                                                                                                                                                                                                                                                  
|            | 
|10.13(h)    |  | Sixth Amendment to Credit Agreement dated March 29, 2002.                                                                                                                                                                                                                                                  
|            | 
|10.14(i)    |  | Change in Control Agreement dated October 30, 2001 between the Registrant and D. Stephen Grissom.                                                                                                                                                                                                          
|            | 
|10.15(j)    |  | Amended and Restated Note Purchase Agreement dated March 31, 2001 among the Company and The Prudential Insurance Company of America and Affiliates.                                                                                                                                                        
|            | 
|10.16(j)    |  | Amended and Restated Note Purchase and Private Shelf Agreement dated March 31, 2001 among the Company and The Prudential Insurance Company of America and Affiliates.                                                                                                                                      
|            | 
|10.17(j)    |  | Amendment and Consent dated August 27, 2003 among the Company and Prudential Insurance Company and Affiliates, amending the Amended and Restated Note Agreement and the Amended and Restated
Note Purchase and Private Shelf Agreement dated March 31, 2001.                                               
|            | 
|10.18(j)    |  | Amended and Restated Revolving Credit Agreement dated August 27, 2003 among the Company and Fleet National Bank, Wachovia Bank, Branch Banking and Trust Company and other
lenders.                                                                                                                        



44



---

##### Table of Contents

|          |  |                                                                                                                                                                                                                                                                
|--------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|          | 
|10.19 (k) |  | Amendment and Consent effective March 31, 2004 among the Company and Prudential Insurance Company and Affiliates, amending the Amended and Restated Note Agreement and the Amended and Restated
Note Purchase and Private Shelf Agreement dated March 31, 2001.
|          | 
|10.20 (k) |  | Amendment and Consent effective March 31, 2004, amending the Revolving Credit Agreement dated August 27, 2003 among the Company and Fleet National Bank, Wachovia Bank, Branch Banking and
Trust Company and other lenders.                                    
|          | 
|21        |  | List of Subsidiaries.                                                                                                                                                                                                                                          
|          | 
|23.1      |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                                                                                                      
|          | 
|31.1      |  | Certification of the Chief Executive Officer pursuant to rule 15d-14 (a) under the Securities Exchange Act . of 1934.                                                                                                                                          
|          | 
|31.2      |  | Certification of the Chief Financial Officer pursuant to rule 15d-14 (a) under the Securities Exchange Act . of 1934.                                                                                                                                          
|          | 
|32.1      |  | Certification by the Chief Executive Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                  
|          | 
|32.2      |  | Certification by the Chief Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                  

---

|(a) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Current Report on Form 8-K dated September 25, 1998.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(b) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Registration Statement on Form S-1 (File No. 333-25631).
|--- | ----------------------------------------------------------------------------------------------------------------------------------------

|(c) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30, 2003.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarter ended June 30, 1998.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------

|(e) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Annual Report on Form 10-K for the year ended December 31, 1998.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(f) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 30, 1999.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|(g) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Annual Report on Form 10-K for the year ended December 31, 2000.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(h) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Annual Report on Form 10-K for the year ended December 31, 2001.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(i) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Annual Report on Form 10-K for the year ended December 31, 2002.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(j) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Annual Report on Form 10-K for the year ended December 31, 2003.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(k) | Incorporated by reference to the similarly numbered Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarter ended March 31, 2004.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------



45



---

##### Table of Contents

SIGNATURES



Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.



|                     |  |                            |  |                                      
|-------------------- |  | -------------------------- |  | -------------------------------------
|                     |  | WASTE INDUSTRIES USA, INC.
|                     |  |                           
|Date: April 11, 2005 |  | By:                        |  | /s/ Jim W. Perry                     
|                     |  |                            |  | JIM W. PERRY                         
|                     |  |                            |  | PRESIDENT AND CHIEF EXECUTIVE OFFICER



Pursuant to the
requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.



|                         |  |                                         |  |               
|------------------------ |  | --------------------------------------- |  | --------------
|SIGNATURE                |  | CAPACITY                                |  | DATE          
|/s/ Jim W. Perry         |  | Director, President and Chief Executive |  | April 11, 2005
|JIM W. PERRY             |  | Officer (Principal Executive Officer)   |  |               
|                         |  |                                        
|/s/ D. Stephen Grissom   |  | Chief Financial Officer (Principal      |  | April 11, 2005
|D. STEPHEN GRISSOM       |  | Financial and Accounting Officer)       |  |               
|                         |  |                                        
|/s/ Lonnie C. Poole, Jr. |  | Chairman                                |  | April 11, 2005
|LONNIE C. POOLE, JR.     |  |                                         |  |               
|                         |  |                                        
|/s/ James R. Talton      |  | Director                                |  | April 11, 2005
|JAMES R. TALTON          |  |                                         |  |               
|                         |  |                                        
|/s/ Paul F. Hardiman     |  | Director                                |  | April 11, 2005
|PAUL F. HARDIMAN         |  |                                         |  |               
|                         |  |                                        
|/s/ Glenn E. Futrell     |  | Director                                |  | April 11, 2005
|GLENN E. FUTRELL         |  |                                         |  |               
|                         |  |                                        
|/s/ James A. Walker      |  | Director                                |  | April 11, 2005
|JAMES A. WALKER          |  |                                         |  |               



46



---

##### Table of Contents



WASTE INDUSTRIES USA, INC. AND SUBSIDIARIES



INDEX TO FINANCIAL STATEMENTS



|                                                                                                     |  |     
|---------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                     |  | Page
|Report of Independent Registered Public Accounting Firm                                              |  | F-2 
|Consolidated Balance Sheets as of December 31, 2003 and 2004                                         |  | F-3 
|Consolidated Statements of Operations for the Years Ended December 31, 2002, 2003, and 2004          |  | F-4 
|Consolidated Statements of Shareholders Equity for the Years Ended December 31, 2002, 2003 and 2004 |  | F-5 
|Consolidated Statements of Cash Flows for the Years Ended December 31, 2002, 2003 and 2004           |  | F-6 
|Notes to Consolidated Financial Statements                                                           |  | F-7 



F-1



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of

Waste Industries USA, Inc. and Subsidiaries

Raleigh, North Carolina



We have audited the accompanying consolidated balance sheets of Waste
Industries USA, Inc. and subsidiaries (the Company) as of December 31, 2003 and 2004, and the related consolidated statements of operations, shareholders equity, and cash flows for each of the three years in the period ended
December 31, 2004. Our audits also included the financial statement schedules listed in the Index at Item 15. These financial statements and financial statement schedules are the responsibility of the Companys management. Our responsibility is
to express an opinion on the financial statements and financial statement schedules based on our audits.



We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance
about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal
control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial
reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.



In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Waste Industries USA, Inc. and subsidiaries
at December 31, 2003 and 2004, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004, in conformity with accounting principles generally accepted in the United States of America.
Also, in our opinion, such financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly in all material respects the information set forth therein.



As discussed in Notes 1(l) and 7 to the consolidated financial statements, effective
January 1, 2003, the Company adopted Statement of Financial Accounting Standards, No. 143, Accounting for Asset Retirement Obligations.



/s/ Deloitte & Touche LLP

Raleigh, North Carolina

April 11, 2005



F-2



---

##### Table of Contents



WASTE INDUSTRIES USA, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Thousands)



|                                                                                                                             |  |                   |         |   |                   |   |        
|---------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ----------------- | - | -------
|                                                                                                                             |  | December 31, 2003 |         |   | December 31, 2004
|ASSETS                                                                                                                       |  |                   |         |   |                   |   |        
|CURRENT ASSETS:                                                                                                              |  |                   |         |   |                   |   |        
|Cash and cash equivalents                                                                                                    |  | $                 | 4,127   |   |                   | $ | 2,445  
|Accounts receivable - trade, net                                                                                             |  |                   | 31,235  |   |                   |   | 30,134 
|Accounts receivable - other                                                                                                  |  |                   | 1,182   |   |                   |   | 1,468  
|Inventories                                                                                                                  |  |                   | 1,427   |   |                   |   | 1,526  
|Deferred income taxes                                                                                                        |  |                   | 1,350   |   |                   |   | 2,740  
|Prepaid expenses and other current assets                                                                                    |  |                   | 2,438   |   |                   |   | 2,762  
|                                                                                                                             |  |                   |         |   |                   |   |        
|Total current assets                                                                                                         |  |                   | 41,759  |   |                   |   | 41,075 
|                                                                                                                             |  |                   |         |   |                   |   |        
|PROPERTY AND EQUIPMENT, net                                                                                                  |  |                   | 191,309 |   |                   |   | 198,551
|GOODWILL, net                                                                                                                |  |                   | 85,957  |   |                   |   | 87,902 
|OTHER INTANGIBLE ASSETS, net                                                                                                 |  |                   | 4,165   |   |                   |   | 4,800  
|RESTRICTED CASH - BONDS                                                                                                      |  |                   | 822     |   |                   |   |       
|OTHER NONCURRENT ASSETS                                                                                                      |  |                   | 6,516   |   |                   |   | 4,720  
|                                                                                                                             |  |                   |         |   |                   |   |        
|TOTAL ASSETS                                                                                                                 |  | $                 | 330,528 |   |                   | $ | 337,048
|                                                                                                                             |  |                   |         |   |                   |   |        
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                         |  |                   |         |   |                   |   |        
|CURRENT LIABILITIES:                                                                                                         |  |                   |         |   |                   |   |        
|Accounts payable - trade                                                                                                     |  | $                 | 13,299  |   |                   | $ | 14,627 
|Accrued liabilities and other payables                                                                                       |  |                   | 8,753   |   |                   |   | 7,834  
|Current maturities of long-term debt                                                                                         |  |                   | 10,723  |   |                   |   | 10,733 
|Accrued wages and benefits                                                                                                   |  |                   | 6,052   |   |                   |   | 5,625  
|Closure/post-closure liabilities                                                                                             |  |                   | 816     |   |                   |   | 3,162  
|Deferred revenue                                                                                                             |  |                   | 2,421   |   |                   |   | 5,949  
|                                                                                                                             |  |                   |         |   |                   |   |        
|Total current liabilities                                                                                                    |  |                   | 42,064  |   |                   |   | 47,930 
|                                                                                                                             |  |                   |         |   |                   |   |        
|LONG-TERM DEBT, NET OF CURRENT MATURITIES                                                                                    |  |                   | 157,657 |   |                   |   | 145,930
|NONCURRENT DEFERRED INCOME TAXES                                                                                             |  |                   | 18,240  |   |                   |   | 22,629 
|OTHER LONG-TERM LIABILITIES                                                                                                  |  |                   | 5,608   |   |                   |   | 2,848  
|COMMITMENTS AND CONTINGENCIES (Note 13)                                                                                      |  |                   |        |   |                   |   |       
|SHAREHOLDERS EQUITY:                                                                                                        |  |                   |         |   |                   |   |        
|Common stock, no par value, shares authorized 80,000,000 shares issued and outstanding: 2003 - 13,492,402; 2004 - 13,494,869 |  |                   | 39,139  |   |                   |   | 39,308 
|Paid-in capital                                                                                                              |  |                   | 7,342   |   |                   |   | 7,342  
|Retained earnings                                                                                                            |  |                   | 61,369  |   |                   |   | 71,005 
|Unrealized gains (losses) on cash flow hedges                                                                                |  |                   | (891    | ) |                   |   | 56     
|                                                                                                                             |  |                   |         |   |                   |   |        
|Total shareholders equity                                                                                                   |  |                   | 106,959 |   |                   |   | 117,711
|                                                                                                                             |  |                   |         |   |                   |   |        
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                   |  | $                 | 330,528 |   |                   | $ | 337,048
|                                                                                                                             |  |                   |         |   |                   |   |        



See Notes to
Consolidated Financial Statements.



F-3



---

##### Table of Contents



WASTE INDUSTRIES USA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

Years Ended December 31, 2002, 2003 and 2004

(In Thousands, Except Per Share Data)



|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------ |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                     |  | 2002 |         |   | 2003 |   |         | 2004 | 
|REVENUES:                                                                            |  |      |         |   |      |   |         |      |  |   |         |  
|Service revenues                                                                     |  | $    | 250,543 |   |      | $ | 269,208 |      |  | $ | 290,864 |  
|Equipment sales                                                                      |  |      | 1,285   |   |      |   | 1,257   |      |  |   | 861     |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|Total revenues                                                                       |  |      | 251,828 |   |      |   | 270,465 |      |  |   | 291,725 |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|OPERATING COSTS AND EXPENSES:                                                        |  |      |         |   |      |   |         |      |  |   |         |  
|Operating (exclusive of depreciation and amortization shown below)                   |  |      | 161,165 |   |      |   | 176,160 |      |  |   | 196,787 |  
|Equipment sales                                                                      |  |      | 891     |   |      |   | 780     |      |  |   | 470     |  
|Selling, general and administrative                                                  |  |      | 33,832  |   |      |   | 38,114  |      |  |   | 39,863  |  
|Depreciation and amortization                                                        |  |      | 27,697  |   |      |   | 30,549  |      |  |   | 29,450  |  
|Loss (gain) on sale of property and operating equipment                              |  |      | (49     | ) |      |   | 350     |      |  |   | (1,274  | )
|Loss (gain) on sale of collection and hauling operations                             |  |      | 121     |   |      |   | (720    | )    |  |   | (3,482  | )
|Impairment of property and equipment and other assets                                |  |      | 316     |   |      |   | 517     |      |  |   | 1,707   |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|Total operating costs and expenses                                                   |  |      | 223,973 |   |      |   | 245,750 |      |  |   | 263,521 |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|OPERATING INCOME                                                                     |  |      | 27,855  |   |      |   | 24,715  |      |  |   | 28,204  |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|Interest expense                                                                     |  |      | 11,377  |   |      |   | 9,891   |      |  |   | 9,931   |  
|Interest income                                                                      |  |      | (213    | ) |      |   | (141    | )    |  |   | (128    | )
|Other                                                                                |  |      | (588    | ) |      |   | (96     | )    |  |   | (304    | )
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|Total other expense, net                                                             |  |      | 10,576  |   |      |   | 9,654   |      |  |   | 9,499   |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|INCOME BEFORE INCOME TAXES AND CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE |  |      | 17,279  |   |      |   | 15,061  |      |  |   | 18,705  |  
|INCOME TAX EXPENSE                                                                   |  |      | 6,317   |   |      |   | 6,171   |      |  |   | 6,908   |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|INCOME BEFORE CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE                  |  |      | 10,962  |   |      |   | 8,890   |      |  |   | 11,797  |  
|CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE, NET OF TAX BENEFIT OF $614    |  |      |        |   |      |   | (1,067  | )    |  |   |        |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|NET INCOME                                                                           |  | $    | 10,962  |   |      | $ | 7,823   |      |  | $ | 11,797  |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|EARNINGS PER SHARE                                                                   |  |      |         |   |      |   |         |      |  |   |         |  
|Basic:                                                                               |  |      |         |   |      |   |         |      |  |   |         |  
|Before cumulative effect of a change in accounting principle                         |  | $    | 0.82    |   |      | $ | 0.66    |      |  | $ | 0.87    |  
|Cumulative effect of a change in accounting principle                                |  |      |        |   |      |   | (0.08   | )    |  |   |        |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|NET INCOME                                                                           |  | $    | 0.82    |   |      | $ | 0.58    |      |  | $ | 0.87    |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|Diluted:                                                                             |  |      |         |   |      |   |         |      |  |   |         |  
|Before cumulative effect of a change in accounting principle                         |  | $    | 0.82    |   |      | $ | 0.66    |      |  | $ | 0.86    |  
|Cumulative effect of a change in accounting principle                                |  |      |        |   |      |   | (0.08   | )    |  |   |        |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|NET INCOME                                                                           |  | $    | 0.82    |   |      | $ | 0.58    |      |  | $ | 0.86    |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|WEIGHTED-AVERAGE NUMBER OF SHARES OUTSTANDING                                        |  |      |         |   |      |   |         |      |  |   |         |  
|Basic                                                                                |  |      | 13,336  |   |      |   | 13,439  |      |  |   | 13,497  |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|Diluted                                                                              |  |      | 13,351  |   |      |   | 13,558  |      |  |   | 13,665  |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  
|CASH DIVIDENDS PAID                                                                  |  | $    |        |   |      | $ | 1,077   |      |  | $ | 2,161   |  
|                                                                                     |  |      |         |   |      |   |         |      |  |   |         |  



See Notes to
Consolidated Financial Statements



F-4



---

##### Table of Contents



WASTE INDUSTRIES USA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY

Years Ended December 31, 2002, 2003 and 2004

(In Thousands)



|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|----------------------------------------------------------------------- |  | ---------- |  | ----------- | ----------- |  | -------------- | ------ | ---------------- | - | ----- | ------------------ | - | ------ | ------------------------------------------- |  | - | -------------------------- | - |  | - | ------ | - |  | - | ------- | -
|                                                                        |  | SHARES     |  |             | COMMONSTOCK |  | PAID-INCAPITAL |        | RETAINEDEARNINGS |   |       | SHAREHOLDERSLOANS |   |        | UNREALIZED GAINS(LOSSES) ON CASHFLOW HEDGES |  |   | TOTAL SHAREHOLDERS EQUITY |  
|                                                                        |  | AUTHORIZED |  | OUTSTANDING |             |  |                |        |                  |   |      
|Balance, January 1, 2002                                                |  | 80,000     |  | 13,334      |             |  | $              | 38,088 |                  | $ | 7,245 |                    | $ | 43,661 |                                             |  | $ | (1,382                     | ) |  |   |       |   |  | $ | 87,612  |  
|Net income                                                              |  |           |  |            |             |  |                |       |                  |   |      |                    |   | 10,962 |                                             |  |   |                           |   |  |   |       |   |  |   | 10,962  |  
|Other comprehensive loss, net of taxes of $853                          |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Unrealized loss on cash flow hedges, net of reclassification adjustment |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   | (1,366 | ) |  |   | (1,366  | )
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Other comprehensive loss                                                |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | (1,366  | )
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Comprehensive income                                                    |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 9,596   |  
|Issuances of stock                                                      |  |           |  | 4           |             |  |                | 28     |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 28      |  
|Increase in shareholders loans                                         |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   | (266                       | ) |  |   |       |   |  |   | (266    | )
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Balance, December 31, 2002                                              |  | 80,000     |  | 13,338      |             |  |                | 38,116 |                  |   | 7,245 |                    |   | 54,623 |                                             |  |   | (1,648                     | ) |  |   | (1,366 | ) |  |   | 96,970  |  
|Net income                                                              |  |           |  |            |             |  |                |       |                  |   |      |                    |   | 7,823  |                                             |  |   |                           |   |  |   |       |   |  |   | 7,823   |  
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Other comprehensive income, net of taxes of ($272)                      |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Unrealized gain on cash flow hedges, net of reclassification adjustment |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   | 475    |   |  |   | 475     |  
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Other comprehensive income                                              |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 475     |  
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Comprehensive income                                                    |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 8,298   |  
|Income tax benefit from stock options                                   |  |           |  |            |             |  |                |       |                  |   | 97    |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 97      |  
|Issuances of stock                                                      |  |           |  | 103         |             |  |                | 688    |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 688     |  
|Exercise of stock options                                               |  |           |  | 51          |             |  |                | 335    |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 335     |  
|Decrease in shareholders loans                                         |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   | 1,648                      |   |  |   |       |   |  |   | 1,648   |  
|Cash dividends paid                                                     |  |           |  |            |             |  |                |       |                  |   |      |                    |   | (1,077 | )                                           |  |   |                           |   |  |   |       |   |  |   | (1,077  | )
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Balance, December 31, 2003                                              |  | 80,000     |  | 13,492      |             |  |                | 39,139 |                  |   | 7,342 |                    |   | 61,369 |                                             |  |   |                           |   |  |   | (891   | ) |  |   | 106,959 |  
|Net income                                                              |  |           |  |            |             |  |                |       |                  |   |      |                    |   | 11,797 |                                             |  |   |                           |   |  |   |       |   |  |   | 11,797  |  
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Other comprehensive income, net of taxes of ($554)                      |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Unrealized gain on cash flow hedges, net of reclassification adjustment |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   | 947    |   |  |   | 947     |  
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Other comprehensive income                                              |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 947     |  
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Comprehensive income                                                    |  |           |  |            |             |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 12,744  |  
|Issuances of stock                                                      |  |           |  | 4           |             |  |                | 48     |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 48      |  
|Exercise of stock options                                               |  |           |  | 19          |             |  |                | 121    |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   | 121     |  
|Cancellation of shares                                                  |  |           |  | (20         | )           |  |                |       |                  |   |      |                    |   |       |                                             |  |   |                           |   |  |   |       |   |  |   |        |  
|Cash dividends paid                                                     |  |           |  |            |             |  |                |       |                  |   |      |                    |   | (2,161 | )                                           |  |   |                           |   |  |   |       |   |  |   | (2,161  | )
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  
|Balance, December 31, 2004                                              |  | 80,000     |  | 13,495      |             |  | $              | 39,308 |                  | $ | 7,342 |                    | $ | 71,005 |                                             |  | $ |                           |   |  | $ | 56     |   |  | $ | 117,711 |  
|                                                                        |  |            |  |             |             |  |                |        |                  |   |       |                    |   |        |                                             |  |   |                            |   |  |   |        |   |  |   |         |  



See Notes to
Consolidated Financial Statements.





F-5



---

##### Table of Contents



WASTE INDUSTRIES USA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

Years Ended December 31, 2002, 2003 and 2004

(In Thousands)



|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                                    |  | 2002 |         |   | 2003 |   |         | 2004 | 
|OPERATING ACTIVITIES:                                                                                               |  |      |         |   |      |   |         |      |  |   |         |  
|Net income                                                                                                          |  | $    | 10,962  |   |      | $ | 7,823   |      |  | $ | 11,797  |  
|Adjustments to reconcile net income to net cash provided by operating activities:                                   |  |      |         |   |      |   |         |      |  |   |         |  
|Depreciation and amortization                                                                                       |  |      | 27,697  |   |      |   | 30,549  |      |  |   | 29,450  |  
|Amortization of debt issuance costs                                                                                 |  |      | 891     |   |      |   | 630     |      |  |   | 744     |  
|(Gain) loss on sale of property and equipment                                                                       |  |      | (49     | ) |      |   | 350     |      |  |   | (1,274  | )
|Impairment of property and equipment and other assets                                                               |  |      | 316     |   |      |   | 517     |      |  |   | 1,707   |  
|Loss (gain) on sale of collection and hauling operations                                                            |  |      | 121     |   |      |   | (720    | )    |  |   | (3,482  | )
|Cumulative effect of change in accounting principle                                                                 |  |      |        |   |      |   | 1,067   |      |  |   |        |  
|Provision for doubtful accounts                                                                                     |  |      | 1,530   |   |      |   | 2,219   |      |  |   | 3,687   |  
|Stock compensation expense                                                                                          |  |      | 28      |   |      |   | 120     |      |  |   | 48      |  
|Provision (benefit) for deferred income taxes                                                                       |  |      | 4,304   |   |      |   | (1,564  | )    |  |   | 2,525   |  
|Forgiveness of officer loans                                                                                        |  |      |        |   |      |   | 1,118   |      |  |   |        |  
|Changes in operating assets and liabilities, net of effects from acquisition and disposition of related businesses: |  |      |         |   |      |   |         |      |  |   |         |  
|Current operating assets and liabilities (excluding cash and cash equivalents)                                      |  |      | (6,532  | ) |      |   | (22     | )    |  |   | 1,662   |  
|Other noncurrent assets and liabilities                                                                             |  |      | 513     |   |      |   | (3,334  | )    |  |   | 527     |  
|Closure/post-closure liabilities                                                                                    |  |      | 1,112   |   |      |   | 323     |      |  |   | (907    | )
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Net cash provided by operating activities                                                                           |  |      | 40,893  |   |      |   | 39,076  |      |  |   | 46,484  |  
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|INVESTING ACTIVITIES:                                                                                               |  |      |         |   |      |   |         |      |  |   |         |  
|Proceeds from sale of property and equipment                                                                        |  |      | 1,925   |   |      |   | 2,510   |      |  |   | 3,220   |  
|Proceeds from sale of collection and hauling operations                                                             |  |      |        |   |      |   | 16,302  |      |  |   | 17,694  |  
|Purchases of property and equipment                                                                                 |  |      | (18,178 | ) |      |   | (29,557 | )    |  |   | (32,199 | )
|Acquisitions of related business, net of cash acquired                                                              |  |      | (6,093  | ) |      |   | (39,823 | )    |  |   | (21,785 | )
|Settlement of acquisition liabilities                                                                               |  |      | 48      |   |      |   | 1,644   |      |  |   | (1,537  | )
|Collection of notes receivables                                                                                     |  |      |        |   |      |   |        |      |  |   | 397     |  
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Net cash used in investing activities                                                                               |  |      | (22,298 | ) |      |   | (48,924 | )    |  |   | (34,210 | )
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|FINANCING ACTIVITIES:                                                                                               |  |      |         |   |      |   |         |      |  |   |         |  
|Proceeds from issuance of long term debt                                                                            |  |      | 4,009   |   |      |   | 40,176  |      |  |   | 19,010  |  
|Principal payments of long-term debt                                                                                |  |      | (21,762 | ) |      |   | (24,381 | )    |  |   | (30,727 | )
|Principal payments of capital lease obligations                                                                     |  |      | (729    | ) |      |   | (439    | )    |  |   | (160    | )
|Financing costs                                                                                                     |  |      |        |   |      |   | (2,373  | )    |  |   | (39     | )
|Dividends paid                                                                                                      |  |      |        |   |      |   | (1,077  | )    |  |   | (2,161  | )
|Increase in advances under shareholders loans                                                                      |  |      | (266    | ) |      |   |        |      |  |   |        |  
|Net proceeds from exercise of stock options                                                                         |  |      |        |   |      |   | 335     |      |  |   | 121     |  
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Net cash (used in) provided by financing activities                                                                 |  |      | (18,748 | ) |      |   | 12,241  |      |  |   | (13,956 | )
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                                                    |  |      | (153    | ) |      |   | 2,393   |      |  |   | (1,682  | )
|CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                                                        |  |      | 1,887   |   |      |   | 1,734   |      |  |   | 4,127   |  
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|CASH AND CASH EQUIVALENTS, END OF YEAR                                                                              |  | $    | 1,734   |   |      | $ | 4,127   |      |  | $ | 2,445   |  
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION                                                                   |  |      |         |   |      |   |         |      |  |   |         |  
|Cash paid for interest                                                                                              |  | $    | 10,283  |   |      | $ | 9,347   |      |  | $ | 9,203   |  
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  
|Cash paid for income taxes                                                                                          |  | $    | 3,200   |   |      | $ | 5,513   |      |  | $ | 5,309   |  
|                                                                                                                    |  |      |         |   |      |   |         |      |  |   |         |  



Supplemental Schedule of Noncash
Transactions



During 2004, the Company acquired approximately $0.4
million of fixed assets by entering into a capital lease arrangement.



See Notes to Consolidated Financial Statements.



F-6



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1. BASIS OF PRESENTATION
AND ACCOUNTING POLICIES



Business OperationsWaste Industries USA, Inc. (the Company) is a regional solid waste services company providing solid waste collection, transfer, recycling, processing and disposal services to customers in North
Carolina, South Carolina, Georgia, Mississippi, Tennessee, Virginia and Florida.



Basis of PresentationThe Companys consolidated financial statements include its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated.



Significant Accounting PoliciesThe significant accounting
policies are summarized below:



a.
Use of Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Material estimates that are particularly
susceptible to significant change in the near term relate to the determination of the allowance for uncollectible accounts, self-insurance reserves, fair value of derivative financial instruments, closure/post closure liabilities and assumptions
used in testing the recoverability of goodwill, intangible assets and fixed assets. Actual results could differ from these estimates.



b. Cash and Cash EquivalentsFor the purposes of presentation in the financial statements, cash equivalents include
highly liquid investments with original maturities of three months or less.



c. Allowance for Doubtful AccountsThe Company maintains allowances for doubtful accounts for estimated losses resulting from the inability of its customers to make required payments. Its estimated
allowance for doubtful accounts is based upon historical collection trends, type of customer, such as municipal or non-municipal, the age of the outstanding receivables and existing economic conditions. The allowance for doubtful accounts was $2.6
million and $2.3 million at December 31, 2003 and 2004, respectively. One customer, Crisp County Solid Waste Management Authority (the Authority) represented approximately $1.0 million of the allowance for doubtful accounts at December
31, 2003 and 2004. Late in the preparation of its Annual Report on Form 10-K for the year ended December 31, 2004, the Company became aware of circumstances that raised substantial doubt as to the collectibility of accounts receivable from this
customer and for 2004 increased its allowance related to these receivables by $2.5 million to $4.1 million and wrote off approximately $3.1 million, leaving a reserve of approximately $1.0 million for the Authority. Additionally, the Company has
fully reserved for a $1.0 million note receivable from this customer. Refer to Note 13 for additional information regarding the Authority.



If the financial condition of our customers was to deteriorate, resulting in an impairment of their ability to make payments, additional allowances might
be required.



d. Concentrations of Credit
RiskFinancial instruments that potentially subject the Company to concentrations of credit risks consist primarily of accounts receivable. Credit risk on accounts receivable is minimized as a result of the large and diverse nature of the
Companys customer base. No single customer of ours accounted for more than 4.0% of our revenues in 2002, 2003 and 2004. One customer, the Authority, accounted for approximately 11% and 4% of our net accounts receivable balance as of December
31, 2003 and 2004, respectively. Please refer to Note 13 for further discussion. The Company does not believe that the loss of any single customer would have a material adverse effect on its results of operations.



e. InventoriesInventories consist of
operating materials and supplies held for use and are stated at the lower of cost or market (less costs to sell) using the specific-identification method.



F-7



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



f. Property and EquipmentProperty and equipment are stated at
cost. Depreciation and amortization expense are calculated on the straight-line method. Estimated useful lives are as follows:



|                        |  |              
|----------------------- |  | -------------
|Land improvements       |  | 7 years      
|Machinery and equipment |  | 5 to 10 years
|Rolling stock           |  | 5 to 12 years
|Containers              |  | 10 years     
|Furniture and fixtures  |  | 5 to 7 years 
|Computers and software  |  | 3 to 5 years 
|Buildings               |  | 30 years     



Landfill permitting, acquisition and preparation costs are amortized using a units-of-consumption method as permitted airspace of the landfill is consumed. In some circumstances, the Company includes airspace that is not currently permitted
but is part of an expansion effort in its estimate of available airspace. To do so, the following criteria must be met:



| |  |  | the land where the expansion is being sought is contiguous to the current disposal site, and is either owned by the Company or the property is under option, purchase, operating or
other agreement;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | total development costs, final capping costs, and closure/post-closure costs have been determined;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | internal personnel have performed a financial analysis of the proposed expansion site and have determined that it has a positive financial operational impact;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | internal or external personnel are actively working to obtain the necessary approvals to obtain the landfill expansion permit;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------



| |  |  | obtaining the expansion is considered probable. For a pursued expansion to be considered probable, there must be no significant, known technical, legal, community, business, or
political restrictions or similar issues existing that could impair the success of the expansion; and,
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the land where the expansion is being sought has the proper zoning or proper zoning can readily be obtained.
| | - |  | ------------------------------------------------------------------------------------------------------------



Landfill permitting and preparation costs represent only
direct costs related to these activities, including legal, engineering and construction. Landfill preparation costs include the costs of construction associated with excavation, liners, site berms and the installation of leak detection and leachate
collection systems. Interest is capitalized on landfill permitting and construction projects and other projects under development while the assets are undergoing activities to ready them for their intended use. The interest capitalization rate is
based on the Companys weighted average cost of indebtedness. Interest capitalized for the years ended December 31, 2002, 2003 and 2004 was $161,000, $235,000 and $125,000, respectively. In determining the amortization rate for a landfill,
preparation costs include the total estimated costs to complete construction of the landfills permitted and probable to be permitted capacity. Units-of-consumption amortization rates are determined annually. The rates are determined by
management based on estimates provided by the Companys internal and third party engineers, and consider the information provided by surveys which are performed at least annually.



Direct costs related to the development of specific landfill sites are capitalized if the land on which the
site is being developed is either owned by the Company or is under option, purchase, operating or other agreement and it is probable that the Company will obtain the required permits to operate the landfill. Indirect costs are expensed as incurred.



Management routinely reviews its investment
in operating landfills to determine whether the costs of these investments are realizable. Judgments regarding the existence of impairment indicators are based on regulatory factors, market conditions and operational performance of the
Companys landfills.



g.
Intangible AssetsIntangible assets primarily consist of goodwill (indefinite life), customer lists (definite life) and noncompete agreements (definite life) acquired in business combinations.



Effective January 1, 2002, the Company discontinued
amortization of goodwill in accordance with Statement of Financial Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets.The Company completed its transitional goodwill impairment test using the provisions of
SFAS No. 142 as of January 1, 2002 and determined that there was no goodwill impairment. The Company determined it operates as one reporting unit based on its current reporting structure.



On an ongoing basis, the Company performs an annual goodwill
impairment test. At least quarterly, the Company analyzes whether an event has occurred that would more likely than not reduce its enterprise fair value below its carrying amount and, if necessary, will perform a goodwill impairment test between
annual dates. An impairment adjustment after adoption of SFAS No. 142, if any, will be recognized as an operating expense. The Company adopted July 31 as its annual assessment date. The Company completed its annual impairment test July 31, 2004 and
determined that there was no goodwill impairment.



F-8



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS





Intangible assets with a definite life are amortized over their expected lives, typically five to eight years (see Note 4), and are assessed for impairment on a quarterly basis. Intangible assets with a definite life are tested for
impairment based on undiscounted cash follows and if impaired, written down to fair value based on either discounted cash flows or appraised values. A charge of approximately $70,000 was taken in 2004 related to impairment of certain customer lists.



h. Restricted Cash
Restricted cash consisted principally of funds held in trust for the construction of the Sampson County landfill as of December 31, 2003. The funds were used in 2004.



i. Deferred Financing CostsIncluded in other noncurrent assets are debt issue costs
relating to borrowings (see Note 5). Debt issue costs are amortized to interest expense over the life of the related debt.



j.Derivative Financial Instruments and Other Comprehensive Income(Loss) The Company utilizes cash flow hedge
agreements to manage a portion of its risks related to fluctuations in interest rates and certain commodity prices. The fair values of all derivative instruments are recorded as assets and liabilities in our consolidated balance sheets. The Company
formally documents its hedge relationships, including identifying the hedge instruments and hedged items, as well as its risk management objectives and strategies for entering into a hedge transaction. The Companys derivative instruments
qualify for hedge accounting treatment under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities,as amended. In order to qualify for hedge accounting, criteria must be met, including a requirement that both at
inception of the hedge, and on an ongoing basis, the hedging relationship is expected to be highly effective in offsetting changes in fair value of cash flows attributable to the hedged risk during the term of the hedge. Under accounting for cash
flow hedges, any gains or losses on the hedge instruments are recognized as a separate component of other comprehensive income (loss).



When it is determined that a hedge is no longer highly effective, the Company discontinues hedge accounting, and any gains or losses on
the hedge instrument are recognized in the Companys consolidated statements of operations.



k. Asset ImpairmentLong-lived assets consist primarily of property and equipment, goodwill and other intangible
assets. Property and equipment and other intangible assets are carried on the Companys financial statements based on their cost less accumulated depreciation or amortization. SFAS No. 144, Accounting for the Impairment or Disposal of
Long-Lived Assets, requires the Company to write down assets or groups of assets if they become impaired. Recoverability of these assets is tested whenever events or changes in circumstances indicate that their carrying amount may not be
recoverable. Typical indicators that an asset may be impaired include:



| |  |  | a significant decrease in the market price of an asset or asset group;
| | - |  | ----------------------------------------------------------------------



| |  |  | a significant adverse change in the extent or manner in which an asset or asset group is being used or in its physical condition;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | a significant adverse change in legal factors or in the business climate that could affect the value of an asset or asset group including an adverse action or assessment by a
regulator;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | current period operating or cash flow losses combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with
the use of a long-lived asset or asset group; or
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a current expectation that, more likely than not, a long-lived asset or asset group will be sold or otherwise disposed of significantly before the end of its previously estimated
useful life.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



If any of these or
other indicators occur, the asset is reviewed to determine whether there has been an impairment. An impairment loss is recorded as the difference between the carrying amount and fair value of the asset. See Note 3 for further discussion on asset
impairments.



l. Adoption of
SFAS No. 143 Effective January 1, 2003, the Company adopted the provisions of SFAS No. 143, Accounting for Asset Retirement Obligations, which addresses financial accounting and reporting for obligations associated with the



F-9



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



retirement of tangible long-lived assets and the associated asset retirement costs. Substantially all
of this charge was related to changes in accounting for landfill final capping, closure and post-closure costs. The application of SFAS No. 143 reduced income before cumulative effect of a change in accounting principle for the year ended December
31, 2003 by approximately $1.1 million, net of income tax benefit, or $0.08 per diluted share.



The following pro forma financial information reflects the reported results of operations for the year ended December 31, 2002, as if SFAS
No. 143 were adopted on January 1, 2002:



|                                                      |  |                            |        |  
|----------------------------------------------------- |  | -------------------------- | ------ | -
|                                                      |  | Year EndedDecember 31,2002 |       
|Net income as reported                                |  | $                          | 10,962 |  
|Pro forma impact of applying SFAS No. 143, net of tax |  |                            | (700   | )
|                                                      |  |                            |        |  
|Pro forma net income                                  |  | $                          | 10,262 |  
|                                                      |  |                            |        |  
|Earnings per share basic and diluted:                 |  |                            |        |  
|Earnings per share as reported                        |  | $                          | 0.82   |  
|Pro forma impact of applying SFAS No. 143, net of tax |  |                            | (0.05  | )
|                                                      |  |                            |        |  
|Pro forma earnings per share                          |  | $                          | 0.77   |  
|                                                      |  |                            |        |  



See
further discussion related to the impact of the adoption of SFAS No. 143 on the Companys accounting policies under Landfill Accounting below.



m.Landfill Accounting  Effective January 1, 2003, the Companys method of accounting for landfill closure and
post-closure as well as landfill final capping, changed as a result of its adoption of SFAS No. 143. SFAS No. 143 does not change the basic landfill accounting that the Company and others in the industry have followed historically. Through December
31, 2002, the waste industry generally recognized expenses associated with (1) amortization of capitalized and future landfill asset costs and (2) future closure and post-closure obligations on a units-of-consumption basis as airspace was consumed
over the life of the related landfill.



This
practice, referred to as lifecycle accounting within the waste industry, continues to be followed. The table below compares the Companys historical practices and current practices of accounting for landfill final capping, closure and
post-closure activities.



|                            |  |                                                                                                                                                                                                                                           |  |                                                                                                            
|--------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------
|Description                 |  | Historical Practice                                                                                                                                                                                                                       |  | Current Practice (Effective January 1,
2003)                                                               
|Definitions:  Final Capping |  | Capital asset related to installation of flexible membrane and geosynthetic clay liners, drainage and compacted soil layers and topsoil constructed over areas of landfill where total airspace capacity has been consumed                |  | Reflected as an asset retirement obligation, on a discounted basis, rather than a capital asset            
|                            |  |                                                                                                                                                                                                                                          
|Closure                     |  | Includes last final capping event, final portion of methane gas collection system to be constructed, demobilization, and the routine maintenance costs incurred after site ceases to accept
waste, but prior to being certified as closed |  | No change, except that last final capping event of each landfill will be treated as a part of final capping



F-10



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                      |  |                                                                                                                                                                                                                                                                      |  |                                                                                                                                                                                                                                                                                                                                                                                                                         
|----------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Description                                           |  | Historical Practice                                                                                                                                                                                                                                                  |  | Current Practice (Effective January 1,
2003)                                                                                                                                                                                                                                                                                                                                                                            
|Post-closure                                          |  | Includes routine monitoring and maintenance of a landfill after it has closed, ceased to accept waste and been certified as closed by the applicable state regulatory agency                                                                                         |  | No change                                                                                                                                                                                                                                                                                                                                                                                                               
|                                                      |  |                                                                                                                                                                                                                                                                     
|Discount Rate:                                        |  | Landfill final capping, closure and post-closure obligations were not discounted                                                                                                                                                                                     |  | Obligations discounted at a credit-adjusted, risk-free rate (8.0% in 2003 and 2004)                                                                                                                                                                                                                                                                                                                                     
|                                                      |  |                                                                                                                                                                                                                                                                     
|Cost Estimates:                                       |  | Costs were estimated based on performance, principally by third parties, with a small portion performed by the Company                                                                                                                                               |  | No change, except that the cost of any activities performed internally must be increased to represent an estimate of the amount a third party would charge to perform such
activity                                                                                                                                                                                                                                     
|                                                      |  |                                                                                                                                                                                                                                                                     
|Inflation:                                            |  | Landfill final capping, closure and post-closure liabilities were not inflated to period of performance                                                                                                                                                              |  | Inflation rate of 2.5% used in 2003 and 2004                                                                                                                                                                                                                                                                                                                                                                            
|                                                      |  |                                                                                                                                                                                                                                                                     
|Recognition of Assets and Liabilities:  Final Capping |  | Costs were capitalized as spent, except for the last final capping event that occurs after the landfill closes, which was accounted for as part of closure; spending was included in capital expenditures within investing activities in the
statement of cash flows |  | All final capping is recorded as a liability and asset as airspace is consumed; the discounted cash flow associated with each final capping event is recorded to the accrued liability with a corresponding increase to landfill assets as
airspace is consumed related to the specific final capping event; spending is reflected as a change in liabilities within operating activities in the statement of cash flows
|                                                      |  |                                                                                                                                                                                                                                                                     
|Statement of Operations Expense:  Liability accrual   |  | Expense charged to cost of operations at same amount accrued to liability                                                                                                                                                                                            |  | Not applicable                                                                                                                                                                                                                                                                                                                                                                                                          
|                                                      |  |                                                                                                                                                                                                                                                                     
|Landfill asset amortization                           |  | Not applicable for landfill closure and post-closure obligations                                                                                                                                                                                                     |  | Landfill asset is amortized to depreciation and amortization expense as airspace is consumed over life of specific final capping event or life of landfill for closure and
post-closure                                                                                                                                                                                                                                 
|                                                      |  |                                                                                                                                                                                                                                                                     
|Accretion                                             |  | Not applicable as landfill final capping, closure and post-closure obligations were not discounted                                                                                                                                                                   |  | Expense, charged to cost of operations, is accreted at credit-adjusted, risk-free rate (8.0%) under the effective interest method                                                                                                                                                                                                                                                                                       



F-11



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



n. Self Insurance Reserves The Company assumes the
risks for medical and dental insurance exposures up to certain loss thresholds set forth in separate insurance contracts. The Companys insurance accruals are based on claims filed and estimates of claims incurred but not reported and are
developed by management with assistance from third-party experts. The insurance accruals are influenced by the Companys past claims experience factors, which have a limited history.



o. Earnings Per ShareBasic earnings per
share computations are based on the weighted-average number of shares of common stock outstanding. Diluted earnings per share include the dilutive effect of stock options using the treasury stock method. Basic earnings per share is computed by
dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share is based on the combined weighted average number of common shares and common share equivalents outstanding that include,
where appropriate, the assumed exercise of employee stock options.



Earnings per share for the years ended December 31, 2002, 2003 and 2004 is calculated as follows (in thousands, except per share amounts):



|                                                                                                 |  |      |        |      |   |        |  |   |       
|------------------------------------------------------------------------------------------------ |  | ---- | ------ | ---- | - | ------ |  | - | ------
|                                                                                                 |  | 2002 |        | 2003 |   | 2004  
|Numerator:                                                                                       |  |      |        |      |   |        |  |   |       
|Net income                                                                                       |  | $    | 10,962 |      | $ | 7,823  |  | $ | 11,797
|                                                                                                 |  |      |        |      |   |        |  |   |       
|Denominator:                                                                                     |  |      |        |      |   |        |  |   |       
|Denominator for basic earnings per share                                                         |  |      | 13,336 |      |   | 13,439 |  |   | 13,497
|Effect of dilutive securities - option to purchase common stock                                  |  |      | 15     |      |   | 119    |  |   | 168   
|                                                                                                 |  |      |        |      |   |        |  |   |       
|Denominator for diluted earnings per share                                                       |  |      | 13,351 |      |   | 13,558 |  |   | 13,665
|                                                                                                 |  |      |        |      |   |        |  |   |       
|Basic earnings per share                                                                         |  | $    | 0.82   |      | $ | 0.58   |  | $ | 0.87  
|                                                                                                 |  |      |        |      |   |        |  |   |       
|Diluted earnings per share                                                                       |  | $    | 0.82   |      | $ | 0.58   |  | $ | 0.86  
|                                                                                                 |  |      |        |      |   |        |  |   |       
|Antidulitive options to purchase common stock not included in the earnings per share calculation |  |      | 365    |      |   | 183    |  |   | 111   
|                                                                                                 |  |      |        |      |   |        |  |   |       



p. DividendsThe Company declared its first semi-annual cash dividend in 2003 and intends to pay dividends based on sufficient cash available to effect the dividend without impeding the Companys ability to pay its
debts as they become due in the usual course of business.



q.Stock Option PlanThe Company accounts for employee stock compensation in accordance with Accounting Principles Board (APB) No. 25, Accounting For Stock Issued To Employees.
Under APB No. 25, the total compensation expense, which is recognized over the vesting period of the award, is equal to the intrinsic value at the measurement date, which is the first date that both the exercise price and number of shares to be
issued is known.



SFAS No. 123, Accounting
For Stock-based Compensation, requires disclosures of stock-based compensation arrangements with employees and encourages (but does not require) compensation cost to be measured based on the fair value of the options awarded. Companies are,
however, permitted to continue to apply APB No. 25. The Company discloses the information required by SFAS No. 123 (see Note 14).



F-12



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Had compensation cost for the Companys stock been determined based on the fair
value at the grant dates for awards under the stock plan consistent with the methods required by SFAS No. 123, the Companys net income and earnings per share for the years ended December 31, 2002, 2003 and 2004 would have been reduced to the
pro forma amounts indicated below (in thousands, except per share data):



|                                                                                                |  |      |        |      |   |       |  |   |       
|----------------------------------------------------------------------------------------------- |  | ---- | ------ | ---- | - | ----- |  | - | ------
|                                                                                                |  | 2002 |        | 2003 |   | 2004 
|Net Income:                                                                                     |  |      |        |      |   |       |  |   |       
|As reported                                                                                     |  | $    | 10,962 |      | $ | 7,823 |  | $ | 11,797
|Deduct - total stock based compensation determined under fair value based method for all awards |  |      | 755    |      |   | 542   |  |   | 467   
|                                                                                                |  |      |        |      |   |       |  |   |       
|Pro forma  for SFAS No. 123                                                                    |  | $    | 10,207 |      | $ | 7,281 |  | $ | 11,330
|                                                                                                |  |      |        |      |   |       |  |   |       
|Earnings Per Share:                                                                             |  |      |        |      |   |       |  |   |       
|Basic:                                                                                          |  |      |        |      |   |       |  |   |       
|As reported                                                                                     |  | $    | 0.82   |      | $ | 0.58  |  | $ | 0.87  
|Pro forma  for SFAS No. 123                                                                    |  | $    | 0.77   |      | $ | 0.54  |  | $ | 0.84  
|                                                                                                |  |      |       
|Diluted:                                                                                        |  |      |        |      |   |       |  |   |       
|As reported                                                                                     |  | $    | 0.82   |      | $ | 0.58  |  | $ | 0.86  
|Pro forma  for SFAS No. 123                                                                    |  | $    | 0.76   |      | $ | 0.54  |  | $ | 0.83  





The fair value of options granted under the Companys stock plan during 2002, 2003 and 2004 was estimated using the Black-Scholes
option-pricing model and the following assumptions:



|                                                          |  |      |       |   |      |   |       |      |  |   |       |  
|--------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                                          |  | 2002 |       |   | 2003 |   |       | 2004 | 
|Weighted-average grant-date fair value of options granted |  | $    | 3.19  |   |      | $ | 3.06  |      |  | $ | 3.90  |  
|Weighted - average expected lives (years)                 |  |      | 5.00  |   |      |   | 5.00  |      |  |   | 5.00  |  
|Risk-free interest rate                                   |  |      | 4.58  | % |      |   | 2.98  | %    |  |   | 3.74  | %
|Volatility                                                |  |      | 50.91 | % |      |   | 48.30 | %    |  |   | 42.19 | %



r.
Revenue Recognition and Deferred RevenueThe Company recognizes collection, transfer, recycling and disposal revenues when persuasive evidence of an arrangement exists, the service has been provided, the price is fixed or determinable and
collection is reasonably assured. Certain customers are billed in advance and, accordingly, recognition of the related revenues is deferred until the services are provided. Revenues from the sale of recycled materials and equipment are recognized
upon delivery.



s. Segment
InformationIn the past, the Company has disclosed that it operates in four segments that were aggregated and no separate financial information was disclosed. The Chief Operating Decision Maker has indicated that he does not analyze
operations and base management decisions on a segmented operations basis. Therefore, the Company has determined that it operates one segment representing the collection, transfer, recycling, and disposal of non-hazardous solid waste in the
Southeastern United States.



t.
Income Taxes In accordance with the provisions of SFAS No. 109, Accounting For Income Taxes, income taxes are accounted for under the asset and liability method. Under the asset and liability method, deferred income tax assets
and liabilities are recognized for the estimated future income tax consequences attributable to temporary differences between financial statement carrying values and the income tax basis of assets and liabilities. Deferred income tax assets and
liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred income tax assets and liabilities of a
change in income tax rates is recognized in the accompanying consolidated statements of operations in the period that includes the enactment date.



F-13



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



u. New Accounting Pronouncements Effective January 1, 2003, the
Company adopted the provisions of SFAS No. 143, Accounting for Asset Retirement Obligations, which addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated
asset retirement costs. The adoption of SFAS No. 143 reduced income before cumulative effect of a change in accounting principle for the year ended December 31, 2003 by approximately $1.1 million, net of the related income tax benefit, or $0.08 per
diluted share. Substantially all of this charge was related to changes in accounting for landfill final capping, closure and post-closure costs.



In January 2003, the Financial Accounting Standards Board (FASB) issued Interpretation (FIN) No. 46,
Consolidation of Variable Interest Entities, which was subsequently amended in December 2003 by FIN 46R. FIN 46, as amended by FIN 46R, requires that unconsolidated variable interest entities be consolidated by their primary beneficiaries. A
primary beneficiary is the party that absorbs a majority of the entitys expected losses or residual benefits. FIN 46, as amended by FIN 46R, applies to variable interest entities created after January 31, 2003 and to existing variable interest
entities beginning after June 15, 2003. The Company fully adopted FIN 46, as amended by FIN 46R, on March 31, 2004 and this adoption did not have a material impact on the Companys financial statements.



v. New Accounting Pronouncements Not Yet
Adopted In December 2004, the FASB issued SFAS No. 123 (revised 2004), Share-Based Payments. SFAS 123R requires all entities to recognize compensation expense in their statements of operations for all share-based payments (e.g.,
stock options and restricted stock) granted to employees based upon the fair value of the award on the grant date. The cost of the employee services is recognized as compensation cost over the period that an employee provides service in exchange for
the award. Pro forma disclosure is no longer permitted.



The pronouncement must be adopted by July 1, 2005. The Company expects to adopt the pronouncement on July 1, 2005.



As permitted by SFAS 123, the Company currently accounts for share-based payments to employees using APB 25s intrinsic value method
and, as such, generally recognizes no compensation cost for employee stock options. Accordingly, the adoption of SFAS 123Rs fair value method will have a significant impact on our results of operations, although it will have no impact on our
overall cash flows or financial position. The impact of adoption of SFAS 123R cannot be predicted at this time because it will depend on levels of share-based payments granted in the future. However, had the Company adopted SFAS 123R in prior
periods, the impact of that standard would have approximated the impact of SFAS 123 as described in the disclosure of pro forma net income and earnings per share included within this note to its consolidated financial statements.



In November 2004, the FASB issued EITF Issue 03-13,
Applying the Conditions in Paragraph 42 of FASB Statement 144, Accounting for the Impairment or Disposal of Long-Lived Assets, In Determining Whether to Report Discontinued Operations.The Task Force reached a consensus that
classification of a disposed component as a discontinued operation is appropriate only if the ongoing entity:



| |  |  | has no continuing direct cash flows (and further clarifies what constitutes a direct cash flow); and
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | does not retain an interest, contract, or other arrangement sufficient to enable it to exert significant influence over the disposed components operating and financial
policies after the disposal transaction.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Issue 03-13 will be applied by the Company to components that are disposed of or classified as held for sale in periods beginning after December 15, 2004, as required. This statement, upon adoption, will have an impact on the presentation
of the Companys business dispositions in future years. In 2003 and 2004, exchanges of assets were not required to be shown as discontinued operations, based on the Companys interpretation of SFAS No. 144.



w. PresentationCertain 2002 and 2003
financial statement amounts have been reclassified to conform with the 2004 presentation.



x. Fair Value of Financial InstrumentsThe carrying amounts of cash and cash equivalents, receivables, accounts payable and
accrued liabilities approximate fair value due to the short maturity of these instruments. The fair value of the Companys fixed rate facilities with Prudential Insurance Company of America, using an estimate of interest rates currently
available to the Company, was $42.8 million at December 31, 2004. The carrying value of the secured notes was $39.3 million at December 31, 2004. Carrying amounts of the Companys remaining bank facility, bonds and other installment notes
payable approximate fair value because interest rates are primarily variable and, accordingly, approximate current market rates.



y. Allocation of Acquisition Purchase Price  Acquisition purchase price is allocated to identified intangible assets and
tangible assets acquired and liabilities assumed based on their estimated fair values at the dates of acquisition, with any residual amounts allocated to goodwill. Independent specialists are utilized to aid in the determination of fair values of
tangible and



F-14



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



intangible assets. The Company accrues the payment of contingent purchase price if the events
surrounding the contingency are deemed assured beyond a reasonable doubt. The purchase price allocations are considered preliminary until the Company is no longer waiting for information that it has arranged to obtain and that is known to be
available or obtainable. Although the time required to obtain the necessary information will vary with circumstances specific to an individual acquisition, the allocation period for finalizing purchase price allocations generally does
not exceed one year from the consummation of a business combination.



The Company often consummates single acquisitions of solid waste collection or disposal operations. For each separately identified solid waste collection or disposal operation acquired in a single acquisition, the
Company performs an initial allocation of total purchase price to the acquired operation based on its relative fair value. Following this initial allocation of total purchase price to the acquired operation, the Company further allocates the
identified intangible assets and tangible assets acquired and liabilities assumed for each solid waste collection or disposal operation based on its estimated fair value at the dates of acquisition, with any residual amounts allocated to either
goodwill or landfill site costs, as discussed above.



From time to time, the Company consummates acquisitions in which it exchanges operations it owns for operations owned by another solid waste company. These exchange transactions require us to estimate the fair market value of either the
operations we receive or the operations the Company disposes of, whichever is more clearly evident. To the extent that the fair market value of the operations the Company disposes of differs from the fair market value of the operations it obtains,
cash is either remitted or received to offset the difference in fair market values. In 2004, the Company completed an exchange transaction in which it acquired operations of another solid waste company in Georgia for operations in Tennessee and
Mississippi, resulting in a pre-tax gain of approximately $3.5 million. In 2003, the Company completed an exchange transaction in which it acquired operations of another solid waste company in Tennessee and Virginia for operations in North Carolina,
South Carolina, Alabama and Mississippi, resulting in a pre-tax gain of approximately $0.7 million.



2. BUSINESS ACQUISITIONS AND DISPOSITION



Purchase and Disposition Transactions During
2003 and 2004, the Company acquired six and nine waste collection and disposal service businesses, respectively, to expand its operations. The Company also disposed of certain operations in exchange for similar operations with similar cash flows.
The Company has not reflected the disposed operations as discontinued operations based on its interpretation of SFAS No. 144 which states that the results of operations of a component of an entity that has been disposed of should be reported in
discontinued operations only if the cash flows of the component have been (or will be) eliminated from the ongoing operations of the entity as a result of the disposal transaction. As noted in Note 1, the Company will adopt EITF Issue No. 03-13 for
transactions occurring after January 1, 2005.



Effective January 1, 2003, the Company acquired Patriot Waste Systems for approximately $4.8 million in cash and stock. This tuck-in acquisition provides commercial and industrial waste collection services to the Companys existing
operations in the Greensboro and Graham, North Carolina markets.



On June 1, 2003, the Company purchased Kleen Way Sanitation for approximately $204,000 in cash. This tuck-in acquisition of residential routes expands the Companys customer base in the Companys existing
Wilson, North Carolina operations.



On June
30, 2003, the Company acquired All American Waste Management, Inc. for approximately $695,000 in cash. This acquisition of residential services is a tuck-in to the Companys existing operations in the northern Metro Atlanta market.



On August 1, 2003, the Company acquired collection
operations in Norfolk, Virginia and Clarksville, Tennessee for approximately $32.2 million in cash from Allied Waste Industries. This acquisition is a tuck-in to existing operations in Norfolk, Virginia and is a new market entrance in Clarksville,
Tennessee. Simultaneously, the Company sold to Allied Waste Industries collection operations in Charlotte, North Carolina, Sumter, South Carolina, Mobile, Alabama and Biloxi, Mississippi for $16.3 million in cash.



On August 21, 2003, the Company acquired Waste Watchers for
approximately $2.6 million in cash. This acquisition is a tuck-in to the Companys existing operations in Summerville, South Carolina and provides commercial, industrial and residential waste collection services.



Effective January 1, 2004, the Company acquired American
Disposal for approximately $103,000 in cash. This tuck-in acquisition expands its residential customer base in its existing operations in the Myrtle Beach, South Carolina market.



F-15



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



On January 31, 2004, the Company purchased L&M Sanitation for approximately
$134,000 in cash. This acquisition of residential services is a tuck-in to its existing operations in Garner, Goldsboro and Fayetteville, North Carolina.



On March 31, 2004, the Company acquired M&M Sanitation for approximately $294,000 in cash. This acquisition of residential collection
services is a tuck-in to its existing operations in the Greenville/Spartanburg, South Carolina market.



On April 1, 2004, the Company acquired County Garbage, Inc. for approximately $360,000 in cash. This tuck-in to existing operations in
Graham, North Carolina expands its current services to include the residential market segment at this location.



On October 1, 2004, the Company acquired Howard Sanitation for approximately $362,000 in cash. This tuck-in acquisition expands its
residential collection customer base in its existing operations in the Greenville/Spartanburg, South Carolina market.



On October 9, 2004, the Company acquired Marathon Waste Services Inc. for approximately $3.1 million in cash. This acquisition of
residential, commercial and industrial collection services is a tuck-in to the Companys existing operations in the Conway, South Carolina market.



On November 1, 2004, the Company acquired commercial routes from Waste Management, Inc. for approximately $247,000 in cash. This tuck-in
acquisition expands its commercial customer base in its existing operations in the Henderson, North Carolina market.



On December 1, 2004, the Company acquired collection, disposal and transfer operations in Rockmart, Douglas and Woodstock, Georgia for
approximately $17.4 million in cash from Waste Connections. Simultaneously, the Company sold to Waste Connections collection and construction and demolition landfill operations in Olive Branch, Tennessee, and collection, transfer station operations
in Crossville, Tennessee, including a municipal solid waste landfill development project in a neighboring county for $18.5 million in cash.



On December 16, 2004, the Company acquired B&J Sanitation for approximately $143,000 in cash. This tuck-in acquisition expands its
residential collection customer base in the Greenville/Spartanburg, South Carolina market.



The 2003 acquisitions were funded primarily with proceeds from borrowings under the Companys senior credit facility, the issuance of
Company common stock with a fair value of approximately $700,000, and cash received from dispositions. The 2004 acquisitions were funded primarily with net cash provided by operating activities, in addition to cash received from dispositions



F-16



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



The assets acquired and liabilities assumed were accounted for by the purchase method
of accounting and included the following table (in thousands):



|                                                                                    |  |      |        |   |      |   |        |  
|----------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                                                                    |  | 2003 |        |   | 2004 |  
|Tangible Net Assets Acquired at Fair Value:                                         |  |      |        |   |      |   |        |  
|Accounts receivable                                                                 |  | $    | 2,735  |   |      | $ | 208    |  
|Property and equipment                                                              |  |      | 9,646  |   |      |   | 16,450 |  
|Liabilities assumed                                                                 |  |      | (3,354 | ) |      |   | (1,755 | )
|                                                                                    |  |      |        |   |      |   |        |  
|Total net tangible assets acquired                                                  |  |      | 9,027  |   |      |   | 14,903 |  
|                                                                                    |  |     
|Intangible Assets Acquired at Fair Value:                                           |  |      |        |   |      |   |        |  
|Customer lists                                                                      |  |      | 3,907  |   |      |   | 1,202  |  
|Contracts                                                                           |  |      | 15     |   |      |   | 328    |  
|Goodwill                                                                            |  |      | 27,540 |   |      |   | 5,352  |  
|                                                                                    |  |      |        |   |      |   |        |  
|Total net assets acquired at fair value                                             |  | $    | 40,489 |   |      | $ | 21,785 |  
|                                                                                    |  |      |        |   |      |   |        |  
|                                                                                    |  |     
|The following table shows the net asset and liabilities disposed of (in thousands): |  |      |        |   |      |   |        |  
|                                                                                    |  |     
|                                                                                    |  | 2003 |        |   | 2004 |  
|Disposed assets:                                                                    |  |      |        |   |      |   |        |  
|Accounts receivable                                                                 |  | $    | 1,197  |   |      | $ |       |  
|Prepaid expenses and other assets                                                   |  |      | 79     |   |      |   | 44     |  
|Inventory                                                                           |  |      | 53     |   |      |   | 71     |  
|Property and equipment                                                              |  |      | 5,543  |   |      |   | 9,170  |  
|Other long term assets                                                              |  |      |       |   |      |   | 17     |  
|Goodwill, net                                                                       |  |      | 9,614  |   |      |   | 3,025  |  
|Intangibles, net                                                                    |  |      | 16     |   |      |   | 2,627  |  
|                                                                                    |  |      |        |   |      |   |        |  
|Total net assets disposed of                                                        |  |      | 16,502 |   |      |   | 14,954 |  
|                                                                                    |  |     
|Disposed liabilities:                                                               |  |      |        |   |      |   |        |  
|Deferred revenue                                                                    |  |      | (291   | ) |      |   |       |  
|Other liabilities                                                                   |  |      | (222   | ) |      |   |       |  
|                                                                                    |  |      |        |   |      |   |        |  
|Total net assets and liabilities disposed of                                        |  | $    | 15,989 |   |      | $ | 14,954 |  
|                                                                                    |  |      |        |   |      |   |        |  



F-17



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



The following unaudited pro forma results of operations assume the transactions
described above occurred as of January 1, 2002 after giving effect to certain adjustments, including the amortization of the excess of cost over the underlying assets (in thousands except per share data):



|                                                                    |  |      |         |             |   |         |  |   |        
|------------------------------------------------------------------- |  | ---- | ------- | ----------- | - | ------- |  | - | -------
|                                                                    |  | 2002 |         | 2003        |   | 2004   
|                                                                    |  |      |         | (Unaudited) |   |        
|Total revenues                                                      |  | $    | 276,901 |             | $ | 289,032 |  | $ | 296,036
|Operating income                                                    |  |      | 34,269  |             |   | 29,472  |  |   | 29,908 
|Income before cumulative effect of a change in accounting principle |  |      | 14,210  |             |   | 11,179  |  |   | 13,351 
|Cumulative effect of a change in accounting principle               |  |      |        |             |   | 1,067   |  |   |       
|                                                                    |  |      |         |             |   |         |  |   |        
|Net income                                                          |  | $    | 14,210  |             | $ | 10,112  |  | $ | 13,351 
|                                                                    |  |      |         |             |   |         |  |   |        
|Earnings per common share:                                          |  |      |         |             |   |         |  |   |        
|Basic:                                                              |  |      |         |             |   |         |  |   |        
|Before cumulative effect of a change in accounting principle        |  | $    | 1.07    |             | $ | 0.83    |  | $ | 0.99   
|Cumulative effect of a change in accounting principle               |  |      |        |             |   | 0.08    |  |   |       
|                                                                    |  |      |         |             |   |         |  |   |        
|Net income                                                          |  | $    | 1.07    |             | $ | 0.75    |  | $ | 0.99   
|                                                                    |  |      |         |             |   |         |  |   |        
|Diluted:                                                            |  |      |         |             |   |         |  |   |        
|Before cumulative effect of a change in accounting principle        |  | $    | 1.06    |             | $ | 0.82    |  | $ | 0.98   
|Cumulative effect of a change in accounting principle               |  |      |        |             |   | 0.08    |  |   |       
|                                                                    |  |      |         |             |   |         |  |   |        
|Net income                                                          |  | $    | 1.06    |             | $ | 0.74    |  | $ | 0.98   
|                                                                    |  |      |         |             |   |         |  |   |        



The
pro forma financial information does not purport to be indicative of the results of operations that would have occurred had the transactions taken place at the beginning of the periods presented or of future operating results.



As of December 31, 2004, the Company had five acquisitions
for which purchase price allocations were preliminary, mainly as a result of pending working capital valuations. The Company believes that the potential changes to the purchase price allocations would not have a material impact on its financial
condition, results of operations, or cash flows.



3. PROPERTY AND EQUIPMENT



Property and equipment consisted of the following at December 31, 2003 and 2004 (in thousands):



|                                          |  |      |          |   |      |   |          |  
|----------------------------------------- |  | ---- | -------- | - | ---- | - | -------- | -
|                                          |  | 2003 |          |   | 2004 |  
|Land, land improvements and buildings     |  | $    | 39,183   |   |      | $ | 40,185   |  
|Landfills and associated land             |  |      | 95,870   |   |      |   | 109,465  |  
|Machinery and equipment                   |  |      | 214,089  |   |      |   | 212,702  |  
|Furniture, fixtures, and office equipment |  |      | 6,826    |   |      |   | 7,024    |  
|Construction in progress                  |  |      | 544      |   |      |   | 442      |  
|                                          |  |      |          |   |      |   |          |  
|Total property and equipment              |  |      | 356,512  |   |      |   | 369,818  |  
|Less accumulated depreciation             |  |      | (165,203 | ) |      |   | (171,267 | )
|                                          |  |      |          |   |      |   |          |  
|Property and equipment, net               |  | $    | 191,309  |   |      | $ | 198,551  |  
|                                          |  |      |          |   |      |   |          |  



Construction in progress includes equipment not placed in service at year-end. Landfill costs include land held for development, representing various landfill properties with an aggregate cost of approximately $6.3 million and $7.7 million,
respectively, for the periods ended December 31, 2003 and 2004 that were not being amortized until placed in service.



Depreciation expense (including software amortization) for the years ended December 31, 2002, 2003 and 2004 was approximately $24.5
million, $24.1 million and $23.7 million, respectively. Landfill amortization expense was approximately $3.0 million, $5.9 million, and $5.0 million for the years ended December 31, 2002, 2003 and 2004, respectively.



F-18



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Pursuant to the provisions of SFAS No. 144, the Company recorded asset impairment
charges of approximately $0.3 million, $0.5 million, and $0.2 million in 2002, 2003, and 2004, respectively, related to certain excess equipment and vehicles that have been temporarily taken out of service. The Company determined fair value based on
comparable equipment with similar lives. The 2004 results also include a $1.4 million asset impairment charge related to the Companys determination that certain landfill permitting efforts had a less than probable chance of success.



4. INTANGIBLE
ASSETS



Intangible assets
primarily consist of goodwill, customer lists and noncompete agreements acquired in business combinations. Intangible assets are net of accumulated amortization. The following table summarizes the activity related to goodwill as of December 31, 2003
and 2004 (in thousands):



|                                             |  |      |        |   |      |   |        |  
|-------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                             |  | 2003 |        |   | 2004 |  
|Beginning balance as of January 1,           |  | $    | 66,985 |   |      | $ | 85,957 |  
|Acquisitions                                 |  |      | 27,540 |   |      |   | 5,352  |  
|Post-closure purchase accounting adjustments |  |      | 1,046  |   |      |   | (382   | )
|Dispositions                                 |  |      | (9,614 | ) |      |   | (3,025 | )
|                                             |  |      |        |   |      |   |        |  
|Ending balance as of December 31,            |  | $    | 85,957 |   |      | $ | 87,902 |  
|                                             |  |      |        |   |      |   |        |  



Other intangible
assets consisted of the following as of December 31, 2003 and 2004 (in thousands):



|                      |  |                     |       |                         |   |                   |  |   |      
|--------------------- |  | ------------------- | ----- | ----------------------- | - | ----------------- |  | - | -----
|                      |  | 2003               
|                      |  | Gross CarryingValue |       | AccumulatedAmortization |   | Net CarryingValue
|Customer lists        |  | $                   | 4,617 |                         | $ | 501               |  | $ | 4,116
|Noncompete agreements |  |                     | 1,165 |                         |   | 1,116             |  |   | 49   
|                      |  |                     |       |                         |   |                   |  |   |      
|                      |  | $                   | 5,782 |                         | $ | 1,617             |  | $ | 4,165
|                      |  |                     |       |                         |   |                   |  |   |      
|                      | 
|                      |  | 2004               
|                      |  | Gross CarryingValue |       | AccumulatedAmortization |   | Net CarryingValue
|Customer lists        |  | $                   | 5,717 |                         | $ | 1,258             |  | $ | 4,459
|Noncompete agreements |  |                     | 1,085 |                         |   | 744               |  |   | 341  
|                      |  |                     |       |                         |   |                   |  |   |      
|                      |  | $                   | 6,802 |                         | $ | 2,002             |  | $ | 4,800
|                      |  |                     |       |                         |   |                   |  |   |      



Amortization expense for other intangible assets was $186,000, $561,000 and $810,000 for each of the years ended 2002, 2003 and 2004, respectively. The amortization period for customer lists and noncompete agreements is 5 to 8 years with a
weighted average life of 6.7 years.



F-19



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Estimated future amortization expense associated with customer lists and noncompete
agreements at December 31, 2004 is as follows (in thousands):



|           |  |                     |      
|---------- |  | ------------------- | -----
|Year       |  | AmortizationExpense
|2005       |  | $                   | 990  
|2006       |  |                     | 990  
|2007       |  |                     | 951  
|2008       |  |                     | 673  
|2009       |  |                     | 556  
|Thereafter |  |                     | 640  
|           |  |                     |      
|Total      |  | $                   | 4,800
|           |  |                     |      



5.
LONG-TERM DEBT



Long-term debt consisted of the following at December 31, 2003 and 2004 (in thousands):



|                                          |  |      |         |   |      |   |         |  
|----------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                          |  | 2003 |         |   | 2004 |  
|Credit Facilities:                        |  |      |         |   |      |   |         |  
|Term facility                             |  | $    | 50,000  |   |      | $ | 39,286  |  
|Revolving credit facility                 |  |      | 78,000  |   |      |   | 77,000  |  
|Bonds                                     |  |      | 40,355  |   |      |   | 40,355  |  
|Other                                     |  |      | 25      |   |      |   | 22      |  
|                                          |  |      |         |   |      |   |         |  
|Total long-term debt                      |  |      | 168,380 |   |      |   | 156,663 |  
|Less current portion                      |  |      | (10,723 | ) |      |   | (10,733 | )
|                                          |  |      |         |   |      |   |         |  
|Long-term debt, net of current maturities |  | $    | 157,657 |   |      | $ | 145,930 |  
|                                          |  |      |         |   |      |   |         |  



The
Company and all of its subsidiaries are co-borrowers on a revolving credit agreement (Revolver) with a syndicate of lending institutions for which Fleet National Bank, N.A. (Fleet) acts as agent. On August 27, 2003, the
Company amended and extended this credit facility which provides up to $175 million through February 2007. Virtually all of the assets of the Company and its subsidiaries, including the Companys ownership interest in the equity securities of
its subsidiaries, secure the Companys obligations under the Revolver. Pursuant to an intercreditor agreement with Fleet, Prudential Insurance Company of America (Prudential) shares in the collateral pledged under the Revolver. The
Revolver bears interest at a rate per annum equal to, at the Companys option, either a Fleet base rate or at the Eurodollar rate (based on Eurodollar interbank market rates) plus, in each case, a percentage rate that fluctuates, based on the
ratio of the Companys funded debt to EBITDA (income before income taxes plus interest expense and depreciation and amortization), from 0.25% to 1.25% for base rate borrowings and 1.75% to 2.75% for Eurodollar rate borrowings. The Revolver
requires the Company to maintain certain financial ratios and satisfy other predetermined requirements, such as minimum net worth, net income, and limits on capital expenditures and indebtedness. It also requires the lenders approval of
acquisitions in some circumstances. As of December 31, 2004, $77.0 million was outstanding under the Revolver. The average interest rate on outstanding borrowings was approximately 3.4% and 4.4% at December 31, 2003 and 2004, respectively.
Availability was approximately $42.0 million under the Revolver as of December 31, 2004.



The Prudential term loan facility consists of three term loans of $25 million each. Prior to 2000, the Company had fully drawn on the
three of the Prudential $25 million term facilities. Principal repayments are due annually on each of the $25 million term facilities. The Prudential term facilities require the Company to maintain certain financial ratios, such as debt to earnings
and fixed charges to earnings, and satisfy other predetermined requirements, such as minimum net worth and net income. In addition, the Companys subsidiaries have guaranteed the Companys obligations under the Prudential term loan
facilities. Interest on the three Prudential term facilities is paid quarterly, based on fixed rates of 7.53%, 7.21% and 7.09%, respectively. Of the Companys Prudential facilities, $7.1 million fully matures by April 2006, $14.3 million fully
matures by June 2008, and $17.9 million fully matures by February 2009.



The Company entered into a $9.5 million variable rate bond with Sampson County, North Carolina on September 10, 2003 for the funding of expansion at its landfill in that county. This bond expires in 2023. This issue
is in addition to the Companys existing $30.9 million Sampson facility, which expires in 2021. Both bonds are backed by a letter of credit issued by Wachovia Bank N.A. (Wachovia) as a participating lender under the Revolver. The
average interest rate on outstanding borrowings under both Sampson facilities was approximately 3.4% and 4.0% at December 31, 2003 and 2004, respectively.



F-20



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Annual aggregate principal maturities at December 31, 2004 were as follows (in
thousands):



|           |  |   |        
|---------- |  | - | -------
|2005       |  | $ | 10,733 
|2006       |  |   | 10,718 
|2007       |  |   | 84,143 
|2008       |  |   | 7,143  
|2009       |  |   | 3,571  
|Thereafter |  |   | 40,355 
|           |  |   |        
|Total      |  | $ | 156,663
|           |  |   |        



Based
on the borrowing rates currently available to the Company for bank loans with similar terms and average maturities, the fair value of long-term debt was $175.8 million and $160.2 million at December 31, 2003 and 2004, respectively.



6. LEASES



The Company leases certain property and equipment under both
capital and operating leases. Gross property and equipment recorded under capital leases was approximately $1.5 million and $0.5 million at December 31, 2003 and 2004, respectively. The related accumulated amortization was approximately $0.9 million
and $0.2 at December 31, 2003 and 2004, respectively.



Future minimum lease payments as of December 31, 2004 for capital and operating leases that have initial or remaining terms in excess of one year are as follows (in thousands):



|                                   |  |               |      |   |                 |   |       |  |   |      
|---------------------------------- |  | ------------- | ---- | - | --------------- | - | ----- |  | - | -----
|                                   |  | CapitalLeases |      |   | OperatingLeases |   | Total
|2005                               |  | $             | 296  |   |                 | $ | 2,188 |  | $ | 2,484
|2006                               |  |               | 271  |   |                 |   | 1,762 |  |   | 2,033
|2007                               |  |               |     |   |                 |   | 1,385 |  |   | 1,385
|2008                               |  |               |     |   |                 |   | 952   |  |   | 952  
|2009                               |  |               |     |   |                 |   | 723   |  |   | 723  
|Thereafter                         |  |               |     |   |                 |   | 284   |  |   | 284  
|                                   |  |               |      |   |                 |   |       |  |   |      
|Total minimum lease payments       |  | $             | 567  |   |                 | $ | 7,294 |  | $ | 7,861
|                                   |  |               |      |   |                 |   |       |  |   |      
|Less amount representing interest  |  |               | (184 | ) |                 |   |       |  |   |      
|                                   |  |               |      |   |                 |   |       |  |   |      
|Less current portion               |  |               | (178 | ) |                 |   |       |  |   |      
|                                   |  |               |      |   |                 |   |       |  |   |      
|Long term capital lease obligation |  | $             | 205  |   |                 |   |       |  |   |      
|                                   |  |               |      |   |                 |   |       |  |   |      



F-21



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



The total rental expense for all operating leases and short-term rental agreements
for the years ended December 31, 2002, 2003 and 2004 is as follows (in thousands):



|                     |  |      |       |      |   |       |  |   |      
|-------------------- |  | ---- | ----- | ---- | - | ----- |  | - | -----
|                     |  | 2002 |       | 2003 |   | 2004 
|Buildings and sites  |  | $    | 1,973 |      | $ | 1,932 |  | $ | 2,019
|Trucks and equipment |  |      | 1,498 |      |   | 1,392 |  |   | 1,945
|                     |  |      |       |      |   |       |  |   |      
|Total                |  | $    | 3,471 |      | $ | 3,324 |  | $ | 3,964
|                     |  |      |       |      |   |       |  |   |      



7.
LANDFILLS



The Company
has material financial commitments for final capping, closure and post-closure obligations with respect to its landfills. The Company developed its estimates of final capping, closure and post-closure obligations using input from its third party
engineers and internal accounting staff. The Companys estimates are based on its interpretation of current requirements and proposed regulatory changes and are intended to approximate fair value. Absent quoted market prices, the estimate of
fair value should be based on the best available information, including the results of present value techniques in accordance with Statement of Financial Accounting Concepts, or SFAC, No. 7, Using Cash Flow and Present Value in Accounting
Measurements. In general, the Company relies on third parties to fulfill most of its obligations for final capping, closure and post-closure. Accordingly, the fair market value of these obligations is based upon quoted and actual prices paid for
similar work. The Company intends to perform some of these capping, closure and post-closure obligations using internal resources. Where internal resources are expected to be used to fulfill an asset retirement obligation, the Company has added a
profit margin onto the estimated cost of such services to better reflect its fair market value as required by SFAS No. 143. When the Company then performs these services internally, the added profit margin is recognized as a component of operating
income in the period earned. SFAC No. 7 further states that an estimate of fair value should include the price that marketplace participants are able to receive for bearing the uncertainties in cash flows. However, when utilizing discounted cash
flow techniques, reliable estimates of market premiums may not be obtainable. In this situation, SFAC No. 7 indicates that it is not necessary to consider a market risk premium in the determination of expected cash flows. In the waste industry,
there is not an active market that can be utilized to determine the fair value of these activities, as there is no market that exists for selling the responsibility for final capping, closure and post-closure obligations independent of selling the
landfill in its entirety. Accordingly, the Company believes that it is not possible to develop a methodology to reliably estimate a market risk premium and has excluded a market risk premium from the Companys determination of expected cash
flows for landfill asset retirement obligations in accordance with SFAC No. 7.



Once the Company has determined the estimates of final capping, closure and post-closure obligations, the Company then inflates those
costs to the expected time of payment and discounts those expected future costs back to present value. The Company is currently inflating these costs in current dollars until expected time of payment using an inflation rate of 2.5% and is
discounting these costs to present value using a credit-adjusted, risk-free discount rate of 8.0%. The credit-adjusted, risk-free rate is based on the risk-free interest rate adjusted for the Companys credit standing. Management reviews these
estimates at least once a year. Significant changes in future final capping, closure and post-closure cost estimates and inflation rates typically result in both (1) a current adjustment to the recorded liability (and corresponding adjustment to the
landfill asset), based on the landfills capacity that has been consumed, and (2) a change in liability and asset amounts to be recorded prospectively over the remaining capacity of the landfill. Any change related to the capitalized and future
cost of the landfill asset is then recognized in amortization expense prospectively over the remaining capacity of the landfill. Changes in the Companys credit-adjusted, risk-free rate do not change recorded liabilities, but subsequently
recognized obligations are measured using the revised credit-adjusted risk-free rate.



The Company records the estimated fair value of final capping, closure and post-closure obligations for its landfills based on the
landfills capacity that has been consumed through the current period. This liability and corresponding asset is accrued on a per-ton basis. The estimated fair value of each final capping event will be fully accrued when the tons associated
with such capping event have been disposed in the landfill. Additionally, the estimated fair value of total final capping, closure and post-closure costs will be fully accrued for each landfill at the time the site discontinues accepting waste and
is closed. Closure and post-closure accruals consider estimates for methane gas control, leachate management and ground-water monitoring and other operational and maintenance costs to be incurred after the site discontinues accepting waste, which is
generally expected to be for a period of up to 30 years after final site closure. Daily maintenance activities, which include many of these costs, are incurred during the operating life of the landfill and are expensed as incurred. Daily maintenance
activities include leachate disposal; surface water, groundwater, and methane gas monitoring and maintenance; other pollution control activities; mowing and fertilizing the landfill cap; fence and road maintenance; and third party inspection and
reporting costs. For purchased disposal sites, the Company assesses and records present value-based final capping, closure and post-closure obligations at the time the Company assumes such responsibilities. Such liabilities are based on the
estimated final capping, closure and post-closure costs and the percentage of airspace consumed related to such obligations as of the date the Company assumed the responsibility. Thereafter, the Company accounts for the landfill and related final
capping, closure and post-closure obligations consistent with the policy described above.



F-22



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Interest accretion on final capping, closure and post-closure obligations is recorded
using the effective interest method and is recorded as final capping, closure and post-closure expense, which is included as a component of operating costs in the accompanying consolidated statements of operations.



In the United States, the closure and post-closure
obligations are established by the Environmental Protection Agencys Subtitles C and D regulations, as implemented and applied on a state-by-state basis. The costs to comply with these obligations could increase in the future as a result of
legislation or regulation.



Assets and
liabilities associated with final capping, closure and post-closure costs consisted of the following at the dates presented (in thousands):



|                                           |  |                  |         |   |                  |   |         |  
|------------------------------------------ |  | ---------------- | ------- | - | ---------------- | - | ------- | -
|                                           |  | December 31,2003 |         |   | December 31,2004 |  
|Landfill assets                            |  | $                | 95,870  |   |                  | $ | 109,465 |  
|Accumulated landfill airspace amortization |  |                  | (19,229 | ) |                  |   | (21,007 | )
|                                           |  |                  |         |   |                  |   |         |  
|Net landfill assets                        |  | $                | 76,641  |   |                  | $ | 88,458  |  
|                                           |  |                  |         |   |                  |   |         |  
|                                           |  |                 
|                                           |  | December 31,2003 |         |   | December 31,2004 |  
|Final capping                              |  | $                | 5,715   |   |                  | $ | 4,862   |  
|Closure/post-closure                       |  |                  | 449     |   |                  |   | 410     |  
|                                           |  |                  |         |   |                  |   |         |  
|Total liabilities                          |  | $                | 6,164   |   |                  | $ | 5,272   |  
|                                           |  |                  |         |   |                  |   |         |  
|Current portion                            |  | $                | 816     |   |                  | $ | 3,162   |  
|Long term                                  |  |                  | 5,348   |   |                  |   | 2,110   |  
|                                           |  |                  |         |   |                  |   |         |  
|Total liabilities                          |  | $                | 6,164   |   |                  | $ | 5,272   |  
|                                           |  |                  |         |   |                  |   |         |  



F-23



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



The changes to landfill liabilities were as follows for the years ended December 31, 2003 and 2004
(in thousands):



|                                                    |  |      |        |   |      |   |        |  
|--------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                                    |  | 2003 |        |   | 2004 |  
|Beginning balance                                   |  | $    | 4,022  |   |      | $ | 6,164  |  
|Cumulative effect of change in accounting principle |  |      | (112   | ) |      |   |       |  
|Obligations incurred                                |  |      | 2,051  |   |      |   | 1,206  |  
|Obligations settled                                 |  |      | (1,281 | ) |      |   | (1,418 | )
|Interest accretion                                  |  |      | 1,061  |   |      |   | 636    |  
|Change in estimate                                  |  |      | 423    |   |      |   | (1,316 | )
|                                                    |  |      |        |   |      |   |        |  
|Ending balance                                      |  | $    | 6,164  |   |      | $ | 5,272  |  
|                                                    |  |      |        |   |      |   |        |  



8.
INCOME TAXES



The balance of
deferred income tax assets and liabilities at December 31, 2003 and 2004 are as follows (in thousands):



|                                                               |  |      |         |   |      |   |         |  
|-------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                               |  | 2003 |         |   | 2004 |  
|Current deferred income tax assets (liabilities) relate to:    |  |      |         |   |      |   |         |  
|Allowance for bad debts                                        |  | $    | 996     |   |      | $ | 2,315   |  
|Accrued vacation                                               |  |      | 337     |   |      |   | 320     |  
|Interest rate swap agreements                                  |  |      | 442     |   |      |   | (32     | )
|Other accruals not currently deductible                        |  |      | 10      |   |      |   | 523     |  
|Prepaid expenses                                               |  |      | (511    | ) |      |   | (570    | )
|State operating loss carryforwards                             |  |      |        |   |      |   | 184     |  
|Other                                                          |  |      | 76      |   |      |   |        |  
|                                                               |  |      |         |   |      |   |         |  
|Net current deferred income tax assets                         |  | $    | 1,350   |   |      | $ | 2,740   |  
|                                                               |  |      |         |   |      |   |         |  
|Noncurrent deferred income tax assets (liabilities) relate to: |  |      |         |   |      |   |         |  
|Basis and depreciation differences - fixed assets              |  | $    | (16,613 | ) |      | $ | (16,782 | )
|Basis and depreciation differences - intangibles               |  |      | (3,146  | ) |      |   | (5,005  | )
|Other                                                          |  |      | 1,519   |   |      |   | (842    | )
|                                                               |  |      |         |   |      |   |         |  
|Net noncurrent deferred tax liabilities                        |  | $    | (18,240 | ) |      | $ | (22,629 | )
|                                                               |  |      |         |   |      |   |         |  



The
components of income tax expense for the years ended December 31, 2002, 2003 and 2004 are as follows (in thousands):



|                                              |  |      |       |      |   |        |      |  |   |      
|--------------------------------------------- |  | ---- | ----- | ---- | - | ------ | ---- |  | - | -----
|                                              |  | 2002 |       | 2003 |   |        | 2004
|Current income taxes:                         |  |      |       |      |   |        |      |  |   |      
|Federal                                       |  | $    | 1,685 |      | $ | 6,973  |      |  | $ | 3,289
|State (2)                                     |  |      | 328   |      |   | 762    |      |  |   | 1,094
|                                              |  |      |       |      |   |        |      |  |   |      
|Total current income taxes                    |  |      | 2,013 |      |   | 7,735  |      |  |   | 4,383
|Provision (benefit) for deferred income taxes |  |      | 4,304 |      |   | (1,564 | )    |  |   | 2,525
|                                              |  |      |       |      |   |        |      |  |   |      
|Total                                         |  | $    | 6,317 |      | $ | 6,171  |      |  | $ | 6,908
|                                              |  |      |       |      |   |        |      |  |   |      



F-24



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



The following is a reconciliation of income taxes at the Federal statutory rate (34%)
to actual income tax expense recorded for each of the three years in the period ended December 31, 2004 (in thousands):



|                                               |  |      |       |      |   |       |      |  |   |       |  
|---------------------------------------------- |  | ---- | ----- | ---- | - | ----- | ---- |  | - | ----- | -
|                                               |  | 2002 |       | 2003 |   |       | 2004 | 
|Federal tax at the statutory rate              |  | $    | 5,875 |      | $ | 5,121 |      |  | $ | 6,295 |  
|State income taxes, net of federal tax benefit |  |      | 320   |      |   | 227   |      |  |   | 722   |  
|Non-deductible goodwill                        |  |      |      |      |   | 1,767 |      |  |   |      |  
|Change in valuation allowance (1)              |  |      |      |      |   | (379  | )    |  |   |      |  
|Change in tax rate                             |  |      |      |      |   | (602  | )    |  |   |      |  
|Other permanent items, net                     |  |      | 122   |      |   | 37    |      |  |   | (109  | )
|                                               |  |      |       |      |   |       |      |  |   |       |  
|Total                                          |  | $    | 6,317 |      | $ | 6,171 |      |  | $ | 6,908 |  
|                                               |  |      |       |      |   |       |      |  |   |       |  

---

|(1) | The Companys valuation allowance was reduced by $379,000 in 2003 due to the utilization of losses in various jurisdictions.
|--- | ----------------------------------------------------------------------------------------------------------------------------

|(2) | The Company has accrued an additional current state tax liability of $423,000 in 2004 related to tax credits taken in prior years. The State of North Carolina has disallowed certain
credits which were approved by the State Department of Commerce in prior years.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



9. SHAREHOLDERS EQUITY



During 2002, 2003 and 2004, the Company issued 3,944 shares, 2,725 shares and 4,266 shares, respectively, of
Company common stock with a fair value of approximately $28,000, $23,000 and $48,000, respectively, as partial compensation paid to Directors.



During 2003 and 2004, stock options totaling 51,672 and 18,201 were exercised with net proceeds of approximately $335,000 and $121,000,
respectively. No stock options were exercised during 2002. In connection with the exercise of the options in 2003, the Company recorded an income tax benefit of approximately $97,000 as an increase to paid in capital.



In connection with the January 1, 2003 acquisition of
Patriot Waste Systems, 100,000 shares of Company common stock were issued and 20,000 shares were subsequently cancelled, with a net fair value of approximately $666,000 as partial consideration of the total $4.8 million purchase price.



The Company paid dividends of $0.08 per share in December
2003, June 2004, and December 2004. The Company will pay dividends based on sufficient cash available to effect the dividend without impairing the Companys ability to pay its debts as they become due in the usual course of business.



Under our current revolving bank facility,
the Company is limited in the amount it may pay in cash dividends in any year, which is currently $3,500,000. The Company cannot pay any cash dividend if after the payment of such dividend its fixed charge coverage ratio, as defined in the facility,
is less than 1.0 to 1.0 for the year in which the dividend was paid. Further, the Company must meet financial covenants contained in the facility, including covenants relating to minimum net worth, minimum net income and maximum levels of capital
expenditures and indebtedness. If the Company were not in compliance with these covenants, or were otherwise in default under the facility, it would not be able to pay cash dividends.



See Note 11 regarding shareholder loans.



10. DERIVATIVE FINANCIAL INSTRUMENTS AND
OTHER COMPREHENSIVE INCOME (LOSS)



The Company utilizes cash flow hedge agreements to manage a portion of its risks related to fluctuations in interest rates and certain
commodity prices.



Interest Rate Swap



The Company entered into an interest rate swap agreement
effective January 1, 2002 to modify the interest characteristics of its outstanding long-term debt and has designated the qualifying instrument as a cash flow hedge. Under the agreement, the interest rate swap has a notional value of $50.0 million
with a fixed interest rate of 4.2%. The agreement expired November 2004.



F-25



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



In March 2004, the Company entered into additional interest rate swaps to hedge
notional debt values of $30.0 million and $10.0 million, respectively. These swaps are effective for the period of November 2004 through February 2007 with fixed interest rates of 2.7%.



The Company measures effectiveness of the interest rate swaps by its ability to offset cash flows associated
with changes in the variable LIBOR rate associated with the Companys credit facility using the hypothetical derivative method. To the extent the interest rate swap is considered to be effective, changes in fair value are recorded, net of tax,
in shareholders equity as a component of accumulated other comprehensive income (loss). To the extent the instrument is considered ineffective, any changes in fair value relating to the ineffective portion are immediately recognized in
accompanying consolidated statements of operations as interest expense. The interest rate swaps were fully effective during the twelve-month periods ended December 31, 2002, 2003 and 2004.



The fair value of the Companys interest rate swap is
obtained from a dealer quote. This value represents the estimated amount the Company would receive or pay to terminate the interest rate swap agreement taking into consideration the difference between the contract rate of interest and rates
currently quoted for an agreement of similar term and maturity. The fair value of the interest rate swap agreements represented a liability of approximately $1.2 million at December 31, 2003 and an asset of approximately $0.6 million at December 31,
2004.



Commodity Swaps



The Company entered into two commodity swap contracts
effective January 1, 2003 and June 1, 2003, respectively, to hedge its recycling revenue received for old corrugated cardboard (OCC), the pricing of which was volatile in 2003 and 2004, and has designated the qualifying instruments as
cash flow hedges. The contracts each hedge 18,000 tons of OCC at $70 a ton for a term of three years. In November 2004, the Company entered into a contract effective January 1, 2005, to hedge another 18,000 tons of OCC at $90 a ton for a term of
three years. The notional amounts hedged under these agreements represent approximately 36% of the Companys OCC volume at December 31, 2004.



The Company measures effectiveness of the commodity swaps by its ability to offset cash flows associated with changes in the rates
received for its monthly OCC volumes. To the extent the commodity swaps are considered to be effective, changes in fair value of the obligation are recorded, net of income tax, in shareholders equity as a component of accumulated other
comprehensive income (loss). To the extent the instrument is considered ineffective, any changes in fair value relating to the ineffective portion are immediately recognized in the accompanying consolidated statements of operations as a reduction of
recycled commodity revenue. The commodity swaps were fully effective for the twelve-month periods ended December 31, 2003 and 2004.



The fair value of the Companys commodity swap contracts was obtained from a dealer quote. This value represents the estimated amount
the Company would receive or pay to terminate the commodity swap contracts taking into consideration the difference between the contract value of the OCC volume and values currently quoted for agreements of similar term and maturity. The fair value
of the commodity swap agreements represented a liability of approximately $260,000 and $475,000 at December 31, 2003 and 2004, respectively.



In December 28, 2004, the Company entered into a heating oil hedge contract, effective January 1, 2005, to cap its exposure on 1.2 million
gallons of diesel fuel at $1.90 per gallon. The hedge coverage represents approximately 80% of its first quarter 2005 diesel fuel requirements, and expires on March 31, 2005.



F-26



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



The components of comprehensive income (loss), net of related income taxes for the years ended
December 31, 2002, 2003 and 2004, are as follows (in thousands):



|                                                                                                                                                    |  |      |        |   |      |   |       |      |  |   |        |  
|--------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ----- | ---- |  | - | ------ | -
|                                                                                                                                                    |  | 2002 |        |   | 2003 |   |       | 2004 | 
|Net income                                                                                                                                          |  | $    | 10,962 |   |      | $ | 7,823 |      |  | $ | 11,797 |  
|Other comprehensive income -                                                                                                                        |  |      |        |   |      |   |       |      |  |   |        |  
|Unrealized gains on cash flow hedges, net of deferred income taxes of $853, ($272) and ($554) for the years ended 2002, 2003 and 2004,
respectively |  |      | (1,366 | ) |      |   | 475   |      |  |   | 947    |  
|                                                                                                                                                    |  |      |        |   |      |   |       |      |  |   |        |  
|Comprehensive income                                                                                                                                |  | $    | 9,596  |   |      | $ | 8,298 |      |  | $ | 12,744 |  
|                                                                                                                                                    |  |      |        |   |      |   |       |      |  |   |        |  
|                                                                                                                                                    |  |      |       
|                                                                                                                                                    |  | 2002 |        |   | 2003 |   |       | 2004 | 
|Change in unrealized gains on cash flow hedges                                                                                                      |  | $    | (842   | ) |      | $ | 1,306 |      |  | $ | 2,026  |  
|Less: reclassification adjustment for gains included in net income                                                                                  |  |      | (524   | ) |      |   | (831  | )    |  |   | (1,079 | )
|                                                                                                                                                    |  |      |        |   |      |   |       |      |  |   |        |  
|Net change in unrealized gains on qualifying cash flow hedges                                                                                       |  | $    | (1,366 | ) |      | $ | 475   |      |  | $ | 947    |  
|                                                                                                                                                    |  |      |        |   |      |   |       |      |  |   |        |  



The Company estimates
that it will reclassify approximately $0.5 million in gains on cash flow hedges within net operating results in its 2005 consolidated statements of operations.



11. RELATED PARTY TRANSACTIONS



From December 1999 through April 2002, the Company made
loans in each of those years to Lonnie C. Poole, Jr. and Jim W. Perry. The aggregate principal amount of Mr. Pooles loans was $1,418,000, and the aggregate principal amount of Mr. Perrys loans was $230,000. These loans were made as
advances to pay premiums on life insurance policies purchased by Mr. Poole and Mr. Perry. As a result of the impact of the Sarbanes-Oxley Act and tax law changes on the funding requirements of these types of arrangements, in December 2003, the
Company entered into an agreement with each of Mr. Poole and Mr. Perry whereby each officer assigned to the Company his respective insurance policies as partial repayment of his loans and the Company forgave the remainder of the loans. The cash
surrender values of the insurance policies to the Company totaled approximately $530,000. The net forgiveness of approximately $1.1 million is included in selling, general and administrative expenses in the accompanying consolidated statement of
operations for the year ended December 31, 2003, and the cash surrender value realized is included in other noncurrent assets in the accompanying consolidated balance sheets.



In 1998, the Company was offered the opportunity to purchase two tracts of land that had potential as a
regional solid waste disposal facility. The Company had been looking for a landfill site and this land was one of several sites the Company was considering. The owners of the land were unwilling to extend a purchase option for a period long enough
to enable the Company to determine the feasibility of the site as a regional solid waste disposal facility and to obtain the necessary franchise from the county in which the landfill would be located and permits from the state in which the landfill
would be located. The Companys general practice is not to acquire property for which it does not have a plan for development in the short-term and for which it has not obtained, to the extent practicable, a site suitability determination and
the necessary franchise and permits. Rather than forego this potential opportunity, management determined that it was in the Companys best interest for an unrelated third party to purchase and hold the land until such time as the Company was
able to develop a plan and obtain a site suitability determination and a franchise and permits for the landfill. After management was unable to identify a third party willing to undertake this endeavor in the very little time available, a limited
liability company (LLC) owned by a trust controlled by Lonnie C. Poole, III, the Companys Vice President, and Scott J. Poole, sons of Lonnie C. Poole, Jr., the Companys Chairman of the Board of Directors, purchased the land
in December 1998. As is customary for the Company when evaluating disposal sites, the Company has incurred normal engineering, legal, marketing, consulting and other due diligence expenses to determine site feasibility, but



F-27



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



the Company has no obligation to purchase the site. The costs of acquiring and carrying the site were
borne entirely by the LLC. If, after completion and analysis of the site suitability determination, the Company determines the landfill is feasible and is able to obtain a franchise for the facility and reasonably believes that the necessary permits
could be obtained, the Company will have the option to purchase the site from the LLC upon negotiated terms, which would be reviewed and approved by a majority of the Companys disinterested directors and, if deemed necessary, by a majority of
disinterested shareholders voting on the transaction, as a condition to any purchase.



In 1998, the Company purchased TransWaste Services, Inc. from Thomas C. Cannon, a former director of the Company. Mr. Cannon remained
President of TransWaste, one of the Companys wholly-owned subsidiaries, until his resignation effective October 1, 2002. Mr. Cannon was elected to the Companys Board of Directors (Board) in 2000 and served on the Board
through May 24, 2004. At the time of the Companys acquisition of TransWaste from Mr. Cannon, he owned, and still owns, a 50% interest in a company that is developing a construction and demolition solid waste (C&D) landfill.
Simultaneously with the Companys purchase of TransWaste, and in order for management to position TransWaste to realize the potential benefit of that future landfill, TransWaste entered into an agreement with the company that is 50% owned by
Mr. Cannon whereby, upon the satisfaction of certain conditions, that company has the option to sell the landfill to TransWaste for $8,000,000 or to accept C&D waste from TransWaste or any affiliate at a per ton rate that is favorable to
TransWaste for ten years. None of these conditions has been satisfied, so TransWaste has neither acquired, nor is it disposing of waste at, the proposed landfill. On August 20, 2004, TransWaste filed a complaint for declaratory relief asking the
court to determine that the agreement between the two companies is unenforceable for, among other reasons, failure to satisfy such conditions within a reasonable amount of time.



Lonnie C. Poole, III is a member of a limited liability company that owns the building in Raleigh, North
Carolina in which the Company leases its headquarters office space. The lease was entered into in June 1999 with a term of 10 years. Rental expense related to this lease was approximately $487,000, $497,000 and $509,000 for the years ended 2002,
2003 and 2004, respectively, and is included in selling, general and administrative expenses in the accompanying consolidated statements of operations. Management believes that the lease is on terms comparable to those with third parties.



The Company provides office space and
administrative services to a company owned by Lonnie C. Poole, III. The amounts billed for such services in 2002, 2003, and 2004 were approximately $4,000, $6,000 and $6,000, respectively.



The Company leases aircraft from time to time from companies
owned in part by some of its officers. The amounts paid to these companies for rental of such aircraft for the years ended December 31, 2002, 2003, and 2004 were approximately $1,000, $0, and $7,000, respectively.



12. BENEFIT PLANS



401(k) Profit Sharing And Retirement PlanThe
Company has a 401(k) Savings and Retirement Plan and Trust for the benefit of its full-time employees who have more than one year of service and are over 21 years of age. Employee contributions made under this 401(k) pre-tax contribution plan are
matched by the Company with certain restrictions. The Companys matching contributions to the 401(k) plan were approximately $733,000, $716,000 and $727,000 for the years ended December 31, 2002, 2003 and 2004, respectively. Contributions by
the Company are included in operating costs and expenses in the accompanying consolidated statements of operations.



Self-insured Medical and Dental PlanThe Company has a self-insured plan for employee medical and dental benefits. The plan
covers all full-time employees of the Company beginning on the 91st day of employment. The Company pays a portion of the expenses for its employees and their dependents and withholds from employees wages additional to offset a portion of the
cost of these benefits. As claims are processed, the third-party plan administrator requests reimbursement funds from the Company. The Company maintains stop loss coverage for the plan at $150,000 per claim, per year. The Companys expense
relating to the plan for 2002, 2003 and 2004 was approximately $349,000, $506,000 and $496,000, respectively.



Deferred Compensation PlanThe Company has a deferred compensation plan available for key employees designated by its
Compensation Committee to participate in the plan. A participant may elect to defer up to $20,000 of his annual cash compensation. The Company will match 65% of the amount deferred, up to a maximum of 6% of the participants cash compensation.
The company also may make discretionary contributions. A participant is immediately vested in his contribution. Vesting for the Company contributions begins after the first year and occurs at the rate of 20% annually thereafter. Vesting is not
accelerated by an employees death or the termination of the plan. The Company invests all contributions on behalf of the participant. In connection with this plan, the Company has entered into a split dollar insurance arrangement with the
participants whereby the Company has advanced premiums on a life insurance policy owned by each participant for his benefit. A portion of



F-28



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



each premium is treated as an advance to the participant to be repaid from the policy cash values or
proceeds upon termination of the arrangement. The Company has recorded cash surrender values for these policies of approximately $762,000 and $836,000 as a non-current asset and a deferred compensation liability of approximately $256,000 and
$255,000 as an accrued liability at December 31, 2003 and 2004, respectively. The Companys expense relating to the deferred compensation plan for 2002 and 2004 was $57,000 and $30,000, respectively. In 2003, the increase in the net cash
surrender value of the policies exceeded the expense by $33,000.



13. COMMITMENTS AND CONTINGENCIES



Certain claims and lawsuits arising in the ordinary course of business have been filed or are pending against the Company. In the opinion
of management, all such matters have been adequately provided for, are adequately covered by insurance, or are of such kind that if disposed of unfavorably, would not have a material adverse effect on the Companys financial position or results
of operations.



In addition, the Company has
identified the following matters which could have an impact on the Companys financial position or results of operations:



Solid Waste Management Authority of Crisp County



The Companys subsidiary TransWaste Services, LLC (TransWaste) provides waste collection, hauling and disposal services
for the Solid Waste Management Authority of Crisp County, Georgia (the Authority) pursuant to three 25-year collection, transportation and service agreements with the Authority dated December 20, 1996. Pursuant to these agreements,
TransWaste is the exclusive provider of waste collection and transfer services to the Authority, which consists of approximately 30 municipal members or participants.



At its inception, the Authority issued bonds in the original face amount of approximately $69.5 million to
construct and operate a waste facility. Financial Security Assurance, Inc. (FSA), is the insurer for those bonds, is a creditor of the Authority and has been providing debt service on the bonds. In that capacity, FSA appears to be
directing the operations of the Authority.



TransWaste filed a lawsuit against the Authority in September 1999 for amounts due and owing for services rendered and obtained a judgment on one of its claims in the principal amount of approximately $1.0 million plus interest, although
TransWaste has yet to collect on this judgment and has established a reserve against the possibility of non-payment. The Authority filed counterclaims against TransWaste seeking to recover approximately $2.0 million allegedly due from TransWaste on
the theory that TransWaste had breached a break-even guarantee from the period of July 1 through December 31, 1998. TransWastes remaining claim and the Authoritys counterclaims have not been litigated and remain pending on a
presently inactive trial calendar in the Superior Court of Crisp County, Georgia (Case No. 99-V-419).



Since August 2001, TransWaste has provided trash collection, transportation and disposal services on behalf of the Authority to the
approximately 30 municipalities that have contracted with the Authority for such services via a diversion plan that contains understandings and obligations that are materially different than the terms of the December 1996 agreements. The
2004 revenue attributable to the Authority was approximately $10.8 million. While not reduced to a written document signed by the parties, it is TransWastes position that the diversion plan has been approved and accepted by the Authority and
FSA and constitutes a modification to the agreements due to the course of conduct of the parties. The Authority and FSA dispute this position. At this time, TransWaste, FSA and the Authority are pursuing a global resolution of these issues through
negotiation.



In June 2004, the
Authority received a judgment in the amount of approximately $740,000, plus interest and legal fees and expenses, for amounts due from a participant for services rendered by TransWaste on behalf of the Authority. The participant has appealed the
decision and as such TransWaste has established a reserve against the possibility of non-payment.



Landfill



Landfill closure and post-closure costs represent an estimate of the current value of the future obligations associated with closure and
post-closure monitoring of non-hazardous solid waste landfills currently owned by the Company. Closure and post-closure monitoring and maintenance costs represent the costs related to cash expenditures yet to be incurred when a landfill facility
ceases to accept waste and closes. Accruals for closure and post-closure monitoring and maintenance requirements in the



F-29



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



United States consider final capping of the site, site inspection, groundwater monitoring, leachate
management, methane gas control and recovery, and operating and maintenance costs to be incurred during the period after the facility closes. Certain of these environmental costs, principally capping and methane gas control costs, are also incurred
during the operating life of the site in accordance with the landfill operation requirements of Subtitle D and the air emissions standards. Reviews of the future cost requirements for closure and post-closure monitoring and maintenance for the
Companys operating landfills by the Companys personnel and consultants are performed at least annually. The impact of changes determined to be changes in estimates, based on the annual update, are accounted for on a prospective basis.



While the precise amounts of these future
obligations cannot be determined, the Company provides accruals for these estimated costs as the remaining permitted airspace of landfills is consumed. The Companys estimate of these costs considers when the costs would actually be paid and
factors in inflation and discount rates. At December 31, 2003 and 2004, the Company had accrued approximately $6.2 million and $5.3 million for such costs. Significant revisions in estimated lives of the Companys landfills or significant
increases in our estimates of landfill closure and post closure costs could have a material adverse impact on the Companys financial condition and results of operations.



TransWaste Services, LLC, f/k/a TransWaste Services, Inc. v. Maple Hill Landfill, Inc., U.S. District Court for the
Middle District of Georgia, Albany Division, Civil Action No. 1:04-CV-126-4 (WLS)



In September 1998, the Companys subsidiary TransWaste Services, LLC entered into an agreement with Maple Hill Landfill, Inc.
(Maple Hill) that provides that, upon the satisfaction of certain conditions, Maple Hill has the option to sell a landfill near Albany, Georgia to TransWaste for $8.0 million or to accept waste from TransWaste at a per ton rate that is
favorable to TransWaste for up to ten years. None of the conditions has been satisfied. In August 2004, TransWaste sued Maple Hill seeking a judicial declaration that the agreement is unenforceable for, among other reasons, failure to satisfy these
conditions within a reasonable amount of time. Maple Hill has indicated that, if and when it satisfies the conditions to the agreement, it intends to seek both specific performance of the agreement and any damages caused by TransWastes
renunciation and anticipatory repudiation of the agreement. TransWaste intends to vigorously pursue its claims and defend against any potential counterclaim by Maple Hill. If TransWaste is not successful on this matter, TransWaste could be obligated
to purchase the landfill or could be liable for damages.



One of the owners of Maple Hill is a former director and officer of the Company. See Note 11, Related Party Transactions.



U.S. Department of Justice



During 2004, the Company received from the U. S. Department of Justice document and other information requests relating to the
Companys purchase and sale in August 2003 of non-hazardous solid waste service operations to and from Allied Waste Industries, Inc. in Charlotte, North Carolina; Sumter, South Carolina; Mobile, Alabama; Biloxi, Mississippi; Norfolk, Virginia;
and Clarksville, Tennessee. These requests included a Civil Investigative Demand seeking to determine whether the Companys acquisition from Allied of front-end commercial hauling routes in the south of the James River, or Tidewater, portion of
the Norfolk, Virginia market has had the effect of lessening competition in that market. The Company voluntarily responded to the document and information requests from the DOJ and has cooperated with the DOJ in its investigation. The Company does
not believe that the transactions or its subsequent operations have had any effect of lessening competition in the Tidewater market, and believes that, in fact, competition in the area is more robust than ever. However, the Company might not be able
to resolve this matter without litigation or other results that could be adverse to its Tidewater business.



Other



The Company has an unconditional purchase obligation to acquire certain fixed assets during 2005 of approximately $4.7 million.



At December 31, 2003 and 2004, the Company had
entered into irrevocable letters of credit including performance bonds with available credit totaling approximately $36.6 million and $41.8 million, respectively. According to the terms of the $175 million Fleet Revolver facility, the availability
of funds on that facility is reduced by the lesser of outstanding letters of credit or $60 million (See Note 5). At December 31, 2003 and 2004, no amounts were drawn under the outstanding letters of credit.



F-30



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



14. STOCK OPTION PLAN



The Company has a stock option plan (the Stock Option
Plan) whereby a total of 1,800,000 shares of common stock are reserved for issuance under the Stock Option Plan. The Stock Option Plan provides for grants of incentive stock options, within the meaning of Section 422 of the
Internal Revenue Code of 1986, as amended (the Code), to employees (including officers and employee directors), and the Stock Option Plan provides for grants of non-statutory stock options to non-employee directors and consultants. The
Stock Option Plan also allows for the grant of stock purchase rights. The Stock Option Plan is administered by the Compensation Committee of the Board of Directors. Stock options granted under the Plan may be incentive stock options or non-statutory
stock options and generally have a term of 5 years from the date of grant and vest over periods determined at the date of grant. The exercise prices of the options are determined by the Companys Board of Directors and will be at least 100% or
110% of the fair market value of the Companys common stock on the date of grant. The Stock Option Plan will terminate in April 2007, unless sooner terminated by the Board of Directors.



A summary of the status of the Stock Option Plan as of
December 31, 2002, 2003 and 2004 and changes during the years ending on those dates is as follows:



|                           |  |          |   |  |                                 |      
|-------------------------- |  | -------- | - |  | ------------------------------- | -----
|                           |  | Shares   |   |  | Weighted Average Exercise Price
|Balance, January 1, 2002   |  | 485,837  |   |  | $                               | 12.76
|Granted                    |  | 145,077  |   |  |                                 | 6.43 
|Forfeitures                |  | (12,346  | ) |  |                                 | 8.28 
|                           |  |          |   |  |                                 |      
|Balance, December 31 2002  |  | 618,568  |   |  |                                 | 11.51
|Granted                    |  | 200,388  |   |  |                                 | 6.63 
|Forfeitures                |  | (154,148 | ) |  |                                 | 16.65
|Exercised                  |  | (51,672  | ) |  |                                 | 6.48 
|                           |  |          |   |  |                                 |      
|Balance, December 31, 2003 |  | 613,136  |   |  |                                 | 11.51
|Granted                    |  | 207,999  |   |  |                                 | 10.94
|Forfeitures                |  | (76,309  | ) |  |                                 | 13.74
|Exercised                  |  | (18,201  | ) |  |                                 | 6.66 
|                           |  |          |   |  |                                 |      
|Balance, December 31, 2004 |  | 726,625  |   |  | $                               | 9.09 
|                           |  |          |   |  |                                 |      



The
number of stock options available for future issuance under the 1997 Stock Option Plan is 510,232.



The following table summarizes certain information about the Companys Stock Option Plan at December 31, 2004:



|                         |  |                               |  |                                                       |  |                                  |       |             |         |  |   |      
|------------------------ |  | ----------------------------- |  | ----------------------------------------------------- |  | -------------------------------- | ----- | ----------- | ------- |  | - | -----
|Range of Exercise
Prices |  | Number of Options Outstanding |  | WeightedAverage Remaining Contractual Life (In Years) |  | WeightedAverage Exercise Price   |       | Exercisable
|                         |  |                               |  | Number ofOptions                                      |  | Weighted Average Exercise Prices
|$6.10 - $6.94            |  | 351,795                       |  | 2.30                                                  |  | $                                | 6.49  |             | 229,010 |  | $ | 6.47 
|$7.21 - $8.25            |  | 49,381                        |  | 3.14                                                  |  | $                                | 7.37  |             | 24,538  |  | $ | 7.52 
|$10.72 - $12.10          |  | 268,174                       |  | 3.32                                                  |  | $                                | 11.00 |             | 79,395  |  | $ | 11.11
|$15.25 - $16.78          |  | 7,275                         |  | 4.25                                                  |  | $                                | 15.64 |             | 7,275   |  | $ | 15.64
|$17.88                   |  | 50,000                        |  | 4.50                                                  |  | $                                | 17.88 |             | 50,000  |  | $ | 17.88
|                         |  |                               |  |                                                       |  |                                  |       |             |         |  |   |      
|                         |  | 726,625                       |  |                                                       |  |                                  |       |             | 390,218 |  |   |      
|                         |  |                               |  |                                                       |  |                                  |       |             |         |  |   |      



15.
SUBSEQUENT EVENT



In March 2005, the Company completed the acquisition of three waste disposal operations in Georgia for approximately $3.0 million.



F-31



---

##### Table of Contents

WASTE INDUSTRIES USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



16. QUARTERLY FINANCIAL INFORMATION
(UNAUDITED)



The following table summarizes the
unaudited consolidated quarterly results of operations for the fiscal years 2003 and 2004:



|                                                                                    |  |          |  |                                       |              |               |   |              |  |               |              |  |   |              |    
|----------------------------------------------------------------------------------- |  | -------- |  | ------------------------------------- | ------------ | ------------- | - | ------------ |  | ------------- | ------------ |  | - | ------------ | ---
|                                                                                    |  |          |  | FIRSTQUARTER                          |              | SECONDQUARTER |   | THIRDQUARTER |  | FOURTHQUARTER |             
|                                                                                    |  |          |  | (In thousands, except per share data) |             
|Total revenues                                                                      |  | 20032004 |  | $                                     | 62,93369,240 |               | $ | 65,78574,390 |  | $             | 70,80175,221 |  | $ | 70,94672,874 |    
|Gross profit                                                                        |  | 20032004 |  | $                                     | 22,43923,679 |               | $ | 23,21724,242 |  | $             | 23,89723,847 |  | $ | 23,62223,974 |    
|                                                                                    |  |          |  |                                       |             
|Income before cumulative effect of a change in accounting principle                 |  | 2003     |  | $                                     | 2,187        |               | $ | 2,721        |  | $             | 3,074        |  | $ | 908          |    
|                                                                                    |  | 2004     |  |                                       | 2,825        |               |   | 3,060        |  |               | 3,402        |  |   | 2,510        |    
|                                                                                    |  |          |  |                                       |             
|Earnings per share before cumulative effect of a change in accounting principle(1): |  |          |  |                                       |              |               |   |              |  |               |              |  |   |              |    
|Basic                                                                               |  | 20032004 |  | $                                     | 0.160.21     |               | $ | 0.200.23     |  | $             | 0.230.25     |  | $ | 0.070.18     |    
|Diluted                                                                             |  | 20032004 |  | $                                     | 0.160.21     |               | $ | 0.200.22     |  | $             | 0.230.25     |  | $ | 0.070.18     |    
|                                                                                    |  |          |  |                                       |             
|Net income                                                                          |  | 2003     |  | $                                     | 1,120        |               | $ | 2,721        |  | $             | 3,074        |  | $ | 908          | (2)
|                                                                                    |  | 2004     |  |                                       | 2,825        |               |   | 3,060        |  |               | 3,402        |  |   | 2,510        | (3)
|                                                                                    |  |          |  |                                       |             
|Earnings per share:                                                                 |  |          |  |                                       |              |               |   |              |  |               |              |  |   |              |    
|Basic                                                                               |  | 20032004 |  | $                                     | 0.080.21     |               | $ | 0.200.23     |  | $             | 0.230.25     |  | $ | 0.070.18     |    
|Diluted                                                                             |  | 20032004 |  | $                                     | 0.080.21     |               | $ | 0.200.22     |  | $             | 0.230.25     |  | $ | 0.070.18     |    
|                                                                                    |  |          |  |                                       |             
|Weighted average number of shares outstanding:                                      |  |          |  |                                       |              |               |   |              |  |               |              |  |   |              |    
|Basic                                                                               |  | 20032004 |  |                                       | 13,40513,493 |               |   | 13,44013,502 |  |               | 13,44213,509 |  |   | 13,46813,497 |    
|Diluted                                                                             |  | 20032004 |  |                                       | 13,41813,658 |               |   | 13,46513,667 |  |               | 13,54013,678 |  |   | 13,63613,672 |    

---

|(1) | Effective January 1, 2003, the Company adopted the provisions of SFAS No. 143, Accounting for Asset Retirement Obligations.See Note 1.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(2) | In the fourth quarter of 2003, the Company forgave loans to certain officers in connection with discontinuing a life insurance program, as a result of the Sarbanes-Oxley Act. See
Note 11. In addition, the Companys effective tax rate increased from approximately 36.7% to 63.5% in the fourth quarter of 2003 due to the higher income tax incurred upon the sale of a hauling operation with non-deductible goodwill.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | In the fourth quarter of 2004, the Company recorded a gain of $3.5 million related to the sale of collection and hauling operations and recorded an asset impairment charge of $1.4
million related to the Companys determination that certain landfill permitting efforts had a less than probable chance of success. In the fourth quarter of 2004, the Company recorded a charge of approximately $2.3 million to bad debt expense
to write off or reserve for certain accounts receivable of a major customer.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-32



---

##### Table of Contents

SCHEDULE II  VALUATION AND QUALIFYING ACCOUNTS



(In Thousands)



|                                          |  |                   |       |                   |   |                     |  |   |                   |   |  |   |      
|----------------------------------------- |  | ----------------- | ----- | ----------------- | - | ------------------- |  | - | ----------------- | - |  | - | -----
|                                          |  | Balance12/31/2001 |       | Charges toExpense |   | Write-offs/Payments |  |   | Balance12/31/2002
|Allowance for doubtful accounts           |  | $                 | 2,096 |                   | $ | 1,530               |  | $ | (1,389            | ) |  | $ | 2,237
|Accrued closure and post-closure costs    |  |                   | 3,090 |                   |   | 1,306               |  |   | (374              | ) |  |   | 4,022
|Reserve for note receivable from customer |  |                   | 960   |                   |   |                    |  |   |                  |   |  |   | 960  
|                                          |  |                   |       |                  
|                                          |  | Balance12/31/2002 |       | Charges toExpense |   | Write-offs/Payments |  |   | Balance12/31/2003
|Allowance for doubtful accounts           |  | $                 | 2,237 |                   | $ | 2,219               |  | $ | (1,848            | ) |  | $ | 2,608
|Accrued closure and post-closure costs    |  |                   | 4,022 |                   |   | 3,423               |  |   | (1,281            | ) |  |   | 6,164
|Reserve for note receivable from customer |  |                   | 960   |                   |   |                    |  |   |                  |   |  |   | 960  
|                                          |  |                   |       |                  
|                                          |  | Balance12/31/2003 |       | Charges toExpense |   | Write-offs/Payments |  |   | Balance12/31/2004
|Allowance for doubtful accounts           |  | $                 | 2,608 |                   | $ | 3,687               |  | $ | (4,036            | ) |  | $ | 2,259
|Accrued closure and post-closure costs    |  |                   | 6,164 |                   |   | 526                 |  |   | (1,418            | ) |  |   | 5,272
|Reserve for note receivable from customer |  |                   | 960   |                   |   |                    |  |   |                  |   |  |   | 960  







S- 1