• Increasing solid waste pricing growth, E&P waste activity and acquisition contribution once again drive better than expected quarterly results
  • Revenue of $1.880 billion, up 17.7%
  • Net income(a) of $236.9 million, and adjusted EBITDA(b) of $588.1 million, up 16.3%
  • Adjusted EBITDA(b) margin of 31.3% of revenue, above outlook and up 20 basis points year over year, excluding acquisitions
  • Net income of $0.92 per share, and adjusted net income(b) of $1.10 per share
  • Year to date net cash provided by operating activities of $1.500 billion and adjusted free cash flow(b) of $929.0 million, or 17.4% of revenue
  • Year to date signed or closed acquisitions with approximately $570 million of total annualized revenue
  • Increases regular quarterly dividend by 10.9%

TORONTO, Nov. 2, 2022 /CNW/ -- Waste Connections, Inc. (TSX/NYSE: WCN) ("Waste Connections" or the "Company") today announced its results for the third quarter of 2022 and updated its outlook for 2022. 

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

"Strong execution once again provided for better than expected results, driven in the third quarter by continued acceleration of solid waste pricing to 10.1% and higher E&P waste activity, along with acquisitions closed during the period.  Most notably, we overcame 50 basis points in incremental headwinds, primarily from the precipitous decline in recycled commodity values in September, to beat our outlook and expand adjusted EBITDA margin both sequentially and on a year-over-year basis, excluding the dilutive impact from acquisitions completed since the year ago period," said Worthing F. Jackman, President and Chief Executive Officer. 

Mr. Jackman added, "As anticipated, acquisition activity continues to run well above historical levels, with $535 million in annualized revenue closed in 2022 plus an additional $35 million under definitive agreement expected to close by year end or early in 2023.  These transactions include multi-market solid waste franchises in California and Oregon; integrated market expansions in Arizona and Texas; new market entries in Pennsylvania, British Columbia and Quebec; and multiple tuck-ins and market expansions within our recently established footprint in Massachusetts."  

"The strength of our balance sheet, operating performance and free cash flow generation positioned us for another double-digit increase in our quarterly cash dividend, once again demonstrating our capacity for outsized acquisition activity while continuing to fund our differentiated growth strategy and increasing return of capital to shareholders."

Mr. Jackman concluded, "Our outperformance through the third quarter and acquisitions closed year to date enhance our visibility for expected double-digit revenue growth in 2023, led by pricing expected to remain at elevated levels, plus rollover contribution from acquisitions already signed or closed year to date.  In addition, we expect underlying margin expansion to overcome headwinds from recent decreases in recycled commodity values."

Q3 2022 Results

Revenue in the third quarter totaled $1.880 billion, up from $1.597 billion in the year ago period.  Operating income was $326.8 million, which included $25.1 million primarily in impairments and other operating items and transaction expenses.  This compares to operating income of $285.1 million in the third quarter of 2021, which included $9.7 million primarily related to transaction expenses and impairments and other operating items.  Net income in the third quarter was $236.9 million, or $0.92 per share on a diluted basis of 257.9 million shares, including a $15.3 million net of tax benefit, or $0.06 per share, primarily as a result of the impact from changes in foreign currency exchange rates on certain debt in the period.  In the year ago period, the Company reported net income of $114.4 million, or $0.44 per share on a diluted basis of 261.1 million shares, including a net of tax loss on debt extinguishment associated with the prepayment of senior notes of $84.2 million or $0.32 per share.   

Adjusted net income(b) in the third quarter was $284.9 million, or $1.10 per diluted share, versus $233.1 million, or $0.89 per diluted share, in the prior year period.  Adjusted EBITDA(b) in the third quarter was $588.1 million, as compared to $505.6 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, 2022, revenue was $5.343 billion, up from $4.527 billion in the year ago period.  Operating income, which included $38.5 million primarily attributable to impairments and other operating items and transaction-related expenses, was $930.2 million, as compared to operating income of $790.3 million in 2021, which included $23.7 million in impairments, fair value changes in equity awards and transaction expenses.

Net income for the nine months ended September 30, 2022 was $641.3 million, or $2.49 per share on a diluted basis of 258.1 million shares, including a $18.9 million net of tax benefit, or $0.07 per share, primarily as a result of the impact from changes in foreign currency exchange rates on certain debt.  In the year ago period, the Company reported net income of $451.7 million, or $1.72 per share on a diluted basis of 261.9 million shares, including a net of tax loss on debt extinguishment associated with the prepayment of senior notes of $84.2 million or $0.32 per share.  

Adjusted net income(b) for the nine months ended September 30, 2022 was $755.5 million, or $2.93 per diluted share, compared to $629.5 million, or $2.39 per diluted share, in the year ago period. Adjusted EBITDA(b) for the nine months ended September 30, 2022 was $1.657 billion, as compared to $1.424 billion in the prior year period. 

Updated 2022 Outlook

Waste Connections also updated its outlook for 2022, 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 2022 are subject to quarterly fluctuations.  See reconciliations in the attached tables.

  • Revenue is estimated to be approximately $7.190 billion, as compared to our previously revised revenue outlook of approximately $7.125 billion.
  • Net income is estimated to be approximately $836.7 million, and adjusted EBITDA(b) is estimated to be approximately $2.210 billion, or about 30.7% of revenue, as compared to our previously revised adjusted EBITDA(b) outlook of $2.190 billion or 30.7% of revenue.
  • Capital expenditures are estimated to be approximately $850 million, in line with our original outlook.
  • Net cash provided by operating activities is estimated to be approximately $1.963 billion, and adjusted free cash flow(b) is estimated at approximately $1.160 billion, or about 16.1% of revenue, as compared to our previously revised adjusted free cash flow(b) outlook of $1.160 billion or 16.3% of revenue.

Environmental, Social and Governance

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.  In 2020, the Company introduced long-term, aspirational ESG targets and committed over $500 million for investments to meet or exceed such sustainability targets. These investments primarily focus 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.  The Company's 2022 Sustainability Report provides progress updates on its targets and investments towards their achievement, and introduces new emissions reduction targets.  For more information, visit wasteconnections.com/sustainability.

 (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 2022 Earnings Conference Call

Waste Connections will be hosting a conference call related to third quarter earnings on November 3rd 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 November 10, 2022, by calling 877-344-7529 (within North America) or 412-317-0088 (international) and entering Passcode #5667024.

Waste Connections will be filing a Form 8-K on EDGAR and on SEDAR (as an "Other" document) prior to markets opening on November 3rd, providing the Company's fourth quarter 2022 outlook for revenue, price plus volume growth for solid waste, and adjusted EBITDA(b).

About Waste Connections

Waste Connections is an integrated solid waste services company that provides non-hazardous waste collection, transfer and disposal services, along with resource recovery primarily through recycling and renewable fuels generation.  The Company serves more than eight million residential, commercial and industrial customers in mostly exclusive and secondary markets across 43 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., as well as intermodal services for the movement of cargo and solid waste containers in the Pacific Northwest.  For more information, visit Waste Connections at wasteconnections.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 2022 and 2023 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, 2021 AND 2022

(Unaudited)

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

















Three months ended
September 30,


Nine months ended
September 30,




2021


2022


2021


2022












Revenues


$

1,597,168


$

1,879,868


$

4,527,042


$

5,342,558


Operating expenses:














Cost of operations



946,098



1,120,629



2,673,209



3,198,039


Selling, general and administrative



155,520



186,887



454,885



518,705


Depreciation



171,965



193,287



498,588



562,174


Amortization of intangibles



35,337



38,859



100,237



113,956


Impairments and other operating items



3,104



13,438



9,819



19,467


Operating income



285,144



326,768



790,304



930,217
















Interest expense



(40,418)



(51,161)



(124,171)



(137,565)


Interest income



495



1,784



2,342



2,574


Other income, net



3,140



8,487



5,452



2,373


Loss on early extinguishment of debt



(115,288)



-



(115,288)



-


Income before income tax provision



133,073



285,878



558,639



797,599
















Income tax provision



(18,419)



(48,753)



(106,578)



(155,899)


Net income



114,654



237,125



452,061



641,700


Less: Net income attributable to noncontrolling interests



(273)



(213)



(325)



(390)


Net income attributable to Waste Connections


$

114,381


$

236,912


$

451,736


$

641,310
















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














Basic


$

0.44


$

0.92


$

1.73


$

2.49
















Diluted


$

0.44


$

0.92


$

1.72


$

2.49
















Shares used in the per share calculations:














Basic



260,550,774



257,197,010



261,372,827



257,438,756


Diluted



261,145,220



257,891,635



261,879,754



258,060,751






























Cash dividends per common share


$

0.205


$

0.230


$

0.615


$

0.690


 


WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

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











December 31,
2021


September 30,
2022


ASSETS








Current assets:








Cash and equivalents


$

147,441


$

200,179


Accounts receivable, net of allowance for credit losses of $18,480 and $20,512 at
     December 31, 2021 and September 30, 2022, respectively



709,614



810,932


Prepaid expenses and other current assets



175,722



219,203


Total current assets



1,032,777



1,230,314


Restricted cash



72,174



108,194


Restricted investments



59,014



55,922


Property and equipment, net



5,721,949



6,353,367


Operating lease right-of-use assets



160,567



190,860


Goodwill



6,187,643



6,574,860


Intangible assets, net



1,350,597



1,489,242


Other assets, net



115,203



127,909


Total assets


$

14,699,924


$

16,130,668


 

LIABILITIES AND EQUITY








Current liabilities:








Accounts payable


$

392,868


$

507,899


Book overdraft



16,721



10,734


Deferred revenue



273,720



306,019


Accrued liabilities



442,596



457,904


Current portion of operating lease liabilities



38,017



34,526


Current portion of contingent consideration



62,804



54,867


Current portion of long-term debt and notes payable



6,020



6,718


Total current liabilities



1,232,746



1,378,667










Long-term portion of debt and notes payable



5,040,500



6,211,971


Long-term portion of operating lease liabilities



129,628



163,848


Long-term portion of contingent consideration



31,504



30,896


Deferred income taxes



850,921



986,252


Other long-term liabilities



421,080



415,664


Total liabilities



7,706,379



9,187,298


Commitments and contingencies








Equity:








Common shares: 260,283,158 shares issued and 260,212,496 shares outstanding at
     December 31, 2021; 257,183,663 shares issued and 257,118,204 shares outstanding at
     September 30, 2022



3,693,027



3,271,958


Additional paid-in capital



199,482



229,445


Accumulated other comprehensive income



39,584



(83,476)


Treasury shares: 70,662 and 65,459 shares at December 31, 2021 and September 30, 2022,
     respectively



-



-


Retained earnings



3,056,845



3,520,446


Total Waste Connections' equity



6,988,938



6,938,373


Noncontrolling interest in subsidiaries



4,607



4,997


Total equity



6,993,545



6,943,370




$

14,699,924


$

16,130,668


 


WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2022

(Unaudited)

(in thousands of U.S. dollars)











Nine months ended September 30,




2021


2022


Cash flows from operating activities:








Net income


$

452,061


$

641,700


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








Loss on disposal of assets and impairments



9,302



11,503


Depreciation



498,588



562,174


Amortization of intangibles



100,237



113,956


Loss on early extinguishment of debt



115,288



-


Deferred income taxes, net of acquisitions



(24,282)



91,098


Current period provision for expected credit losses



9,239



11,097


Amortization of debt issuance costs



3,887



3,879


Share-based compensation



42,694



48,395


Interest accretion



12,068



13,218


Payment of contingent consideration recorded in earnings



(520)



(2,982)


Adjustments to contingent consideration



89



(1,030)


Other



(1,286)



(8,412)


Net change in operating assets and liabilities, net of acquisitions



52,596



15,541


Net cash provided by operating activities



1,269,961



1,500,137










Cash flows from investing activities:








Payments for acquisitions, net of cash acquired



(561,276)



(1,272,910)


Capital expenditures for property and equipment



(479,480)



(618,313)


Proceeds from disposal of assets



10,109



23,341


Other



(4,193)



9,296


Net cash used in investing activities



(1,034,840)



(1,858,586)










Cash flows from financing activities:








Proceeds from long-term debt



1,943,192



3,148,624


Principal payments on notes payable and long-term debt



(1,814,034)



(2,052,412)


Premiums paid on early extinguishment of debt



(110,617)



-


Payment of contingent consideration recorded at acquisition date



(7,998)



(12,114)


Change in book overdraft



(563)



(5,983)


Payments for repurchase of common shares



(305,640)



(424,999)


Payments for cash dividends



(160,754)



(177,710)


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



(18,576)



(17,466)


Debt issuance costs



(17,997)



(11,454)


Proceeds from issuance of shares under employee share purchase plan



1,275



3,271


Proceeds from sale of common shares held in trust



131



660


Net cash provided by (used in) financing activities



(491,581)



450,417










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



443



(3,210)










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



(256,017)



88,758


Cash, cash equivalents and restricted cash at beginning of period



714,389



219,615


Cash, cash equivalents and restricted cash at end of period


$

458,372


$

308,373


 

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, 2022:

 



Three months ended

September 30, 2022


Nine months ended

September 30, 2022

Core Price



8.3 %



7.3 %

Surcharges



1.8 %



1.4 %

Volume



(1.5 %)



(0.6 %)

Recycling



(1.3 %)



0.0 %

Foreign Exchange Impact



(0.5 %)



(0.3 %)

Total



6.8 %



7.8 %

 

Revenue Breakdown: The following table reflects a breakdown of our revenue for the three month periods ended September 30, 2021 and 2022:

 



 Three months ended September 30, 2021




Revenue


Inter-company
Elimination


Reported
Revenue


%

Solid Waste Collection


$

1,137,206


$

(3,091)


$

1,134,115


71.0

%

Solid Waste Disposal and Transfer



553,974



(217,899)



336,075


21.0

%

Solid Waste Recycling



55,772



(1,354)



54,418


3.4

%

E&P Waste Treatment, Recovery and Disposal



38,519



(3,560)



34,959


2.2

%

Intermodal and Other



38,377



(776)



37,601


2.4

%

Total


$

1,823,848


$

(226,680)


$

1,597,168


100.0

%

 



 Three months ended September 30, 2022




Revenue


Inter-company
Elimination


Reported
Revenue


%

Solid Waste Collection


$

1,368,491


$

(4,296)


$

1,364,195


72.6

%

Solid Waste Disposal and Transfer



616,900



(245,687)



371,213


19.8

%

Solid Waste Recycling



48,246



(2,332)



45,914


2.4

%

E&P Waste Treatment, Recovery and Disposal



56,995



(3,978)



53,017


2.8

%

Intermodal and Other



47,604



(2,075)



45,529


2.4

%

Total


$

2,138,236


$

(258,368)


$

1,879,868


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, 2021 and 2022:

 



Three months ended
September 30,


Nine months ended
September 30,



2021


2022


2021


2022

Acquisitions, net


$

51,368


$

150,644


$

136,035


$

402,007

 

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, 2021 and 2022:

 



Three months ended
September 30,


Nine months ended
September 30,



2021


2022


2021


2022

Cash Interest Paid


$

38,685


$

42,528


$

120,647


$

118,541

Cash Taxes Paid



29,411



15,787



90,104



53,599

 

Debt to Book Capitalization as of September 30, 2022:  47%

Internalization for the three months ended September 30, 2022:  54%

Days Sales Outstanding for the three months ended September 30, 2022:  40 (25 net of deferred revenue)

Share Information for the three months ended September 30, 2022:

 

Basic shares outstanding


257,197,010

Dilutive effect of equity-based awards 


694,625

Diluted shares outstanding


257,891,635

 

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,



2021


2022


2021


2022

Net income attributable to Waste Connections


$

114,381


$

236,912


$

451,736


$

641,310

Plus: Net income attributable to noncontrolling interests



273



213



325



390

Plus: Income tax provision



18,419



48,753



106,578



155,899

Plus: Interest expense



40,418



51,161



124,171



137,565

Less: Interest income



(495)



(1,784)



(2,342)



(2,574)

Plus: Depreciation and amortization



207,302



232,146



598,825



676,130

Plus: Closure and post-closure accretion



3,544



4,061



10,919



12,148

Plus: Impairments and other operating items



3,104



13,438



9,819



19,467

Less: Other income, net



(3,140)



(8,487)



(5,452)



(2,373)

Plus:  Loss on early extinguishment of debt



115,288



-



115,288



-

Adjustments:













Plus: Transaction-related expenses(a)



5,637



10,461



6,220



18,694

Plus: Fair value changes to equity awards(b)



914



1,196



7,638



349

Adjusted EBITDA


$

505,645


$

588,070


$

1,423,725


$

1,657,005














As % of revenues



31.7 %



31.3 %



31.4 %



31.0 %

(a)

Reflects the addback of acquisition-related transaction costs.

(b)

Reflects fair value accounting changes associated with certain equity awards.

 

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. 

 
















Three months ended
September 30,


Nine months ended
September 30,



2021


2022


2021


2022

Net cash provided by operating activities


$

421,482


$

526,459


$

1,269,961


$

1,500,137

Less: Change in book overdraft



(373)



(5,929)



(563)



(5,983)

Plus: Proceeds from disposal of assets



2,204



6,447



10,109



23,341

Less: Capital expenditures for property and equipment



(208,089)



(246,885)



(479,480)



(618,313)

Adjustments:













   Payment of contingent consideration recorded in earnings(a)



-



2,982



520



2,982

Cash received for divestitures(b)



-



-



-



(5,671)

Transaction-related expenses(c)



25,090



10,461



25,673



37,558

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



173



274



317



286

Tax effect(e)



(485)



(3,212)



(699)



(5,377)

Adjusted free cash flow


$

240,002


$

290,597


$

825,838


$

928,960














As % of revenues



15.0 %



15.5 %



18.2 %



17.4 %

(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 operations.

(c)

Reflects the addback of acquisition-related transaction costs and the settlement of an acquired tax liability.

(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 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
September 30,


Nine months ended
September 30,




2021


2022


2021


2022


Reported net income attributable to Waste Connections


$

114,381


$

236,912


$

451,736


$

641,310


Adjustments:














Amortization of intangibles(a)



35,337



38,859



100,237



113,956


Impairments and other operating items(b)



3,104



13,438



9,819



19,467


Transaction-related expenses(c) 



5,637



10,461



6,220



18,694


Fair value changes to equity awards(d)



914



1,196



7,638



349


Loss on early extinguishment of debt(e)



115,288



-



115,288



-


Tax effect(f)



(41,531)



(15,944)



(61,466)



(38,260)


Adjusted net income attributable to Waste Connections


$

233,130


$

284,922


$

629,472


$

755,516


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














Reported net income


$

0.44


$

0.92


$

1.72


$

2.49


Adjusted net income


$

0.89


$

1.10


$

2.39


$

2.93






























(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 make-whole premium and related fees associated with the early termination of $1.5 billion in senior notes. 

(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 2022 OUTLOOK
NON-GAAP RECONCILIATION SCHEDULE
(in thousands of U.S. dollars, except where noted)

 

Reconciliation of Adjusted EBITDA:













Updated 2022 Outlook



August
Estimates


 

Current 
Estimates


   Observation

Net income attributable to Waste Connections

$

837,500


$

836,700





    Plus: Income tax provision (a)


232,973



209,763



Approximate 20% effective rate


    Plus: Interest expense, net


180,000



197,000





    Plus: Depreciation and Depletion


752,000



758,000



Approximately 10.5% of revenue


    Plus: Amortization


152,000



156,000





    Plus: Closure and post-closure accretion


16,000



16,400





    Plus: Impairments and other operating items (b)


6,028



19,467





    Plus: Other income, net (b)


6,114



(2,373)





    Adjustments: (b)










        Plus: Transaction-related expenses


8,232



18,694





        Plus: Fair value changes to equity awards


(847)



349





Adjusted EBITDA

$

2,190,000


$

2,210,000



Approximately 30.7% of revenue


























(a)

Approximately 20.0% full year effective tax rate, including amounts reported for the nine-month period ended September 30, 2022.

(b)

Reflects amounts reported for the nine-month period ended September 30, 2022, as shown on page 9.

 

Reconciliation of Adjusted Free Cash Flow:

 



Updated 2022 Outlook



August
Estimates


Current
Estimates

Net cash provided by operating activities


$

1,973,888


$

1,962,864

Less: Change in book overdraft (a)



(54)



(5,983)

Plus: Proceeds from disposal of assets (a)



16,894



23,341

Less: Capital expenditures for property and equipment         



(850,000)



(850,000)

Adjustments: (a)







Payment of contingent consideration recorded in earnings



-



2,982

Cash received for divestitures



(5,671)



(5,671)

    Transaction-related expenses



27,096



37,558

    Pre-existing Progressive Waste share-based grants



12



286

    Tax effect



(2,165)



(5,377)

Adjusted free cash flow


$

1,160,000


$

1,160,000








As % of revenues



16.3 %



16.1 %

________________________________

(a)

Reflects amounts reported for the nine-month period ended September 30, 2022, as shown on page 10.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/waste-connections-reports-third-quarter-2022-results-and-updates-full-year-outlook-301666633.html

SOURCE Waste Connections, Inc.

Copyright 2022 Canada NewsWire

Waste Connections (TSX:WCN)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Waste Connections Charts.
Waste Connections (TSX:WCN)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Waste Connections Charts.