XML 45 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT REPORTING (Tables)
3 Months Ended
Mar. 31, 2018
Segment Reporting [Abstract]  
Financial Information Concerning Company's Reportable Segments

Beginning in the first quarter of 2018, we have changed our measure of segment profitability to Adjusted Earnings Before Interest, Tax, Depreciation and Amortization (“Adjusted EBITDA”).  Adjusted EBITDA is Income from operations excluding certain specified items, Depreciation and Intangible Amortization. As a result of this change in segment reporting, all applicable historical segment information has been revised to conform to the new presentation.

The following tables show financial information for the Company's reportable segments:

 

In millions

 

 

Three Months Ended March 31,

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

Domestic and Canada RCS

$

638.5

 

 

$

633.7

 

International RCS

 

180.3

 

 

 

181.6

 

All Other

 

76.2

 

 

 

77.1

 

Total

$

895.0

 

 

$

892.4

 

Gross Profit

 

 

 

 

 

 

 

Domestic and Canada RCS

$

260.5

 

 

$

278.1

 

International RCS

 

62.8

 

 

 

58.5

 

All other

 

35.2

 

 

 

32.1

 

Total

$

358.5

 

 

$

368.7

 

Depreciation

 

 

 

 

 

 

 

Domestic and Canada RCS

$

17.9

 

 

$

17.2

 

International RCS

 

7.3

 

 

 

7.8

 

All Other

 

5.6

 

 

 

4.1

 

Total

$

30.8

 

 

$

29.1

 

Intangible Amortization

 

 

 

 

 

 

 

Domestic and Canada RCS

$

23.2

 

 

$

21.7

 

International RCS

 

6.6

 

 

 

5.4

 

All Other

 

2.1

 

 

 

2.0

 

Total

$

31.9

 

 

$

29.1

 

Adjusted EBITDA

 

 

 

 

 

 

 

Domestic and Canada RCS

$

190.0

 

 

$

203.7

 

International RCS

 

33.0

 

 

 

27.9

 

All Other

 

(33.7

)

 

 

(32.1

)

Total

$

189.3

 

 

$

199.5

 

 

Reconciliation of Company's Primary Measure of Segment Profitability (EBITDA) to Income from Operations

The following table reconciles the Company's primary measure of segment profitability (Adjusted EBITDA) to Income from operations:

 

In millions

 

 

Three Months Ended March 31,

 

 

2018

 

 

2017

 

Domestic and Canada RCS Adjusted EBITDA

$

190.0

 

 

$

203.7

 

International RCS Adjusted EBITDA

 

33.0

 

 

 

27.9

 

All Other Adjusted EBITDA

 

(33.7

)

 

 

(32.1

)

Depreciation

 

(30.8

)

 

 

(29.1

)

Business Transformation

 

(22.1

)

 

 

-

 

Intangible Amortization

 

(31.9

)

 

 

(29.1

)

Acquisition and Integration

 

(4.1

)

 

 

(11.5

)

Operational Optimization

 

(8.9

)

 

 

(10.9

)

Divestitures

 

(4.1

)

 

 

-

 

Litigation, Settlements and Regulatory Compliance

 

(27.5

)

 

 

(1.9

)

Other

 

(5.8

)

 

 

(2.5

)

Income from operations

$

54.1

 

 

$

114.5

 

 

Summary of Revenues Details by Service Line

The following table presents consolidated revenues by service:

 

In millions

 

 

Three Months Ended March 31,

 

 

2018

 

 

2017

 

Regulated Waste and Compliance Services

$

497.4

 

 

$

511.2

 

Secure Information Destruction Services

 

219.9

 

 

 

204.1

 

Communication and Related Services

 

91.9

 

 

 

93.5

 

Manufacturing and Industrial Services

 

85.8

 

 

 

83.6

 

Revenues

$

895.0

 

 

$

892.4