UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 1, 2018
CLEAN HARBORS, INC.
(Exact name of registrant as specified in its charter)
Massachusetts |
|
001-34223 |
|
04-2997780 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
42 Longwater Drive, Norwell, |
|
02061-9149 |
(Address of principal executive offices) |
|
(Zip Code) |
(781) 792-5000
(Registrants telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Item 2.02 Results of Operations and Financial Condition
On August 1, 2018 Clean Harbors, Inc. (the Company) issued a press release announcing the Companys results of operations for the second quarter ended June 30, 2018. A copy of that press release is furnished with this report as Exhibit 99.1.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits. The following exhibits are being filed herewith:
Exhibit No. |
|
Description |
|
|
|
99.1 |
|
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
Clean Harbors, Inc. |
|
(Registrant) |
|
|
|
|
August 1, 2018 |
/s/ Michael L. Battles |
|
Executive Vice President and Chief Financial Officer |
Press Release
Clean Harbors Announces Second-Quarter 2018 Financial Results
· Achieves 13% Increase in Q2 Revenues to $849.1 Million, Driven by Strong Organic Growth and Veolia Acquisition
· Reports Net Income of $30.7 Million, or $0.54 per Diluted Share
· Delivers Q2 Adjusted EBITDA of $139.6 Million, up 16% on Strong Waste Volumes, Industrial Turnarounds and Safety-Kleen Growth; Margins Increase by 40 Basis Points
· Completes Debt Refinancing to Lower Annual Interest Expense and Extend the Maturity Date to 2024
· Raises 2018 Adjusted EBITDA and Adjusted Free Cash Flow Guidance
NORWELL, Mass. August 1, 2018 Clean Harbors, Inc. (Clean Harbors) (NYSE: CLH), the leading provider of environmental, energy and industrial services throughout North America, today announced financial results for the second quarter ended June 30, 2018.
We delivered strong second-quarter results, with significant top- and bottom-line contributions from both of our segments, said Alan S. McKim, Chairman, President and Chief Executive Officer. Our quarterly performance in Environmental Services was driven by higher volumes and an improved mix in our disposal network, as well as better-than-expected profitability from our Veolia Industrial Services acquisition. Safety-Kleen continued to capitalize on the favorable pricing environment for base oil and blended products in the quarter. Overall, our second-quarter financial performance reflected the leverage in our disposal and re-refinery networks, as we grew our Adjusted EBITDA at a higher rate than revenue. As a result, we expanded our Adjusted EBITDA margins by more than 40 basis points from a year ago.
Second-quarter revenues increased 13% to $849.1 million, compared with $752.8 million in the same period a year ago. Income from operations grew 38% to $64.4 million from $46.7 million in the second quarter of 2017.
Net income for the second quarter of 2018 was $30.7 million, or $0.54 per diluted share, compared with net income for the second quarter of 2017 of $25.9 million, or $0.45 per diluted share. Second quarter 2017 net income included the after-tax gain on sale from the divestiture of the Companys transformer services business, an after-tax loss on the early extinguishment of debt and a non-cash charge from tax-related valuation allowances in Canada. Excluding these impacts, adjusted net income for the second quarter of 2017 was $13.7 million, or $0.24 per diluted share. Results for the second quarter of 2018 and 2017 included pre-tax integration and severance costs of $2.3 million and $1.8 million, respectively.
Adjusted EBITDA (see description below) in the second quarter of 2018 increased 16% to $139.6 million, compared with $120.7 million in the same period of 2017.
Within our Environmental Services segment, incinerator utilization in the quarter was 90%, compared with 87% in the same period of 2017, McKim said. We substantially improved our mix of incineration waste streams led by record drum volumes and growing contributions from our chemical and manufacturing verticals. Our Industrial Services business benefited from a healthy turnaround season in both the U.S. and Canada. We
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
continue to be encouraged by the early performance of Veolias U.S. Industrial Services business. While there were no large emergency response projects recorded in the quarter, we won a steady stream of smaller projects across multiple regions within our Field Services business.
Within Safety-Kleen, we generated a double-digit increase in profitability for the third consecutive quarter. Adjusted EBITDA margins in this segment improved by 260 basis points from a year ago to 24.8%, as the team again effectively managed the spread in our used motor oil business while driving growth in our branch network, McKim said. We grew waste oil collection volumes from those of a year ago, while maintaining an average charge-for-oil (CFO) position for those collected gallons. We continued to steadily grow direct lubricant sales through our closed-loop initiative, which has now surpassed 20,000 customers. Direct lubricant sales accounted for 6% of our total volumes sold in the quarter, up from the prior year and from the first quarter of 2018.
Debt Refinancing
Clean Harbors recently refinanced a portion of its long-term debt. The Company successfully executed a tender process in July, extinguishing more than 80% of its $400 million of Senior Unsecured Notes due 2020. Clean Harbors intends to redeem the remaining portion of the 2020 Senior Unsecured Notes today. The Company is replacing those 2020 Notes with a recently completed $350 million expansion of its variable Term Loan B facility and a $50 million drawdown on its existing revolver. The Company intends to put an interest rate swap in place in the coming weeks to reduce the variable rate nature of the Term Loan B expansion.
In aggregate, we expect these activities to save the Company more than $2 million in annual interest expense, said Executive Vice President and Chief Financial Officer Michael L. Battles. This successful refinancing also will provide us with greater financial flexibility going forward and extends the debt maturity date of our Term Loan to 2024.
Business Outlook and Financial Guidance
We concluded the first half of 2018 with strong momentum in multiple markets, and we are optimistic about our prospects going forward, McKim said. Within Environmental Services, we have a considerable backlog of projects in our pipeline, particularly within the chemical industry, which should drive additional volumes into our disposal facilities. The acquisition of Veolia should continue to strengthen our Industrial Services business and amplify the growth opportunities for our specialty lines of business. In addition, the rise in crude prices and greater drilling activity are supporting a mild recovery in our energy-related businesses. For Safety-Kleen, the focus in the second half of the year will be on further enhancing margins through pricing strategies, continuing to advance our blended oil sales programs and capitalizing on cross-selling opportunities.
As a result of our year-to-date performance and favorable trends in our key markets, we are increasing both our Adjusted EBITDA and adjusted free cash flow guidance for 2018. We anticipate a strong second half of the year with consistent profitable growth, McKim concluded.
Based on its recent financial performance and current market conditions, Clean Harbors raised its full-year 2018 Adjusted EBITDA guidance to a range of $460 million to $490 million, compared with its prior range of $440 million to $480 million. On a GAAP basis, the Companys revised guidance is based on projected 2018 net income in the range of $30 million to $59 million. A reconciliation of the Companys Adjusted EBITDA guidance to net income guidance is included below. Clean Harbors also increased its adjusted free cash flow
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
guidance. The Company currently expects to generate adjusted free cash flow for 2018 in the range of $135 million to $165 million, compared with its previous range of $125 million to $155 million, which is based on projected 2018 net cash from operating activities in the range of $305 million to $355 million.
Non-GAAP Results
Clean Harbors reports Adjusted EBITDA, which is a non-GAAP financial measure and should not be considered an alternative to net income (loss) or other measurements under generally accepted accounting principles (GAAP), but viewed only as a supplement to those measurements. Adjusted EBITDA is not calculated identically by all companies, and therefore the Companys measurements of Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies. Clean Harbors believes that Adjusted EBITDA provides additional useful information to investors since the Companys loan covenants are based upon levels of Adjusted EBITDA achieved and management routinely evaluates the performance of its businesses based upon levels of Adjusted EBITDA. The Company defines Adjusted EBITDA in accordance with its existing credit agreement, as described in the following reconciliation showing the differences between reported net income and Adjusted EBITDA for the three and six months ended June 30, 2018 and 2017 (in thousands):
|
|
For the Three Months Ended: |
|
For the Six Months Ended: |
| ||||||||
|
|
June 30, 2018 |
|
June 30, 2017 |
|
June 30, 2018 |
|
June 30, 2017 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
30,747 |
|
$ |
25,880 |
|
$ |
18,116 |
|
$ |
4,487 |
|
Accretion of environmental liabilities |
|
2,448 |
|
2,416 |
|
4,878 |
|
4,706 |
| ||||
Depreciation and amortization |
|
72,760 |
|
71,531 |
|
147,604 |
|
143,943 |
| ||||
Other (income) expense, net |
|
(846 |
) |
833 |
|
(547 |
) |
2,382 |
| ||||
Loss on early extinguishment of debt |
|
|
|
6,045 |
|
|
|
6,045 |
| ||||
Gain on sale of business |
|
|
|
(31,722 |
) |
|
|
(31,722 |
) | ||||
Interest expense, net |
|
20,769 |
|
22,492 |
|
41,039 |
|
45,068 |
| ||||
Provision for income taxes |
|
13,683 |
|
23,216 |
|
16,736 |
|
25,917 |
| ||||
Adjusted EBITDA |
|
$ |
139,561 |
|
$ |
120,691 |
|
$ |
227,826 |
|
$ |
200,826 |
|
This press release includes a discussion of net income and earnings per share adjusted for the loss on early extinguishment of debt, the gain on sale of business and the non-cash tax-related valuation allowances as identified in the reconciliations provided below. The Company believes that discussion of these additional non-GAAP measures provides investors with meaningful comparisons of current results to prior periods results by excluding items that the Company does not believe reflect its fundamental business performance. The following shows the difference between net income to adjusted net income, and earnings per share to adjusted earnings per share for the three and six months ended June 30, 2018 and 2017 (in thousands, except per share amounts):
|
|
For the Three Months Ended: |
|
For the Six Months Ended: |
| ||||||||
|
|
June 30, 2018 |
|
June 30, 2017 |
|
June 30, 2018 |
|
June 30, 2017 |
| ||||
Adjusted net income |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
30,747 |
|
$ |
25,880 |
|
$ |
18,116 |
|
$ |
4,487 |
|
Loss on early extinguishment of debt, net of tax |
|
|
|
3,627 |
|
|
|
3,627 |
| ||||
Gain on sale of business, net of tax |
|
|
|
(18,513 |
) |
|
|
(18,513 |
) | ||||
Tax-related valuation allowances |
|
40 |
|
2,705 |
|
6,101 |
|
13,156 |
| ||||
Adjusted net income |
|
$ |
30,787 |
|
$ |
13,699 |
|
$ |
24,217 |
|
$ |
2,757 |
|
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
Adjusted earnings per share |
|
|
|
|
|
|
|
|
| ||||
Earnings per share |
|
$ |
0.54 |
|
$ |
0.45 |
|
$ |
0.32 |
|
$ |
0.08 |
|
Loss on early extinguishment of debt, net of tax |
|
|
|
0.06 |
|
|
|
0.06 |
| ||||
Gain on sale of business, net of tax |
|
|
|
(0.32 |
) |
|
|
(0.32 |
) | ||||
Tax-related valuation allowances |
|
|
|
0.05 |
|
0.11 |
|
0.23 |
| ||||
Adjusted earnings per share |
|
$ |
0.54 |
|
$ |
0.24 |
|
$ |
0.43 |
|
$ |
0.05 |
|
Adjusted Free Cash Flow Reconciliation
Clean Harbors reports adjusted free cash flow, which it considers to be a measurement of liquidity that provides useful information to investors about our ability to generate cash. The Company defines adjusted free cash flow as net cash from operating activities excluding cash impacts of items derived from non-operating activities, such as taxes paid in connection with divestitures, less additions to property, plant and equipment plus proceeds from sale and disposal of fixed assets. Adjusted free cash flow should not be considered an alternative to net cash from operating activities or other measurements under GAAP. Adjusted free cash flow is not calculated identically by all companies, and therefore our measurements of adjusted free cash flow may not be comparable to similarly titled measures reported by other companies.
An itemized reconciliation between net cash from operating activities and adjusted free cash flow is as follows (in thousands):
|
|
For the Three Months Ended: |
|
For the Six Months Ended: |
| ||||||||
|
|
June 30, 2018 |
|
June 30, 2017 |
|
June 30, 2018 |
|
June 30, 2017 |
| ||||
Adjusted free cash flow |
|
|
|
|
|
|
|
|
| ||||
Net cash from operating activities |
|
$ |
77,767 |
|
$ |
59,812 |
|
$ |
129,670 |
|
$ |
116,931 |
|
Additions to property, plant and equipment |
|
(49,897 |
) |
(46,280 |
) |
(94,139 |
) |
(88,742 |
) | ||||
Proceeds from sale and disposal of fixed assets |
|
1,843 |
|
1,091 |
|
2,641 |
|
2,121 |
| ||||
Adjusted free cash flow |
|
$ |
29,713 |
|
$ |
14,623 |
|
$ |
38,172 |
|
$ |
30,310 |
|
Adjusted EBITDA Guidance Reconciliation
An itemized reconciliation between projected net income and projected Adjusted EBITDA is as follows (in millions):
|
|
For the Year Ending |
| ||||
Projected GAAP net income |
|
$ |
30 |
to |
$ |
59 |
|
Adjustments: |
|
|
|
|
| ||
Accretion of environmental liabilities |
|
11 |
to |
10 |
| ||
Depreciation and amortization |
|
305 |
to |
295 |
| ||
Loss on early extinguishment of debt |
|
2 |
to |
2 |
| ||
Interest expense, net |
|
80 |
to |
79 |
| ||
Provision for income taxes |
|
32 |
to |
45 |
| ||
Projected Adjusted EBITDA |
|
$ |
460 |
to |
$ |
490 |
|
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
Adjusted Free Cash Flow Guidance Reconciliation
An itemized reconciliation between projected cash from operating activities and projected adjusted free cash flow is as follows (in millions):
|
|
For the Year Ending |
| ||||||
Projected cash from operating activities |
|
$ |
305 |
|
to |
|
$ |
355 |
|
Additions to property, plant and equipment |
|
(180 |
) |
to |
|
(200 |
) | ||
Proceeds from sale and disposal of fixed assets |
|
10 |
|
to |
|
10 |
| ||
Projected adjusted free cash flow |
|
$ |
135 |
|
to |
|
$ |
165 |
|
Conference Call Information
Clean Harbors will conduct a conference call for investors today at 9:00 a.m. (ET) to discuss the information contained in this press release. During the call, management will discuss Clean Harbors financial results, business outlook and growth strategy. Investors who wish to listen to the webcast and view the accompanying slides should visit the Investor Relations section of the Companys website at www.cleanharbors.com. The live call also can be accessed by dialing 201.689.8881 or 877.709.8155 prior to the start time. If you are unable to listen to the live conference call, the webcast will be archived on the Companys website.
About Clean Harbors
Clean Harbors (NYSE: CLH) is North Americas leading provider of environmental, energy and industrial services. The Company serves a diverse customer base, including a majority of Fortune 500 companies. Its customer base spans a number of industries, including chemical, energy and manufacturing, as well as numerous government agencies. These customers rely on Clean Harbors to deliver a broad range of services such as end-to-end hazardous waste management, emergency spill response, industrial cleaning and maintenance, and recycling services. Through its Safety-Kleen subsidiary, Clean Harbors also is North Americas largest re-refiner and recycler of used oil and a leading provider of parts washers and environmental services to commercial, industrial and automotive customers. Founded in 1980 and based in Massachusetts, Clean Harbors operates throughout the United States, Canada, Mexico and Puerto Rico. For more information, visit www.cleanharbors.com.
Safe Harbor Statement
Any statements contained herein that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are generally identifiable by use of the words believes, expects, intends, anticipates, plans to, estimates, projects, or similar expressions. Such statements may include, but are not limited to, statements about future financial and operating results, and other statements that are not historical facts. Such statements are based upon the beliefs and expectations of Clean Harbors management as of this date only and are subject to certain risks and uncertainties that could cause actual results to differ materially including, without limitation, those items identified as risk factors in Clean Harbors most recently filed Form 10-K and Form 10-Q. Therefore, readers are cautioned not to place undue reliance on these forward-looking statements. Clean Harbors undertakes no obligation to revise or publicly release the results of any revision to these forward-looking statements other than through its filings with the Securities and Exchange Commission, which may be viewed in the Investors section of Clean Harbors website at www.cleanharbors.com.
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
Contacts
Investors: |
|
Media: |
Jim Buckley |
|
Eric Kraus |
SVP Investor Relations |
|
EVP Corporate Communications & Public Affairs |
Clean Harbors, Inc. |
|
Clean Harbors, Inc. |
781.792.5100 |
|
781.792.5100 |
Buckley.James@cleanharbors.com |
|
Kraus.Eric@cleanharbors.com |
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
CLEAN HARBORS, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share amounts)
|
|
For the Three Months Ended: |
|
For the Six Months Ended: |
| ||||||||
|
|
June 30, 2018 |
|
June 30, 2017 |
|
June 30, 2018 |
|
June 30, 2017 |
| ||||
Revenues |
|
$ |
849,140 |
|
$ |
752,788 |
|
$ |
1,598,918 |
|
$ |
1,441,729 |
|
Cost of revenues (exclusive of items shown separately below) |
|
583,584 |
|
519,803 |
|
1,130,009 |
|
1,016,388 |
| ||||
Selling, general and administrative expenses |
|
125,995 |
|
112,294 |
|
241,083 |
|
224,515 |
| ||||
Accretion of environmental liabilities |
|
2,448 |
|
2,416 |
|
4,878 |
|
4,706 |
| ||||
Depreciation and amortization |
|
72,760 |
|
71,531 |
|
147,604 |
|
143,943 |
| ||||
Income from operations |
|
64,353 |
|
46,744 |
|
75,344 |
|
52,177 |
| ||||
Other income (expense), net |
|
846 |
|
(833 |
) |
547 |
|
(2,382 |
) | ||||
Loss on early extinguishment of debt |
|
|
|
(6,045 |
) |
|
|
(6,045 |
) | ||||
Gain on sale of business |
|
|
|
31,722 |
|
|
|
31,722 |
| ||||
Interest expense, net |
|
(20,769 |
) |
(22,492 |
) |
(41,039 |
) |
(45,068 |
) | ||||
Income before provision for income taxes |
|
44,430 |
|
49,096 |
|
34,852 |
|
30,404 |
| ||||
Provision for income taxes |
|
13,683 |
|
23,216 |
|
16,736 |
|
25,917 |
| ||||
Net income |
|
$ |
30,747 |
|
$ |
25,880 |
|
$ |
18,116 |
|
$ |
4,487 |
|
Earnings per share: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.55 |
|
$ |
0.45 |
|
$ |
0.32 |
|
$ |
0.08 |
|
Diluted |
|
$ |
0.54 |
|
$ |
0.45 |
|
$ |
0.32 |
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
| ||||
Shares used to compute earnings per share Basic |
|
56,410 |
|
57,190 |
|
56,304 |
|
57,226 |
| ||||
Shares used to compute earnings per share Diluted |
|
56,505 |
|
57,336 |
|
56,399 |
|
57,349 |
|
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
CLEAN HARBORS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
|
|
June 30, 2018 |
|
December 31, 2017 |
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
197,068 |
|
$ |
319,399 |
|
Short-term marketable securities |
|
36,862 |
|
38,179 |
| ||
Accounts receivable, net |
|
590,580 |
|
528,924 |
| ||
Unbilled accounts receivable |
|
62,762 |
|
35,922 |
| ||
Deferred costs |
|
20,832 |
|
20,445 |
| ||
Inventories and supplies |
|
193,544 |
|
176,012 |
| ||
Prepaid expenses and other current assets |
|
34,834 |
|
35,175 |
| ||
Total current assets |
|
1,136,482 |
|
1,154,056 |
| ||
Property, plant and equipment, net |
|
1,609,382 |
|
1,587,365 |
| ||
Other assets: |
|
|
|
|
| ||
Goodwill |
|
497,251 |
|
478,523 |
| ||
Permits and other intangibles, net |
|
455,920 |
|
469,128 |
| ||
Other |
|
16,426 |
|
17,498 |
| ||
Total other assets |
|
969,597 |
|
965,149 |
| ||
Total assets |
|
$ |
3,715,461 |
|
$ |
3,706,570 |
|
Current liabilities: |
|
|
|
|
| ||
Current portion of long-term obligations |
|
$ |
4,000 |
|
$ |
4,000 |
|
Accounts payable |
|
247,821 |
|
224,231 |
| ||
Deferred revenue |
|
68,705 |
|
67,822 |
| ||
Accrued expenses |
|
200,135 |
|
187,982 |
| ||
Current portion of closure, post-closure and remedial liabilities |
|
23,007 |
|
19,782 |
| ||
Total current liabilities |
|
543,668 |
|
503,817 |
| ||
Other liabilities: |
|
|
|
|
| ||
Closure and post-closure liabilities, less current portion |
|
58,990 |
|
54,593 |
| ||
Remedial liabilities, less current portion |
|
104,782 |
|
111,130 |
| ||
Long-term obligations, less current portion |
|
1,624,727 |
|
1,625,537 |
| ||
Deferred taxes, unrecognized tax benefits and other long-term liabilities |
|
222,246 |
|
223,291 |
| ||
Total other liabilities |
|
2,010,745 |
|
2,014,551 |
| ||
Total stockholders equity, net |
|
1,161,048 |
|
1,188,202 |
| ||
Total liabilities and stockholders equity |
|
$ |
3,715,461 |
|
$ |
3,706,570 |
|
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
CLEAN HARBORS, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
For the Six Months Ended: |
| ||||
|
|
June 30, 2018 |
|
June 30, 2017 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
18,116 |
|
$ |
4,487 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
147,604 |
|
143,943 |
| ||
Allowance for doubtful accounts |
|
7,389 |
|
3,580 |
| ||
Amortization of deferred financing costs and debt discount |
|
1,881 |
|
1,660 |
| ||
Accretion of environmental liabilities |
|
4,878 |
|
4,706 |
| ||
Changes in environmental liability estimates |
|
(673 |
) |
(129 |
) | ||
Deferred income taxes |
|
(10 |
) |
190 |
| ||
Stock-based compensation |
|
6,639 |
|
5,172 |
| ||
Gain on sale of business |
|
|
|
(31,722 |
) | ||
Loss on early extinguishment of debt |
|
|
|
6,045 |
| ||
Other (income) expense, net |
|
(547 |
) |
2,382 |
| ||
Environmental expenditures |
|
(4,585 |
) |
(6,102 |
) | ||
Changes in assets and liabilities, net of acquisitions |
|
|
|
|
| ||
Accounts receivable and unbilled accounts receivable |
|
(62,764 |
) |
(31,154 |
) | ||
Inventories and supplies |
|
(18,625 |
) |
(6,307 |
) | ||
Other current assets |
|
180 |
|
13,918 |
| ||
Accounts payable |
|
23,605 |
|
(2,686 |
) | ||
Other current and long-term liabilities |
|
6,582 |
|
8,948 |
| ||
Net cash from operating activities |
|
129,670 |
|
116,931 |
| ||
Cash flows used in investing activities: |
|
|
|
|
| ||
Additions to property, plant and equipment |
|
(94,139 |
) |
(88,742 |
) | ||
Proceeds from sale and disposal of fixed assets |
|
2,641 |
|
2,121 |
| ||
Acquisitions, net of cash acquired |
|
(123,750 |
) |
(9,277 |
) | ||
Proceeds on sale of businesses, net of transactional costs |
|
|
|
46,391 |
| ||
Additions to intangible assets, including costs to obtain or renew permits |
|
(2,106 |
) |
(1,239 |
) | ||
Proceeds from sale of available-for-sale securities |
|
11,214 |
|
376 |
| ||
Purchases of available-for-sale securities |
|
(10,001 |
) |
|
| ||
Net cash used in investing activities |
|
(216,141 |
) |
(50,370 |
) | ||
Cash flows (used in) from financing activities: |
|
|
|
|
| ||
Change in uncashed checks |
|
(2,803 |
) |
(8,361 |
) | ||
Proceeds from exercise of stock options |
|
|
|
46 |
| ||
Tax payments related to withholdings on vested restricted stock |
|
(2,175 |
) |
(2,132 |
) | ||
Repurchases of common stock |
|
(26,482 |
) |
(12,257 |
) | ||
Deferred financing costs paid |
|
(468 |
) |
(4,727 |
) | ||
Premiums paid on early extinguishment of debt |
|
|
|
(4,665 |
) | ||
Principal payment on debt |
|
(2,000 |
) |
(296,202 |
) | ||
Issuance of senior secured notes, net of discount |
|
|
|
399,000 |
| ||
Net cash (used in) from financing activities |
|
(33,928 |
) |
70,702 |
| ||
Effect of exchange rate change on cash |
|
(1,932 |
) |
2,106 |
| ||
(Decrease) increase in cash and cash equivalents |
|
(122,331 |
) |
139,369 |
| ||
Cash and cash equivalents, beginning of period |
|
319,399 |
|
306,997 |
| ||
Cash and cash equivalents, end of period |
|
$ |
197,068 |
|
$ |
446,366 |
|
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com
Supplemental information: |
|
|
|
|
| ||
Cash payments for interest and income taxes: |
|
|
|
|
| ||
Interest paid |
|
$ |
40,745 |
|
$ |
50,432 |
|
Income taxes paid |
|
14,118 |
|
13,407 |
| ||
Non-cash investing activities: |
|
|
|
|
| ||
Property, plant and equipment accrued |
|
13,041 |
|
16,213 |
| ||
Transfer of inventory to property, plant and equipment |
|
|
|
12,641 |
| ||
Supplemental Segment Data (in thousands)
|
|
For the Three Months Ended: |
| ||||||||||||||||
|
|
June 30, 2018 |
|
June 30, 2017 |
| ||||||||||||||
Revenue |
|
Third Party |
|
Intersegment |
|
Direct |
|
Third Party |
|
Intersegment |
|
Direct |
| ||||||
Environmental Services |
|
$ |
519,916 |
|
$ |
34,898 |
|
$ |
554,814 |
|
$ |
449,631 |
|
$ |
31,959 |
|
$ |
481,590 |
|
Safety-Kleen |
|
328,715 |
|
(34,280 |
) |
294,435 |
|
302,956 |
|
(31,641 |
) |
271,315 |
| ||||||
Corporate Items |
|
509 |
|
(618 |
) |
(109 |
) |
201 |
|
(318 |
) |
(117 |
) | ||||||
Total |
|
$ |
849,140 |
|
$ |
|
|
$ |
849,140 |
|
$ |
752,788 |
|
$ |
|
|
$ |
752,788 |
|
|
|
For the Six Months Ended: |
| ||||||||||||||||
|
|
June 30, 2018 |
|
June 30, 2017 |
| ||||||||||||||
Revenue |
|
Third Party |
|
Intersegment |
|
Direct |
|
Third Party |
|
Intersegment |
|
Direct |
| ||||||
Environmental Services |
|
$ |
959,604 |
|
$ |
67,657 |
|
$ |
1,027,261 |
|
$ |
845,538 |
|
$ |
64,948 |
|
$ |
910,486 |
|
Safety-Kleen |
|
638,633 |
|
(66,234 |
) |
572,399 |
|
595,857 |
|
(63,707 |
) |
532,150 |
| ||||||
Corporate Items |
|
681 |
|
(1,423 |
) |
(742 |
) |
334 |
|
(1,241 |
) |
(907 |
) | ||||||
Total |
|
$ |
1,598,918 |
|
$ |
|
|
$ |
1,598,918 |
|
$ |
1,441,729 |
|
$ |
|
|
$ |
1,441,729 |
|
|
|
For the Three Months Ended: |
|
For the Six Months Ended: |
| ||||||||
Adjusted EBITDA |
|
June 30, 2018 |
|
June 30, 2017 |
|
June 30, 2018 |
|
June 30, 2017 |
| ||||
Environmental Services |
|
$ |
109,199 |
|
$ |
94,832 |
|
$ |
170,616 |
|
$ |
155,022 |
|
Safety-Kleen |
|
73,069 |
|
60,281 |
|
134,953 |
|
112,649 |
| ||||
Corporate Items |
|
(42,707 |
) |
(34,422 |
) |
(77,743 |
) |
(66,845 |
) | ||||
Total |
|
$ |
139,561 |
|
$ |
120,691 |
|
$ |
227,826 |
|
$ |
200,826 |
|
Clean Harbors 42 Longwater Drive PO Box 9149 Norwell, Massachusetts 02061-9149 800.282.0058 www.cleanharbors.com