Latest News by Industry
BANNOCKBURN, Ill., Nov. 03, 2022 (GLOBE NEWSWIRE) -- Stericycle, Inc. (Nasdaq: SRCL) today reported results for the third quarter ended September 30, 2022.
Revenues for the third quarter were $690.3 million, an increase of 6.4% compared to $648.9 million in the third quarter of 2021, with organic revenues1 growing 10.9%. Income from operations was $50.6 million, compared to a loss from operations of $50.6 million in the third quarter of 2021. Net income was $28.0 million, or $0.30 diluted earnings per share, compared to net loss of $66.0 million, or $0.72 diluted loss per share, in the third quarter of 2021. Adjusted income from operations1 was $92.0 million, compared to $72.5 million in the third quarter of 2021. Adjusted diluted earnings per share1 was $0.65, compared to $0.44 in the third quarter of last year. Cash flow from operations for the nine months ended September 30, 2022, was $43.1 million, compared to $202.2 million in the same period of 2021. Free cash flow2 was an outflow of $62.9 million for the nine months ended September 30, 2022, compared to an inflow of $116.4 million in the same period of 2021.
KEY BUSINESS HIGHLIGHTS
“Our third quarter results build upon the momentum we began to experience in the second quarter, as revenue, margin, adjusted earnings per share, and free cash flow all improved. We remain focused on executing on our five key business priorities and continuing this momentum through the rest of this year,” said Cindy J. Miller, President and Chief Executive Officer.
(1) Adjusted financial measures are Non-GAAP measures and exclude adjusting items as described and reconciled to comparable U.S. GAAP financial measures in the Reconciliation of U.S. GAAP to Non-GAAP Financial Measures contained in this Press Release. Adjusted Earnings Before Interest, Tax, Depreciation and Amortization (Adjusted EBITDA) is Income from operations excluding certain adjusting items, depreciation and intangible amortization.
(2) Free cash flow is calculated as Net cash from operating activities less Capital expenditures.
THIRD QUARTER FINANCIAL RESULTS
U.S. Generally Accepted Accounting Principles (GAAP) Results
Non-GAAP Results1,2
(1) Adjusted financial measures are Non-GAAP measures and exclude adjusting items as described and reconciled to comparable U.S. GAAP financial measures in the Reconciliation of U.S. GAAP to Non-GAAP Financial Measures contained in this Press Release.
(2) Free cash flow is calculated as Net cash from operating activities less Capital expenditures.
RECENT EVENT
On October 19, 2022, Stericycle released its 2022 Corporate Social Responsibility Report Update, which largely covers the period from January 1, 2021 through December 31, 2021, with additional Environmental, Social and Governance (ESG) insights on accomplishments and progress from early 2022. To access this report, visit investors.stericycle.com.
CONFERENCE CALL INFORMATION
Stericycle is holding its third quarter earnings conference call on Thursday, November 3, 2022, at 8:00 a.m. central time. Dial (844) 200-6205 in the U.S., (833) 950-0062 in Canada, or (929) 526-1599 if outside the U.S./Canada at least 10 minutes before the call begins. Upon dialing the number, you will be prompted to enter the Access Code 132890. To access presentation materials or listen to the call via an internet webcast, visit investors.stericycle.com.
The third quarter earnings call is being recorded and a replay will be available approximately one hour after the end of the conference call until December 1, 2022. To access a replay of the call, dial (866) 813-9403 in the U.S., (226) 828-7578 in Canada, or +44-204-525-0658 if outside the U.S./Canada and enter the Replay Access Code 984608. A replay of the webcast will also be available at investors.stericycle.com.
ABOUT STERICYCLE
Stericycle, Inc., (Nasdaq: SRCL) is a U.S. based business-to-business services company and leading provider of compliance-based solutions that protect people and brands, promote health and well-being and safeguard the environment. Stericycle serves customers in the U.S. and 16 other countries worldwide with solutions for regulated waste and compliance services, secure information destruction and patient engagement. For more information about Stericycle, please visit stericycle.com.
SAFE HARBOR STATEMENT
This document may contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. When we use words such as “believes”, “expects”, “anticipates”, “estimates”, “may”, “plan”, “will”, “goal”, or similar expressions, we are making forward-looking statements. Forward-looking statements are prospective in nature and are not based on historical facts, but rather on current expectations and projections of our management about future events and are therefore subject to risks and uncertainties, which could cause actual results to differ materially from the future results expressed or implied by the forward-looking statements. Factors that could cause such differences include, among others, inflationary cost pressure in labor, supply chain, energy, and other expenses, decreases in the volume of regulated wastes or personal and confidential information collected from customers, the ability to implement the remaining phases of our ERP system, and disruptions resulting from deployment of our ERP system, disruptions in our supply chain, disruptions in or attacks on information technology systems, labor shortages, a recession or economic disruption in the U.S. and other countries resulting from the COVID-19 virus or otherwise, changing market conditions in the healthcare industry, competition and demand for services in the regulated waste and secure information destruction industries, SOP pricing volatility, foreign exchange rate volatility in the jurisdictions in which we operate, changes in governmental regulation of the collection, transportation, treatment and disposal of regulated waste or the proper handling and protection of personal and confidential information, the level of government enforcement of regulations governing regulated waste collection and treatment or the proper handling and protection of personal and confidential information, charges related to portfolio optimization or the failure of acquisitions or divestitures to achieve the desired results, failure to consummate transactions with respect to non-core businesses, the obligations to service substantial indebtedness and comply with the covenants and restrictions contained in our credit agreements and notes, rising interest rates or a downgrade in our credit rating resulting in an increase in interest expense, political, economic, inflationary and other risks related to our foreign operations, developments in the COVID-19 pandemic and the resulting impact on the results of operations, long-term remote work arrangements which may adversely affect our business, measures taken by governmental authorities to prevent the spread of the COVID-19 virus which could disrupt our supply chain, result in disruptions in transportation services and restrictions on the ability of our team members to travel, result in temporary closure of our facilities or the facilities of our customers and suppliers, affect the volume of paper processed by our secure information destruction business and the revenue generated from the sale of SOP, weather and environmental changes related to climate change, requirements of customers and investors for net carbon zero emissions strategies, and the introduction of regulations for greenhouse gases, which could negatively affect our costs to operate, the outcome of pending, future or settled litigation or investigations including with respect to the U.S. Foreign Corrupt Practices Act and foreign anti-corruption laws, failure to maintain an effective system of internal control over financial reporting, as well as other factors described in our filings with the U.S. Securities and Exchange Commission, including our Annual Report on Form 10-K and subsequent Quarterly Reports on Forms 10-Q. As a result, past financial performance should not be considered a reliable indicator of future performance, and investors should not use historical trends to anticipate future results or trends. We disclaim any obligation to update or revise any forward-looking or other statements contained herein other than in accordance with legal and regulatory obligations.
STERICYCLE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(Unaudited)
| In millions, except per share data | |||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||
| 2022 | % Revenues | 2021 | % Revenues | % Change | 2022 | % Revenues | 2021 | % Revenues | % Change | ||||||||||||||||||||||||
| Revenues | $ | 690.3 | 100.0 | % | $ | 648.9 | 100.0 | % | 6.4 | % | $ | 2,034.4 | 100.0 | % | $ | 1,989.6 | 100.0 | % | 2.3 | % | |||||||||||||
| Cost of revenues | 424.1 | 61.4 | % | 409.2 | 63.1 | % | 3.6 | % | 1,263.3 | 62.1 | % | 1,219.4 | 61.3 | % | 3.6 | % | |||||||||||||||||
| Gross profit | 266.2 | 38.6 | % | 239.7 | 36.9 | % | 11.1 | % | 771.1 | 37.9 | % | 770.2 | 38.7 | % | 0.1 | % | |||||||||||||||||
| Selling, general and administrative expenses | 215.6 | 31.2 | % | 279.4 | 43.1 | % | (22.8) | % | 676.5 | 33.3 | % | 695.2 | 34.9 | % | (2.7) | % | |||||||||||||||||
| Divestiture losses, net | — | — | % | 10.9 | 1.7 | % | (100.0) | % | — | — | % | 10.9 | 0.5 | % | (100.0) | % | |||||||||||||||||
| Income (loss) from operations | 50.6 | 7.3 | % | (50.6 | ) | (7.8) | % | 200.0 | % | 94.6 | 4.7 | % | 64.1 | 3.2 | % | 47.6 | % | ||||||||||||||||
| Interest expense, net | (19.8 | ) | (2.9) | % | (18.8 | ) | (2.9) | % | 5.3 | % | (54.6 | ) | (2.7) | % | (55.1 | ) | (2.8) | % | 0.9 | % | |||||||||||||
| Other income, net | 2.3 | 0.3 | % | 0.5 | 0.1 | % | 360.0 | % | 0.8 | 0.0 | % | 0.5 | — | % | 60.0 | % | |||||||||||||||||
| Income (loss) before income taxes | 33.1 | 4.8 | % | (68.9 | ) | (10.6) | % | 148.0 | % | 40.8 | 2.0 | % | 9.5 | 0.5 | % | 329.5 | % | ||||||||||||||||
| Income tax (expense) benefit | (5.1 | ) | (0.7) | % | 3.0 | 0.5 | % | (270.0) | % | (16.4 | ) | (0.8) | % | (19.9 | ) | (1.0) | % | 17.6 | % | ||||||||||||||
| Net income (loss) | 28.0 | 4.1 | % | (65.9 | ) | (10.2) | % | 142.5 | % | 24.4 | 1.2 | % | (10.4 | ) | (0.5) | % | 334.6 | % | |||||||||||||||
| Net income attributable to noncontrolling interests | — | — | % | (0.1 | ) | — | % | 100.0 | % | (0.2 | ) | — | % | (0.2 | ) | — | % | — | % | ||||||||||||||
| Net income (loss) attributable to Stericycle, Inc. common shareholders | $ | 28.0 | 4.1 | % | $ | (66.0 | ) | (10.2) | % | 142.4 | % | $ | 24.2 | 1.2 | % | $ | (10.6 | ) | (0.5) | % | 328.3 | % | |||||||||||
| Earnings (loss) per common share attributable to Stericycle, Inc. common shareholders: | |||||||||||||||||||||||||||||||||
| Basic | $ | 0.30 | $ | (0.72 | ) | 141.7 | % | $ | 0.26 | $ | (0.11 | ) | 336.4 | % | |||||||||||||||||||
| Diluted | $ | 0.30 | $ | (0.72 | ) | 141.7 | % | $ | 0.26 | $ | (0.11 | ) | 336.4 | % | |||||||||||||||||||
| Weighted average number of common shares outstanding: | |||||||||||||||||||||||||||||||||
| Basic | 92.2 | 91.9 | 92.1 | 91.8 | |||||||||||||||||||||||||||||
| Diluted | 92.4 | 91.9 | 92.4 | 91.8 | |||||||||||||||||||||||||||||
STATISTICS - U.S. GAAP AND NON-GAAP ADJUSTED FINANCIAL MEASURES
(Unaudited)
| In millions, except per share data | |||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
| 2022 | % Revenues | 2021 | % Revenues | 2022 | % Revenues | 2021 | % Revenues | ||||||||||||||||||||
| Statistics - U.S. GAAP | |||||||||||||||||||||||||||
| Effective tax rate | 15.4 | % | 4.4 | % | 40.2 | % | 209.5 | % | |||||||||||||||||||
| Statistics - Adjusted(1) | |||||||||||||||||||||||||||
| Adjusted selling, general and administrative expenses | $ | 174.2 | 25.2 | % | $ | 167.2 | 25.8 | % | $ | 538.1 | 26.5 | % | $ | 482.0 | 24.2 | % | |||||||||||
| Adjusted income from operations | $ | 92.0 | 13.3 | % | $ | 72.5 | 11.2 | % | $ | 233.0 | 11.5 | % | $ | 288.2 | 14.5 | % | |||||||||||
| Adjusted EBITDA | $ | 119.3 | 17.3 | % | $ | 99.9 | 15.4 | % | $ | 314.5 | 15.5 | % | $ | 365.5 | 18.4 | % | |||||||||||
| Adjusted net income attributable to common shareholders | $ | 59.8 | 8.7 | % | $ | 40.5 | 6.2 | % | $ | 132.9 | 6.5 | % | $ | 166.8 | 8.4 | % | |||||||||||
| Adjusted effective tax rate | 19.7 | % | 25.2 | % | 25.7 | % | 28.5 | % | |||||||||||||||||||
| Adjusted diluted earnings per share | $ | 0.65 | $ | 0.44 | $ | 1.44 | $ | 1.81 | |||||||||||||||||||
| Adjusted diluted shares outstanding | 92.4 | 92.1 | 92.4 | 92.1 | |||||||||||||||||||||||
(1) Adjusted financial measures are Non-GAAP measures and exclude adjusting items as described and reconciled to comparable U.S. GAAP financial measures in the Reconciliation of U.S. GAAP to Non-GAAP Financial Measures contained in this Press Release.
STATISTICS - U.S. GAAP AND NON-GAAP ADJUSTED FINANCIAL MEASURES
(Unaudited)
| In millions | |||||||||||||||||
| Three Months Ended September 30, | Three Months Ended June 30, | Q3 Change | |||||||||||||||
| 2022 | % Revenues | 2022 | % Revenues | 2022 | % Revenues | ||||||||||||
| Statistics - Adjusted(1) | |||||||||||||||||
| Adjusted EBITDA | $ | 119.3 | 17.3 | % | $ | 109.0 | 16.0 | % | $ | 10.3 | 1.3 | % | |||||
| Adjusted diluted earnings per share | $ | 0.65 | $ | 0.48 | $ | 0.17 | |||||||||||
(1) Adjusted financial measures are Non-GAAP measures and exclude adjusting items as described and reconciled to comparable U.S. GAAP financial measures in the Reconciliation of U.S. GAAP to Non-GAAP Financial Measures contained in this Press Release.
STERICYCLE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
| In millions, except per share data | |||||||
| September 30, 2022 | December 31, 2021 | ||||||
| ASSETS | |||||||
| Current Assets: | |||||||
| Cash and cash equivalents | $ | 44.0 | $ | 55.6 | |||
| Accounts receivable, less allowance for doubtful accounts of $58.6 in 2022 and $43.3 in 2021 | 463.4 | 420.4 | |||||
| Prepaid expenses | 39.4 | 45.6 | |||||
| Other current assets | 50.9 | 53.9 | |||||
| Total Current Assets | 597.7 | 575.5 | |||||
| Property, plant and equipment, less accumulated depreciation of $664.3 in 2022 and $658.5 in 2021 | 711.7 | 711.0 | |||||
| Operating lease right-of-use assets | 378.8 | 344.8 | |||||
| Goodwill | 2,748.9 | 2,815.7 | |||||
| Intangible assets, less accumulated amortization of $802.1 in 2022 and $736.6 in 2021 | 839.6 | 964.5 | |||||
| Other assets | 63.9 | 61.6 | |||||
| Total Assets | $ | 5,340.6 | $ | 5,473.1 | |||
| LIABILITIES AND EQUITY | |||||||
| Current Liabilities: | |||||||
| Current portion of long-term debt | $ | 17.2 | $ | 19.9 | |||
| Bank overdrafts | 2.6 | 1.6 | |||||
| Accounts payable | 200.4 | 218.9 | |||||
| Accrued liabilities | 230.5 | 359.6 | |||||
| Operating lease liabilities | 87.4 | 85.5 | |||||
| Other current liabilities | 48.7 | 46.2 | |||||
| Total Current Liabilities | 586.8 | 731.7 | |||||
| Long-term debt, net | 1,651.7 | 1,589.8 | |||||
| Long-term operating lease liabilities | 313.2 | 279.8 | |||||
| Deferred income taxes | 417.2 | 411.0 | |||||
| Long-term taxes payable | 12.9 | 19.1 | |||||
| Other liabilities | 33.1 | 38.9 | |||||
| Total Liabilities | 3,014.9 | 3,070.3 | |||||
| Commitments and contingencies | |||||||
| EQUITY | |||||||
| Common stock (par value $0.01 per share, 120.0 shares authorized, 92.2 and 91.9 issued and outstanding in 2022 and 2021, respectively) | 0.9 | 0.9 | |||||
| Additional paid-in capital | 1,280.8 | 1,261.8 | |||||
| Retained earnings | 1,379.0 | 1,354.8 | |||||
| Accumulated other comprehensive loss | (338.3 | ) | (218.8 | ) | |||
| Total Stericycle, Inc.’s Equity | 2,322.4 | 2,398.7 | |||||
| Noncontrolling interests | 3.3 | 4.1 | |||||
| Total Equity | 2,325.7 | 2,402.8 | |||||
| Total Liabilities and Equity | $ | 5,340.6 | $ | 5,473.1 | |||
STERICYCLE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| In millions | |||||||
| Nine Months Ended September 30, | |||||||
| 2022 | 2021 | ||||||
| OPERATING ACTIVITIES: | |||||||
| Net income (loss) | $ | 24.4 | $ | (10.4 | ) | ||
| Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||||
| Depreciation | 81.5 | 77.9 | |||||
| Intangible amortization | 94.7 | 89.1 | |||||
| Stock-based compensation expense | 20.1 | 18.8 | |||||
| Deferred income taxes | 12.0 | 11.5 | |||||
| Divestiture losses, net | — | 10.9 | |||||
| Asset impairments, loss on disposal of property plant and equipment and other charges | 2.2 | — | |||||
| Other, net | 3.9 | 3.9 | |||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | (60.3 | ) | (52.3 | ) | |||
| Prepaid expenses | 5.4 | 4.3 | |||||
| Accounts payable | (9.4 | ) | 26.8 | ||||
| Accrued liabilities | (101.5 | ) | 45.6 | ||||
| Other assets and liabilities | (29.9 | ) | (23.9 | ) | |||
| Net cash from operating activities | 43.1 | 202.2 | |||||
| INVESTING ACTIVITIES: | |||||||
| Capital expenditures | (106.0 | ) | (85.8 | ) | |||
| Proceeds from divestiture of businesses, net | 1.6 | 10.6 | |||||
| Other, net | 0.9 | 2.2 | |||||
| Net cash from investing activities | (103.5 | ) | (73.0 | ) | |||
| FINANCING ACTIVITIES: | |||||||
| Repayments of long-term debt and other obligations | (9.8 | ) | (14.8 | ) | |||
| Proceeds from foreign bank debt | 1.6 | — | |||||
| Repayments of foreign bank debt | (1.7 | ) | (28.1 | ) | |||
| Repayments of term loan | — | (222.5 | ) | ||||
| Proceeds from credit facility | 1,018.8 | 1,158.6 | |||||
| Repayments of credit facility | (945.3 | ) | (1,029.4 | ) | |||
| Proceeds from bank overdrafts, net | 1.1 | 3.6 | |||||
| Payments of finance lease obligations | (2.4 | ) | (3.0 | ) | |||
| Payments of debt issuance costs | (0.4 | ) | (3.9 | ) | |||
| Proceeds from issuance of common stock, net of (payments of) taxes from withheld shares | (5.0 | ) | (3.1 | ) | |||
| Payments to noncontrolling interest | (0.2 | ) | (0.6 | ) | |||
| Net cash from financing activities | 56.7 | (143.2 | ) | ||||
| Effect of exchange rate changes on cash and cash equivalents | (7.9 | ) | (1.8 | ) | |||
| Net change in cash and cash equivalents | (11.6 | ) | (15.8 | ) | |||
| Cash and cash equivalents at beginning of period | 55.6 | 53.3 | |||||
| Cash and cash equivalents at end of period | $ | 44.0 | $ | 37.5 | |||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||||||
| Interest paid, net of capitalized interest | $ | 64.3 | $ | 55.0 | |||
| Income taxes paid, net | $ | 3.0 | $ | 11.3 | |||
| Capital expenditures in Accounts payable | $ | 25.6 | $ | 16.8 | |||
| Free Cash Flow(1) | $ | (62.9 | ) | $ | 116.4 | ||
(1) Free Cash Flow is calculated as Net cash from operating activities less Capital expenditures.
Table 1–A: REVENUE CHANGES BY SERVICE AND SEGMENT (UNAUDITED) –
THREE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
| Three Months Ended September 30, | |||||||||||||||||||||||
| In millions | Components of Change (%)(1) | ||||||||||||||||||||||
| 2022 | 2021 | Change ($) | Change (%) | Organic Growth(2) | Acquisition | Divestitures | Foreign Exchange(3) | ||||||||||||||||
| Revenue by Service | |||||||||||||||||||||||
| Regulated Waste and Compliance Services | $ | 447.8 | $ | 461.7 | $ | (13.9 | ) | (3.0) | % | 2.2 | % | 0.4 | % | (2.9) | % | (2.8)% | |||||||
| Secure Information Destruction Services | 242.5 | 187.2 | 55.3 | 29.5 | % | 32.3 | % | — | % | — | % | (2.8)% | |||||||||||
| Total Revenues | $ | 690.3 | $ | 648.9 | $ | 41.4 | 6.4 | % | 10.9 | % | 0.3 | % | (2.0) | % | (2.8)% | ||||||||
| North America | |||||||||||||||||||||||
| Regulated Waste and Compliance Services | $ | 369.7 | $ | 365.4 | $ | 4.3 | 1.2 | % | 3.2 | % | 0.6 | % | (2.4) | % | (0.2)% | ||||||||
| Secure Information Destruction Services | 215.1 | 158.5 | 56.6 | 35.7 | % | 36.1 | % | — | % | — | % | (0.5)% | |||||||||||
| Total North America Segment | $ | 584.8 | $ | 523.9 | $ | 60.9 | 11.6 | % | 13.2 | % | 0.4 | % | (1.7) | % | (0.2)% | ||||||||
| International | |||||||||||||||||||||||
| Regulated Waste and Compliance Services | $ | 78.1 | $ | 96.3 | $ | (18.2 | ) | (18.9) | % | (1.5) | % | — | % | (4.5) | % | (12.8)% | |||||||
| Secure Information Destruction Services | 27.4 | 28.7 | (1.3 | ) | (4.5) | % | 11.0 | % | — | % | — | % | (15.5)% | ||||||||||
| Total International Segment | $ | 105.5 | $ | 125.0 | $ | (19.5 | ) | (15.6) | % | 1.3 | % | — | % | (3.5) | % | (13.3)% | |||||||
See footnote descriptions below Table 1 – C
Table 1–B: REVENUE CHANGES BY SERVICE AND SEGMENT (UNAUDITED) –
NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
| Nine Months Ended September 30, | |||||||||||||||||||||||
| In millions | Components of Change (%)(1) | ||||||||||||||||||||||
| 2022 | 2021 | Change ($) | Change (%) | Organic Growth(2) | Acquisition | Divestitures | Foreign Exchange(3) | ||||||||||||||||
| Revenue by Service | |||||||||||||||||||||||
| Regulated Waste and Compliance Services | $ | 1,348.9 | $ | 1,398.3 | $ | (49.4 | ) | (3.5 | %) | 1.0 | % | 0.4 | % | (3.0 | %) | (1.9)% | |||||||
| Secure Information Destruction Services | 685.5 | 591.3 | 94.2 | 15.9 | % | 17.7 | % | — | % | — | % | (1.8)% | |||||||||||
| Total Revenues | $ | 2,034.4 | $ | 1,989.6 | $ | 44.8 | 2.3 | % | 5.9 | % | 0.3 | % | (2.1 | %) | (1.9)% | ||||||||
| North America | |||||||||||||||||||||||
| Regulated Waste and Compliance Services | $ | 1,097.5 | $ | 1,094.4 | $ | 3.1 | 0.3 | % | 2.1 | % | 0.5 | % | (2.2 | %) | (0.1) % | ||||||||
| Secure Information Destruction Services | 599.7 | 505.8 | 93.9 | 18.6 | % | 18.8 | % | — | % | — | % | (0.3)% | |||||||||||
| Total North America Segment | $ | 1,697.2 | $ | 1,600.2 | $ | 97.0 | 6.1 | % | 7.4 | % | 0.4 | % | (1.5 | %) | (0.1)% | ||||||||
| International | |||||||||||||||||||||||
| Regulated Waste and Compliance Services | $ | 251.4 | $ | 303.9 | $ | (52.5 | ) | (17.3 | %) | (2.9 | %) | — | % | (5.7 | %) | (8.6)% | |||||||
| Secure Information Destruction Services | 85.8 | 85.5 | 0.3 | 0.3 | % | 10.8 | % | — | % | — | % | (10.5)% | |||||||||||
| Total International Segment | $ | 337.2 | $ | 389.4 | $ | (52.2 | ) | (13.4 | %) | 0.1 | % | — | % | (4.5 | %) | (9.1)% | |||||||
See footnote descriptions below Table 1 – C
Table 1–C: COMPONENTS OF REVENUE CHANGE IN DOLLARS (UNAUDITED)
| (In millions) | |||||||
| Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | ||||||
| Organic Growth(2) | $ | 70.7 | $ | 118.2 | |||
| Acquisition | 2.0 | 6.0 | |||||
| Divestitures | (13.3 | ) | (41.8 | ) | |||
| Foreign exchange(3) | (18.0 | ) | (37.6 | ) | |||
| Total Change | $ | 41.4 | $ | 44.8 | |||
(1) Components of Change (%) in summation may not crossfoot to the total Change (%) due to rounding.
(2) Organic growth is the change in Revenues which includes SOP (sorted office paper) pricing and volume and excludes the impact of divestitures, acquisitions and foreign exchange.
(3) The comparisons at constant currency rates (foreign exchange) reflect comparative local currency balances at prior period’s foreign exchange rates. Stericycle calculated these percentages by taking current period reported Revenues less the respective prior period reported Revenues, divided by the prior period reported Revenues, all at the respective prior period’s foreign exchange rates. This measure provides information on the change in Revenues assuming that foreign currency exchange rates have not changed between the prior and the current period. Management believes the use of this measure aids in the understanding of changes in Revenues without the impact of foreign currency.
RECONCILIATION OF U.S. GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED)
Table 2-A: THREE MONTHS ENDED SEPTEMBER 30, 2022 and 2021
| (In millions, except per share data) | |||||||||||||
| Three Months Ended September 30, 2022 | |||||||||||||
| Selling, General and Administrative Expenses | Income from Operations | Net Income Attributable to Common Shareholdersd | Diluted Earnings Per Share | ||||||||||
| U.S. GAAP Financial Measures | $ | 215.6 | $ | 50.6 | $ | 28.0 | $ | 0.30 | |||||
| Adjustments: | |||||||||||||
| ERP Implementation1 | (3.9 | ) | 3.9 | 3.0 | 0.04 | ||||||||
| Intangible Amortization2 | (31.5 | ) | 31.5 | 24.3 | 0.26 | ||||||||
| Portfolio Optimization3 | (1.4 | ) | 1.4 | 1.0 | 0.01 | ||||||||
| Litigation, Settlements and Regulatory Compliance4 | (2.6 | ) | 2.6 | 2.0 | 0.02 | ||||||||
| Asset Impairments5 | (2.0 | ) | 2.0 | 1.5 | 0.02 | ||||||||
| Total Adjustments | (41.4 | ) | 41.4 | 31.8 | 0.35 | ||||||||
| Adjusted Financial Measuresa | $ | 174.2 | $ | 92.0 | $ | 59.8 | $ | 0.65 | |||||
| Depreciation | 27.3 | ||||||||||||
| Adjusted EBITDAc | $ | 119.3 | |||||||||||
| (In millions, except per share data) | ||||||||||||||||
| Three Months Ended September 30, 2021 | ||||||||||||||||
| Selling, General and Administrative Expenses | (Loss) Income from Operations | Net (Loss) Income Attributable to Common Shareholdersd | Diluted (Loss) Earnings Per Share | |||||||||||||
| U.S. GAAP Financial Measures | $ | 279.4 | $ | (50.6 | ) | $ | (66.0 | ) | $ | (0.72 | ) | |||||
| Adjustments: | ||||||||||||||||
| ERP Implementation1 | (14.6 | ) | 14.6 | 10.9 | 0.12 | |||||||||||
| Intangible Amortization2 | (29.2 | ) | 29.2 | 22.6 | 0.25 | |||||||||||
| Portfolio Optimization3 | (1.3 | ) | 12.2 | 7.5 | 0.08 | |||||||||||
| Litigation, Settlements and Regulatory Compliance4 | (67.1 | ) | 67.1 | 65.5 | 0.71 | |||||||||||
| Asset Impairments5 | — | — | — | — | ||||||||||||
| Total Adjustments | (112.2 | ) | 123.1 | 106.5 | 1.16 | |||||||||||
| Adjusted Financial Measuresa | $ | 167.2 | $ | 72.5 | $ | 40.5 | $ | 0.44 | ||||||||
| Depreciationb | 27.4 | |||||||||||||||
| Adjusted EBITDAc | $ | 99.9 | ||||||||||||||
| (In millions, except per share data) | ||||||||||||||||
| Third Quarter 2022 Change Compared to Third Quarter 2021 | ||||||||||||||||
| Selling, General and Administrative Expenses | Income (Loss) from Operations | Net Income (Loss) Attributable to Common Shareholders | Diluted Earnings (Loss) Per Share | |||||||||||||
| U.S. GAAP Financial Measures | $ | (63.8 | ) | $ | 101.2 | $ | 94.0 | $ | 1.02 | |||||||
| Adjustments: | ||||||||||||||||
| ERP Implementation | 10.7 | (10.7 | ) | (7.9 | ) | (0.08 | ) | |||||||||
| Intangible Amortization | (2.3 | ) | 2.3 | 1.7 | 0.01 | |||||||||||
| Portfolio Optimization | (0.1 | ) | (10.8 | ) | (6.5 | ) | (0.07 | ) | ||||||||
| Litigation, Settlements and Regulatory Compliance | 64.5 | (64.5 | ) | (63.5 | ) | (0.69 | ) | |||||||||
| Asset Impairments | (2.0 | ) | 2.0 | 1.5 | 0.02 | |||||||||||
| Total Adjustments | 70.8 | (81.7 | ) | (74.7 | ) | (0.81 | ) | |||||||||
| Adjusted Financial Measures | $ | 7.0 | $ | 19.5 | $ | 19.3 | $ | 0.21 | ||||||||
| Depreciation | (0.1 | ) | ||||||||||||||
| Adjusted EBITDA | $ | 19.4 | ||||||||||||||
The following table provides adjustments to Income from operations categorized as follows:
| (In millions) | |||||
| Three Months Ended September 30, | |||||
| 2022 | 2021 | ||||
| Non-Cash Related6 | $ | 33.5 | $ | 39.0 | |
| Cash Related | 7.9 | 84.1 | |||
| Total | $ | 41.4 | $ | 123.1 | |
U.S. GAAP results for the three months ended September 30, 2022 and 2021 include:
Table 2-B: NINE MONTHS ENDED SEPTEMBER 30, 2022 and 2021
| (In millions, except per share data) | |||||||||||||
| Nine Months Ended September 30, 2022 | |||||||||||||
| Selling, General and Administrative Expenses | Income from Operations | Net Income Attributable to Common Shareholdersd | Diluted Earnings Per Share | ||||||||||
| U.S. GAAP Financial Measures | $ | 676.5 | $ | 94.6 | $ | 24.2 | $ | 0.26 | |||||
| Adjustments: | |||||||||||||
| ERP Implementation1 | (13.0 | ) | 13.0 | 9.8 | 0.11 | ||||||||
| Intangible Amortization2 | (94.7 | ) | 94.7 | 73.4 | 0.79 | ||||||||
| Portfolio Optimization 3 | (2.7 | ) | 2.7 | 2.0 | 0.02 | ||||||||
| Litigation, Settlements and Regulatory Compliance4 | (26.0 | ) | 26.0 | 22.0 | 0.24 | ||||||||
| Asset Impairments5 | (2.0 | ) | 2.0 | 1.5 | 0.02 | ||||||||
| Other Tax Matter6 | — | — | — | — | |||||||||
| Total Adjustments | (138.4 | ) | 138.4 | 108.7 | 1.18 | ||||||||
| Adjusted Financial Measuresa | $ | 538.1 | $ | 233.0 | $ | 132.9 | $ | 1.44 | |||||
| Depreciation | 81.5 | ||||||||||||
| Adjusted EBITDAc | $ | 314.5 | |||||||||||
| (In millions, except per share data) | |||||||||||||||
| Nine Months Ended September 30, 2021 | |||||||||||||||
| Selling, General and Administrative Expenses | Income from Operations | Net (Loss) Income Attributable to Common Shareholdersd | Diluted (Loss) Earnings Per Share | ||||||||||||
| U.S. GAAP Financial Measures | $ | 695.2 | $ | 64.1 | $ | (10.6 | ) | $ | (0.11 | ) | |||||
| Adjustments: | |||||||||||||||
| ERP Implementation1 | (49.8 | ) | 49.8 | 37.1 | 0.40 | ||||||||||
| Intangible Amortization2 | (89.1 | ) | 89.1 | 68.4 | 0.74 | ||||||||||
| Portfolio Optimization3 | (2.9 | ) | 13.8 | 8.7 | 0.09 | ||||||||||
| Litigation, Settlements and Regulatory Compliance4 | (71.4 | ) | 71.4 | 68.7 | 0.75 | ||||||||||
| Asset Impairments5 | — | — | — | — | |||||||||||
| Other Tax Matter6 | — | — | (5.5 | ) | (0.06 | ) | |||||||||
| Total Adjustments | (213.2 | ) | 224.1 | 177.4 | 1.92 | ||||||||||
| Adjusted Financial Measuresa | $ | 482.0 | $ | 288.2 | $ | 166.8 | $ | 1.81 | |||||||
| Depreciationb | 77.3 | ||||||||||||||
| Adjusted EBITDAc | $ | 365.5 | |||||||||||||
| (In millions, except per share data) | ||||||||||||||||
| Year-to-Date 2022 Change Compared to 2021 | ||||||||||||||||
| Selling, General and Administrative Expenses | Income from Operations | Net Income (Loss) Attributable to Common Shareholders | Diluted Earnings (Loss) Per Share | |||||||||||||
| U.S. GAAP Financial Measures | $ | (18.7 | ) | $ | 30.5 | $ | 34.8 | $ | 0.37 | |||||||
| Adjustments: | ||||||||||||||||
| ERP Implementation | 36.8 | (36.8 | ) | (27.3 | ) | (0.29 | ) | |||||||||
| Intangible Amortization | (5.6 | ) | 5.6 | 5.0 | 0.05 | |||||||||||
| Portfolio Optimization | 0.2 | (11.1 | ) | (6.7 | ) | (0.07 | ) | |||||||||
| Litigation, Settlements and Regulatory Compliance | 45.4 | (45.4 | ) | (46.7 | ) | (0.51 | ) | |||||||||
| Asset Impairments | (2.0 | ) | 2.0 | 1.5 | 0.02 | |||||||||||
| Other Tax Matter | — | — | 5.5 | 0.06 | ||||||||||||
| Total Adjustments | 74.8 | (85.7 | ) | (68.7 | ) | (0.74 | ) | |||||||||
| Adjusted Financial Measures | $ | 56.1 | $ | (55.2 | ) | $ | (33.9 | ) | $ | (0.37 | ) | |||||
| Depreciation | 4.2 | |||||||||||||||
| Adjusted EBITDA | $ | (51.0 | ) | |||||||||||||
The following table provides adjustments to Income from operations categorized as follows:
| (In millions) | |||||
| Nine Months Ended September 30, | |||||
| 2022 | 2021 | ||||
| Non-Cash Related7 | $ | 96.7 | $ | 99.4 | |
| Cash Related | 41.7 | 124.7 | |||
| Total | $ | 138.4 | $ | 224.1 | |
U.S. GAAP results for the nine months ended September 30, 2022 and 2021 include:
FOR FURTHER INFORMATION CONTACT:
Stericycle Investor Relations 847-607-2012
Stericycle Media 847-964-2288