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