XML 50 R34.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2021
Business Combinations [Abstract]  
Summary of assets acquired and liabilities assumed
The fair value recorded for the assets acquired and liabilities assumed for ESOL is as follows:

(In millions)April 6
2020
Measurement Period AdjustmentsFinal Valuation
Cash and cash equivalents$0.4 $— $0.4 
Trade accounts receivable124.1 (1.5)122.6 
Inventory5.0 — 5.0 
Other current assets0.7 (0.7)— 
Property, plant and equipment105.3 (3.9)101.4 
Right-of-use assets, net56.0 — 56.0 
Goodwill152.0 1.3 153.3 
Intangible assets161.0 — 161.0 
Other assets0.2 — 0.2 
Accounts payable(48.6)(1.5)(50.1)
Accrued expenses(17.5)(1.8)(19.3)
Current portion of operating lease liabilities(16.6)— (16.6)
Other current liabilities(6.4)(0.2)(6.6)
Environmental liabilities(24.4)— (24.4)
Deferred income taxes(15.5)(1.5)(17.0)
Operating lease liabilities(39.4)— (39.4)
Total identifiable net assets of ESOL436.3 (9.8)426.5 
Non-compete agreement2.5 — 2.5 
Total identifiable net assets of ESOL, including non-compete agreement$438.8 $(9.8)$429.0 
The fair value recorded for the assets acquired and liabilities assumed for Clean Earth is as follows:
(In millions)
June 28
2019
Measurement Period AdjustmentsFinal Valuation
Cash and cash equivalents$42.8 $(39.2)$3.6 
Trade accounts receivable, net63.7 (1.2)62.5 
Other receivables0.8 1.3 2.1 
Other current assets8.7 (1.4)7.3 
Property, plant and equipment75.6 1.4 77.0 
Right-of-use assets, net14.4 11.4 25.8 
Goodwill313.8 16.8 330.6 
Intangible assets261.1 (18.9)242.2 
Other assets4.0 (2.8)1.2 
Accounts payable(23.0)(0.1)(23.1)
Acquisition consideration payable(39.2)39.2 — 
Other current liabilities(18.0)(1.7)(19.7)
Net deferred taxes liabilities(51.2)5.5 (45.7)
Operating lease liabilities(11.1)(8.4)(19.5)
Other liabilities(6.5)(2.1)(8.6)
Total identifiable net assets of Clean Earth$635.9 $(0.2)$635.7 
Summary of intangible assets and amortization periods
The following table details the valuation of identifiable intangible assets and amortization periods for ESOL and the non-compete agreement:
(Dollars in millions)Weighted-Average Amortization PeriodApril 6
2020
Measurement Period AdjustmentsFinal Valuation
Permits and rights22 years$138.0 $— $138.0 
Customer relationships10 years23.0 — 23.0 
Total identifiable intangible assets of ESOL161.0 — 161.0 
Non-compete agreement4 years2.5 — 2.5 
Total identifiable intangible assets acquired$163.5 $— $163.5 
The following table details the valuation of identifiable intangible assets and amortization periods for Clean Earth:
(Dollars in millions)Weighted-Average Amortization Period
June 28
2019
Measurement Period AdjustmentsFinal Valuation
Permits18 years$176.1 $(6.0)$170.1 
Customer relationships and backlog8 years33.4 (12.9)20.5 
Air rights
Usage based (b)
25.6 — 25.6 
Trade names12 years26.0 — 26.0 
Total identifiable intangible assets of Clean Earth$261.1 $(18.9)$242.2 
(b)    The Company estimates that based on current usage that the expected useful life would be 27 years.
Disposal Groups, Including Discontinued Operations The former Harsco Rail Segment's balance sheet positions as of December 31, 2021 and 2020 are presented as Assets held-for-sale and Liabilities of assets held-for-sale in the Consolidated Balance Sheets and are summarized as follows:
(in thousands)December 31
2021
December 31
2020
Trade accounts receivable, net$33,689 $52,077 
Other receivables4,740 3,045 
Inventories103,560 112,013 
Current portion of contract assets94,597 52,240 
Other current assets25,442 27,703 
Property, plant and equipment, net39,524 37,855 
Right-of-use assets, net3,108 4,354 
Goodwill13,026 13,026 
Intangible assets, net3,081 3,449 
Deferred income tax assets6,064 4,906 
Other assets6,432 6,316 
Total Rail assets included in Assets held-for-sale$333,263 $316,984 
Accounts payable$46,076 $53,937 
Accrued compensation2,171 1,503 
Current portion of operating lease liabilities1,619 1,745 
Current portion of advances on contracts62,401 37,462 
Other current liabilities49,732 33,280 
Advances on contracts 44,731 
Operating lease liabilities1,775 2,734 
Deferred tax liabilities5,736 4,461 
Other liabilities982 925 
Total Rail liabilities included in Liabilities of assets held-for-sale$170,492 $180,778 
TCertain key selected financial information included in Income (loss) from discontinued operations, net of tax for the former Harsco Rail Segment is as follows:
Years ended December 31
(In thousands)202120202019
Amounts directly attributable to the former Harsco Rail Segment:
Service revenues$32,425 $31,642 $30,254 
Product revenues266,221 298,189 269,119 
Cost of services sold17,272 23,480 21,883 
Cost of products sold251,897 235,040 192,310 
Income (loss) from discontinued businesses(19,967)23,096 25,406 
Additional amounts allocated to the former Harsco Rail Segment:
  Selling, general and administrative expenses (a)
$178 $— $— 
The following is selected financial information included on the Consolidated Statements of Cash Flows attributable to the former Harsco Rail Segment:
Years Ended December 31
(In thousands)202120202019
Non-cash operating items
Depreciation and amortization$4,329 $5,450 $4,876 
Cash flows from investing activities
Purchases of property, plant and equipment1,406 7,962 15,274 
Certain key selected financial information included in net income from discontinued operations for the former Harsco Industrial Segment is as follows:
Years ended December 31
(In thousands)202120202019
Amounts directly attributable to the former Harsco Industrial Segment:
  Total revenues$ $10,203 $306,972 
  Cost of products sold 8,082 224,811 
  Gain on sale from discontinued businesses 18,281 569,135 
  Income (loss) from discontinued businesses(3,510)(1,578)27,823 
Additional amounts allocated to the former Harsco Industrial Segment:
  Selling, general and administrative expenses (c)
$3,510 $2,695 $8,429 
  Interest expense (d)
 — 11,237 
Loss on early extinguishment of debt (e)
 — 5,314 
(c) The Company allocated directly attributable transaction costs to discontinued operations. In addition, this caption includes costs directly attributable to retained contingent liabilities of the former Harsco Industrial Segment.
(d) The Company allocated interest expense, including a portion of the amount reclassified into income for the Company's interest rate swaps, amortization of deferred financing costs, and $2.7 million related to interest rate swap terminations which were directly attributed with the mandatory repayment of certain debt resulting from the AXC disposal.
(e)    The Company allocated the $5.3 million write-off of deferred financing costs to discontinued operations as it directly attributed to the mandatory repayment of certain debt resulting from the AXC disposal.