Clean Harbors Announces Fourth-Quarter and Full-Year 2023 Financial Results
-
Posts Q4 Revenue of
$1.34 Billion , up 5%; Full-Year Revenues of$5.41 Billion -
Generates Q4 Net Income of
$98.3 Million , or EPS of$1.81 ; Adjusted EPS of$1.82 ;
Full-YearNet Income of$377.9 Million , or EPS of$6.95 ; Adjusted EPS of$6.99 -
Achieves Q4 Adjusted EBITDA of
$254.9 Million , up 14%; Generates Full-Year Adjusted EBITDA of$1.013 Billion -
Delivers Full-Year
Net Cash from Operating Activities of$734.6 Million and Adjusted Free Cash Flow of$321.9 Million - Provides Full-Year 2024 Adjusted EBITDA and Adjusted Free Cash Flow Guidance
“Our Environmental Services (ES) segment capped a year of record growth with an outstanding fourth quarter,” said
Fourth-Quarter Results
Revenues grew 5% to
Net income was
Adjusted EBITDA (see description below) grew 14% to
Q4 2023 Segment Review
“Our ES segment delivered a 16% increase in Adjusted EBITDA and a 190-basis point margin improvement year-over-year on 7% revenue growth,” said
“In our SKSS segment, the base oil and lubricant pricing environment grew more challenging after a promising start to the quarter,” said Battles. “The team continued to aggressively manage our waste oil collection costs in the face of pricing pressure while producing and selling considerable fourth-quarter volumes of products. To feed our re-refineries, we collected 53 million gallons of waste oil in the quarter – averaging a net charge-for-oil compared with a net pay-for-oil in the prior year period. We also increased blended sales volumes by more than 60% from a year ago as we focus on opportunities to sell fewer commoditized products.”
2023 Financial Results
Clean Harbors’ revenues increased 5% to
Net income was
Adjusted EBITDA (see description below) was
“2023 was an outstanding year for the Company, highlighted by a record financial performance in our ES segment, notable operational accomplishments and extraordinary safety results,” Gerstenberg said. “Adjusted EBITDA margin in the ES segment expanded by 160 basis points through the combination of 8% revenue growth and a 16% increase in Adjusted EBITDA. Beyond our financial strength, 2023 was a year of substantial achievement. We accelerated the construction of our
Business Outlook and Financial Guidance
“We begin 2024 with considerable momentum in our ES segment as our facilities network and service lines remain in high demand,” Gerstenberg said. “We expect the favorable market conditions that drove our 2023 success, including
“For SKSS, our strategy will continue to center on areas we can control, including waste oil collection costs, transportation efficiencies and re-refinery production rates. We will continue to focus on the expansion of our value-added products such as blended lubricants. In addition, we will move forward with our promising Group III program that we expect to launch in the second quarter,” Battles concluded. “Overall, we are confident in our ability to deliver solid profitable growth in 2024 in both operating segments as we work toward realizing our Vision 2027 strategy.”
In the first quarter of 2024,
-
Adjusted EBITDA in the range of
$1.05 billion to$1.11 billion or a midpoint of$1.08 billion , which represents 7% growth year-over-year. This guidance assumes no contribution from the previously announced acquisition ofHEPACO . This Adjusted EBITDA range is based on anticipated GAAP net income in the range of$365 million to$415 million . -
Adjusted free cash flow in the range of
$340 million to$400 million , or a midpoint of$370 million , which includes approximately$65 million of spending related to theKimball incinerator and$20 million for the strategic expansion of a mid-Atlantic location. This range is based on anticipated net cash from operating activities in the range of$730 million to$820 million .
Non-GAAP Results
|
For the Three Months Ended |
|
For the Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net income |
$ |
98,349 |
|
|
$ |
82,474 |
|
|
$ |
377,856 |
|
|
$ |
411,744 |
|
Accretion of environmental liabilities |
|
3,386 |
|
|
|
3,344 |
|
|
|
13,667 |
|
|
|
12,943 |
|
Stock-based compensation |
|
5,894 |
|
|
|
6,469 |
|
|
|
20,703 |
|
|
|
26,844 |
|
Depreciation and amortization |
|
98,336 |
|
|
|
87,034 |
|
|
|
365,761 |
|
|
|
347,594 |
|
Other income, net |
|
(3,148 |
) |
|
|
(399 |
) |
|
|
(2,315 |
) |
|
|
(2,472 |
) |
Loss on early extinguishment of debt |
|
518 |
|
|
|
422 |
|
|
|
2,880 |
|
|
|
422 |
|
Gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,864 |
) |
Interest expense, net of interest income |
|
28,195 |
|
|
|
28,309 |
|
|
|
108,595 |
|
|
|
107,663 |
|
Provision for income taxes |
|
23,379 |
|
|
|
16,591 |
|
|
|
125,423 |
|
|
|
126,254 |
|
Adjusted EBITDA |
$ |
254,909 |
|
|
$ |
224,244 |
|
|
$ |
1,012,570 |
|
|
$ |
1,022,128 |
|
Adjusted EBITDA Margin |
|
19.0 |
% |
|
|
17.5 |
% |
|
|
18.7 |
% |
|
|
19.8 |
% |
This press release includes a discussion of net income and earnings per share adjusted for the loss on early extinguishment of debt, gain on sale of business and the impacts of tax-related valuation allowances and other items 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 table shows the difference between net income and adjusted net income, and the difference between earnings per share and adjusted earnings per share, for the three and twelve months ended
|
For the Three Months Ended |
|
For the Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Adjusted net income |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
98,349 |
|
|
$ |
82,474 |
|
|
$ |
377,856 |
|
|
$ |
411,744 |
|
Loss on early extinguishment of debt |
|
518 |
|
|
|
422 |
|
|
|
2,880 |
|
|
|
422 |
|
Gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,864 |
) |
Tax-related valuation allowances and other* |
|
(133 |
) |
|
|
(4,354 |
) |
|
|
(786 |
) |
|
|
(13,848 |
) |
Adjusted net income |
$ |
98,734 |
|
|
$ |
78,542 |
|
|
$ |
379,950 |
|
|
$ |
389,454 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted earnings per share |
|
|
|
|
|
|
|
||||||||
Earnings per share |
$ |
1.81 |
|
|
$ |
1.52 |
|
|
$ |
6.95 |
|
|
$ |
7.56 |
|
Loss on early extinguishment of debt |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.05 |
|
|
|
0.01 |
|
Gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.16 |
) |
Tax-related valuation allowances and other* |
|
— |
|
|
|
(0.09 |
) |
|
|
(0.01 |
) |
|
|
(0.26 |
) |
Adjusted earnings per share |
$ |
1.82 |
|
|
$ |
1.44 |
|
|
$ |
6.99 |
|
|
$ |
7.15 |
|
* For the three and twelve months ended
Adjusted Free Cash Flow Reconciliation
An itemized reconciliation between net cash from operating activities and adjusted free cash flow is as follows for the three and twelve months ended
|
For the Three Months Ended |
|
For the Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Adjusted free cash flow |
|
|
|
|
|
|
|
||||||||
Net cash from operating activities |
$ |
278,860 |
|
|
$ |
268,672 |
|
|
$ |
734,552 |
|
|
$ |
626,214 |
|
Additions to property, plant and equipment |
|
(110,394 |
) |
|
|
(100,509 |
) |
|
|
(422,300 |
) |
|
|
(345,056 |
) |
Proceeds from sale and disposal of fixed assets |
|
4,521 |
|
|
|
3,661 |
|
|
|
9,650 |
|
|
|
8,779 |
|
Adjusted free cash flow |
$ |
172,987 |
|
|
$ |
171,824 |
|
|
$ |
321,902 |
|
|
$ |
289,937 |
|
Adjusted EBITDA Guidance Reconciliation
An itemized reconciliation between projected GAAP net income and projected Adjusted EBITDA is as follows (in millions):
|
For the Year Ending
|
||
Projected GAAP net income |
|
to |
|
Adjustments: |
|
|
|
Accretion of environmental liabilities |
15 |
to |
14 |
Stock-based compensation |
27 |
to |
30 |
Depreciation and amortization |
390 |
to |
380 |
Interest expense, net |
120 |
to |
115 |
Provision for income taxes |
133 |
to |
156 |
Projected Adjusted EBITDA |
|
to |
|
Adjusted Free Cash Flow Guidance Reconciliation
An itemized reconciliation between projected net cash from operating activities and projected adjusted free cash flow is as follows (in millions):
|
For the Year Ending
|
||
Projected net cash from operating activities |
|
to |
|
Additions to property, plant and equipment |
(400) |
to |
(430) |
Proceeds from sale and disposal of fixed assets |
10 |
to |
10 |
Projected adjusted free cash flow |
|
to |
|
Conference Call Information
About
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,” “seeks,” “should,” “estimates,” “projects,” “may,” “likely,” 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, the impact of the
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) |
|||||||||||||||
|
For the Three Months Ended |
|
For the Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
1,338,169 |
|
|
$ |
1,278,098 |
|
|
$ |
5,409,152 |
|
|
$ |
5,166,605 |
|
Cost of revenues: (exclusive of items shown separately below) |
|
923,147 |
|
|
|
891,424 |
|
|
|
3,746,124 |
|
|
|
3,543,930 |
|
Selling, general and administrative expenses |
|
166,007 |
|
|
|
168,899 |
|
|
|
671,161 |
|
|
|
627,391 |
|
Accretion of environmental liabilities |
|
3,386 |
|
|
|
3,344 |
|
|
|
13,667 |
|
|
|
12,943 |
|
Depreciation and amortization |
|
98,336 |
|
|
|
87,034 |
|
|
|
365,761 |
|
|
|
347,594 |
|
Income from operations |
|
147,293 |
|
|
|
127,397 |
|
|
|
612,439 |
|
|
|
634,747 |
|
Other income, net |
|
3,148 |
|
|
|
399 |
|
|
|
2,315 |
|
|
|
2,472 |
|
Loss on early extinguishment of debt |
|
(518 |
) |
|
|
(422 |
) |
|
|
(2,880 |
) |
|
|
(422 |
) |
Gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,864 |
|
Interest expense, net |
|
(28,195 |
) |
|
|
(28,309 |
) |
|
|
(108,595 |
) |
|
|
(107,663 |
) |
Income before provision for income taxes |
|
121,728 |
|
|
|
99,065 |
|
|
|
503,279 |
|
|
|
537,998 |
|
Provision for income taxes |
|
23,379 |
|
|
|
16,591 |
|
|
|
125,423 |
|
|
|
126,254 |
|
Net income |
$ |
98,349 |
|
|
$ |
82,474 |
|
|
$ |
377,856 |
|
|
$ |
411,744 |
|
Earnings per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
1.82 |
|
|
$ |
1.53 |
|
|
$ |
6.99 |
|
|
$ |
7.59 |
|
Diluted |
$ |
1.81 |
|
|
$ |
1.52 |
|
|
$ |
6.95 |
|
|
$ |
7.56 |
|
Shares used to compute earnings per share - Basic |
|
53,995 |
|
|
|
54,059 |
|
|
|
54,071 |
|
|
|
54,223 |
|
Shares used to compute earnings per share - Diluted |
|
54,259 |
|
|
|
54,378 |
|
|
|
54,382 |
|
|
|
54,487 |
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) |
|||||
|
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
444,698 |
|
$ |
492,603 |
Short-term marketable securities |
|
106,101 |
|
|
62,033 |
Accounts receivable, net |
|
983,111 |
|
|
964,603 |
Unbilled accounts receivable |
|
107,859 |
|
|
107,010 |
Inventories and supplies |
|
327,511 |
|
|
324,994 |
Prepaid expenses and other current assets |
|
82,939 |
|
|
82,518 |
Total current assets |
|
2,052,219 |
|
|
2,033,761 |
Property, plant and equipment, net |
|
2,193,318 |
|
|
1,980,302 |
Other assets: |
|
|
|
||
Operating lease right-of-use assets |
|
187,060 |
|
|
166,181 |
|
|
1,287,736 |
|
|
1,246,878 |
Permits and other intangibles, net |
|
602,797 |
|
|
620,782 |
Other long-term assets |
|
59,739 |
|
|
81,803 |
Total other assets |
|
2,137,332 |
|
|
2,115,644 |
Total assets |
$ |
6,382,869 |
|
$ |
6,129,707 |
|
|
|
|
||
Current liabilities: |
|
|
|
||
Current portion of long-term debt |
$ |
10,000 |
|
$ |
10,000 |
Accounts payable |
|
451,806 |
|
|
446,629 |
Deferred revenue |
|
95,230 |
|
|
94,094 |
Accrued expenses and other current liabilities |
|
397,157 |
|
|
396,716 |
Current portion of closure, post-closure and remedial liabilities |
|
26,914 |
|
|
23,123 |
Current portion of operating lease liabilities |
|
56,430 |
|
|
49,532 |
Total current liabilities |
|
1,037,537 |
|
|
1,020,094 |
Other liabilities: |
|
|
|
||
Closure and post-closure liabilities, less current portion |
|
105,044 |
|
|
105,596 |
Remedial liabilities, less current portion |
|
97,885 |
|
|
106,372 |
Long-term debt, less current portion |
|
2,291,717 |
|
|
2,414,828 |
Operating lease liabilities, less current portion |
|
131,743 |
|
|
119,259 |
Deferred tax liabilities |
|
353,107 |
|
|
350,389 |
Other long-term liabilities |
|
118,330 |
|
|
90,847 |
Total other liabilities |
|
3,097,826 |
|
|
3,187,291 |
Total stockholders’ equity, net |
|
2,247,506 |
|
|
1,922,322 |
Total liabilities and stockholders’ equity |
$ |
6,382,869 |
|
$ |
6,129,707 |
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
|||||||
|
For the Year Ended |
||||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
377,856 |
|
|
$ |
411,744 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
||||
Depreciation and amortization |
|
365,761 |
|
|
|
347,594 |
|
Allowance for doubtful accounts |
|
5,956 |
|
|
|
7,783 |
|
Amortization of deferred financing costs and debt discount |
|
5,309 |
|
|
|
6,301 |
|
Accretion of environmental liabilities |
|
13,667 |
|
|
|
12,943 |
|
Changes in environmental liability estimates |
|
4,828 |
|
|
|
8,272 |
|
Deferred income taxes |
|
12,685 |
|
|
|
17,549 |
|
Other income, net |
|
(2,315 |
) |
|
|
(2,472 |
) |
Stock-based compensation |
|
20,703 |
|
|
|
26,844 |
|
Loss on early extinguishment of debt |
|
2,880 |
|
|
|
422 |
|
Gain on sale of business |
|
— |
|
|
|
(8,864 |
) |
Environmental expenditures |
|
(28,960 |
) |
|
|
(13,946 |
) |
Changes in assets and liabilities, net of acquisitions: |
|
|
|
||||
Accounts receivable and unbilled accounts receivable |
|
2,453 |
|
|
|
(201,087 |
) |
Inventories and supplies |
|
(4,312 |
) |
|
|
(74,547 |
) |
Other current and non-current assets |
|
(22,645 |
) |
|
|
(17,303 |
) |
Accounts payable |
|
(27,425 |
) |
|
|
74,460 |
|
Other current and long-term liabilities |
|
8,111 |
|
|
|
30,521 |
|
Net cash from operating activities |
|
734,552 |
|
|
|
626,214 |
|
Cash flows used in investing activities: |
|
|
|
||||
Additions to property, plant and equipment |
|
(422,300 |
) |
|
|
(345,056 |
) |
Proceeds from sale and disposal of fixed assets |
|
9,650 |
|
|
|
8,779 |
|
Acquisitions, net of cash acquired |
|
(119,596 |
) |
|
|
(86,278 |
) |
Proceeds from sale of business, net of transaction costs |
|
750 |
|
|
|
16,811 |
|
Additions to intangible assets including costs to obtain or renew permits |
|
(2,649 |
) |
|
|
(1,966 |
) |
Purchases of available-for-sale securities |
|
(158,264 |
) |
|
|
(49,845 |
) |
Proceeds from sale of available-for-sale securities |
|
117,359 |
|
|
|
68,611 |
|
Net cash used in investing activities |
|
(575,050 |
) |
|
|
(388,944 |
) |
Cash flows used in financing activities: |
|
|
|
||||
Change in uncashed checks |
|
2,759 |
|
|
|
552 |
|
Tax payments related to withholdings on vested restricted stock |
|
(13,838 |
) |
|
|
(8,801 |
) |
Repurchases of common stock |
|
(51,164 |
) |
|
|
(50,183 |
) |
Deferred financing costs paid |
|
(6,736 |
) |
|
|
(410 |
) |
Payments on finance leases |
|
(15,937 |
) |
|
|
(12,821 |
) |
Principal payments on debt |
|
(623,975 |
) |
|
|
(115,652 |
) |
Proceeds from issuance of debt |
|
500,000 |
|
|
|
— |
|
Borrowing from revolving credit facility |
|
114,000 |
|
|
|
— |
|
Payment on revolving credit facility |
|
(114,000 |
) |
|
|
— |
|
Net cash used in financing activities |
|
(208,891 |
) |
|
|
(187,315 |
) |
Effect of exchange rate change on cash |
|
1,484 |
|
|
|
(9,927 |
) |
(Decrease) increase in cash and cash equivalents |
|
(47,905 |
) |
|
|
40,028 |
|
Cash and cash equivalents, beginning of year |
|
492,603 |
|
|
|
452,575 |
|
Cash and cash equivalents, end of year |
$ |
444,698 |
|
|
$ |
492,603 |
|
Supplemental information: |
|
|
|
||||
Cash payments for interest and income taxes: |
|
|
|
||||
Interest paid |
$ |
114,560 |
|
$ |
105,643 |
||
Income taxes paid, net of refunds |
|
132,314 |
|
|
78,526 |
||
Non-cash investing activities: |
|
|
|
||||
Property, plant and equipment accrued |
|
52,376 |
|
|
30,950 |
||
Remedial liability assumed in acquisition of property, plant and equipment |
|
— |
|
|
8,092 |
Supplemental Segment Data (in thousands)
|
For the Three Months Ended |
||||||||||||||||||
Revenue |
|
|
|
||||||||||||||||
|
Third Party
|
|
Intersegment
|
|
Direct
|
|
Third Party
|
|
Intersegment
|
|
Direct
|
||||||||
Environmental Services |
$ |
1,112,166 |
|
$ |
10,136 |
|
|
$ |
1,122,302 |
|
$ |
1,039,637 |
|
$ |
7,397 |
|
|
$ |
1,047,034 |
Safety-Kleen Sustainability Solutions |
|
225,891 |
|
|
(10,136 |
) |
|
|
215,755 |
|
|
238,388 |
|
|
(7,397 |
) |
|
|
230,991 |
Corporate Items |
|
112 |
|
|
— |
|
|
|
112 |
|
|
73 |
|
|
— |
|
|
|
73 |
Total |
$ |
1,338,169 |
|
$ |
— |
|
|
$ |
1,338,169 |
|
$ |
1,278,098 |
|
$ |
— |
|
|
$ |
1,278,098 |
|
For the Twelve Months Ended |
||||||||||||||||||
Revenue |
|
|
|
||||||||||||||||
|
Third Party
|
|
Intersegment Revenues (Expenses), net |
|
Direct
|
|
Third Party
|
|
Intersegment
|
|
Direct
|
||||||||
Environmental Services |
$ |
4,469,909 |
|
$ |
41,533 |
|
|
$ |
4,511,442 |
|
$ |
4,144,973 |
|
$ |
26,733 |
|
|
$ |
4,171,706 |
Safety-Kleen Sustainability Solutions |
|
938,796 |
|
|
(41,533 |
) |
|
|
897,263 |
|
|
1,021,125 |
|
|
(26,733 |
) |
|
|
994,392 |
Corporate Items |
|
447 |
|
|
— |
|
|
|
447 |
|
|
507 |
|
|
— |
|
|
|
507 |
Total |
$ |
5,409,152 |
|
$ |
— |
|
|
$ |
5,409,152 |
|
$ |
5,166,605 |
|
$ |
— |
|
|
$ |
5,166,605 |
|
For the Three Months Ended |
|
For the Twelve Months Ended |
||||||||||||
Adjusted EBITDA |
|
|
|
|
|
|
|
||||||||
Environmental Services |
$ |
278,659 |
|
|
$ |
239,423 |
|
|
$ |
1,101,608 |
|
|
$ |
953,053 |
|
Safety-Kleen Sustainability Solutions |
|
46,849 |
|
|
|
54,284 |
|
|
|
172,873 |
|
|
|
306,327 |
|
Corporate Items |
|
(70,599 |
) |
|
|
(69,463 |
) |
|
|
(261,911 |
) |
|
|
(237,252 |
) |
Total |
$ |
254,909 |
|
|
$ |
224,244 |
|
|
$ |
1,012,570 |
|
|
$ |
1,022,128 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240221662583/en/
EVP and Chief Financial Officer
781.792.5100
InvestorRelations@cleanharbors.com
SVP Investor Relations
781.792.5100
Buckley.James@cleanharbors.com
Source: