XML 52 R41.htm IDEA: XBRL DOCUMENT v3.24.2
SEGMENT REPORTING (Tables)
6 Months Ended
Jun. 30, 2024
Segment Reporting [Abstract]  
Schedule of Reconciliation of Third Party Revenues to Direct Revenues
The following tables reconcile third-party revenues to direct revenues for the three and six months ended June 30, 2024 and 2023 (in thousands):
Three Months EndedThree Months Ended
June 30, 2024June 30, 2023
Third-Party RevenuesIntersegment Revenues (Expenses), netDirect RevenuesThird-Party RevenuesIntersegment Revenues (Expenses), netDirect Revenues
Environmental Services$1,297,298 $12,085 $1,309,383 $1,161,482 $10,554 $1,172,036 
Safety-Kleen Sustainability Solutions255,322 (12,085)243,237 236,302 (10,554)225,748 
Corporate Items99 — 99 116 — 116 
Total$1,552,719 $— $1,552,719 $1,397,900 $— $1,397,900 
Six Months EndedSix Months Ended
June 30, 2024June 30, 2023
Third-Party RevenuesIntersegment Revenues (Expenses), netDirect RevenuesThird-Party RevenuesIntersegment Revenues (Expenses), netDirect Revenues
Environmental Services$2,458,577 $23,316 $2,481,893 $2,222,464 $20,313 $2,242,777 
Safety-Kleen Sustainability Solutions470,636 (23,316)447,320 482,600 (20,313)462,287 
Corporate Items201 — 201 223 — 223 
Total$2,929,414 $— $2,929,414 $2,705,287 $— $2,705,287 
Schedule of Reconciliation to Consolidated Statements of Income to Adjusted EBITDA
The following table presents Adjusted EBITDA information used by management by reported segment (in thousands):
 Three Months EndedSix Months Ended
June 30,June 30,
 2024202320242023
Adjusted EBITDA:  
Environmental Services$359,915 $305,622 $624,390 $533,967 
Safety-Kleen Sustainability Solutions51,476 53,415 81,176 94,878 
Corporate Items(83,575)(71,531)(147,655)(126,201)
Total327,816 287,506 557,911 502,644 
Reconciliation to Consolidated Statements of Operations:  
Accretion of environmental liabilities3,304 3,486 6,521 6,893 
Stock-based compensation8,515 4,500 14,853 10,518 
Depreciation and amortization100,504 89,697 195,569 174,455 
Income from operations215,493 189,823 340,968 310,778 
Other expense, net167 1,283 1,308 1,167 
Loss on early extinguishment of debt
— — — 2,362 
Interest expense, net of interest income36,449 30,072 64,988 50,704 
Income before provision for income taxes$178,877 $158,468 $274,672 $256,545