XML 53 R43.htm IDEA: XBRL DOCUMENT v3.19.2
SEGMENT REPORTING (Tables)
6 Months Ended
Jun. 30, 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 and six months ended June 30, 2019 and June 30, 2018 (in thousands):
 
For the Three Months Ended June 30, 2019
 
For the Three Months Ended June 30, 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
$
526,294

 
$
36,206

 
$
576

 
$
563,076

 
$
519,916

 
$
34,291

 
$
607

 
$
554,814

Safety-Kleen
342,182

 
(36,206
)
 
8

 
305,984

 
328,715

 
(34,291
)
 
11

 
294,435

Corporate Items
202

 

 
(584
)
 
(382
)
 
509

 

 
(618
)
 
(109
)
Total
$
868,678

 
$

 
$

 
$
868,678

 
$
849,140

 
$

 
$

 
$
849,140


 
For the Six Months Ended June 30, 2019
 
For the Six Months Ended June 30, 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
$
999,992

 
$
70,281

 
$
1,825

 
$
1,072,098

 
$
959,604

 
$
66,256

 
$
1,401

 
$
1,027,261

Safety-Kleen
648,729

 
(70,281
)
 
13

 
578,461

 
638,633

 
(66,256
)
 
22

 
572,399

Corporate Items
796

 

 
(1,838
)
 
(1,042
)
 
681

 

 
(1,423
)
 
(742
)
Total
$
1,649,517

 
$

 
$

 
$
1,649,517

 
$
1,598,918

 
$

 
$

 
$
1,598,918


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,
 
2019
 
2018
 
2019
 
2018
Adjusted EBITDA:
 

 
 

 
 
 
 
Environmental Services
$
117,868

 
$
109,199

 
$
207,378

 
$
170,616

Safety-Kleen
79,459

 
73,069

 
134,252

 
134,953

Corporate Items
(47,502
)
 
(42,707
)
 
(90,142
)
 
(77,743
)
Total
149,825

 
139,561

 
251,488


227,826

Reconciliation to Consolidated Statements of Operations:
 

 
 

 
 
 
 
Accretion of environmental liabilities
2,560

 
2,448

 
5,134

 
4,878

Depreciation and amortization
74,217

 
72,760

 
149,572

 
147,604

Income from operations
73,048

 
64,353

 
96,782


75,344

Other expense (income), net
564

 
(846
)
 
(2,419
)
 
(547
)
Interest expense, net of interest income
20,215

 
20,769

 
39,979

 
41,039

Income before provision for income taxes
$
52,269

 
$
44,430

 
$
59,222


$
34,852


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, 2019
 
December 31, 2018
Property, plant and equipment, net
 
 
 
Environmental Services
$
956,381

 
$
951,867

Safety-Kleen
559,510

 
553,220

Corporate Items
81,026

 
56,891

Total property, plant and equipment, net
$
1,596,917

 
$
1,561,978

 
 
 
 
Goodwill and Permits and other intangibles, net
 
 
 
Environmental Services
 
 
 
Goodwill
$
212,808

 
$
207,019

Permits and other intangibles, net
93,303

 
93,313

Total Environmental Services
306,111

 
300,332

 
 
 
 
Safety-Kleen
 
 
 
Goodwill
$
312,236

 
$
307,170

Permits and other intangibles, net
340,550

 
348,562

Total Safety-Kleen
652,786


655,732

 
 
 
 
Total
$
958,897

 
$
956,064


Schedule of assets by reported segment
The following table presents the total assets by reportable segment (in thousands):
 
June 30, 2019
 
December 31, 2018
Environmental Services
$
1,756,818

 
$
1,640,706

Safety-Kleen
1,513,920

 
1,431,381

Corporate Items
684,583

 
666,234

Total
$
3,955,321

 
$
3,738,321


Total assets by geographical area
The following table presents the total assets by geographical area (in thousands):
 
June 30, 2019
 
December 31, 2018
United States
$
3,270,464

 
$
3,090,311

Canada
684,857

 
648,010

Total
$
3,955,321

 
$
3,738,321