US Market News
2月前
WM Announces First Quarter 2026 EarningsApril 28, 2026 4:30 PM
Business Wire
Strong Performance Drives Cash Flow from Operations 24% Higher to $1.5 Billion
The Company Reaffirms its Full-Year Financial Outlook
WM Completes Three Recycling Facilities Adding Key Capacity in Growing Markets
WM (NYSE: WM) today announced financial results for the quarter ended March 31, 2026.
Three Months Ended
Three Months Ended
March 31, 2026
(in millions, except per share amounts)
March 31, 2025
(in millions, except per share amounts)
As Reported
As Adjusted(a)
As Reported
As Adjusted(a)
Revenue
$6,227
$6,227
$6,018
$6,018
Income from Operations
$1,113
$1,118
$1,013
$1,059
Operating EBITDA(b) (c)
$1,848
$1,853
$1,704
$1,750
Operating EBITDA Margin
29.7%
29.8%
28.3%
29.1%
Net Income(d)
$723
$731
$637
$673
Diluted EPS
$1.79
$1.81
$1.58
$1.67
“Strong earnings and cash flow results in the quarter achieved our expectations, reflecting the strength of the WM team and the resilience of our business model,” said Jim Fish, WM’s CEO. “Disciplined pricing, cost optimization and contributions from sustainability growth projects led to first quarter adjusted operating EBITDA growth of 5.9% and margin expansion of 70 basis points despite a challenging quarter of weather impacts.(a) The momentum in our business, combined with our confidence in our ability to execute on our plan for the balance of the year, sets us up to achieve the full-year financial outlook we provided last quarter.”
Fish continued, “Our start to 2026 strengthens our conviction in the ability to harvest the benefits of our strategic investments in recycling, renewable energy, a medical waste platform, technology, and our fleet, as free cash flow nearly doubled in the quarter compared to prior year.(a) We allocated the majority of first quarter free cash flow to shareholders, returning nearly $730 million through dividends and share repurchases during the quarter. Our balance sheet remains flexible, reflecting our financial discipline and positioning WM to capitalize on opportunities in any economic environment.”
KEY HIGHLIGHTS FOR THE FIRST QUARTER OF 2026
Adjusted operating EBITDA grew 5.9%, with margin expanding 70 basis points.(a) Performance was led by the Collection and Disposal business, driven by disciplined price execution, operating cost control, and continued optimization of business mix.
Collection and Disposal operating EBITDA grew by $154 million and margin expanded 190 basis points. On an adjusted basis, operating EBITDA grew by $118 million and margin expanded 110 basis points. The improvement was driven by favorable price-to-cost spread as the Company invests in making improvements in frontline retention and leverages technology and automation to reduce costs.(a)
Together, operating EBITDA in the Recycling and Renewable Energy businesses grew $51 million, or $49 million on an adjusted basis, driven by increased renewable natural gas production from growth projects as well as higher recycling volumes and benefits from automation projects.(a)(e)
Operating EBITDA grew by 18.4%, or 11.6% on an adjusted basis, in the Healthcare Solutions business, driven by effective SG&A cost management and synergy capture.(a)
Revenue grew 3.5%, driven by core price of 6.3% and collection and disposal yield of 3.9%. In addition to strong execution on pricing, revenue growth was driven by increased volumes in the Recycling and Renewable Energy businesses from completed growth projects.(f)
Collection and disposal volume declined 1.5%, primarily due to the impacts of harsh winter weather, intentional shedding of lower-margin residential business, and wildfire cleanup activities that benefitted the prior year period. These volume declines were partially offset by growth in MSW volume.
Operating expenses were 59.3% of revenue, or 59.2% on an adjusted basis, which was an improvement of 70 basis points both on a reported and adjusted basis from the prior year and reflects the Company’s commitment to using technology and automation to optimize its cost structure and enhance operational efficiency.(a)(c)
The Company generated $1.5 billion of net cash provided by operating activities compared to $1.21 billion in the prior year period, primarily driven by operating EBITDA growth and working capital improvements. Free cash flow was $920 million, compared to $475 million in the prior year period.(a)
The Company returned $729 million to shareholders in the first quarter, including $385 million in cash dividends and $344 million of share repurchases.
During the quarter, the Company’s leverage ratio returned to its target range of between 2.5 to 3.0 times total debt to EBITDA.(g)
The Company began operations at new recycling facilities in Ontario and Detroit and completed a recycling automation project in South Florida, which is now its largest single stream facility. Together, the projects added nearly 300,000 tons of processing capacity.
(a)
The information labeled as adjusted in this press release, as well as free cash flow, are non-GAAP measures. Please see “Non-GAAP Financial Measures” below and the reconciliations in the accompanying schedules for more information.
(b)
Management defines operating EBITDA as GAAP income from operations before depreciation, depletion, amortization and accretion; this measure may not be comparable to similarly titled measures reported by other companies.
(c)
Beginning in 2026, landfill accretion expense was moved from operating expenses to depreciation, depletion, amortization, and accretion. Landfill accretion expense in the three months ended March, 31 2026 and 2025 was $39 million and $35 million, respectively. For comparability purposes, 2025 actuals have been updated to reflect that change.
(d)
For purposes of this press release, all references to “Net income” refer to the financial statement line item “Net income attributable to Waste Management, Inc.”
(e)
The Company’s blended average price received for single stream recycled commodities sold during the quarter was about $65 per ton compared to about $88 per ton in the prior year period. The average price received for Renewable Fuel Standard credits was $2.32 during the quarter compared to $2.59 in the prior year period. The average price received for natural gas was $5.59 per MMBtu during the quarter compared to $3.93 per MMBtu in the prior year. The average price received for electricity was about $83 per megawatt hour in the quarter compared to about $74 per megawatt hour in the prior year period.
(f)
Core price is a performance metric used by management to evaluate the effectiveness of our pricing strategies; it is not derived from our financial statements and may not be comparable to measures presented by other companies. Core price is based on certain historical assumptions, which may differ from actual results, to allow for comparability between reporting periods and to reveal trends in results over time.
(g)
Leverage ratio is calculated based on the defined terms for this financial covenant in the Company’s revolving credit agreement, as amended. See Exhibits 10.8 and 10.9 to the Company’s Form 10-K filed Feb. 9, 2026, and Exhibit 10.1 to the Company’s Form 8-K filed Mar. 25, 2026.
The Company will host a conference call at 10 a.m. ET on April 29, 2026, to discuss the first quarter 2026 results. Information contained within this press release will be referenced and should be considered in conjunction with the call.
Listeners can access a live audio webcast of the conference call by visiting investors.wm.com and selecting “Events & Presentations” from the website menu. A replay of the audio webcast will be available at the same location following the conclusion of the call.
Conference call participants should register to obtain their dial in and passcode details. This streamlined process improves security and eliminates wait times when joining the call.
ABOUT WM
WM (WM.com) is North America's leading provider of comprehensive environmental solutions. Previously known as Waste Management and based in Houston, Texas, WM is driven by commitments to put people first and achieve success with integrity. The company, through its subsidiaries, provides collection, recycling and disposal services to millions of residential, commercial, industrial, medical and municipal customers throughout the U.S. and Canada. With innovative infrastructure and capabilities in recycling, organics and renewable energy, WM provides environmental solutions to and collaborates with its customers in helping them pursue their sustainability goals. In North America, WM has the largest disposal network and collection fleet, is the largest recycler and is a leader in beneficial use of landfill gas, with a growing network of renewable natural gas plants and the most landfill gas-to-electricity plants, as well as the largest heavy-duty natural gas truck fleet in the industry. WM also provides collection and disposal services of regulated medical waste and secure information destruction services in the U.S., Canada and Western Europe. To learn more about WM and the company's sustainability progress and solutions, visit Sustainability.WM.com.
FORWARD-LOOKING STATEMENTS
The Company, from time to time, provides estimates or projections of financial and other data, comments on expectations relating to future periods and makes statements of opinion, view or belief about current and future events, circumstances or performance. This press release contains a number of such forward-looking statements, including all statements regarding future growth, earnings, value creation, performance and results of our business; targets, financial guidance and outlook; ability to achieve the Company’s 2026 outlook; and technology and automation investments and results. You should view these statements with caution. They are based on the facts and circumstances known to the Company as of the date the statements are made. These forward-looking statements are subject to risks and uncertainties that could cause actual results to be materially different from those set forth in such forward-looking statements, including but not limited to, failure to implement our optimization, automation, growth, and cost savings initiatives and overall business strategy; failure to obtain the results anticipated from strategic initiatives, investments, acquisitions, or new lines of business; failure to identify acquisition targets, consummate and integrate acquisitions, including our ability to integrate the acquisition of Stericycle, Inc. (which is now presented as our Healthcare Solutions segment) and achieve the anticipated benefits therefrom, including synergies; legal, regulatory, operational, technological and other matters that may affect the costs and timing of our ability to integrate and deliver all of the expected benefits of the Stericycle, Inc. acquisition; existing or new environmental and other regulations, including developments related to emerging contaminants, gas emissions, renewable energy, recyclables, extended producer responsibility and our natural gas fleet; significant environmental, safety or other incidents resulting in liabilities or brand damage; failure to obtain and maintain necessary permits due to land scarcity, public opposition or otherwise; diminishing landfill capacity, resulting in increased costs and the need for disposal alternatives; failure to attract, hire and retain key team members and a high quality workforce; increases in labor costs due to union organizing activities or changes in wage- and labor-related regulations; disruption and costs resulting from severe weather and destructive climate events; failure to achieve our sustainability goals or execute on our sustainability-related strategy and initiatives, including within planned timelines or anticipated budgets due to disruptions, delays, cost increases or changes in environmental or tax regulations and incentives; focus on, and regulation of, environmental and sustainability-related disclosures, which could lead to increased costs, risk of non-compliance, brand damage and litigation risk related to our sustainability efforts; macroeconomic conditions, geopolitical conflict and large-scale market disruption resulting in labor, supply chain and transportation constraints, inflationary cost pressures and fluctuations in commodity prices, fuel and other energy costs; increased competition and pricing pressure; impacts from international trade restrictions and tariffs; competitive disposal alternatives, diversion of waste from landfills and declining waste volumes; changes in general economic conditions, capital markets or consumer trends; changing conditions in the recycling industry, including impacts on demand, pricing and availability of counterparties; changing conditions in the healthcare industry; adoption of new tax legislation; fuel shortages; failure to develop and protect new technology; failure of technology to perform as expected; inability to adapt and manage the benefits and risks of artificial intelligence; failure to prevent, detect and address cybersecurity incidents or comply with privacy regulations; negative outcomes of litigation or governmental proceedings, including those acquired through transactions; failure to maintain an effective system of internal control over financial reporting; and operational or management decisions or developments that result in impairment charges. Please also see the Company’s filings with the SEC, including Part I, Item 1A of the Company’s most recently filed Annual Report on Form 10-K, as updated by subsequent Quarterly Reports on Form 10-Q, for additional information regarding these and other risks and uncertainties applicable to its business. The Company assumes no obligation to update any forward-looking statement, including financial estimates and forecasts, whether as a result of future events, circumstances or developments or otherwise.
NON-GAAP FINANCIAL MEASURES
To supplement its financial information, the Company has presented, and/or may discuss on the conference call, adjusted measures including adjusted earnings per diluted share, adjusted net income, adjusted income from operations and margin, adjusted operating EBITDA and margin, adjusted operating expense and margin, and adjusted SG&A expenses and margin. All adjusted measures and free cash flow are non-GAAP financial measures, as defined in Regulation G of the Securities Exchange Act of 1934, as amended. The Company reports its financial results in compliance with GAAP but believes that also discussing non-GAAP measures provides investors with (i) financial measures the Company uses in the management of its business and (ii) additional, meaningful comparisons of current results to prior periods’ results by excluding items that the Company does not believe reflect its fundamental business performance and are not representative or indicative of its results of operations.
The Company discusses free cash flow and provides a projection of free cash flow because the Company believes that it is indicative of its ability to pay its quarterly dividends, repurchase common stock, fund acquisitions and other investments and, in the absence of refinancings, to repay its debt obligations. The Company believes free cash flow gives investors useful insight into how the Company views its liquidity, but the use of free cash flow as a liquidity measure has material limitations because it excludes certain expenditures that are required or that the Company has committed to, such as declared dividend payments and debt service requirements. The Company defines free cash flow as net cash provided by operating activities, less capital expenditures, plus proceeds from divestitures of businesses and other assets (net of cash divested); this definition may not be comparable to similarly-titled measures reported by other companies.
The quantitative reconciliations of non-GAAP measures to the most comparable GAAP measures are included in the accompanying schedules, with the exception of projected adjusted operating EBITDA and margin. Non-GAAP measures should not be considered a substitute for financial measures presented in accordance with GAAP.
WASTE MANAGEMENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In Millions, Except per Share Amounts)
(Unaudited)
Three Months Ended
March 31,
2026
2025
Operating revenues
$
6,227
$
6,018
Costs and expenses:
Operating(a)
3,694
3,612
Selling, general and administrative
707
687
Depreciation, depletion, amortization, and accretion(a)
735
691
Restructuring
4
13
(Gain) loss from divestitures, asset impairments and unusual items, net
(26
)
2
5,114
5,005
Income from operations
1,113
1,013
Other income (expense):
Interest expense, net
(225
)
(232
)
Other, net
3
7
(222
)
(225
)
Income before income taxes
891
788
Income tax expense
168
151
Consolidated net income
723
637
Less: Net income (loss) attributable to noncontrolling interests
—
—
Net income attributable to Waste Management, Inc.
$
723
$
637
Basic earnings per common share
$
1.79
$
1.58
Diluted earnings per common share
$
1.79
$
1.58
Weighted average basic common shares outstanding
403.2
402.3
Weighted average diluted common shares outstanding
404.4
403.9
_________________
(a)
Beginning in 2026, landfill accretion expense was moved from operating expenses to depreciation, depletion, amortization, and accretion. Landfill Accretion expense in the three months ended March, 31 2026 and 2025 was $39 million and $35 million, respectively. For comparability purposes, 2025 actuals have been updated to reflect that change.
WASTE MANAGEMENT, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Millions)
(Unaudited)
March 31,
December 31,
2026
2025
ASSETS
Current assets:
Cash and cash equivalents
$
158
$
201
Receivables, net
3,964
4,055
Other
686
654
Total current assets
4,808
4,910
Property and equipment, net
20,335
20,378
Goodwill
13,873
13,880
Other intangible assets, net
3,664
3,767
Other
3,020
2,900
Total assets
$
45,700
$
45,835
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable, accrued liabilities and deferred revenues
$
4,505
$
4,813
Current portion of long-term debt
641
711
Total current liabilities
5,146
5,524
Long-term debt, less current portion
22,250
22,196
Other
8,282
8,124
Total liabilities
35,678
35,844
Equity:
Waste Management, Inc. stockholders’ equity
10,021
9,990
Noncontrolling interests
1
1
Total equity
10,022
9,991
Total liabilities and equity
$
45,700
$
45,835
WASTE MANAGEMENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Millions)
(Unaudited)
Three Months Ended
March 31,
2026
2025
Cash flows from operating activities:
Consolidated net income
$
723
$
637
Adjustments to reconcile consolidated net income to net cash provided by operating activities:
Depreciation, depletion, amortization and accretion
735
691
Other
166
122
Change in operating assets and liabilities, net of effects of acquisitions and divestitures
(123
)
(242
)
Net cash provided by operating activities
1,501
1,208
Cash flows from investing activities:
Acquisitions of businesses, net of cash acquired
—
(3
)
Capital expenditures
(650
)
(831
)
Proceeds from divestitures of businesses and other assets, net of cash divested
69
98
Other, net
(150
)
(93
)
Net cash used in investing activities
(731
)
(829
)
Cash flows from financing activities:
New borrowings
6,048
4,993
Debt repayments
(6,125
)
(5,163
)
Common stock repurchase program
(344
)
—
Cash dividends
(385
)
(336
)
Exercise of common stock options
26
25
Tax payments associated with equity-based compensation transactions
(40
)
(45
)
Other, net
(1
)
(10
)
Net cash used in financing activities
(821
)
(536
)
Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents
(1
)
1
Increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents
(52
)
(156
)
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period
297
487
Cash, cash equivalents and restricted cash and cash equivalents at end of period
$
245
$
331
WASTE MANAGEMENT, INC.
SUMMARY DATA SHEET
(In Millions)
(Unaudited)
Operating Revenues by Line of Business
Three Months Ended
March 31,
2026
2025
Gross
Intercompany
Net
Gross
Intercompany
Net
Operating
Operating
Operating
Operating
Operating
Operating
Revenues
Revenues(a)
Revenues
Revenues
Revenues(a)
Revenues
Commercial
$
1,658
$
(229
)
$
1,429
$
1,594
$
(214
)
$
1,380
Industrial
980
(222
)
758
940
(199
)
741
Residential
906
(18
)
888
894
(22
)
872
Other collection
866
(72
)
794
825
(72
)
753
Total collection
4,410
(541
)
3,869
4,253
(507
)
3,746
Landfill
1,246
(382
)
864
1,193
(353
)
840
Transfer
619
(271
)
348
592
(256
)
336
Total Collection and Disposal
$
6,275
$
(1,194
)
$
5,081
$
6,038
$
(1,116
)
$
4,922
Recycling Processing and Sales
455
(87
)
368
465
(81
)
384
Renewable Energy
161
(2
)
159
92
(1
)
91
Healthcare Solutions(b)
721
(107
)
614
721
(102
)
619
Corporate and Other
13
(8
)
5
10
(8
)
2
Total
$
7,625
$
(1,398
)
$
6,227
$
7,326
$
(1,308
)
$
6,018
_________________
(a)
Includes each segment’s intercompany activity, including transactions within a segment and between segments. Transactions within and between segments are generally made on a basis intended to reflect the market value of the service.
(b)
In the third quarter of 2025, as a result of continued integration efforts and to enhance transparency and accountability, the Company began reflecting intra-segment activity within the Healthcare Solutions segment. These charges were designed to measure profitability at more granular levels of the enterprise and to facilitate clearer financial accountability within operating units. Accordingly, adjustments to the three months ended March 31, 2025 activity were made to properly reflect intra-segment activity for the period. Intra-segment operating revenues and operating expenses within Healthcare Solutions for the three months ended March 31, 2026 and 2025 are $101 million and $94 million, respectively.
WASTE MANAGEMENT, INC.
SUMMARY DATA SHEET
(In Millions)
(Unaudited)
Internal Revenue Growth
Period-to-Period Change for the
Three Months Ended
March 31, 2026 vs. 2025
As a % of
As a % of
Related
Total
Amount
Business(a)
Amount
Company(b)
Collection and Disposal
$
182
3.9
%
Recycling Processing and Sales and Renewable Energy(c)
(35
)
(7.1
)
Energy surcharges and mandated fees
20
8.2
Total average yield
$
167
2.7
%
Volume(d)
10
0.2
Healthcare Solutions(e)
(13
)
(0.2
)
Internal revenue growth
164
2.7
Acquisitions
35
0.6
Divestitures
(4
)
—
Foreign currency translation
14
0.2
Total
$
209
3.5
%
Period-to-Period Change for the
Three Months Ended
March 31, 2026 vs. 2025
As a % of Related Business(a)
Yield
Volume
Commercial
4.7
%
(1.6
)
%
Industrial
3.1
0.2
Residential
6.3
(5.0
)
Total collection
4.5
(2.0
)
MSW
6.9
2.7
Transfer
3.2
(2.9
)
Total collection and disposal
3.9
%
(1.5
)
%
_________________
(a)
Calculated by dividing the increase or decrease for the current year period by the prior year period’s related business revenues adjusted to exclude the impacts of divestitures for the current year period.
(b)
Calculated by dividing the increase or decrease for the current year period by the prior year period’s total Company revenues adjusted to exclude the impacts of divestitures for the current year period.
(c)
Includes combined impact of commodity price variability in both our Recycling Processing and Sales and Renewable Energy segments, as well as changes in certain recycling fees charged by our collection and disposal operations.
(d)
Includes activities from our Corporate and Other businesses.
(e)
The amounts reported herein represent the change in our revenues from the combined impacts of yield and volume attributable to our Healthcare Solutions business.
WASTE MANAGEMENT, INC.
SUMMARY DATA SHEET
(In Millions)
(Unaudited)
Free Cash Flow(a)
Three Months Ended
March 31,
2026
2025
Net cash provided by operating activities
$
1,501
$
1,208
Capital expenditures to support the business
(589
)
(703
)
Proceeds from divestitures of businesses and other assets, net of cash divested
69
98
Free cash flow before sustainability growth investments
981
603
Capital expenditures - sustainability growth investments
(61
)
(128
)
Free cash flow
$
920
$
475
Three Months Ended
March 31,
2026
2025
Supplemental Data
Internalization of waste, based on disposal costs
71.7
%
70.7
%
Landfill depletable tons (in millions)
28.8
29.3
Acquisition Summary(b)
Gross annualized revenue acquired
$
—
$
11
Total consideration, net of cash acquired
—
7
Cash paid for acquisitions consummated during the period, net of cash acquired
—
7
Cash paid for acquisitions including contingent consideration and other items from prior periods, net of cash acquired
1
13
Landfill Amortization and Accretion Expenses:
Three Months Ended
March 31,
2026
2025
Landfill depletion expense:
Cost basis of landfill assets
$
160
$
150
Asset retirement costs
32
33
Total landfill depletion expense
192
183
Accretion expense
39
35
Landfill depletion and accretion expense
$
231
$
218
_________________
(a)
The summary of free cash flow has been prepared to highlight and facilitate understanding of the principal cash flow elements. Free cash flow is not a measure of financial performance under generally accepted accounting principles and is not intended to replace the consolidated statement of cash flows that was prepared in accordance with generally accepted accounting principles.
(b)
Represents amounts associated with business acquisitions consummated during the applicable period except where noted.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions, Except Per Share Amounts)
(Unaudited)
Three Months Ended March 31, 2026
Income from
Pre-tax
Tax
Net
Diluted Per
Operations
Income
Expense
Income(a)
Share Amount
As reported amounts
$
1,113
$
891
$
168
$
723
$
1.79
Adjustments:
Stericycle transaction and integration costs
19
19
4
15
(Gain) loss from asset impairments, unusual items and other, net(c)
(14
)
(14
)
(7
)
(7
)
5
5
(3
)
8
0.02
As adjusted amounts
$
1,118
$
896
$
165
(b)
$
731
$
1.81
Depreciation, depletion, amortization, and accretion(d)
735
As adjusted operating EBITDA(d)
$
1,853
Adjusted operating EBITDA margin
29.8
%
Three Months Ended March 31, 2025
Income from
Pre-tax
Tax
Net
Diluted Per
Operations
Income
Expense
Income(a)
Share Amount
As reported amounts
$
1,013
$
788
$
151
$
637
$
1.58
Adjustments:
Stericycle transaction and integration costs
33
33
7
26
(Gain) loss from asset impairments, unusual items and other, net(e)
13
13
3
10
46
46
10
36
0.09
As adjusted amounts
$
1,059
$
834
$
161
(b)
$
673
$
1.67
Depreciation, depletion, amortization, and accretion(d)
691
As adjusted operating EBITDA(d)
$
1,750
Adjusted operating EBITDA margin
29.1
%
_________________
(a)
For purposes of this press release table, all references to "Net Income" refer to the financial statement line item "Net income attributable to Waste Management, Inc."
(b)
The Company calculates its effective tax rate based on actual dollars. When the effective tax rate is calculated by dividing the Tax Expense amount in the table above by the Pre-tax Income amount, differences occur due to rounding, as these items have been rounded in millions. The first quarter 2026 and 2025 adjusted effective tax rates were 18.4% and 19.2%, respectively.
(c)
Primarily due to a $34 million gain related to a business divestiture in our West Tier, offset by loss contingency reserve adjustments and other restructuring costs.
(d)
Beginning in 2026, landfill accretion expense was moved from operating expenses to depreciation, depletion, amortization, and accretion. Landfill Accretion expense in the three months ended March, 31 2026 and 2025 was $39 million and $35 million, respectively. For comparability purposes, 2025 actuals have been updated to reflect that change.
(e)
Primarily due to a legacy loss contingency reserve adjustment and other restructuring costs.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions)
(Unaudited)
Three Months Ended March 31, 2026
Recycling
Collection
Processing
Renewable
Healthcare
Corporate
Total
and Disposal(a)(b)
and Sales(a)
Energy(b)
Solutions
and Other
WM
Adjusted Operating EBITDA and Adjusted Operating EBITDA Margin
Operating revenues, as reported
$
5,081
$
368
$
159
$
614
$
5
$
6,227
Income from Operations, as reported
$
1,460
$
19
$
48
$
(14
)
$
(400
)
$
1,113
Depreciation, depletion, amortization, and accretion(c)
531
51
24
104
25
735
Operating EBITDA, as reported(c)
$
1,991
$
70
$
72
$
90
$
(375
)
$
1,848
Adjustments:
Stericycle transaction and integration costs
—
—
—
9
10
19
(Gain) loss from asset impairments, unusual items and other, net(d)
(34
)
2
—
7
11
(14
)
(34
)
2
—
16
21
5
Adjusted operating EBITDA(c)
$
1,957
$
72
$
72
$
106
$
(354
)
$
1,853
Operating EBITDA margin, as reported
39.2
%
19.0
%
45.3
%
14.7
%
N/A
29.7
%
Adjusted operating EBITDA margin
38.5
%
19.6
%
45.3
%
17.3
%
N/A
29.8
%
Three Months Ended March 31, 2025
Recycling
Collection
Processing
Renewable
Healthcare
Corporate
Total
and Disposal(a)(b)
and Sales(a)
Energy(b)
Solutions
and Other
WM
Adjusted Operating EBITDA and Adjusted Operating EBITDA Margin
Operating revenues, as reported
$
4,922
$
384
$
91
$
619
$
2
$
6,018
Income from Operations, as reported
$
1,328
$
18
$
19
$
(25
)
$
(327
)
$
1,013
Depreciation, depletion, amortization, and accretion(c)
509
39
15
101
27
691
Operating EBITDA, as reported(c)
$
1,837
$
57
$
34
$
76
$
(300
)
$
1,704
Adjustments:
Stericycle transaction and integration costs
—
—
—
19
14
33
(Gain) loss from asset impairments, unusual items and other, net(e)
2
4
—
—
7
13
2
4
—
19
21
46
Adjusted operating EBITDA(c)
$
1,839
$
61
$
34
$
95
$
(279
)
$
1,750
Operating EBITDA margin, as reported
37.3
%
14.8
%
37.4
%
12.3
%
N/A
28.3
%
Adjusted operating EBITDA margin
37.4
%
15.9
%
37.4
%
15.3
%
N/A
29.1
%
_________________
(a)
Certain fees related to the processing of recycled material we collect are included within our Collection and Disposal business. The total amount of such fees in income from operations for the three months ended March 31, 2026 and 2025 is $18 million and $20 million, respectively.
(b)
Renewable Energy pays a 15% intercompany royalty to our Collection and Disposal business and Corporate and Other for landfill gas. The total amount of royalties in income from operations for the three months ended March 31, 2026 and 2025 is $24 million and $14 million, respectively.
(c)
Beginning in 2026, landfill accretion expense was moved from operating expenses to depreciation, depletion, amortization, and accretion. Landfill Accretion expense in the three months ended March, 31 2026 and 2025 was $39 million and $35 million, respectively. For comparability purposes, 2025 actuals have been updated to reflect that change.
(d)
Primarily due to a $34 million gain related to a business divestiture in our West Tier, offset by loss contingency reserve adjustments and other restructuring costs.
(e)
Primarily due to a legacy loss contingency reserve adjustment and other restructuring costs.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions, Except Per Share Amounts)
(Unaudited)
Three Months Ended
Three Months Ended
March 31, 2026
March 31, 2025
Adjusted Operating Expenses and Adjusted Operating Expenses Margin
Operating revenues, as reported
$
6,227
$
6,018
Operating expenses, as reported(a)
$
3,694
$
3,612
As a % of revenues
59.3
%
60.0
%
Adjustment:
Legacy loss contingency reserve
(10
)
(7
)
Operating expenses, as adjusted
$
3,684
$
3,605
As a % of revenues
59.2
%
59.9
%
Three Months Ended
Three Months Ended
March 31, 2026
March 31, 2025
Adjusted SG&A Expenses and Adjusted SG&A Expenses Margin
Operating revenues, as reported
$
6,227
$
6,018
SG&A expenses, as reported
$
707
$
687
As a % of revenues
11.4
%
11.4
%
Adjustment:
Stericycle acquisition and integration costs
(17
)
(24
)
SG&A expenses, as adjusted
$
690
$
663
As a % of revenues
11.1
%
11.0
%
2026 Projected Free Cash Flow Reconciliation(b)
Scenario 1
Scenario 2
Net cash provided by operating activities
$
6,300
$
6,450
Capital expenditures to support the business
(2,450
)
(2,550
)
Proceeds from divestitures of businesses and other assets, net of cash divested
100
150
Free cash flow before sustainability growth investments
$
3,950
$
4,050
Capital expenditures - sustainability growth investments
(200
)
(200
)
Free cash flow
$
3,750
$
3,850
_________________
(a)
Beginning in 2026, landfill accretion expense was moved from operating expenses to depreciation, depletion, amortization, and accretion. Landfill Accretion expense in the three months ended March, 31 2026 and 2025 was $39 million and $35 million, respectively. For comparability purposes, 2025 actuals have been updated to reflect that change.
(b)
The reconciliation includes two scenarios that illustrate our projected free cash flow range for 2026. The amounts used in the reconciliation are subject to many variables, some of which are not under our control and, therefore, are not necessarily indicative of actual results.
WASTE MANAGEMENT, INC.
SUPPLEMENTAL INFORMATION PROVIDED FOR ILLUSTRATIVE PURPOSES ONLY
(In Millions)
(Unaudited)
Diversity in the structure of recycling contracts results in different accounting treatment for commodity rebates. In accordance with revenue recognition guidance, the Company records gross recycling revenue and records rebates paid to customers as cost of goods sold. Other contract structures allow for netting of rebates against revenue.
The table below illustrates the impact that differing contract structures has on the Company’s adjusted operating EBITDA margin results. This information has been provided to enhance comparability and is not intended to replace or adjust GAAP reported results.
Three Months Ended March 31,
2026
2025
Amount
Change in Adjusted Operating EBITDA Margin
Amount
Change in Adjusted Operating EBITDA Margin
Recycling commodity rebates
$
162
0.8
%
$
238
1.2
%
View source version on businesswire.com: https://www.businesswire.com/news/home/20260427802393/en/
FOR MORE INFORMATION
WM
Website
www.wm.com
Analysts
Ed Egl
713.265.1656
eegl@wm.com
Media
Toni Werner
media@wm.com
Original: WM Announces First Quarter 2026 Earnings
US Market News
5月前
WM Announces Fourth Quarter and Full-Year 2025 EarningsJanuary 28, 2026 5:00 PM
Business Wire
Focus on Operational Excellence Drives the Company’s Best-Ever Operating Expenses as a Percentage of Revenue for the Fourth Quarter and Full Year
Robust Operational Performance Led to Cash Flow from Operations Growing More than 12% in 2025
Strong Growth in Earnings and Cash Flow from Operations Expected to Continue in 2026
WM (NYSE: WM) today announced financial results for the fourth quarter and year ended Dec. 31, 2025.
Three Months Ended
Year Ended
December 31, 2025
December 31, 2024
December 31, 2025
December 31, 2024
(in millions, except per share amounts)
(in millions, except per share amounts)
As
Reported
As
Adjusted(a)
As
Reported
As
Adjusted(a)
As
Reported
As
Adjusted(a)
As
Reported
As
Adjusted(a)
Revenue
$6,313
$6,313
$5,893
$5,893
$25,204
$25,204
$22,063
$22,063
Income from Operations
$1,155
$1,204
$919
$1,054
$4,308
$4,719
$4,063
$4,296
Operating EBITDA(b)
$1,925
$1,974
$1,571
$1,706
$7,171
$7,582
$6,330
$6,563
Operating EBITDA Margin
30.5%
31.3%
26.7%
28.9%
28.5%
30.1%
28.7%
29.7%
Net Income(c)
$742
$780
$598
$688
$2,708
$3,031
$2,746
$2,916
Diluted EPS
$1.83
$1.93
$1.48
$1.70
$6.70
$7.50
$6.81
$7.23
“2025 was a year of disciplined execution for WM,” said Jim Fish, WM’s CEO. “We delivered record performance in operating expenses as a percentage of revenue for both the fourth quarter and the full year, resulting in our best full-year adjusted operating EBITDA margin.(a) Our investments in technology and automation continue to generate meaningful efficiencies, contributing to structurally enhanced margins and stronger cash generation. We are also building momentum in the strategic growth of our recycling, renewable energy, and healthcare solutions businesses as we position WM as the leading provider of comprehensive environmental solutions.”
Fish continued, “As we carry our momentum into 2026, we expect to grow free cash flow by nearly 30% at the midpoint of our guidance.(a) This growth is underpinned by our unreplicable solid waste network as well as the intentional investments we have made in recycling and renewable energy projects, our fleet, and a premier medical waste network. We plan to harvest the benefits of our investments and return to shareholders approximately $3.5 billion in 2026 through dividends and share repurchases while also returning our leverage ratio to our long-term target range of between 2.5x and 3.0x.”(d)
KEY HIGHLIGHTS FOR THE FOURTH QUARTER AND FULL YEAR 2025
Operating EBITDA(b)
Fourth Quarter 2025
($ in millions)
Full Year 2025
($ in millions)
Total Company
Breakout
As Adjusted(a)
Total Company
Breakout
As Adjusted(a)
Amount
Margin
Amount
Margin
Amount
Margin
Amount
Margin
Legacy Business(e)
$ 1,838
32.3%
$ 1,869
32.8%
$ 6,833
30.1%
$ 7,158
31.5%
Healthcare Solutions
87
14.1%
105
17.1%
338
13.5%
424
16.9%
Total Company
$ 1,925
30.5%
$ 1,974
31.3%
$ 7,171
28.5%
$ 7,582
30.1%
Total Company operating EBITDA grew 13.3% in 2025. On an adjusted basis, total Company operating EBITDA grew 15.5%, and full-year adjusted margin exceeded 30% for the first time.(a)
Operating EBITDA for the Legacy Business increased 8.0% in 2025 and margin expanded 90 basis points. On an adjusted basis, operating EBITDA for the Legacy Business increased 10.1% in 2025 and margin expanded 150 basis points to 31.5%. These results were driven by organic revenue growth from price, disciplined cost initiatives, a continued focus on optimizing business mix, and contributions from sustainability growth investments.(a)
Operating EBITDA margin in the Healthcare Solutions business improved to 13.5% in 2025 from 1.0% in 2024. Adjusted operating EBITDA margin in the Healthcare Solutions business improved 180 basis points to 16.9% in 2025 as the Company progressed its integration of the business, leading to improved processes and synergy capture.(a)
Revenue
Fourth Quarter 2025
($ in millions)
Full Year 2025
($ in millions)
Amount
Growth
Amount
Growth
Legacy Business(e)
$ 5,698
3.8%
$ 22,696
4.8%
Healthcare Solutions
615
N/A
2,508
N/A
Total Company
$ 6,313
7.1%
$ 25,204
14.2%
Revenue growth in the Legacy Business in 2025 was driven by Collection and Disposal core price of 6.3% and yield of 3.8% as the Company continues to focus on maximizing customer lifetime value.(f)
In 2025, the Company’s Collection and Disposal volume was 0.1%, or 0.3% on a workday adjusted basis, inclusive of 50 basis points of volume from wildfire cleanup efforts.
Operating Expenses
Fourth Quarter 2025
($ in millions)
Full Year 2025
($ in millions)
Total Company
Breakout
As Adjusted(a)
Total Company
Breakout
As Adjusted(a)
Amount
Margin
Amount
Margin
Amount
Margin
Amount
Margin
Legacy Business(e)
$ 3,302
58.0%
$ 3,302
58.0%
$ 13,429
59.2%
$ 13,422
59.1%
Healthcare Solutions
391
63.6%
389
63.3%
1,583
63.1%
1,574
62.8%
Total Company
$ 3,693
58.5%
$ 3,691
58.5%
$ 15,012
59.6%
$ 14,996
59.5%
Operating expenses as a percentage of revenue for the Legacy Business improved 150 basis points in 2025. Adjusted operating expenses as a percentage of revenue for the Legacy Business improved 160 basis points in 2025, reflecting the benefits of front-line employee retention, capital investments made in the fleet, and intentional efforts to improve the residential collection business.(a)
SG&A Expenses
Fourth Quarter 2025
($ in millions)
Full Year 2025
($ in millions)
Total Company
Breakout
As Adjusted(a)
Total Company
Breakout
As Adjusted(a)
Amount
Margin
Amount
Margin
Amount
Margin
Amount
Margin
Legacy Business(e)
$ 535
9.4%
$ 520
9.1%
$ 2,149
9.5%
$ 2,098
9.2%
Healthcare Solutions
139
22.6%
128
20.8%
573
22.8%
528
21.1%
Total Company
$ 674
10.7%
$ 648
10.3%
$ 2,722
10.8%
$ 2,626
10.4%
SG&A as a percentage of revenue in the Legacy Business continues to reflect the Company’s strong cost management approach, improving 20 basis points for the full year, or 10 basis points on an adjusted basis.(a)
SG&A as a percentage of revenue for Healthcare Solutions improved to 22.8% in 2025 from 38.5% in 2024. On an adjusted basis SG&A as a percentage of revenue for Healthcare Solutions improved 320 basis points to 21.1% in 2025. This strong result in the first full year of integration demonstrates the Company’s substantial progress toward its long-term objective of aligning the SG&A of this business with the Legacy Business.(a)
Cash Flow and Investments
The Company generated $6.04 billion of net cash provided by operating activities in 2025, an increase of 12.1% from the prior year. This strong operating cash flow growth resulted in free cash flow in 2025 of $2.94 billion, an increase of 26.8% compared to the prior year.(a)
The Company invested approximately $400 million in acquisitions in 2025 for solid waste and recycling businesses.
Sustainability and Healthcare Solutions Update
During 2025, the Company continued to progress its investments in sustainability growth projects, completing seven renewable natural gas facilities and nine recycling automation and growth projects, adding significant recycling and renewable natural gas capacity to our network.(g)
The Company achieved the targeted integration of the Healthcare Solutions operations into its existing field management and operating structure during the fourth quarter. The Company expects this integration step to benefit customer engagement, cross selling, and operating cost optimization beginning in 2026.
FINANCIAL OUTLOOK(h)
WM’s outlook for growth in 2026 is driven by expectations of continued strength in the solid waste business, ongoing optimization of Healthcare Solutions, and increased contributions from sustainability growth investments.
Projected Results
($ in millions)
Projected Year-Over-Year Change at Midpoint
Revenue
$26,425 - $26,625
Growth of 5.2%
Adjusted operating EBITDA(a)
$8,150 - $8,250
Growth of 6.2% on a comparable basis, reflecting a change in the classification of accretion expense beginning in 2026(i)
Adjusted operating EBITDA margin(a)
30.8%-31.0%
Expansion of 30 basis points on a comparable basis, reflecting a change in the classification of accretion expense beginning in 2026,(i) or 50 basis points when normalized for the prior year wildfire cleanup
Capital to support the business
$2,450 - $2,550
Reduction of about $100 million
Sustainability growth capital(j)
About $200
Reduction of more than $400 million
Free cash flow(a)
$3,750 - $3,850
Growth of 29.4%
2026 EXPECTATIONS
Strong growth in the Collection and Disposal business is expected to be driven by disciplined pricing and continued cost optimization. The outlook for revenue growth is based on core price in 2026 of between 5.4% and 5.8%, yield of between 3.2% and 3.6%, and volumes between 0.2% and 0.6%, overcoming a 50-basis point headwind from wildfire volume in 2025.(f)
Rollover from solid waste acquisitions is expected to contribute about $65 million of revenue and $25 million of adjusted operating EBITDA.(a)
Growth in the Company’s sustainability businesses is expected to be driven by increased contributions from growth projects, partially offset by lower commodity prices.(k)(l) Together, adjusted operating EBITDA for the Recycling Processing and Sales and Renewable Energy segments combined with the landfill gas royalties realized by the Collection and Disposal segment are expected to grow between $235 and $255 million in 2026.(a)
The Company expects its Healthcare Solutions business to grow revenue by around 3% primarily driven by price. Margin expansion is expected to be driven by further SG&A synergies and cost optimization now that operations are locally managed.
WM’s strong balance sheet and cash flow growth outlook position the Company to continue its commitment to sound capital allocation. The Company’s outlook includes $100 to $200 million of investment in solid waste acquisitions and estimated annual dividends paid to shareholders of $1.5 billion. The Board of Directors has indicated its intention to increase the annual dividend by $0.48 per share to $3.78 in 2026, though all future dividends will be declared at the discretion of the Board prior to payment. As announced in December, the Company expects to resume share repurchases during the first quarter of 2026 and repurchase approximately $2 billion of its shares during 2026 while remaining committed to returning to its targeted leverage ratio of between 2.5x and 3.0x during the year.(d)
SUSTAINABILITY GROWTH OUTLOOK
WM is progressing its sustainability growth portfolio to expand its industry-leading network of renewable energy and recycling assets. The Company expects to complete six additional renewable natural gas plants and four additional recycling projects in 2026. The Company has executed well on its strategic investment portfolio, and 2027 financial results are expected to achieve almost all of the full run-rate contributions from its previously announced projects. As a result, adjusted operating EBITDA for the Recycling Processing and Sales and Renewable Energy segments combined with the landfill gas royalties realized by the Collection and Disposal segment are expected to collectively approach $1 billion in 2027 at current market prices.(a)(m)
Fish concluded, “As we wrap up a record 2025, we’re incredibly grateful for the hard work and commitment of our WM team. Their focus and drive delivered impressive results and provided a strong foundation for 2026. Looking ahead, we’re confident in our ability to achieve our 2026 outlook as we continue to grow our sustainability and healthcare solutions businesses and create value for our customers, communities, and shareholders.”
(a)
The information labeled as adjusted in this press release, as well as free cash flow, are non-GAAP measures. Please see “Non-GAAP Financial Measures” below and the reconciliations in the accompanying schedules for more information.
(b)
Management defines operating EBITDA as GAAP income from operations before depreciation, depletion and amortization; this measure may not be comparable to similarly titled measures reported by other companies.
(c)
For purposes of this press release, all references to “Net income” refer to the financial statement line item “Net income attributable to Waste Management, Inc.”
(d)
Leverage ratio is calculated based on the defined terms for this financial covenant in the Company’s revolving credit agreement, which is Exhibit 10.9 to the Company’s Form 10-K filed Feb. 19, 2025.
(e)
Management defines Legacy Business as total Company GAAP results excluding the Healthcare Solutions segment and net of intercompany eliminations.
(f)
Core price is a performance metric used by management to evaluate the effectiveness of our pricing strategies; it is not derived from our financial statements and may not be comparable to measures presented by other companies. Core price is based on certain historical assumptions, which may differ from actual results, to allow for comparability between reporting periods and to reveal trends in results over time.
(g)
The Company’s blended average price received for single stream recycled commodities sold during the quarter was about $62 per ton compared to about $87 per ton in the prior year period, and $75 per ton for the full year compared to $92 per ton in the prior year period. The blended average price for renewable natural gas sold in 2025 was about $31per MMBtu. The average price received for Renewable Fuel Standard credits was $2.41 during the quarter compared to $3.02 in the prior year period, and $2.49 for the full year compared to $3.05 in the prior year period. The average price received for natural gas was $3.06 per MMBtu during the quarter compared to $2.30 per MMBtu in the prior year period and $2.99 for the full year compared to $1.99 in the prior year period. The average price received for electricity was about $72 per megawatt hour in the quarter compared to about $65 per megawatt hour in the prior year period and $72 per megawatt hour for the full year compared to $63 in the prior year period.
(h)
The Company’s 2026 financial outlook and expectations are independent of 2027 estimates and projections communicated at its June 2025 Investor Day. The Investor Day estimates were developed using certain commodity, economic and other assumptions at that time. The Investor Day estimates spoke only as of the date issued and are not reissued or affirmed. The Company anticipates that it would next comment on 2027 estimates and projections when it provides ordinary course annual financial guidance in connection with its fourth quarter 2026 earnings announcement. As noted at the Investor Day and under “Forward-Looking Statements” below, the Company assumes no obligation to update any forward-looking statements, including estimates, projections, guidance or underlying assumptions.
(i)
To enhance comparability and better reflect operating performance, the Company is updating its classification of accretion expense, resulting in its exclusion from operating expense and operating EBITDA. Accretion will remain a component of income from operations. For 2026, the Company expects accretion expense of approximately $150 million. This compares to accretion expense of $142 million in 2025 with $35 million in the first quarter, $36 million in the second quarter, $35 million in the third quarter, and $36 million in the fourth quarter.
(j)
The Company expects capital spending of about $85 million in 2026 on two recently approved renewable natural gas facilities and one new recycling growth project that are each expected to be completed and begin contributing operating EBITDA by 2028.
(k)
The 2026 outlook includes a blended average single-stream recycled commodity price of approximately $70 per ton. The Company estimates that a $10 per ton change in the blended average single-stream commodity price impacts total Company operating EBITDA by approximately $27 million.
(l)
The Company expects to generate between 21 and 22 million MMBtu of renewable natural gas in 2026, 60% of which has already been contracted at a blended average price of about $27 per MMBtu. The remaining 40% is expected to be sold at market rates averaging approximately $24.50 per MMBtu for an overall anticipated blended average price of approximately $26 per MMBtu. The Company’s current sensitivity to a $0.10 change in the value of Renewable Fuel Standard credits on the uncontracted portion of expected sales is approximately $6 million of operating EBITDA.
(m)
The Company estimates an adjusted operating EBITDA baseline for the Recycling Processing and Sales and Renewable Energy segments combined with landfill gas royalties that would have been realized in the Collection and Disposal segment in 2023 of approximately $300 million before contributions from sustainability growth projects realized that year.
The Company will host a conference call at 10 a.m. ET on Jan. 29, 2026, to discuss the fourth quarter and full-year 2025 results. Information contained within this press release will be referenced and should be considered in conjunction with the call.
Listeners can access a live audio webcast of the conference call by visiting investors.wm.com and selecting “Events & Presentations” from the website menu. A replay of the audio webcast will be available at the same location following the conclusion of the call.
Conference call participants should register to obtain their dial in and passcode details. This streamlined process improves security and eliminates wait times when joining the call.
ABOUT WM
WM (WM.com) is North America's leading provider of comprehensive environmental solutions. Previously known as Waste Management and based in Houston, Texas, WM is driven by commitments to put people first and achieve success with integrity. The company, through its subsidiaries, provides collection, recycling and disposal services to millions of residential, commercial, industrial, medical and municipal customers throughout the U.S. and Canada. With innovative infrastructure and capabilities in recycling, organics and renewable energy, WM provides environmental solutions to and collaborates with its customers in helping them pursue their sustainability goals. WM has the largest disposal network and collection fleet in North America, is the largest recycler of post-consumer materials and is a leader in beneficial use of landfill gas, with a growing network of renewable natural gas plants and the most landfill gas-to-electricity plants in North America. WM's fleet includes more than 12,000 natural gas trucks – the largest heavy-duty natural gas truck fleet in the industry in North America. Healthcare Solutions provides collection and disposal services of regulated medical waste, as well as secure information destruction services, in the U.S., Canada and Western Europe. To learn more about WM and the company's sustainability progress and solutions, visit Sustainability.WM.com.
FORWARD-LOOKING STATEMENTS
The Company, from time to time, provides estimates or projections of financial and other data, comments on expectations relating to future periods and makes statements of opinion, view or belief about current and future events, circumstances or performance. This press release contains a number of such forward-looking statements, including statements regarding 2026 in the heading of this press release, all statements under the headings “Financial Outlook,” “2026 Expectations,” and “Sustainability Growth Outlook” and all statements regarding future growth, earnings, value creation, performance and results of our business; targets, financial guidance and outlook; ability to achieve the Company’s 2026 outlook; future capital allocation, including dividends, share repurchases and acquisition spending; future leverage ratio; technology and automation investments and results; integration of the Healthcare Solutions business and related contributions, results and benefits, including amount and timing of synergies; amount and timing of sustainability investments, upgrades and project completions and related returns, contributions, and benefits; drivers of performance, including pricing programs, cost optimization, and volume; and assumptions regarding commodity prices, natural gas production, tax credits and renewable fuel programs. You should view these statements with caution. They are based on the facts and circumstances known to the Company as of the date the statements are made. These forward-looking statements are subject to risks and uncertainties that could cause actual results to be materially different from those set forth in such forward-looking statements, including but not limited to, failure to implement our optimization, automation, growth, and cost savings initiatives and overall business strategy; failure to obtain the results anticipated from strategic initiatives, investments, acquisitions, or new lines of business; failure to identify acquisition targets, consummate and integrate acquisitions, including our ability to integrate the acquisition of Stericycle (which is now presented as our Healthcare Solutions segment) and achieve the anticipated benefits therefrom, including synergies; legal, regulatory, operational, technological and other matters that may affect the costs and timing of our ability to integrate and deliver all of the expected benefits of the Stericycle acquisition; existing or new environmental and other regulations, including developments related to emerging contaminants, gas emissions, renewable energy, recyclables, extended producer responsibility and our natural gas fleet; significant environmental, safety or other incidents resulting in liabilities or brand damage; failure to obtain and maintain necessary permits due to land scarcity, public opposition or otherwise; diminishing landfill capacity, resulting in increased costs and the need for disposal alternatives; failure to attract, hire and retain key team members and a high quality workforce; increases in labor costs due to union organizing activities or changes in wage- and labor-related regulations; disruption and costs resulting from severe weather and destructive climate events; failure to achieve our sustainability goals or execute on our sustainability-related strategy and initiatives, including within planned timelines or anticipated budgets due to disruptions, delays, cost increases or changes in environmental or tax regulations and incentives; focus on, and regulation of, environmental and sustainability-related disclosures, which could lead to increased costs, risk of non-compliance, brand damage and litigation risk related to our sustainability efforts; macroeconomic conditions, geopolitical conflict and large-scale market disruption resulting in labor, supply chain and transportation constraints, inflationary cost pressures and fluctuations in commodity prices, fuel and other energy costs; increased competition and pricing pressure; impacts from international trade restrictions and tariffs; competitive disposal alternatives, diversion of waste from landfills and declining waste volumes; changes in general economic conditions, capital markets or consumer trends; changing conditions in the recycling industry, including impacts on demand, pricing and availability of counterparties; changing conditions in the healthcare industry; adoption of new tax legislation; fuel shortages; failure to develop and protect new technology; failure of technology to perform as expected; inability to adapt and manage the benefits and risks of artificial intelligence; failure to prevent, detect and address cybersecurity incidents or comply with privacy regulations; negative outcomes of litigation or governmental proceedings, including those acquired through transactions; failure to maintain an effective system of internal control over financial reporting; and operational or management decisions or developments that result in impairment charges. Please also see the Company’s filings with the SEC, including Part I, Item 1A of the Company’s most recently filed Annual Report on Form 10-K, as updated by subsequent Quarterly Reports on Form 10-Q, for additional information regarding these and other risks and uncertainties applicable to its business. The Company assumes no obligation to update any forward-looking statement, including financial estimates and forecasts, whether as a result of future events, circumstances or developments or otherwise.
NON-GAAP FINANCIAL MEASURES
To supplement its financial information, the Company has presented, and/or may discuss on the conference call, adjusted measures including adjusted earnings per diluted share, adjusted net income, adjusted income from operations and margin, adjusted operating EBITDA and margin, adjusted operating expense and margin, and adjusted SG&A expenses and margin. All adjusted measures and free cash flow are non-GAAP financial measures, as defined in Regulation G of the Securities Exchange Act of 1934, as amended. The Company reports its financial results in compliance with GAAP but believes that also discussing non-GAAP measures provides investors with (i) financial measures the Company uses in the management of its business and (ii) additional, meaningful comparisons of current results to prior periods’ results by excluding items that the Company does not believe reflect its fundamental business performance and are not representative or indicative of its results of operations.
In addition, the Company’s projected adjusted operating EBITDA and margin is anticipated to be adjusted to exclude the effects of other events or circumstances that are not representative or indicative of the Company’s results of operations. Such excluded items are not currently determinable, but may be significant, such as asset impairments and one-time items, charges, gains or losses from divestitures or litigation, and other items. Due to the uncertainty of the likelihood, amount and timing of any such items, the Company does not have information available to provide a quantitative reconciliation of such projections to the comparable GAAP measure.
The Company discusses free cash flow and provides a projection of free cash flow because the Company believes that it is indicative of its ability to pay its quarterly dividends, repurchase common stock, fund acquisitions and other investments and, in the absence of refinancings, to repay its debt obligations. The Company believes free cash flow gives investors useful insight into how the Company views its liquidity, but the use of free cash flow as a liquidity measure has material limitations because it excludes certain expenditures that are required or that the Company has committed to, such as declared dividend payments and debt service requirements. The Company defines free cash flow as net cash provided by operating activities, less capital expenditures, plus proceeds from divestitures of businesses and other assets (net of cash divested); this definition may not be comparable to similarly-titled measures reported by other companies.
The quantitative reconciliations of non-GAAP measures to the most comparable GAAP measures are included in the accompanying schedules, with the exception of projected adjusted operating EBITDA and margin. Non-GAAP measures should not be considered a substitute for financial measures presented in accordance with GAAP.
WASTE MANAGEMENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In Millions, Except per Share Amounts)
(Unaudited)
Three Months Ended
Year Ended
December 31,
December 31,
2025
2024
2025
2024
Operating revenues
$
6,313
$
5,893
$
25,204
$
22,063
Costs and expenses:
Operating
3,693
3,553
15,012
13,383
Selling, general and administrative
674
747
2,722
2,264
Depreciation, depletion and amortization
770
652
2,863
2,267
Restructuring
12
2
51
4
(Gain) loss from divestitures, asset impairments and unusual items, net
9
20
248
82
5,158
4,974
20,896
18,000
Income from operations
1,155
919
4,308
4,063
Other income (expense):
Interest expense, net
(223)
(201)
(912)
(598)
Equity in net income (loss) of unconsolidated entities
(1)
—
10
4
Other, net
4
(18)
20
(11)
(220)
(219)
(882)
(605)
Income before income taxes
935
700
3,426
3,458
Income tax expense
193
102
717
713
Consolidated net income
742
598
2,709
2,745
Less: Net income (loss) attributable to noncontrolling interests
—
—
1
(1)
Net income attributable to Waste Management, Inc.
$
742
$
598
$
2,708
$
2,746
Basic earnings per common share
$
1.84
$
1.49
$
6.72
$
6.84
Diluted earnings per common share
$
1.83
$
1.48
$
6.70
$
6.81
Weighted average basic common shares outstanding
403.1
401.6
402.7
401.5
Weighted average diluted common shares outstanding
404.5
403.6
404.2
403.4
WASTE MANAGEMENT, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Millions)
(Unaudited)
December 31,
2025
2024
ASSETS
Current assets:
Cash and cash equivalents
$
201
$
414
Receivables, net
4,055
3,687
Other
654
673
Total current assets
4,910
4,774
Property and equipment, net
20,378
19,340
Goodwill
13,880
13,438
Other intangible assets, net
3,767
4,188
Other
2,900
2,827
Total assets
$
45,835
$
44,567
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable, accrued liabilities and deferred revenues
$
4,813
$
4,899
Current portion of long-term debt
711
1,359
Total current liabilities
5,524
6,258
Long-term debt, less current portion
22,196
22,541
Other
8,124
7,514
Total liabilities
35,844
36,313
Equity:
Waste Management, Inc. stockholders’ equity
9,990
8,252
Noncontrolling interests
1
2
Total equity
9,991
8,254
Total liabilities and equity
$
45,835
$
44,567
WASTE MANAGEMENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Millions)
(Unaudited)
Year Ended
December 31,
2025
2024
Cash flows from operating activities:
Consolidated net income
$
2,709
$
2,745
Adjustments to reconcile consolidated net income to net cash provided by operating activities:
Depreciation, depletion and amortization
2,863
2,267
Other
984
402
Change in operating assets and liabilities, net of effects of acquisitions and divestitures
(513)
(24)
Net cash provided by operating activities
6,043
5,390
Cash flows from investing activities:
Acquisitions of businesses, net of cash acquired
(395)
(7,488)
Capital expenditures
(3,227)
(3,231)
Proceeds from divestitures of businesses and other assets, net of cash divested
121
158
Other, net
(65)
(40)
Net cash used in investing activities
(3,566)
(10,601)
Cash flows from financing activities:
New borrowings
20,414
24,578
Debt repayments
(21,747)
(17,870)
Common stock repurchase program
—
(262)
Cash dividends
(1,334)
(1,210)
Exercise of common stock options
61
53
Tax payments associated with equity-based compensation transactions
(51)
(52)
Other, net
(16)
(82)
Net cash provided by (used in) financing activities
(2,673)
5,155
Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents
6
(9)
Increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents
(190)
(65)
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period
487
552
Cash, cash equivalents and restricted cash and cash equivalents at end of period
$
297
$
487
WASTE MANAGEMENT, INC.
SUMMARY DATA SHEET
(In Millions)
(Unaudited)
Operating Revenues by Line of Business
Three Months Ended
December 31,
2025
2024
Gross
Intercompany
Net
Gross
Intercompany
Net
Operating
Operating
Operating
Operating
Operating
Operating
Revenues
Revenues
Revenues
Revenues
Revenues
Revenues
Commercial
$
1,666
$
(233)
$
1,433
$
1,578
$
(212)
$
1,366
Industrial
994
(227)
767
968
(202)
766
Residential
903
(21)
882
896
(22)
874
Other collection
886
(79)
807
840
(68)
772
Total collection
4,449
(560)
3,889
4,282
(504)
3,778
Landfill
1,306
(396)
910
1,231
(374)
857
Transfer
666
(285)
381
629
(270)
359
Total Collection and Disposal
$
6,421
$
(1,241)
$
5,180
$
6,142
$
(1,148)
$
4,994
Recycling Processing and Sales
449
(94)
355
476
(78)
398
Renewable Energy
158
(1)
157
93
—
93
Healthcare Solutions(a)
732
(117)
615
471
(68)
403
Corporate and Other
13
(7)
6
12
(7)
5
Total
$
7,773
$
(1,460)
$
6,313
$
7,194
$
(1,301)
$
5,893
Year Ended
December 31,
2025
2024
Gross
Intercompany
Net
Gross
Intercompany
Net
Operating
Operating
Operating
Operating
Operating
Operating
Revenues
Revenues
Revenues
Revenues
Revenues
Revenues
Commercial
$
6,520
$
(890)
$
5,630
$
6,169
$
(798)
$
5,371
Industrial
3,989
(883)
3,106
3,883
(794)
3,089
Residential
3,597
(87)
3,510
3,555
(89)
3,466
Other collection
3,463
(288)
3,175
3,194
(230)
2,964
Total collection
17,569
(2,148)
15,421
16,801
(1,911)
14,890
Landfill
5,347
(1,566)
3,781
4,958
(1,513)
3,445
Transfer
2,629
(1,127)
1,502
2,448
(1,067)
1,381
Total Collection and Disposal
$
25,545
$
(4,841)
$
20,704
$
24,207
$
(4,491)
$
19,716
Recycling Processing and Sales
1,866
(374)
1,492
1,890
(287)
1,603
Renewable Energy
481
(3)
478
321
(3)
318
Healthcare Solutions(a)
2,951
(443)
2,508
471
(68)
403
Corporate and Other
52
(30)
22
48
(25)
23
Total
$
30,895
$
(5,691)
$
25,204
$
26,937
$
(4,874)
$
22,063
(a)
In the third quarter of 2025, as a result of continued integration efforts and to enhance transparency and accountability, the Company began reflecting intra-segment activity within the Healthcare Solutions segment. These charges were designed to measure profitability at more granular levels of the enterprise and to facilitate clearer financial accountability within operating units. Accordingly, adjustments to 2025 and 2024 activity were made to properly reflect intra-segment activity for both periods. Intra-segment operating revenues within Healthcare Solutions for the three months ended December 31, 2025 and 2024 are $109 million and $58 million, respectively. Intra-segment operating revenues within Healthcare Solutions for the years ended December 31, 2025 and 2024 are $425 million and $58 million, respectively.
WASTE MANAGEMENT, INC.
SUMMARY DATA SHEET
(In Millions)
(Unaudited)
Internal Revenue Growth
Period-to-Period Change for the
Three Months Ended
December 31, 2025 vs. 2024
Period-to-Period Change for the
Year Ended
December 31, 2025 vs. 2024
As a % of
As a % of
As a % of
As a % of
Related
Total
Related
Total
Amount
Business(a)
Amount
Company(b)
Amount
Business(a)
Amount
Company(b)
Collection and disposal
$
168
3.5
%
$
719
3.8
%
Recycling Processing and Sales and Renewable Energy (c)
(57)
(11.4)
(155)
(7.9)
Energy surcharges and mandated fees
25
11.1
44
4.9
Total average yield (d)
$
136
2.3
%
$
608
2.8
%
Volume (e)
41
0.7
206
0.9
Healthcare Solutions (f)
6
0.1
6
—
Internal revenue growth
183
3.1
820
3.7
Acquisitions
251
4.3
2,365
10.7
Divestitures
(18)
(0.3)
(31)
(0.1)
Foreign currency translation
4
?
(13)
(0.1)
Total
$
420
7.1
%
$
3,141
14.2
%
Period-to-Period Change for the
Three Months Ended December 31, 2025 vs. 2024
Period-to-Period Change for the
Year Ended December 31, 2025 vs. 2024
As a % of Related Business(a)
As a % of Related Business(a)
Yield
Volume
Yield
Volume(g)
Commercial
4.8
%
(0.4)
%
5.1
%
(0.2)
%
Industrial
2.3
(0.3)
2.8
(0.3)
Residential
4.2
(4.0)
5.4
(4.7)
Total collection
3.8
(1.4)
4.3
(1.3)
MSW
8.1
(1.7)
6.5
2.9
Transfer
4.1
(1.0)
4.9
(2.1)
Total collection and disposal
3.5
%
(0.6)
%
3.8
%
0.3
%
(a)
Calculated by dividing the increase or decrease for the current year by the prior year’s related business revenue adjusted to exclude the impacts of divestitures for the current year.
(b)
Calculated by dividing the increase or decrease for the current year by the prior year’s total Company revenue adjusted to exclude the impacts of divestitures for the current year.
(c)
Includes combined impact of commodity price variability in both our Recycling Processing and Sales and Renewable Energy segments, as well as changes in certain recycling fees charged by our collection and disposal operations.
(d)
The amounts reported herein represent the changes in our revenue attributable to average yield for the total Company.
(e)
Includes activities from our Corporate and Other businesses.
(f)
The amounts reported herein represent the total change in our revenues attributable to our Healthcare Solutions business in the period following the anniversary of the acquisition.
(g)
Workday adjusted volume impact.
WASTE MANAGEMENT, INC.
SUMMARY DATA SHEET
(In Millions)
(Unaudited)
Free Cash Flow(a)
Three Months Ended
Year Ended
December 31,
December 31,
2025
2024
2025
2024
Net cash provided by operating activities
$
1,698
$
1,511
$
6,043
$
5,390
Capital expenditures to support the business
(684)
(736)
(2,594)
(2,281)
Proceeds from divestitures of businesses and other assets, net of cash divested
13
59
121
158
Free cash flow before sustainability growth investments
1,027
834
3,570
3,267
Capital expenditures - sustainability growth investments
(204)
(379)
(633)
(950)
Free cash flow
$
823
$
455
$
2,937
$
2,317
Three Months Ended
Year Ended
December 31,
December 31,
2025
2024
2025
2024
Supplemental Data
Internalization of waste, based on disposal costs
72.3
%
70.1
%
71.7
%
69.4
%
Landfill depletable tons (in millions)
31.1
31.1
128.8
125.0
Acquisition Summary(b)
Gross annualized revenue acquired
$
1
$
2,622
$
166
$
2,917
Total consideration, net of cash acquired
(2)
6,720
440
7,500
Cash paid for acquisitions consummated during the period, net of cash acquired
1
6,706
400
7,479
Cash paid for acquisitions including contingent consideration and other items from prior periods, net of cash acquired
1
6,713
408
7,503
Landfill Depletion and Accretion Expenses:
Three Months Ended
Year Ended
December 31,
December 31,
2025
2024
2025
2024
Landfill depletion expense:
Cost basis of landfill assets
$
169
$
159
$
683
$
633
Asset retirement costs
99
56
215
162
Total landfill depletion expense(c)
268
215
898
795
Accretion expense
36
34
142
133
Landfill depletion and accretion expense
$
304
$
249
$
1,040
$
928
(a)
The summary of free cash flow has been prepared to highlight and facilitate understanding of the principal cash flow elements. Free cash flow is not a measure of financial performance under generally accepted accounting principles and is not intended to replace the consolidated statement of cash flows that was prepared in accordance with generally accepted accounting principles.
(b)
Represents amounts associated with business acquisitions consummated during the applicable period except where noted.
(c)
For both the fourth quarter of 2025 and the year ended December 31, 2025, the increase in landfill depletion expense was primarily due to increased volumes at our landfills, particularly in our Western Tier.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions, Except Per Share Amounts)
(Unaudited)
Three Months Ended December 31, 2025
Income
from
Operations
Pre-tax
Income
Tax
Expense
Net
Income(a)
Diluted
Per Share Amount
As reported amounts
$
1,155
$
935
$
193
$
742
$
1.83
Adjustments:
Stericycle transaction and integration costs
33
33
7
26
(Gain) loss from asset impairments and other, net(b)
16
16
4
12
49
49
11
38
0.10
As adjusted amounts
$
1,204
$
984
$
204
$
780
$
1.93
Depreciation, depletion and amortization
770
As adjusted operating EBITDA
$
1,974
Adjusted operating EBITDA margin
31.3
%
Three Months Ended December 31, 2024
Income
from
Operations
Pre-tax
Income
Tax
Expense
Net
Income(a)
Diluted
Per
Share Amount
As reported amounts
$
919
$
700
$
102
$
598
$
1.48
Adjustments:
Stericycle transaction and integration costs
113
113
22
91
Loss on early extinguishment of debt
—
7
2
5
(Gain) loss from asset impairments and other, net(c)
22
22
28
(6)
135
142
52
90
0.22
As adjusted amounts
$
1,054
$
842
$
154
$
688
$
1.70
Depreciation, depletion and amortization
652
As adjusted operating EBITDA
$
1,706
Adjusted operating EBITDA margin
28.9
%
(a)
For purposes of this press release table, all references to "Net income" refer to the financial statement line item "Net income attributable to Waste Management, Inc."
(b)
Includes an $8 million impairment charge related to the decision to temporarily suspend the operations of a business engaged in accelerating plastic film and wrap recycling capabilities.
(c)
Primarily relates to a net charge of $13 million to adjust an indirect wholly-owned subsidiary’s estimated potential share of the liability for a proposed environmental remediation plan at a closed site. The tax expense and net income amounts also include a benefit from the determination that a realized loss from a prior period is deductible for tax purposes.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions)
(Unaudited)
Three Months Ended December 31, 2025
Collection
and
Disposal
(a)(b)
Recycling
Processing
and
Sales(a)
Renewable
Energy(b)
Corporate
and
Other
Total
Legacy
Business
Healthcare
Solutions
Total WM
Operating revenues, as reported
$
5,180
$
355
$
157
$
6
$
5,698
$
615
$
6,313
Income from operations, as reported
$
1,503
$
15
$
57
$
(397)
$
1,178
$
(23)
$
1,155
Depreciation, depletion and amortization
516
45
21
78
660
110
770
Operating EBITDA, as reported
$
2,019
$
60
$
78
$
(319)
$
1,838
$
87
$
1,925
Adjustments:
Stericycle transaction and integration costs
—
—
—
15
15
18
33
(Gain) loss from asset impairments and other, net
1
14
1
—
16
—
16
1
14
1
15
31
18
49
Adjusted operating EBITDA
$
2,020
$
74
$
79
$
(304)
$
1,869
$
105
$
1,974
Operating EBITDA margin, as reported
39.0
%
16.9
%
49.7
%
N/A
32.3
%
14.1
%
30.5
%
Adjusted operating EBITDA margin
39.0
%
20.8
%
50.3
%
N/A
32.8
%
17.1
%
31.3
%
Three Months Ended December 31, 2024
Collection
and
Disposal
(a)(b)
Recycling Processing
and
Sales(a)
Renewable
Energy(b)
Corporate
and
Other
Total
Legacy Business
Healthcare Solutions
Total WM
Operating revenues, as reported
$
4,994
$
398
$
93
$
5
$
5,490
$
403
$
5,893
Income from operations, as reported
$
1,380
$
17
$
32
$
(441)
$
988
$
(69)
$
919
Depreciation, depletion and amortization
484
38
10
47
579
73
652
Operating EBITDA, as reported
$
1,864
$
55
$
42
$
(394)
$
1,567
$
4
$
1,571
Adjustments:
Stericycle transaction and integration costs
—
—
—
56
56
57
113
(Gain) loss from asset impairments and other, net
5
3
—
14
22
—
22
5
3
—
70
78
57
135
Adjusted operating EBITDA
$
1,869
$
58
$
42
$
(324)
$
1,645
$
61
$
1,706
Operating EBITDA margin, as reported
37.3
%
13.8
%
45.2
%
N/A
28.5
%
1.0
%
26.7
%
Adjusted operating EBITDA margin
37.4
%
14.6
%
45.2
%
N/A
30.0
%
15.1
%
28.9
%
(a)
Certain fees related to the processing of recycled material we collect are included within our Collection and Disposal businesses. The total amount of such fees in income from operations for the three months ended December 31, 2025 and 2024 is $16 million and $23 million, respectively.
(b)
Renewable Energy pays a 15% intercompany royalty to our Collection and Disposal businesses for landfill gas. The total amount of royalties in income from operations for the three months ended December 31, 2025 and 2024 is $24 million and $14 million, respectively.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions, Except Per Share Amounts)
(Unaudited)
Year Ended December 31, 2025
Income
from
Operations
Pre-tax
Income
Tax
Expense
Net
Income(a)
Diluted
Per
Share
Amount
As reported amounts
$
4,308
$
3,426
$
717
$
2,708
$
6.70
Adjustments:
Stericycle transaction and integration costs
137
137
31
106
(Gain) loss from asset impairments and other, net(b)
274
274
57
217
411
411
88
323
0.80
As adjusted amounts
$
4,719
$
3,837
$
805
$
3,031
$
7.50
Depreciation, depletion and amortization
2,863
As adjusted operating EBITDA
$
7,582
Adjusted operating EBITDA margin
30.1
%
Year Ended December 31, 2024
Income
from
Operations
Pre-tax
Income
Tax
Expense
Net
Income(a)
Diluted
Per
Share
Amount
As reported amounts
$
4,063
$
3,458
$
713
$
2,746
$
6.81
Adjustments:
Stericycle transaction and integration costs
160
160
28
132
Loss on early extinguishment of debt
—
7
2
5
Collective bargaining agreement costs
1
1
—
1
(Gain) loss from asset impairments and other, net(c)
72
72
40
32
233
240
70
170
0.42
As adjusted amounts
$
4,296
$
3,698
$
783
$
2,916
$
7.23
Depreciation, depletion and amortization
2,267
As adjusted operating EBITDA
$
6,563
Adjusted operating EBITDA margin
29.7
%
(a)
For purposes of this press release table, all references to "Net income" refer to the financial statement line item "Net income attributable to Waste Management, Inc."
(b)
Primarily includes (i) a $162 million impairment charge related to the decision to temporarily suspend the operations of a business engaged in accelerating plastic film and wrap recycling capabilities; (ii) a $45 million impairment charge related to the decision to accelerate the closure of a landfill within our East Tier; (iii) a $16 million goodwill impairment charge related to a business engaged in oil recovery and sludge processing services within our Collection and Disposal businesses and (iv) an $11 million negotiated payment for early termination of a contract in our Renewable Energy segment.
(c)
Primarily includes net charges consisting of a $54 million charge required to increase the estimated fair value of a liability associated with the expected disposition of an investment the Company holds in a waste diversion technology business and a $13 million charge to adjust an indirect wholly-owned subsidiary’s estimated potential share of the liability for a proposed environmental remediation plan at a closed site.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions)
(Unaudited)
Year Ended December 31, 2025
Collection
and
Disposal
(a)(b)
Recycling
Processing
and
Sales(a)
Renewable
Energy(b)
Corporate
and
Other
Total
Legacy
Business
Healthcare
Solutions
Total WM
Operating revenues, as reported
$
20,704
$
1,492
$
478
$
22
$
22,696
$
2,508
$
25,204
Income from operations, as reported
$
5,777
$
(80)
$
135
$
(1,436)
$
4,396
$
(88)
$
4,308
Depreciation, depletion and amortization
2,038
176
67
156
2,437
426
2,863
Operating EBITDA, as reported
$
7,815
$
96
$
202
$
(1,280)
$
6,833
$
338
$
7,171
Adjustments:
Stericycle transaction and integration costs
—
—
—
51
51
86
137
(Gain) loss from asset impairments and other, net
74
175
12
13
274
—
274
74
175
12
64
325
86
411
Adjusted operating EBITDA
$
7,889
$
271
$
214
$
(1,216)
$
7,158
$
424
$
7,582
Operating EBITDA margin, as reported
37.7
%
6.4
%
42.3
%
N/A
30.1
%
13.5
%
28.5
%
Adjusted operating EBITDA margin
38.1
%
18.2
%
44.8
%
N/A
31.5
%
16.9
%
30.1
%
Year Ended December 31, 2024
Collection
and
Disposal
(a)(b)
Recycling
Processing
and
Sales(a)
Renewable
Energy(b)
Corporate
and
Other
Total
Legacy
Business
Healthcare
Solutions
Total WM
Operating revenues, as reported
$
19,716
$
1,603
$
318
$
23
$
21,660
$
403
$
22,063
Income from operations, as reported
$
5,444
$
86
$
99
$
(1,497)
$
4,132
$
(69)
$
4,063
Depreciation, depletion and amortization
1,900
132
36
126
2,194
73
2,267
Operating EBITDA, as reported
$
7,344
$
218
$
135
$
(1,371)
$
6,326
$
4
$
6,330
Adjustments:
Stericycle transaction and integration costs
—
—
—
103
103
57
160
Collective bargaining agreement costs
1
—
—
—
1
—
1
(Gain) loss from asset impairments and other, net
(12)
3
7
74
72
—
72
(11)
3
7
177
176
57
233
Adjusted operating EBITDA
$
7,333
$
221
$
142
$
(1,194)
$
6,502
$
61
$
6,563
Operating EBITDA margin, as reported
37.2
%
13.6
%
42.5
%
N/A
29.2
%
1.0
%
28.7
%
Adjusted operating EBITDA margin
37.2
%
13.8
%
44.7
%
N/A
30.0
%
15.1
%
29.7
%
(a)
Certain fees related to the processing of recycled material we collect are included within our Collection and Disposal businesses. The total amount of such fees in income from operations for the year ended December 31, 2025 and 2024 is $75 million and $100 million, respectively.
(b)
Renewable Energy pays a 15% intercompany royalty to our Collection and Disposal businesses for landfill gas. The total amount of royalties in income from operations for the year ended December 31, 2025 and 2024 is $72 million and $48 million, respectively.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions)
(Unaudited)
Three months
ended
Three months ended
December 31, 2025
December 31,
2024(a)
Legacy
Healthcare
Business
Solutions
Total WM
Total WM
Adjusted Operating Expenses and Adjusted Operating Expenses Margin
Operating revenues, as reported
$
5,698
$
615
$
6,313
$
5,893
Operating expenses, as reported
$
3,302
$
391
$
3,693
$
3,553
As a % of revenues
58.0
%
63.6
%
58.5
%
60.3
%
Adjustment:
Stericycle transaction and integration costs
—
(2)
(2)
—
As adjusted operating expenses(a)
$
3,302
$
389
$
3,691
$
3,553
As a % of revenues
58.0
%
63.3
%
58.5
%
60.3
%
Year Ended
Year Ended
December 31, 2025
December 31, 2024(a)
Legacy
Healthcare
Business
Solutions
Total WM
Total WM
Adjusted Operating Expenses and Adjusted Operating Expenses Margin
Operating revenues, as reported
$
22,696
$
2,508
$
25,204
$
22,063
Operating expenses, as reported
$
13,429
$
1,583
$
15,012
$
13,383
As a % of revenues
59.2
%
63.1
%
59.6
%
60.7
%
Adjustments:
Stericycle transaction and integration costs
—
(9)
(9)
—
Legacy loss contingency reserve
(7)
—
(7)
—
Collective bargaining agreement costs
—
—
—
(1)
As adjusted SG&A expenses
$
13,422
$
1,574
$
14,996
$
13,382
As a % of revenues
59.1
%
62.8
%
59.5
%
60.7
%
(a)
Total 2024 WM and Legacy Business reconciliation is the same.
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions)
(Unaudited)
Three months ended
Three months ended
December 31, 2025
December 31, 2024
Legacy
Business
Healthcare
Solutions
Total WM
Legacy
Business
Healthcare
Solutions
Total WM
Adjusted SG&A Expenses and Adjusted SG&A Expenses Margin
Operating revenues, as reported
$
5,698
$
615
$
6,313
$
5,490
$
403
$
5,893
SG&A expenses, as reported
$
535
$
139
$
674
$
592
$
155
$
747
As a % of revenues
9.4
%
22.6
%
10.7
%
10.8
%
38.5
%
12.7
%
Adjustment:
Stericycle transaction and integration costs
(15)
(11)
(26)
(56)
(57)
(113)
As adjusted SG&A expenses
$
520
$
128
$
648
$
536
$
98
$
634
As a % of revenues
9.1
%
20.8
%
10.3
%
9.8
%
24.3
%
10.8
%
Year Ended
Year Ended
December 31, 2025
December 31, 2024
Legacy
Business
Healthcare
Solutions
Total WM
Legacy
Business
Healthcare
Solutions
Total WM
Adjusted SG&A Expenses and Adjusted SG&A Expenses Margin
Operating revenues, as reported
$
22,696
$
2,508
$
25,204
$
21,660
$
403
$
22,063
SG&A expenses, as reported
$
2,149
$
573
$
2,722
$
2,109
$
155
$
2,264
As a % of revenues
9.5
%
22.8
%
10.8
%
9.7
%
38.5
%
10.3
%
Adjustment:
Stericycle transaction and integration costs
(51)
(45)
(96)
(89)
(57)
(146)
As adjusted SG&A expenses
$
2,098
$
528
$
2,626
$
2,020
$
98
$
2,118
As a % of revenues
9.2
%
21.1
%
10.4
%
9.3
%
24.3
%
9.6
%
WASTE MANAGEMENT, INC.
RECONCILIATION OF CERTAIN NON-GAAP MEASURES
(In Millions)
(Unaudited)
2026 Projected Free Cash Flow Reconciliation(a)
Scenario 1
Scenario 2
Net cash provided by operating activities
$
6,300
$
6,450
Capital expenditures to support the business
(2,450)
(2,550)
Proceeds from divestitures of businesses and other assets, net of cash divested
100
150
Free cash flow before sustainability growth investments
$
3,950
$
4,050
Capital expenditures - sustainability growth investments
(200)
(200)
Free cash flow
$
3,750
$
3,850
(a)
The reconciliation includes two scenarios that illustrate our projected free cash flow range for 2026. The amounts used in the reconciliation are subject to many variables, some of which are not under our control and, therefore, are not necessarily indicative of actual results.
Note: The reconciliations of net cash provided by operating activities to free cash flow for the fourth quarter and full year of 2025 are included in the third Summary Data Sheet.
WASTE MANAGEMENT, INC.
SUPPLEMENTAL INFORMATION PROVIDED FOR ILLUSTRATIVE PURPOSES ONLY
(In Millions)
(Unaudited)
Diversity in the structure of recycling contracts results in different accounting treatment for commodity rebates. In accordance with revenue recognition guidance, our Company records gross recycling revenue and records rebates paid to customers as cost of goods sold. Other contract structures allow for netting of rebates against revenue.
Additionally, there are differences in whether companies adjust for accretion expense in their calculation of EBITDA. Our Company does not currently adjust for landfill accretion expenses when calculating operating EBITDA, while other companies do adjust it for the calculation of their EBITDA measure.
The table below illustrates the impact that differing contract structures and treatment of accretion expense has on the Company’s adjusted operating EBITDA margin results. This information has been provided to enhance comparability and is not intended to replace or adjust GAAP reported results.
Three Months Ended
December 31, 2025
December 31, 2024
Amount
Change in
Adjusted
Operating
EBITDA Margin
Amount
Change in
Adjusted
Operating
EBITDA Margin
Recycling commodity rebates
$
158
0.8%
$
236
1.3%
Accretion expense
$
36
0.6%
$
34
0.6%
Year Ended
December 31, 2025
December 31, 2024
Amount
Change in
Adjusted
Operating
EBITDA Margin
Amount
Change in
Adjusted
Operating
EBITDA Margin
Recycling commodity rebates
$
712
0.9%
$
879
1.3%
Accretion expense
$
142
0.5%
$
133
0.7%
View source version on businesswire.com: https://www.businesswire.com/news/home/20260128627591/en/
FOR MORE INFORMATION
WM
Website
www.wm.com
Analysts
Ed Egl
713.265.1656
eegl@wm.com
Media
Toni Werner
media@wm.com
Original: WM Announces Fourth Quarter and Full-Year 2025 Earnings
Hot Features
プレミアム
登録してリアルタイムのアラート、カスタムポートフォリオ、市場の動きを入手してください。
EnchantedTitan62
8月前
Lime Time
9月前
ka ching
1年前
Monksdream
2年前
ernie44
3年前
Nebuchadnezzar
5年前
メールアドレスで登録
