Picture 1

 

 

WASTE CONNECTIONS REPORTS FOURTH QUARTER RESULTS AND PROVIDES 2020 OUTLOOK

 

Fourth Quarter 2019 Highlights

-

Revenue of $1.362 billion, up 7.9%

-

Net income attributable to Waste Connections of $133.3 million, or $0.50 per share

-

Adjusted net income attributable to Waste Connections* of $181.4 million, or $0.69 per share

-

Adjusted EBITDA* of $419.0 million, or 30.8% of revenue

 

Full-Year 2019 Highlights

-

Revenue of $5.389 billion, up 9.5%

-

Net income attributable to Waste Connections of $566.8 million, or $2.14 per share

-

Adjusted net income attributable to Waste Connections* of $719.6 million or $2.72 per share

-

Adjusted EBITDA* of $1.674 billion, or 31.1% of revenue, up 6.8%

-

Net cash provided by operating activities of $1.541 billion, up 9.2%

-

Adjusted free cash flow* of $916.8 million, or 17.0% of revenue

-

Completes acquisitions with approximately $300 million of total annualized revenue

 

Looking at 2020

-

Expects revenue in the range of $5.725 billion to $5.775 billion, excluding additional acquisitions

-

Expects net income attributable to Waste Connections in the range of $653.0 million to $668.0 million

-

Expects adjusted EBITDA* in the range of $1.760 billion to $1.785 billion

-

Expects net cash provided by operating activities in the range of $1.600 billion to $1.625 billion

-

Expects adjusted free cash flow* in the range of $975.0 million to $1.0 billion

 

TORONTO, ONTARIO, February 12, 2020

- Waste Connections, Inc. (TSX/NYSE: WCN) (“Waste Connections” or the “Company”) today announced its results for the fourth quarter of 2019. 

 

“2019 ended on a high note, as financial results for the fourth quarter exceeded expectations on better than expected solid waste price growth, E&P waste activity and acquisition contribution.  We are also extremely pleased with our results for the full year, as underlying adjusted EBITDA* margins in solid waste collection, transfer and disposal expanded by 50 basis points.  Moreover, our ability to deliver full year adjusted free cash flow* of $916.8 million or 17.0% of revenue and 54.8% of adjusted EBITDA* on a 16.2% increase in capital expenditures as we reinvested in and expanded our business is indicative of our disciplined focus on quality of revenue and free cash flow generation,” said Worthing F. Jackman, President and Chief Executive Officer. 

 

Mr. Jackman added, “Acquisition activity also accelerated into year-end, as we announced an additional $130 million in acquired annualized revenue in December, including a  new market entry in Pennsylvania and tuck-ins in Illinois and Tennessee.  Acquisitions completed in 2019 provide rollover revenue growth of approximately $170 million in 2020, and the pace of acquisition activity remains elevated.  Along with strong pricing growth, this already sets us up for high single digit growth in revenue and adjusted free cash flow*.  Positive solid waste volumes, any increases in values for recycled commodities or renewable energy credits since year-end, or additional acquisitions closed during the year would provide upside to our initial 2020 outlook.”

 

Mr. Jackman concluded, “Over 55% of our operating locations either posted zero safety-related incidents in 2019 or drove further year-over-year improvements.  We would like to recognize the tireless efforts of our more than 18,000 employees for our continuing success.”

 

*A non-GAAP measure; see accompanying non-GAAP Reconciliation Schedule

Q4 2019 Results

 

Revenue in the fourth quarter totaled $1.362 billion, up from $1.262 billion in the prior year period.  Operating income, which included $29.0 million of impairments and other operating items primarily related to the Company’s sale of a non-strategic materials processing facility and $3.7 million of acquisition-related costs, was $194.2 million.  This compares to $200.0 million in the prior year period, which included $14.0 million of impairments and other operating items and $2.8 million of acquisition-related costs. 

 

Net income attributable to Waste Connections in the fourth quarter was $133.3 million, or $0.50 per share on a diluted basis of 264.6 million shares.  In the prior year period, the Company reported $132.5 million, or $0.50 per share on a diluted basis of 264.5 million shares.

 

Adjusted net income attributable to Waste Connections* in the fourth quarter was $181.4 million, or $0.69 per share, versus $166.2 million, or $0.63 per share, in the prior year period.  Adjusted EBITDA* in the fourth quarter was $419.0 million, as compared to adjusted EBITDA* of $397.2 million in the prior year period.  Adjusted net income attributable to Waste Connections, adjusted net income attributable to Waste Connections per diluted share and adjusted EBITDA, all non-GAAP measures, primarily exclude the impact of the Tax Cuts and Jobs Act of 2017 (the “Tax Act”), fair value accounting changes to certain equity awards, and acquisition-related items, as shown in the detailed reconciliation in the attached schedules. 

 

Full Year 2019 Results

 

For the year ended December 31, 2019, revenue was $5.389 billion, as compared to revenue of $4.923 billion in 2018.  Operating income, which included $77.4 million of impairments and other operating items, fair value accounting changes to certain equity awards, and other acquisition-related costs, was $837.8 million.  This compares to operating income of $832.2 million in the prior year, which included $40.7 million of impairments and other operating items, fair value accounting changes to certain equity awards, and other acquisition-related costs. 

 

Net income attributable to Waste Connections in 2019 was $566.8 million, or $2.14 per share on a diluted basis of 264.5 million shares.  In 2018, the Company reported net income attributable to Waste Connections of $546.9 million, or $2.07 per share on a diluted basis of 264.4 million shares.

 

Adjusted net income attributable to Waste Connections* in 2019 was $719.6 million, or $2.72 per share, compared to $667.3 million, or $2.52 per share, in the prior year. Adjusted EBITDA* in 2019 was $1.674 billion, as compared to $1.566 billion in the prior year.  Adjusted net income attributable to Waste Connections, adjusted net income attributable to Waste Connections per diluted share and adjusted EBITDA, all non-GAAP measures, primarily exclude the impact of the Tax Act, acquisition-related items and impairments and other operating items, as reflected in the detailed reconciliations in the attached tables.    

 

2020 Outlook

 

Waste Connections also announced its outlook for 2020, which assumes no change in the current economic environment, unless otherwise indicated.  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 Securities and Exchange Commission and the securities commissions or similar regulatory authorities in Canada. Certain components of the outlook for 2020 are subject to quarterly fluctuations.  See reconciliations in the attached tables.

 

-

Revenue is estimated in the range of $5.725 billion to $5.775 billion,  including the following:

-

Solid waste price and volume growth of approximately 5.0% and 0.0%, respectively

-

E&P waste revenue down approximately 10.0%

-

Values for recycled commodities and renewable energy credits as of year-end 2019

-

Net income attributable to Waste Connections is estimated in the range of $653.0 million to $668.0 million

-

Adjusted EBITDA* is estimated in the range of $1.760 billion to $1.785 billion, or 30.7% - 30.9% of revenue

-

Net cash provided by operating activities is estimated in the range of $1.600 billion to $1.625 billion

-

Capital expenditures are estimated at $625 million

-

Adjusted free cash flow* is estimated in the range of $975.0 million to $1.0 billion.

 

* A non-GAAP measure; see accompanying Non-GAAP Reconciliation Schedule

- 2  -

Q4 2019 Earnings and 2020 Outlook Conference Call

 

Waste Connections will be hosting a conference call related to fourth quarter earnings and 2020 outlook on February 13th at 8:30 A.M. Eastern Time.  To access the call, listeners should dial 800-582-1443 (within North America) or 303-223-0118 (international) approximately 10 minutes prior to the scheduled start time and ask the operator for the Waste Connections conference call (a passcode is not required).  A replay of the conference call will be available until February 20, 2020 by calling 800-633-8284 (within North America) or 402-977-9140 (international) and entering Passcode #21950919.  The call will be broadcast live over the Internet through a link on the Company’s website at www.wasteconnections.com.  A playback of the call will be available on the Company’s website.

 

Waste Connections will be filing a Form 8-K on EDGAR and on SEDAR (as an "Other" document) prior to markets opening on February 13th, providing the Company's first quarter 2020 outlook for revenue, price plus volume growth for solid waste and adjusted EBITDA*.

 

* A non-GAAP measure; see accompanying Non-GAAP Reconciliation Schedule

 

About Waste Connections

 

Waste Connections is an integrated solid waste services company that provides non-hazardous waste collection, transfer, disposal and recycling services in mostly exclusive and secondary markets in the United States and Canada.  Through its R360 Environmental Solutions subsidiary, Waste Connections is also a leading provider of non-hazardous oilfield waste treatment, recovery and disposal services in several of the most active natural resource producing areas in the United States, including the Permian, Bakken and Eagle Ford Basins.  Waste Connections serves more than seven million residential, commercial, industrial, and exploration and production customers in 42 states in the U.S., and six provinces in Canada.  The Company also provides intermodal services for the rail haul movement of cargo and solid waste containers in the Pacific Northwest.

 

For more information, visit the Waste Connections web site at www.wasteconnections.com.  Copies of financial literature, including this release, are available on the Waste Connections website or through contacting us directly at (905) 532-7510.  Investors can also obtain these materials and other documents filed with the U.S. Securities and Exchange Commission (“SEC”) and the Canadian securities regulators free of charge at the SEC’s website, www.sec.gov, and at the System for Electronic Document Analysis and Retrieval maintained by the Canadian Securities Administrators at www.sedar.com.

 

Safe Harbor and Forward-Looking Information

 

This press release contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995 (“PSLRA”), including “forward-looking information” within the meaning of applicable Canadian securities laws. These forward-looking statements are neither historical facts nor assurances of future performance and reflect Waste Connections’ current beliefs and expectations regarding future events and operating performance. These forward-looking statements are often identified by the words “may,” “might,” “believes,” “thinks,” “expects,” ”estimate,” “continue,” “intends” or other words of similar meaning. All of the forward-looking statements included in this press release are made pursuant to the safe harbor provisions of the PSLRA and applicable securities laws in Canada. Forward-looking statements involve risks and uncertainties. Forward-looking statements in this press release include, but are not limited to, statements about expected 2020 financial results, outlook and related assumptions, adjusted free cash flow, capital expenditures 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 / (281) 873-3205

maryannew@wasteconnections.com

joe.box@wasteconnections.com

 

 

- 3  -

Waste Connections, Inc.

CONDENSED Consolidated Statements of NET INCOME

THRee AND TWELVE months ended DECEMBER 31, 2018 and 2019

(Unaudited)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
December 31,

 

Twelve months ended 
December 31,

 

    

2018

    

2019

    

2018

    

2019

Revenues

 

$

1,261,732 

 

$

1,361,960 

 

$

4,922,941 

 

$

5,388,679 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations

 

 

744,757 

 

 

814,151 

 

 

2,865,704 

 

 

3,198,757 

Selling, general and administrative

 

 

125,806 

 

 

136,146 

 

 

524,388 

 

 

546,278 

Depreciation

 

 

148,841 

 

 

156,779 

 

 

572,708 

 

 

618,396 

Amortization of intangibles

 

 

28,336 

 

 

31,701 

 

 

107,779 

 

 

125,522 

Impairments and other operating items

 

 

14,012 

 

 

28,999 

 

 

20,118 

 

 

61,948 

Operating income

 

 

199,980 

 

 

194,184 

 

 

832,244 

 

 

837,778 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(35,230)

 

 

(36,056)

 

 

(132,104)

 

 

(147,368)

Interest income

 

 

3,493 

 

 

2,592 

 

 

7,170 

 

 

9,777 

Other income (expense), net

 

 

(2,223)

 

 

1,142 

 

 

(170)

 

 

5,704 

Income before income tax provision

 

 

166,020 

 

 

161,862 

 

 

707,140 

 

 

705,891 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

(33,477)

 

 

(28,671)

 

 

(159,986)

 

 

(139,210)

Net income

 

 

132,543 

 

 

133,191 

 

 

547,154 

 

 

566,681 

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

 

 

(65)

 

 

71 

 

 

(283)

 

 

160 

Net income attributable to Waste Connections

 

$

132,478 

 

$

133,262 

 

$

546,871 

 

$

566,841 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.50 

 

$

0.51 

 

$

2.07 

 

$

2.15 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.50 

 

$

0.50 

 

$

2.07 

 

$

2.14 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in the per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

263,628,941 

 

 

263,865,203 

 

 

263,650,155 

 

 

263,792,693 

Diluted

 

 

264,453,655 

 

 

264,636,883 

 

 

264,395,618 

 

 

264,526,561 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends per common share

 

$

0.160 

 

$

0.185 

 

$

0.580 

 

$

0.665 

 

- 4  -

Waste Connections, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

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

 

 

    

December 31,
2018

    

December 31,
2019

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and equivalents

 

$

319,305 

 

$

326,738 

Accounts receivable, net of allowance for doubtful accounts of $16,760 and $16,432 at December 31, 2018 and December 31, 2019, respectively

 

 

609,545 

 

 

662,808 

Prepaid expenses and other current assets

 

 

164,053 

 

 

141,052 

Total current assets

 

 

1,092,903 

 

 

1,130,598 

Restricted cash

 

 

84,661 

 

 

96,483 

Restricted investments

 

 

47,486 

 

 

51,179 

Property and equipment, net

 

 

5,168,996 

 

 

5,516,347 

Operating lease right-of-use assets

 

 

 

 

183,220 

Goodwill

 

 

5,031,685 

 

 

5,510,851 

Intangible assets, net

 

 

1,128,628 

 

 

1,163,063 

Other assets, net

 

 

72,970 

 

 

85,954 

Total assets

 

$

12,627,329 

 

$

13,737,695 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

359,967 

 

$

436,970 

Book overdraft

 

 

18,518 

 

 

15,954 

Accrued liabilities

 

 

315,670 

 

 

281,308 

Current portion of operating lease liabilities

 

 

 

 

29,929 

Current portion of contingent consideration

 

 

11,612 

 

 

26,159 

Deferred revenue

 

 

179,282 

 

 

216,443 

Current portion of long-term debt and notes payable

 

 

1,786 

 

 

465 

Total current liabilities

 

 

886,835 

 

 

1,007,228 

 

 

 

 

 

 

 

Long-term portion of debt and notes payable

 

 

4,153,465 

 

 

4,353,782 

Long-term portion of operating lease liabilities

 

 

 

 

160,033 

Long-term portion of contingent consideration

 

 

43,003 

 

 

42,825 

Deferred income taxes

 

 

760,033 

 

 

818,622 

Other long-term liabilities

 

 

323,805 

 

 

416,851 

Total liabilities

 

 

6,167,141 

 

 

6,799,341 

Commitments and contingencies

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common shares: 263,271,302 shares issued and 263,141,413 shares outstanding at December 31, 2018; 263,699,675 shares issued and 263,618,161 shares outstanding at December 31, 2019

 

 

4,131,307 

 

 

4,135,343 

Additional paid-in capital

 

 

133,577 

 

 

154,917 

Accumulated other comprehensive loss

 

 

(74,786)

 

 

(10,963)

Treasury shares: 129,889 and 81,514 shares at December 31, 2018 and 2019, respectively

 

 

 

 

Retained earnings

 

 

2,264,510 

 

 

2,654,207 

Total Waste Connections’ equity

 

 

6,454,608 

 

 

6,933,504 

Noncontrolling interest in subsidiaries

 

 

5,580 

 

 

4,850 

Total equity

 

 

6,460,188 

 

 

6,938,354 

 

 

$

12,627,329 

 

$

13,737,695 

 

- 5  -

Waste Connections, Inc.

Condensed Consolidated Statements of Cash Flows

TWELVE months ended DECEMBER 31, 2018 and 2019

(Unaudited)

(in thousands of U.S. dollars)

 

 

 

Twelve months ended December 31,

 

    

2018

    

2019

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

547,154 

 

$

566,681 

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

 

 

 

 

 

 

Loss on disposal of assets and impairments

 

 

10,193 

 

 

60,592 

Depreciation

 

 

572,708 

 

 

618,396 

Amortization of intangibles

 

 

107,779 

 

 

125,522 

Amortization of leases

 

 

 

 

24,099 

Deferred income taxes, net of acquisitions

 

 

77,859 

 

 

54,637 

Amortization of debt issuance costs

 

 

4,158 

 

 

5,001 

Share-based compensation

 

 

43,803 

 

 

42,671 

Interest accretion

 

 

14,861 

 

 

16,426 

Payment of contingent consideration recorded in earnings

 

 

(11)

 

 

Adjustments to contingent consideration

 

 

349 

 

 

1,498 

Other

 

 

943 

 

 

(2,240)

Net change in operating assets and liabilities, net of acquisitions

 

 

31,439 

 

 

27,264 

Net cash provided by operating activities

 

 

1,411,235 

 

 

1,540,547 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Payments for acquisitions, net of cash acquired

 

 

(830,091)

 

 

(736,610)

Capital expenditures for property and equipment

 

 

(546,145)

 

 

(634,406)

Capital expenditure for purchase of greenfield landfill site

 

 

 

 

(31,683)

Investment in noncontrolling interest

 

 

 

 

(25,000)

Proceeds from disposal of assets

 

 

5,385 

 

 

3,566 

Change in restricted investments, net of interest income

 

 

 

 

(2,183)

Other

 

 

(969)

 

 

310 

Net cash used in investing activities

 

 

(1,371,820)

 

 

(1,426,006)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from long-term debt

 

 

1,022,737 

 

 

1,575,795 

Principal payments on notes payable and long-term debt

 

 

(970,773)

 

 

(1,470,711)

Payment of contingent consideration recorded at acquisition date

 

 

(6,127)

 

 

(3,200)

Change in book overdraft

 

 

(839)

 

 

(2,564)

Payments for repurchase of common shares

 

 

(58,928)

 

 

Payments for cash dividends

 

 

(152,550)

 

 

(175,067)

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

 

 

(15,032)

 

 

(17,660)

Debt issuance costs

 

 

(8,630)

 

 

(5,953)

Proceeds from sale of common shares held in trust

 

 

2,667 

 

 

4,036 

Other

 

 

(103)

 

 

(570)

Net cash used in financing activities

 

 

(187,578)

 

 

(95,894)

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

 

 

(1,290)

 

 

608 

Net increase (decrease) in cash, cash equivalents and restricted cash

 

 

(149,453)

 

 

19,255 

Cash, cash equivalents and restricted cash at beginning of year

 

 

553,227 

 

 

403,966 

Plus: change in cash held for sale

 

 

192 

 

 

Cash, cash equivalents and restricted cash at end of year

 

$

403,966 

 

$

423,221 

 

- 6  -

 

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 months ended December 31, 2019:

 

 

 

 

 

 

 

 

 

 

    

U.S.

    

Canada

    

Total

 

Core Price

 

5.2 

%  

6.4 

%  

5.4 

%

Surcharges

 

0.0 

%  

0.1 

%  

0.0 

%

Volume

 

(1.4)

%  

(1.4)

%  

(1.4)

%

Recycling

 

(0.7)

%  

(1.6)

%  

(0.8)

%

Foreign Exchange Impact

 

 

 

 

Total

 

3.1 

%  

3.5 

%  

3.2 

%

 

Revenue Breakdown: The following table reflects a breakdown of our revenue for the three month periods ended December 31, 2018 and 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31, 2018

 

 

    

Revenue

    

Inter-company
Elimination

    

Reported
Revenue

    

%

 

Solid Waste Collection

 

$

874,601 

 

$

(2,338)

 

$

872,263 

 

69.1 

%

Solid Waste Disposal and Transfer

 

 

447,998 

 

 

(177,946)

 

 

270,052 

 

21.4 

%

Solid Waste Recycling

 

 

23,075 

 

 

(1,208)

 

 

21,867 

 

1.7 

%

E&P Waste Treatment, Recovery and Disposal

 

 

67,192 

 

 

(3,218)

 

 

63,974 

 

5.1 

%

Intermodal and Other

 

 

34,308 

 

 

(732)

 

 

33,576 

 

2.7 

%

Total

 

$

1,447,174 

 

$

(185,442)

 

$

1,261,732 

 

100.0 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31, 2019

 

 

    

Revenue

    

Inter-company
Elimination

    

Reported
Revenue

    

%

 

Solid Waste Collection

 

$

974,886 

 

$

(2,499)

 

$

972,387 

 

71.4 

%

Solid Waste Disposal and Transfer

 

 

476,840 

 

 

(193,474)

 

 

283,366 

 

20.8 

%

Solid Waste Recycling

 

 

13,569 

 

 

(365)

 

 

13,204 

 

1.0 

%

E&P Waste Treatment, Recovery and Disposal

 

 

66,144 

 

 

(3,661)

 

 

62,483 

 

4.6 

%

Intermodal and Other

 

 

30,646 

 

 

(126)

 

 

30,520 

 

2.2 

%

Total

 

$

1,562,085 

 

$

(200,125)

 

$

1,361,960 

 

100.0 

%

 

Contribution from Acquisitions: The following table reflects revenues from acquisitions, net of divestitures, for the three and twelve month periods ended December 31, 2018 and 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
December 31,

 

Twelve months ended
December 31,

 

    

2018

    

2019

    

2018

    

2019

Acquisitions, net

 

$

61,420 

 

$

68,465 

 

$

153,139 

 

$

291,938 

 

- 7  -

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 twelve month periods ended December 31, 2018 and 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
December 31,

 

Twelve months ended
December 31,

 

    

2018

    

2019

    

2018

    

2019

Cash Interest Paid

 

$

39,296 

 

$

54,078 

 

$

124,338 

 

$

139,694 

Cash Taxes Paid

 

 

19,102 

 

 

39,089 

 

 

52,464 

 

 

81,049 

 

Debt to Book Capitalization as of December  31, 2019:  39%

 

Internalization for the three months ended December  31, 2019:    56%

 

Days Sales Outstanding for the three months ended December 31, 2019:    45 (30 net of deferred revenue)

 

Share Information for the three months ended December 31, 2019:

 

 

 

Basic shares outstanding

    

263,865,203 

Dilutive effect of equity-based awards 

 

771,680 

Diluted shares outstanding

 

264,636,883 

 

- 8  -

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
December 31,

 

Twelve months ended
December 31,

 

 

    

2018

    

2019

    

2018

    

2019

 

Net income attributable to Waste Connections

 

$

132,478 

 

$

133,262 

 

$

546,871 

 

$

566,841 

 

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

 

 

65 

 

 

(71)

 

 

283 

 

 

(160)

 

Plus: Income tax provision

 

 

33,477 

 

 

28,671 

 

 

159,986 

 

 

139,210 

 

Plus: Interest expense

 

 

35,230 

 

 

36,056 

 

 

132,104 

 

 

147,368 

 

Less: Interest income

 

 

(3,493)

 

 

(2,592)

 

 

(7,170)

 

 

(9,777)

 

Plus: Depreciation and amortization

 

 

177,177 

 

 

188,480 

 

 

680,487 

 

 

743,918 

 

Plus: Closure and post-closure accretion

 

 

3,248 

 

 

3,649 

 

 

12,997 

 

 

14,471 

 

Plus: Impairments and other operating items

 

 

14,012 

 

 

28,999 

 

 

20,118 

 

 

61,948 

 

Plus (Less): Other expense (income), net

 

 

2,223 

 

 

(1,142)

 

 

170 

 

 

(5,704)

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Transaction-related expenses (a)

 

 

3,701 

 

 

4,278 

 

 

8,607 

 

 

12,335 

 

Plus (less): Fair value changes to certain equity awards (b)

 

 

(896)

 

 

(589)

 

 

9,205 

 

 

3,104 

 

Plus (less): Integration-related and other expenses (c)

 

 

(35)

 

 

 

 

2,760 

 

 

 

Adjusted EBITDA

 

$

397,187 

 

$

419,001 

 

$

1,566,418 

 

$

1,673,554 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As % of revenues

 

 

31.5 

%  

 

30.8 

%  

 

31.8 

%  

 

31.1 

%

_______________________________________________

(a)

Reflects the addback of acquisition-related transaction costs.

(b)

Reflects fair value accounting changes associated with certain equity awards.

(c)

Reflects the addback of integration-related items, including rebranding costs, associated with the Progressive Waste acquisition.

- 9  -

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 valuation and liquidity measure in the solid waste industry.  Management uses adjusted free cash flow as one of the principal measures to evaluate and monitor the ongoing financial performance of Waste Connections’ operations.  Waste Connections defines adjusted free cash flow as net cash provided by operating activities, plus or minus change in book overdraft, plus proceeds from disposal of assets, less capital expenditures for property and equipment and distributions to noncontrolling interests.  Waste Connections further adjusts this calculation to exclude the effects of 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 liquidity or financial measures.  Other companies may calculate adjusted free cash flow differently. 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended
December 31,

 

 

    

2018

    

2019

 

Net cash provided by operating activities

 

$

1,411,235 

 

$

1,540,547 

 

Less: Change in book overdraft

 

 

(839)

 

 

(2,564)

 

Plus: Proceeds from disposal of assets

 

 

5,385 

 

 

3,566 

 

Less: Capital expenditures for property and equipment

 

 

(546,145)

 

 

(634,406)

 

Less: Distributions to noncontrolling interests

 

 

(103)

 

 

(570)

 

Adjustments:

 

 

 

 

 

 

 

Payment of contingent consideration recorded in earnings (a)

 

 

11 

 

 

 

Cash received for divestitures (b)

 

 

(2,030)

 

 

(2,376)

 

Transaction-related items (c)

 

 

8,607 

 

 

12,335 

 

Integration-related and other expenses (d)

 

 

2,760 

 

 

 

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

 

 

5,772 

 

 

4,810 

 

Tax effect (f)

 

 

(4,752)

 

 

(4,565)

 

Adjusted free cash flow

 

$

879,901 

 

$

916,777 

 

 

 

 

 

 

 

 

 

As % of revenues

 

 

17.9 

%  

 

17.0 

%

_________________________________________________

(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 elimination of cash received in conjunction with the divestiture of certain Progressive Waste operations.

(c)

Reflects the addback of acquisition-related transaction costs.

(d)

Reflects the addback of integration-related items, including rebranding costs, associated with the Progressive Waste acquisition.

(e)

Reflects the cash settlement of pre-existing Progressive Waste share-based awards during the period.

(f)

The aggregate tax effect of footnotes (a) through (e) is calculated based on the applied tax rates for the respective periods.

- 10  -

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
December 31,

 

Twelve months ended
December 31,

 

    

2018

    

2019

    

2018

    

2019

Reported net income attributable to Waste Connections

 

$

132,478 

 

$

133,262 

 

$

546,871 

 

$

566,841 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles (a)

 

 

28,336 

 

 

31,701 

 

 

107,779 

 

 

125,522 

Impairments and other operating items (b)

 

 

14,012 

 

 

28,999 

 

 

20,118 

 

 

61,948 

Transaction-related expenses (c)

 

 

3,701 

 

 

4,278 

 

 

8,607 

 

 

12,335 

Fair value changes to certain equity awards (d)

 

 

(896)

 

 

(589)

 

 

9,205 

 

 

3,104 

Integration-related and other expenses (e)

 

 

(35)

 

 

 

 

2,760 

 

 

Tax effect (f)

 

 

(11,383)

 

 

(16,234)

 

 

(37,165)

 

 

(50,189)

Tax items (g)

 

 

 

 

 

 

9,093 

 

 

Adjusted net income attributable to Waste Connections

 

$

166,213 

 

$

181,417 

 

$

667,268 

 

$

719,561 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Reported net income

 

$

0.50 

 

$

0.50 

 

$

2.07 

 

$

2.14 

Adjusted net income

 

$

0.63 

 

$

0.69 

 

$

2.52 

 

$

2.72 

_____________________________________________________

(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 addback of integration-related items, including rebranding costs, associated with the Progressive Waste acquisition.

(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.

(g)

Primarily reflects refinements to the estimates, as provided by Staff Accounting Bulletin No. 118, of the impact of a portion of the Company’s U.S. earnings no longer permanently reinvested in conjunction with the Tax Act.

 

- 11  -

2020 OUTLOOK

NON-GAAP RECONCILIATION SCHEDULE

(in thousands of U.S. dollars, except where noted)

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

2020 Outlook

 

 

 

 

Estimates

 

Observation

Net income attributable to Waste Connections

    

$

653,000 

    

$

668,000 

    

 

Plus: Income tax provision

 

 

179,000 

 

 

183,000 

 

Approximate 21.5% effective rate

Plus: Interest expense, net

 

 

140,000 

 

 

140,000 

 

 

Plus: Depreciation and Depletion

 

 

647,000 

 

 

653,000 

 

Approximately 11.3% of revenue

Plus: Amortization

 

 

126,000 

 

 

126,000 

 

 

Plus: Closure and post-closure accretion

 

 

15,000 

 

 

15,000 

 

 

Adjusted EBITDA

 

$

1,760,000 

 

$

1,785,000 

 

In the range of 30.7% to 30.9% of revenue

 

Reconciliation of Adjusted Free Cash Flow:

 

 

 

2020 Outlook

 

 

Estimates

Net cash provided by operating activities

    

$

1,600,000 

    

$

1,625,000 

Less: Capital expenditures

 

 

(625,000)

 

 

(625,000)

Adjusted free cash flow

 

$

975,000 

 

$

1,000,000 

 

- 12  -


The following information was filed by Waste Connections, Inc. (WCN) on Wednesday, February 12, 2020 as an 8K 2.02 statement, which is an earnings press release pertaining to results of operations and financial condition. It may be helpful to assess the quality of management by comparing the information in the press release to the information in the accompanying 10-K Annual Report statement of earnings and operation as management may choose to highlight particular information in the press release.

View differences made from one year to another to evaluate Waste Connections, Inc.'s financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 10-K Annual Report to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Waste Connections, Inc..

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account