Fourth Quarter Highlights:
- Oil Business Segment operating margin was a fourth quarter record 9.1% compared to 3.5% from the prior year quarter.
- Net income attributable to common shareholders for the fourth quarter was $5.3 million compared to a net loss of $2.2 million in the fourth quarter of 2019.
- Diluted earnings per share in the fourth quarter were $0.23 compared to a loss of $0.09 per diluted share during the fourth quarter of 2019.
- Fourth quarter EBITDA was a record high $16.4 million compared to $4.1 million a year ago.
- Fourth quarter adjusted EBITDA was a record high $18.9 million compare to $16.7 million in the year earlier quarter.
ELGIN, Ill.–(BUSINESS WIRE)–Heritage-Crystal Clean, Inc. (Nasdaq: HCCI), a leading provider of parts cleaning, hazardous and non-hazardous waste services, used oil re-refining, antifreeze recycling and field services primarily focused on small and mid-sized customers, today announced results for the fourth quarter of fiscal 2020 and for the full fiscal year, which ended January 2, 2021.
Fourth Quarter Review
Total Company revenue for the fourth quarter of 2020 declined 4.9% to $132.0 million compared to $138.8 million for the same quarter of 2019. The Company’s fourth quarter of fiscal 2020 was comprised of 79 working days compared to 77 working days in the fiscal fourth quarter of 2019. On a sales-per-working day basis, revenue decreased approximately 7.3% compared to the prior year quarter. Lower revenue was primarily the result of the negative impact of the COVID-19 pandemic and related shelter-in-place orders.
Operating margin increased to 19.8% from 18.6% in the fourth quarter of 2020 mainly due to lower field services related disposal costs, workers compensation, and fleet repair costs, partially offset by lower revenues and higher catalyst cost compared to the year-ago quarter. Our SG&A expense as a percentage of revenue increased slightly to 12.3% from 12.1% of revenue in the fourth quarter of 2020 mainly due to lower revenue and higher software licensing fees, partially offset by lower share-based compensation and travel expense.
Net income attributable to common shareholders was $5.3 million, or $0.23 per diluted share, for the fourth quarter of 2020. This compares to a net loss attributable to common shareholders of $2.2 million, or $0.09 per diluted share, in the year earlier quarter which included an $11.0 million pretax charge relating to class action litigation pertaining to fuel surcharges. See our reconciliations of Net income (loss) and Net income (loss) per share below.
Fiscal 2020 Review
In 2020, we generated $406.0 million of revenue compared to prior year revenue of $444.4 million, a decrease of $38.4 million, or 8.7%. The Company’s 2020 fiscal year was comprised of 256 working days compared to 253 working days in fiscal 2019. On a sales-per-working day basis, revenue decreased approximately 9.7% in fiscal 2020 compared to the prior year. The decrease in revenue was primarily driven by the negative impacts of the COVID-19 pandemic and related shelter-in-place orders. Since experiencing a 24.3% revenue decline on a year-over-year basis during the second quarter, amid the depths of the pandemic, our year-over-year revenue deficit shrank to 16.9% in the third quarter and only 4.9% in the fourth quarter.
Operating margin for 2020 was 15.8% compared to 18.1% operating margin in fiscal 2019. The decrease in margin was mainly attributable to lower revenues along with higher insurance expense and field services related disposal costs, partially offset by lower health and welfare costs and lower worker’s compensation expense. SG&A expense for fiscal 2020 was 12.7% of revenue, compared to 12.2% of revenue in fiscal 2019.
Net income attributable to common shareholders for fiscal 2020 was $11.9 million, or $0.51 per diluted share, compared to net income of $8.4 million, or $0.36 per diluted share, for fiscal 2019. 2020 full-year net income was favorably impacted by a $6.5 million reversal of an $11.0 million class action lawsuit charge taken in the fourth quarter of fiscal 2019.
Segments
Our Environmental Services segment includes parts cleaning, containerized waste, vacuum services, antifreeze recycling, and field services. The Environmental Services segment reported revenue of $90.9 million, a decrease of $6.0 million, or 6.2%, during the quarter compared to the fourth quarter of fiscal 2019. The decrease in revenue was mainly due to the lingering impacts of COVID-19 related volume declines in our field services, parts cleaning, and containerized waste product and service lines, partially offset by favorable pricing in our parts cleaning business. On a sales-per-working day basis, Environmental Services segment revenue decreased approximately 8.5% compared to the prior year quarter.
Our profit before SG&A expense as a percentage of revenue was 24.6% compared to 25.1% in the year ago quarter. The decline in margin was mainly due to lower revenue and higher depreciation expense for trucks, partially offset by lower field services related disposal costs, worker’s compensation expense, and health and welfare costs.
During fiscal 2020, Environmental Services segment revenue decreased $12.0 million, or 4.0%, compared to fiscal 2019, while our 2020 profit before SG&A expense as a percentage of revenue was 22.1% compared to 25.0% in fiscal 2019.
President and CEO Brian Recatto commented, “We are pleased that since the middle of the second quarter we have continually improved our year-over-year performance on both a revenue and operating margin basis despite the continued challenges posed by the impact of the COVID-19 pandemic on our business and our customers.”
Our Oil Business segment includes used oil collection activities, sales of recycled fuel oil, and re-refining activities. During the fourth quarter of fiscal 2020, Oil Business revenues decreased 2.0% to $41.1 million compared to the fourth quarter of fiscal 2019. The decrease in revenue was mainly due to lower selling prices of our base oil, partially offset by higher base oil gallons sold during the fourth quarter of 2020 compared to the prior year quarter. On a sales-per-working day basis, our Oil Business segment revenue decreased approximately 4.4% compared to the prior year quarter.
Oil Business segment operating margin improved 5.6 percentage points to 9.1% in the fourth quarter of 2020 compared to 3.5% during the same period of 2019. The increase in margin was mainly due to lower fleet repairs, lower worker’s compensation expense, and lower shutdown maintenance, partially offset by higher catalyst costs compared to the year-ago quarter.
Full year 2020 revenue was down $26.5 million compared to fiscal 2019, while operating margin broke even compared to operating margin of 3.3% in fiscal 2019.
Recatto commented, “We are extremely proud of the record high operating margin percentage result achieved during the fourth quarter in our Oil Business Segment. Because of this strong finish to the year, we were able to produce near breakeven operating margin for the full fiscal year 2020 despite the fact that we were forced to idle our re-refinery for most of the month of May due to the negative impacts on the economy from the COVID-19 pandemic.”
COVID-19 Update
During the fourth quarter and into the beginning of the first quarter of 2021, we continued executing the Company’s pandemic response plan to combat the COVID-19 outbreak-induced downturn in our business and remain focused on ensuring the health and safety of all our employees and their families.
Safe Harbor Statement
All references to the “Company,” “we,” “our,” and “us” refer to Heritage-Crystal Clean, Inc., and its subsidiaries.
This release contains forward-looking statements that are based upon current management expectations. Generally, the words “aim,” “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “project,” “should,” “will be,” “will continue,” “will likely result,” “would” and similar expressions identify forward-looking statements. These forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause our actual results, performance or achievements or industry results to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. These risks, uncertainties and other important factors include, among others: developments in the COVID-19 pandemic and the resulting impact on our business and operations, general economic conditions and downturns in the business cycles of automotive repair shops, industrial manufacturing businesses and small businesses in general; increased solvent, fuel and energy costs and volatility, including a drop in the price of crude oil, the selling price of lubricating base oil, solvent, fuel, energy, and commodity costs; our ability to enforce our rights under the FCC Environmental purchase agreement; our ability to pay our debt when due and comply with our debt covenants; our ability to successfully operate our used oil re-refinery and to cost-effectively collect or purchase used oil or generate operating results; increased market supply or decreased demand for base oil; further consolidation and/or declines in the United States automotive repair and manufacturing industries; the impact of extensive environmental, health and safety and employment laws and regulations on our business; legislative or regulatory requirements or changes adversely affecting our business; competition in the industrial and hazardous waste services industries and from other used oil re-refineries; claims and involuntary shutdowns relating to our handling of hazardous substances; the value of our used solvents and oil inventory, which may fluctuate significantly; our ability to expand our non-hazardous programs for parts cleaning; our dependency on key employees; our level of indebtedness, which could affect our ability to fulfill our obligations, impede the implementation of our strategy, and expose us to interest rate risk; the impact of legal proceedings and class action litigation on us and our ability to estimate the cash payments we will make under litigation settlements; our ability to effectively manage our network of branch locations; the control of The Heritage Group over the Company; and the risks identified in the Company’s Annual Report on Form 10-K filed with the SEC on March 2, 2020. Given these uncertainties, you are cautioned not to place undue reliance on these forward-looking statements. We assume no obligation to update or revise them or provide reasons why actual results may differ. The information in this release should be read in light of such risks and in conjunction with the consolidated financial statements and the notes thereto included elsewhere in this release.
About Heritage-Crystal Clean, Inc.
Heritage-Crystal Clean, Inc. provides parts cleaning, used oil re-refining, and hazardous and non-hazardous waste services primarily to small and mid-sized customers in the vehicle maintenance sector as well as manufacturers and other industrial businesses. Our service programs include parts cleaning, containerized waste management, used oil collection and re-refining, vacuum truck services, waste antifreeze collection, recycling and product sales, and field services. These services help our customers manage their used chemicals and liquid and solid wastes, while also helping to minimize their regulatory burdens. Our customers include businesses involved in vehicle maintenance operations, such as car dealerships, automotive repair shops, and trucking firms, as well as small-to-medium sized manufacturers, such as metal product fabricators and printers, and other industrial businesses. Through our used oil re-refining program during 2020, we recycled approximately 61 million gallons of used oil into high quality lubricating base oil, and we are a supplier to firms that produce and market finished lubricants. Through our antifreeze program during 2020 we recycled approximately 3.7 million gallons of spent antifreeze which was used to produce a full line of virgin-quality antifreeze products. Through our parts cleaning program during 2020 we recycled 4 million gallons of used solvent into virgin-quality solvent to be used again by our customers. Through our containerized waste program during 2020 we collected 20 tons of regulated waste which was sent for energy recovery. Through our vacuum services program during 2020 we treated approximately 52 million gallons of wastewater. Heritage-Crystal Clean, Inc. is headquartered in Elgin, Illinois, and operates through 89 branches serving approximately 91,000 customer locations.
Conference Call
The Company will host a conference call on Tuesday, March 2, 2021 at 9:30 AM Central Time, during which management will give a brief presentation focusing on the Company’s operations and financial results. Interested parties can listen to the audio webcast available through our company website, http://crystal-clean.com/investor-relations/, and can participate on the call by dialing (833) 968-1975. After dialing the number, you will be required to provide the following passcode before being joined to the conference call: 1354827.
The Company uses its website to make available information to investors and the public at www.crystal-clean.com.
|
Heritage-Crystal Clean, Inc. |
||||||||
|
Condensed Consolidated Balance Sheets |
||||||||
|
(In Thousands) |
||||||||
|
(Unaudited) |
||||||||
|
|
January 2, |
|
December 28, |
|||||
|
ASSETS |
|
|
|
|||||
|
Current Assets: |
|
|
|
|||||
|
Cash and cash equivalents |
$ |
67,575 |
|
|
$ |
60,694 |
|
|
|
Accounts receivable – net |
48,479 |
|
|
55,586 |
|
|||
|
Inventory – net |
24,978 |
|
|
29,373 |
|
|||
|
Assets held for sale |
2,446 |
|
|
— |
|
|||
|
Other current assets |
8,005 |
|
|
7,104 |
|
|||
|
Total current assets |
151,483 |
|
|
152,757 |
|
|||
|
Property, plant and equipment – net |
153,016 |
|
|
154,911 |
|
|||
|
Right of use assets |
78,942 |
|
|
89,525 |
|
|||
|
Equipment at customers – net |
23,111 |
|
|
24,232 |
|
|||
|
Software and intangible assets – net |
19,576 |
|
|
16,892 |
|
|||
|
Goodwill |
35,541 |
|
|
32,997 |
|
|||
|
Total assets |
$ |
461,669 |
|
|
$ |
471,314 |
|
|
|
|
|
|
|
|||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|||||
|
Current liabilities: |
|
|
|
|||||
|
Accounts payable |
$ |
29,663 |
|
|
$ |
38,058 |
|
|
|
Current portion of lease liabilities |
19,198 |
|
|
20,407 |
|
|||
|
Contract liabilities – net |
1,983 |
|
|
2,252 |
|
|||
|
Accrued salaries, wages, and benefits |
6,647 |
|
|
6,771 |
|
|||
|
Taxes payable |
10,592 |
|
|
6,538 |
|
|||
|
Other current liabilities |
4,918 |
|
|
16,418 |
|
|||
|
Total current liabilities |
73,001 |
|
|
90,444 |
|
|||
|
Lease liabilities, net of current portion |
60,294 |
|
|
68,734 |
|
|||
|
Long-term debt, less current maturities |
29,656 |
|
|
29,348 |
|
|||
|
Deferred income taxes |
21,218 |
|
|
17,157 |
|
|||
|
Total liabilities |
$ |
184,169 |
|
|
$ |
205,683 |
|
|
|
|
|
|
|
|||||
|
STOCKHOLDERS’ EQUITY: |
|
|
|
|||||
|
Common stock – 26,000,000 shares authorized at 0.01 par value, 23,340,700 and 23,191,498 shares issued and outstanding at January 2, 2021 and December 28, 2019, respectively |
233 |
|
|
232 |
|
|||
|
Additional paid-in capital |
201,148 |
|
|
200,583 |
|
|||
|
Retained earnings |
76,119 |
|
|
64,182 |
|
|||
|
Total Heritage-Crystal Clean, Inc. stockholders’ equity |
277,500 |
|
|
264,997 |
|
|||
|
Noncontrolling interest |
— |
|
|
634 |
|
|||
|
Total equity |
$ |
277,500 |
|
|
$ |
265,631 |
|
|
|
Total liabilities and stockholders’ equity |
$ |
461,669 |
|
|
$ |
471,314 |
|
|
|
Heritage-Crystal Clean, Inc. |
||||||||||||||||
|
Condensed Consolidated Statements of Operations |
||||||||||||||||
|
(In Thousands, Except per Share Amounts) |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
|
For the Fourth Quarters Ended, |
|
For the Fiscal Years Ended, |
||||||||||||
|
|
|
January 2, |
|
December 28, |
|
January 2, |
|
December 28, |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
|
|
|
|
|
|
|
|
||||||||
|
Service |
|
$ |
76,212 |
|
|
$ |
78,969 |
|
|
$ |
245,474 |
|
|
$ |
250,491 |
|
|
Product revenues |
|
48,072 |
|
|
52,149 |
|
|
136,178 |
|
|
171,273 |
|
||||
|
Rental income |
|
7,751 |
|
|
7,696 |
|
|
24,299 |
|
|
22,663 |
|
||||
|
Total revenues |
|
$ |
132,035 |
|
|
$ |
138,814 |
|
|
$ |
405,951 |
|
|
$ |
444,427 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
|
Operating costs |
|
$ |
98,980 |
|
|
$ |
108,154 |
|
|
$ |
321,648 |
|
|
$ |
349,603 |
|
|
Selling, general, and administrative expenses |
|
15,026 |
|
|
15,545 |
|
|
47,091 |
|
|
50,224 |
|
||||
|
Depreciation and amortization |
|
8,205 |
|
|
6,072 |
|
|
24,563 |
|
|
18,249 |
|
||||
|
Other expense (income) – net |
|
1,600 |
|
|
11,013 |
|
|
(5,365 |
) |
|
13,490 |
|
||||
|
Operating income (loss) |
|
8,224 |
|
|
(1,970 |
) |
|
18,014 |
|
|
12,861 |
|
||||
|
Interest expense – net |
|
411 |
|
|
240 |
|
|
1,252 |
|
|
869 |
|
||||
|
Income (loss) before income taxes |
|
7,813 |
|
|
(2,210 |
) |
|
16,762 |
|
|
11,992 |
|
||||
|
Provision for (benefit of) income taxes |
|
2,468 |
|
|
(168 |
) |
|
4,825 |
|
|
3,243 |
|
||||
|
Net income (loss) |
|
$ |
5,345 |
|
|
$ |
(2,042 |
) |
|
$ |
11,937 |
|
|
$ |
8,749 |
|
|
Income attributable to noncontrolling interest |
|
— |
|
|
108 |
|
|
— |
|
|
386 |
|
||||
|
Income (loss) attributable to Heritage-Crystal Clean, Inc. common stockholders |
|
$ |
5,345 |
|
|
$ |
(2,150 |
) |
|
$ |
11,937 |
|
|
$ |
8,363 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share: basic |
|
$ |
0.23 |
|
|
$ |
(0.09 |
) |
|
$ |
0.51 |
|
|
$ |
0.36 |
|
|
Net income (loss) per share: diluted |
|
$ |
0.23 |
|
|
$ |
(0.09 |
) |
|
$ |
0.51 |
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Number of weighted average shares outstanding: basic |
|
23,305 |
|
|
23,190 |
|
|
23,286 |
|
|
23,160 |
|
||||
|
Number of weighted average shares outstanding: diluted |
|
23,474 |
|
|
23,190 |
|
|
23,453 |
|
|
23,398 |
|
||||
| Heritage-Crystal Clean, Inc. | ||||||||||||||||
|
Reconciliation of Operating Segment Information |
||||||||||||||||
|
(In Thousands)(Unaudited) |
||||||||||||||||
|
For the Fourth Quarters Ended, |
||||||||||||||||
|
January 2, 2021 |
||||||||||||||||
|
(thousands) |
|
Environmental |
|
Oil Business |
|
Corporate and |
|
Consolidated |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
|
|
|
|
|
|
|
|
||||||||
|
Service revenues |
|
$ |
69,534 |
|
|
$ |
6,678 |
|
|
$ |
— |
|
|
$ |
76,212 |
|
|
Product revenues |
|
13,634 |
|
|
34,438 |
|
|
— |
|
|
48,072 |
|
||||
|
Rental income |
|
7,733 |
|
|
18 |
|
|
— |
|
|
7,751 |
|
||||
|
Total revenues |
|
$ |
90,901 |
|
|
$ |
41,134 |
|
|
$ |
— |
|
|
$ |
132,035 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
|
Operating costs |
|
64,711 |
|
|
34,269 |
|
|
— |
|
|
98,980 |
|
||||
|
Operating depreciation and amortization |
|
3,815 |
|
|
3,120 |
|
|
— |
|
|
6,935 |
|
||||
|
Profit before corporate selling, general, and administrative expenses |
|
$ |
22,375 |
|
|
$ |
3,745 |
|
|
|
|
$ |
26,120 |
|
||
|
Selling, general, and administrative expenses |
|
|
|
|
|
15,026 |
|
|
15,026 |
|
||||||
|
Depreciation and amortization from SG&A |
|
|
|
|
|
1,270 |
|
|
1,270 |
|
||||||
|
Total selling, general, and administrative expenses |
|
|
|
|
|
$ |
16,296 |
|
|
$ |
16,296 |
|
||||
|
Other expense – net |
|
|
|
|
|
1,600 |
|
|
1,600 |
|
||||||
|
Operating income |
|
|
|
|
|
|
|
8,224 |
|
|||||||
|
Interest expense – net |
|
|
|
|
|
411 |
|
|
411 |
|
||||||
|
Income before income taxes |
|
|
|
|
|
|
|
$ |
7,813 |
|
||||||
|
December 28, 2019 |
||||||||||||||||
|
(thousands) |
|
Environmental |
|
Oil Business |
|
Corporate and |
|
Consolidated |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
|
|
|
|
|
|
|
|
||||||||
|
Service revenues |
|
$ |
75,257 |
|
|
$ |
3,712 |
|
|
$ |
— |
|
|
$ |
78,969 |
|
|
Product revenues |
|
13,984 |
|
|
38,165 |
|
|
— |
|
|
52,149 |
|
||||
|
Rental income |
|
7,617 |
|
|
79 |
|
|
— |
|
|
7,696 |
|
||||
|
Total revenues |
|
$ |
96,858 |
|
|
$ |
41,956 |
|
|
$ |
— |
|
|
$ |
138,814 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
|
Operating costs |
|
70,016 |
|
|
38,138 |
|
|
— |
|
|
108,154 |
|
||||
|
Operating depreciation and amortization |
|
2,515 |
|
|
2,349 |
|
|
— |
|
|
4,864 |
|
||||
|
Profit before corporate selling, general, and administrative expenses |
|
$ |
24,327 |
|
|
$ |
1,469 |
|
|
$ |
— |
|
|
$ |
25,796 |
|
|
Selling, general, and administrative expenses |
|
|
|
|
|
15,545 |
|
|
15,545 |
|
||||||
|
Depreciation and amortization from SG&A |
|
|
|
|
|
1,208 |
|
|
1,208 |
|
||||||
|
Total selling, general, and administrative expenses |
|
|
|
|
|
$ |
16,753 |
|
|
$ |
16,753 |
|
||||
|
Other expense – net |
|
|
|
|
|
11,013 |
|
|
11,013 |
|
||||||
|
Operating loss |
|
|
|
|
|
|
|
(1,970 |
) |
|||||||
|
Interest expense – net |
|
|
|
|
|
240 |
|
|
240 |
|
||||||
|
Loss before income taxes |
|
|
|
|
|
|
|
$ |
(2,210 |
) |
||||||
|
For the Fiscal Years Ended, |
|||||||||||||||
|
January 2, 2021 |
|||||||||||||||
|
(thousands) |
|
Environmental |
|
Oil Business |
|
Corporate and |
|
Consolidated |
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues |
|
|
|
|
|
|
|
|
|||||||
|
Service revenues |
|
$ |
224,123 |
|
$ |
21,351 |
|
|
$ |
— |
|
|
$ |
245,474 |
|
|
Product revenues |
|
42,253 |
|
93,925 |
|
|
— |
|
|
136,178 |
|
||||
|
Rental income |
|
24,216 |
|
83 |
|
|
— |
|
|
24,299 |
|
||||
|
Total revenues |
|
$ |
290,592 |
|
$ |
115,359 |
|
|
$ |
— |
|
|
$ |
405,951 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|||||||
|
Operating costs |
|
215,602 |
|
106,046 |
|
|
— |
|
|
321,648 |
|
||||
|
Operating depreciation and amortization |
|
10,863 |
|
9,358 |
|
|
— |
|
|
20,221 |
|
||||
|
Profit (loss) before corporate selling, general, and administrative expenses |
|
$ |
64,127 |
|
$ |
(45 |
) |
|
$ |
— |
|
|
$ |
64,082 |
|
|
Selling, general, and administrative expenses |
|
|
|
|
|
47,091 |
|
|
47,091 |
|
|||||
|
Depreciation and amortization from SG&A |
|
|
|
|
|
4,342 |
|
|
4,342 |
|
|||||
|
Total selling, general, and administrative expenses |
|
|
|
|
|
$ |
51,433 |
|
|
$ |
51,433 |
|
|||
|
Other income – net |
|
|
|
|
|
(5,365 |
) |
|
(5,365 |
) |
|||||
|
Operating income |
|
|
|
|
|
|
|
18,014 |
|
||||||
|
Interest expense – net |
|
|
|
|
|
1,252 |
|
|
1,252 |
|
|||||
|
Income before income taxes |
|
|
|
|
|
|
|
$ |
16,762 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
December 28, 2019 |
||||||||||||||||
|
(thousands) |
|
Environmental |
|
Oil Business |
|
Corporate and |
|
Consolidated |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
|
|
|
|
|
|
|
|
||||||||
|
Service revenues |
|
$ |
236,530 |
|
|
$ |
13,961 |
|
|
$ |
— |
|
|
$ |
250,491 |
|
|
Product revenues |
|
43,605 |
|
|
127,668 |
|
|
— |
|
|
171,273 |
|
||||
|
Rental income |
|
$ |
22,408 |
|
|
$ |
255 |
|
|
$ |
— |
|
|
$ |
22,663 |
|
|
Total revenues |
|
$ |
302,543 |
|
|
$ |
141,884 |
|
|
$ |
— |
|
|
$ |
444,427 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
|
Operating costs |
|
219,040 |
|
|
130,563 |
|
|
— |
|
|
349,603 |
|
||||
|
Operating depreciation and amortization |
|
7,768 |
|
|
6,656 |
|
|
— |
|
|
14,424 |
|
||||
|
Profit before corporate selling, general, and administrative expenses |
|
$ |
75,735 |
|
|
$ |
4,665 |
|
|
$ |
— |
|
|
$ |
80,400 |
|
|
Selling, general, and administrative expenses |
|
|
|
|
|
50,224 |
|
|
50,224 |
|
||||||
|
Depreciation and amortization from SG&A |
|
|
|
|
|
3,825 |
|
|
3,825 |
|
||||||
|
Total selling, general, and administrative expenses |
|
|
|
|
|
$ |
54,049 |
|
|
$ |
54,049 |
|
||||
|
Other expense – net |
|
|
|
|
|
13,490 |
|
|
13,490 |
|
||||||
|
Operating income |
|
|
|
|
|
|
|
12,861 |
|
|||||||
|
Interest expense – net |
|
|
|
|
|
869 |
|
|
869 |
|
||||||
|
Income before income taxes |
|
|
|
|
|
|
|
$ |
11,992 |
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Heritage-Crystal Clean, Inc. |
||||||||||||||||
|
Reconciliation of our Net Income (loss) Determined in Accordance with U.S. GAAP to Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA) and Adjusted EBITDA |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
For the Fourth Quarters Ended, |
|
For the Fiscal Years Ended, |
||||||||||||
|
(thousands) |
|
January 2, |
|
December 28, |
|
January 2, |
|
December 28, |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
|
$ |
5,345 |
|
|
$ |
(2,042 |
) |
|
$ |
11,937 |
|
|
$ |
8,749 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense – net |
|
411 |
|
|
240 |
|
|
1,252 |
|
|
869 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for (benefit of) income taxes |
|
2,468 |
|
|
(168 |
) |
|
4,825 |
|
|
3,243 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization |
|
8,205 |
|
|
6,072 |
|
|
24,563 |
|
|
18,249 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
EBITDA (a) |
|
$ |
16,429 |
|
|
$ |
4,102 |
|
|
$ |
42,577 |
|
|
$ |
31,110 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Impairment charges (b) |
|
1,446 |
|
|
— |
|
|
1,446 |
|
|
— |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision (reversal) for loss on class action settlement (c) |
|
— |
|
|
11,093 |
|
|
(6,502 |
) |
|
11,327 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-cash compensation (d) |
|
848 |
|
|
1,232 |
|
|
3,197 |
|
|
3,976 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost and asset write-offs associated with site closures (e) |
|
38 |
|
|
195 |
|
|
199 |
|
|
2,726 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Severance costs (f) |
|
131 |
|
|
79 |
|
|
921 |
|
|
825 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adoption of ASC 842 impact and related implementation costs and one-time costs (g) |
|
— |
|
|
— |
|
|
— |
|
|
2,557 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA (h) |
|
$ |
18,892 |
|
|
$ |
16,701 |
|
|
$ |
41,838 |
|
|
$ |
52,521 |
|
|
(a) |
EBITDA represents net (loss) income before provision for income taxes, interest income, interest expense, depreciation and amortization. We have presented EBITDA because we consider it an important supplemental measure of our performance and believe it is frequently used by analysts, investors, our lenders and other interested parties in the evaluation of companies in our industry. Management uses EBITDA as a measurement tool for evaluating our actual operating performance compared to budget and prior periods. Other companies in our industry may calculate EBITDA differently than we do. EBITDA is not a measure of performance under U.S. GAAP and should not be considered as a substitute for net income (loss) prepared in accordance with U.S. GAAP. EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are: |
||||||||||
|
|
|
|
|
|
|
|
|
||||
| EBITDA does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
||
|
|
EBITDA does not reflect interest expense or the cash requirements necessary to service interest or principal payments on our debt; |
||||||||||
|
|
|
|
|
|
|
|
|
|
|||
|
|
EBITDA does not reflect tax expense or the cash requirements necessary to pay for tax obligations; and | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||
|
|
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements. | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
||
|
|
We compensate for these limitations by relying primarily on our U.S. GAAP results and using EBITDA only as a supplement. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||
|
(b) |
Impairment charges mainly associated with the intention to sell the Company’s facilities in Wilmington Delaware and Fort Pierce Florida. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||
|
(c) |
Class action settlement and associated legal fees incurred in fiscal year 2019, and amounts reversed in 2020. |
||||||||||
|
|
|
||||||||||
|
(d) |
Non-Cash compensation expenses which are recorded in SG&A. |
||||||||||
|
|
|
||||||||||
|
(e) |
Cost and asset write-offs mainly associated with the closure of the Company’s facility located in Wilmington, Delaware. |
||||||||||
|
|
|
||||||||||
|
(f) |
Cost associated with severance and other employee separations. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||
|
(g) |
Revenue deferred during the first quarter of 2019 from the adoption of ASC 842 lease accounting standard, and one-time charges related to implementation of the standard. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||
|
(h) |
We have presented Adjusted EBITDA because we consider it an important supplemental measure of our performance and believe it may be used by analysts, investors, our lenders, and other interested parties in the evaluation of our performance. Other companies in our industry may calculate Adjusted EBITDA differently than we do. Adjusted EBITDA is not a measure of performance under U.S. GAAP and should not be considered as a substitute for net income (loss) prepared in accordance with U.S. GAAP. Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. |
||||||||||
Contacts
Mark DeVita, Chief Financial Officer, at (847) 836-5670
