XML 44 R47.htm IDEA: XBRL DOCUMENT v2.4.1.9
GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (Tables)
12 Months Ended
Dec. 31, 2014
Guarantor and Non-Guarantor Subsidiaries Financial Information [Abstract]  
Schedule of Condensed Consolidating Balance Sheet
Following is the condensed consolidating balance sheet at December 31, 2014 (in thousands):
 
Clean
Harbors, Inc.
 
U.S. Guarantor
Subsidiaries
 
Foreign
Non-Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Total
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
1,006

 
$
154,147

 
$
91,726

 
$

 
$
246,879

Intercompany receivables
133,219

 
156,920

 
39,724

 
(329,863
)
 

Accounts receivable, net

 
414,205

 
142,926

 

 
557,131

Other current assets

 
241,232

 
81,191

 

 
322,423

Property, plant and equipment, net

 
970,757

 
588,077

 

 
1,558,834

Investments in subsidiaries
2,694,727

 
663,191

 

 
(3,357,918
)
 

Intercompany debt receivable

 
327,634

 
3,701

 
(331,335
)
 

Goodwill

 
324,930

 
127,739

 

 
452,669

Permits and other intangibles, net

 
435,906

 
94,174

 

 
530,080

Other long-term assets
16,801

 
12,959

 
6,502

 

 
36,262

Total assets
$
2,845,753

 
$
3,701,881

 
$
1,175,760

 
$
(4,019,116
)
 
$
3,704,278

Liabilities and Stockholders' Equity:
 
 
 
 
 
 
 
 
 
Current liabilities
$
20,820

 
$
444,059

 
$
107,592

 
$

 
$
572,471

Intercompany payables
163,361

 
164,231

 
2,271

 
(329,863
)
 

Closure, post-closure and remedial liabilities, net

 
158,622

 
25,109

 

 
183,731

Long-term obligations
1,395,000

 

 

 

 
1,395,000

Capital lease obligations, net

 

 

 

 

Intercompany debt payable
3,701

 

 
327,634

 
(331,335
)
 

Other long-term liabilities

 
240,242

 
49,963

 

 
290,205

Total liabilities
1,582,882

 
1,007,154

 
512,569

 
(661,198
)
 
2,441,407

Stockholders' equity
1,262,871

 
2,694,727

 
663,191

 
(3,357,918
)
 
1,262,871

Total liabilities and stockholders' equity
$
2,845,753

 
$
3,701,881

 
$
1,175,760

 
$
(4,019,116
)
 
$
3,704,278











(18) GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (Continued)
Following is the condensed consolidating balance sheet at December 31, 2013 (in thousands):
 
Clean
Harbors, Inc.
 
U.S. Guarantor
Subsidiaries
 
Foreign
Non-Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Total
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
1,006

 
$
235,505

 
$
73,562

 
$

 
$
310,073

Intercompany receivables
101,745

 
91,151

 
24,647

 
(217,543
)
 

Accounts receivable, net

 
387,809

 
191,585

 

 
579,394

Other current assets

 
207,054

 
74,658

 

 
281,712

Property, plant and equipment, net

 
949,565

 
652,605

 

 
1,602,170

Investments in subsidiaries
2,864,291

 
703,141

 
115,688

 
(3,683,120
)
 

Intercompany debt receivable

 
471,101

 
3,701

 
(474,802
)
 

Goodwill

 
415,541

 
155,419

 

 
570,960

Permits and other intangibles, net

 
459,211

 
110,762

 

 
569,973

Other long-term assets
20,081

 
12,575

 
6,740

 

 
39,396

Total assets
$
2,987,123

 
$
3,932,653

 
$
1,409,367

 
$
(4,375,465
)
 
$
3,953,678

Liabilities and Stockholders' Equity:
 
 
 
 
 
 
 
 
 
Current liabilities
$
20,838

 
$
483,024

 
$
135,683

 
$

 
$
639,545

Intercompany payables
86,945

 
114,773

 
15,825

 
(217,543
)
 

Closure, post-closure and remedial liabilities, net

 
162,927

 
27,185

 

 
190,112

Long-term obligations
1,400,000

 

 

 

 
1,400,000

Capital lease obligations, net

 
191

 
1,244

 

 
1,435

Intercompany debt payable
3,701

 

 
471,101

 
(474,802
)
 

Other long-term liabilities

 
191,759

 
55,188

 

 
246,947

Total liabilities
1,511,484

 
952,674

 
706,226

 
(692,345
)
 
2,478,039

Stockholders' equity
1,475,639

 
2,979,979

 
703,141

 
(3,683,120
)
 
1,475,639

Total liabilities and stockholders' equity
$
2,987,123

 
$
3,932,653

 
$
1,409,367

 
$
(4,375,465
)
 
$
3,953,678

Schedule of Consolidating Statement of Income
Following is the consolidating statement of (loss) income for the year ended December 31, 2014 (in thousands):
 
Clean
Harbors, Inc.
 
U.S. Guarantor
Subsidiaries
 
Foreign
Non-Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Total
Revenues
 
 
 
 
 
 
 
 
 
  Service revenues
$

 
$
1,786,695

 
$
876,085

 
$
(22,984
)
 
$
2,639,796

  Product revenues

 
619,802

 
148,671

 
(6,633
)
 
761,840

   Total revenues

 
2,406,497

 
1,024,756

 
(29,617
)
 
3,401,636

Cost of revenues (exclusive of items shown separately below)
 
 
 
 
 
 
 
 
 
  Service cost of revenues

 
1,172,181

 
641,180

 
(22,984
)
 
1,790,377

  Product cost of revenues

 
538,671

 
119,381

 
(6,633
)
 
651,419

   Total cost of revenues

 
1,710,852

 
760,561

 
(29,617
)
 
2,441,796

Selling, general and administrative expenses
114

 
321,069

 
116,738

 

 
437,921

Accretion of environmental liabilities

 
9,240

 
1,372

 

 
10,612

Depreciation and amortization

 
173,447

 
102,636

 

 
276,083

Goodwill impairment charge

 
105,466

 
17,948

 

 
123,414

(Loss) income from operations
(114
)
 
86,423

 
25,501

 

 
111,810

Other income

 
3,369

 
1,011

 

 
4,380

Interest (expense) income, net
(78,570
)
 
800

 
102

 

 
(77,668
)
Equity in earnings of subsidiaries, net of tax
18,882

 
(9,031
)
 

 
(9,851
)
 

Intercompany dividend income

 

 
6,238

 
(6,238
)
 

Intercompany interest income (expense)

 
28,596

 
(28,596
)
 

 

(Loss) income before (benefit) provision for income taxes
(59,802
)
 
110,157

 
4,256

 
(16,089
)
 
38,522

(Benefit) provision for income taxes
(31,474
)
 
91,275

 
7,049

 

 
66,850

Net (loss) income
(28,328
)
 
18,882

 
(2,793
)
 
(16,089
)
 
(28,328
)
Other comprehensive (loss) income
(91,286
)
 
(91,286
)
 
(37,157
)
 
128,443

 
(91,286
)
Comprehensive (loss) income
$
(119,614
)
 
$
(72,404
)
 
$
(39,950
)
 
$
112,354

 
$
(119,614
)











(18) GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (Continued)
Following is the consolidating statement of income for the year ended December 31, 2013 (in thousands):
 
Clean
Harbors, Inc.
 
U.S. Guarantor
Subsidiaries
 
Foreign
Non-Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Total
Revenues
 
 
 
 
 
 
 
 
 
  Service revenues

 
1,757,663

 
984,122

 
(12,580
)
 
2,729,205

  Product revenues

 
611,548

 
172,500

 
(3,597
)
 
780,451

   Total revenues

 
2,369,211

 
1,156,622

 
(16,177
)
 
3,509,656

Cost of revenues (exclusive of items shown separately below)
 
 
 
 
 
 
 
 
 
  Service cost of revenues

 
1,190,419

 
696,609

 
(12,580
)
 
1,874,448

  Product cost of revenues

 
524,318

 
147,464

 
(3,597
)
 
668,185

   Total cost of revenues

 
1,714,737

 
844,073

 
(16,177
)
 
2,542,633

Selling, general and administrative expenses
109

 
353,215

 
117,153

 

 
470,477

Accretion of environmental liabilities

 
9,935

 
1,606

 

 
11,541

Depreciation and amortization

 
170,041

 
94,408

 

 
264,449

(Loss) income from operations
(109
)
 
121,283

 
99,382

 

 
220,556

Other income

 
1,655

 
50

 

 
1,705

Interest (expense) income, net
(79,017
)
 
236

 
405

 

 
(78,376
)
Equity in earnings of subsidiaries, net of tax
143,042

 
42,741

 

 
(185,783
)
 

Intercompany dividend income

 

 
13,292

 
(13,292
)
 

Intercompany interest income (expense)

 
41,695

 
(41,695
)
 

 

Income before (benefit) provision for income taxes
63,916

 
207,610

 
71,434

 
(199,075
)
 
143,885

(Benefit) provision for income taxes
(31,650
)
 
64,568

 
15,401

 

 
48,319

Net income
95,566

 
143,042

 
56,033

 
(199,075
)
 
95,566

Other comprehensive (loss) income
(69,188
)
 
(69,188
)
 
39,519

 
29,669

 
(69,188
)
Comprehensive income
$
26,378

 
$
73,854

 
$
95,552

 
$
(169,406
)
 
$
26,378













(18) GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (Continued)
Following is the consolidating statement of income for the year ended December 31, 2012 (in thousands):
 
Clean
Harbors, Inc.
 
U.S. Guarantor
Subsidiaries
 
Foreign
Non-Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Total
Revenues
 
 
 
 
 
 
 
 
 
  Service revenues

 
1,155,993

 
916,148

 
(8,981
)
 
2,063,160

  Product revenues

 
87,460

 
37,831

 
(543
)
 
124,748

   Total revenues

 
1,243,453

 
953,979

 
(9,524
)
 
2,187,908

Cost of revenues (exclusive of items shown separately below)
 
 
 
 
 
 
 
 
 
  Service cost of revenues

 
790,018

 
658,557

 
(8,981
)
 
1,439,594

  Product cost of revenues

 
70,085

 
31,485

 
(543
)
 
101,027

   Total cost of revenues

 
860,103

 
690,042

 
(9,524
)
 
1,540,621

Selling, general and administrative expenses
66

 
173,190

 
100,264

 

 
273,520

Accretion of environmental liabilities

 
8,592

 
1,325

 

 
9,917

Depreciation and amortization

 
80,154

 
81,492

 

 
161,646

Income from operations
(66
)
 
121,414

 
80,856

 

 
202,204

Other expense

 
(157
)
 
(645
)
 

 
(802
)
Loss on early extinguishment of debt
(26,260
)
 

 
(125
)
 

 
(26,385
)
Interest (expense) income, net
(46,346
)
 
179

 
(1,120
)
 

 
(47,287
)
Equity in earnings of subsidiaries, net of tax
173,277

 
25,702

 

 
(198,979
)
 

Intercompany dividend income (expense)

 

 
13,696

 
(13,696
)
 

Intercompany interest income (expense)

 
41,457

 
(41,457
)
 

 

Income before (benefit) provision for income taxes
100,605

 
188,595

 
51,205

 
(212,675
)
 
127,730

(Benefit) provision for income taxes
(29,069
)
 
15,318

 
11,807

 

 
(1,944
)
Net income
129,674

 
173,277

 
39,398

 
(212,675
)
 
129,674

Other comprehensive income (loss)
18,279

 
18,279

 
7,986

 
(26,265
)
 
18,279

Comprehensive income (loss)
$
147,953

 
$
191,556

 
$
47,384

 
$
(238,940
)
 
$
147,953

Schedule of Condensed Consolidating Statement of Cash Flows
Following is the condensed consolidating statement of cash flows for the year ended December 31, 2014 (in thousands):
 
Clean
Harbors, Inc.
 
U.S. Guarantor
Subsidiaries
 
Foreign
Non-Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Total
Net cash from operating activities
$
(5,242
)
 
$
70,761

 
$
250,433

 
(18,586
)
 
$
297,366

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Additions to property, plant and equipment

 
(172,525
)
 
(85,088
)
 

 
(257,613
)
Proceeds from sales of fixed assets

 
3,956

 
4,208

 

 
8,164

Proceeds from long-term investments

 

 
13,861

 

 
13,861

Acquisitions, net of cash acquired

 
(6,550
)
 
(9,637
)
 

 
(16,187
)
Additions to intangible assets including costs to obtain or renew permits

 
(623
)
 
(5,896
)
 

 
(6,519
)
Intercompany

 
(112,134
)
 

 
112,134

 

Intercompany debt

 
143,467

 

 
(143,467
)
 

Net cash used in investing activities

 
(144,409
)
 
(82,552
)
 
(31,333
)
 
(258,294
)
Cash flows from (used in) financing activities:
 
 
 
 
 
 
 
 
 
Change in uncashed checks

 
11,046

 
4,023

 

 
15,069

Remittance of shares, net
(2,793
)
 

 

 

 
(2,793
)
Excess tax benefit of stock-based compensation
878

 

 

 

 
878

Proceeds from employee stock purchase plan
4,364

 

 

 

 
4,364

Repurchases of common stock
(104,341
)
 

 

 

 
(104,341
)
Payments on capital leases

 
(170
)
 
(1,952
)
 

 
(2,122
)
Repayments of long-term obligations
(5,000
)
 

 

 

 
(5,000
)
Dividends paid

 
(18,586
)
 

 
18,586

 

Intercompany
112,134

 

 

 
(112,134
)
 

Intercompany debt

 

 
(143,467
)
 
143,467

 

Net cash from (used in) financing activities
5,242

 
(7,710
)
 
(141,396
)
 
49,919

 
(93,945
)
Effect of exchange rate change on cash

 

 
(8,321
)
 

 
(8,321
)
(Decrease) increase in cash and cash equivalents

 
(81,358
)
 
18,164

 

 
(63,194
)
Cash and cash equivalents, beginning of year
1,006

 
235,505

 
73,562

 

 
310,073

Cash and cash equivalents, end of year
$
1,006

 
$
154,147

 
$
91,726

 

 
$
246,879










(18) GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (Continued)
Following is the condensed consolidating statement of cash flows for the year ended December 31, 2013 (in thousands):
 
Clean
Harbors, Inc.
 
U.S. Guarantor
Subsidiaries
 
Foreign
Non-Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Total
Net cash from operating activities
$
(33,932
)
 
$
277,445

 
$
185,686

 
(13,360
)
 
$
415,839

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Additions to property, plant and equipment

 
(145,075
)
 
(135,132
)
 

 
(280,207
)
Proceeds from sales of fixed assets

 
1,078

 
3,621

 

 
4,699

Acquisitions, net of cash acquired
(6,025
)
 
(57,239
)
 

 

 
(63,264
)
Additions to intangible assets including costs to obtain or renew permits

 
(5,247
)
 
(1,493
)
 

 
(6,740
)
Intercompany debt

 
27,525

 

 
(27,525
)
 

Net cash used in investing activities
(6,025
)
 
(178,958
)
 
(133,004
)
 
(27,525
)
 
(345,512
)
Cash flows from (used in) financing activities:
 
 
 
 
 
 
 
 
 
Change in uncashed checks

 
9,922

 
2,346

 

 
12,268

Proceeds from exercise of stock options
400

 

 

 

 
400

Remittance of shares, net
(731
)
 

 

 

 
(731
)
Excess tax benefit of stock-based compensation
1,409

 

 

 

 
1,409

Deferred financing costs paid
(2,504
)
 

 

 

 
(2,504
)
Proceeds from employee stock purchase plan
7,425

 

 

 

 
7,425

Payments of capital leases

 
(227
)
 
(4,664
)
 

 
(4,891
)
Issuance costs related to issuance of common stock
(250
)
 

 

 

 
(250
)
Dividends paid

 
(13,360
)
 

 
13,360

 

Intercompany debt

 

 
(27,525
)
 
27,525

 

Net cash from (used in) financing activities
5,749

 
(3,665
)
 
(29,843
)
 
40,885

 
13,126

Effect of exchange rate change on cash

 

 
(3,216
)
 

 
(3,216
)
(Decrease) increase in cash and cash equivalents
(34,208
)
 
94,822

 
19,623

 

 
80,237

Cash and cash equivalents, beginning of year
35,214

 
140,683

 
53,939

 

 
229,836

Cash and cash equivalents, end of year
$
1,006

 
$
235,505

 
$
73,562

 
$

 
$
310,073











(18) GUARANTOR AND NON-GUARANTOR SUBSIDIARIES (Continued)
Following is the condensed consolidating statement of cash flows for the year ended December 31, 2012 (in thousands):
 
Clean
Harbors, Inc.
 
U.S. Guarantor
Subsidiaries
 
Foreign
Non-Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Total
Net cash from operating activities
$
(35,645
)
 
$
246,774

 
$
137,051

 
(23,815
)
 
$
324,365

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Additions to property, plant and equipment

 
(117,286
)
 
(80,111
)
 

 
(197,397
)
Proceeds from sales of fixed assets and assets held for sale

 
3,810

 
4,315

 

 
8,125

Acquisitions, net of cash acquired
(1,257,259
)
 
(63,351
)
 
(53,311
)
 

 
(1,373,921
)
Additions to intangible assets including costs to obtain or renew permits

 
(712
)
 
(3,334
)
 

 
(4,046
)
Purchase of marketable securities

 

 
(10,517
)
 

 
(10,517
)
Other

 
500

 
4,620

 

 
5,120

Intercompany debt

 
(25,697
)
 

 
25,697

 

Net cash used in investing activities
(1,257,259
)
 
(202,736
)
 
(138,338
)
 
25,697

 
(1,572,636
)
Cash flows from (used in) financing activities:
 
 
 
 
 
 
 
 
 
Change in uncashed checks

 
(6,761
)
 
(5,309
)
 

 
(12,070
)
Proceeds from exercise of stock options
288

 

 

 

 
288

Remittance of shares, net
(2,912
)
 

 

 

 
(2,912
)
Excess tax benefit of stock-based compensation
2,556

 

 

 

 
2,556

Deferred financing costs paid
(19,056
)
 

 

 

 
(19,056
)
Proceeds from employee stock purchase plan
6,196

 

 

 

 
6,196

Payments of capital leases

 
(850
)
 
(5,749
)
 

 
(6,599
)
Proceeds from issuance of common stock, net
369,520

 

 

 

 
369,520

Repayment of long-term obligations
(520,000
)
 

 

 

 
(520,000
)
Distribution of cash earned on employee participation plan
(55
)
 

 

 

 
(55
)
Issuance of senior secured notes, including premium
1,400,000

 

 

 

 
1,400,000

Dividends paid

 
(23,815
)
 

 
23,815

 

Intercompany debt

 

 
25,697

 
(25,697
)
 

Net cash from (used in) financing activities
1,236,537

 
(31,426
)
 
14,639

 
(1,882
)
 
1,217,868

Effect of exchange rate change on cash

 

 
(484
)
 

 
(484
)
(Decrease) increase in cash and cash equivalents
(56,367
)
 
12,612

 
12,868

 

 
(30,887
)
Cash and cash equivalents, beginning of year
91,581

 
128,071

 
41,071

 

 
260,723

Cash and cash equivalents, end of year
$
35,214

 
$
140,683

 
$
53,939

 
$

 
$
229,836