XML 47 R35.htm IDEA: XBRL DOCUMENT v3.5.0.2
OPERATING SEGMENTS (Tables)
9 Months Ended
Sep. 30, 2016
OPERATING SEGMENTS  
Summary of financial information concerning reportable segments

 

 

Three Months Ended September 30, 2016

 

$s in thousands

 

Environmental
Services

 

Field &
Industrial
Services

 

Corporate

 

Total

 

Treatment & Disposal Revenue

 

$

70,719 

 

$

3,737 

 

$

 

$

74,456 

 

Services Revenue:

 

 

 

 

 

 

 

 

 

Transportation and Logistics (1)

 

17,066 

 

4,073 

 

 

21,139 

 

Industrial Cleaning (2)

 

 

5,025 

 

 

5,025 

 

Technical Services (3)

 

 

20,364 

 

 

20,364 

 

Remediation (4)

 

 

3,326 

 

 

3,326 

 

Other (5)

 

 

514 

 

 

514 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

87,785 

 

$

37,039 

 

$

 

$

124,824 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

$

8,665 

 

$

1,356 

 

$

115 

 

$

10,136 

 

Capital expenditures

 

$

1,960 

 

$

450 

 

$

546 

 

$

2,956 

 

Total assets

 

$

589,841 

 

$

124,351 

 

$

59,118 

 

$

773,310 

 

 

 

 

 

Three Months Ended September 30, 2015

 

$s in thousands

 

Environmental
Services

 

Field &
Industrial
Services (6)

 

Corporate

 

Total

 

Treatment & Disposal Revenue

 

$

73,487 

 

$

3,504 

 

$

 

$

76,991 

 

Services Revenue:

 

 

 

 

 

 

 

 

 

Transportation and Logistics (1)

 

18,460 

 

5,840 

 

 

24,300 

 

Industrial Cleaning (2)

 

 

28,059 

 

 

28,059 

 

Technical Services (3)

 

 

17,640 

 

 

17,640 

 

Remediation (4)

 

 

1,253 

 

 

1,253 

 

Other (5)

 

 

171 

 

 

171 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

91,947 

 

$

56,467 

 

$

 

$

148,414 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

$

8,619 

 

$

1,930 

 

$

126 

 

$

10,675 

 

Capital expenditures

 

$

4,365 

 

$

1,516 

 

$

436 

 

$

6,317 

 

Total assets

 

$

594,421 

 

$

206,341 

 

$

62,614 

 

$

863,376 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

$s in thousands

 

Environmental
Services

 

Field &
Industrial
Services

 

Corporate

 

Total

 

Treatment & Disposal Revenue

 

$

204,352 

 

$

9,386 

 

$

 

$

213,738 

 

Services Revenue:

 

 

 

 

 

 

 

 

 

Transportation and Logistics (1)

 

47,754 

 

14,416 

 

 

62,170 

 

Industrial Cleaning (2)

 

 

16,497 

 

 

16,497 

 

Technical Services (3)

 

 

57,136 

 

 

57,136 

 

Remediation (4)

 

 

8,816 

 

 

8,816 

 

Other (5)

 

 

2,136 

 

 

2,136 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

252,106 

 

$

108,387 

 

$

 

$

360,493 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

$

25,117 

 

$

4,070 

 

$

362 

 

$

29,549 

 

Capital expenditures

 

$

18,309 

 

$

1,883 

 

$

2,358 

 

$

22,550 

 

Total assets

 

$

589,841 

 

$

124,351 

 

$

59,118 

 

$

773,310 

 

 

 

 

 

Nine Months Ended September 30, 2015

 

$s in thousands

 

Environmental
Services

 

Field &
Industrial
Services (6)

 

Corporate

 

Total

 

Treatment & Disposal Revenue

 

$

217,045 

 

$

9,723 

 

$

 

$

226,768 

 

Services Revenue:

 

 

 

 

 

 

 

 

 

Transportation and Logistics (1)

 

49,269 

 

20,496 

 

 

69,765 

 

Industrial Cleaning (2)

 

 

71,601 

 

 

71,601 

 

Technical Services (3)

 

 

50,243 

 

 

50,243 

 

Remediation (4)

 

 

5,492 

 

 

5,492 

 

Other (5)

 

 

928 

 

 

928 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

266,314 

 

$

158,483 

 

$

 

$

424,797 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

$

26,047 

 

$

8,040 

 

$

405 

 

$

34,492 

 

Capital expenditures

 

$

17,226 

 

$

6,588 

 

$

1,879 

 

$

25,693 

 

Total assets

 

$

594,421 

 

$

206,341 

 

$

62,614 

 

$

863,376 

 

 

 

(1)

Includes such services as collection, transportation and disposal of non-hazardous and hazardous waste.

(2)

Includes such services as industrial cleaning and maintenance for refineries, chemical plants, steel and automotive plants, and refinery services such as tank cleaning and temporary storage.

(3)

Includes such services as Total Waste Management (“TWM”) programs, retail services, laboratory packing, less-than-truck-load (“LTL”) service and Household Hazardous Waste (“HHW”) collection.

(4)

Includes such services as site assessment, onsite treatment, project management and remedial action planning and execution.

(5)

Includes such services as emergency response and marine.

(6)

Financial data includes the operations of our Allstate business. We completed the divestiture of Allstate on November 1, 2015.

 

 

 

Reconciliation of Net Income to Adjusted EBITDA and adjusted EBITDA by operating segment

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

$s in thousands

 

2016

 

2015

 

2016

 

2015

 

Net income

 

$

10,114

 

$

9,904

 

$

26,569

 

$

17,907

 

Income tax expense

 

6,278

 

6,858

 

16,828

 

14,815

 

Interest expense

 

4,288

 

5,081

 

13,150

 

16,208

 

Interest income

 

(8

)

(17

)

(90

)

(64

)

Foreign currency (gain) loss

 

224

 

994

 

(192

)

1,769

 

Other (income) expense

 

19

 

(387

)

(2,480

)

(1,156

)

Depreciation and amortization of plant and equipment

 

6,454

 

6,591

 

18,561

 

21,726

 

Amortization of intangibles

 

2,651

 

2,952

 

7,907

 

9,558

 

Stock-based compensation

 

605

 

646

 

2,182

 

1,736

 

Accretion and non-cash adjustment of closure & post-closure liabilities

 

1,031

 

1,132

 

3,081

 

3,208

 

Impairment charges

 

 

 

 

6,700

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

31,656

 

$

33,754

 

$

85,516

 

$

92,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

$s in thousands

 

2016

 

2015

 

2016

 

2015

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Environmental Services

 

$

37,747

 

$

38,420

 

$

104,352

 

$

110,778

 

Field & Industrial Services

 

4,466

 

6,435

 

13,267

 

15,790

 

Corporate

 

(10,557

)

(11,101

)

(32,103

)

(34,161

)

 

 

 

 

 

 

 

 

 

 

Total

 

$

31,656

 

$

33,754

 

$

85,516

 

$

92,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of revenues by geographic location

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

$s in thousands

 

2016

 

2015

 

2016

 

2015

 

United States

 

$

111,005 

 

$

138,367 

 

$

325,379 

 

$

392,698 

 

Canada

 

13,819 

 

10,047 

 

35,114 

 

32,099 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

124,824 

 

$

148,414 

 

$

360,493 

 

$

424,797 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of long-lived assets by geographic location

 

 

 

September 30,

 

December 31,

 

$s in thousands

 

2016

 

2015

 

United States

 

$

398,722 

 

$

400,320 

 

Canada

 

55,046 

 

49,585 

 

 

 

 

 

 

 

Total long-lived assets

 

$

453,768 

 

$

449,905