XML 54 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT REPORTING (Tables)
9 Months Ended
Sep. 30, 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 and nine months ended September 30, 2018 and 2017 (in thousands):
 
For the Three Months Ended September 30, 2018
 
For the Three Months Ended September 30, 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
$
508,813

 
$
33,022

 
$
1,145

 
$
542,980

 
$
440,163

 
$
31,757

 
$
761

 
$
472,681

Safety-Kleen
333,901

 
(33,022
)
 
6

 
300,885

 
315,028

 
(31,757
)
 
3

 
283,274

Corporate Items
467

 

 
(1,151
)
 
(684
)
 
655

 

 
(764
)
 
(109
)
Total
$
843,181

 
$

 
$

 
$
843,181

 
$
755,846

 
$

 
$

 
$
755,846


 
For the Nine Months Ended September 30, 2018
 
For the Nine Months Ended September 30, 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
$
1,468,417

 
$
99,278

 
$
2,546

 
$
1,570,241

 
$
1,285,701

 
$
95,465

 
$
2,001

 
$
1,383,167

Safety-Kleen
972,534

 
(99,278
)
 
28

 
873,284

 
910,885

 
(95,465
)
 
4

 
815,424

Corporate Items
1,148

 

 
(2,574
)
 
(1,426
)
 
989

 

 
(2,005
)
 
(1,016
)
Total
$
2,442,099

 
$

 
$

 
$
2,442,099

 
$
2,197,575

 
$

 
$

 
$
2,197,575

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 Nine Months Ended
 
September 30,
 
September 30,
 
2018
 
2017
 
2018
 
2017
Adjusted EBITDA:
 

 
 

 
 
 
 
Environmental Services
$
102,419

 
$
86,505

 
$
273,035

 
$
241,527

Safety-Kleen
79,502

 
70,305

 
214,455

 
182,954

Corporate Items
(40,644
)
 
(33,811
)
 
(118,387
)
 
(100,656
)
Total
$
141,277

 
$
122,999

 
$
369,103

 
$
323,825

Reconciliation to Consolidated Statements of Operations:
 

 
 

 
 
 
 
Accretion of environmental liabilities
2,450

 
2,347

 
7,328

 
7,053

Depreciation and amortization
73,082

 
72,989

 
220,686

 
216,932

Income from operations
65,745

 
47,663

 
141,089

 
99,840

Other expense, net
996

 
432

 
449

 
2,814

Loss on early extinguishment of debt
2,469

 
1,846

 
2,469

 
7,891

Loss (gain) on sale of business

 
77

 

 
(31,645
)
Interest expense, net of interest income
19,916

 
20,675

 
60,955

 
65,743

Income before provision for income taxes
$
42,364

 
$
24,633

 
$
77,216

 
$
55,037

PP&E, intangible assets and total assets by segment
The following table presents certain assets by reportable segment and in the aggregate (in thousands):
 
September 30, 2018
 
Environmental
Services
 
Safety-Kleen
 
Corporate
Items
 
Totals
Property, plant and equipment, net
$
997,708

 
$
558,550

 
$
58,171

 
$
1,614,429

Goodwill
204,760

 
309,342

 

 
514,102

Permits and other intangibles, net
96,175

 
355,180

 

 
451,355

Total assets
$
1,714,209

 
$
1,445,995

 
$
614,125

 
$
3,774,329

 
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):
 
September 30, 2018
 
December 31, 2017
United States
$
3,090,011

 
$
2,985,394

Canada
684,144

 
721,176

Other foreign
174

 

Total
$
3,774,329

 
$
3,706,570