- Strong start to 2024 on price-led organic growth in solid
waste, improving operating trends and continued acquisition
activity
- Revenue of $2.073 billion,
above outlook and up 9.1% year over year
- Net income(a) of $230.1
million and adjusted EBITDA(b) of $650.7 million, above outlook and up 14.8% year
over year
- Adjusted EBITDA margin of 31.4%, above outlook and up 160
basis points year over year
- Net income and adjusted net income(b) of
$0.89 and $1.04 per share, respectively
- Net cash provided by operating activities of $490.3 million and adjusted free cash
flow(b) of $324.8
million
- Year-to-date acquired annualized revenue of over
$375 million
TORONTO, April 24,
2024 /PRNewswire/ -- Waste Connections, Inc.
(TSX/NYSE: WCN) ("Waste Connections" or the "Company") today
announced its results for the first quarter of 2024.
"We are extremely pleased by the strong start to the year
driving better than expected operating and financial results,
which, along with recently completed acquisitions, positions us
well for the remainder of 2024. Adjusted EBITDA(b)
margin expansion of 160 basis points to 31.4% in the seasonally
weakest quarter of the year puts us on track to exceed our
industry-leading full year outlook of 32.7%, as continuing
improvements in employee retention and safety trends, along with
rising commodity values, provide momentum for continued
outperformance," said Ronald J.
Mittelstaedt, President and Chief Executive Officer.
"We're encouraged to see improvements in employee retention
driving some of our best safety performance in years, with monthly
incidents down to three-year lows in spite of outsized growth from
acquisitions during that period," continued Mr. Mittelstaedt.
"These results reflect the value of our decentralized
operating model and our commitment to a culture of
accountability."
Mr. Mittelstaedt added, "Acquisition activity continues at
outsized levels following the Secure Energy transaction completed
in February, with solid waste acquisitions totaling approximately
$150 million in annualized revenue
closed to date, including a new market entry serving customers in
Indiana and Michigan. The
strength of our financial position and free cash flow generation
provide flexibility for continued acquisition outlays in 2024 for
what could be one of our busiest years ever, along with increasing
return of capital to shareholders."
Q1 2024 Results
Revenue in the first quarter totaled $2.073 billion, up from $1.901 billion in the year ago period.
Operating income was $366.8 million,
which included $11.5 million
primarily in transaction-related expenses and fair value accounting
changes associated with certain equity awards. This compares
to operating income of $314.7 million
in the first quarter of 2023, which included $4.3 million primarily related to
transaction-related expenses and impairments and other operating
items. Net income in the first quarter was $230.1 million, or $0.89 per share on a diluted basis of 258.5
million shares. In the year ago period, the Company reported
net income of $197.8 million, or
$0.77 per share on a diluted basis of
258.0 million shares.
Adjusted net income(b) in the first quarter was
$268.7 million, or $1.04 per diluted share, up from $230.4 million, or $0.89 per diluted share, in the prior year
period. Adjusted EBITDA(b) in the first quarter
was $650.7 million, as compared to
$566.9 million in the prior year
period. Adjusted net income, adjusted net income per diluted
share and adjusted EBITDA, all non-GAAP measures, primarily exclude
impairments and transaction-related items, as reflected in the
detailed reconciliations in the attached tables.
Q1 2024 Earnings Conference Call
Waste Connections will be hosting a conference call related to
first quarter earnings on April
25th at 8:30 A.M. Eastern
Time. A live audio webcast of the conference call can
be accessed by visiting investors.wasteconnections.com and
selecting "News & Events" from the website menu. Alternatively,
conference call participants can preregister by clicking
here. Registered participants will receive dial-in
instructions and a personalized code for entry to the conference
call. A replay of the conference call will be available until
May 2, 2024, by calling 877-344-7529
(within North America) or
412-317-0088 (international) and entering Passcode
#4074999.
Waste Connections will be filing a Form 8-K on EDGAR and on
SEDAR (as an "Other" document) prior to markets opening on
April 25th, providing the
Company's second quarter 2024 outlook for revenue, price plus
volume growth for solid waste, and adjusted
EBITDA(b).
About Waste Connections
Waste Connections (wasteconnections.com) is an integrated solid
waste services company that provides non-hazardous waste
collection, transfer and disposal services, including by rail,
along with resource recovery primarily through recycling and
renewable fuels generation. The Company serves approximately nine
million residential, commercial and industrial customers in mostly
exclusive and secondary markets across 46 states in the U.S. and
six provinces in Canada. Waste
Connections also provides non-hazardous oilfield waste treatment,
recovery and disposal services in several basins across the U.S.
and Canada, as well as intermodal
services for the movement of cargo and solid waste containers in
the Pacific Northwest. Waste Connections views its Environmental,
Social and Governance ("ESG") efforts as integral to its business,
with initiatives consistent with its objective of long-term value
creation and focused on reducing emissions, increasing resource
recovery of both recyclable commodities and clean energy fuels,
reducing reliance on off-site disposal for landfill leachate,
further improving safety and enhancing employee engagement. Visit
wasteconnections.com/sustainability for more information and
updates on our progress towards targeted achievement.
Safe Harbor and Forward-Looking Information
This press release contains forward-looking statements within
the meaning of the safe harbor provisions of the U.S. Private
Securities Litigation Reform Act of 1995 ("PSLRA"), including
"forward-looking information" within the meaning of applicable
Canadian securities laws. These forward-looking statements are
neither historical facts nor assurances of future performance and
reflect Waste Connections' current beliefs and expectations
regarding future events and operating performance. These
forward-looking statements are often identified by the words "may,"
"might," "believes," "thinks," "expects," "estimate," "continue,"
"intends" or other words of similar meaning. All of the
forward-looking statements included in this press release are made
pursuant to the safe harbor provisions of the PSLRA and applicable
securities laws in Canada.
Forward-looking statements involve risks and uncertainties.
Forward-looking statements in this press release include, but are
not limited to, statements about expected 2024 financial results,
outlook and related assumptions, and potential acquisition
activity. Important factors that could cause actual results to
differ, possibly materially, from those indicated by the
forward-looking statements include, but are not limited to, risk
factors detailed from time to time in the Company's filings with
the SEC and the securities commissions or similar regulatory
authorities in Canada. You should not place undue reliance on
forward-looking statements, which speak only as of the date of this
press release. Waste Connections undertakes no obligation to
update the forward-looking statements set forth in this press
release, whether as a result of new information, future events, or
otherwise, unless required by applicable securities laws.
– financial tables attached –
CONTACT:
|
|
Mary Anne Whitney /
(832) 442-2253
|
Joe Box / (832)
442-2153
|
maryannew@wasteconnections.com
|
joe.box@wasteconnections.com
|
----------------------------------------------------------------------------------------------------------------------------------------------------
|
(a) All
references to "Net income" refer to the financial statement line
item "Net income attributable to Waste Connections".
(b) A non-GAAP measure; see accompanying Non-GAAP
Reconciliation Schedule.
|
WASTE CONNECTIONS,
INC.
CONDENSED CONSOLIDATED
STATEMENTS OF NET INCOME
THREE MONTHS ENDED
MARCH 31, 2023 AND 2024
(Unaudited)
(in thousands of U.S.
dollars, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
|
2023
|
|
2024
|
|
|
|
|
|
Revenues
|
|
$
|
1,900,503
|
|
$
|
2,072,653
|
Operating
expenses:
|
|
|
|
|
|
|
Cost of
operations
|
|
|
1,146,941
|
|
|
1,221,783
|
Selling, general and
administrative
|
|
|
193,667
|
|
|
220,735
|
Depreciation
|
|
|
204,059
|
|
|
222,691
|
Amortization of
intangibles
|
|
|
39,282
|
|
|
40,290
|
Impairments and other
operating items
|
|
|
1,865
|
|
|
354
|
Operating
income
|
|
|
314,689
|
|
|
366,800
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(68,353)
|
|
|
(78,488)
|
Interest
income
|
|
|
2,715
|
|
|
2,051
|
Other income (expense),
net
|
|
|
3,174
|
|
|
(1,823)
|
Income before income
tax provision
|
|
|
252,225
|
|
|
288,540
|
|
|
|
|
|
|
|
Income tax
provision
|
|
|
(54,389)
|
|
|
(59,413)
|
Net income
|
|
|
197,836
|
|
|
229,127
|
Plus (Less): Net loss
(income) attributable to noncontrolling interests
|
|
|
(23)
|
|
|
927
|
Net income attributable
to Waste Connections
|
|
$
|
197,813
|
|
$
|
230,054
|
|
|
|
|
|
|
|
Earnings per common
share attributable to Waste Connections' common
shareholders:
|
|
|
|
|
|
|
Basic
|
|
$
|
0.77
|
|
$
|
0.89
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.77
|
|
$
|
0.89
|
|
|
|
|
|
|
|
Shares used in the per
share calculations:
|
|
|
|
|
|
|
Basic
|
|
|
257,372,942
|
|
|
257,801,116
|
Diluted
|
|
|
257,988,971
|
|
|
258,482,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per
common share
|
|
$
|
0.255
|
|
$
|
0.285
|
WASTE CONNECTIONS,
INC.
CONDENSED CONSOLIDATED
BALANCE SHEETS
(Unaudited)
(in thousands of U.S.
dollars, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
December 31,
2023
|
|
March 31,
2024
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and
equivalents
|
|
$
|
78,399
|
|
$
|
111,985
|
|
Accounts receivable,
net of allowance for credit losses of $23,553 and $22,858 at
December 31, 2023 and March 31, 2024, respectively
|
|
|
856,953
|
|
|
896,682
|
|
Prepaid expenses and
other current assets
|
|
|
206,433
|
|
|
208,387
|
|
Total current
assets
|
|
|
1,141,785
|
|
|
1,217,054
|
|
|
|
|
|
|
|
|
|
Restricted
cash
|
|
|
105,639
|
|
|
105,683
|
|
Restricted
investments
|
|
|
70,350
|
|
|
74,655
|
|
Property and equipment,
net
|
|
|
7,228,331
|
|
|
7,827,304
|
|
Operating lease
right-of-use assets
|
|
|
261,782
|
|
|
273,371
|
|
Goodwill
|
|
|
7,404,400
|
|
|
7,597,175
|
|
Intangible assets,
net
|
|
|
1,603,541
|
|
|
1,877,226
|
|
Other assets,
net
|
|
|
100,048
|
|
|
110,192
|
|
Total
assets
|
|
$
|
17,915,876
|
|
$
|
19,082,660
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
642,455
|
|
$
|
589,861
|
|
Book
overdraft
|
|
|
14,855
|
|
|
14,584
|
|
Deferred
revenue
|
|
|
355,203
|
|
|
370,380
|
|
Accrued
liabilities
|
|
|
521,428
|
|
|
507,259
|
|
Current portion of
operating lease liabilities
|
|
|
32,533
|
|
|
36,430
|
|
Current portion of
contingent consideration
|
|
|
94,996
|
|
|
96,931
|
|
Current portion of
long-term debt and notes payable
|
|
|
26,462
|
|
|
16,096
|
|
Total current
liabilities
|
|
|
1,687,932
|
|
|
1,631,541
|
|
|
|
|
|
|
|
|
|
Long-term portion of
debt and notes payable
|
|
|
6,724,771
|
|
|
7,795,191
|
|
Long-term portion of
operating lease liabilities
|
|
|
238,440
|
|
|
249,419
|
|
Long-term portion of
contingent consideration
|
|
|
20,034
|
|
|
20,802
|
|
Deferred income
taxes
|
|
|
1,022,480
|
|
|
1,052,508
|
|
Other long-term
liabilities
|
|
|
524,438
|
|
|
542,239
|
|
Total
liabilities
|
|
|
10,218,095
|
|
|
11,291,700
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
Common shares:
257,659,921 shares issued and 257,600,479 shares outstanding at
December 31, 2023; 258,019,417 shares issued and 257,961,725
shares outstanding at
March 31, 2024
|
|
|
3,276,661
|
|
|
3,279,130
|
|
Additional paid-in
capital
|
|
|
284,284
|
|
|
272,450
|
|
Accumulated other
comprehensive loss
|
|
|
(9,826)
|
|
|
(62,836)
|
|
Treasury shares: 59,442
and 57,692 shares at December 31, 2023 and March 31, 2024,
respectively
|
|
|
-
|
|
|
-
|
|
Retained
earnings
|
|
|
4,141,690
|
|
|
4,298,171
|
|
Total Waste
Connections' equity
|
|
|
7,692,809
|
|
|
7,786,915
|
|
Noncontrolling interest
in subsidiaries
|
|
|
4,972
|
|
|
4,045
|
|
Total
equity
|
|
|
7,697,781
|
|
|
7,790,960
|
|
Total
liabilities and equity
|
|
$
|
17,915,876
|
|
$
|
19,082,660
|
|
WASTE CONNECTIONS,
INC.
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED
MARCH 31, 2023 AND 2024
(Unaudited)
(in thousands of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
|
|
Three
months ended March 31,
|
|
|
|
2023
|
|
2024
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net income
|
|
$
|
197,836
|
|
$
|
229,127
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
Loss on disposal of
assets and impairments
|
|
|
1,910
|
|
|
1,649
|
|
Depreciation
|
|
|
204,059
|
|
|
222,691
|
|
Amortization of
intangibles
|
|
|
39,282
|
|
|
40,290
|
|
Deferred income taxes,
net of acquisitions
|
|
|
28,229
|
|
|
30,395
|
|
Current period
provision for expected credit losses
|
|
|
2,247
|
|
|
3,730
|
|
Amortization of debt
issuance costs
|
|
|
1,621
|
|
|
4,055
|
|
Share-based
compensation
|
|
|
18,469
|
|
|
21,952
|
|
Interest
accretion
|
|
|
4,884
|
|
|
11,279
|
|
Adjustments to
contingent consideration
|
|
|
(637)
|
|
|
-
|
|
Other
|
|
|
(2,937)
|
|
|
902
|
|
Net change in
operating assets and liabilities, net of acquisitions
|
|
|
(52,605)
|
|
|
(75,761)
|
|
Net cash provided by
operating activities
|
|
|
442,358
|
|
|
490,309
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Payments
for acquisitions, net of cash acquired
|
|
|
(144,611)
|
|
|
(1,156,422)
|
|
Capital expenditures
for property and equipment
|
|
|
(175,786)
|
|
|
(169,951)
|
|
Proceeds from disposal
of assets
|
|
|
1,260
|
|
|
1,085
|
|
Other
|
|
|
1,378
|
|
|
(9,291)
|
|
Net cash used in
investing activities
|
|
|
(317,759)
|
|
|
(1,334,579)
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Proceeds from
long-term debt
|
|
|
336,649
|
|
|
2,353,022
|
|
Principal payments on
notes payable and long-term debt
|
|
|
(320,027)
|
|
|
(1,350,932)
|
|
Payment of contingent
consideration recorded at acquisition date
|
|
|
(1,319)
|
|
|
(11,295)
|
|
Change in book
overdraft
|
|
|
5,421
|
|
|
(271)
|
|
Payments for cash
dividends
|
|
|
(65,788)
|
|
|
(73,573)
|
|
Tax withholdings
related to net share settlements of equity-based
compensation
|
|
|
(22,966)
|
|
|
(30,850)
|
|
Debt issuance
costs
|
|
|
-
|
|
|
(10,093)
|
|
Proceeds from issuance
of shares under employee share purchase plan
|
|
|
1,841
|
|
|
2,183
|
|
Proceeds from sale of
common shares held in trust
|
|
|
765
|
|
|
286
|
|
Net cash provided by
(used in) financing activities
|
|
|
(65,424)
|
|
|
878,477
|
|
|
|
|
|
|
|
|
|
Effect of exchange
rate changes on cash, cash equivalents and restricted
cash
|
|
|
(54)
|
|
|
(577)
|
|
|
|
|
|
|
|
|
|
Net increase in cash,
cash equivalents and restricted cash
|
|
|
59,121
|
|
|
33,630
|
|
Cash, cash equivalents
and restricted cash at beginning of period
|
|
|
181,364
|
|
|
184,038
|
|
Cash, cash equivalents
and restricted cash at end of period
|
|
$
|
240,485
|
|
$
|
217,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADDITIONAL STATISTICS
(in thousands of U.S. dollars, except where noted)
Solid Waste Internal Growth: The following table
reflects a breakdown of the components of our solid waste internal
growth for the three months ended March 31,
2024:
|
|
Three months
ended
March 31,
2024
|
Core Price
|
|
|
7.8 %
|
Surcharges
|
|
|
(0.7 %)
|
Volume
|
|
|
(3.8 %)
|
Recycling
|
|
|
0.8 %
|
Foreign Exchange
Impact
|
|
|
0.0 %
|
Total
|
|
|
4.1 %
|
Revenue Breakdown: The following table reflects a
breakdown of our revenue for the three month periods ended
March 31, 2023 and 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended March 31, 2023
|
|
|
|
Revenue
|
|
Inter-company
Elimination
|
|
Reported
Revenue
|
|
%
|
Solid Waste
Collection
|
|
$
|
1,434,647
|
|
$
|
(5,514)
|
|
$
|
1,429,133
|
|
75.2
|
%
|
Solid Waste Disposal
and Transfer
|
|
|
616,954
|
|
|
(262,445)
|
|
|
354,509
|
|
18.7
|
%
|
Solid Waste
Recycling
|
|
|
31,301
|
|
|
(623)
|
|
|
30,678
|
|
1.6
|
%
|
E&P Waste
Treatment, Recovery and Disposal
|
|
|
51,759
|
|
|
(3,624)
|
|
|
48,135
|
|
2.5
|
%
|
Intermodal and
Other
|
|
|
38,212
|
|
|
(164)
|
|
|
38,048
|
|
2.0
|
%
|
Total
|
|
$
|
2,172,873
|
|
$
|
(272,370)
|
|
$
|
1,900,503
|
|
100.0
|
%
|
|
|
Three months
ended March 31, 2024
|
|
|
|
Revenue
|
|
Inter-company
Elimination
|
|
Reported
Revenue
|
|
%
|
Solid Waste
Collection
|
|
$
|
1,515,060
|
|
$
|
(4,003)
|
|
$
|
1,511,057
|
|
72.9
|
%
|
Solid Waste Disposal
and Transfer
|
|
|
655,360
|
|
|
(282,978)
|
|
|
372,382
|
|
17.9
|
%
|
Solid Waste
Recycling
|
|
|
49,025
|
|
|
(1,839)
|
|
|
47,186
|
|
2.3
|
%
|
E&P Waste
Treatment, Recovery and Disposal
|
|
|
97,408
|
|
|
(4,543)
|
|
|
92,865
|
|
4.5
|
%
|
Intermodal and
Other
|
|
|
49,541
|
|
|
(378)
|
|
|
49,163
|
|
2.4
|
%
|
Total
|
|
$
|
2,366,394
|
|
$
|
(293,741)
|
|
$
|
2,072,653
|
|
100.0
|
%
|
Contribution from Acquisitions: The following table
reflects revenues from acquisitions, net of divestitures, for the
three month periods ended March 31,
2023 and 2024:
|
|
|
|
|
|
|
|
|
Three months
ended
March 31,
|
|
|
2023
|
|
2024
|
Acquisitions,
net
|
|
$
|
132,109
|
|
$
|
77,988
|
ADDITIONAL STATISTICS (continued)
(in thousands of U.S. dollars, except where noted)
Other Cash Flow Items: The following table reflects cash
interest and cash taxes for the three month periods ended
March 31, 2023 and 2024:
|
|
|
|
|
|
|
|
|
Three months
ended
March 31,
|
|
|
2023
|
|
2024
|
Cash Interest
Paid
|
|
$
|
55,131
|
|
$
|
66,384
|
Cash Taxes
Paid
|
|
|
11,326
|
|
|
28,406
|
Debt to Book Capitalization at March
31, 2024: 50%
Internalization for the three months ended
March 31, 2024: 58%
Days Sales Outstanding for the three months ended
March 31, 2024: 39 (23 net
of deferred revenue)
Share Information for the three months ended March 31, 2024:
|
|
|
Basic shares
outstanding
|
|
257,801,116
|
Dilutive effect of
equity-based awards
|
|
681,357
|
Diluted shares
outstanding
|
|
258,482,473
|
NON-GAAP RECONCILIATION SCHEDULE
(in
thousands of U.S. dollars, except where noted)
Reconciliation of Adjusted EBITDA:
Adjusted EBITDA, a non-GAAP financial measure, is provided
supplementally because it is widely used by investors as a
performance and valuation measure in the solid waste
industry. Management uses adjusted EBITDA as one of the
principal measures to evaluate and monitor the ongoing financial
performance of Waste Connections' operations. Waste
Connections defines adjusted EBITDA as net income attributable to
Waste Connections, plus or minus net income (loss) attributable to
noncontrolling interests, plus income tax provision, plus interest
expense, less interest income, plus depreciation and amortization
expense, plus closure and post-closure accretion expense, plus or
minus any loss or gain on impairments and other operating items,
plus other expense, less other income. Waste Connections
further adjusts this calculation to exclude the effects of other
items management believes impact the ability to assess the
operating performance of its business. This measure is not a
substitute for, and should be used in conjunction with, GAAP
financial measures. Other companies may calculate adjusted
EBITDA differently.
|
|
Three months
ended
March 31,
|
|
|
2023
|
|
2024
|
Net income attributable
to Waste Connections
|
|
$
|
197,813
|
|
$
|
230,054
|
Plus/(Less): Net income
(loss) attributable to noncontrolling interests
|
|
|
23
|
|
|
(927)
|
Plus: Income tax
provision
|
|
|
54,389
|
|
|
59,413
|
Plus: Interest
expense
|
|
|
68,353
|
|
|
78,488
|
Less: Interest
income
|
|
|
(2,715)
|
|
|
(2,051)
|
Plus: Depreciation and
amortization
|
|
|
243,341
|
|
|
262,981
|
Plus: Closure and
post-closure accretion
|
|
|
4,520
|
|
|
9,405
|
Plus: Impairments and
other operating items
|
|
|
1,865
|
|
|
354
|
Plus/(Less): Other
expense (income), net
|
|
|
(3,174)
|
|
|
1,823
|
Adjustments:
|
|
|
|
|
|
|
Plus:
Transaction-related expenses(a)
|
|
|
2,081
|
|
|
9,847
|
Plus: Fair value
changes to equity awards(b)
|
|
|
373
|
|
|
1,286
|
Adjusted
EBITDA
|
|
$
|
566,869
|
|
$
|
650,673
|
|
|
|
|
|
|
|
As % of
revenues
|
|
|
29.8 %
|
|
|
31.4 %
|
____________________________
|
(a)
|
Reflects the addback of
acquisition-related transaction costs.
|
(b)
|
Reflects fair value
accounting changes associated with certain equity
awards.
|
NON-GAAP RECONCILIATION SCHEDULE
(continued)
(in thousands of U.S. dollars, except where
noted)
Reconciliation of Adjusted Free Cash Flow:
Adjusted free cash flow, a non-GAAP financial measure, is
provided supplementally because it is widely used by investors as a
liquidity measure in the solid waste industry. Waste
Connections calculates adjusted free cash flow as net cash provided
by operating activities, plus or minus change in book overdraft,
plus proceeds from disposal of assets, less capital expenditures
for property and equipment and periodic distributions to
noncontrolling interests. Waste Connections further adjusts
this calculation to exclude the effects of items management
believes impact the ability to evaluate the liquidity of its
business operations. This measure is not a substitute for,
and should be used in conjunction with, GAAP liquidity or financial
measures. Other companies may calculate adjusted free cash
flow differently.
|
|
Three months
ended
March 31,
|
|
|
2023
|
|
2024
|
Net cash provided by
operating activities
|
|
$
|
442,358
|
|
$
|
490,309
|
Plus/(Less): Change in
book overdraft
|
|
|
5,421
|
|
|
(271)
|
Plus: Proceeds from
disposal of assets
|
|
|
1,260
|
|
|
1,085
|
Less: Capital
expenditures for property and equipment
|
|
|
(175,786)
|
|
|
(169,951)
|
Adjustments:
|
|
|
|
|
|
|
Transaction-related
expenses(a)
|
|
|
1,249
|
|
|
4,976
|
Pre-existing
Progressive Waste share-based grants(b)
|
|
|
(2)
|
|
|
14
|
Tax
effect(c)
|
|
|
(519)
|
|
|
(1,369)
|
Adjusted free cash
flow
|
|
$
|
273,981
|
|
$
|
324,793
|
|
|
|
|
|
|
|
As % of
revenues
|
|
|
14.4 %
|
|
|
15.7 %
|
___________________________
|
(a)
|
Reflects the addback of
acquisition-related transaction costs.
|
(b)
|
Reflects the cash
settlement of pre-existing Progressive Waste share-based awards
during the period.
|
(c)
|
The aggregate tax
effect of footnotes (a) through (b) is calculated based on the
applied tax rates for the respective periods.
|
NON-GAAP RECONCILIATION SCHEDULE
(continued)
(in thousands of U.S. dollars, except per share
amounts)
Reconciliation of Adjusted Net Income attributable to Waste
Connections and Adjusted Net Income per Diluted Share attributable
to Waste Connections:
Adjusted net income attributable to Waste Connections and
adjusted net income per diluted share attributable to Waste
Connections, both non-GAAP financial measures, are provided
supplementally because they are widely used by investors as
valuation measures in the solid waste industry. Management
uses adjusted net income attributable to Waste Connections and
adjusted net income per diluted share attributable to Waste
Connections as one of the principal measures to evaluate and
monitor the ongoing financial performance of Waste Connections'
operations. Waste Connections provides adjusted net income
attributable to Waste Connections to exclude the effects of items
management believes impact the comparability of operating results
between periods. Adjusted net income attributable to Waste
Connections has limitations due to the fact that it excludes items
that have an impact on the Company's financial condition and
results of operations. Adjusted net income attributable to
Waste Connections and adjusted net income per diluted share
attributable to Waste Connections are not a substitute for, and
should be used in conjunction with, GAAP financial measures.
Other companies may calculate these non-GAAP financial measures
differently.
|
|
|
|
|
|
|
|
|
Three months
ended
March 31,
|
|
|
2023
|
|
2024
|
Reported net income
attributable to Waste Connections
|
|
$
|
197,813
|
|
$
|
230,054
|
Adjustments:
|
|
|
|
|
|
|
Amortization of
intangibles(a)
|
|
|
39,282
|
|
|
40,290
|
Impairments and other
operating items(b)
|
|
|
1,865
|
|
|
354
|
Transaction-related
expenses(c)
|
|
|
2,081
|
|
|
9,847
|
Fair value changes to
equity awards(d)
|
|
|
373
|
|
|
1,286
|
Tax
effect(e)
|
|
|
(11,024)
|
|
|
(13,162)
|
Adjusted net income
attributable to Waste Connections
|
|
$
|
230,390
|
|
$
|
268,669
|
Diluted earnings per
common share attributable to Waste Connections' common
shareholders:
|
|
|
|
|
|
|
Reported net
income
|
|
$
|
0.77
|
|
$
|
0.89
|
Adjusted net
income
|
|
$
|
0.89
|
|
$
|
1.04
|
____________________________
|
(a)
|
Reflects the
elimination of the non-cash amortization of acquisition-related
intangible assets.
|
(b)
|
Reflects adjustments
for impairments and other operating items.
|
(c)
|
Reflects the addback of
acquisition-related transaction costs.
|
(d)
|
Reflects fair value
accounting changes associated with certain equity
awards.
|
(e)
|
The aggregate tax
effect of the adjustments in footnotes (a) through (d) is
calculated based on the applied tax rates for the respective
periods.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/waste-connections-reports-first-quarter-2024-results-302126574.html
SOURCE Waste Connections, Inc.