US Ecology Inc
NASDAQ:ECOL
Income Statement
Earnings Waterfall
US Ecology Inc
Revenue
|
1B
USD
|
Cost of Revenue
|
-766.7m
USD
|
Gross Profit
|
233.6m
USD
|
Operating Expenses
|
-197.8m
USD
|
Operating Income
|
35.8m
USD
|
Other Expenses
|
-38.7m
USD
|
Net Income
|
-2.9m
USD
|
Income Statement
US Ecology Inc
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
154
N/A
|
160
+4%
|
169
+5%
|
179
+6%
|
185
+3%
|
192
+4%
|
201
+5%
|
212
+5%
|
232
+10%
|
350
+51%
|
447
+28%
|
531
+19%
|
604
+14%
|
582
-4%
|
563
-3%
|
540
-4%
|
522
-3%
|
499
-5%
|
478
-4%
|
475
-1%
|
478
+1%
|
488
+2%
|
504
+3%
|
514
+2%
|
525
+2%
|
542
+3%
|
566
+4%
|
577
+2%
|
596
+3%
|
612
+3%
|
686
+12%
|
795
+16%
|
853
+7%
|
924
+8%
|
934
+1%
|
922
-1%
|
949
+3%
|
968
+2%
|
988
+2%
|
1 000
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(94)
|
(96)
|
(103)
|
(110)
|
(114)
|
(118)
|
(122)
|
(126)
|
(140)
|
(227)
|
(302)
|
(368)
|
(425)
|
(409)
|
(392)
|
(373)
|
(360)
|
(343)
|
(330)
|
(330)
|
(335)
|
(346)
|
(351)
|
(357)
|
(362)
|
(370)
|
(396)
|
(407)
|
(418)
|
(425)
|
(476)
|
(558)
|
(612)
|
(676)
|
(688)
|
(685)
|
(711)
|
(730)
|
(755)
|
(767)
|
|
Gross Profit |
61
N/A
|
64
+5%
|
66
+4%
|
70
+5%
|
71
+2%
|
74
+4%
|
79
+6%
|
86
+8%
|
92
+7%
|
123
+33%
|
145
+18%
|
163
+12%
|
179
+10%
|
173
-4%
|
171
-1%
|
167
-3%
|
162
-3%
|
156
-4%
|
148
-5%
|
144
-2%
|
143
-1%
|
142
-1%
|
153
+8%
|
157
+2%
|
162
+4%
|
172
+6%
|
170
-1%
|
170
0%
|
178
+5%
|
187
+5%
|
210
+12%
|
237
+13%
|
241
+2%
|
248
+3%
|
246
-1%
|
237
-4%
|
238
+0%
|
238
+0%
|
233
-2%
|
234
+0%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(23)
|
(24)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(35)
|
(54)
|
(73)
|
(91)
|
(100)
|
(104)
|
(93)
|
(95)
|
(85)
|
(80)
|
(78)
|
(76)
|
(76)
|
(80)
|
(85)
|
(96)
|
(97)
|
(89)
|
(92)
|
(94)
|
(97)
|
(103)
|
(141)
|
(170)
|
(192)
|
(207)
|
(191)
|
(192)
|
(196)
|
(195)
|
(197)
|
(198)
|
|
Selling, General & Administrative |
(18)
|
(18)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(35)
|
(54)
|
(73)
|
(91)
|
(100)
|
(98)
|
(93)
|
(88)
|
(85)
|
(80)
|
(78)
|
(78)
|
(78)
|
(82)
|
(84)
|
(87)
|
(88)
|
(89)
|
(92)
|
(90)
|
(93)
|
(103)
|
(141)
|
(170)
|
(192)
|
(207)
|
(191)
|
(191)
|
(196)
|
(195)
|
(196)
|
(198)
|
|
Other Operating Expenses |
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
38
N/A
|
40
+7%
|
41
+1%
|
44
+8%
|
45
+3%
|
48
+7%
|
53
+10%
|
59
+11%
|
57
-2%
|
69
+20%
|
72
+5%
|
72
-1%
|
80
+11%
|
69
-14%
|
78
+14%
|
72
-8%
|
77
+7%
|
75
-2%
|
70
-7%
|
69
-2%
|
67
-2%
|
62
-8%
|
69
+11%
|
61
-11%
|
65
+7%
|
83
+26%
|
78
-6%
|
76
-3%
|
81
+7%
|
84
+4%
|
69
-18%
|
67
-3%
|
50
-26%
|
41
-17%
|
56
+35%
|
45
-19%
|
41
-9%
|
42
+3%
|
37
-14%
|
36
-2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
2
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(8)
|
(12)
|
(18)
|
(23)
|
(24)
|
(26)
|
(23)
|
(22)
|
(21)
|
(17)
|
(18)
|
(21)
|
(19)
|
(18)
|
(16)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(19)
|
(24)
|
(28)
|
(33)
|
(34)
|
(33)
|
(32)
|
(30)
|
(28)
|
(28)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(13)
|
(4)
|
0
|
0
|
0
|
0
|
(303)
|
(306)
|
(308)
|
(417)
|
(115)
|
(112)
|
(111)
|
(3)
|
(8)
|
|
Total Other Income |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
1
|
1
|
(2)
|
(1)
|
1
|
3
|
3
|
3
|
3
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
1
|
|
Pre-Tax Income |
34
N/A
|
43
+24%
|
42
-2%
|
43
+3%
|
44
+2%
|
46
+5%
|
50
+9%
|
56
+12%
|
56
N/A
|
62
+10%
|
61
-1%
|
55
-10%
|
51
-7%
|
46
-10%
|
47
+1%
|
50
+7%
|
58
+15%
|
58
-1%
|
55
-4%
|
51
-7%
|
44
-14%
|
41
-8%
|
43
+5%
|
48
+10%
|
57
+20%
|
61
+7%
|
65
+6%
|
63
-3%
|
68
+7%
|
70
+4%
|
50
-29%
|
(260)
N/A
|
(284)
-10%
|
(299)
-5%
|
(394)
-32%
|
(97)
+75%
|
(98)
-1%
|
(94)
+4%
|
10
N/A
|
1
-87%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(20)
|
(23)
|
(23)
|
(20)
|
(21)
|
(20)
|
(21)
|
(23)
|
(24)
|
(23)
|
(21)
|
(20)
|
(16)
|
(15)
|
(17)
|
(18)
|
(19)
|
(18)
|
(16)
|
(15)
|
(17)
|
(20)
|
(12)
|
(9)
|
(5)
|
3
|
4
|
5
|
7
|
3
|
(5)
|
(4)
|
|
Income from Continuing Operations |
21
|
26
|
26
|
27
|
27
|
29
|
32
|
36
|
36
|
39
|
38
|
35
|
30
|
27
|
26
|
27
|
34
|
34
|
34
|
32
|
28
|
26
|
26
|
30
|
38
|
43
|
49
|
48
|
50
|
50
|
37
|
(269)
|
(290)
|
(296)
|
(389)
|
(92)
|
(91)
|
(91)
|
5
|
(3)
|
|
Net Income (Common) |
21
N/A
|
26
+23%
|
26
-2%
|
27
+4%
|
27
+3%
|
29
+6%
|
32
+11%
|
36
+12%
|
36
-1%
|
39
+8%
|
38
-1%
|
35
-9%
|
30
-14%
|
27
-11%
|
26
-4%
|
27
+6%
|
34
+25%
|
34
+1%
|
34
N/A
|
32
-7%
|
28
-12%
|
26
-6%
|
49
+88%
|
53
+8%
|
62
+15%
|
67
+8%
|
50
-26%
|
48
-2%
|
51
+5%
|
50
-1%
|
33
-34%
|
(273)
N/A
|
(294)
-8%
|
(301)
-2%
|
(389)
-30%
|
(92)
+76%
|
(91)
+1%
|
(91)
+0%
|
5
N/A
|
(3)
N/A
|
|
EPS (Diluted) |
1.16
N/A
|
1.44
+24%
|
1.4
-3%
|
1.45
+4%
|
1.48
+2%
|
1.57
+6%
|
1.66
+6%
|
1.67
+1%
|
1.65
-1%
|
1.79
+8%
|
1.76
-2%
|
1.6
-9%
|
1.38
-14%
|
1.23
-11%
|
1.17
-5%
|
1.25
+7%
|
1.56
+25%
|
1.57
+1%
|
1.57
N/A
|
1.46
-7%
|
1.28
-12%
|
1.2
-6%
|
2.26
+88%
|
2.43
+8%
|
2.8
+15%
|
3.01
+8%
|
2.24
-26%
|
2.18
-3%
|
2.28
+5%
|
2.27
0%
|
1.18
-48%
|
-8.72
N/A
|
-9.44
-8%
|
-9.6
-2%
|
-12.52
-30%
|
-2.96
+76%
|
-2.92
+1%
|
-2.89
+1%
|
0.17
N/A
|
-0.09
N/A
|