• Better than expected third quarter results drive further increases to full year 2024 outlook
  • Revenue of $2.338 billion, up 13.3% year over year
  • Net income(a) of $308.0 million, and adjusted EBITDA(b) of $787.4 million, up 17.3% year over year
  • Adjusted EBITDA(b) margin of 33.7%, up 120 basis points year over year
  • Net income of $1.19 per share, and adjusted net income(b) of $1.35 per share
  • Year to date net cash provided by operating activities of $1.660 billion and adjusted free cash flow(b) of $1.044 billion
  • Increased regular quarterly dividend by 10.5%
  • On pace for acquisitions totaling over $700 million in annualized revenue, with an estimated rollover revenue contribution in 2025 of approximately 2%
  • Increased full year 2024 outlook to $8.9 billion of revenue, up $150 million from original outlook, with net income of $1.082 billion and adjusted EBITDA(b) of $2.91 billion, up $50 million from original outlook

TORONTO, Oct. 23, 2024 /CNW/ -- Waste Connections, Inc. (TSX/NYSE: WCN) ("Waste Connections" or the "Company") today announced its results for the third quarter of 2024.   

Waste Connections logo. (PRNewsFoto/Waste Connections, Inc.) (PRNewsFoto/WASTE CONNECTIONS_ INC_)

"We are extremely pleased by the strength of our operating and financial results in the period, positioning for another increase to our full year 2024 outlook, with momentum as we look ahead to 2025.  Solid waste growth led by 6.8% core pricing was supplemented by incremental acquisition contributions and 90 basis points sequential improvement in solid waste volumes during the period to drive results above expectations.  Solid operational execution enabled us to deliver adjusted EBITDA(b) margin of 33.7% in the third quarter, as expected, up 120 basis points year over year, overcoming margin dilution from acquisitions closed during the quarter and storm-related impacts at quarter-end," said Ronald J. Mittelstaedt, President and Chief Executive Officer. 

"Our results also reflect continued progress in employee retention, with voluntary turnover improving for the eighth consecutive quarter, bringing multi-year reductions to over 40%, as we continue to invest in our most important asset, our people," continued Mr. Mittelstaedt.  "Further, we anticipate that our innovative approaches to drive continued improvement in employee engagement and retention should position us in 2025 for another year of above average underlying margin expansion in solid waste collection, transfer and disposal.  On that basis, we should be positioned for high single-digit adjusted EBITDA(b) growth in 2025 on expected mid to high single-digit revenue growth, including approximately 2% revenue carryover from a record amount of private company acquisition activity expected to be completed in 2024, with upside potential from additional acquisition activity."

Mr. Mittelstaedt concluded, "As anticipated, the strength of our operating performance, free cash flow generation and balance sheet positioned us for another double-digit increase to our quarterly cash dividend, demonstrating once again the compatibility of funding our differentiated growth strategy and acquisition activity, along with an increasing return of capital to shareholders."

Q3 2024 Results

Revenue in the third quarter totaled $2.338 billion, up from $2.065 billion in the year ago period.  Operating income was $475.3 million, which included $8.1 million in transaction-related expenses and $3.0 million primarily from impairments and other operating items.  This compares to operating income of $353.0 million in the third quarter of 2023 that included $59.2 million primarily in impairments and other operating items and transaction-related expenses.  Net income in the third quarter was $308.0 million, or $1.19 per share on a diluted basis of 258.8 million shares.  In the year ago period, the Company reported net income of $229.0 million, or $0.89 per share on a diluted basis of 258.2 million shares. 

Adjusted net income(b) in the third quarter was $350.0 million, or $1.35 per diluted share, versus $303.1 million, or $1.17 per diluted share, in the prior year period.  Adjusted EBITDA(b) in the third quarter was $787.4 million, as compared to $671.2 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.

Nine Months Year to Date Results

For the nine months ended September 30, 2024, revenue was $6.659 billion, up from $5.986 billion in the year ago period.  Operating income was $1.267 billion, which included $38.2 million primarily attributable to transaction-related expenses, impairments and other operating items and fair value changes to equity awards.  This compares to operating income in the prior year period of $1.012 billion, which included $91.3 million primarily attributable to impairments and other operating items, executive separation costs and transaction-related expenses.   

Net income for the nine months ended September 30, 2024 was $813.6 million, or $3.15 per share on a diluted basis of 258.6 million shares.  In the year ago period, the Company reported net income of $636.0 million, or $2.46 per share on a diluted basis of 258.1 million shares. 

Adjusted net income(b) for the nine months ended September 30, 2024 was $938.7 million, or $3.63 per diluted share, compared to $795.8 million, or $3.08 per diluted share, in the year ago period. Adjusted EBITDA(b) for the nine months ended September 30, 2024 was $2.170 billion, as compared to $1.867 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 $8.9 billion, up $150 million from our original outlook.
  • Net income is estimated to be approximately $1.082 billion, and adjusted EBITDA(b) is estimated to be approximately $2.910 billion, up $50 million from our original outlook.
  • 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 $2.342 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

Q3 2024 Earnings Conference Call

Waste Connections will be hosting a conference call related to third quarter earnings on October 24th 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 October 31, 2024, by calling 877-344-7529 (within North America) or 412-317-0088 (international) and entering Passcode #1135108.   

Waste Connections will be filing a Form 8-K on EDGAR and on SEDAR (as an "Other" document) prior to markets opening on October 24th, providing the Company's fourth quarter 2024 outlook for revenue, price plus volume growth for solid waste, and adjusted EBITDA(b).

About Waste Connections

Waste Connections (wasteconnections.com) is an integrated solid waste services company that provides non-hazardous waste collection, transfer and disposal services, including by rail, along with resource recovery primarily through recycling and renewable fuels generation. The Company serves approximately nine million residential, commercial and industrial customers in mostly exclusive and secondary markets across 46 states in the U.S. and six provinces in Canada. Waste Connections also provides non-hazardous oilfield waste treatment, recovery and disposal services in several basins across the U.S. and Canada, as well as intermodal services for the movement of cargo and solid waste containers in the Pacific Northwest. Waste Connections views its Environmental, Social and Governance ("ESG") efforts as integral to its business, with initiatives consistent with its objective of long-term value creation and focused on reducing emissions, increasing resource recovery of both recyclable commodities and clean energy fuels, reducing reliance on off-site disposal for landfill leachate, further improving safety and enhancing employee engagement. Visit wasteconnections.com/sustainability for more information and updates on our progress towards targeted achievement.

Safe Harbor and Forward-Looking Information

This press release contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995 ("PSLRA"), including "forward-looking information" within the meaning of applicable Canadian securities laws. These forward-looking statements are neither historical facts nor assurances of future performance and reflect Waste Connections' current beliefs and expectations regarding future events and operating performance. These forward-looking statements are often identified by the words "may," "might," "believes," "thinks," "expects," "estimate," "continue," "intends" or other words of similar meaning. All of the forward-looking statements included in this press release are made pursuant to the safe harbor provisions of the PSLRA and applicable securities laws in Canada. Forward-looking statements involve risks and uncertainties. Forward-looking statements in this press release include, but are not limited to, statements about expected 2024 and 2025 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  NINE MONTHS ENDED SEPTEMBER 30, 2023 AND 2024

(Unaudited)

(in thousands of U.S. dollars, except share and per share amounts)






Three months ended
September 30,


Nine months ended
September 30,




2023


2024


2023


2024












Revenues


$

2,064,744


$

2,338,488


$

5,986,342


$

6,659,308


Operating expenses:














Cost of operations



1,204,603



1,344,079



3,548,893



3,866,932


Selling, general and administrative



196,316



222,526



606,367



672,110


Depreciation



214,966



248,473



632,347



712,392


Amortization of intangibles



39,405



45,170



117,740



129,584


Impairments and other operating items



56,477



2,897



69,201



11,441


Operating income



352,977



475,343



1,011,794



1,266,849
















Interest expense



(69,016)



(83,520)



(204,914)



(244,385)


Interest income



2,833



3,331



6,886



9,391


Other income, net



5,372



4,904



8,346



12,727


Income before income tax provision



292,166



400,058



822,112



1,044,582
















Income tax provision



(62,975)



(92,012)



(185,915)



(232,008)


Net income



229,191



308,046



636,197



812,574


Plus/(Less): Net loss (income) attributable to noncontrolling interests



(165)



-



(150)



1,003


Net income attributable to Waste Connections


$

229,026


$

308,046


$

636,047


$

813,577
















Earnings per common share attributable to Waste Connections' common shareholders:














Basic


$

0.89


$

1.19


$

2.47


$

3.15
















Diluted


$

0.89


$

1.19


$

2.46


$

3.15
















Shares used in the per share calculations:














Basic



257,633,703



258,023,661



257,535,408



257,939,935


Diluted



258,229,404



258,756,528



258,110,484



258,601,815






























Cash dividends per common share


$

0.255


$

0.285


$

0.765


$

0.855


 

WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands of U.S. dollars, except share and per share amounts)






December 31,
2023


September 30,
2024


ASSETS








Current assets:








Cash and equivalents


$

78,399


$

115,265


Accounts receivable, net of allowance for credit losses of $23,553 and $23,660 at

December 31, 2023 and September 30, 2024, respectively



856,953



990,896


Prepaid expenses and other current assets



206,433



248,971


Total current assets



1,141,785



1,355,132










Restricted cash



105,639



123,243


Restricted investments



70,350



79,455


Property and equipment, net



7,228,331



8,234,162


Operating lease right-of-use assets



261,782



311,717


Goodwill



7,404,400



7,922,757


Intangible assets, net



1,603,541



1,982,809


Other assets, net



100,048



86,089


Total assets


$

17,915,876


$

20,095,364


 

LIABILITIES AND EQUITY








Current liabilities:








Accounts payable


$

642,455


$

706,284


Book overdraft



14,855



14,568


Deferred revenue



355,203



377,475


Accrued liabilities



521,428



552,741


Current portion of operating lease liabilities



32,533



39,618


Current portion of contingent consideration



94,996



55,474


Current portion of long-term debt and notes payable



26,462



7,873


Total current liabilities



1,687,932



1,754,033










Long-term portion of debt and notes payable



6,724,771



8,160,538


Long-term portion of operating lease liabilities



238,440



275,547


Long-term portion of contingent consideration



20,034



27,125


Deferred income taxes



1,022,480



1,099,369


Other long-term liabilities



524,438



517,297


Total liabilities



10,218,095



11,833,909


Commitments and contingencies








Equity:








Common shares: 257,659,921 shares issued and 257,600,479 shares outstanding at

  December 31, 2023; 258,062,086 shares issued and 258,009,392 shares outstanding

  at September 30, 2024



3,276,661



3,282,345


Additional paid-in capital



284,284



310,046


Accumulated other comprehensive loss



(9,826)



(64,950)


Treasury shares: 59,442 and 52,694 shares at December 31, 2023 and September 30, 2024,

  respectively



-



-


Retained earnings



4,141,690



4,734,014


Total Waste Connections' equity



7,692,809



8,261,455


Noncontrolling interest in subsidiaries



4,972



-


Total equity



7,697,781



8,261,455


Total liabilities and equity


$

17,915,876


$

20,095,364


 

WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

NINE MONTHS ENDED SEPTEMBER 30, 2023 AND 2024

(Unaudited)

(in thousands of U.S. dollars)






Nine months ended
September 30,




2023


2024


Cash flows from operating activities:








Net income


$

636,197


$

812,574


Adjustments to reconcile net income to net cash provided by operating activities:








Loss from disposal of assets, impairments and other



37,470



934


Depreciation



632,347



712,392


Amortization of intangibles



117,740



129,584


Deferred income taxes, net of acquisitions



29,060



81,270


Current period provision for expected credit losses



13,363



12,681


Amortization of debt issuance costs



4,862



7,974


Share-based compensation



56,110



61,229


Interest accretion



14,827



27,733


Payment of contingent consideration recorded in earnings



-



(35,035)


Adjustments to contingent consideration



30,367



-


Other



(3,535)



(1,505)


Net change in operating assets and liabilities, net of acquisitions



2,068



(149,833)


Net cash provided by operating activities



1,570,876



1,659,998










Cash flows from investing activities:








Payments for acquisitions, net of cash acquired



(573,185)



(2,010,274)


Capital expenditures for property and equipment



(615,554)



(659,302)


Proceeds from disposal of assets



8,678



5,633


Proceeds from sale of investment in noncontrolling interests



-



37,000


Other



(5,552)



(18,867)


Net cash used in investing activities



(1,185,613)



(2,645,810)










Cash flows from financing activities:








Proceeds from long-term debt



1,242,554



4,092,166


Principal payments on notes payable and long-term debt



(1,383,415)



(2,759,676)


Payment of contingent consideration recorded at acquisition date



(4,255)



(26,625)


Change in book overdraft



137



(287)


Payments for cash dividends



(196,815)



(221,253)


Tax withholdings related to net share settlements of equity-based compensation



(29,415)



(32,203)


Debt issuance costs



-



(13,449)


Proceeds from issuance of shares under employee share purchase plan



3,908



4,486


Proceeds from sale of common shares held in trust



765



1,198


Other



-



(4,000)


Net cash provided by (used in) financing activities



(366,536)



1,040,357










Effect of exchange rate changes on cash, cash equivalents and restricted cash



(1,060)



(75)










Net increase in cash, cash equivalents and restricted cash



17,667



54,470


Cash, cash equivalents and restricted cash at beginning of period



181,364



184,038


Cash, cash equivalents and restricted cash at end of period


$

199,031


$

238,508


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 nine month periods ended September 30, 2024:



Three months ended

September 30, 2024


Nine months ended

September 30, 2024


Core Price



6.8 %



7.2 %


Surcharges



(0.3 %)



(0.4 %)


Volume



(1.9 %)



(2.8 %)


Recycling



1.0 %



0.9 %


Foreign Exchange Impact



(0.2 %)



(0.2 %)


Total



5.4 %



4.7 %


Revenue Breakdown: The following table reflects a breakdown of our revenue for the three month periods ended September 30, 2023 and 2024:



 Three months ended September 30, 2023



Revenue


Inter-company
Elimination


Reported
Revenue


%

Solid Waste Collection


$

1,512,745


$

(4,742)


$

1,508,003


73.0

%

Solid Waste Disposal and Transfer



703,544



(285,292)



418,252


20.3

%

Solid Waste Recycling



36,103



(988)



35,115


1.7

%

E&P Waste Treatment, Recovery and Disposal



62,066



(3,561)



58,505


2.8

%

Intermodal and Other



44,984



(115)



44,869


2.2

%

Total


$

2,359,442


$

(294,698)


$

2,064,744


100.0

%







 Three months ended September 30, 2024




Revenue


Inter-company
Elimination


Reported
Revenue


%

Solid Waste Collection


$

1,622,308


$

(4,898)


$

1,617,410


69.2

%

Solid Waste Disposal and Transfer



776,928



(317,142)



459,786


19.6

%

Solid Waste Recycling



69,748



(2,611)



67,137


2.9

%

E&P Waste Treatment, Recovery and Disposal



154,202



(6,923)



147,279


6.3

%

Intermodal and Other



47,341



(465)



46,876


2.0

%

Total


$

2,670,527


$

(332,039)


$

2,338,488


100.0

%

Contribution from Acquisitions: The following table reflects revenues from acquisitions, net of divestitures, for the three and nine month periods ended September 30, 2023 and 2024:



Three months ended
September 30,


Nine months ended
September 30,



2023


2024


2023


2024

Acquisitions, net


$

102,908


$

161,024


$

356,301


$

359,716

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 nine month periods ended September 30, 2023 and 2024:



Three months ended
September 30,


Nine months ended
September 30,



2023


2024


2023


2024

Cash Interest Paid


$

73,563


$

85,170


$

191,055


$

223,196

Cash Taxes Paid



74,510



81,235



125,550



164,615

Debt to Book Capitalization as of September 30, 2024:  50%

Internalization for the three months ended September 30, 2024:  57%

Days Sales Outstanding for the three months ended September 30, 2024:  39 (24 net of deferred revenue)

Share Information for the three months ended September 30, 2024:

Basic shares outstanding


258,023,661

Dilutive effect of equity-based awards 


732,867

Diluted shares outstanding


258,756,528

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
September 30,


Nine months ended
September 30,



2023


2024


2023


2024

Net income attributable to Waste Connections


$

229,026


$

308,046


$

636,047


$

813,577

Plus/(Less): Net income (loss) attributable to noncontrolling interests



165



-



150



(1,003)

Plus: Income tax provision



62,975



92,012



185,915



232,008

Plus: Interest expense



69,016



83,520



204,914



244,385

Less: Interest income



(2,833)



(3,331)



(6,886)



(9,391)

Plus: Depreciation and amortization



254,371



293,643



750,087



841,976

Plus: Closure and post-closure accretion



4,609



7,387



13,696



22,879

Plus: Impairments and other operating items



56,477



2,897



69,201



11,441

Less: Other income, net



(5,372)



(4,904)



(8,346)



(12,727)

Adjustments:













Plus: Transaction-related expenses(a)



3,108



8,067



7,014



25,169

Plus/(Less): Fair value changes to equity awards(b)



(379)



99



65



1,602

Plus: Executive separation costs(c)



-



-



15,063



-

Adjusted EBITDA


$

671,163


$

787,436


$

1,866,920


$

2,169,916














As % of revenues



32.5 %



33.7 %



31.2 %



32.6 %









(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
September 30,


Nine months ended
September 30,



2023


2024


2023


2024

Net cash provided by operating activities


$

554,164


$

558,310


$

1,570,876


$

1,659,998

Plus/(Less): Change in book overdraft



371



(1,637)



137



(287)

Plus: Proceeds from disposal of assets



4,859



2,636



8,678



5,633

Less: Capital expenditures for property and equipment



(221,411)



(272,132)



(615,554)



(659,302)

Adjustments:













Payment of contingent consideration recorded in earnings(a)



-



35,035



-



35,035

Transaction-related expenses(b)



1,572



3,668



3,836



12,348

Executive separation costs(c)



-



-



1,686



1,670

Pre-existing Progressive Waste share-based grants(d)



-



39



841



1,170

Tax effect(e)



(231)



(9,643)



(1,221)



(12,556)

Adjusted free cash flow


$

339,324


$

316,276


$

969,279


$

1,043,709














As % of revenues



16.4 %



13.5 %



16.2 %



15.7 %









(a)

Reflects the addback of acquisition-related payments for contingent consideration that were recorded as expenses in earnings and as a component of cash flows from operating activities as the amounts paid exceeded the fair value of the contingent consideration recorded at the acquisition date.

(b)

Reflects the addback of acquisition-related transaction costs. 

(c)

Reflects the cash component of severance expense associated with an 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 valuation measures in the solid waste industry.  Management uses adjusted net income attributable to Waste Connections and adjusted net income per diluted share attributable to Waste Connections as one of the principal measures to evaluate and monitor the ongoing financial performance of Waste Connections' operations.  Waste Connections provides adjusted net income attributable to Waste Connections to exclude the effects of items management believes impact the comparability of operating results between periods.  Adjusted net income attributable to Waste Connections has limitations due to the fact that it excludes items that have an impact on the Company's financial condition and results of operations.  Adjusted net income attributable to Waste Connections and adjusted net income per diluted share attributable to Waste Connections are not a substitute for, and should be used in conjunction with, GAAP financial measures.  Other companies may calculate these non-GAAP financial measures differently. 



Three months ended
September 30,


Nine months ended
September 30,



2023


2024


2023


2024

Reported net income attributable to Waste Connections


$

229,026


$

308,046


$

636,047


$

813,577

Adjustments:













Amortization of intangibles(a)



39,405



45,170



117,740



129,584

Impairments and other operating items(b)



56,477



2,897



69,201



11,441

Transaction-related expenses(c) 



3,108



8,067



7,014



25,169

Fair value changes to equity awards(d)



(379)



99



65



1,602

Executive separation costs(e)



-



-



15,063



-

Tax effect(f)



(24,586)



(14,275)



(49,356)



(42,655)

Adjusted net income attributable to Waste Connections


$

303,051


$

350,004


$

795,774


$

938,718

Diluted earnings per common share attributable to Waste Connections' common shareholders:













Reported net income


$

0.89


$

1.19


$

2.46


$

3.15

Adjusted net income


$

1.17


$

1.35


$

3.08


$

3.63









(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

$

1,082,000



    Less: Net loss attributable to noncontrolling interests (a)


(1,003)



    Plus: Income tax provision (b)


313,518


Approximate 22.5% effective rate

    Plus: Interest expense, net


317,000



    Plus: Depreciation and Depletion


958,000


Approximately 10.8% of revenue

    Plus: Amortization


185,000



    Plus: Closure and post-closure accretion


30,000



    Plus: Impairments and other operating items (a)


11,441



    Less: Other income, net (a)


(12,727)



    Adjustments: (a)





        Plus: Transaction-related expenses


25,169



        Plus: Fair value changes to equity awards


1,602



Adjusted EBITDA

$

2,910,000


Approximately 32.7% of revenue









(a)

Reflects amounts reported for the nine month period ended September 30, 2024, as shown on page 9.

(b)

Approximately 22.5% full year effective tax rate, including amounts reported for the nine month period ended September 30, 2024.

 

Reconciliation of Adjusted Free Cash Flow:




Updated

2024 Outlook

Net cash provided by operating activities


$

2,342,022

Plus:  Change in book overdraft (a)



(287)

Plus: Proceeds from disposal of assets (a)



5,633

Less: Capital expenditures for property and equipment



(1,150,000)

Adjustments: (a)




    Transaction-related expenses



12,348

    Executive separation costs



1,670

    Pre-existing Progressive Waste share-based grants



1,170

    Tax effect



(12,556)

Adjusted free cash flow


$

1,200,000






As % of revenues



13.5 %









(a)

Reflects amounts reported for the nine month period ended September 30, 2024, as shown on page 10.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/waste-connections-reports-third-quarter-2024-results-and-raises-full-year-outlook-302285014.html

SOURCE Waste Connections, Inc.

Copyright 2024 Canada NewsWire

Waste Connections (TSX:WCN)
過去 株価チャート
から 11 2024 まで 12 2024 Waste Connectionsのチャートをもっと見るにはこちらをクリック
Waste Connections (TSX:WCN)
過去 株価チャート
から 12 2023 まで 12 2024 Waste Connectionsのチャートをもっと見るにはこちらをクリック