XML 54 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT REPORTING (Tables)
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Reconciliation of third party revenues to direct revenues
The following table reconciles third party revenues to direct revenues for the three and six months ended June 30, 2018 and 2017 (in thousands):
 
For the Three Months Ended June 30, 2018
 
For the Three Months Ended June 30, 2017
 
Third party revenues
 
Intersegment revenues, net
 
Corporate Items, net
 
Direct revenues
 
Third party revenues
 
Intersegment revenues, net
 
Corporate Items, net
 
Direct revenues
Environmental Services
$
519,916

 
$
34,291

 
$
607

 
$
554,814

 
$
449,631

 
$
31,639

 
$
320

 
$
481,590

Safety-Kleen
328,715

 
(34,291
)
 
11

 
294,435

 
302,956

 
(31,639
)
 
(2
)
 
271,315

Corporate Items
509

 

 
(618
)
 
(109
)
 
201

 

 
(318
)
 
(117
)
Total
$
849,140

 
$

 
$

 
$
849,140

 
$
752,788

 
$

 
$

 
$
752,788


 
For the Six Months Ended June 30, 2018
 
For the Six Months Ended June 30, 2017
 
Third party revenues
 
Intersegment revenues, net
 
Corporate Items, net
 
Direct revenues
 
Third party revenues
 
Intersegment revenues, net
 
Corporate Items, net
 
Direct revenues
Environmental Services
$
959,604

 
$
66,256

 
$
1,401

 
$
1,027,261

 
$
845,538

 
$
63,708

 
$
1,240

 
$
910,486

Safety-Kleen
638,633

 
(66,256
)
 
22

 
572,399

 
595,857

 
(63,708
)
 
1

 
532,150

Corporate Items
681

 

 
(1,423
)
 
(742
)
 
334

 

 
(1,241
)
 
(907
)
Total
$
1,598,918

 
$

 
$

 
$
1,598,918

 
$
1,441,729

 
$

 
$

 
$
1,441,729

Reconciliation to consolidated statements of income from adjusted EBITDA
The following table presents Adjusted EBITDA information used by management by reported segment (in thousands):
 
For the Three Months Ended
 
For the Six Months Ended
 
June 30,
 
June 30,
 
2018
 
2017
 
2018
 
2017
Adjusted EBITDA:
 

 
 

 
 
 
 
Environmental Services
$
109,199

 
$
94,832

 
$
170,616

 
$
155,022

Safety-Kleen
73,069

 
60,281

 
134,953

 
112,649

Corporate Items
(42,707
)
 
(34,422
)
 
(77,743
)
 
(66,845
)
Total
$
139,561

 
$
120,691

 
$
227,826

 
$
200,826

Reconciliation to Consolidated Statements of Operations:
 

 
 

 
 
 
 
Accretion of environmental liabilities
2,448

 
2,416

 
4,878

 
4,706

Depreciation and amortization
72,760

 
71,531

 
147,604

 
143,943

Income from operations
64,353

 
46,744

 
75,344

 
52,177

Other (income) expense, net
(846
)
 
833

 
(547
)
 
2,382

Loss on early extinguishment of debt

 
6,045

 

 
6,045

Gain on sale of business

 
(31,722
)
 

 
(31,722
)
Interest expense, net of interest income
20,769

 
22,492

 
41,039

 
45,068

Income before provision for income taxes
$
44,430

 
$
49,096

 
$
34,852

 
$
30,404

PP&E, intangible assets and total assets by segment
The following table presents certain assets by reportable segment and in the aggregate (in thousands):
 
June 30, 2018
 
Environmental
Services
 
Safety-Kleen
 
Corporate
Items
 
Totals
Property, plant and equipment, net
$
988,957

 
$
555,124

 
$
65,301

 
$
1,609,382

Goodwill
192,629

 
304,622

 

 
497,251

Permits and other intangibles, net
96,165

 
359,755

 

 
455,920

Total assets
$
1,681,627

 
$
1,436,014

 
$
597,820

 
$
3,715,461

 
December 31, 2017
 
Environmental
Services
 
Safety-Kleen
 
Corporate
Items
 
Totals
Property, plant and equipment, net
$
927,139

 
$
582,162

 
$
78,064

 
$
1,587,365

Goodwill
172,386

 
306,137

 

 
478,523

Permits and other intangibles, net
97,519

 
371,609

 

 
469,128

Total assets
$
1,541,241

 
$
1,471,291

 
$
694,038

 
$
3,706,570

Total assets by geographical area
The following table presents total assets by geographical area (in thousands):
 
June 30, 2018
 
December 31, 2017
United States
$
3,041,509

 
$
2,985,394

Canada
673,836

 
721,176

Other foreign
116

 

Total
$
3,715,461

 
$
3,706,570