XML 54 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT REPORTING (Tables)
3 Months Ended
Mar. 31, 2018
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, 2018 and 2017 (in thousands):
 
For the Three Months Ended March 31, 2018
 
For the Three Months Ended March 31, 2017
 
Third party revenues
 
Intersegment revenues, net
 
Corporate Items, net
 
Direct revenues
 
Third party revenues
 
Intersegment revenues, net
 
Corporate Items, net
 
Direct revenues
Environmental Services
$
439,688

 
$
31,965

 
$
794

 
$
472,447

 
$
395,907

 
$
32,069

 
$
920

 
$
428,896

Safety-Kleen
309,918

 
(31,965
)
 
11

 
277,964

 
292,901

 
(32,069
)
 
3

 
260,835

Corporate Items
172

 

 
(805
)
 
(633
)
 
133

 

 
(923
)
 
(790
)
Total
$
749,778

 
$

 
$

 
$
749,778

 
$
688,941

 
$

 
$

 
$
688,941


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,
 
2018
 
2017
Adjusted EBITDA:
 

 
 

Environmental Services
$
61,417

 
$
60,190

Safety-Kleen
61,884

 
52,368

Corporate Items
(35,036
)
 
(32,423
)
Total
$
88,265

 
$
80,135

Reconciliation to Consolidated Statements of Operations:
 

 
 

Accretion of environmental liabilities
2,430

 
2,290

Depreciation and amortization
74,844

 
72,412

Income from operations
10,991

 
5,433

Other expense, net
299

 
1,549

Interest expense, net of interest income
20,270

 
22,576

Loss before provision for income taxes
$
(9,578
)
 
$
(18,692
)
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, 2018
 
Environmental
Services
 
Safety-Kleen
 
Corporate
Items
 
Totals
Property, plant and equipment, net
$
998,340

 
$
553,308

 
$
80,000

 
$
1,631,648

Goodwill
187,490

 
305,215

 

 
492,705

Permits and other intangibles, net
99,401

 
365,234

 

 
464,635

Total assets
$
1,685,168

 
$
1,437,026

 
$
562,622

 
$
3,684,816

 
December 31, 2017
 
Environmental
Services
 
Safety-Kleen
 
Corporate
Items
 
Totals
Property, plant and equipment, net
$
927,139

 
$
582,162

 
$
78,064

 
$
1,587,365

Goodwill
172,386

 
306,137

 

 
478,523

Permits and other intangibles, net
97,519

 
371,609

 

 
469,128

Total assets
$
1,541,241

 
$
1,471,291

 
$
694,038

 
$
3,706,570

Total assets by geographical area
The following table presents total assets by geographical area (in thousands):
 
March 31, 2018
 
December 31, 2017
United States
$
3,002,779

 
$
2,985,394

Canada
681,901

 
721,176

Other foreign
136

 

Total
$
3,684,816

 
$
3,706,570