Heritage-Crystal Clean Inc
NASDAQ:HCCI
Income Statement
Earnings Waterfall
Heritage-Crystal Clean Inc
Revenue
|
799m
USD
|
Operating Expenses
|
-689.3m
USD
|
Operating Income
|
109.7m
USD
|
Other Expenses
|
-33.7m
USD
|
Net Income
|
76m
USD
|
Income Statement
Heritage-Crystal Clean Inc
Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | 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 | Jan-2021 | Mar-2021 | Jun-2021 | Sep-2021 | Jan-2022 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
263
N/A
|
269
+2%
|
283
+5%
|
289
+2%
|
304
+5%
|
314
+3%
|
339
+8%
|
357
+5%
|
362
+1%
|
367
+1%
|
350
-5%
|
345
-2%
|
342
-1%
|
341
0%
|
348
+2%
|
350
+1%
|
356
+2%
|
357
+0%
|
366
+3%
|
369
+1%
|
383
+4%
|
399
+4%
|
410
+3%
|
423
+3%
|
428
+1%
|
433
+1%
|
444
+3%
|
456
+3%
|
430
-6%
|
413
-4%
|
406
-2%
|
404
0%
|
442
+9%
|
478
+8%
|
515
+8%
|
549
+7%
|
589
+7%
|
638
+8%
|
709
+11%
|
763
+8%
|
799
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(260)
|
(265)
|
(275)
|
(283)
|
(296)
|
(304)
|
(349)
|
(365)
|
(369)
|
(374)
|
(342)
|
(341)
|
(339)
|
(340)
|
(337)
|
(329)
|
(327)
|
(324)
|
(331)
|
(341)
|
(358)
|
(373)
|
(389)
|
(404)
|
(406)
|
(411)
|
(418)
|
(433)
|
(414)
|
(400)
|
(394)
|
(380)
|
(395)
|
(412)
|
(433)
|
(463)
|
(492)
|
(533)
|
(603)
|
(639)
|
(689)
|
|
Selling, General & Administrative |
(28)
|
(29)
|
(30)
|
(33)
|
(34)
|
(35)
|
(45)
|
(48)
|
(50)
|
(52)
|
(45)
|
(46)
|
(47)
|
(48)
|
(50)
|
(50)
|
(49)
|
(49)
|
(47)
|
(46)
|
(47)
|
(47)
|
(47)
|
(49)
|
(49)
|
(49)
|
(50)
|
(49)
|
(49)
|
(48)
|
(47)
|
(48)
|
(50)
|
(54)
|
(57)
|
(59)
|
(61)
|
(64)
|
(71)
|
(75)
|
(80)
|
|
Research & Development |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(15)
|
(16)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(21)
|
(23)
|
(25)
|
(23)
|
(23)
|
(23)
|
(24)
|
(26)
|
(27)
|
(30)
|
(36)
|
(41)
|
(46)
|
|
Other Operating Expenses |
(224)
|
(227)
|
(235)
|
(240)
|
(251)
|
(258)
|
(290)
|
(303)
|
(303)
|
(304)
|
(279)
|
(278)
|
(275)
|
(275)
|
(269)
|
(261)
|
(260)
|
(257)
|
(265)
|
(278)
|
(294)
|
(310)
|
(325)
|
(338)
|
(341)
|
(345)
|
(349)
|
(364)
|
(344)
|
(330)
|
(323)
|
(309)
|
(322)
|
(335)
|
(353)
|
(378)
|
(404)
|
(439)
|
(496)
|
(522)
|
(563)
|
|
Operating Income |
3
N/A
|
4
+19%
|
9
+130%
|
6
-25%
|
8
+20%
|
10
+25%
|
(10)
N/A
|
(8)
+20%
|
(7)
+6%
|
(7)
+5%
|
8
N/A
|
3
-62%
|
3
-16%
|
2
-38%
|
11
+581%
|
21
+89%
|
29
+39%
|
33
+13%
|
35
+9%
|
27
-23%
|
25
-11%
|
26
+6%
|
22
-17%
|
19
-13%
|
21
+13%
|
22
+2%
|
27
+23%
|
23
-14%
|
17
-28%
|
13
-25%
|
12
-8%
|
24
+106%
|
47
+97%
|
66
+41%
|
82
+25%
|
87
+6%
|
97
+11%
|
105
+8%
|
106
+2%
|
125
+17%
|
110
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
10
|
(5)
|
(7)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(14)
|
0
|
(6)
|
(5)
|
7
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
Pre-Tax Income |
3
N/A
|
3
+23%
|
8
+153%
|
6
-26%
|
7
+23%
|
9
+27%
|
(10)
N/A
|
(9)
+14%
|
(9)
+1%
|
(9)
N/A
|
2
N/A
|
1
-48%
|
1
-42%
|
(0)
N/A
|
9
N/A
|
19
+117%
|
27
+42%
|
31
+14%
|
34
+10%
|
26
-24%
|
24
-10%
|
25
+6%
|
21
-18%
|
18
-14%
|
19
+6%
|
18
-2%
|
12
-34%
|
22
+84%
|
10
-55%
|
7
-32%
|
17
+151%
|
22
+33%
|
46
+104%
|
65
+43%
|
82
+26%
|
87
+6%
|
95
+10%
|
103
+8%
|
115
+12%
|
120
+4%
|
103
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
4
|
3
|
3
|
3
|
(1)
|
(1)
|
(0)
|
0
|
(3)
|
(7)
|
(9)
|
(11)
|
(12)
|
(9)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(6)
|
(3)
|
(2)
|
(5)
|
(7)
|
(12)
|
(17)
|
(21)
|
(22)
|
(25)
|
(28)
|
(30)
|
(32)
|
(27)
|
|
Income from Continuing Operations |
1
|
2
|
5
|
4
|
4
|
6
|
(7)
|
(6)
|
(6)
|
(6)
|
1
|
1
|
1
|
0
|
6
|
13
|
18
|
20
|
22
|
17
|
17
|
18
|
15
|
13
|
14
|
14
|
9
|
17
|
7
|
5
|
12
|
16
|
34
|
48
|
61
|
65
|
71
|
75
|
85
|
88
|
76
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
1
N/A
|
2
+23%
|
5
+181%
|
3
-29%
|
4
+28%
|
5
+27%
|
(7)
N/A
|
(6)
+10%
|
(6)
+2%
|
(6)
+5%
|
1
N/A
|
0
-69%
|
0
-50%
|
(0)
N/A
|
6
N/A
|
12
+112%
|
17
+41%
|
20
+14%
|
28
+42%
|
23
-17%
|
22
-4%
|
24
+7%
|
15
-38%
|
12
-16%
|
13
+9%
|
13
-2%
|
8
-36%
|
16
+93%
|
6
-60%
|
4
-31%
|
12
+170%
|
16
+33%
|
34
+113%
|
48
+43%
|
61
+27%
|
65
+6%
|
71
+9%
|
75
+7%
|
85
+13%
|
88
+4%
|
76
-14%
|
|
EPS (Diluted) |
0.09
N/A
|
0.1
+11%
|
0.24
+140%
|
0.18
-25%
|
0.22
+22%
|
0.28
+27%
|
-0.38
N/A
|
-0.28
+26%
|
-0.27
+4%
|
-0.26
+4%
|
0.06
N/A
|
0.02
-67%
|
0.01
-50%
|
-0.01
N/A
|
0.26
N/A
|
0.54
+108%
|
0.76
+41%
|
0.86
+13%
|
1.22
+42%
|
1
-18%
|
0.95
-5%
|
1.02
+7%
|
0.63
-38%
|
0.53
-16%
|
0.57
+8%
|
0.55
-4%
|
0.36
-35%
|
0.69
+92%
|
0.28
-59%
|
0.2
-29%
|
0.51
+155%
|
0.68
+33%
|
1.43
+110%
|
2.05
+43%
|
2.59
+26%
|
2.74
+6%
|
2.99
+9%
|
3.19
+7%
|
3.58
+12%
|
3.7
+3%
|
3.17
-14%
|