Back to GetFilings.com




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549


FORM 10-Q

(x) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934

For the Quarterly Period Ended September 30, 2004

OR


( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from _______________________to_______________________


Commission File Number 0-11688


AMERICAN ECOLOGY CORPORATION
----------------------------
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

DELAWARE 95-3889638
-------- ----------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)

Lakepointe Centre I,
300 E. Mallard, Suite 300
Boise, Idaho 83706
------------ -----
(Address of principal executive offices) (Zip Code)


(208) 331-8400
--------------
(Registrant's telephone number, including area code)

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months, and (2) has been subject to such filing
requirements for the past 90 days.
Yes [X] No [_]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes [_] No [X]

At November 4, 2004 Registrant had outstanding 17,380,203 shares of its Common
Stock.





AMERICAN ECOLOGY CORPORATION
QUARTERLY REPORT ON FORM 10-Q FOR THE
THREE MONTHS ENDED SEPTEMBER 30, 2004


TABLE OF CONTENTS


PART I. FINANCIAL INFORMATION


PAGE


Item 1. Financial Statements

Consolidated Balance Sheets
(Unaudited) 4

Consolidated Statements of Operations
(Unaudited) 5

Consolidated Statements of Cash Flows
(Unaudited) 6

Notes to Consolidated Financial Statements 7

Item 2. Management's Discussion and Analysis of Financial Condition and Results of
Operations 16

Item 3. Quantitative and Qualitative Disclosures About Market Risk 27

Item 4. Controls and Procedures 28

PART II. OTHER INFORMATION


Item 1. Legal Proceedings 28

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 29

Item 3. Defaults Upon Senior Securities 29

Item 4. Submission of Matters to a Vote of Security Holders 29

Item 5. Other Information 29

Item 6. Exhibits 30

Signatures 30



2



OFFICERS
- --------

Stephen A. Romano CORPORATE OFFICE
Chief Executive Officer, President and Chief ----------------
Operating Officer Lakepointe Centre I
American Ecology Corporation
300 East Mallard Drive, Suite 300
James R. Baumgardner Boise, Idaho 83706
Senior Vice President, Chief Financial Officer (208) 331-8400
Treasurer and Secretary (208) 331-7900 (fax)
www.americanecology.com
-----------------------
Michael J. Gilberg
Vice President and Controller
COMMON STOCK
------------
Steven D. Welling American Ecology Corporation's common stock
Vice President, Sales & Marketing trades on the Nasdaq National Market under the
symbol ECOL.
John M. Cooper
Vice President and Chief Information Officer
FINANCIAL REPORTS
-----------------
DIRECTORS A copy of American Ecology Corporation
- --------- Annual and Quarterly Reports, as filed on Form 10-K
Rotchford L. Barker, Chairman and 10-Q with the Securities and Exchange
Independent Businessman Commission, may be obtained by writing:
Lakepointe Centre I
David B. Anderson 300 E. Mallard, Suite 300
President, Highland Capital Enterprises Corp. Boise, Idaho 83706
or at www.americanecology.com
Roy C. Eliff -----------------------
Independent Businessman
TRANSFER AGENT
--------------
Edward F. Heil American Stock Transfer & Trust Company
Independent Businessman 59 Maiden Lane
New York, New York 10038
Stephen A. Romano (718) 921-8289
Chief Executive Officer, President and Chief or at www.amstock.com
Operating Officer ---------------

General Jimmy D. Ross AUDITOR
U.S. Army, Retired -------
Moss Adams LLP
Stephen M. Schutt 1001 Fourth Avenue, Suite 2900
Vice President, Nuclear Fuel Services, Inc. Seattle, WA 98154



3



PART I. FINANCIAL INFORMATION
- ------------------------------
ITEM 1. FINANCIAL STATEMENTS.

AMERICAN ECOLOGY CORPORATION
CONSOLIDATED BALANCE SHEETS
(UNAUDITED) ($ IN 000'S EXCEPT PER SHARE AMOUNTS)

September 30, 2004 December 31, 2003
-------------------- -------------------

ASSETS
Current Assets:
Cash and cash equivalents $ 9,712 $ 6,674
Short term investments 4,989 --
Receivables, net 8,328 12,596
Prepayments and other 1,263 1,051
Deferred income taxes 1,323 3,222
Assets held for sale or closure 43 938
-------------------- -------------------
Total current assets 25,658 24,481

Property and equipment, net 27,445 28,317
Facility development costs 6,478 6,478
Other assets 655 731
Prepaid income taxes 225 --
Deferred income taxes 16,284 5,062
Assets held for sale or closure -- 1,557
-------------------- -------------------
Total assets $ 76,745 $ 66,626
==================== ===================

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Current portion of long term debt $ 1,456 $ 1,475
Accounts payable 2,016 1,678
Accrued liabilities 6,446 4,788
Dividend payable on common stock 4,345 --
Accrued closure and post closure obligation, current portion 1,828 1,828
Current liabilities of assets held for sale or closure 111 1,907
-------------------- -------------------
Total current liabilities 16,202 11,676

Long term debt 3,099 4,200
Long term accrued liabilities 474 454
Accrued closure and post closure obligation, excluding current portion 9,294 9,296
Liabilities of assets held for sale or closure, excluding current portion -- 4,649
-------------------- -------------------
Total liabilities 29,069 30,275
-------------------- -------------------

Commitments and contingencies

Shareholders' equity:
Convertible preferred stock, 1,000,000 shares authorized
Common stock, $.01 par value, 50,000,000 authorized,
17,380,203 and 17,033,118 shares issued and outstanding 174 170
Additional paid-in capital 50,316 54,824
Accumulated deficit (2,814) (18,643)
-------------------- -------------------
Total shareholders' equity 47,676 36,351
-------------------- -------------------

Total Liabilities and Shareholders' Equity $ 76,745 $ 66,626
==================== ===================

See notes to consolidated financial statements.



4



AMERICAN ECOLOGY CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
($ IN 000'S EXCEPT PER SHARE AMOUNTS)

Three Months Ended Nine Months Ended
September 30, September 30,
2004 2003 2004 2003
----------- ----------- ---------- -----------

Revenue $ 12,929 $ 17,324 $ 40,629 $ 40,115
Direct operating costs 7,396 10,383 22,457 22,423
----------- ----------- ---------- -----------

Gross profit 5,533 6,941 18,172 17,692
Selling, general and administrative expenses 2,967 3,302 8,417 11,088
----------- ----------- ---------- -----------
Operating income 2,566 3,639 9,755 6,604

Interest income 52 312 133 334
Interest expense 48 60 146 219
Loss on write off of Ward Valley facility development costs -- -- -- 20,951
Other income 9 20 74 113
----------- ----------- ---------- -----------

Income (loss) before income tax and discontinued operations 2,579 3,911 9,816 (14,119)
Income tax expense (benefit) 884 18 (9,290) 73
----------- ----------- ---------- -----------

Income (loss) before discontinued operations 1,695 3,893 19,106 (14,192)
Gain (loss) from discontinued operations - El Centro Landfill -- (15) -- 4,945
Gain (loss) from discontinued operations - Oak Ridge Facility (1) (400) 1,068 (2,429)
----------- ----------- ---------- -----------

Net income (loss) 1,694 3,478 20,174 (11,676)
Preferred stock dividends -- -- -- 64
----------- ----------- ---------- -----------

Net income (loss) available to common shareholders $ 1,694 $ 3,478 $ 20,174 $ (11,740)
=========== =========== ========== ===========

Basic earnings (loss) from continuing operations .10 .23 1.12 (.86)
Basic earnings (loss) from discontinued operations .00 (.02) .06 .15
----------- ----------- ---------- -----------
Basic earnings (loss) per share $ .10 $ .21 $ 1.18 $ (.71)
=========== =========== ========== ===========

Diluted earnings (loss) from continuing operations .10 .22 1.08 (.86)
Diluted earnings (loss) from discontinued operations .00 (.02) .06 .15
----------- ----------- ---------- -----------
Diluted earnings (loss) per share $ .10 $ .20 $ 1.14 $ (.71)
=========== =========== ========== ===========

Dividends paid per common share $ -- $ -- $ -- $ --
=========== =========== ========== ===========

See notes to consolidated financial statements.



5



AMERICAN ECOLOGY CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED, $ IN 000'S)

Nine Months Ended September 30,
-------------------------------
2004 2003
------------- -------------

Cash flows from operating activities:
Net income (loss) $ 20,174 $ (11,676)
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation, amortization, and accretion 4,508 5,324
Income from discontinued operations (1,068) (2,516)
Deferred tax asset (9,323) --
Write off of Ward Valley project -- 20,951
Changes in assets and liabilities:
Receivables 4,268 (2,907)
Other assets (152) (758)
Closure and post closure obligation (773) (803)
Income taxes payable (226) 716
Accounts payable and accrued liabilities 2,016 3,011
------------- -------------
Net cash provided by operating activities 19,424 11,342

Cash flows from investing activities:
Capital expenditures (2,964) (4,941)
Proceeds from sale of assets 116 --
Transfers from cash to short tem investment (4,989) --
------------- -------------
Net cash used in investing activities (7,837) (4,941)

Cash flows from financing activities:
Payments of indebtedness (1,120) (2,667)
Retirement of series D preferred stock -- (6,406)
Retirement of common stock warrants (5,500) --
Stock options exercised 996 3,671
------------- -------------
Net cash used in financing activities (5,624) (5,402)
------------- -------------

Increase in cash and cash equivalents 5,963 999
Net cash provided by (used in) discontinued operations (2,925) 5,369
Cash and cash equivalents at beginning of period 6,674 135
------------- -------------
Cash and cash equivalents at end of period $ 9,712 $ 6,503
============= =============

Supplemental disclosures of cash flow information:
Cash paid during the year for:
Interest $ 146 $ 219
Income taxes paid 274 96
Non-cash investing and financing activities:
September 30 accrual of common stock dividend payable October 15, 2004 $ 4,345 --
Assets acquired through capital lease -- 167


See notes to consolidated financial statements.



6

AMERICAN ECOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. BASIS OF PRESENTATION

In the opinion of management, the accompanying unaudited consolidated financial
statements contain all adjustments and disclosures necessary to present fairly
the financial position, results of operations, and cash flows of American
Ecology Corporation and its wholly-owned subsidiaries (the "Company"). These
financial statements and notes should be read in conjunction with the financial
statements and notes included in the Company's 2003 Annual Report on Form 10-K
for the year ended December 31, 2003, filed with the Securities and Exchange
Commission.

Certain reclassifications of prior quarter amounts have been made to conform to
current quarter presentation, none of which affect previously recorded net
income.

NOTE 2. EARNINGS PER SHARE

Basic earnings per share are computed based on net income available to common
shareholders and the weighted average number of common shares outstanding during
the quarter. Diluted earnings per share reflect the assumed issuance of common
shares for outstanding options and conversion of warrants. The computation of
diluted earnings per share does not assume exercise or conversion of securities
whose exercise price is greater than the average common share market price as
the assumed conversion of these securities would increase earnings per share.
The computation of diluted loss per share does not assume exercise or conversion
of any securities as the assumed conversion of securities would decrease loss
per share.



Three Months Ended Nine Months Ended
------------------------ ----------------------
September 30, September 30
------------------------ ----------------------
($in thousands except per share amounts) 2004 2003 2004 2003
----------- ----------- --------- -----------

Income (loss) before discontinued operations $ 1,695 $ 3,893 $ 19,106 $ (14,192)
Income (loss) from operations of discontinued segments (1) (415) 1,068 2,516
----------- ----------- --------- -----------
Net income (loss) 1,694 3,478 20,174 (11,676)
Preferred stock dividends -- -- -- 64
----------- ----------- --------- -----------
Net income (loss) available to common shareholders $ 1,694 $ 3,478 $ 20,174 $ (11,740)
=========== =========== ========= ===========

Weighted average shares outstanding-
Common shares 17,257 16,974 17,183 16,473
Effect of dilutive shares
Chase Bank Warrants -- 732 -- --
Stock Options 527 172 488 --
----------- ----------- --------- -----------

Average shares 17,784 17,878 17,671 16,473
=========== =========== ========= ===========

Basic earnings (loss) per share from continuing operations $ .10 $ .23 $ 1.12 $ (.86)
Basic earnings (loss) per share from discontinued operations .00 (.02) .06 .15
----------- ----------- --------- -----------
Basic earnings (loss) per share $ .10 $ .21 $ 1.18 $ (.71)
=========== =========== ========= ===========

Diluted earnings (loss) per share from continuing operations $ .10 $ .22 $ 1.08 $ (.86)
Diluted earnings (loss) per share from discontinued operations .00 (.02) .06 .15
----------- ----------- --------- -----------
Diluted earnings (loss) per share $ .10 $ .20 $ 1.14 $ (.71)
=========== =========== ========= ===========


NOTE 3. EQUITY

On August 31, 2004 the Company declared a dividend of $.25 per common share to
stockholders of record on September 30, 2004 and payable October 15, 2004. The
dividend was paid out of cash on hand and totaled $4,345,000.

On June 29, 2004 an affiliate of the Company subject to Section 16 of the 1934
Securities and Exchange Act (the


7

"Act") and covered by the Company's Insider Trading Policy (the "Policy")
engaged in an open market stock transaction (the "Transaction") prohibited by
the Act under Section 16(b), commonly referred to as the "short swing profit
rule" and in violation of the Policy. Upon notification of the stock sale on
June 29, the Company determined the Transaction was in violation of Section
16(b), notified the affiliated party on the same day and, consistent with the
remedies prescribed by Section 16(b), sought disgorgement of the short-swing
profit realized on the Transaction. On July 9, 2004 the Company received and
deposited approximately $45,000 representing full disgorgement. These funds were
recorded as Additional Paid in Capital as of July 9, 2004.

On February 17, 2004 the Company redeemed a warrant to purchase 1,349,843 shares
of common stock at $1.50 a share for $5,500,000. The closing market price of the
Company's common stock at February 17, 2004 was $6.99. The warrant had been
issued in 1998 to the Company's former bank as part of a debt restructuring
agreement. The redeemed warrant, which represented approximately 8% of the
Company's shares outstanding, has been surrendered and will not be reissued. The
warrant redemption reduced the Company's cash on hand by $5,500,000 and reduced
Additional Paid in Capital by a like amount, with no effect on the Statement of
Operations.

NOTE 4. OPERATING SEGMENTS

The Company operates within two segments, Operating Disposal Facilities and
Non-Operating Disposal Facilities, based on its internal reporting structure and
nature of services offered. The Operating Disposal Facility segment represents
facilities accepting hazardous and radioactive waste. The Non-Operating Disposal
Facility segment represents facilities that are not accepting hazardous and/or
radioactive waste or are proposed new disposal facilities that are now in
litigation or subject to settlement agreement implementation.

On December 27, 2002, the Company discontinued commercial operations at its Oak
Ridge Processing and Field Services segment, which aggregated, volume-reduced,
and performed remediation and other services on radioactive material. This
segment excludes processing at the Company's disposal facilities. All prior
segment information has been restated in order to report results as discontinued
operations. On June 30, 2004 the Company sold substantially all of the
Processing and Field Services assets to Toxco, Inc. who also assumed the related
environmental liabilities.

Effective December 31, 2002, the Company classified the El Centro municipal
landfill as an asset held for sale due to the expected sale of the facility
which occurred on February 13, 2003. All prior segment information has been
restated in order to present the operations of the El Centro landfill as
discontinued operations.

Income taxes are assigned to Corporate, but all other items are included in the
segment where they originated. Inter-company transactions have been eliminated
from the segment information and are not significant between segments.

Summarized financial information concerning the Company's reportable segments is
shown in the following table ($ in thousands).



Operating Non-Operating Discontinued
Disposal Disposal Processing and
Facilities Facilities Field Services Corporate Total

THREE MONTHS ENDED SEPTEMBER 30, 2004
- --------------------------------------
Revenue $ 12,923 $ 6 $ -- $ -- $ 12,929
Direct operating cost 7,289 107 -- -- 7,396
------------ --------------- ---------------- ----------- ---------
Gross profit (loss) 5,634 (101) -- -- 5,533
S,G&A 1,395 1 -- 1,571 2,967
------------ --------------- ---------------- ----------- ---------
Income (loss) from operations 4,239 (102) -- (1,571) 2,566
Interest expense (income) (14) -- -- 10 (4)
Other income (expense) (1) -- -- 10 9
------------ --------------- ---------------- ----------- ---------
Income (loss) before income tax
and discontinued operations 4,252 (102) -- (1,571) 2,579
Income tax expense -- -- -- 884 884


8

Discontinued operations -- -- (1) -- (1)
------------ --------------- ---------------- ----------- ---------
Net Income (loss) 4,252 (102) (1) (2,455) 1,694
============ =============== ================ =========== =========
Depreciation, amortization, and accretion $ 1,470 $ 1 $ -- $ 8 $ 1,479
Capital Expenditures $ 570 $ -- $ -- $ -- $ 570
Total Assets $ 35,751 $ 6,534 $ 43 $ 34,417 $ 76,745
THREE MONTHS ENDED SEPTEMBER 30, 2003
- -------------------------------------
Revenue $ 17,319 $ 5 $ -- $ -- $ 17,324
Direct operating cost 10,260 123 -- -- 10,383
------------ --------------- ---------------- ----------- ---------
Gross profit (loss) 7,059 (118) -- -- 6,941
S,G&A 1,820 1 -- 1,481 3,302
------------ --------------- ---------------- ----------- ---------
Income (loss) from operations 5,239 (119) -- (1,481) 3,639
Interest expense (income) 1 -- -- (253) (252)
Other income (1) 21 -- -- 20
------------ --------------- ---------------- ----------- ---------
Income (loss) before income tax
and discontinued operations 5,237 (98) -- (1,228) 3,911
Income tax expense -- -- -- 18 18
Discontinued operations (15) -- (400) -- (415)
------------ --------------- ---------------- ----------- ---------
Net Income (loss) 5,222 (98) (400) (1,246) 3,478
============ =============== ================ =========== =========
Depreciation, amortization, and accretion $ 1,495 $ 4 $ -- $ 10 $ 1,509
Capital Expenditures $ 1,790 $ -- $ -- $ -- $ 1,790
Total Assets $ 41,021 $ 6,517 $ 4,099 $ 16,724 $ 68,361

Operating Non-Operating Discontinued
Disposal Disposal Processing and
Facilities Facilities Field Services Corporate Total
NINE MONTHS ENDED SEPTEMBER 30, 2004
- ------------------------------------
Revenue $ 40,576 $ 53 $ -- $ -- $ 40,629
Direct operating cost 22,127 330 -- -- 22,457
------------ --------------- ---------------- ----------- ---------
Gross profit (loss) 18,449 (277) -- -- 18,172
S,G&A 3,766 25 -- 4,626 8,417
------------ --------------- ---------------- ----------- ---------
Income (loss) from operations 14,683 (302) -- (4,626) 9,755
Interest expense (income) (39) -- -- 52 13
Other income (expense) 17 19 -- 38 74
------------ --------------- ---------------- ----------- ---------
Income (loss) before income tax
and discontinued operations 14,739 (283) -- (4,640) 9,816
Income tax expense (benefit) -- -- -- (9,290) (9,290)
Discontinued operations -- -- 1,068 -- 1,068
------------ --------------- ---------------- ----------- ---------
Net Income (loss) 14,739 (283) 1,068 4,650 20,174
============ =============== ================ =========== =========
Depreciation, amortization, and accretion $ 4,479 $ 5 $ -- $ 24 $ 4,508
Capital Expenditures $ 2,932 $ -- $ -- $ 32 $ 2,964
Total Assets $ 35,751 $ 6,534 $ 43 $ 34,417 $ 76,745
NINE MONTHS ENDED SEPTEMBER 30, 2003
- ------------------------------------
Revenue $ 40,055 $ 60 $ -- $ -- $ 40,115
Direct operating cost 22,071 352 -- -- 22,423
------------ --------------- ---------------- ----------- ---------
Gross profit (loss) 17,984 (292) -- -- 17,692
S,G&A 5,477 1,802 -- 3,809 11,088
------------ --------------- ---------------- ----------- ---------
Income (loss) from operations 12,507 (2,094) -- (3,809) 6,604
Interest expense (income) 39 -- -- (154) (115)


9

Other Income (expense) 28 85 -- -- 113
Write off of Ward Valley facility -- 20,951 -- -- 20,951
------------ --------------- ---------------- ----------- ---------
Income (loss) before income tax
and discontinued operations 12,496 (22,960) -- (3,655) (14,119)
Income tax expense (benefit) -- -- -- 73 73
Discontinued operations 4,945 -- (2,429) -- 2,516
------------ --------------- ---------------- ----------- ---------
Net Income (loss) 17,441 (22,960) (2,429) (3,728) (11,676)
============ =============== ================ =========== =========
Depreciation, amortization, and
accretion $ 5,398 $ 6 $ -- $ 30 $ 5,434
Capital Expenditures $ 5,853 $ 23 $ 451 $ -- $ 6,327
Total Assets $ 41,021 $ 6,517 $ 4,099 $ 16,724 $ 68,361



NOTE 5. STOCK OPTION PLANS

The Company has two stock-based compensation plans, which are accounted for
under the recognition and measurement principles of APB Opinion No. 25,
Accounting for Stock Issued to Employees and related Interpretations. No
stock-based employee compensation cost is reflected in net income. The following
table illustrates the effect on net income and earnings per share if the Company
applied the fair value recognition provisions of FASB Statement No. 123,
Accounting for Stock-Based Compensation, to stock-based compensation for the
three and nine months ended September 30, 2004 and 2003:



($in thousands) Three Months Ended Nine Months Ended
------------------------ -----------------------
2004 2003 2004 2003
----------- ----------- ----------- ----------

Net income (loss), as reported $ 1,694 $ 3,478 $ 20,174 $ (11,676)
Deduct: Total stock-based employee compensation expense
determined under fair value based method for all awards, net of
related tax effects (94) (127) (708) (885)
----------- ----------- ----------- ----------
Pro forma net income (loss) $ 1,600 $ 3,351 $ 19,466 $ (12,561)
=========== =========== =========== ==========

EARNINGS (LOSS) PER SHARE:
Basic - as reported $ .10 $ .21 $ 1.18 $ (.71)
=========== =========== =========== ==========
Basic - pro forma $ .09 $ .20 $ 1.13 $ (.77)
=========== =========== =========== ==========
Diluted - as reported $ .10 $ .20 $ 1.14 $ (.71)
=========== =========== =========== ==========
Diluted - pro forma $ .09 $ .19 $ 1.10 $ (.77)
=========== =========== =========== ==========


The stock option plan summary and changes during the three and nine months ended
September 30 are as follows:



Three Months Ended Nine Months Ended
------------------------ ------------------------
2004 2003 2004 2003
----------- ----------- ----------- -----------

Options outstanding, beginning of period 1,091,281 1,470,724 1,266,281 753,150
Granted -- -- 57,500 813,724
Exercised (167,573) -- (345,073) (68,500)
Canceled -- (2,000) (55,000) (29,650)
----------- ----------- ----------- -----------
Options outstanding, end of period 923,708 1,468,724 923,708 1,468,724
=========== =========== =========== ===========

Weighted average exercise price of options, beginning of period $ 4.05 $ 3.90 $ 3.90 $ 3.42
Weighted average exercise price of options granted $ -- $ -- $ 9.20 $ 4.30
Weighted average exercise price of options exercised $ 2.59 $ -- $ 2.69 $ 1.68
Weighted average exercise price of options canceled $ -- $ 2.30 $ 10.13 $ 7.35
Weighted average exercise price of options, end of period $ 4.31 $ 3.90 $ 4.31 $ 3.90

Options exercisable at end of period 618,368 936,692 618,368 936,692
=========== =========== =========== ===========


10


Options available for future grant at end of period 507,176 418,776 507,176 418,776
=========== =========== =========== ===========


The following table summarizes information about the stock options outstanding
under the Company's option plans as of September 30, 2004:



Weighted average Weighted Weighted
Range of exercise remaining contractual Number average exercise Number average exercise
price per share life(years) outstanding priceper share exercisable priceper share
- ------------------ ---------------------- ----------- ----------------- ----------- -----------------

1.00 - $1.47 3.1 37,500 $ 1.32 37,500 $ 1.32
1.60 - $2.25 4.1 38,500 $ 2.14 38,500 $ 2.14
2.42 - $3.50 7.9 266,109 $ 2.87 157,318 $ 2.78
3.75 - $5.00 7.1 384,846 $ 4.29 257,923 $ 4.19
6.50 8.4 139,253 $ 6.50 69,627 $ 6.50
9.20 9.6 57,500 $ 9.20 57,500 $ 9.20
----------- -----------
923,708 618,368
=========== ===========


As of September 30, 2004, the 1992 Stock Option Plan for Employees had options
outstanding to purchase 575,208 common shares with 188,976 shares remaining
available for issuance under option grants. As of September 30, 2004 the 1992
Stock Option Plan for Directors had options outstanding to purchase 348,500
common shares with 318,200 shares remaining available for issuance under option
grants.

The fair value of each option grant is estimated using the Black-Scholes
option-pricing model with the following weighted-average assumptions used for
grants during the nine months ended September 30:



2004 2003
---------- -----------

Expected volatility 73% 83-105%
Risk-free interest rates 4.72% 3.75-4.25%
Expected lives 10 years 10 years
Dividend yield 0% 0%
Weighted-average fair value of options granted
during the quarter (Black-Scholes) $ -- $ --


NOTE 6. INCOME TAXES

The Company has historically recorded a valuation allowance for certain deferred
tax assets due to inherent uncertainties regarding future operating results and
limitations on utilization of acquired net operating loss carry forwards for tax
purposes. The realization of a significant portion of net deferred tax assets
is based in part on the Company's estimate of the timing of reversals of certain
temporary differences and on the generation of taxable income before such
reversals.

Following the June 30, 2004 sale of the discontinued Oak Ridge Processing
Facility, management reassessed the valuation allowance and determined that all
of the Company's deferred tax assets would likely be utilized prior to
expiration. The following income tax (benefit) expense was recognized for the
three and nine months ended September 30, 2004:



Three Months Ended Nine Months Ended
---------------------- ----------------------
2004 2003 2004 2003
---------- ---------- ----------- ---------

Current state income tax expense $ 48 $ 18 $ 48 $ 73
Deferred federal income tax expense 836 -- 3,716 --


11

Reversal of deferred tax asset valuation allowance -- -- (13,054) --
---------- ---------- ----------- ---------
Income tax (benefit) expense $ 884 $ 18 $ (9,290) $ 73
========== ========== =========== =========


The Company's deferred tax asset is primarily composed of net operating loss
carryforwards of approximately $40,000,000 which begin to expire in 2006.

NOTE 7. LITIGATION

Significant developments have occurred on the following legal matters since
December 31, 2003:

US ECOLOGY, INC. V. THE STATE OF CALIFORNIA, ET AL., CASE NO.GIC747562, SUPERIOR
- ---------------------------------------------------
COURT OF THE STATE OF CALIFORNIA FOR THE COUNTY OF SAN DIEGO

In May 2000, subsidiary US Ecology, Inc. sued the State of California, et. al.
("the State") for monetary damages exceeding $162 million stemming from the
State's alleged abandonment of the Ward Valley low-level radioactive waste
("LLRW") disposal project. On March 26, 2003, the Superior Court issued a
decision against the Company. Based on the uncertainty of recovery following the
Superior Court's adverse decision, the Company wrote off the $20,951,000
deferred site development asset on March 31, 2003.

In June 2003, the Company filed a notice of appeal with the California Fourth
Appellate District Court. The opening appellate brief was filed March 15, 2004.
The State's Respondents' Brief was filed on October 15, 2004. The Company
expects its reply brief to be filed in 2004, and that oral arguments will be
held in early to mid 2005. No assurance can be given that the Company will
prevail on appeal or reach a settlement to recover any portion of its
investment.

ENTERGY ARKANSAS, INC. ET AL, CENTRAL INTERSTATE LOW-LEVEL RADIOACTIVE WASTE
- --------------------------------------------------------------------------------
COMMISSION AND US ECOLOGY, INC. ("PLAINTIFFS") V. STATE OF NEBRASKA, ET AL.,
- ------------------------------------------------------------------------------
CASE NO. 4:98CV3411, U.S. DISTRICT COURT, DISTRICT OF NEBRASKA

This action was brought in federal court in December of 1999 by electric
utilities that generate low-level radioactive waste ("LLRW") within the Central
Interstate Low-Level Radioactive Waste Compact ("CIC") to obtain declaratory
relief and damages. In September 2002, the US District Court for the District of
Nebraska entered judgment against Nebraska in favor of the CIC for $153 million,
including approximately $50 million for prejudgment interest. Of this amount, US
Ecology's share was $6.2 million plus $6.1 million for prejudgment interest. The
State of Nebraska subsequently appealed. On February 18, 2004, the Eighth U.S.
Circuit Court of Appeals affirmed the District Court ruling. On April 21, 2004,
the Eighth Circuit Court of Appeals denied Nebraska's petition for rehearing. On
July 16, 2004, the State of Nebraska petitioned the U.S. Supreme Court to review
the Court of Appeals' judgment.

On August 9, 2004 Nebraska and the CIC entered into a settlement under which the
State agreed to make four equal payments of $38.5 million to the CIC beginning
August 1, 2005 and annually thereafter for three years. The $154 million
settlement reflects a principal amount of $140.5 million, plus interest of 3.75%
compounded annually and beginning August 1, 2004. The principal may be reduced
to $130 million if Nebraska and the CIC negotiate suitable access to a proposed
future Texas LLRW disposal site. Settlement payments are subject to legislative
appropriation. Should the Nebraska legislature fail to appropriate the required
payments, the CIC retains rights to pursue enforcement by any and all legal
remedies available. Under the settlement, Nebraska waived any claim to sovereign
immunity in a suit brought to enforce payment. The State also agreed to dismiss
its petition for U.S. Supreme Court review.

The Company continues to maintain a $6.5 million asset on its balance sheet and
anticipates recording a settlement gain in Other Income when it and the CIC
agree on the Company's specific share of the settlement and payment
arrangements. The Company continues to maintain the proposed Butte, Nebraska
LLRW disposal site for development in the event Nebraska does not fulfill its
settlement obligations. Work to maintain the Butte site and licensing
information is being performed by the Company under a contract with the CIC.

No assurance can be given that the Nebraska legislature will appropriate the
required payments or that the CIC will timely pay US Ecology's fair share of the
proceeds. The Company believes, however, that it is more not likely than


12

not that the State will make the required payments and that the Company will
obtain its fair share from the CIC based on a specific amount and payment
arrangements to be determined in future discussions with the CIC.

NOTE 8. COMMITMENTS AND CONTINGENCIES

Effective January 1, 2003, the Company established the American Ecology
Corporation Management Incentive Plan ("MIP"). The Plan provides for selected
participants to receive bonuses based on pre-tax operating income levels.
Bonuses under the plan are to be paid out over three years with a maximum in any
one year of $1,125,000 in bonuses if pre-tax operating income exceeds
$12,000,000 including all costs for the MIP. During the three and nine months
ended September 30, 2004, the Company accrued $267,000 and $881,000 for the MIP
to be paid to the selected participants if pre-tax operating income exceeds
$12,000,000 for 2004.

The July 1, 2004 fire at the Company's Robstown, Texas facility damaged Property
and Equipment with a net book value of $675,000. As of September 30, 2004 an
impairment had not yet been recognized pending more detailed information on the
amount of the impairment. See Note 12 for further information regarding the
fire and related insurance coverages.

NOTE 9. CLOSURE AND POST CLOSURE OBLIGATIONS

Closure and post closure obligations are recorded when environmental assessments
and/or remedial efforts are probable, and the costs can be reasonably estimated
consistent with Statement of Financial Accounting Standards ("SFAS") No. 5 with
the liability calculated in accordance with SFAS No. 143. The Company performs
periodic reviews of both non-operating and operating facilities and revises
accruals for estimated post-closure, remediation and other costs when necessary.
The Company's recorded liabilities are based on best estimates of current costs
and are updated periodically to reflect current technology, laws and
regulations, inflation and other economic factors.

Changes to reported closure and post closure obligations were as follows ($ in
thousands):



Accrued Closure and Closure Obligation of Assets Total Closure and Post
Post Closure Obligation Held for Sale or Closure Closure Obligations
------------------------- ------------------------------ ------------------------

January 1, 2004 obligation $ 11,124 $ 4,621 $ 15,745
Accretion of obligation 771 34 805
Payment of obligation (709) (44) (753)
Adjustment of obligation (64) (4,611) (4,675)
------------------------- ------------------------------ ------------------------
September 30, 2004 obligation $ 11,122 $ -- $ 11,122
========================= ============================== ========================


At September 30, 2004, $81,000 of pledged cash and investment securities were
legally restricted for purposes of meeting closure and post closure obligations.

NOTE 10. DISCONTINUED OPERATIONS

On June 30, 2004, the Company transferred substantially all the primary assets
and liabilities of its discontinued Oak Ridge Tennessee processing and field
services operations to Toxco, Inc ("Toxco"). The Company transferred $2,060,000
in Property and $1,650,000 in Cash to Toxco in exchange for Toxco's assumption
of $4,640,000 of Closure and Other Liabilities. The Company recorded a $930,000
gain on the sale which is included as a Gain from discontinued operations in the
Consolidated Statements of Operations.

As of September 30, 2004, "Assets held for sale or closure" consisted of certain
assets and liabilities (e.g. trade payables and accrued liabilities) of the
discontinued Oak Ridge operations which were retained by the Company subsequent
to the June 30, 2004 sale. Accordingly, the revenue, costs, expenses and cash
flows for the Oak Ridge operation have been excluded from results of continuing
operations results and reported as "Gain (loss) from discontinued operations"
and "Net cash provided by (used in) discontinued operations". Prior periods have
been restated to reflect the discontinued operations. The assets and liabilities
of discontinued operations included within the consolidated balance sheet as of
September 30, 2004 are as follows ($ in thousands):


13



Discontinued Operations
September 30, 2004 December 31, 2003

Current assets
- --------------
Current assets $ 43 $ 386
Property & equipment, net -- 552
------------------- ------------------
43 938
=================== ==================
Non-current assets
- ------------------
Property, plant & equipment, net -- 1,508
Other -- 49
------------------- ------------------
-- 1,557
=================== ==================
Current liabilities
- -------------------
Accounts payable & accruals 111 1,870
Current portion long term debt -- 37
------------------- ------------------
111 1,907
=================== ==================
Non-current liabilities
- -----------------------
Closure/post closure obligations -- 4,621
Long-term debt -- 23
Other -- 5
------------------- ------------------
-- 4,649
=================== ==================


Operating results for the discontinued operations were as follows for three and
nine months ending September 30:



($in thousands) Processing and Field El Centro Disposal Total Discontinued
Services Operations Facility Operations

Three months ending September 30, 2004
- --------------------------------------
Revenues, net $ -- $ -- $ --
Operating income (loss) (1) -- (1)
Net income (loss) (1) -- (1)
Basic earnings (loss) per share .00 .-- .00
Diluted earnings (loss) per share .00 .-- .00

Three months ending September 30, 2003
- --------------------------------------
Revenues, net $ (22) $ (7) $ (29)
Operating income (loss) (556) (15) (571)
Net income (loss) (400) (15) (415)
Basic earnings (loss) per share (.02) (.00) (.02)
Diluted earnings (loss) per share (.02) (.00) (.02)

Nine months ending September 30, 2004
- -------------------------------------
Revenues, net $ -- $ -- $ --
Operating income (loss) 138 -- 138
Net income (loss) 1,068 -- 1,068
Basic earnings (loss) per share .06 .-- .06
Diluted earnings (loss) per share .06 .-- .06

Nine months ending September 30, 2003
- -------------------------------------
Revenues, net $ 1,997 $ 462 $ 2,459
Operating income (loss) (2,349) 59 (2,290)
Net income (loss) (2,429) 4,945 2,516
Basic earnings (loss) per share (.14) .29 .15
Diluted earnings (loss) per share (.14) .29 .15



14

Costs incurred at the Oak Ridge facility during the three and nine months ended
September 30, 2004 and 2003 are summarized as follows:



($in thousands) Three Months Nine Months
---------------- -----------------
2004 2003 2004 2003
------- ------- -------- -------

Net operating costs in excess of previous accruals $ 21 $ 400 $ 163 $ 828
Additional impairment of property and equipment -- -- -- 225
Accounts receivable collected in excess of valuation allowance (9) -- (274) --
Gain on sale of facility -- -- (930) --
Increase (decrease) in estimated cost to dispose of removed waste (11) -- (27) 1,376
------- ------- -------- -------

Net loss (income) for the three and nine months ended September 30 $ 1 $ 400 $(1,068) $ 2,429
======= ======= ======== =======


Cost adjustments for Oak Ridge facility on-site activities and removed waste
disposal liabilities are as follows:



($in thousands) December 31, 2003 Cash Payments Adjustments September 30, 2004
----------------- -------------- ------------ ------------------

Waste disposal liability 623 (485) (27) 111
On-site discontinued
operation cost liability 442 (469) 27 --

December 31, 2002 Cash Payments Adjustments September 30, 2003
----------------- -------------- ------------ ------------------

Waste disposal liability 1,827 (3,089) 3,923 2,661
On-site discontinued
operation cost liability 1,800 (2,296) 828 332


The adjustments represent differences between the estimated costs accrued at
December 31, actual costs incurred during the first nine months, and changes in
estimated future costs for disposition of previously removed waste.

NOTE 11. SHORT TERM INVESTMENTS

In April 2004, the Company began investing cash not needed for operations in
quasi governmental securities such as securities issued by the Federal Home Loan
Bank. The Company classifies investments with a maturity on the date of
purchase greater than 30 days but less than one year as Short term investments.

NOTE 12. PARTIAL SERVICE INTERRUPTION AT ROBSTOWN, TEXAS FACILITY

Hazardous waste treatment operations at the Company's Robstown Texas facility
were suspended following a July 1, 2004 fire in the facility's waste treatment
building. Treatment revenue previously represented approximately 50% of the
Texas facility's revenue. Direct disposal operations, which continued without
interruption after the fire, generate the balance of the facility's revenue.
While the Company is insured for property and equipment damage and business
interruption, insurance deductibles, operational upgrades, and loss of customer
business will continue to negatively impact the Texas facility's financial
performance. The Company is seeking to restore limited treatment services in
late 2004, but currently does not expect a complete resumption of treatment
service until late in the first half of 2005.

The Robstown facility received a June 2004 notice of enforcement from the Texas
regulatory agency regarding its operations which was later expanded to address
the July 1, 2004 fire. On September 27, 2004 the Texas Commission on
Environmental Quality ("TCEQ") proposed an agreed order which included an
administrative penalty of $138,000. This amount has been recognized by the
Company in the quarter ended September 30, 2004.

The July 1, 2004 fire damaged Property and Equipment with a net book value of
$675,000. Due to the incomplete information available to the Company, a
detailed estimate of the impairment is not yet available and no impairment has
been recognized. The Company has ceased depreciating the Property and Equipment
involved in the fire.


15

The Company recently filed a claim under the property insurance. Due to the
incomplete information and uncertainties regarding the cost of restoring
treatment services, no estimate of the amount of property insurance proceeds is
currently available and no amount for property insurance has been recognized.

The Company has also filed $769,000 in claims under its business interruption
insurance policy for July, August and September 2004 Texas operations. The
insurance carrier has not yet responded to the claims. The Company does
anticipate recognizing the value of the claims after the insurance carrier
begins accepting them or confirms the amounts.

NOTE 13. SUBSEQUENT EVENTS

On November 1, 2004, without action taken by either the Company, or the
Company's CFO or Controller, the employment agreements with the two executives
were automatically extended to December 31, 2005 in accordance with the February
2003 employment agreements. As of November 1, 2004 the commitment for three
employment contracts is for aggregate minimum annual salaries of $484,000
through December 31, 2005.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

This document contains forward-looking statements that involve known and unknown
risks and uncertainties which may cause actual results in future periods to
differ materially from those indicated herein. These risks include, but are not
limited to, the impact of the fire at the Robstown, Texas facility including
insurance company acceptance of the related claims, compliance with and changes
to applicable laws, regulations and permits, enforcement actions, exposure to
and results of litigation, access to capital, access to insurance and financial
assurances, new technologies, competitive environment, labor disputes, general
economic conditions, and loss or diminution of major contracts. The Form 10-K
for the year ending December 31, 2003 contains additional risk factors and an
expanded disclosure of these risks. When the Company uses words like "will",
"may," "believes," "expects," "anticipates," "should," "estimates," "project,"
"plans," their opposites and similar expressions, the Company is making
forward-looking statements. These terms are most often used in statements
relating to business plans, strategies, anticipated benefits or projections
about the anticipated revenues, earnings or other aspects of our operating
results. The Company makes these statements in an effort to keep stockholders
and the public informed about our business based on management's current
expectations about future events. Such statements should be viewed with caution
and are not guarantees of future performance or events. As noted elsewhere in
this report, our business is subject to uncertainties, risks and other
influences, many of which the Company has no control over. Additionally, these
factors, either alone or taken together, could have a material adverse effect on
the Company and could change whether any forward-looking statement ultimately
turns out to be true. The Company undertakes no obligation to publicly release
updates or revisions to these statements. The following discussion should be
read in conjunction with the audited consolidated financial statements and the
notes thereto filed on Form 10-K for the year ending December 31, 2003.

Unless otherwise described, changes discussed relate to the increase or decrease
from the three and nine month periods ended September 30, 2003 to the three and
nine month periods ended September 30, 2004.

INTRODUCTION
- ------------

The Company is a hazardous, PCB, industrial and radioactive waste management
company providing transportation, treatment and disposal services to commercial
and government entities including, but not limited to nuclear power plants, oil
refineries, chemical manufacturing plants, steel mills, the U.S. Department of
Defense, biomedical facilities, universities and research institutions. The
majority of its revenues are derived from fees charged for use of the Company's
four fixed waste disposal facilities. The Company's offers a diverse, nationally
unique service mix. The Company and its predecessors have been in business for
52 years.

A significant portion of the Company's revenue is attributable to discrete waste
clean-up projects ("Event Business") which vary substantially in size and
duration. The one-time nature of Event Business necessarily creates variability
in revenue and earnings. This, combined with variability in the Company's
service mix, can produce large quarter to


16

quarter swings. Management's strategy is to continue expanding its recurring
customer business ("Base Business") while simultaneously securing both large and
small Event Business projects. When the Company's Base Business covers fixed
costs, much of the Event Business revenue falls through to the bottom line. This
strategy takes advantage of the largely fixed cost nature of the business.

OVERALL COMPANY PERFORMANCE
- ---------------------------

The Company's financial performance, as measured by operating income for the
nine months ended September 30, 2004, was substantially improved over the first
nine months of 2003. Management believes this is the result of focused execution
of its business plan and a generally stronger economy. Quarter to quarter and
year-to-date to year-to-date comparisons are difficult due to the material
effect of several events. These include significant litigation expenses in early
2003 and a related asset write off, costs to prepare and sell the Company's
former Oak Ridge, Tennessee low-level radioactive waste processing operation, a
related gain on the subsequent Oak Ridge asset sale in 2004, a gain on sale of
the El Centro landfill assets in early 2003, the impact of a July 1, 2004 fire
in the Texas facility's waste treatment building, and the recognition of income
tax expense and reversal of the valuation allowance on the Company's deferred
tax assets in 2004. These events are discussed in more detail below.

Ward Valley Litigation Expenses: Following an adverse California state
-----------------------------------
court decision in March 2003, the Company wrote off $20,951,000 of facility
development costs. This is reported as Loss on write off of Ward Valley facility
development costs in the Consolidated Statement of Operations. Litigation and
related costs totaling $0 and $1,786,000 were incurred and included in SG&A
during the three and nine months ending September 30, 2003. Briefing is underway
on the Company's appeal of the Ward Valley ruling. Minimal appeal costs are
expected based on a fixed price plus success contingency legal representation
agreement entered into and paid in July 2003.

Sale of El Centro: In February 2003, the Company sold the El Centro municipal
- ---------------------
waste landfill to Allied Waste and recognized a $4,909,000 gain on sale. This
gain was included in discontinued operations during the quarter ended March 31,
2003.

Oak Ridge Asset Disposition: In December 2002, the Company discontinued
- -------------------------------
operations at its former Oak Ridge facility. During the three and nine months
ended September 30, 2003, the Company incurred $400,000 and $2,429,000,
respectively, for costs in excess of prior reserves to remove waste from the
facility and prepare the facility for sale. This primarily reflected actual
costs which became known when specific wastes were shipped off-site to
third-party service providers.

On June 30, 2004 the Company sold substantially all of its Oak Ridge assets to
Toxco, Inc ("Toxco"). Toxco received $1,650,000 in cash and $2,060,000 in
property and equipment. In return, Toxco assumed $4,625,000 in estimated
environmental and other liabilities. The Company recorded a $930,000 gain on
sale of the facility which is included in the results of discontinued operations
for the quarter ended June 30, 2004.

Income Tax Expense: During 2002, the Company evaluated its deferred tax asset
- ---------------------
and offsetting valuation allowance and determined that it was probable that
sufficient taxable income would be generated to utilize $8,284,000 of the
deferred tax asset in the foreseeable future. During 2003, the $20,951,000
write-off of Ward Valley facility development costs resulted in a book and tax
loss for 2003. As a result, no portion of the deferred tax asset was utilized.
Based on re-evaluation of year-to-date 2004 pre-tax income, expectations of
continued profitability, and sale of the Oak Ridge facility, the remaining
valuation allowance was reversed at June 30, 2004. This resulted in an income
tax expense (benefit) of $884,000 and ($9,290,000) for the three and nine months
ended September 30, 2004. As of September 30, 2004, the Company's balance sheet
reflects $17,607,000 in deferred tax assets.

Texas Facility Fire: On July 1, 2004 a fire occurred in the waste treatment
- ----------------------
building at the Company's Robstown, Texas facility, after which treatment
operations were suspended. Waste treatment revenue previously comprised
approximately 50% of the facility's revenue prior to the fire. The Company
currently anticipates restoring limited treatment in late 2004 followed by full
restoration of treatment services late in the first half of 2005. Discussions
are underway with the State of Texas regarding the approval of a new building at
the facility. The Company has fully expensed all fire related costs at the
facility since the fire, including a $138,000 penalty proposed by the Texas
Commission on Environmental Quality. Due to the uncertainty surrounding
treatment service restoration and


17

business interruption and property insurance proceeds, no impairment or
insurance proceeds has been recognized as of September 30, 2004.

CRITICAL ACCOUNTING POLICIES
- ------------------------------

In preparing the financial statements, management makes many estimates and
assumptions that affect the Company's financial position and results of
operations. Accounting for the July 1, 2004 Texas fire, Disposal Facility
Accounting, Accounting for Discontinued Operations, Litigation, and Income Taxes
involve subjective judgments, estimates and assumptions that would likely
produce a materially different financial position and result of operations if
different judgments, estimates, or assumptions were used. These matters are
discussed below.

ACCOUNTING FOR THE JULY 1, 2004 TEXAS FIRE
On July 1, 2004 the fire in the waste treatment building resulted in a property
claim due to Property and Equipment damaged in the fire. Due to uncertainties
regarding restoration of treatment services and how the Company's insurance
carrier will respond to the property and business interruption insurance claims,
no proceeds have been recorded as of September 30, 2004.

As of September 30, 2004 the Company estimates that the maximum property and
equipment impairment due to the fire would have been $675,000 if the damaged
assets were fully impaired. As of September 30, 2004 the Company estimates that
the maximum business interruption claim would have been $769,000 if the Company
had a better basis to identify payment from the insurance carrier. As of
September 30, 2004 the Company estimates that the maximum property insurance
claim would have been $1,200,000 if the Company had a better basis to identify
payment from the insurance carrier.

DISPOSAL FACILITY ACCOUNTING
In general terms, a disposal cell development asset exists for the cost of
building usable disposal space and a closure liability exists for closing,
maintaining and monitoring the disposal unit once this space has been filled.
Major assumptions and judgments used to calculate cell development assets and
closure liabilities are as follows:

- - Personnel and equipment costs incurred to construct disposal cells are
capitalized as a cell development asset.

- - The cell development asset is amortized as each available cubic yard of
disposal space is filled. Periodically updated independent engineering
survey and inspection reports are used to determine the remaining volume
available. These reports take into account waste volume, compaction rates
and space reserved for capping filled cells. Additionally, changes in the
estimated useful lives of the cells or related expansion plans have a
direct effect on the amortization expense related to those cells during
future periods.

- - The closure liability is the present value based on a current cost estimate
prepared by an independent engineering firm of the costs to close, maintain
and monitor filled disposal units. Management estimates the timing of
payment, accretes the current cost estimate by an estimated cost of living
(1.5%), and then discounts (9.3%) the accreted current cost estimate back
to a present value. The final payments of the closure liability are
estimated as being paid in 2056 based upon current permitted capacity and
estimated future annual usage.

ACCOUNTING FOR DISCONTINUED OPERATIONS
Accounting for discontinued operations requires numerous subjective and complex
judgments, estimates and assumptions that materially affect financial results
and position of discontinued operations.

At December 27, 2002, the Company discontinued commercial operation of its
former Processing and Field Services business segment in Oak Ridge, Tennessee.
The discontinued operations were accounted for under Emerging Issues Task Force
("EITF") Issue No. 94-3 Liability Recognition for Certain Employee Termination
Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred
in a Restructuring). EITF 94-3 requires a liability to be recognized when the
decision to exit the segment was made. EITF 94-3 was chosen as the guiding
literature rather than Statement of Financial Accounting Standards No. 146
Accounting for Costs Associated with Exit or Disposal Activities (FAS 146). The
latter requires a liability to be recognized at the time that the liability is
incurred. FAS 146 is required for exit activities entered into after December
31, 2002 but was optional for exit activities prior to


18

December 31, 2002. Approximately $442,000 of expenses were recognized as of
December 31, 2003 under EITF 94-3 that would not have been recognized until
incurred had the Company adopted FAS 146 prior to December 27, 2002. During the
three and nine months ended September, 2004, the Company incurred $0 and
$442,000 of the expenses recognized under EITF 94-3 as of December 31, 2003.

During the three and nine months ended September 30, 2004, the Company reduced
the allowance for doubtful accounts of its former Oak Ridge business by $9,000
and $274,000. This reflected collection of accounts receivable in excess of
previous allowances for doubtful accounts. At September 30, 2004 the Company was
continuing efforts to collect the remaining $32,000 of accounts receivable, all
of which is included in its allowance for doubtful accounts.

LITIGATION

The Company is involved in litigation requiring estimates of timing and loss
potential whose disposition is controlled by the judicial process. During the
quarter ended March 31, 2003, the Company wrote off $20,951,000 due to an
adverse State trial court decision which cast substantial doubt on the Company's
ability to recover its investment in the Ward Valley, California disposal
project. Briefing is underway of the Company's appeal of the trial court's
ruling.

The U.S. District Court for the District of Nebraska entered judgment against
the State of Nebraska in favor of the Central Interstate Compact and other
plaintiffs including the Company. The Company's share of the judgment was $12.3
million. The Company carries $6.5 million on its balance sheet for capitalized
facility development costs. The State of Nebraska subsequently appealed this
judgment. On February 18, 2004, the Eighth U.S. Circuit Court of Appeals
affirmed the District Court ruling. On April 21, 2004 the Eighth Circuit Court
of Appeals denied Nebraska's subsequent request for a Court of Appeals
rehearing. On July 16, 2004 the State of Nebraska petitioned the U.S. Supreme
Court to review the Court of Appeals judgment.

On August 9, 2004 Nebraska and the CIC entered into a settlement under which the
State agreed to make four equal payments of $38.5 million to the CIC beginning
August 1, 2005 and annually thereafter for three years. The $154 million
settlement reflects a principal amount of $140.5 million, plus interest of 3.75%
compounded annually and beginning August 1, 2004. The principal may be reduced
to $130 million if Nebraska and the CIC negotiate suitable access to a proposed
future Texas LLRW disposal site. Settlement payments are subject to legislative
appropriation. Should the Nebraska legislature fail to appropriate the required
payments, the CIC retains rights to pursue enforcement by any and all legal
remedies available. Under the settlement, Nebraska waived any claim to sovereign
immunity in a suit brought to enforce payment. The State also agreed to dismiss
its petition for U.S. Supreme Court review.

The Company continues to maintain a $6.5 million asset on its balance sheet and
anticipates recording a settlement gain in Other Income when it and the CIC
agree on the Company's specific share of the settlement and payment
arrangements. The Company continues to maintain the proposed Butte, Nebraska
LLRW disposal site for development in the event Nebraska does not fulfill its
settlement obligations. Work to maintain the Butte site and licensing
information is being performed by the Company under a contract with the CIC.

No assurance can be given that the Company will recover its investment in the
California project, or that the Nebraska legislature will appropriate the
required payments and the CIC will timely pay US Ecology's fair share of the
proceeds. The Company believes that it is more not likely than not that the
State of Nebraska will make the required payments and that the Company will
obtain its fair share from the CIC based on a specific amount and payment
arrangements to be determined in future discussions with the CIC. The decision
to accrue costs or write off assets is based on specific facts and circumstances
pertaining to each case and management's evaluation of present circumstances.

INCOME TAXES
The Company has historically recorded a valuation allowance against its deferred
tax assets in accordance with FAS 109, Accounting for Income Taxes. This past
valuation allowance reflected management's past belief that due to a history of
tax losses, uncertainty regarding the disposition of the Oak Ridge assets, and
prospects for the Company's


19

business at that time, it would likely not utilize portions of the deferred tax
assets prior to their expiration. The valuation allowance was based on
management's contemporaneous evaluation of whether it is more likely than not
that the Company will be able to utilize some, or all of the deferred tax
assets. During 2002, the Company assessed the valuation allowance and reversed
approximately $8,284,000 of the valuation allowance that the Company expected to
utilize in the foreseeable future. During 2003, the Company did not have tax or
book income due to the write-off of the Ward Valley facility development asset.
As a result, the Company did not utilize the deferred tax asset. At June 30,
2004, the Company reassessed the valuation allowance based on the sale of its
Oak Ridge assets, 2004 year-to-date pretax income, and projections of continued
profitability and reversed the remaining valuation allowance. This reversal
resulted in an income tax expense (benefit) of $884,000 and $(9,290,000) for the
three and nine months ended September 30, 2004.

RESULTS OF OPERATIONS
- -----------------------

The following table presents, for the periods indicated, the operating costs as
a percentage of revenues in the consolidated income statement:



Three Months Ended September 30 Nine Months Ended September 30
------------------------------- ------------------------------
($in 000's) 2004 2003 2004 2003
-------------- -------------- ---------------- -----------------
$ % $ % $ % $ %
------- ----- ------- ----- -------- ------ --------- ------

Revenue 12,929 17,324 40,629 40,115
Direct operating costs 7,396 57.2% 10,383 59.9% 22,457 55.3% 22,423 55.9%
------- ------- -------- ---------

Gross profit 5,533 42.8% 6,941 40.1% 18,172 44.7% 17,692 44.1%
SG & A 2,967 22.9% 3,302 19.1% 8,417 20.7% 11,088 27.6%
------- ------- -------- ---------

Income from operations 2,566 19.8% 3,639 21.0% 9,755 24.0% 6,604 16.5%

Interest income 52 0.4% 312 1.8% 133 0.3% 334 0.8%
Interest expense 48 0.4% 60 0.3% 146 0.4% 219 0.5%
Loss on write off of Ward Valley -- 0.0% -- 0.0% -- 0.0% 20,951 52.2%
Other income 9 0.1% 20 0.1% 74 0.2% 113 0.3%
------- ------- -------- ---------

Net income (loss) before income taxes 2,579 19.9% 3,911 22.6% 9,816 24.2% (14,119) -35.2%
Income tax expense (benefit) 884 6.8% 18 0.1% (9,290) -22.9% 73 0.2%
------- ------- -------- ---------

Net income (loss) before discontinued
operations 1,695 13.1% 3,893 22.5% 19,106 47.0% (14,192) -35.4%
======= ======= ======== =========


COMPARISON OF THREE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
- ------------------------------------------------------------

REVENUE
- -------

For the three months ended September 30, 2004, the Company reported consolidated
revenue of $12,929,000, a 25% decrease from the $17,324,000 reported for the
same period in 2003. Hazardous waste disposal volumes decreased 5% and Average
Selling Price ("ASP") decreased 12% from the same quarter last year. The
decrease in waste volume was largely attributable to a fire at the Company's
Robstown, Texas facility where waste receipts were off 61% from the same quarter
last year due to the suspension of treatment services. The decrease in ASP
reflects an increased percentage of revenue from lower priced services and the
suspension of higher priced treatment services at the Robstown, Texas facility.
Also contributing to the quarterly revenue decline was a 59% decrease in
transportation revenue from the same quarter last year. Transportation revenue
decreased to $2,142,000 during the third quarter of 2004. During the three
months ending September 30, 2004 and 2003, revenue from a contract between the
Company's Idaho facility and the U.S. Army Corps of Engineers accounted for
$4,727,000 and $4,225,000 or 37% and 24% of revenue, respectively. The Army and
other federal agencies continue to ship waste under a recently renewed five year
contract to the Company's Grand View, Idaho facility. During the three months
ending September 30, 2003, $5,400,000 or 31% of revenue represented work
performed under one contract for a


20

New Jersey hazardous waste clean-up project.

Operating Disposal Facilities
- -------------------------------

At the Richland, Washington LLRW disposal facility revenue increased for the
three months ended September 30, 2004 from the same period in 2003 due to
slightly increased shipments during 2004. For 2004, the Washington Utilities and
Transportation Commission has approved a revenue requirement of $5,476,000 for
the Richland facility's rate-regulated low-level radioactive waste interstate
compact business, of which $1,282,000 of this revenue was recorded in the three
months ended September 30, 2004.

At the Grand View, Idaho disposal facility, slightly lower waste volumes and a
15% decrease in ASP from the same quarter last year pushed revenue lower. During
the third quarter of 2003, the facility received $5,400,000, or 31% of revenue
from a large New Jersey hazardous waste clean-up project. During the third
quarter of 2004 the facility obtained new business to offset approximately 20%
of the 2003 project revenue, but was unable to make up all of the lost revenue
in the third quarter of 2004. However, revenue from the U.S. Army Corps of
Engineers was up 12% over the same quarter last year.

At the Beatty, Nevada hazardous treatment and disposal facility, revenue
increased 7% for the three months ended September 30, 2004 from the same period
in 2003. The increased revenue reflects a 44% increase in waste volumes
partially offset by a 26% decrease in ASP. The increased volume was from both
remediation projects and increased activity from base business customers. The
lower ASP resulted from a higher percentage of waste being generated by
lower-priced remediation projects.

At the Robstown, Texas hazardous treatment and disposal facility, revenue
decreased 40% for the three months ended September 30, 2004 from the same period
in 2003. The decreased revenue reflects a lower volume and ASP received at the
site following the July 1, 2004 fire in the facility's waste treatment building.
On-site waste treatment was suspended following the fire, however, direct
disposal services continued without interruption. Small volumes of waste
requiring treatment are still being received at the Texas facility for
trans-shipment to the Company's Beatty, Nevada or Grand View, Idaho facilities.

DIRECT OPERATING COSTS
- ----------------------

For the three months ended September 30, 2004, consolidated direct operating
costs decreased 25% to $7,396,000 compared to $10,383,000 for the same period in
2003. This primarily reflects decreased transportation costs. Relative revenue
direct operating costs also decreased from 60% of revenue in the third quarter
of 2003 to 57% for the same quarter this year.

Operating Disposal Facilities
- -------------------------------

Direct costs at the Richland, Washington; Robstown, Texas; and Beatty, Nevada
facilities essentially remained flat from the same quarter last year. The
decrease in consolidated direct operating costs was largely driven by a decrease
in direct costs at the Grand View, Idaho facility of $2,893,000. $3,140,000 of
the decrease in direct operating costs at Grand View was due to decreased
transportation costs, primarily on a large New Jersey remediation project
completed in the fourth quarter of 2003.

Non Operating Disposal Facilities
- ------------------------------------

Non Operating Disposal Facilities incur current period expenses for the
accretion of engineering, laboratory and other contractor expenses and labor
costs required to meet the Company's obligations subsequent to operational use.
For the three months ended September 30, 2004 and 2003, the Company reported
$22,000 and $8,000 of expenses on proposed development projects, and $87,000 and
$114,000 of costs in 2004 and 2003 to remediate or close facilities subsequent
to use.

GROSS PROFIT
- -------------


21

Lower quarterly revenue contributed to a 20% decrease in gross profit to
$5,533,000 compared with a gross profit of $6,941,000 for the same quarter last
year even while gross profit relative to revenue increased 3% from 40% to 43%.
During the third quarter of 2003 the Company was performing the large New Jersey
hazardous waste project and recognized $5,400,000 of relatively low margin
revenue. Large remediation projects can increase earnings substantially while
simultaneously decreasing gross margins, particularly when low margin
transportation services are bundled with treatment and disposal services. This
is consistent with the largely fixed cost nature of the disposal business, and
the operating leverage gained by increased waste throughput. The Company seeks
to maximize contribution margin and gross profit by controlling direct costs and
increasing waste volumes.

SELLING, GENERAL AND ADMINISTRATIVE COSTS (SG&A)
- ------------------------------------------------

For the three months ended September 30, 2004, the Company reported SG&A of
$2,967,000 (23% of revenue), a 10% decrease from the $3,289,000 (19% of revenue)
for the same three months of 2003. This decrease is primarily the result of a
$235,000 accrual for the termination of an employment contract during the
quarter ended September 30, 2003 which did not recur in 2004.

Also, the Company incurred costs during 2003 to upgrade and centralize
information and accounting systems. The cost of these business system upgrades
was largely born in 2003, while the savings and efficiencies are being realized
in 2004. The result is improved management access to timely, more detailed
information at a lower cost.

Operating Disposal Facilities
- -------------------------------

During the quarter ended September 30, 2004, Operating Disposal Facilities SG&A
decreased $425,000. Business re-engineering, cost containment, and
centralization of certain functions at the Boise corporate office which
outweighed the recognition of the $138,000 proposed administrative penalty in
Texas.

Corporate
- ---------
During the quarter ended September 30, 2004, Corporate SG&A increased $90,000.
This primarily reflects $267,000 accrued for the Management Incentive Plan
("MIP") to be paid to selected participants if the Company's pre-tax operating
income exceeds $12,000,000 including MIP costs. MIP and other costs related to
the centralization of certain functions at the corporate office were offset by
2003 payroll and benefits costs for a terminated employment contract of
$235,000. The Company continues its efforts to minimize Corporate SG&A through
optimization of the centralized information and accounting systems and ongoing
spending controls.

The Company is currently preparing to comply with the internal control
requirements of Section 404 of the Corporate Reform Act of 2002 (a.k.a.
Sarbanes-Oxley) and has retained independent consultants and contractors to
assist in this effort. The Company spent approximately $100,000 during the
quarter ended September 30, 2004 and expects to devote substantial resources to
this effort in the fourth quarter of 2004 as well. Costs and resources required
to comply with Section 404 may increase significantly.

Non Operating Disposal Facilities
- ------------------------------------

Non Operating Disposal Facilities incur primarily legal costs to protect the
Company's investment in disposal site development projects in Ward Valley,
California and Butte, Nebraska. For the three months ended September 30, 2004
and 2003, the Company reported $1,000 and $1,000 of SG&A expenses, respectively,
at Non Operating Disposal Facilities.

COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
- -----------------------------------------------------------

REVENUE
- -------

For the nine months ended September 30, 2004, the Company reported consolidated
revenue of $40,629,000, a 1% increase over the $40,115,000 reported for the same
period in 2003. Two of four disposal facilities generated higher revenue during
the first three quarters of 2004 while the other two generated lower revenue.
The overall higher revenue resulted from increased waste volumes and slightly
lower average selling price ("ASP") for the Company's


22

treatment and disposal services. At the three hazardous waste disposal
facilities, volumes increased 7% over the same nine months last year. The
increase in waste volume resulted from an increase in both recurring (or "Base")
business and project (or "Event") work performed during the period. The slight
decrease in year-to-date 2004 ASP reflected a less favorable mix of niche
treatment and disposal business and a large, lower priced project performed
during the first half of 2003. Year-to-date transportation revenue increased 7%
from the same nine months last year, reaching $7,977,000. During the nine months
ending September 30, 2004 and 2003, revenue from the Grand View, Idaho site's
contract with the U.S. Army Corps of Engineers accounted for $13,693,000 and
$12,083,000 or 34% and 30% of revenue, respectively. The Army and other federal
agencies continue to ship waste under this contract, which was renewed by the
Army for five years in the second quarter of 2004.

Operating Disposal Facilities
- -------------------------------
At the Richland, Washington LLRW disposal facility revenue increased 4% for the
nine months ended September 30, 2004 from the same period in 2003. This increase
in revenue was due to slightly higher shipments of material that is not
regulated by the Washington Utilities and Transportation Commission ("WUTC") for
rate purposes. The WUTC has approved a 2004 revenue requirement of $5,476,000
for the Richland facility's rate-regulated low-level radioactive waste
interstate compact business. $3,875,000 of this revenue was recorded in the nine
months ended September 30, 2004.

At the Grand View, Idaho disposal facility, the 2003 New Jersey hazardous waste
project was partially replaced by other projects during 2004, causing a decrease
in revenue of 5% from the same nine months last year. During the first nine
months of 2004, the facility disposed of 13% more waste volume than in the same
period last year but performed less work under higher dollar/lower margin
percentage bundled transportation and disposal projects. Management expects the
U.S. Army Corps of Engineers and other federal agencies to continue shipping to
the Idaho facility under the five year contract extension.

At the Beatty, Nevada hazardous treatment and disposal facility, revenue
increased 28% for the nine months ended September 30, 2004 from the same period
in 2003. The increased revenue was due to a 53% increase in waste volume while
average prices decreased by 9%. The increased volume was from both remediation
projects and increased shipments from base business customers. The lower ASP
resulted from a higher percentage of waste from remediation projects and wastes
not requiring specialized treatment services (e.g. direct disposal wastes).

At the Robstown, Texas hazardous treatment and disposal facility, revenue
decreased 5% for the nine months ended September 30, 2004 from the same period
in 2003. The facility was consistently profitable each month of 2004 until the
July 1, 2004 fire. The decreased revenue year to date reflects a lower volume
and priced mix of wastes received at the facility following suspension of
treatment services following the July 1, 2004 fire in the facility's containment
building. Small volumes of waste requiring treatment are still being received at
the facility for trans-shipment to the Company's Beatty, Nevada or Grand View,
Idaho facilities.

DIRECT OPERATING COSTS
- ----------------------

For the nine months ended September 30, 2004, consolidated direct operating
costs increased slightly to $22,457,000 (55% of revenue) compared to $22,423,000
(58% of revenue) for the same period in 2003. This primarily reflected a 7%
increase in disposal volumes. Direct operating costs decreased slightly relative
to revenue, reflecting a decrease in low margin transportation services provided
in conjunction with disposal services. The Company continues its efforts to
minimize direct costs through improved operational efficiency and ongoing cost
controls pending restoration of treatment services.

Operating Disposal Facilities
- -------------------------------

Direct costs at all four disposal facilities essentially remained flat from the
same nine months last year with no facility having more than a 6% change in
direct costs. During the nine months ended September 30, 2004 the Company
reduced the costs of additives used to treat waste, resulting in lower variable
costs for certain waste streams.

Non Operating Disposal Facilities
- ------------------------------------


23

Non Operating Disposal Facilities incur current period expenses for the
accretion of engineering, laboratory and other contractor expenses and labor
costs required to meet the Company's obligations subsequent to operational use.
For the nine months ended September 30, 2004 and 2003, the Company reported
$44,000 and $32,000 in expenses on the California and Nebraska matters, and
$286,000 and $320,000 in costs to remediate and/or monitor facilities subsequent
to operational use.

GROSS PROFIT
- -------------

Slightly higher revenue and direct costs allowed the Company to generate a 3%
increase in gross profit, pushing gross profit to $18,172,000, compared with a
gross profit of $17,692,000 for the same nine months last year. Increased
disposal volumes were offset by decreased depreciation and accretion expenses as
the disposal facilities produced comparable earnings contribution due to the
largely fixed cost nature of the disposal business. Gross margin decreased
slightly to 41% of revenue compared to 44% of revenue due to the interruption of
treatment services at the Robstown, Texas facility where revenue declined by 5%
and direct costs increased 4%.

SELLING, GENERAL AND ADMINISTRATIVE COSTS (SG&A)
- ------------------------------------------------

For the nine months ended September 30, 2004, the Company reported SG&A of
$8,417,000 (21% of revenue), a 24% decrease from the $11,088,000 (28% of
revenue) for the same nine months of 2003. The decrease in SG&A primarily
resulted from a $1,995,000 decrease in legal expenses incurred in 2003. Legal
expenses for the first nine months of 2004 dropped to $180,000 compared to
$2,135,000 in the first nine months of 2003. The Company has resolved multiple
lawsuits, reducing legal fees and freeing up management time and resources to
focus on other matters.

The Company incurred costs during 2003 to upgrade and centralize information and
accounting systems. The cost of these business system upgrades was largely born
in 2003, while the savings and efficiencies are being realized in 2004. The
primary benefit is management access to more timely and detailed information.

Operating Disposal Facilities
- -------------------------------

During the nine months ended September 30, 2004, Operating Disposal Facilities
SG&A decreased $1,711,000 due to business reorganizations, cost containment
efforts and centralization of certain functions at Corporate.

Corporate
- ---------

During the nine months ended September 30, 2004, Corporate SG&A increased
$817,000. This includes $881,000 accrued for the Management Incentive Plan
("MIP") to be paid to selected participants if the Company's pre-tax operating
income exceeds $12,000,000 including all costs associated with the MIP. Included
in the 2003 Corporate SG&A is $235,000 in payroll and benefits for a terminated
employment contract. The remaining increase in Corporate SG&A represents costs
previously borne by the Operating Disposal Facilities and now assigned to
Corporate.

The Company is currently in the process of complying with the internal control
requirements of Section 404 of the Corporate Reform Act of 2002 (a.k.a.
Sarbanes-Oxley). The Company is investing a significant effort into complying
with the requirements of Section 404 and has retained independent consultants
and contractors to assist in this effort. The Company spent approximately
$100,000 during the quarter ended September 30, 2004 and expects to devote
substantial resources to this effort in the fourth quarter of 2004.

Non Operating Disposal Facilities
- ------------------------------------

Non Operating Disposal Facilities incur primarily legal costs to recover the
Company's investment in disposal site development projects in Ward Valley,
California and Butte, Nebraska. For the nine months ended September 30, 2004 and
2003, the Company reported $22,000 and $1,802,000 of SG&A expenses,
respectively, at Non Operating Disposal Facilities. Substantially all of these
expenses were legal costs associated with the Butte, Nebraska and Ward Valley,
California matters.


24

COMPARISON OF THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
- ---------------------------------------------------------------------

INTEREST INCOME
- ---------------

For the three and nine months ended September 30, 2004, the Company earned
$52,000 and $133,000 of interest income, a decrease from $312,000 and $334,000
in the same period of 2003. During the quarter ended September 30, 2003 the
Company received a Federal tax refund plus interest of $302,000. During 2004 the
Company has maintained substantially higher cash and short term investment
balances. The Company typically earns minimal income based on prevailing market
rates on short term investments and does not anticipate significant interest
income in 2004. Beginning in the quarter ended June 30, 2004, the Company is
investing in short term debt instruments of quasi governmental institutions such
as the Federal Home Loan Bank. These investments have had maximum maturities of
approximately three months and are expected to earn a slightly higher rate of
return than the previous investments in overnight securities.

INTEREST EXPENSE
- -----------------

For the three and nine months ended September 30, 2004, the Company reported
interest expense of $48,000 and $146,000, compared to $60,000 and $219,000 from
the corresponding periods in 2003. This reflects a reduction in average debt
outstanding by $1,900,000 from the nine months ending September 30, 2003 to
2004, offset by slightly higher interest rates. The interest rate paid on the
outstanding term loan was fixed at 3.81%. This rate will be effective until
November 18, 2004 at which time the Company and the bank will reset the interest
rate. Additional reductions in interest expense may occur as debt balances
continue to be paid down, however, the Company may experience increased interest
expense if interest rates materially increase. At September 30, 2004, the line
of credit had a zero balance.

OTHER INCOME (LOSS)
- -------------------

Other Income is composed of the following ($ in thousands):



Three Months Ended September 30, Nine Months Ended September 30,
2004 2003 2004 2003
-------------------- -------------- ------------------ --------------

Data processing services 10 -- 44 8
Cash receipts for sale or rent of property rights -- 20 22 100
Other miscellaneous income, net (1) -- 8 5
-------------------- -------------- ------------------ --------------

Total other income (loss) $ 9 $ 20 $ 74 $ 113
==================== ============== ================== ==============


INCOME TAXES
- ------------

The components of the income tax provision (benefit) were as follows (in
thousands):



Three Months Ended Nine Months Ended
------------------------ ----------------------
2004 2003 2004 2003
------------ ---------- ---------- ----------

State income tax expense $ 48 $ 18 $ 48 $ 73
Federal income tax expense 836 -- 3,716 --
Reversal of deferred tax asset valuation allowance -- -- (12,931) --
------------ ---------- ---------- ----------
Income tax (benefit) expense $ 884 $ 18 $ (9,290) $ 73
============ ========== ========== ==========


The tax effects of temporary differences between income for financial reporting
and income taxes give rise to deferred tax assets and liabilities. The Company
has historically recorded a valuation allowance for certain deferred tax assets
due to uncertainties regarding future operating results, and limitations on
utilization of acquired net operating loss carry forwards for tax purposes. The
potential realization of a significant portion of net deferred tax assets is
based in part on the Company's estimates of the timing of reversals of certain
temporary differences and on the generation of taxable income before such
reversals. In 2002, the Company reevaluated the deferred tax asset valuation


25

allowance, determined it was then more likely than not that a portion of the
deferred tax asset would be realizable, and decreased a portion of the valuation
allowance related to its operating facilities.

During 2003, the $20,951,000 write-off of Ward Valley facility development costs
resulted in a book as well as tax loss for 2003. As a result, no portion of the
deferred tax asset was utilized. Based on the Company's $7,237,000 first half
2004 pre-tax income, $836,000 and $3,716,000 of gross income tax expense was
recognized during the three and nine months ended September 30, 2004. The June
30, 2004 sale of the Company's Oak Ridge assets prompted a reassessment of the
valuation allowance. Based on disposition of the Oak Ridge assets and
management's expectation of continued profitability, the Company determined that
the deferred tax asset would be utilized in its entirety and no valuation
allowance was warranted. Accordingly the remaining valuation allowance was
reversed by a gross income tax benefit of $12,931,000.

The net operating loss carry forward at September 30, 2004 was approximately
$40,000,000. Of this net operating loss carry forward, approximately $2,115,000
is limited by the net operating loss limitation rules of Internal Revenue Code
Section 382 and begins to expire in 2006. The remaining unrestricted net
operating loss carry forward expires at various dates between 2010 and 2020. Due
to the Company's net operating loss carry forwards, income tax expense of
approximately 2% of pretax income tax expense is expected to be paid in cash.
Approximately 32% of remaining pretax income tax expense will be offset against
the net operating loss carry forwards.

The Company will continue to assess the deferred tax asset as circumstance
dictate, but at least annually.

SEASONAL EFFECTS
- ----------------

Operating revenues are generally lower in the winter months and higher in the
summer and fall when more short duration, one-time remediation projects tend to
occur. However, both treatment and disposal revenue are generally more affected
by large multi-year clean-up projects, the national economy, government funding
levels and base business production than seasonality.

CAPITAL RESOURCES AND LIQUIDITY
- -------------------------------

At September 30, 2004, cash and cash equivalents totaled $9,712,000, an increase
of $3,038,000 from December 31, 2003 due to the Company's positive operating
cash flow. The increase in cash was reduced by an investment in slightly longer
term quasi governmental obligations such as Federal Home Loan Bank instruments.
This will increase interest income yields by approximately 50%. As of September
30, 2004, short term investments of $4,989,000 had been made using staggered
maturities of approximately three months.

During the first nine months of 2004, the Company's days sales outstanding
("DSO") decreased to 56 days compared to 68 days at December 31, 2003. Continued
improvement in cash and receivable balances is an ongoing management priority.

As of September 30, 2004 the Company's liquidity, as measured by the current
ratio, was 1.6 to 1.0. The debt to equity ratio decreased to 0.6:1.0 at
September 30, 2004. The primary changes to working capital and debt to equity
ratio were caused by a payment of $5,500,000 in cash to redeem a common stock
warrant and a dividend accrued on common stock for $4,345,000, partially offset
by the first three quarters of 2004 earnings and reversal of the deferred tax
asset valuation allowance. The debt to equity ratio is defined as total
liabilities divided by stockholders equity.

SOURCES OF CASH

On September 30, 2004, the Company had an $8,000,000 revolving line of credit in
place with Wells Fargo Bank in Boise, Idaho maturing June 15, 2005. The line of
credit is secured by the Company's accounts receivable. At September 30, 2004,
the outstanding balance on the revolving line of credit was $-0-. The Company
borrows and repays according to business demands and availability of cash and
currently reserves $3,258,000 of the line of credit for a letter of credit used
as collateral for an insurance policy.

Company operations have produced a three year rolling quarterly average of
approximately $2,500,000 a quarter in


26

cash flow. Management expects 2004 quarterly cash flow from operations to be
higher on average. The $9,712,000 in cash on hand at September 30, 2004 was
comprised of investments which were not required for operations of $9,272,000,
bank balances of $1,074,000, and a net checks outstanding amount of ($634,000).

USES OF CASH

On August 31, 2004 the Company declared a dividend of $.25 per common share to
stockholders of record on September 30, 2004 and payable October 15, 2004. On
October 15, 2004 the $4,345,000 dividend was paid out of cash on hand.

On February 17, 2004 the Company redeemed a warrant to purchase 1,349,843 shares
of common stock at $1.50 a share for $5,500,000. The closing market price of the
Company's common stock of February 17, 2004 was $6.99. The warrant had been
issued in 1998 to its former bank as part of a debt restructuring agreement. The
redeemed warrant, which represented approximately 8% of the Company's shares
outstanding, has been surrendered and will not be reissued. The warrant
redemption reduced the Company's cash on hand by $5,500,000 and reduced
additional paid-in-capital by a like amount, with no effect on the Statement of
Operations.

Management expects its capital spending between $5,000,000 and $6,500,000 in
2004. The Company is making capital improvements at its Grand View, Idaho,
Beatty, Nevada and Robstown, Texas facilities to increase operational
efficiency. Substantial 2004 capital spending is allocated to the Texas
hazardous waste facility for restoration of treatment services following a July
1, 2004 fire incident in the Texas facility's waste treatment building. Initial
estimates of the cost of a replacement treatment building at the Texas facility
are approximately $1,200,000, which will be offset by any proceeds paid under
the property insurance. The Company expects 2005 capital spending to be
significantly higher to implement its high volume, diverse service mix strategy.

Treatment performed in the Texas facility's containment building represented
approximately 50% of the Texas facility's revenue prior to the fire. Direct
disposal operations continue without interruption and generated the balance of
the facility's revenue. The precise costs of the fire cannot be estimated at
this time. While the Company carries property and business interruption
insurance, significant cash usage will likely be required to meet ongoing
operational needs and to contract for the capital improvements needed to restore
treatment services prior to the receipt of insurance proceeds. The Company
believes that it can fully restore treatment services during the first half of
2005.

The Company's Oak Ridge facility required cash of $2,925,000 during the nine
month period ending on the September 30, 2004. Most of the cash was used to pay
Toxco, Inc. $1,650,000 for assuming the facility's environmental and future
closure liabilities, with the remainder being used to pay operational expenses
and for waste disposal. At September 30, 2004 the Company expects to pay an
additional $111,000 during 2004, primarily for disposition of waste removed from
the facility following discontinuation of commercial operations.

The Company believes that cash on hand, short term investments, and cash flow
from operations, augmented as needed by periodic borrowings under the line of
credit, will be sufficient to meet the Company's cash needs for the foreseeable
future.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company does not maintain equities, commodities, derivatives, or any other
instruments for trading or any other purposes, and does not enter into
transactions denominated in currencies other than the U.S. Dollar.

The Company has minimal interest rate risk on investments or other assets, as
management takes a preservation of capital approach to investments and does not
hold long term or speculative investments. At September 30, 2004 approximately
$14,300,000 was held in investment accounts whose maturity ranged from overnight
to three months. Together these items earn interest at approximately 1%, and
comprise 19% of assets.

The Company does have interest rate risk on debt instruments. In October 2002,
the Company substantially


27

refinanced the 8.25% fixed rate $8,500,000 Industrial Revenue Bond with a
$7,000,000 five year term loan from the Company's primary lender. The term loan
provides for a variable interest rate of the bank's prime rate or an offshore
rate plus an applicable margin based on the Company's performance. At September
30, 2004 the interest rate incurred on the term loan had increased from 3.5% at
December 31, 2003 to 3.81% on the outstanding term loan balance of $4,433,000.
The term loan interest expense is currently fixed at 3.81% through November 18,
2004. A hypothetical increase of 1% in interest rates would increase annual
interest expense paid by the Company by approximately $37,000.

ITEM 4. CONTROLS AND PROCEDURES.

(a) As of the end of the period covered by this quarterly report, Company
management, under the direction of the Chief Executive Officer and Chief
Financial Officer, carried out an evaluation of the effectiveness of the design
and operation of the Company's disclosure controls and procedures pursuant to
Rule 13a-14 of the Securities Exchange Act of 1934 (Exchange Act). Based upon
that evaluation, the Chief Executive Officer and Chief Financial Officer believe
that the Company's disclosure controls and procedures are effective in timely
alerting them to material information required to be disclosed in the Company's
Exchange Act filings.

(b) The Company maintains a system of internal controls that are designed to
provide reasonable assurance that its records and filings accurately reflect the
transactions engaged in. For the quarter ending September 30, 2004, there were
no significant changes to internal controls or in other factors that could
significantly affect these internal controls.

PART II OTHER INFORMATION.
- ---------------------------
ITEM 1. LEGAL PROCEEDINGS.

Significant developments have occurred on the following legal matters since
December 31, 2003:
US ECOLOGY, INC. V. THE STATE OF CALIFORNIA, ET AL., CASE NO.GIC747562, SUPERIOR
- ---------------------------------------------------
COURT OF THE STATE OF CALIFORNIA FOR THE COUNTY OF SAN DIEGO

In May 2000, subsidiary US Ecology, Inc. sued the State of California, et. al.
("the State") for monetary damages exceeding $162 million stemming from the
State's alleged abandonment of the Ward Valley low-level radioactive waste
("LLRW") disposal project. On March 26, 2003, the Superior Court issued a
decision against the Company. Based on the uncertainty of recovery following the
Superior Court's adverse decision, the Company wrote off the $20,951,000
deferred site development asset on March 31, 2003.

In June 2003, the Company filed a notice of appeal with the California Fourth
Appellate District Court. The opening appellate brief was filed March 15, 2004.
The State's Respondents' Brief was filed on October 15, 2004. The Company
expects its reply brief to be filed in 2004, and that oral arguments will be
held in early to mid 2005. No assurance can be given that the Company will
prevail on appeal or reach a settlement to recover any portion of its
investment.

ENTERGY ARKANSAS, INC. ET AL, CENTRAL INTERSTATE LOW-LEVEL RADIOACTIVE WASTE
- --------------------------------------------------------------------------------
COMMISSION AND US ECOLOGY, INC. ("PLAINTIFFS") V. STATE OF NEBRASKA, ET AL.,
- ------------------------------------------------------------------------------
CASE NO. 4:98CV3411, U.S. DISTRICT COURT, DISTRICT OF NEBRASKA

This action was brought in federal court in December of 1999 by electric
utilities that generate low-level radioactive waste ("LLRW") within the Central
Interstate Low-Level Radioactive Waste Compact ("CIC") to obtain declaratory
relief and damages. In September 2002, the US District Court for the District of
Nebraska entered judgment against Nebraska in favor of the CIC for $153 million,
including approximately $50 million for prejudgment interest. Of this amount, US
Ecology's share was $6.2 million plus $6.1 million for prejudgment interest. The
State of Nebraska subsequently appealed. On February 18, 2004, the Eighth U.S.
Circuit Court of Appeals affirmed the District Court ruling. On April 21, 2004,
the Eighth Circuit Court of Appeals denied Nebraska's petition for rehearing. On
July 16, 2004, the State of Nebraska petitioned the U.S. Supreme Court to review
the Court of Appeals' judgment.

On August 9, 2004 Nebraska and the CIC entered into a settlement under which the
State agreed to make four equal payments of $38.5 million to the CIC beginning
August 1, 2005 and annually thereafter for three years. The $154


28

million settlement reflects a principal amount of $140.5 million, plus interest
of 3.75% compounded annually and beginning August 1, 2004. The principal may be
reduced to $130 million if Nebraska and the CIC negotiate suitable access to a
proposed future Texas LLRW disposal site. Settlement payments are subject to
legislative appropriation. Should the Nebraska legislature fail to appropriate
the required payments, the CIC retains rights to pursue enforcement by any and
all legal remedies available. Under the settlement, Nebraska waived any claim to
sovereign immunity in a suit brought to enforce payment. The State also agreed
to dismiss its petition for U.S. Supreme Court review.

The Company continues to maintain a $6.5 million asset on its balance sheet and
anticipates recording a settlement gain in Other Income when it and the CIC
agree on the Company's specific share of the settlement and payment
arrangements. The Company continues to maintain the proposed Butte, Nebraska
LLRW disposal site for development in the event Nebraska does not fulfill its
settlement obligations. Work to maintain the Butte site and licensing
information is being performed by the Company under a contract with the CIC.
No assurance can be given that the Nebraska legislature will appropriate the
required payments or that the CIC will timely pay US Ecology's fair share of the
proceeds. The Company believes, however, that it is more not likely than not
that the State will make the required payments and that the Company will obtain
its fair share from the CIC based on a specific amount and payment arrangements
to be determined in future discussions with the CIC.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

On February 17, 2004 the Company redeemed a warrant to purchase 1,349,843 shares
of common stock at $1.50 a share for $5,500,000. The warrant had been issued in
1998 to its former bank as part of a debt restructuring agreement. The redeemed
warrant, which represented approximately 8% of the Company's shares outstanding,
has been surrendered and will not be reissued.

On August 31, 2004 the Company declared a $.25 a common share annual dividend
for recordholders as of September 30, 2004, payable October 15, 2004. The
Company paid $4,345,000 out of cash on hand on October 15, 2004 to our common
stockholders for this dividend.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

None

ITEM 5. OTHER INFORMATION.

On June 30, 2004, the Company's unaffiliated market capitalization was
$134,000,000. As the Company's unaffiliated market capitalization was greater
than $75,000,000 at the end of its second quarter, the Company will become an
accelerated filer with the SEC effective January 1, 2005, provided such
requirements are not modified by the SEC.

Due to the increase in the Company's unaffiliated market capitalization, the
Company is now required to comply with Section 404 of the Corporate Reform Act
of 2002 (a.k.a. Sarbanes-Oxley) during 2004. Section 404 requires that the
Company design, document, implement and test internal controls consistent with
guidelines issued by the Public Company Accounting Oversight Board ("PCAOB") and
the Committee of Sponsoring Organizations of the Treadway Commission ("COSO").
The Company is investing a significant effort into complying with the
requirements of Section 404 and has retained independent consultants and
contractors to assist in this effort. The Company spent approximately $100,000
during the quarter ended September 30, 2004, and expects to continue to devote
substantial resources to this effort for the rest of 2004. The costs and
resources required may increase significantly. Given the scope and requirements
of Section 404 and the recent date of the commencement of this compliance effort
based on the Company's increased market capitalization, no assurance can be
given that the


29

Company will have all of its internal controls designed, documented,
implemented, and tested in time for its external auditors to perform the
independent tests required under current rules and regulations.

On July 30, 2004 the Company terminated Mellon Investor Services as its transfer
agent and, as of August 2, 2004, engaged American Stock Transfer & Trust Company
("AST") as the transfer agent for Company stock. The Company believes that AST
will increase the level of service for our shareholders while decreasing the
cost of transfer agent services to the Company.

ITEM 6. EXHIBITS.

The following exhibits are filed as part of this report:



Exhibit No. Description

-----------------------------------------------------------------------------------------------------

31.1 Certifications of September 30, 2004 Form 10-Q by Chief Executive Officer dated November
4, 2004
-----------------------------------------------------------------------------------------------------
31.2 Certifications of September 30, 2004 Form 10-Q by Chief Financial Officer dated November
4, 2004
-----------------------------------------------------------------------------------------------------
32.1 Certifications of September 30, 2004 Form 10-Q by Chief Executive Officer dated November
4, 2004
-----------------------------------------------------------------------------------------------------
32.2 Certifications of September 30, 2004 Form 10-Q by Chief Financial Officer dated November
4, 2004
-----------------------------------------------------------------------------------------------------


SIGNATURES
- ----------

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


AMERICAN ECOLOGY CORPORATION
(Registrant)


Date: November 4, 2004 By: /s/ Stephen A. Romano
--------------------------------
Stephen A. Romano
President, Chief Executive Officer and Chief Operating
Officer

Date: November 4, 2004 By:/s/ James R. Baumgardner
---------------------------
James R. Baumgardner
Senior Vice President, Chief Financial Officer,
Secretary and Treasurer


30



EXHIBIT INDEX

Exhibit Description
- ------- -----------

31.1 Certifications of September 30, 2004 Form 10-Q by Chief Executive Officer dated November 4,
2004
31.2 Certifications of September 30, 2004 Form 10-Q by Chief Financial Officer dated November 4,
2004
32.1 Certifications of September 30, 2004 Form 10-Q by Chief Executive Officer dated November 4,
2004
32.2 Certifications of September 30, 2004 Form 10-Q by Chief Financial Officer dated November 4,
2004



31