Acquired by Waste Management in Dec 2024
Company logo

SRCL - Stericycle, Inc.

NASDAQ -> Industrials -> Waste Management
Bannockburn, United States
Type: Equity

SRCL price evolution
SRCL
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Current assets
Cash $34.9 $31 $35.3 $29.7
Short term investments
Net receivables $657.1 $616.4 $553.9 $465.6
Inventory
Total current assets $771.1 $728.8 $671.5 $587.2
Long term investments
Property, plant & equipment $1247.8 $1219.8 $1172.6 $1145.5
Goodwill & intangible assets $3390.2 $3419.3 $3442.1 $3446.5
Total noncurrent assets $4705.7 $4706.9 $4681.1 $4658.9
Total investments
Total assets $5476.8 $5435.7 $5352.6 $5246.1
Current liabilities
Accounts payable $200.2 $198.3 $218.5 $202.5
Deferred revenue $79.7 $70.1 $72.6 $65.1
Short long term debt $128.5 $126.4 $126 $117.9
Total current liabilities $681.1 $654.9 $718 $650.4
Long term debt $1817 $1806.4 $1656.7 $1657.5
Total noncurrent liabilities $2263.2 $2257.7 $2111.7 $2119.4
Total debt $1945.5 $1932.8 $1782.7 $1775.4
Total liabilities $2944.3 $2912.6 $2829.7 $2769.8
Shareholders' equity
Retained earnings $1408.5 $1402.5 $1389.4 $1374.5
Other shareholder equity -$197.6 -$196 -$184.5 -$211.8
Total shareholder equity $2532.1 $2522.7 $2522.5 $2475.6
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $35.3 $56 $55.6 $53.3
Short term investments
Net receivables $553.9 $414.5 $420.4 $380.7
Inventory
Total current assets $671.5 $558.7 $575.5 $552.5
Long term investments
Property, plant & equipment $1172.6 $1114.6 $1055.8 $1066.3
Goodwill & intangible assets $3442.1 $3596 $3780.2 $3906.7
Total noncurrent assets $4681.1 $4775.4 $4897.6 $5029.4
Total investments
Total assets $5352.6 $5334.1 $5473.1 $5581.9
Current liabilities
Accounts payable $218.5 $213.5 $238 $203.9
Deferred revenue $72.6
Short long term debt $126 $116.4 $107 $177.2
Total current liabilities $718 $621.9 $731.7 $697.1
Long term debt $1656.7 $1484 $1869.6 $1988.1
Total noncurrent liabilities $2111.7 $2287.7 $2338.6 $2450.4
Total debt $1782.7 $1929.4 $1976.6 $2165.3
Total liabilities $2829.7 $2913.9 $3070.3 $3147.5
Shareholders' equity
Retained earnings $1389.4 $1410.8 $1354.8 $1382.6
Other shareholder equity -$184.5 -$276.9 -$218.8 -$187.4
Total shareholder equity $2522.5 $2420.2 $2398.7 $2430.1
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Revenue
Total revenue $661.6 $664.9 $652
Cost of revenue $403.6 $410 $395.2
Gross Profit $258 $254.9 $256.8
Operating activities
Research & development
Selling, general & administrative $227.5 $216 $219.7
Total operating expenses $227.5 $216 $219.7
Operating income $30.5 $38.9 $37.1
Income from continuing operations
EBIT $30.4 $38.9 $37.4
Income tax expense $3.9 $7.4 $5.5
Interest expense $20.5 $18.4 $17
Net income
Net income $6 $13.1 $14.9
Income (for common shares) $6 $13.1 $14.9
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $2659.3 $2704.7 $2646.9 $2675.5
Cost of revenue $1644.7 $1679.1 $1629.7 $1622.4
Gross Profit $1014.6 $1025.6 $1017.2 $1053.1
Operating activities
Research & development
Selling, general & administrative $873.9 $887.5 $946.6 $897.6
Total operating expenses $937.3 $871.9 $944.9 $1021.2
Operating income $77.3 $153.7 $72.3 $31.9
Income from continuing operations
EBIT $77.1 $153.9 $71.6 $24.5
Income tax expense $24.6 $22.4 $27.5 -$0.1
Interest expense $73.9 $75.5 $71.9 $81.9
Net income
Net income -$21.4 $56 -$27.8 -$57.3
Income (for common shares) -$21.4 $56 -$27.8 -$57.3
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Net income $6 $13.1 $14.9 $2
Operating activities
Depreciation $53.1 $53.5 $53.6 $54
Business acquisitions & disposals $0.3 -$14 -$4.3
Stock-based compensation $4.9 $2.7 $5.2 $10.4
Total cash flows from operations $44 -$54.5 $50 $38.4
Investing activities
Capital expenditures -$36.3 -$43.1 -$29.1 -$38.5
Investments
Total cash flows from investing -$35.5 -$56.8 -$28.3 -$41.9
Financing activities
Dividends paid
Sale and purchase of stock -$6.4
Net borrowings -$6.4 $115.7 -$15.2 $2.7
Total cash flows from financing -$6.4 $109.3 -$15.2 $2.7
Effect of exchange rate $1.8 -$2.3 -$0.9 -$0.2
Change in cash and equivalents $3.9 -$4.3 $5.6 -$1
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$21.4 $56 -$27.8 -$57.3
Operating activities
Depreciation $216.5 $232.5 $223.9 $233.5
Business acquisitions & disposals $84.6 $46.7 $24.5 $498.9
Stock-based compensation $33.4 $25.1 $27.1 $25.5
Total cash flows from operations $243.3 $200.2 $303.1 $530.2
Investing activities
Capital expenditures -$131.3 -$132.2 -$116.9 -$119.5
Investments
Total cash flows from investing -$43.8 -$84.6 -$90.1 $381.4
Financing activities
Dividends paid
Sale and purchase of stock -$5.2 -$5.6 -$3.4 -$0.4
Net borrowings -$213.7 -$105.1 -$203.6 -$890.7
Total cash flows from financing -$220.4 -$111 -$207.9 -$892.5
Effect of exchange rate $0.2 -$4.2 -$2.8 -$0.5
Change in cash and equivalents -$20.7 $0.4 $2.3 $18.6
Fundamentals
Market cap $5.75B
Enterprise value $7.66B
Shares outstanding 92.80M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 2.11
Book/Share 29.41
Cash/Share 0.38
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 1.12
Net debt/EBITDA N/A
Current ratio 1.13
Quick ratio 1.13