- Top-to-bottom beat led by solid execution in Q2 sets up
increases to full year 2023 outlook
- Revenue of $2.021 billion,
above outlook and up 11.3% year over year
- Net income(a) of $209.2
million, and adjusted EBITDA(b) of $628.9 million, above outlook
- Adjusted EBITDA(b) margin of 31.1% of revenue,
30bps above outlook
- Net income of $0.81 per share,
and adjusted net income(b) of $1.02 per share
- Year to date net cash provided by operating activities of
$1.017 billion and adjusted free cash
flow(b) of $630.0 million,
or 16.1% of revenue
- Year to date closed acquisitions with over $160 million of total annualized revenue,
including Arrowhead Environmental Holdings, LLC ("Arrowhead"), the
largest integrated waste-to-rail disposal network in the Northeast
U.S.
- Updates full year 2023 outlook to net income of
approximately $931 million,
increasing adjusted EBITDA(b) to approximately
$2.525 billion or 31.5% on revenue of
approximately $8.025 billion
TORONTO, Aug. 2, 2023
/PRNewswire/ -- Waste Connections, Inc. (TSX/NYSE: WCN) ("Waste
Connections" or the "Company") today announced its results for the
second quarter of 2023 and updated its outlook for the full
year.
"We are extremely pleased by the strength of operational
execution during the quarter for a solid beat on revenue and
adjusted EBITDA(b) to deliver margins 30 basis points
above our outlook. Solid waste core pricing growth of 9.8%
positioned us to expand underlying solid waste collection, transfer
and disposal margins by one hundred basis points in the period,
largely overcoming the ongoing headwinds from year-over-year
declines in recovered commodity values and continued inflationary
pressures during the period," said Ronald
J. Mittelstaedt, President and Chief Executive
Officer.
"Our performance in the first half of 2023, along with recent
acquisitions and reduced headwinds from fuel and other
commodity-related impacts, positions us to increase our full year
outlook for adjusted EBITDA(b) to approximately
$2.525 billion, expanding our
adjusted EBITDA(b) margin to 31.5%, up 40 basis points
from our initial outlook and up 70 basis points as compared to the
prior year."
Mr. Mittelstaedt added, "The strength of our results reflects
our focus on quality of revenue through the shedding of low margin
volumes and furthered by strategic acquisitions, including
Arrowhead, a $100 million revenue
integrated transportation and disposal network with rail access
providing enhanced internalization opportunities to our operations
across the Northeast. Already having completed acquisitions
with over $160 million in annualized
solid waste revenue year to date, we see plenty of runway and
opportunity for continued activity throughout the balance of the
year. Most importantly, we are encouraged by improving trends
in safety and employee retention, as we double down on human
capital in our decentralized operating model,
including through the realignment of our organizational structure
with the addition of a sixth region and refinements to our
corporate operational structure, and we look forward to driving
outsized margin expansion in the second half of 2023 and into
2024."
Q2 2023 Results
Revenue in the second quarter totaled $2.021 billion, up from $1.816 billion in the year ago period.
Operating income was $344.1 million,
which included $27.8 million
primarily in executive separation costs, impairments and other
operating items, and transaction-related expenses. This
compares to operating income of $329.6
million in the second quarter of 2022, which included
$6.8 million primarily in impairments
and other operating items and transaction-related expenses.
Net income in the second quarter was $209.2
million, or $0.81 per share on
a diluted basis of 258.1 million shares. In the year ago
period, the Company reported net income of $224.1 million, or $0.87 per share on a diluted basis of 257.7
million shares.
Adjusted net income(b) in the second quarter was
$262.3 million, or $1.02 per diluted share, versus $257.1 million, or $1.00 per diluted share, in the prior year
period. Adjusted EBITDA(b) in the second quarter
was $628.9 million, as compared to
$566.8 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 acquisition-related items, as reflected in the
detailed reconciliations in the attached tables.
Six Months Year to Date Results
For the six months ended June 30,
2023, revenue was $3.922
billion, up from $3.463
billion in the year ago period. Operating income,
which included $32.1 million
primarily attributable to executive separation costs, impairments
and other operating items, and transaction-related expenses, was
$658.8 million, as compared to
operating income of $603.4 million in
the prior year period, which included $13.4
million primarily attributable to transaction-related
expenses.
Net income for the six months ended June
30, 2023 was $407.0 million,
or $1.58 per share on a diluted basis
of 258.1 million shares. In the year ago period, the Company
reported net income of $404.4
million, or $1.57 per share on
a diluted basis of 258.1 million shares.
Adjusted net income(b) for the six months ended
June 30, 2023 was $492.7 million, or $1.91 per diluted share, compared to $470.6 million, or $1.82 per diluted share, in the year ago
period. Adjusted EBITDA(b) for the six months ended
June 30, 2023 was $1.196 billion, as compared to $1.069 billion in the prior year
period.
Updated 2023 Outlook
Waste Connections also updated its outlook for 2023, which
assumes no change in the current economic environment or underlying
economic trends. The Company's outlook excludes any impact
from additional acquisitions that may close during the year, and
expensing of transaction-related items. The outlook provided
below is forward looking, and actual results may differ materially
depending on risks and uncertainties detailed at the end of this
release and in our periodic filings with the U.S. Securities and
Exchange Commission and the securities commissions or similar
regulatory authorities in Canada.
Certain components of the outlook for 2023 are subject to quarterly
fluctuations. See reconciliations in the attached tables.
- Revenue is estimated to be approximately $8.025 billion, down $25
million from our original outlook to reflect a reduction in
fuel and material surcharges of $35
million as a result of lower fuel costs.
- Net income is estimated to be approximately $931.0 million, and adjusted EBITDA(b)
is estimated to be approximately $2.525
billion, or about 31.5% of revenue, as compared to our
original outlook for adjusted EBITDA(b) of $2.500 billion or 31.1% of revenue.
- Capital expenditures are estimated to be approximately
$950 million, up $25 million from our original outlook.
- Net cash provided by operating activities is estimated to be
approximately $2.141 billion, and
adjusted free cash flow(b) is estimated to be
approximately $1.225 billion, or
about 15.3% of revenue.
Environmental, Social and Governance
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. In
2020, the Company introduced long-term, aspirational ESG targets
and committed $500 million for
investments to meet or exceed such sustainability targets. These
investments primarily focus 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. The Company's 2022 Sustainability Report provides
progress updates on its targets and investments towards their
achievement, and introduces new emissions reduction targets.
For more information, visit
wasteconnections.com/sustainability.
------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
(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
|
Q3 2023 Earnings Conference Call
Waste Connections will be hosting a conference call related to
second quarter earnings on August 3rd
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 August 10, 2023, by calling 877-344-7529 (within
North America) or 412-317-0088
(international) and entering Passcode
#3794968.
Waste Connections will be filing a Form 8-K on EDGAR and on
SEDAR (as an "Other" document) prior to markets opening on
August 3rd, providing the Company's
third quarter 2023 outlook for revenue, price plus volume growth
for solid waste, and adjusted EBITDA(b).
About Waste Connections
Waste Connections 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 more than eight million residential, commercial and
industrial customers in mostly exclusive and secondary markets
across 44 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., as well as intermodal services for the movement of cargo
and solid waste containers in the Pacific Northwest. For more
information, visit Waste Connections at
wasteconnections.com.
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 2023 and 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
|
Waste Connections,
Inc.
CONDENSED Consolidated
Statements of NET INCOME
THRee AND SIX months
ended JUNE 30, 2022 and 2023
(Unaudited)
(in thousands of U.S.
dollars, except share and per share amounts)
|
|
|
|
|
|
Three months ended
June 30,
|
|
Six months ended
June 30,
|
|
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,816,435
|
|
$
|
2,021,095
|
|
$
|
3,462,690
|
|
$
|
3,921,598
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations
|
|
|
1,087,892
|
|
|
1,197,349
|
|
|
2,077,410
|
|
|
2,344,290
|
|
Selling, general and
administrative
|
|
|
168,404
|
|
|
216,385
|
|
|
331,818
|
|
|
410,052
|
|
Depreciation
|
|
|
188,937
|
|
|
213,322
|
|
|
368,887
|
|
|
417,380
|
|
Amortization of
intangibles
|
|
|
37,462
|
|
|
39,052
|
|
|
75,098
|
|
|
78,335
|
|
Impairments and other
operating items
|
|
|
4,150
|
|
|
10,859
|
|
|
6,028
|
|
|
12,724
|
|
Operating
income
|
|
|
329,590
|
|
|
344,128
|
|
|
603,449
|
|
|
658,817
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(45,079)
|
|
|
(67,545)
|
|
|
(86,404)
|
|
|
(135,898)
|
|
Interest
income
|
|
|
652
|
|
|
1,338
|
|
|
790
|
|
|
4,053
|
|
Other income (expense),
net
|
|
|
(2,649)
|
|
|
(200)
|
|
|
(6,114)
|
|
|
2,974
|
|
Income before income
tax provision
|
|
|
282,514
|
|
|
277,721
|
|
|
511,721
|
|
|
529,946
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
provision
|
|
|
(58,307)
|
|
|
(68,551)
|
|
|
(107,146)
|
|
|
(122,940)
|
|
Net income
|
|
|
224,207
|
|
|
209,170
|
|
|
404,575
|
|
|
407,006
|
|
Plus/(Less): Net loss
(income) attributable to noncontrolling interests
|
|
|
(133)
|
|
|
38
|
|
|
(177)
|
|
|
15
|
|
Net income attributable
to Waste Connections
|
|
$
|
224,074
|
|
$
|
209,208
|
|
$
|
404,398
|
|
$
|
407,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
share attributable to Waste Connections' common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.87
|
|
$
|
0.81
|
|
$
|
1.57
|
|
$
|
1.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.87
|
|
$
|
0.81
|
|
$
|
1.57
|
|
$
|
1.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the per
share calculations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
257,179,434
|
|
|
257,596,993
|
|
|
257,555,033
|
|
|
257,485,587
|
|
Diluted
|
|
|
257,736,745
|
|
|
258,110,491
|
|
|
258,140,714
|
|
|
258,050,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per
common share
|
|
$
|
0.23
|
|
$
|
0.255
|
|
$
|
0.46
|
|
$
|
0.51
|
|
Waste Connections,
Inc.
Condensed Consolidated
Balance Sheets
(Unaudited)
(in thousands of U.S.
dollars, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2022
|
|
June 30,
2023
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and
equivalents
|
|
$
|
78,637
|
|
$
|
91,712
|
|
Accounts receivable,
net of allowance for credit losses of $22,939 and $22,710 at
December 31, 2022 and June 30, 2023, respectively
|
|
|
833,862
|
|
|
855,479
|
|
Prepaid expenses and
other current assets
|
|
|
205,146
|
|
|
164,485
|
|
Total current
assets
|
|
|
1,117,645
|
|
|
1,111,676
|
|
Restricted
cash
|
|
|
102,727
|
|
|
112,623
|
|
Restricted
investments
|
|
|
68,099
|
|
|
73,075
|
|
Property and equipment,
net
|
|
|
6,950,915
|
|
|
7,030,118
|
|
Operating lease
right-of-use assets
|
|
|
192,506
|
|
|
248,967
|
|
Goodwill
|
|
|
6,902,297
|
|
|
6,992,466
|
|
Intangible assets,
net
|
|
|
1,673,917
|
|
|
1,659,645
|
|
Other assets,
net
|
|
|
126,497
|
|
|
130,957
|
|
Total
assets
|
|
$
|
17,134,603
|
|
$
|
17,359,527
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
638,728
|
|
$
|
539,216
|
|
Book
overdraft
|
|
|
15,645
|
|
|
15,411
|
|
Deferred
revenue
|
|
|
325,002
|
|
|
341,408
|
|
Accrued
liabilities
|
|
|
431,247
|
|
|
452,949
|
|
Current portion of
operating lease liabilities
|
|
|
35,170
|
|
|
32,747
|
|
Current portion of
contingent consideration
|
|
|
60,092
|
|
|
71,065
|
|
Current portion of
long-term debt and notes payable
|
|
|
6,759
|
|
|
10,699
|
|
Total current
liabilities
|
|
|
1,512,643
|
|
|
1,463,495
|
|
|
|
|
|
|
|
|
|
Long-term portion of
debt and notes payable
|
|
|
6,890,149
|
|
|
6,681,384
|
|
Long-term portion of
operating lease liabilities
|
|
|
165,462
|
|
|
224,566
|
|
Long-term portion of
contingent consideration
|
|
|
21,323
|
|
|
21,344
|
|
Deferred income
taxes
|
|
|
1,013,742
|
|
|
1,048,986
|
|
Other long-term
liabilities
|
|
|
417,640
|
|
|
460,295
|
|
Total
liabilities
|
|
|
10,020,959
|
|
|
9,900,070
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
Common shares:
257,211,175 shares issued and 257,145,716 shares outstanding at
December 31, 2022; 257,614,671 shares issued and 257,555,015
shares outstanding at
June 30, 2023
|
|
|
3,271,958
|
|
|
3,274,564
|
|
Additional paid-in
capital
|
|
|
244,076
|
|
|
255,667
|
|
Accumulated other
comprehensive loss
|
|
|
(56,830)
|
|
|
(1,081)
|
|
Treasury shares: 65,459
and 59,656 shares at December 31, 2022 and June 30, 2023,
respectively
|
|
|
-
|
|
|
-
|
|
Retained
earnings
|
|
|
3,649,494
|
|
|
3,925,376
|
|
Total Waste
Connections' equity
|
|
|
7,108,698
|
|
|
7,454,526
|
|
Noncontrolling interest
in subsidiaries
|
|
|
4,946
|
|
|
4,931
|
|
Total
equity
|
|
|
7,113,644
|
|
|
7,459,457
|
|
Total liabilities and
equity
|
|
$
|
17,134,603
|
|
$
|
17,359,527
|
|
Waste Connections,
Inc.
Condensed Consolidated
Statements of Cash Flows
SIX months ended JUNE
30, 2022 and 2023
(Unaudited)
(in thousands of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
|
2022
|
|
2023
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net income
|
|
$
|
404,575
|
|
$
|
407,006
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
Loss on disposal of
assets and impairments
|
|
|
6,048
|
|
|
12,558
|
|
Depreciation
|
|
|
368,887
|
|
|
417,380
|
|
Amortization of
intangibles
|
|
|
75,098
|
|
|
78,335
|
|
Deferred income taxes,
net of acquisitions
|
|
|
84,991
|
|
|
31,427
|
|
Current period
provision for expected credit losses
|
|
|
6,907
|
|
|
7,035
|
|
Amortization of debt
issuance costs
|
|
|
2,484
|
|
|
3,241
|
|
Share-based
compensation
|
|
|
27,716
|
|
|
41,469
|
|
Interest
accretion
|
|
|
8,798
|
|
|
9,835
|
|
Adjustments to
contingent consideration
|
|
|
(1,030)
|
|
|
(910)
|
|
Other
|
|
|
(2,173)
|
|
|
(2,828)
|
|
Net change in
operating assets and liabilities, net of acquisitions
|
|
|
(8,623)
|
|
|
12,164
|
|
Net cash provided by
operating activities
|
|
|
973,678
|
|
|
1,016,712
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Payments for
acquisitions, net of cash acquired
|
|
|
(546,982)
|
|
|
(213,152)
|
|
Capital expenditures
for property and equipment
|
|
|
(371,428)
|
|
|
(394,143)
|
|
Proceeds from disposal
of assets
|
|
|
16,894
|
|
|
3,819
|
|
Other
|
|
|
9,566
|
|
|
(1,145)
|
|
Net cash used in
investing activities
|
|
|
(891,950)
|
|
|
(604,621)
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Proceeds from
long-term debt
|
|
|
1,517,732
|
|
|
538,421
|
|
Principal payments on
notes payable and long-term debt
|
|
|
(920,107)
|
|
|
(768,059)
|
|
Payment of contingent
consideration recorded at acquisition date
|
|
|
(8,898)
|
|
|
(2,193)
|
|
Change in book
overdraft
|
|
|
(54)
|
|
|
(234)
|
|
Payments for
repurchase of common shares
|
|
|
(424,999)
|
|
|
-
|
|
Payments for cash
dividends
|
|
|
(118,812)
|
|
|
(131,140)
|
|
Tax withholdings
related to net share settlements of equity-based
compensation
|
|
|
(17,266)
|
|
|
(28,675)
|
|
Debt issuance
costs
|
|
|
(4,668)
|
|
|
-
|
|
Proceeds from issuance
of shares under employee share purchase plan
|
|
|
1,554
|
|
|
1,841
|
|
Proceeds from sale of
common shares held in trust
|
|
|
660
|
|
|
765
|
|
Net cash provided by
(used in) financing activities
|
|
|
25,142
|
|
|
(389,274)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
|
|
(1,941)
|
|
|
154
|
|
|
|
|
|
|
|
|
|
Net increase in cash,
cash equivalents and restricted cash
|
|
|
104,929
|
|
|
22,971
|
|
Cash, cash equivalents
and restricted cash at beginning of period
|
|
|
219,615
|
|
|
181,364
|
|
Cash, cash equivalents
and restricted cash at end of period
|
|
$
|
324,544
|
|
$
|
204,335
|
|
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 and six month periods ended June 30, 2023:
|
|
Three months
ended
June 30,
2023
|
|
Six months
ended
June 30,
2023
|
|
Core Price
|
|
|
9.8 %
|
|
|
10.3 %
|
|
Surcharges
|
|
|
(0.7 %)
|
|
|
0.00 %
|
|
Volume
|
|
|
(1.9 %)
|
|
|
(1.6 %)
|
|
Recycling
|
|
|
(1.5 %)
|
|
|
(1.7 %)
|
|
Foreign Exchange
Impact
|
|
|
(0.7 %)
|
|
|
(0.8 %)
|
|
Total
|
|
|
5.0 %
|
|
|
6.2 %
|
|
Revenue Breakdown: The following table reflects a
breakdown of our revenue for the three month periods ended
June 30, 2022 and 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended June 30, 2022
|
|
|
|
Revenue
|
|
Inter-company
Elimination
|
|
Reported
Revenue
|
|
%
|
Solid Waste
Collection
|
|
$
|
1,297,402
|
|
$
|
(3,391)
|
|
$
|
1,294,011
|
|
71.2
|
%
|
Solid Waste Disposal
and Transfer
|
|
|
601,194
|
|
|
(238,162)
|
|
|
363,032
|
|
20.0
|
%
|
Solid Waste
Recycling
|
|
|
67,504
|
|
|
(2,823)
|
|
|
64,681
|
|
3.6
|
%
|
E&P Waste
Treatment, Recovery and Disposal
|
|
|
54,155
|
|
|
(3,712)
|
|
|
50,443
|
|
2.8
|
%
|
Intermodal and
Other
|
|
|
46,310
|
|
|
(2,042)
|
|
|
44,268
|
|
2.4
|
%
|
Total
|
|
$
|
2,066,565
|
|
$
|
(250,130)
|
|
$
|
1,816,435
|
|
100.0
|
%
|
|
|
|
|
|
Three months
ended June 30, 2023
|
|
|
|
|
|
|
Revenue
|
|
Inter-company
Elimination
|
|
Reported
Revenue
|
|
%
|
Solid Waste
Collection
|
|
|
|
|
$
|
1,485,705
|
|
$
|
(4,334)
|
|
$
|
1,481,371
|
|
73.3
|
%
|
Solid Waste Disposal
and Transfer
|
|
|
|
|
|
688,965
|
|
|
(281,280)
|
|
|
407,685
|
|
20.2
|
%
|
Solid Waste
Recycling
|
|
|
|
|
|
38,319
|
|
|
(991)
|
|
|
37,328
|
|
1.9
|
%
|
E&P Waste
Treatment, Recovery and Disposal
|
|
|
|
|
|
58,607
|
|
|
(3,194)
|
|
|
55,413
|
|
2.7
|
%
|
Intermodal and
Other
|
|
|
|
|
|
39,459
|
|
|
(161)
|
|
|
39,298
|
|
1.9
|
%
|
Total
|
|
|
|
|
$
|
2,311,055
|
|
$
|
(289,960)
|
|
$
|
2,021,095
|
|
100.0
|
%
|
Contribution from Acquisitions: The following table
reflects revenues from acquisitions, net of divestitures, for the
three and six month periods ended June 30,
2022 and 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
June 30,
|
|
Six months
ended
June 30,
|
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Acquisitions,
net
|
|
$
|
141,356
|
|
$
|
121,285
|
|
$
|
251,363
|
|
$
|
253,394
|
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 and six month periods ended
June 30, 2022 and 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
June 30,
|
|
Six months
ended
June 30,
|
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Cash Interest
Paid
|
|
$
|
43,853
|
|
$
|
62,361
|
|
$
|
76,013
|
|
$
|
117,492
|
Cash Taxes
Paid
|
|
|
20,423
|
|
|
39,713
|
|
|
37,812
|
|
|
51,040
|
Debt to Book Capitalization as of June
30, 2023: 47%
Internalization for the three months ended
June 30, 2023: 56%
Days Sales Outstanding for the three months ended
June 30, 2023: 39 (23 net
of deferred revenue)
Share Information for the three months ended June 30, 2023:
|
|
|
Basic shares
outstanding
|
|
257,596,993
|
Dilutive effect of
equity-based awards
|
|
513,498
|
Diluted shares
outstanding
|
|
258,110,491
|
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
June 30,
|
|
Six months
ended
June 30,
|
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Net income attributable
to Waste Connections
|
|
$
|
224,074
|
|
$
|
209,208
|
|
$
|
404,398
|
|
$
|
407,021
|
Plus/(Less): Net income
(loss) attributable to noncontrolling interests
|
|
|
133
|
|
|
(38)
|
|
|
177
|
|
|
(15)
|
Plus: Income tax
provision
|
|
|
58,307
|
|
|
68,551
|
|
|
107,146
|
|
|
122,940
|
Plus: Interest
expense
|
|
|
45,079
|
|
|
67,545
|
|
|
86,404
|
|
|
135,898
|
Less: Interest
income
|
|
|
(652)
|
|
|
(1,338)
|
|
|
(790)
|
|
|
(4,053)
|
Plus: Depreciation and
amortization
|
|
|
226,399
|
|
|
252,374
|
|
|
443,985
|
|
|
495,715
|
Plus: Closure and
post-closure accretion
|
|
|
3,992
|
|
|
4,567
|
|
|
8,087
|
|
|
9,087
|
Plus: Impairments and
other operating items
|
|
|
4,150
|
|
|
10,859
|
|
|
6,028
|
|
|
12,724
|
Plus/(Less): Other
expense (income), net
|
|
|
2,649
|
|
|
200
|
|
|
6,114
|
|
|
(2,974)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
Transaction-related expenses(a)
|
|
|
3,692
|
|
|
1,824
|
|
|
8,232
|
|
|
3,905
|
Plus/(Less): Fair
value changes to equity awards(b)
|
|
|
(1,009)
|
|
|
72
|
|
|
(847)
|
|
|
445
|
Plus: Executive
separation costs(c)
|
|
|
-
|
|
|
15,063
|
|
|
-
|
|
|
15,063
|
Adjusted
EBITDA
|
|
$
|
566,814
|
|
$
|
628,887
|
|
$
|
1,068,934
|
|
$
|
1,195,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As % of
revenues
|
|
|
31.2 %
|
|
|
31.1 %
|
|
|
30.9 %
|
|
|
30.5 %
|
____________________________
|
(a) Reflects the
addback of acquisition-related transaction costs.
|
(b) Reflects fair value
accounting changes associated with certain equity
awards.
|
(c) Reflects the cash
and non-cash components of severance expense associated with a
recent executive departure.
|
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
June 30,
|
|
Six months
ended
June 30,
|
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Net cash provided by
operating activities
|
|
$
|
532,781
|
|
$
|
574,353
|
|
$
|
973,678
|
|
$
|
1,016,712
|
Less: Change in book
overdraft
|
|
|
(141)
|
|
|
(5,655)
|
|
|
(54)
|
|
|
(234)
|
Plus: Proceeds from
disposal of assets
|
|
|
1,881
|
|
|
2,559
|
|
|
16,894
|
|
|
3,819
|
Less: Capital
expenditures for property and equipment
|
|
|
(219,110)
|
|
|
(218,357)
|
|
|
(371,428)
|
|
|
(394,143)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash received for
divestitures(a)
|
|
|
-
|
|
|
-
|
|
|
(5,671)
|
|
|
-
|
Transaction-related
expenses(b)
|
|
|
3,692
|
|
|
1,015
|
|
|
27,096
|
|
|
2,264
|
Executive separation
costs(c)
|
|
|
-
|
|
|
1,686
|
|
|
-
|
|
|
1,686
|
Pre-existing
Progressive Waste share-based grants(d)
|
|
|
(64)
|
|
|
843
|
|
|
12
|
|
|
841
|
Tax
effect(e)
|
|
|
(1,056)
|
|
|
(471)
|
|
|
(2,165)
|
|
|
(990)
|
Adjusted free cash
flow
|
|
$
|
317,983
|
|
$
|
355,973
|
|
$
|
638,362
|
|
$
|
629,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As % of
revenues
|
|
|
17.5 %
|
|
|
17.6 %
|
|
|
18.4 %
|
|
|
16.1 %
|
___________________________
|
(a) Reflects the
elimination of cash received in conjunction with the divestiture of
certain operations.
|
(b) Reflects the addback of
acquisition-related transaction costs and the settlement of an
acquired tax liability.
|
(c) Reflects the cash
component of severance expense associated with a recent executive
departure.
|
(d) Reflects the cash
settlement of pre-existing Progressive Waste share-based awards
during the period.
|
(e) The aggregate tax
effect of footnotes (a) through (d) 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 a
valuation measure 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
June 30,
|
|
Six months
ended
June 30,
|
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Reported net income
attributable to Waste Connections
|
|
$
|
224,074
|
|
$
|
209,208
|
|
$
|
404,398
|
|
$
|
407,021
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangibles(a)
|
|
|
37,462
|
|
|
39,052
|
|
|
75,098
|
|
|
78,335
|
Impairments and other
operating items(b)
|
|
|
4,150
|
|
|
10,859
|
|
|
6,028
|
|
|
12,724
|
Transaction-related
expenses(c)
|
|
|
3,692
|
|
|
1,824
|
|
|
8,232
|
|
|
3,905
|
Fair value changes to
equity awards(d)
|
|
|
(1,009)
|
|
|
72
|
|
|
(847)
|
|
|
445
|
Executive separation
costs(e)
|
|
|
-
|
|
|
15,063
|
|
|
-
|
|
|
15,063
|
Tax
effect(f)
|
|
|
(11,224)
|
|
|
(13,746)
|
|
|
(22,316)
|
|
|
(24,770)
|
Adjusted net income
attributable to Waste Connections
|
|
$
|
257,145
|
|
$
|
262,332
|
|
$
|
470,593
|
|
$
|
492,723
|
Diluted earnings per
common share attributable to Waste Connections' common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net
income
|
|
$
|
0.87
|
|
$
|
0.81
|
|
$
|
1.57
|
|
$
|
1.58
|
Adjusted net
income
|
|
$
|
1.00
|
|
$
|
1.02
|
|
$
|
1.82
|
|
$
|
1.91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
____________________________
|
(a) Reflects the
elimination of the non-cash amortization of acquisition-related
intangible assets.
|
(b) Reflects the addback of
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) Reflects the cash
and non-cash components of severance expense associated with a
recent executive departure.
|
(f) The aggregate tax
effect of the adjustments in footnotes (a) through (e) is
calculated based on the applied tax rates for the respective
periods.
|
UPDATED 2023
OUTLOOK NON-GAAP RECONCILIATION SCHEDULE (in
thousands of U.S. dollars, except where noted)
|
|
Reconciliation of
Adjusted EBITDA:
|
|
|
|
Updated 2023
Outlook
|
|
|
Estimates
|
|
Observation
|
Net income attributable
to Waste Connections
|
$
|
931,000
|
|
|
Plus: Net income attributable to noncontrolling
interests
|
|
200
|
|
|
Plus: Income tax provision (a)
|
|
278,637
|
|
Approximate 23.0%
effective rate
|
Plus: Interest expense, net
|
|
265,000
|
|
|
Plus: Depreciation and Depletion
|
|
845,000
|
|
Approximately 10.5% of
revenue
|
Plus: Amortization
|
|
158,000
|
|
|
Plus: Closure and post-closure accretion
|
|
18,000
|
|
|
Plus: Impairments and other operating items (b)
|
|
12,724
|
|
|
Minus: Other income, net (b)
|
|
(2,974)
|
|
|
Adjustments: (b)
|
|
|
|
|
Plus:
Transaction-related expenses
|
|
3,905
|
|
|
Plus:
Executive separation costs
|
|
15,063
|
|
|
Plus: Fair
value changes to equity awards
|
|
445
|
|
|
Adjusted
EBITDA
|
$
|
2,525,000
|
|
Approximately 31.5% of
revenue
|
|
|
|
|
|
____________________________
|
(a) Approximately 23.0%
full year effective tax rate, including amounts reported for the
six month period ended June 30, 2023.
|
(b) Reflects amounts reported
for the six month period ended June 30, 2023, as shown on page
9.
|
Reconciliation of
Adjusted Free Cash Flow:
|
|
|
|
|
Updated
2023 Outlook
|
Net cash provided by
operating activities
|
|
$
|
2,141,433
|
Less: Change in
book overdraft (a)
|
|
|
(234)
|
Plus: Proceeds from
disposal of assets
|
|
|
30,000
|
Less: Capital
expenditures for property and
equipment
|
|
|
(950,000)
|
Adjustments:
(a)
|
|
|
|
Transaction-related expenses
|
|
|
2,264
|
Executive separation costs
|
|
|
1,686
|
Pre-existing Progressive Waste share-based grants
|
|
|
841
|
Tax
effect
|
|
|
(990)
|
Adjusted free cash
flow
|
|
$
|
1,225,000
|
|
|
|
|
As % of
revenues
|
|
|
15.3 %
|
|
|
|
|
____________________________
|
(a) Reflects amounts reported
for the six month period ended June 30, 2023, as shown on page
10.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/waste-connections-reports-second-quarter-2023-results-and-raises-full-year-margin-outlook-301891908.html
SOURCE Waste Connections, Inc.