2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3.1B | $3.8B | $5.2B | $5.4B | $5.9B |
Cost of Revenue | $2.1B | $2.6B | $3.5B | $3.7B | $4.1B |
Gross Profit | $1B | $1.2B | $1.6B | $1.7B | $1.8B |
Gross Profit % | 32% | 31% | 31% | 31% | 31% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $135M | $203M | $412M | $378M | $402M |
Dep. & Amort. | $293M | $298M | $348M | $366M | $401M |
Def. Tax | -$9.7M | $1.5M | $18M | $13M | $18M |
Stock Comp. | $19M | $19M | $27M | $21M | $28M |
Chg. in WC | -$33M | $12M | -$188M | -$44M | -$78M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $519M | $453M | $493M | $445M | $687M |
ST Investments | $52M | $82M | $62M | $106M | $103M |
Cash & ST Inv. | $571M | $534M | $555M | $551M | $790M |
Receivables | $667M | $888M | $1.1B | $1.1B | $1.2B |
Inventory | $220M | $251M | $325M | $328M | $385M |
Clean Harbors reported strong Q4 results, with consolidated EBITDA growth of 10% for 2024 and record revenue, adjusted EBITDA, and free cash flow for the year.
The Environmental Services (ES) segment achieved 11% adjusted EBITDA growth and 9% revenue growth in Q4, with a 50 basis point margin improvement. The segment is expected to grow 5%-8% in 2025.
The company launched its Kimball, Nebraska incinerator in December, adding 12% to North American capacity. It is expected to contribute $8M-$12M in EBITDA in 2025 and ramp up to $25M-$45M annually over the next 3-4 years.
Clean Harbors provided 2025 guidance, including adjusted EBITDA of $1.15B-$1.21B and adjusted free cash flow of $430M-$490M. The company anticipates continued margin improvement and growth in its ES segment.
The SKSS segment faced challenges in 2024 due to lower base oil pricing but implemented cost-cutting measures and pricing adjustments. It is expected to generate $140M in adjusted EBITDA in 2025.