SEGMENT REPORTING | SEGMENT REPORTING Segment reporting is prepared on the same basis that the Company's chief operating decision maker ("CODM"), which is a committee comprised of the Company's Co-Chief Executive Officers, manages the business, makes operating decisions and assesses performance. The Company is managed and reports as two operating segments; (i) the Environmental Services segment and (ii) the Safety-Kleen Sustainability Solutions segment. Third-party revenue is revenue billed to outside customers by a particular segment. Direct revenue is revenue allocated to the segment providing the product or service. Intersegment revenues represent the sharing of third-party revenues among the segments based on products and services provided by each segment as if the products and services were sold directly to the third-party. The intersegment revenues are shown net. The operations not managed through the Company’s operating segments described above are recorded as “Corporate.” Although such transactions are excluded from the business segment results, they are included in reported consolidated earnings. The following tables reconcile third-party revenues to direct revenues by Reportable Segment (in thousands): For the year ended December 31, 2024 Environmental Safety-Kleen Sustainability Solutions Total Segment Revenues Corporate Total Consolidated Revenues Third-party revenues $ 4,960,325 $ 929,220 $ 5,889,545 $ 407 $ 5,889,952 Intersegment revenues (expense), net 44,422 (44,422) — — — Direct revenues $ 5,004,747 $ 884,798 $ 5,889,545 $ 407 $ 5,889,952 For the year ended December 31, 2023 Environmental Safety-Kleen Sustainability Solutions Total Segment Revenues Corporate Total Consolidated Revenues Third-party revenues $ 4,469,909 $ 938,796 $ 5,408,705 $ 447 $ 5,409,152 Intersegment revenues (expense), net 41,533 (41,533) — — — Direct revenues $ 4,511,442 $ 897,263 $ 5,408,705 $ 447 $ 5,409,152 For the year ended December 31, 2022 Environmental Safety-Kleen Sustainability Solutions Total Segment Revenues Corporate Total Consolidated Revenues Third-party revenues $ 4,144,973 $ 1,021,125 $ 5,166,098 $ 507 $ 5,166,605 Intersegment revenues (expense), net 26,733 (26,733) — — — Direct revenues $ 4,171,706 $ 994,392 $ 5,166,098 $ 507 $ 5,166,605 The primary financial measure by which the CODM evaluates the performance of its segments is Adjusted EBITDA, which consists of net income plus accretion of environmental liabilities, stock-based compensation, depreciation and amortization, net interest expense, loss on early extinguishment of debt and provision for income taxes and excludes other transactions not deemed representative of fundamental segment results and other (income) expense, net. Transactions between the segments are accounted for at the Company’s best estimate based on similar transactions with outside customers. The CODM uses Adjusted EBITDA to enhance their understanding of segment operating performance, which represents the Company’s performance in the ordinary, ongoing and customary course of operations. The reportable segment operating performance Adjusted EBITDA is used by the CODM to make key operating decisions such as the allocation of resources. Total assets by segment are not used by the CODM to assess the performance of, or allocate resources to, the Company’s segments, therefore total assets by segment are not disclosed. The tables below present total Reportable Segment Adjusted EBITDA and the relevant significant segment expenses provided to the CODM by reported segment (in thousands): For the year ended December 31, 2024 Environmental Services Safety-Kleen Sustainability Solutions Total Reportable Segments Direct Revenues $ 5,004,747 $ 884,798 $ 5,889,545 Cost of Revenues 3,366,022 659,217 4,025,239 Selling, General and Administrative Expenses 371,263 78,575 449,838 Total Reportable Segment Adjusted EBITDA $ 1,267,462 $ 147,006 $ 1,414,468 For the year ended December 31, 2023 Environmental Services Safety-Kleen Sustainability Solutions Total Reportable Segments Direct Revenues $ 4,511,442 $ 897,263 $ 5,408,705 Cost of Revenues 3,063,043 646,301 3,709,344 Selling, General and Administrative Expenses 346,791 78,089 424,880 Total Reportable Segment Adjusted EBITDA $ 1,101,608 $ 172,873 $ 1,274,481 For the year ended December 31, 2022 Environmental Services Safety-Kleen Sustainability Solutions Total Reportable Segments Direct Revenues $ 4,171,706 $ 994,392 $ 5,166,098 Cost of Revenues 2,902,979 615,303 3,518,282 Selling, General and Administrative Expenses 315,674 72,762 388,436 Total Reportable Segment Adjusted EBITDA $ 953,053 $ 306,327 $ 1,259,380 The following table presents Total Reportable Segment Adjusted EBITDA reconciled to income from operations before provision for income taxes (in thousands): For the years ended December 31, 2024 2023 2022 Adjusted EBITDA: Environmental Services $ 1,267,462 $ 1,101,608 $ 953,053 Safety-Kleen Sustainability Solutions 147,006 172,873 306,327 Total Reportable Segment Adjusted EBITDA 1,414,468 1,274,481 1,259,380 Reconciliation to Consolidated Statements of Operations: Corporate Costs (1) 297,534 261,911 237,252 Accretion of environmental liabilities 13,456 13,667 12,943 Stock-based compensation 27,981 20,703 26,844 Depreciation and amortization 400,922 365,761 347,594 Kimball startup costs 4,343 — — Income from operations 670,232 612,439 634,747 Other expense (income), net 1,454 (2,315) (2,472) Loss on early extinguishment of debt 371 2,880 422 Gain on sale of business — — (8,864) Interest expense, net of interest income 134,964 108,595 107,663 Income from operations before provision for income taxes $ 533,443 $ 503,279 $ 537,998 ___________________________________ (1) Corporate Costs include the revenue, cost of revenues and selling, general and administrative expenses not managed through the Company’s operating segments. These costs are not captured within the Company’s Reportable Segment Adjusted EBITDA but are included in the Company’s total Adjusted EBITDA balances. The following table presents assets by reported segment and in the aggregate (in thousands): December 31, 2024 December 31, 2023 Property, plant and equipment, net Environmental Services $ 1,865,611 $ 1,651,026 Safety-Kleen Sustainability Solutions 463,538 411,415 Corporate 118,792 130,877 Total property, plant and equipment, net $ 2,447,941 $ 2,193,318 Goodwill and Permits and other intangibles, net Environmental Services Goodwill $ 1,296,204 $ 1,112,013 Permits and other intangibles, net 549,482 454,919 Total Environmental Services 1,845,686 1,566,932 Safety-Kleen Sustainability Solutions Goodwill $ 180,995 $ 175,723 Permits and other intangibles, net 152,505 147,878 Total Safety-Kleen Sustainability Solutions 333,500 323,601 Total $ 2,179,186 $ 1,890,533 Geographic Information As of December 31, 2024 and 2023, the Company had property, plant and equipment, net of depreciation and amortization and permits and other intangible assets, net of amortization in the following geographic locations (in thousands): December 31, 2024 December 31, 2023 Total % of Total Total % of Total Property, plant and equipment, net United States $ 2,249,155 91.9 % $ 1,972,221 89.9 % Canada and other foreign 198,786 8.1 221,097 10.1 Total property, plant and equipment, net $ 2,447,941 100.0 % $ 2,193,318 100.0 % Permits and other intangibles, net United States $ 674,246 96.0 % $ 570,049 94.6 % Canada 27,741 4.0 32,748 5.4 Total permits and other intangibles, net $ 701,987 100.0 % $ 602,797 100.0 % The following table presents the total assets by geographical area (in thousands): December 31, 2024 December 31, 2023 United States $ 6,756,813 $ 5,786,937 Canada and other foreign 620,465 595,932 Total $ 7,377,278 $ 6,382,869 |