XML 54 R44.htm IDEA: XBRL DOCUMENT v3.19.1
SEGMENT REPORTING (Tables)
3 Months Ended
Mar. 31, 2019
Segment Reporting [Abstract]  
Reconciliation of third party revenues to direct revenues
The following table reconciles third-party revenues to direct revenues for the three months ended March 31, 2019 and March 31, 2018 (in thousands):
 
For the Three Months Ended March 31, 2019
 
For the Three Months Ended March 31, 2018
 
Third-party revenues
 
Intersegment revenues, net
 
Corporate Items, net
 
Direct revenues
 
Third-party revenues
 
Intersegment revenues, net
 
Corporate Items, net
 
Direct revenues
Environmental Services
$
473,698

 
$
34,075

 
$
1,249

 
$
509,022

 
$
439,688

 
$
31,965

 
$
794

 
$
472,447

Safety-Kleen
306,547

 
(34,075
)
 
5

 
272,477

 
309,918

 
(31,965
)
 
11

 
277,964

Corporate Items
594

 

 
(1,254
)
 
(660
)
 
172

 

 
(805
)
 
(633
)
Total
$
780,839

 
$

 
$

 
$
780,839

 
$
749,778

 
$

 
$

 
$
749,778

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
 
March 31,
 
2019
 
2018
Adjusted EBITDA:
 

 
 

Environmental Services
$
89,510

 
$
61,417

Safety-Kleen
54,793

 
61,884

Corporate Items
(42,640
)
 
(35,036
)
Total
101,663

 
88,265

Reconciliation to Consolidated Statements of Operations:
 

 
 

Accretion of environmental liabilities
2,574

 
2,430

Depreciation and amortization
75,355

 
74,844

Income from operations
23,734

 
10,991

Other (income) expense, net
(2,983
)
 
299

Interest expense, net of interest income
19,764

 
20,270

Income (loss) before provision for income taxes
$
6,953

 
$
(9,578
)
PP&E, intangible assets and total assets by segment
The following table presents certain assets by reportable segment and in the aggregate (in thousands):
 
March 31, 2019
 
December 31, 2018
Property, plant and equipment, net
 
 
 
Environmental Services
$
953,960

 
$
951,867

Safety-Kleen
561,041

 
553,220

Corporate Items
73,612

 
56,891

Total property, plant and equipment, net
$
1,588,613

 
$
1,561,978

 
 
 
 
Goodwill and Permits and other intangibles, net
 
 
 
Environmental Services
 
 
 
Goodwill
$
204,860

 
$
207,019

Permits and other intangibles, net
95,040

 
93,313

Total Environmental Services
299,900

 
300,332

 
 
 
 
Safety-Kleen
 
 
 
Goodwill
$
313,050

 
$
307,170

Permits and other intangibles, net
343,918

 
348,562

Total Safety-Kleen
656,968


655,732

 
 
 
 
Total
$
956,868

 
$
956,064

Schedule of assets by reported segment
The following table presents the total assets by reportable segment (in thousands):
 
March 31, 2019
 
December 31, 2018
Environmental Services
$
1,724,208

 
$
1,640,706

Safety-Kleen
1,518,723

 
1,431,381

Corporate Items
639,123

 
666,234

Total
$
3,882,054

 
$
3,738,321

Total assets by geographical area
The following table presents the total assets by geographical area (in thousands):
 
March 31, 2019
 
December 31, 2018
United States
$
3,212,979

 
$
3,090,311

Canada
669,075

 
648,010

Total
$
3,882,054

 
$
3,738,321