UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2001 or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________to _________
Commission File Number 0-21229
Stericycle, Inc.
(Exact name of registrant as specified in its charter)
28161 North Keith Drive
Lake Forest, Illinois 60045
(Address of principal executive offices including zip code)
(847) 367-5910
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file reports), and (2) has been subject to such filing requirements for the past 90 days. YES [X] NO [ ],
As of August 8, 2001 there were 15,663,051 shares of the Registrant's Common Stock outstanding.
Stericycle, Inc.
Table of Contents
| PART I. Financial Information | Page No. |
| Item 1. Financial Statements | |
| Condensed Consolidated Balance Sheets as of June 30, 2001 (Unaudited) and December 31, 2000 | |
| Condensed Consolidated Statements of Income for the three and six months ended June 30, 2001 and 2000 (Unaudited) | |
| Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2001 and 2000 (Unaudited) | |
| Notes to Condensed Consolidated Financial Statements (Unaudited) | |
| Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations | |
| PART II. Other Information | |
| Item 6. Exhibits and Reports on Form 8-K | |
| Signatures |
On August 13, 2001, we filed our quarterly report on Form 10-Q for the quarter ended June 30, 2001. This filing was our first direct filing electronically, and we inadvertently filed a preliminary draft instead of the final version of our report. The report filed by this Form 10-Q/A is the quarterly report that we intended to file.
There are no material changes in the condensed consolidated balance sheets, condensed consolidated statements of income, or condensed consolidated statements of cash flows included in Item 1 of this report.
PART I -- FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
STERICYCLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
June 30, December 31,
2001 2000
----------- -----------
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents.............................. $ 3,164 2,666
Short-term investments................................. 319 281
Accounts receivable, less allowance for doubtful
accounts of $3,810 in 2001 and $3,625 in 2000........ 68,049 71,225
Parts and supplies..................................... 3,999 3,216
Prepaid expenses....................................... 2,099 1,858
Other.................................................. 12,368 11,765
----------- -----------
Total current assets.......................... 89,998 91,011
----------- -----------
Property, plant and equipment:
Land................................................... 7,486 7,486
Buildings and improvements............................. 27,090 26,565
Machinery and equipment................................ 54,473 54,040
Office equipment and furniture......................... 7,043 6,515
Construction in progress............................... 10,754 3,834
----------- -----------
106,846 98,440
Less accumulated depreciation.......................... (29,720) (24,532)
----------- -----------
Property, plant and equipment, net................... 77,126 73,908
----------- -----------
Other assets:
Goodwill, less accumulated amortization of $32,073
in 2001 and $24,507 in 2000.......................... 412,774 418,790
Other.................................................. 15,987 14,273
----------- -----------
Total other assets................................... 428,761 433,063
----------- -----------
Total assets.................................. $ 595,885 $ 597,982
=========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of long term debt...................... $ 6,942 $ 5,097
Accounts payable....................................... 10,052 14,444
Due to seller.......................................... 1,474 1,631
Accrued compensation................................... 4,965 3,887
Accrued acquisition related expenses................... 911 3,766
Accrued liabilities.................................... 21,683 13,783
Deferred revenue....................................... 797 505
----------- -----------
Total current liabilities..................... 46,824 43,113
----------- -----------
Long-term debt, net of current portion................. 328,562 345,104
Other liabilities...................................... 3,240 3,628
Redeemable preferred stock
Series A convertible preferred stock (par value
$.01 share, 75,000 shares authorized, 74,625
outstanding in 2001, 75,000 outstanding in 2000
liquidation preference of $78,784 in 2001 and
$77,883 in 2000)................................... 72,339 71,437
Common shareholders' equity
Common stock (par value $.01 per share, 30,000,000
shares authorized, 15,483,640 issued and
outstanding in 2001, 15,208,866 issued
and outstanding in 2000)............................. 155 152
Additional paid-in capital............................. 144,279 141,304
Accumulated other comprehensive (loss)................. (2,027) --
Retained earnings (deficit)............................ 2,513 (6,756)
----------- -----------
Total shareholders' equity............................. 144,920 134,700
----------- -----------
Total liabilities and shareholders' equity........... $ 595,885 $ 597,982
=========== ===========
The accompanying notes are an integral part of these financial statements
STERICYCLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
(unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
------------------------ ------------------------
2001 2000 2001 2000
----------- ------------ ----------- ------------
Revenues........................... $ 88,549 $ 79,557 $ 174,384 $ 157,225
Costs and expenses:
Cost of revenues................. 53,348 48,261 105,119 95,618
Selling, general and
administrative expenses........ 16,250 14,726 32,078 29,210
Acquisition related costs........ 89 1,407 327 1,407
----------- ----------- ----------- -----------
Total costs and expenses...... 69,687 64,394 137,524 126,235
----------- ----------- ----------- -----------
Income from operations............. 18,862 15,163 36,860 30,990
----------- ----------- ----------- -----------
Other income (expense):
Interest income.................. 139 112 180 308
Interest expense................. (9,016) (9,955) (18,456) (19,810)
Other income..................... (554) (140) (726) (28)
----------- ----------- ----------- -----------
Total other income (expense).. (9,431) (9,983) (19,002) (19,530)
----------- ----------- ----------- -----------
Income before income taxes......... 9,431 5,180 17,858 11,460
Income tax expense................. 3,837 2,094 7,247 4,601
----------- ----------- ----------- -----------
Net income......................... $ 5,594 $ 3,086 $ 10,611 $ 6,859
=========== =========== =========== ===========
Earnings per share - Basic......... $ 0.32 $ 0.17 $ 0.61 $ 0.38
=========== =========== =========== ===========
Earnings per share - Diluted....... $ 0.27 $ 0.15 $ 0.51 $ 0.35
=========== =========== =========== ===========
Weighted average number of
common shares outstanding--Basic. 15,405,682 14,792,602 15,323,297 14,784,264
=========== =========== =========== ===========
Weighted average number of common
shares outstanding--Diluted...... 20,852,124 19,917,299 20,729,704 19,824,059
=========== =========== =========== ===========
The accompanying notes are an integral part of these financial statements
STERICYCLE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(unaudited)
For the Six
Months Ended June 30,
----------------------
2001 2000
---------- ----------
OPERATING ACTIVITIES:
Net income............................................. $ 10,611 $ 6,859
Adjustments to reconcile net income to net cash
provided by (used in) operating activities:
FAS 133 ineffective portion of cash flow hedges 13
Stock compensation expense......................... 82 80
Depreciation and amortization...................... 12,323 11,612
Changes in operating assets and liabilities, net of
effect of acquisitions:
Accounts receivable................................ 3,152 (10,023)
Parts and supplies................................. (783) (1,039)
Prepaid expenses................................... (241) (1,144)
Other assets....................................... (1,629) 1,221
Accounts payable................................... (4,392) (2,821)
Accrued liabilities................................ 3,877 (5,488)
Deferred revenue................................... 292 97
---------- ----------
Net cash provided by (used in) operating activities.... 23,305 (646)
---------- ----------
INVESTING ACTIVITIES:
Payments for acquisitions and international
investments, net of cash acquired.................. (3,957) (1,624)
Short-term investments............................... (38) 237
Capital expenditures................................. (6,619) (3,550)
---------- ----------
Net cash used in investing activities.................. (10,614) (4,937)
---------- ----------
FINANCING ACTIVITIES:
Repayment of long term debt.......................... (8,901) (15,129)
Net proceeds and repayments on line of credit........ (5,000) 6,700
Payments of deferred financing costs................. -- (522)
Principal payments on capital lease obligations...... (796) (965)
Proceeds from issuance of common stock............... 2,504 768
---------- ----------
Net cash used in financing activities.................. (12,193) (9,148)
---------- ----------
Net increase (decrease) in cash and cash equivalents... 498 (14,731)
Cash and cash equivalents at beginning of period....... 2,666 19,344
---------- ----------
Cash and cash equivalents at end of period............. $ 3,164 $ 4,613
========== ==========
The accompanying notes are an integral part of these financial statements
STERICYCLE, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2001
Unless the context requires otherwise, "we", "us" or "our" refers to Stericycle, Inc. and its subsidiaries on a consolidated basis.
NOTE 1--BASIS OF PRESENTATION
The accompanying condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations; but we believe the disclosures in the accompanying condensed consolidated financial statements are adequate to make the information presented not misleading. In our opinion, all adjustments necessary for a fair presentation for the periods presented have been reflected and are of a normal recurring nature. These condensed consolidated financial statements should be read in conjunction with the Consolidated Financial Statements and notes thereto for the year ended December 31, 2000, as filed with our 2000 Annual Report on Form 10-K. The results of operations for the three and six-month periods ended June 30, 2001 are not necessarily indicative of the results that may be achieved for the entire year ending December 31, 2001.
NOTE 2--STOCK OPTIONS
During the quarter ended June 30, 2001, options to purchase 91,087 shares of common stock were granted to employees. These options vest ratably over a five year period and have an exercise price ranging from $40.36-$45.92 per share.
NOTE 3--STOCK ISSUANCES
During the quarter ending June 30, 2001, options to purchase 163,429 shares of common stock were exercised at prices ranging from $0.53-$22.50 per share. In addition, warrants with rights to purchase 31,702 shares of common stock were exercised at a prices ranging from $7.96-$16.50 per share.
NOTE 4--INCOME TAXES
At June 30, 2001, we had net operating loss carry forwards for federal income tax purposes of approximately $7.5 million (excluding 3CI and Med-Tech) which expire beginning in 2006.
NOTE 5--DERIVATIVE INSTRUMENTS
We have entered into interest rate swap agreements that effectively convert a portion of our floating-rate debt to a fixed-rate basis for the next 2 years, thus reducing the impact of interest rate changes on future interest expense. In addition during the year ended December 31, 2000, we entered into an interest rate collar agreement reducing the impact of interest rate changes on future interest expense. This agreement expires in March 2002. Approximately 85% ($175 million) of our outstanding floating-rate debt was designated as the hedged items to interest rate swap/collar agreements at June 30, 2001. The differential to be paid or received is accrued monthly as an adjustment to interest expense.
We adopted SFAS 133 on January 1, 2001 which requires us to adjust instruments that are designated and qualify as cash flow hedges. The effective portion of the gain or loss on the derivative instrument is recognized as a component of other comprehensive income (loss) and is reclassified into earnings in the same period during which the hedged transaction affects earnings. The remaining gain or loss in excess of the cumulative change in the present value of future cash flows of the hedged item, if any, is recognized in current earnings during the period of change. Adoption of this new accounting standard resulted in a $0.2 million effect of change in accounting principle, which has been recorded as other comprehensive loss. During the quarter ended June 30, 2001, we recognized a net loss of $13 thousand related to the ineffective portion of our hedging instruments.
NOTE 6--COMPREHENSIVE INCOME
Total comprehensive income was $5.3 million for the three months ended June 30, 2001 and $8.6 million for the six months ended June 30, 2001. The components of comprehensive income are net income and the change in cumulative unrealized losses on derivative instruments recorded in accordance with FAS 133.
NOTE 7-ADOPTION OF NEW ACCOUNTING STANDARD
In June 2001, the Financial Accounting Standards Board issued Statements of Financial Accounting Standards No. 141, Business Combinations, and No. 142, Goodwill and Other Intangible Assets, effective for fiscal years beginning after December 15, 2001. Under the new rules, goodwill will no longer be amortized but will be subject to annual impairment tests in accordance with the Statements. Other intangible assets will continue to be amortized over their useful lives.
We will apply the new rules on accounting for goodwill and other intangible assets beginning in the first quarter of 2002. Application of the nonamortization provisions of the Statement is expected to result in an increase in net income of $%8.5 million ($0.40 per diluted share) per year. During 2002, we will perform the first of the required impairment tests of goodwill and indefinite lived intangible assets as of January 1, 2002 and have not yet determined what the effect of these tests will be our earnings and financial position.
NOTE 8--CONDENSED CONSOLIDATING FINANCIAL INFORMATION
Payments under the Company's senior subordinated notes are unconditionally guaranteed, jointly and severally, by all of the Company's wholly-owned domestic subsidiaries, which include Environmental Control Company, Inc., acquired in May 1997, Waste Systems, Inc., acquired October 1, 1998, Med-Tech Environmental, Inc., acquired December 31, 1998, BFI Medical Waste, Inc., acquired on November 12, 1999, and certain other subsidiaries which have insignificant assets and operations (collectively, "the guarantors"). Financial information concerning the guarantors as of June 30, 2000 and December 31, 2000 and for the three and six-month periods ended June 30, 2001 and 2000 is presented below for purposes of complying with the reporting requirements of the guarantor subsidiaries. The financial information concerning the guarantors is being presented through condensed consolidating financial statements since we have more than minimal independent operations and the guarantees are full and unconditional and are joint and several. Financial statements for the guarantors have not been presented because management does not believe that such financial statements are material to investors.
CONDENSED CONSOLIDATING BALANCE SHEET
JUNE 30, 2001
UNAUDITED
COMBINED
STERICYCLE NON-
STERICYCLE, GUARANTOR AND GUARANTOR GUARANTOR
INC. SUBSIDIARIES SUBSIDIARIES SUBSIDIARIES ELIMINATIONS CONSOLIDATED
---------- ----------- ------------ ----------- ----------- ------------
ASSETS
Current assets:
Cash and cash equivalents............ $ 1,515 $ 322 $ 1,837 $ 1,327 $ $ 3,164
Other current assets................. 76,547 16,708 93,255 7,670 (14,091) 86,834
---------- ----------- ------------ ----------- ----------- ------------
Total current assets.................... 78,062 17,030 95,092 8,997 (14,091) 89,998
Property, plant and equipment,
net.................................. 64,349 309 64,658 12,468 77,126
Goodwill, net........................... 391,975 8,604 400,579 12,195 412,774
Investment in subsidiaries.............. 46,786 3,608 50,394 (50,394) --
Other assets............................ 21,407 5,797 27,204 (54) (11,163) 15,987
---------- ----------- ------------ ----------- ----------- ------------
Total assets............................ $ 602,579 $ 35,348 $ 637,927 $ 33,606 $ (75,648) $ 595,885
========== =========== ============ =========== =========== ============
LIABILITIES AND SHAREHOLDERS'
EQUITY
Current liabilities:
Current portion of
long-term debt..................... $ 5,984 $ $ 5,984 $ 958 $ $ 6,942
Other current liabilities............ 49,103 1,085 50,188 3,785 (14,091) 39,882
---------- ----------- ------------ ----------- ----------- ------------
Total current liabilities............... 55,087 1,085 56,172 4,743 (14,091) 46,824
Long-term debt, net of current
portion.............................. 328,130 328,130 11,379 (10,947) 328,562
Other liabilities....................... 1,887 1,887 1,353 3,240
Convertible preferred stock............. 72,339 72,339 72,339
Common shareholders' equity............. 145,136 34,263 179,399 16,131 (50,610) 144,920
---------- ----------- ------------ ----------- ----------- ------------
Total liabilities and
shareholders' equity................. $ 602,579 $ 35,348 $ 637,927 $ 33,606 $ (75,648) $ 595,885
========== =========== ============ =========== =========== ============
CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2000
AUDITED
COMBINED
STERICYCLE NON-
STERICYCLE, GUARANTOR AND GUARANTOR GUARANTOR
INC. SUBSIDIARIES SUBSIDIARIES SUBSIDIARIES ELIMINATIONS CONSOLIDATED
---------- ----------- ------------ ----------- ----------- ------------
ASSETS
Current assets:
Cash and cash equivalents............ $ 1,408 $ 595 $ 2,003 $ 663 $ -- $ 2,666
Other current assets................. 78,193 12,220 90,413 7,113 (9,181) 88,345
---------- ----------- ------------ ----------- ----------- ------------
Total current assets.................... 79,601 12,815 92,416 7,776 (9,181) 91,011
Property, plant and equipment,
net.................................. 60,165 242 60,407 13,501 -- 73,908
Goodwill, net........................... 377,178 29,384 406,562 12,228 -- 418,790
Investment in subsidiaries.............. 63,306 3,308 66,614 -- (66,614) --
Other assets............................ 19,234 6,582 25,816 124 (11,667) 14,273
---------- ----------- ------------ ----------- ----------- ------------
Total assets............................ $ 599,484 $ 52,331 $ 651,815 $ 33,629 $ (87,462) $ 597,982
========== =========== ============ =========== =========== ============
LIABILITIES AND SHAREHOLDERS'
EQUITY
Current liabilities:
Current portion of
long-term debt..................... $ 4,035 $ -- $ 4,035 $ 1,062 $ -- $ 5,097
Other current liabilities............ 43,175 1,233 44,408 2,793 (9,185) 38,016
---------- ----------- ------------ ----------- ----------- ------------
Total current liabilities............... 47,210 1,233 48,443 3,855 (9,185) 43,113
Long-term debt, net of current
portion.............................. 344,142 -- 344,142 12,585 (11,623) 345,104
Other liabilities....................... 1,995 -- 1,995 1,633 -- 3,628
Convertible preferred stock............. 71,437 -- 71,437 -- -- 71,437
Common shareholders' equity............. 134,700 51,098 185,798 15,556 (66,654) 134,700
---------- ----------- ------------ ----------- ----------- ------------
Total liabilities and
shareholders' equity................. $ 599,484 $ 52,331 $ 651,815 $ 33,629 $ (87,462) $ 597,982
========== =========== ============ =========== =========== ============
CONDENSED CONSOLIDATING STATEMENT OF INCOME
THREE MONTHS ENDED JUNE 30, 2001
UNAUDITED
COMBINED
STERICYCLE NON-
STERICYCLE, GUARANTOR AND GUARANTOR GUARANTOR
INC. SUBSIDIARIES SUBSIDIARIES SUBSIDIARIES ELIMINATIONS CONSOLIDATED
---------- ----------- ------------ ----------- ----------- ------------
Revenues................................ $ 75,874 $ 4,369 $ 80,243 $ 8,642 $ (336) $ 88,549
Cost of revenues........................ 44,677 2,685 47,362 6,322 (336) 53,348
Selling, general, and
administrative expense............... 14,254 363 14,617 1,633 -- 16,250
Acquisition related expenses............ 89 -- 89 -- -- 89
---------- ----------- ------------ ----------- ----------- ------------
Total costs and expenses................ 59,020 3,048 62,068 7,955 (336) 69,687
---------- ----------- ------------ ----------- ----------- ------------
Income from operations.................. 16,854 1,321 18,175 687 -- 18,862
Equity in net income (loss) of
subsidiaries......................... 1,054 244 1,298 -- (1,298) --
Other (expense) income, net............. (8,701) 140 (8,561) (870) -- (9,431)
---------- ----------- ------------ ----------- ----------- ------------
Income before income taxes.............. 9,207 1,705 10,912 (183) (1,298) 9,431
Income tax expense...................... 3,613 110 3,723 114 -- 3,837
---------- ----------- ------------ ----------- ----------- ------------
Net income.............................. $ 5,594 $ 1,595 $ 7,189 $ (297) $ (1,298) $ 5,594
========== =========== ============ =========== =========== ============
CONDENSED CONSOLIDATING STATEMENT OF INCOME
THREE MONTHS ENDED JUNE 30, 2000
UNAUDITED
COMBINED
STERICYCLE NON-
STERICYCLE, GUARANTOR AND GUARANTOR GUARANTOR
INC. SUBSIDIARIES SUBSIDIARIES SUBSIDIARIES ELIMINATIONS CONSOLIDATED
---------- ----------- ------------ ----------- ----------- ------------
Revenues................................ $ 16,994 $ 56,037 $ 73,031 $ 6,618 $ (92) $ 79,557
Cost of revenues........................ 8,367 35,074 43,441 4,912 (92) 48,261
Selling, general, and
administrative expense............... 5,979 7,619 13,598 1,128 -- 14,726
Acquisition related expenses............ 1,407 -- 1,407 -- -- 1,407
---------- ----------- ------------ ----------- ----------- ------------
Total costs and expenses................ 15,753 42,693 58,446 6,040 (92) 64,394
---------- ----------- ------------ ----------- ----------- ------------
Income from operations.................. 1,241 13,344 14,585 578 -- 15,163
Equity in net income (loss) of
subsidiaries......................... 8,670 (256) 8,414 -- (8,414) --
Other (expense) income, net............. (9,581) 86 (9,495) (488) -- (9,983)
---------- ----------- ------------ ----------- ----------- ------------
Income before income taxes.............. 330 13,174 13,504 90 (8,414) 5,180
Income tax expense (benefit)............ (2,756) 4,850 2,094 -- -- 2,094
---------- ----------- ------------ ----------- ----------- ------------
Net income.............................. $ 3,086 $ 8,324 $ 11,410 $ 90 $ (8,414) $ 3,086
========== =========== ============ =========== =========== ============
CONDENSED CONSOLIDATING STATEMENT OF INCOME
SIX MONTHS ENDED JUNE 30, 2001
UNAUDITED
COMBINED
STERICYCLE NON-
STERICYCLE, GUARANTOR AND GUARANTOR GUARANTOR
INC. SUBSIDIARIES SUBSIDIARIES SUBSIDIARIES ELIMINATIONS CONSOLIDATED
---------- ----------- ------------ ----------- ----------- ------------
Revenues................................ $ 148,660 $ 8,690 $ 157,350 $ 17,699 $ (665) $ 174,384
Cost of revenues........................ 88,068 5,366 93,434 12,350 (665) 105,119
Selling, general, and
administrative expense............... 28,360 653 29,013 3,065 -- 32,078
Acquisition related expenses............ 327 -- 327 -- -- 327
---------- ----------- ------------ ----------- ----------- ------------
Total costs and expenses................ 116,755 6,019 122,774 15,415 (665) 137,524
---------- ----------- ------------ ----------- ----------- ------------
Income (loss) from operations........... 31,905 2,671 34,576 2,284 -- 36,860
Equity in net income (loss) of
subsidiaries......................... 3,689 1,073 4,762 -- (4,762) --
Other (expense) income, net............. (18,145) 314 (17,831) (1,171) -- (19,002)
---------- ----------- ------------ ----------- ----------- ------------
Income before income taxes.............. 17,449 4,058 21,507 1,113 (4,762) 17,858
Income tax expense...................... 6,838 220 7,058 189 -- 7,247
---------- ----------- ------------ ----------- ----------- ------------
Net income.............................. $ 10,611 $ 3,838 $ 14,449 $ 924 $ (4,762) $ 10,611
========== =========== ============ =========== =========== ============
CONDENSED CONSOLIDATING STATEMENT OF INCOME
SIX MONTHS ENDED JUNE 30, 2000
UNAUDITED
COMBINED
STERICYCLE NON-
STERICYCLE, GUARANTOR AND GUARANTOR GUARANTOR
INC. SUBSIDIARIES SUBSIDIARIES SUBSIDIARIES ELIMINATIONS CONSOLIDATED
---------- ----------- ------------ ----------- ----------- ------------
Revenues................................ $ 30,547 $ 113,451 $ 143,998 $ 13,345 $ (118) $ 157,225
Cost of revenues........................ 17,423 68,421 85,844 9,892 (118) 95,618
Selling, general, and
administrative expense............... 12,416 14,460 26,876 2,334 -- 29,210
Acquisition related expenses............ 1,407 -- 1,407 -- -- 1,407
---------- ----------- ------------ ----------- ----------- ------------
Total costs and expenses................ 31,246 82,881 114,127 12,226 (118) 126,235
---------- ----------- ------------ ----------- ----------- ------------
Income (loss) from operations........... (699) 30,570 29,871 1,119 -- 30,990
Equity in net income (loss) of
subsidiaries......................... 19,561 (251) 19,310 -- (19,310) --
Other (expense) income, net............. (18,873) 174 (18,699) (831) -- (19,530)
---------- ----------- ------------ ----------- ----------- ------------
Income before income taxes.............. (11) 30,493 30,482 288 (19,310) 11,460
Income tax expense (benefit)............ (6,870) 11,471 4,601 -- -- 4,601
---------- ----------- ------------ ----------- ----------- ------------
Net income.............................. $ 6,859 $ 19,022 $ 25,881 $ 288 $ (19,310) $ 6,859
========== =========== ============ =========== =========== ============
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2001
UNAUDITED
COMBINED
STERICYCLE NON-
STERICYCLE, GUARANTOR AND GUARANTOR GUARANTOR
INC. SUBSIDIARIES SUBSIDIARIES SUBSIDIARIES ELIMINATIONS CONSOLIDATED
---------- ----------- ------------ ----------- ----------- ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by
operating activities............... $ 21,525 $ (120) $ 21,405 $ 1,900 $ -- $ 23,305
---------- ----------- ------------ ----------- ----------- ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures................. (5,864) (153) (6,017) (602) -- (6,619)
Payments for acquisitions and
international investments, net of
cash acquired...................... (3,957) -- (3,957) -- -- (3,957)
Proceeds from maturity of short-term
investments........................ (38) -- (38) -- -- (38)
---------- ----------- ------------ ----------- ----------- ------------
Net cash used in investing activities (9,859) (153) (10,012) (602) -- (10,614)
---------- ----------- ------------ ----------- ----------- ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from bank line of credit (5,000) -- (5,000) -- -- (5,000)
Principal payments on capital lease
obligations........................ (796) -- (796) -- -- (796)
Repayment of long term debt.......... (8,267) -- (8,267) (634) -- (8,901)
Payments of deferred financing costs. -- -- -- -- -- --
Proceeds from issuance of common
stock.............................. 2,504 -- 2,504 -- -- 2,504
---------- ----------- ------------ ----------- ----------- ------------
Net cash used in financing activities... (11,559) -- (11,559) (634) -- (12,193)
---------- ----------- ------------ ----------- ----------- ------------
Net (decrease) increase in cash and
cash equivalents..................... $ 107 $ (273) $ (166) $ 664 $ -- 498
========== =========== ============ =========== ===========
Cash and cash equivalents at beginning
of period............................ 2,666
------------
Cash and cash equivalents at end of
period............................... $ 3,164
============
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2000
UNAUDITED
COMBINED
STERICYCLE NON-
STERICYCLE, GUARANTOR AND GUARANTOR GUARANTOR
INC. SUBSIDIARIES SUBSIDIARIES SUBSIDIARIES ELIMINATIONS CONSOLIDATED
---------- ----------- ------------ ----------- ----------- ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by
operating activities............... $ (4,335) $ 2,982 $ (1,353) $ 707 $ -- $ (646)
---------- ----------- ------------ ----------- ----------- ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures................. (1,853) (1,446) (3,299) (251) -- (3,550)
Payments for acquisitions and
international investments, net of
cash acquired...................... (642) (982) (1,624) -- -- (1,624)
Proceeds from maturity of short-term
investments........................ 237 -- 237 -- -- 237
---------- ----------- ------------ ----------- ----------- ------------
Net cash used in investing activities (2,258) (2,428) (4,686) (251) -- (4,937)
---------- ----------- ------------ ----------- ----------- ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from bank line of credit 6,700 -- 6,700 -- -- 6,700
Principal payments on capital lease
obligations........................ (84) (632) (716) (249) -- (965)
Repayment of long term debt.......... (15,161) -- (15,161) 32 -- (15,129)
Payments of deferred financing costs. (522) -- (522) -- -- (522)
Proceeds from issuance of common
stock.............................. 768 -- 768 -- -- 768
---------- ----------- ------------ ----------- ----------- ------------
Net cash used in financing activities... (8,299) (632) (8,931) (217) -- (9,148)
---------- ----------- ------------ ----------- ----------- ------------
Net (decrease) increase in cash and
cash equivalents..................... $ (14,892) $ (78) $ (14,970) $ 239 $ -- (14,731)
========== =========== ============ =========== ===========
Cash and cash equivalents at beginning
of period............................ 19,344
------------
Cash and cash equivalents at end of
period............................... $ 4,613
============
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
We provide regulated medical waste collection, transportation and treatment services to our customers and related training and education programs and consulting services. We also sell ancillary supplies and transport pharmaceuticals, photographic chemicals, lead foil and amalgam for recycling in selected geographic service areas. We are also expanding into international markets through joint ventures or by licensing our proprietary technology and selling associated equipment.
THREE MONTHS ENDED JUNE 30, 2001 COMPARED TO THREE MONTHS ENDED JUNE 30 , 2000
The following summarizes (in thousands) the Company's operations:
Three Months Ended June 30,
--------------------------------------
2001 2000
------------------ ------------------
$ % $ %
--------- ------- --------- -------
Revenues............................ $ 88,549 100.0 $ $79,557 100.0
Cost of revenues.................... 53,348 60.2 48,261 60.7
--------- ------- --------- -------
Gross profit........................ 35,201 39.8 31,296 39.3
Selling, general and
administrative expenses........... 16,250 18.4 14,726 18.5
--------- ------- --------- -------
Income from operations before
acquisition related costs......... 18,951 21.4 16,570 20.8
Acquisition related costs........... 89 0.1 1,407 1.8
--------- ------- --------- -------
Income from operations.............. 18,862 21.3 15,163 19.1
Net income.......................... 5,594 6.3 3,086 3.9
Depreciation and amortization....... 6,201 7.0 5,829 7.3
EBITDA before acquisition
related costs*.................... 24,960 28.2 22,259 28.0
Earnings per share-Diluted.......... 0.27 0.15
Earnings per share-Diluted (before
acquisition related costs)........ 0.27 0.20
Cash flow per share** 0.48 0.42
*EBITDA before acquisition related costs is calculated as the sum of net income, plus net interest expense, income tax expense, depreciation expense, amortization expense, and acquisition related costs, to the extent deducted in calculating net income.
** Cash flow per share includes the benefit of 15- year goodwill amortization for tax purposes versus 25 to 40-year goodwill amortization for book purposes and excludes acquisition related costs.
Revenues: Revenues increased $8.9 million to $88.5 million during the three months ended June 30, 2001 from $79.6 million during the comparable period in 2000 as a result of our continued strategy of focusing on sales to higher-margin small account customers, higher international equipment sales and higher revenues by 3CI Complete Compliance Corporation, of which our wholly-owned subsidiary, Waste Systems, Inc. is a majority shareholder. International equipment revenues during the three months ended June 30, 2001 increased $0.4 million to $1.0 million from $0.6 million during the comparable period in 2000. During the three months ended June 30, 2001, acquisitions contributed approximately $0.8 million to the increase in revenues as compared to the prior year. For the quarter, our base internal revenue growth for small account customers increased over 9% while revenues from large account customers also increased by approximately 5%.
Cost of Revenues: Cost of revenues increased $5.0 million to $53.3 million during the three months ended June 30, 2001 from $48.3 during the comparable period in 2000. The increase was primarily due to volume growth and higher energy and labor costs. The gross margin percentage increased to 39.8% during the three months ended June 30, 2001 from 39.3% during the same period in 2000 as a result of productivity improvements offsetting the higher energy and labor costs.
Selling, General and Administrative Expenses: Selling general and administrative expenses increased to $16.3 million for the three months ended June 30, 2001 from $14.7 million for the comparable period in 2000. The increase was largely the result of higher spending on the Steri-safe compliance program and other strategic marketing investments. Selling, general and administrative expenses as a percent of revenues decreased to 18.4% during the three months ended June 30, 2001 from 18.5% during the comparable period in 2000. Excluding amortization, selling, general and administrative expenses as a percent of revenue increased to 14.4% during the three months ended June 30, 2001 from 14.3% during the comparable period in 2000.
Acquisition related costs: During the three months ended June 30, 2001, we incurred acquisition-related costs of $0.1 million related to the integration of the BFI acquisition.
EBITDA: Earnings before interest, income taxes, depreciation and amortization ("EBITDA") before the acquisition related charges increased by 12.1% to $25.0 million or 28.2% of revenue for the three months ended June 30, 2001 as compared to $22.3 million or 28.0% of revenue for the comparable period in 2000. The increase in EBITDA is primarily due to the factors described above.
Interest Expense: Interest expense increased to $9.0 million during the three months ended June 30, 2001 from $10.0 million during the comparable period in 2000 primarily due to decreased interest rates and debt prepayments related to borrowings associated with the BFI acquisition.
Other Expense: Other expense increased to $0.6 million during the three months ended June 30, 2001 from $0.1 million during the comparable period in 2000 primarily due to a one time accrual in state and local taxes of approximately $0.4 million and minority interest expense related to our foreign subsidiaries as opposed to minority interest income during the comparable period in 2000.
SIX MONTHS ENDED JUNE 30, 2001 COMPARED TO SIX MONTHS ENDED JUNE 30 , 2000
The following summarizes (in thousands) the Company's operations:
Six Months Ended June 30,
--------------------------------------
2001 2000
------------------ ------------------
$ % $ %
--------- ------- --------- -------
Revenues............................ $ 174,384 100.0 $ 157,225 100.0
Cost of revenues.................... 105,119 60.3 95,618 60.8
--------- ------- --------- -------
Gross profit........................ 69,265 39.7 61,607 39.2
Selling, general and
administrative expenses........... 32,078 18.4 29,210 18.6
--------- ------- --------- -------
Income from operations before
acquisition related costs......... 37,187 21.3 32,397 20.6
Acquisition related costs........... 327 0.2 1,407 0.9
--------- ------- --------- -------
Income from operations.............. 36,860 21.1 30,990 19.7
Net income.......................... 10,611 6.1 6,859 4.4
Depreciation and amortization....... 12,323 7.1 11,612 7.4
EBITDA before acquisition
related costs*.................... 49,146 28.2 43,981 28.0
Earnings per share-Diluted.......... 0.51 0.35
Earnings per share-Diluted (before
acquisition related costs)........ 0.52 0.39
Cash flow per share 0.94 0.84
*EBITDA before acquisition related costs is calculated as the sum of net income, plus net interest expense, income tax expense, depreciation expense, amortization expense, and acquisition related costs, to the extent deducted in calculating net income.
** Cash flow per share includes the benefit of 15- year goodwill amortization for tax purposes versus 25 to 40-year goodwill amortization for book purposes and excludes acquisition related costs.
Revenues: Revenues increased $17.2 million or 10.9%, to $174.4 million during the six months ended June 30, 2001 from $157.2 million during the comparable period in 2000 as a result of our continued strategy of focusing on sales to higher-margin small account customers, higher international equipment sales and higher revenues by 3CI Complete Compliance Corporation, of which our wholly-owned subsidiary, Waste Systems, Inc. is a majority shareholder. International equipment revenues during the six months ended June 30, 2001 increased $2.1 million to $3.2 million from $1.0 million during the comparable period in 2000. During the six months ended June 30, 2001, acquisitions contributed approximately $1.3 million to the increase in revenues as compared to the prior year. For the six months, our base internal revenue growth for small account customers increased approximately 9% while revenues from large account customers also increased by approximately 3%.
Cost of Revenues: Cost of revenues increased $9.5 million to $105.1 million during the six months ended June 30, 2001 from $95.6 million during the comparable period in 2000. The increase was primarily due to higher energy and labor costs and volume growth. The gross margin percentage increased to 39.7% during the six months ended June 30, 2001 from 39.2% during the same period in 2000 as a result of productivity improvements offsetting the higher energy and labor costs.
Selling, General and Administrative Expenses: Selling, general and administrative expenses increased to $32.1 million for the six months ended June 30, 2001 from $29.2 million for the comparable period in 2000. The increase was largely the result of higher administrative expenses related to the international business and spending on the Steri-safe compliance program and other strategic marketing investments. Selling, general and administrative expenses as a percent of revenues decreased to 18.4% during the six months ended June 30, 2001 from 18.6% during the comparable period in 2000. Excluding amortization, selling, general and administrative expenses as a percent of revenue increased to 14.4% during the six months ended June 30, 2001 from 14.3% during the comparable period in 2000.
Acquisition related costs: During the six months ended June 30, 2001, we incurred acquisition-related costs of $0.3 million related to the integration of the BFI acquisition.
EBITDA: Earnings before interest, income taxes, depreciation and amortization ("EBITDA") before the acquisition related charges increased by 11.7% to $49.1 million or 28.2% of revenue for the six months ended June 30, 2001 as compared to $44.0 million or 28.0% of revenue for the comparable period in 2000. The increase in EBITDA is primarily due to the factors described above.
Interest Expense: Interest expense decreased to $18.5 million during the six months ended June 30, 2001 from $19.8 million during the comparable period in 2000 primarily due to decreased interest rates related to borrowings associated with the BFI acquisition.
Other Expense: Other expense increased to $0.7 million during the six months ended June 30, 2001 from $0.03 million during the comparable period in 2000 primarily due to a one time accrual in state and local taxes of $0.4 million and minority interest expense related to our foreign subsidiaries as opposed to minority interest income during the comparable period in 2000.
LIQUIDITY AND CAPITAL RESOURCES
At June 30, 2001, our working capital was $43.2 million compared to working capital of $47.9 at December 31, 2000. The decrease in working capital is primarily due to lower accounts receivable and other current asset balances. We have available a $50,000,000 revolving line of credit secured by our accounts receivable and all of our other assets. At June 30, 2001 we had no borrowings under this line.
Net cash provided by operating activities was $23.3 million during the six months ended June 30, 2001 compared to net cash used in operations of $0.6 million for the comparable period in 2000. This increase primarily reflects better collections of accounts receivable in 2001 vs 2000 and higher net income, depreciation and amortization expenses, accrued liability and deferred revenue balances partially offset by a lower accounts payable balance and higher other asset balances.
Net cash used in investing activities for the six months ended June 30, 2001 was $10.6 million compared to $4.9 million for the comparable period in 2000. This increase is primarily attributable to the increase in capital expenditures and investments in international joint ventures. Capital expenditures were $6.6 million for the six months ended June 30, 2001, primarily for upgrades to our incinerator treatment facilities, compared to $3.6 million for the same period in 2000. This rate of capital spending is within the 4-5% of revenues that we anticipated spending during 2001. After the upgrades are completed we will have 15-22% of our treatment capacity in incineration and 78-85% in non-incineration technologies such as autoclave and ETD. Investments in acquisitions and international joint ventures for the six months ended June 30, 2001 were $4.0 million versus $1.6 million in the comparable period in 2000.
Net cash used in financing activities was $12.2 million during the six months ended June 30, 2001 compared to $9.1 million for the comparable period in 2000. During the first six months of 2001 we made repayments of $14.7 million in debt and capital leases which consisted of approximately $6.5 million in scheduled repayments and $8.2 million in prepayments.
FROM TIME TO TIME WE ISSUE FORWARD-LOOKING STATEMENTS RELATING TO SUCH THINGS AS ANTICIPATED FINANCIAL PERFORMANCE, BUSINESS PROSPECTS, ACQUISITION ACTIVITIES AND SIMILAR MATTERS.
A VARIETY OF FACTORS COULD CAUSE OUR ACTUAL RESULTS AND EXPERIENCE TO DIFFER MATERIALLY FROM THE ANTICIPATED RESULTS OR OTHER EXPECTATIONS EXPRESSED IN OUR FORWARD-LOOKING STATEMENTS. THE RISKS AND UNCERTAINTIES THAT MAY AFFECT THE OUR BUSINESS, FINANCIAL CONDITION AND RESULTS OF OPERATION INCLUDE DIFFICULTIES AND DELAYS IN COMPLETING AND INTEGRATING BUSINESS ACQUISITIONS; DELAYS AND DIVERSION OF ATTENTION RELATING TO PERMITTING AND OTHER REGULATORY COMPLIANCE; DIFFICULTIES AND DELAYS RELATING TO MARKETING AND SALES ACTIVITIES; AND GENERAL UNCERTAINTIES ACCOMPANYING THE EXPANSION INTO NEW GEOGRAPHIC SERVICE AREAS.
PART II -- OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
The following exhibits are filed with this Report:
11 Statement Re: Computation of Per Share Earnings
(b) Reports on Form 8-K
We did not file any Current Reports on Form 8-K during the quarter ended June 30, 2001.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Dated: August 15, 2001
| STERICYCLE, INC. | |
| (Registrant) | |
| By: | /s/ FRANK J.M. TEN BRINK |
| Frank J.M. ten Brink | |
| Vice President, Chief Financial Officer (Principal Financial and Accounting Officer) | |