- Continued momentum from solid execution, along with outsized
acquisition activity, drives quarterly beat and increase to full
year outlook
- Revenue of $2.248 billion,
above outlook and up 11.2% year over year
- Net income(a) of $275.5
million, and adjusted EBITDA(b) of $731.8 million, above outlook and up
16.4%
- Adjusted EBITDA(b) margin of 32.6% of revenue,
above outlook and up 150 basis points
- Net income of $1.07 per share,
and adjusted net income(b) of $1.24 per share
- Year to date net cash provided by operating activities of
$1.102 billion and adjusted free cash
flow(b) of $727.4 million,
or 16.8% of revenue
- Year to date signed and closed acquisitions with over
$650 million of total annualized
revenue
- Updates full year 2024 outlook to net income of
approximately $1.087 billion,
increasing adjusted EBITDA(b) to approximately
$2.900 billion or 32.8% on revenue of
approximately $8.850 billion
TORONTO, July 24,
2024 /CNW/ -- Waste Connections, Inc. (TSX/NYSE: WCN)
("Waste Connections" or the "Company") today announced its results
for the second quarter of 2024 and increased its outlook for the
full year.
"Solid operational execution supplemented by incremental
acquisitions and increased commodity values drove an across the
board beat in the second quarter, positioning us for an increase to
our full year outlook. Revenue and adjusted
EBITDA(b) increased in the quarter by 11.2% and 16.4%,
respectively, as price-led organic solid waste growth and 100 basis
points sequential improvement in volumes was augmented by accretive
acquisitions. We are extremely pleased by the continued
strength of operational execution during the quarter, including
sequential improvement in employee retention, as we maintain the
strategy that has served to differentiate our results and which
positions us for continued outsized growth," said Ronald J. Mittelstaedt, President and Chief
Executive Officer.
"Given the strength of our performance in the first half of
2024, the momentum from continuing trends and contributions from
recent acquisitions, we are raising our full year 2024 outlook to
approximately $8.850 billion in
revenue and approximately $2.900
billion in adjusted EBITDA(b), or 32.8% adjusted
EBITDA(b) margin, exceeding our initial outlook and up
130 basis points as compared to the prior year."
Mr. Mittelstaedt added, "We are also positioned for a record
year of private company acquisition activity in 2024. In
addition to year-to-date completed acquisitions with over
$500 million in annualized revenue,
we have an additional $150 million
under definitive agreement, expected to close later this
year. Continued balance sheet strength provides the
flexibility to fund outsized acquisition activity along with an
increasing return of capital to shareholders."
Q2 2024 Results
Revenue in the second quarter totaled $2.248 billion, up from $2.021 billion in the year ago period.
Operating income was $424.7 million,
which included $15.7 million
primarily in impairments and other operating items and
transaction-related expenses. This compares to operating
income of $344.1 million in the
second quarter of 2023, which included $27.8
million primarily in executive separation costs, impairments
and other operating items, and transaction-related expenses.
Net income in the second quarter was $275.5 million, or $1.07 per share on a diluted basis of 258.6
million shares. In the year ago period, the Company reported
net income of $209.2 million, or
$0.81 per share on a diluted basis of
258.1 million shares.
Adjusted net income(b) in the second quarter was
$320.0 million, or $1.24 per diluted share, versus $262.3 million, or $1.02 per diluted share, in the prior year
period. Adjusted EBITDA(b) in the second quarter
was $731.8 million, as compared to
$628.9 million in the prior year
period. Adjusted net income, adjusted net income per diluted
share and adjusted EBITDA, all non-GAAP measures, primarily exclude
impairments and 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,
2024, revenue was $4.321
billion, up from $3.922
billion in the year ago period. Operating income,
which included $27.2 million
primarily attributable to transaction-related expenses and
impairments and other operating items was $791.5 million, as compared to operating income
of $658.8 million in the prior year
period, which included $32.1 million
primarily attributable to executive separation costs, impairments
and other operating items, and transaction-related expenses.
Net income for the six months ended June
30, 2024 was $505.5 million,
or $1.96 per share on a diluted basis
of 258.5 million shares. In the year ago period, the Company
reported net income of $407.0
million, or $1.58 per share on
a diluted basis of 258.1 million shares.
Adjusted net income(b) for the six months ended
June 30, 2024 was $588.7 million, or $2.28 per diluted share, compared to $492.7 million, or $1.91 per diluted share, in the year ago
period. Adjusted EBITDA(b) for the six months ended
June 30, 2024 was $1.382 billion, as compared to $1.196 billion in the prior year
period.
Updated 2024 Outlook
Waste Connections also updated its outlook for 2024, 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 2024 are subject to quarterly
fluctuations. See reconciliations in the attached tables.
- Revenue is estimated to be approximately $8.850 billion, up $100
million from our original outlook.
- Net income is estimated to be approximately $1.087 billion, and adjusted EBITDA(b)
is estimated to be approximately $2.900
billion, or about 32.8% of revenue, as compared to our
original outlook for adjusted EBITDA(b) of $2.860 billion or 32.7% of revenue.
- Capital expenditures are estimated to be approximately
$1.150 billion, in line with our
original outlook.
- Net cash provided by operating activities is estimated to be
approximately $2.337 billion, and
adjusted free cash flow(b) is estimated to be
approximately $1.200 billion, in line
with our original outlook.
----------------------------------------------------------------------------------------------------------------------------------------------------
|
(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
|
Q2 2024 Earnings Conference Call
Waste Connections will be hosting a conference call related to
second quarter earnings on July
25th at 8:30 A.M.
Eastern Time. A live audio webcast of the conference
call can be accessed by visiting investors.wasteconnections.com and
selecting "News & Events" from the website menu. Alternatively,
conference call participants can preregister by clicking
here. Registered participants will receive dial-in
instructions and a personalized code for entry to the conference
call. A replay of the conference call will be available until
August 1, 2024, by calling
877-344-7529 (within North
America) or 412-317-0088 (international) and entering
Passcode #10190070.
Waste Connections will be filing a Form 8-K on EDGAR and on
SEDAR (as an "Other" document) prior to markets opening on
July 25th, providing the
Company's third quarter 2024 outlook for revenue and adjusted
EBITDA(b).
About Waste Connections
Waste Connections (wasteconnections.com) is an integrated solid
waste services company that provides non-hazardous waste
collection, transfer and disposal services, including by rail,
along with resource recovery primarily through recycling and
renewable fuels generation. The Company serves approximately nine
million residential, commercial and industrial customers in mostly
exclusive and secondary markets across 46 states in the U.S. and
six provinces in Canada. Waste
Connections also provides non-hazardous oilfield waste treatment,
recovery and disposal services in several basins across the U.S.
and Canada, as well as intermodal
services for the movement of cargo and solid waste containers in
the Pacific Northwest. Waste Connections views its Environmental,
Social and Governance ("ESG") efforts as integral to its business,
with initiatives consistent with its objective of long-term value
creation and focused on reducing emissions, increasing resource
recovery of both recyclable commodities and clean energy fuels,
reducing reliance on off-site disposal for landfill leachate,
further improving safety and enhancing employee engagement. Visit
wasteconnections.com/sustainability for more information and
updates on our progress towards targeted achievement.
Safe Harbor and Forward-Looking Information
This press release contains forward-looking statements within
the meaning of the safe harbor provisions of the U.S. Private
Securities Litigation Reform Act of 1995 ("PSLRA"), including
"forward-looking information" within the meaning of applicable
Canadian securities laws. These forward-looking statements are
neither historical facts nor assurances of future performance and
reflect Waste Connections' current beliefs and expectations
regarding future events and operating performance. These
forward-looking statements are often identified by the words "may,"
"might," "believes," "thinks," "expects," "estimate," "continue,"
"intends" or other words of similar meaning. All of the
forward-looking statements included in this press release are made
pursuant to the safe harbor provisions of the PSLRA and applicable
securities laws in Canada.
Forward-looking statements involve risks and uncertainties.
Forward-looking statements in this press release include, but are
not limited to, statements about expected 2024 financial results,
outlook and related assumptions, and potential acquisition
activity. Important factors that could cause actual results to
differ, possibly materially, from those indicated by the
forward-looking statements include, but are not limited to, risk
factors detailed from time to time in the Company's filings with
the SEC and the securities commissions or similar regulatory
authorities in Canada. You should not place undue reliance on
forward-looking statements, which speak only as of the date of this
press release. Waste Connections undertakes no obligation to
update the forward-looking statements set forth in this press
release, whether as a result of new information, future events, or
otherwise, unless required by applicable securities laws.
– financial tables attached –
CONTACT:
|
|
Mary Anne Whitney /
(832) 442-2253
|
Joe Box / (832)
442-2153
|
maryannew@wasteconnections.com
|
joe.box@wasteconnections.com
|
WASTE CONNECTIONS,
INC.
CONDENSED CONSOLIDATED
STATEMENTS OF NET INCOME
THREE AND SIX MONTHS
ENDED JUNE 30, 2023 AND 2024
(Unaudited)
(in thousands of U.S.
dollars, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
Six months ended
June 30,
|
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
2,021,095
|
|
$
|
2,248,166
|
|
$
|
3,921,598
|
|
$
|
4,320,819
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations
|
|
|
1,197,349
|
|
|
1,301,070
|
|
|
2,344,290
|
|
|
2,522,853
|
|
Selling, general and
administrative
|
|
|
216,385
|
|
|
228,848
|
|
|
410,052
|
|
|
449,583
|
|
Depreciation
|
|
|
213,322
|
|
|
241,229
|
|
|
417,380
|
|
|
463,920
|
|
Amortization of
intangibles
|
|
|
39,052
|
|
|
44,124
|
|
|
78,335
|
|
|
84,414
|
|
Impairments and other
operating items
|
|
|
10,859
|
|
|
8,190
|
|
|
12,724
|
|
|
8,544
|
|
Operating
income
|
|
|
344,128
|
|
|
424,705
|
|
|
658,817
|
|
|
791,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(67,545)
|
|
|
(82,377)
|
|
|
(135,898)
|
|
|
(160,864)
|
|
Interest
income
|
|
|
1,338
|
|
|
4,009
|
|
|
4,053
|
|
|
6,060
|
|
Other income (expense),
net
|
|
|
(200)
|
|
|
9,647
|
|
|
2,974
|
|
|
7,823
|
|
Income before income
tax provision
|
|
|
277,721
|
|
|
355,984
|
|
|
529,946
|
|
|
644,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
provision
|
|
|
(68,551)
|
|
|
(80,584)
|
|
|
(122,940)
|
|
|
(139,996)
|
|
Net income
|
|
|
209,170
|
|
|
275,400
|
|
|
407,006
|
|
|
504,528
|
|
Plus: Net loss
attributable to noncontrolling interests
|
|
|
38
|
|
|
77
|
|
|
15
|
|
|
1,003
|
|
Net income attributable
to Waste Connections
|
|
$
|
209,208
|
|
$
|
275,477
|
|
$
|
407,021
|
|
$
|
505,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
share attributable to Waste Connections' common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.81
|
|
$
|
1.07
|
|
$
|
1.58
|
|
$
|
1.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.81
|
|
$
|
1.07
|
|
$
|
1.58
|
|
$
|
1.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the per
share calculations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
257,596,993
|
|
|
257,994,105
|
|
|
257,485,587
|
|
|
257,897,609
|
|
Diluted
|
|
|
258,110,491
|
|
|
258,565,246
|
|
|
258,050,350
|
|
|
258,523,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per
common share
|
|
$
|
0.255
|
|
$
|
0.285
|
|
$
|
0.510
|
|
$
|
0.570
|
|
WASTE CONNECTIONS,
INC.
CONDENSED CONSOLIDATED
BALANCE SHEETS
(Unaudited)
(in thousands of U.S.
dollars, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
December 31,
2023
|
|
June 30,
2024
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and
equivalents
|
|
$
|
78,399
|
|
$
|
78,658
|
|
Accounts receivable,
net of allowance for credit losses of $23,553 and $24,017 at
December 31, 2023 and June 30, 2024, respectively
|
|
|
856,953
|
|
|
961,492
|
|
Prepaid expenses and
other current assets
|
|
|
206,433
|
|
|
195,557
|
|
Total current
assets
|
|
|
1,141,785
|
|
|
1,235,707
|
|
|
|
|
|
|
|
|
|
Restricted
cash
|
|
|
105,639
|
|
|
113,748
|
|
Restricted
investments
|
|
|
70,350
|
|
|
75,490
|
|
Property and equipment,
net
|
|
|
7,228,331
|
|
|
7,896,221
|
|
Operating lease
right-of-use assets
|
|
|
261,782
|
|
|
296,092
|
|
Goodwill
|
|
|
7,404,400
|
|
|
7,704,719
|
|
Intangible assets,
net
|
|
|
1,603,541
|
|
|
1,894,860
|
|
Other assets,
net
|
|
|
100,048
|
|
|
84,689
|
|
Total
assets
|
|
$
|
17,915,876
|
|
$
|
19,301,526
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
642,455
|
|
$
|
663,159
|
|
Book
overdraft
|
|
|
14,855
|
|
|
16,204
|
|
Deferred
revenue
|
|
|
355,203
|
|
|
375,626
|
|
Accrued
liabilities
|
|
|
521,428
|
|
|
569,732
|
|
Current portion of
operating lease liabilities
|
|
|
32,533
|
|
|
38,434
|
|
Current portion of
contingent consideration
|
|
|
94,996
|
|
|
97,253
|
|
Current portion of
long-term debt and notes payable
|
|
|
26,462
|
|
|
10,058
|
|
Total current
liabilities
|
|
|
1,687,932
|
|
|
1,770,466
|
|
|
|
|
|
|
|
|
|
Long-term portion of
debt and notes payable
|
|
|
6,724,771
|
|
|
7,696,229
|
|
Long-term portion of
operating lease liabilities
|
|
|
238,440
|
|
|
270,281
|
|
Long-term portion of
contingent consideration
|
|
|
20,034
|
|
|
20,806
|
|
Deferred income
taxes
|
|
|
1,022,480
|
|
|
1,068,671
|
|
Other long-term
liabilities
|
|
|
524,438
|
|
|
491,855
|
|
Total
liabilities
|
|
|
10,218,095
|
|
|
11,318,308
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
Common shares:
257,659,921 shares issued and 257,600,479 shares outstanding at
December 31, 2023; 258,023,240 shares issued and 257,965,548
shares outstanding at
June 30, 2024
|
|
|
3,276,661
|
|
|
3,279,130
|
|
Additional paid-in
capital
|
|
|
284,284
|
|
|
290,792
|
|
Accumulated other
comprehensive loss
|
|
|
(9,826)
|
|
|
(86,655)
|
|
Treasury shares: 59,442
and 57,692 shares at December 31, 2023 and June 30, 2024,
respectively
|
|
|
-
|
|
|
-
|
|
Retained
earnings
|
|
|
4,141,690
|
|
|
4,499,951
|
|
Total Waste
Connections' equity
|
|
|
7,692,809
|
|
|
7,983,218
|
|
Noncontrolling interest
in subsidiaries
|
|
|
4,972
|
|
|
-
|
|
Total
equity
|
|
|
7,697,781
|
|
|
7,983,218
|
|
Total liabilities and
equity
|
|
$
|
17,915,876
|
|
$
|
19,301,526
|
|
WASTE CONNECTIONS,
INC.
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE
30, 2023 AND 2024
(Unaudited)
(in thousands of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
|
2023
|
|
2024
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net income
|
|
$
|
407,006
|
|
$
|
504,528
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
Loss (gain) from
disposal of assets, impairments and other
|
|
|
12,558
|
|
|
(1,603)
|
|
Depreciation
|
|
|
417,380
|
|
|
463,920
|
|
Amortization of
intangibles
|
|
|
78,335
|
|
|
84,414
|
|
Deferred income taxes,
net of acquisitions
|
|
|
31,427
|
|
|
47,592
|
|
Current period
provision for expected credit losses
|
|
|
7,035
|
|
|
8,756
|
|
Amortization of debt
issuance costs
|
|
|
3,241
|
|
|
5,960
|
|
Share-based
compensation
|
|
|
41,469
|
|
|
40,813
|
|
Interest
accretion
|
|
|
9,835
|
|
|
19,227
|
|
Adjustments to
contingent consideration
|
|
|
(910)
|
|
|
(500)
|
|
Other
|
|
|
(2,828)
|
|
|
1,694
|
|
Net change in
operating assets and liabilities, net of acquisitions
|
|
|
12,164
|
|
|
(73,114)
|
|
Net cash provided by
operating activities
|
|
|
1,016,712
|
|
|
1,101,687
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Payments for
acquisitions, net of cash acquired
|
|
|
(213,152)
|
|
|
(1,435,704)
|
|
Capital expenditures
for property and equipment
|
|
|
(394,143)
|
|
|
(387,170)
|
|
Proceeds from disposal
of assets
|
|
|
3,819
|
|
|
2,997
|
|
Proceeds from sale of
investment in noncontrolling interests
|
|
|
-
|
|
|
37,000
|
|
Other
|
|
|
(1,145)
|
|
|
(11,227)
|
|
Net cash used in
investing activities
|
|
|
(604,621)
|
|
|
(1,794,104)
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Proceeds from
long-term debt
|
|
|
538,421
|
|
|
3,140,648
|
|
Principal payments on
notes payable and long-term debt
|
|
|
(768,059)
|
|
|
(2,234,998)
|
|
Payment of contingent
consideration recorded at acquisition date
|
|
|
(2,193)
|
|
|
(12,496)
|
|
Change in book
overdraft
|
|
|
(234)
|
|
|
1,350
|
|
Payments for cash
dividends
|
|
|
(131,140)
|
|
|
(147,271)
|
|
Tax withholdings
related to net share settlements of equity-based
compensation
|
|
|
(28,675)
|
|
|
(31,264)
|
|
Debt issuance
costs
|
|
|
-
|
|
|
(12,557)
|
|
Proceeds from issuance
of shares under employee share purchase plan
|
|
|
1,841
|
|
|
2,183
|
|
Proceeds from sale of
common shares held in trust
|
|
|
765
|
|
|
286
|
|
Other
|
|
|
-
|
|
|
(4,000)
|
|
Net cash provided by
(used in) financing activities
|
|
|
(389,274)
|
|
|
701,881
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
|
|
154
|
|
|
(1,096)
|
|
|
|
|
|
|
|
|
|
Net increase in cash,
cash equivalents and restricted cash
|
|
|
22,971
|
|
|
8,368
|
|
Cash, cash equivalents
and restricted cash at beginning of period
|
|
|
181,364
|
|
|
184,038
|
|
Cash, cash equivalents
and restricted cash at end of period
|
|
$
|
204,335
|
|
$
|
192,406
|
|
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, 2024:
|
|
Three months
ended
June 30,
2024
|
|
Six months
ended
June 30,
2024
|
|
Core Price
|
|
|
7.0 %
|
|
|
7.4 %
|
|
Surcharges
|
|
|
(0.2 %)
|
|
|
(0.4 %)
|
|
Volume
|
|
|
(2.8 %)
|
|
|
(3.3 %)
|
|
Recycling
|
|
|
0.8 %
|
|
|
0.8 %
|
|
Foreign Exchange
Impact
|
|
|
(0.2 %)
|
|
|
(0.1 %)
|
|
Total
|
|
|
4.6 %
|
|
|
4.4 %
|
|
Revenue Breakdown: The following table reflects a
breakdown of our revenue for the three month periods ended
June 30, 2023 and 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended June 30, 2024
|
|
|
|
Revenue
|
|
Inter-company
Elimination
|
|
Reported
Revenue
|
|
%
|
Solid Waste
Collection
|
|
$
|
1,583,098
|
|
$
|
(4,599)
|
|
$
|
1,578,499
|
|
70.2
|
%
|
Solid Waste Disposal
and Transfer
|
|
|
756,139
|
|
|
(314,104)
|
|
|
442,035
|
|
19.7
|
%
|
Solid Waste
Recycling
|
|
|
63,298
|
|
|
(2,133)
|
|
|
61,165
|
|
2.7
|
%
|
E&P Waste
Treatment, Recovery and Disposal
|
|
|
123,566
|
|
|
(5,779)
|
|
|
117,787
|
|
5.2
|
%
|
Intermodal and
Other
|
|
|
49,096
|
|
|
(416)
|
|
|
48,680
|
|
2.2
|
%
|
Total
|
|
$
|
2,575,197
|
|
$
|
(327,031)
|
|
$
|
2,248,166
|
|
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,
2023 and 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
June 30,
|
|
Six months
ended
June 30,
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Acquisitions,
net
|
|
$
|
121,285
|
|
$
|
120,705
|
|
$
|
253,394
|
|
$
|
198,693
|
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, 2023 and 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
June 30,
|
|
Six months
ended
June 30,
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Cash Interest
Paid
|
|
$
|
62,361
|
|
$
|
71,642
|
|
$
|
117,492
|
|
$
|
138,026
|
Cash Taxes
Paid
|
|
|
39,713
|
|
|
54,974
|
|
|
51,040
|
|
|
83,381
|
Debt to Book Capitalization as of June
30, 2024: 49%
Internalization for the three months ended
June 30, 2024: 57%
Days Sales Outstanding for the three months ended
June 30, 2024: 39 (24 net
of deferred revenue)
Share Information for the three months ended June 30, 2024:
|
|
|
Basic shares
outstanding
|
|
257,994,105
|
Dilutive effect of
equity-based awards
|
|
571,141
|
Diluted shares
outstanding
|
|
258,565,246
|
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,
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Net income attributable
to Waste Connections
|
|
$
|
209,208
|
|
$
|
275,477
|
|
$
|
407,021
|
|
$
|
505,531
|
Less: Net loss
attributable to noncontrolling interests
|
|
|
(38)
|
|
|
(77)
|
|
|
(15)
|
|
|
(1,003)
|
Plus: Income tax
provision
|
|
|
68,551
|
|
|
80,584
|
|
|
122,940
|
|
|
139,996
|
Plus: Interest
expense
|
|
|
67,545
|
|
|
82,377
|
|
|
135,898
|
|
|
160,864
|
Less: Interest
income
|
|
|
(1,338)
|
|
|
(4,009)
|
|
|
(4,053)
|
|
|
(6,060)
|
Plus: Depreciation and
amortization
|
|
|
252,374
|
|
|
285,353
|
|
|
495,715
|
|
|
548,334
|
Plus: Closure and
post-closure accretion
|
|
|
4,567
|
|
|
6,087
|
|
|
9,087
|
|
|
15,492
|
Plus: Impairments and
other operating items
|
|
|
10,859
|
|
|
8,190
|
|
|
12,724
|
|
|
8,544
|
Plus/(Less): Other
expense (income), net
|
|
|
200
|
|
|
(9,647)
|
|
|
(2,974)
|
|
|
(7,823)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
Transaction-related expenses(a)
|
|
|
1,824
|
|
|
7,256
|
|
|
3,905
|
|
|
17,103
|
Plus: Fair value
changes to equity awards(b)
|
|
|
72
|
|
|
222
|
|
|
445
|
|
|
1,507
|
Plus: Executive
separation costs(c)
|
|
|
15,063
|
|
|
-
|
|
|
15,063
|
|
|
-
|
Adjusted
EBITDA
|
|
$
|
628,887
|
|
$
|
731,813
|
|
$
|
1,195,756
|
|
$
|
1,382,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As % of
revenues
|
|
|
31.1 %
|
|
|
32.6 %
|
|
|
30.5 %
|
|
|
32.0 %
|
____________________________
|
(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 an 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. 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,
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Net cash provided by
operating activities
|
|
$
|
574,353
|
|
$
|
611,378
|
|
$
|
1,016,712
|
|
$
|
1,101,687
|
Plus/(Less): Change in
book overdraft
|
|
|
(5,655)
|
|
|
1,621
|
|
|
(234)
|
|
|
1,350
|
Plus: Proceeds from
disposal of assets
|
|
|
2,559
|
|
|
1,912
|
|
|
3,819
|
|
|
2,997
|
Less: Capital
expenditures for property and equipment
|
|
|
(218,357)
|
|
|
(217,219)
|
|
|
(394,143)
|
|
|
(387,170)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction-related
expenses(a)
|
|
|
1,015
|
|
|
3,704
|
|
|
2,264
|
|
|
8,680
|
Executive separation
costs(b)
|
|
|
1,686
|
|
|
1,670
|
|
|
1,686
|
|
|
1,670
|
Pre-existing
Progressive Waste share-based grants(c)
|
|
|
843
|
|
|
1,117
|
|
|
841
|
|
|
1,131
|
Tax
effect(d)
|
|
|
(471)
|
|
|
(1,544)
|
|
|
(990)
|
|
|
(2,913)
|
Adjusted free cash
flow
|
|
$
|
355,973
|
|
$
|
402,639
|
|
$
|
629,955
|
|
$
|
727,432
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As % of
revenues
|
|
|
17.6 %
|
|
|
17.9 %
|
|
|
16.1 %
|
|
|
16.8 %
|
___________________________
|
(a)
Reflects the addback of acquisition-related transaction
costs.
|
(b) Reflects the cash
component of severance expense associated with an executive
departure.
|
(c)
Reflects the cash settlement of pre-existing Progressive
Waste share-based awards during the period.
|
(d) The aggregate tax effect
of footnotes (a) through (c) 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,
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Reported net income
attributable to Waste Connections
|
|
$
|
209,208
|
|
$
|
275,477
|
|
$
|
407,021
|
|
$
|
505,531
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangibles(a)
|
|
|
39,052
|
|
|
44,124
|
|
|
78,335
|
|
|
84,414
|
Impairments and other
operating items(b)
|
|
|
10,859
|
|
|
8,190
|
|
|
12,724
|
|
|
8,544
|
Transaction-related
expenses(c)
|
|
|
1,824
|
|
|
7,256
|
|
|
3,905
|
|
|
17,103
|
Fair value changes to
equity awards(d)
|
|
|
72
|
|
|
222
|
|
|
445
|
|
|
1,507
|
Executive separation
costs(e)
|
|
|
15,063
|
|
|
-
|
|
|
15,063
|
|
|
-
|
Tax
effect(f)
|
|
|
(13,746)
|
|
|
(15,222)
|
|
|
(24,770)
|
|
|
(28,385)
|
Adjusted net income
attributable to Waste Connections
|
|
$
|
262,332
|
|
$
|
320,047
|
|
$
|
492,723
|
|
$
|
588,714
|
Diluted earnings per
common share attributable to Waste Connections' common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net
income
|
|
$
|
0.81
|
|
$
|
1.07
|
|
$
|
1.58
|
|
$
|
1.96
|
Adjusted net
income
|
|
$
|
1.02
|
|
$
|
1.24
|
|
$
|
1.91
|
|
$
|
2.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_________________________
|
(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 an
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 2024
OUTLOOK NON-GAAP RECONCILIATION SCHEDULE (in
thousands of U.S. dollars, except where noted)
|
Reconciliation of
Adjusted EBITDA:
|
|
|
|
|
|
|
Updated 2024
Outlook
|
|
|
Estimates
|
|
Observation
|
Net income attributable
to Waste Connections
|
$
|
1,087,000
|
|
|
Less: Net loss attributable to noncontrolling interests
|
|
(1,003)
|
|
|
Plus: Income tax provision (a)
|
|
318,672
|
|
Approximate 22.7%
effective rate
|
Plus: Interest expense, net
|
|
318,000
|
|
|
Plus: Depreciation and Depletion
|
|
958,000
|
|
Approximately 10.8% of
revenue
|
Plus: Amortization
|
|
172,000
|
|
|
Plus: Closure and post-closure accretion
|
|
28,000
|
|
|
Plus: Impairments and other operating items (b)
|
|
8,544
|
|
|
Less: Other income, net (b)
|
|
(7,823)
|
|
|
Adjustments: (b)
|
|
|
|
|
Plus:
Transaction-related expenses
|
|
17,103
|
|
|
Plus: Fair
value changes to equity awards
|
|
1,507
|
|
|
Adjusted
EBITDA
|
$
|
2,900,000
|
|
Approximately 32.8% of
revenue
|
|
|
|
|
|
____________________________
|
(a)
|
Approximately 22.7%
full year effective tax rate, including amounts reported for the
six month period ended June 30, 2024.
|
(b)
|
Reflects amounts
reported for the six month period ended June 30, 2024, as shown on
page 9.
|
Reconciliation of
Adjusted Free Cash Flow:
|
|
|
|
|
Updated
2024 Outlook
|
Net cash provided by
operating activities
|
|
$
|
2,337,085
|
Plus: Change in
book overdraft (a)
|
|
|
1,350
|
Plus: Proceeds from
disposal of assets (a)
|
|
|
2,997
|
Less: Capital
expenditures for property and equipment
|
|
|
(1,150,000)
|
Adjustments:
(a)
|
|
|
|
Transaction-related expenses
|
|
|
8,680
|
Executive separation costs
|
|
|
1,670
|
Pre-existing Progressive Waste share-based grants
|
|
|
1,131
|
Tax
effect
|
|
|
(2,913)
|
Adjusted free cash
flow
|
|
$
|
1,200,000
|
|
|
|
|
As % of
revenues
|
|
|
13.6 %
|
____________________________
|
(a) Reflects amounts reported
for the six month period ended June 30, 2024, as shown on page
10.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/waste-connections-reports-second-quarter-2024-results-and-raises-full-year-outlook-302205815.html
SOURCE Waste Connections, Inc.