Quarterly Results

Second Quarter 2024
Waste Connections Reports Second Quarter 2024 Results and Raises Full Year Outlook

  • 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 /PRNewswire/ -- 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.

 

SOURCE Waste Connections, Inc.