Stericycle First Quarter Revenues Helped by Acquisitions

Date: April 23, 2008

Source: Stericycle, Inc.

Stericycle, Inc. Reports Results for First Quarter 2008

Stericycle, Inc. (NASDAQ: SRCL), today reported financial results for the first quarter 2008.

Revenues for the quarter ended March 31, 2008 were $254.8, up 20.7% from $211.0 million in the same quarter last year. Acquisitions less than 12 months old contributed approximately $19.5 million to the growth in revenues for the quarter. Gross profit was $113.6 million, up 20.5% from $94.2 million in the same quarter last year. Gross profit as a percent of revenues was 44.6% versus 44.7% in the first quarter of 2007.

After the effect of the charge described in the table below, generally accepted accounting principles ("GAAP") net income for the first quarter of 2008 was $31.7 million or $0.35 per diluted share compared with GAAP net income of $29.4 million or $0.32 per diluted share for the same quarter last year. The impact of the charge described was to reduce net income by $3.3 million or $0.04 per diluted share. Adjusted non-GAAP net income for the first quarter of 2008 (GAAP net income without including the charge described) was $35.0 million or $0.39 per diluted share.

Cash flow from operations was $63.6 million for the first three months of 2008. Cash flow and increased loan balances were used to strengthen our business and funded $79.4 million in stock repurchases (1,482,185 shares), $11.3 million in capital spending, and $7.8 million in acquisitions and international investments.


                  STERICYCLE, INC. AND SUBSIDIARIES
      RECONCILIATION OF GAAP INFORMATION TO NON-GAAP INFORMATION
               (IN THOUSANDS EXCEPT FOR PER SHARE DATA)

                                                 Three Months Ended
                                                     March 31,
                                              ------------------------
                                                    (unaudited)
                                              ------------------------
                                                 2008         2007
                                              -----------  -----------

GAAP net income                              $     31,664 $    29,387

Excluded charges, net of tax
Business dispute settlement (1)                     3,302           -
Other (2)                                               -        (411)
                                              -----------  -----------

Non-GAAP net income                          $     34,966 $    28,976
                                              ===========  ===========


GAAP earnings per share-diluted              $       0.35 $      0.32
Non-GAAP earnings per share-diluted          $       0.39 $      0.32


(1) On April 19, 2008 we and affiliates of Daniels Sharpsmart Pty
     Limited elected to settle various business disputes prior to
     further arbitration proceedings. Please see our Form 8-K filed on
     April 23, 2008 for more information.

(2) In 2007 we recorded a gain on an asset sale, and proceeds from an
     insurance settlement that were partially offset by an idled
     equipment write down. Please see our Form, 10-Q for the quarter
     ended March 31, 2007 for more information.

During the second quarter of 2007 we completed a 2-for-1 stock split. All historical per share numbers have been adjusted for the split.

USE OF NON-GAAP FINANCIAL MEASURES

Stericycle's management believes that non-GAAP measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain expenses that may not be indicative of our core business operating results. We include these non-GAAP financial measures because we believe they are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results.

For more information about Stericycle, please visit our website at www.stericycle.com.

Conference call to be held April 23, 2008 at 4:00 p.m. Central time - Dial 866-238-0637 at least 5 minutes before start time. If you are unable to participate on the call, a replay will be available through May 21st by dialing 888-266-2081, access code 1212336. To hear a live simulcast of the call over the internet on www.earnings.com, or to access an audio archive of the call, go to the Investor Relations page on Stericycle's website at www.stericycle.com.

Safe Harbor Statement: Statements in this press release may contain forward-looking statements that involve risks and uncertainties, some of which are beyond our control (for example, general economic conditions). Our actual results could differ significantly from the results described in the forward-looking statements. Factors that could cause such differences include changes in governmental regulation of medical waste collection and treatment and increases in transportation and other operating costs, as well as the other factors described in our filings with the U.S. Securities and Exchange Commission. As a result, past financial performance should not be considered a reliable indicator of future performance, and investors should not use historical trends to anticipate future results or trends. We make no commitment to disclose any subsequent revisions to forward-looking statements.


                  STERICYCLE, INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS
          (IN THOUSANDS EXCEPT FOR SHARE AND PER SHARE DATA)


                                             March 31,    December 31,
                                                2008          2007
                                            ------------  ------------
                                            (unaudited)    (audited)
                  ASSETS
Current assets:
Cash and cash equivalents                  $      11,205 $      17,108
Short-term investments                               173         1,256
Accounts receivable, less allowance for
doubtful accounts of $6,400 in 2008 and
$6,157 in 2007                                   164,046       157,435
Deferred tax asset                                12,873        13,510
Other current assets                              21,436        20,967
                                            ------------  ------------
        Total current assets                     209,733       210,276
Property, plant and equipment, net               193,560       193,039
Other assets:
Goodwill                                       1,048,522     1,033,333
Intangible assets, less accumulated
amortization of $12,291 in 2008 and
$12,230 in 2007                                  155,984       152,689
Other                                             18,539        18,822
                                            ------------  ------------
  Total other assets                           1,223,045     1,204,844
                                            ------------  ------------
       Total assets                        $   1,626,338 $   1,608,159
                                            ============  ============

   LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of long-term debt          $      22,423 $      22,003
Accounts payable                                  27,876        40,049
Accrued liabilities                               97,676        75,571
Deferred revenue                                  16,240        12,095
                                            ------------  ------------
      Total current liabilities                  164,215       149,718
                                            ------------  ------------
Long-term debt, net of current portion           649,889       613,781
Deferred income taxes                            136,391       125,041
Other liabilities                                  4,699         5,544
Common shareholders' equity:
Common stock (par value $0.01 per share,
120,000,000 shares authorized,
6,139,868 issued and outstanding in
2008, 87,410,653 issued and outstanding
in 2007)                                             861           874
Additional paid in capital                       124,750       197,462
Accumulated other comprehensive income            28,650        30,520
Retained earnings                                516,883       485,219
                                            ------------  ------------
  Total shareholders' equity                     671,144       714,075
                                            ------------  ------------
       Total liabilities and shareholders'
        equity                             $   1,626,338 $   1,608,159
                                            ============  ============


                  STERICYCLE, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME
          (IN THOUSANDS EXCEPT FOR SHARE AND PER SHARE DATA)


                                      Three Months Ended
                                          March 31,
                        ----------------------------------------------
                                         (unaudited)
                        ----------------------------------------------
                                 2008                    2007
                             $       % of Rev        $      % of Rev
                        ----------------------  ----------------------

Revenues               $    254,784     100.0% $   211,049      100.0%

Cost of revenues            141,194      55.4%     116,813       55.3%
                        ----------------------  ----------------------

Gross profit                113,590      44.6%      94,236       44.7%

Selling, general and
administrative
expenses                     46,985      18.4%      37,779       17.9%
Amortization                  1,052       0.4%         868        0.4%
                        ----------------------  ----------------------

Total SG&A expense and
 amortization                48,037      18.9%      38,647       18.3%
                        ----------------------  ----------------------

Income from
operations before
acquisition
integration and
other expenses               65,553      25.7%      55,589       26.3%

Gain on sale of assets            -       0.0%        (823)      -0.4%
Impairment of fixed
 assets                           -         -          650        0.3%
Arbitration settlement
 and related costs            5,352       2.1%           -        0.0%
Acquisition integration
 expenses                       713       0.3%         313        0.1%
                        ----------------------  ----------------------

Income from operations       59,488      23.3%      55,449       26.3%

Other income (expense):
Interest Income                 402       0.2%         401        0.2%
Interest expense             (8,128)     -3.2%      (7,700)      -3.6%
Insurance proceeds                -       0.0%         500        0.2%
Other expense, net             (443)     -0.2%        (553)      -0.3%
                        ----------------------  ----------------------

    Total other income
     (expense)               (8,169)     -3.2%      (7,352)      -3.5%
                        ----------------------  ----------------------

Income before income
 taxes                       51,319      20.1%      48,097       22.8%

Income tax expense           19,655       7.7%      18,710        8.9%
                        ----------------------  ----------------------

Net income             $     31,664      12.4% $    29,387       13.9%
                        ======================  ======================

Earnings per share-
 diluted               $       0.35            $      0.32
                        ============            ===========

Weighted average
number of common shares
outstanding-diluted      89,393,242             90,436,694
                        ============            ===========



                  STERICYCLE, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (IN THOUSANDS)

                                           For the three months ended
                                                   March 31,
                                              2008           2007
                                          -------------  -------------
                                           (unaudited)    (unaudited)
Operating Activities:
Net income                               $      31,664  $      29,387
Adjustments to reconcile net income to
net cash provided by operating
activities:
Gain on sale of assets                               -           (823)
Impairment of fixed assets                           -            650
Write-off of note receivable related to
 joint venture                                     798              -
Stock compensation expense                       3,064          2,450
Excess tax benefit of disqualifying
dispositions of stock options and
exercise of non-qualified stock options             23           (576)
Depreciation                                     7,293          6,270
Amortization                                     1,052            868
Deferred income taxes                            8,916          6,176
Changes in operating assets and
liabilities, net of effect of
acquisitions
Accounts receivable                             (2,347)         5,420
Other assets                                       551          1,316
Accounts payable                               (14,309)        (1,635)
Accrued liabilities                             22,793           (245)
Deferred revenue                                 4,104          3,632
                                          -------------  -------------

Net cash provided by operating activities       63,602         52,890
                                          -------------  -------------

Investing Activities:
Payments for acquisitions and
 international
investments, net of cash acquired               (7,776)       (14,645)
Proceeds from maturity of short-term
 investments                                     1,078            689
Proceeds from sale of assets                         -         26,453
Proceeds from sale of property and
 equipment                                           -             49
Capital expenditures                           (11,299)       (10,300)
                                          -------------  -------------

Net cash (used in) provided by investing
 activities                                    (17,997)         2,246
                                          -------------  -------------

Financing Activities:
Repayment of long-term debt                       (255)       (16,200)
Net borrowings on senior credit facility        29,326         10,879
Principal payments on capital lease
 obligations                                       (85)          (111)
Excess tax benefit of stock options
 exercised                                         (23)           576
Purchase/cancellation of treasury stock        (79,384)       (46,071)
Proceeds from other issuances of common
 stock                                           2,397          3,075
                                          -------------  -------------

Net cash used in financing activities          (48,024)       (47,852)
Effect of exchange rate changes on cash         (3,484)        (2,682)
                                          -------------  -------------
Net (decrease)/ increase in cash and cash
 equivalents                                    (5,903)         4,602
Cash and cash equivalents at beginning of
 period                                         17,108         13,492
                                          -------------  -------------

Cash and cash equivalents at end of
 period                                  $      11,205  $      18,094
                                          =============  =============
Non-cash activities:
Net issuances of notes payable for
 certain acquisitions                    $       7,044  $      11,854

For more information, contact:
Frank ten Brink
Stericycle, Inc.
847-607-2012

Sign up to receive our free Weekly News Bulletin