Waste Connections Reports Second Quarter 2018 Results And Raises Full Year Outlook

Waste Connections Reports Second Quarter 2018 Results And Raises Full Year Outlook

PR Newswire

- Revenue of $1.240 billion, exceeding outlook

- Net income attributable to Waste Connections of $138.7 million, or $0.52 per share

- Adjusted net income attributable to Waste Connections* of $172.3 million, or $0.65 per share, up 18.2%

- Adjusted EBITDA* of $395.5 million, or 31.9% of revenue

- YTD net cash provided by operating activities of $664.9 million

- YTD adjusted free cash flow* of $472.7 million, or 19.9% of revenue

- Completes previously announced acquisitions, bringing YTD acquired annualized revenue to approximately $175 million

TORONTO, July 24, 2018 /PRNewswire/ -- Waste Connections, Inc. WCN ("Waste Connections" or the "Company") today announced its results for the second quarter of 2018.  Revenue in the second quarter totaled $1.240 billion, up from $1.176 billion in the year ago period.  Operating income was $210.7 million, which included $7.1 million of impairments and other operating items primarily associated with the Company's termination of certain contracts assumed in the Progressive Waste acquisition, and $5.6 million in acquisition-related costs; this compares to $206.9 million in the year ago period, which primarily included $7.4 million in charges related to share-based compensation costs associated with share-based awards assumed in the Progressive Waste acquisition. 

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

Net income attributable to Waste Connections in the second quarter was $138.7 million, or $0.52 per share on a diluted basis of 264.3 million shares. In the year ago period, the Company reported net income attributable to Waste Connections of $123.7 million, or $0.47 per share on a diluted basis of 264.1 million shares.

Adjusted net income attributable to Waste Connections* in the second quarter was $172.3 million, or $0.65 per share, versus $145.5 million, or $0.55 per share, in the prior year period.  Adjusted EBITDA* in the second quarter was $395.5 million and 31.9% of revenue, as compared to adjusted EBITDA* of $373.6 million and 31.8% of revenue 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 acquisition-related items, as reflected in the detailed reconciliations in the attached tables.

"Continued strength in solid waste pricing growth, E&P waste activity and acquisition contribution enabled us to exceed our outlook for the period, overcoming increased headwinds from recycling and a weather-delayed ramp in special waste activity across many markets.  We are especially pleased with our year-to-date adjusted EBITDA* margin expansion and adjusted free cash flow* generation in spite of these headwinds, as well as our upwardly revised outlook for the full year," said Ronald J. Mittelstaedt, Chief Executive Officer and Chairman.

Mr. Mittelstaedt added, "Looking ahead to 2019, we believe we should be well-positioned for above average revenue growth and margin expansion as current favorable trends for solid waste pricing, E&P waste activity and acquisition contribution should continue, while the current recycling headwinds and reported negative volume growth primarily associated with our purposeful shedding of lower quality solid waste revenues, should abate.  Our strong financial profile and free cash flow generation provide us the flexibility to not only invest in new growth projects and fund expected continuing above-average acquisition activity, but to also increase our return of capital to shareholders through double-digit percentage increases in our quarterly dividend each October and opportunistic share repurchases."

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

For the six months ended June 30, 2018, revenue was $2.380 billion, as compared to revenue of $2.267 billion in the year ago period.  Operating income was $399.4 million, which included $18.3 million of expenses primarily related to impairments and other items related to the termination of certain contracts and other acquisition-related costs; this compared to $233.3 million for the same period in 2017, which included $159.0 million of expenses primarily related to both goodwill impairment against the Company's E&P segment resulting from the early adoption of FASB's recent accounting pronouncement simplifying the test for goodwill impairment and items related to the expected divestiture of certain assets acquired in the Progressive Waste acquisition.

Net income attributable to Waste Connections for the six months ended June 30, 2018, was $263.6 million, or $1.00 per share on a diluted basis of 264.5 million shares.  In the year ago period, the Company reported net income attributable to Waste Connections of $138.5 million, or $0.52 per share on a diluted basis of 264.0 million shares. 

Adjusted net income attributable to Waste Connections* for the six months ended June 30, 2018, was $320.9 million, or $1.21 per share, compared to $275.5 million, or $1.04 per share, in the year ago period. Adjusted EBITDA* for the six months ended June 30, 2018, was $752.4 million and 31.6% of revenue, as compared to $706.4 million and 31.2% of revenue in the prior year period. 

UPDATED 2018 OUTLOOK

Waste Connections also updated its outlook for 2018, which assumes no change in the current economic environment.  The Company's outlook excludes any impact from additional acquisitions and divestitures 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 2018 are subject to quarterly fluctuations.  See reconciliation in the attached tables.

  • Revenue is estimated to be approximately $4.880 billion, as compared to our original revenue outlook of approximately $4.825 billion.
  • Net income attributable to Waste Connections is estimated to be approximately $559 million, and adjusted EBITDA* is estimated to be approximately $1.555 billion, or about 31.9% of revenue, as compared to our original adjusted EBITDA* outlook of $1.550 billion.
  • Net cash provided by operating activities is estimated to be approximately $1.379 billion and adjusted free cash flow* is estimated to be approximately $860 million, or about 17.6% of revenue, as compared to our original adjusted free cash flow* outlook of approximately $850 million.
  • Capital expenditures are estimated to be approximately $530 million, as compared to our original capital expenditures outlook of approximately $500 million.

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

CONFERENCE CALL

Waste Connections will be hosting a conference call related to second quarter earnings and third quarter outlook on July 25th at 8:30 A.M. Eastern Time.  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 July 25th , providing the Company's third quarter 2018 outlook for revenue, core price plus volume growth for solid waste and adjusted EBITDA*.

*A non-GAAP measure.

About Waste Connections

Waste Connections is an integrated solid waste services company that provides 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 six million residential, commercial, industrial, and exploration and production customers in 40 states in the U.S., and six provinces in Canada.  The Company also provides intermodal services for the movement of cargo and solid waste containers in the Pacific Northwest. 

For more information, visit the Waste Connections website 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 (the "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 2018 and 2019 financial results, capital expenditures, adjusted free cash flow, outlook and related assumptions, potential acquisition activity and the amount of capital returned to shareholders. 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

maryannew@wasteconnections.com

 

WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME

THREE AND SIX MONTHS ENDED JUNE 30, 2017 AND 2018

(Unaudited)

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







Three months ended

June 30,



Six months ended

June 30,





2017



2018



2017



2018

















Revenues

$ 1,175,569



$ 1,239,968



$ 2,266,835



$ 2,380,099

Operating expenses:















Cost of operations

685,900



725,022



1,329,281



1,384,825

Selling, general and administrative

126,350



128,261



255,400



259,568

Depreciation

132,827



142,450



258,067



275,634

Amortization of intangibles

24,762



26,474



50,272



52,573

Impairments and other operating items

(1,180)



7,073



140,501



8,104

Operating income

206,910



210,688



233,314



399,395

















Interest expense

(31,160)



(32,426)



(60,291)



(64,796)

Interest income

1,026



1,056



1,474



2,210

Other income, net

834



2,031



1,852



1,644

Foreign currency transaction gain (loss)

(1,048)



30



(1,638)



(190)

Income before income tax provision

176,562



181,379



174,711



338,263

















Income tax provision

(52,675)



(42,565)



(35,804)



(74,417)

Net income

123,887



138,814



138,907



263,846

Less: net income attributable to noncontrolling interests

(231)



(132)



(377)



(295)

Net income attributable to Waste Connections

$     123,656



$     138,682



$     138,530



$     263,551

















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















Basic

$          0.47



$          0.53



$          0.53



$          1.00

















Diluted

$          0.47



$          0.52



$           0.52



$           1.00

















Shares used in the per share calculations:















Basic

263,387,338



263,691,172



263,225,541



263,757,179

Diluted

264,109,594



264,332,029



264,007,307



264,452,785

Cash dividends per common share

$       0.12



$       0.14



$          0.24



$          0.28



 

WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

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







December 31,

2017



June 30,

2018

ASSETS













Current assets:













Cash and equivalents



$

433,815



$

145,801

Accounts receivable, net of allowance for doubtful accounts of $17,154 and $15,658 at December 31, 2017 and June 30, 2018, respectively





554,458





604,090

Current assets held for sale





1,596





1,448

Prepaid expenses and other current assets





186,999





167,036

Total current assets





1,176,868





918,375

Restricted cash





122,652





80,045

Restricted investments





44,360





44,049

Property and equipment, net





4,820,934





5,024,868

Goodwill





4,681,774





4,772,966

Intangible assets, net





1,087,436





1,085,775

Long-term assets held for sale





12,625





11,647

Other assets, net





68,032





86,819





$

12,014,681



$

12,024,544

LIABILITIES AND EQUITY













Current liabilities:













Accounts payable



$

330,523



$

343,870

Book overdraft





19,223





18,041

Accrued liabilities





278,039





257,874

Deferred revenue





145,197





162,463

Current portion of contingent consideration





15,803





11,688

Current liabilities held for sale





2,155





2,044

Current portion of long-term debt and notes payable





11,659





1,690

      Total current liabilities





802,599





797,670















Long-term debt and notes payable





3,899,572





3,792,847

Long-term portion of contingent consideration





31,482





43,300

Other long-term liabilities





316,191





325,459

Deferred income taxes





690,767





718,627

      Total liabilities





5,740,611





5,677,903

Commitments and contingencies













Equity:













Common shares: 263,660,803 shares issued and 263,494,670 shares outstanding at December 31, 2017; 263,498,672 shares issued and 263,362,026 shares outstanding at June 30, 2018





4,187,568





4,147,674

Additional paid-in capital





115,743





118,113

Accumulated other comprehensive income





108,413





15,106

Treasury shares: 166,133 and 136,646 shares at December 31, 2017 and June 30, 2018, respectively





-





-

Retained earnings





1,856,946





2,060,156

      Total Waste Connections' equity





6,268,670





6,341,049

Noncontrolling interest in subsidiaries





5,400





5,592

      Total equity





6,274,070





6,346,641





$

12,014,681



$

12,024,544

 

WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED JUNE 30, 2017 AND 2018

(Unaudited)

(in thousands of U.S. dollars)















Six months ended June 30,









2017





2018

Cash flows from operating activities:













Net income



$

138,907



$

263,846

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













Loss on disposal of assets and impairments





128,608





10,090

Depreciation





258,067





275,634

Amortization of intangibles





50,272





52,573

Foreign currency transaction loss





1,638





190

Deferred income taxes, net of acquisitions





(10,378)





26,399

Amortization of debt issuance costs





2,101





2,081

Share-based compensation





23,364





20,262

Interest income on restricted investments





(283)





(126)

Interest accretion





6,887





7,403

Adjustments to contingent consideration





11,013





349

Payment of contingent consideration recorded in earnings





-





(11)

Net change in operating assets and liabilities, net of acquisitions





(58,290)





6,241

Net cash provided by operating activities





551,906





664,931















Cash flows from investing activities:













Payments for acquisitions, net of cash acquired





(347,936)





(485,519)

Capital expenditures for property and equipment





(202,617)





(201,712)

Proceeds from disposal of assets





20,617





2,074

Change in restricted investments, net of interest income





(768)





-

Other





(1,732)





(77)

Net cash used in investing activities





(532,436)





(685,234)















Cash flows from financing activities:













Proceeds from long-term debt





864,952





165,736

Principal payments on notes payable and long-term debt





(585,762)





(338,137)

Payment of contingent consideration recorded at acquisition date





(5,565)





(4,976)

Change in book overdraft





19,479





(1,132)

Proceeds from option and warrant exercises





1,946





-

Payments for repurchase of common shares





-





(42,040)

Payments for cash dividends





(63,463)





(73,584)

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





(13,621)





(14,589)

Debt issuance costs





(3,519)





(2,757)

Proceeds from sale of common shares held in trust





7,735





2,146

Other





(1,094)





(103)

Net cash provided by (used in) financing activities





221,088





(309,436)

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





672





(915)

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





241,230





(330,654)

Cash, cash equivalents and restricted cash at beginning of period





169,112





556,467

Plus (less): change in cash held for sale





(305)





33

Cash, cash equivalents and restricted cash at end of period



$

410,037



$

225,846



















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 June 30, 2018:





U.S.



Canada



Total

Core Price

3.8%



4.4%



3.9%

Surcharges

0.3%



0.7%



0.3%

Volume

(0.9%)



(4.2%)



(1.5%)

Recycling

(1.4%)



(4.0%)



(1.8%)

Foreign Exchange Impact

-



4.0%



0.7%

Total

1.8%



0.9%



1.6%















Revenue Breakdown: The following table reflects a breakdown of our revenue for the three month periods ended June 30, 2017 and 2018:



Three Months Ended June 30, 2017







Revenue





Inter-company Elimination





Reported

Revenue



%



Solid Waste Collection

$

797,131



$

(2,392)



$

794,739



67.6%

Solid Waste Disposal and Transfer



416,176





(158,937)





257,239



21.9%

Solid Waste Recycling



43,693





(2,351)





41,342



3.5%

E&P Waste Treatment, Recovery and Disposal



50,043





(2,870)





47,173



4.0%

Intermodal and Other



35,432





(356)





35,076



3.0%

Total

$

1,342,475



$

(166,906)



$

1,175,569



100.0%









































 



Three Months Ended June 30, 2018







Revenue





Inter-company Elimination





Reported

Revenue



%



Solid Waste Collection

$

854,719



$

(2,440)



$

852,279



68.7%

Solid Waste Disposal and Transfer



440,537





(171,583)





268,954



21.7%

Solid Waste Recycling



22,703





(698)





22,005



1.8%

E&P Waste Treatment, Recovery and Disposal



62,663





(2,431)





60,232



4.9%

Intermodal and Other



37,324





(826)





36,498



2.9%

Total

$

1,417,946



$

(177,978)



$

1,239,968



100.0%









































Contribution from Acquisitions: The following table reflects revenues from solid waste acquisitions, net of divestitures, for the three month periods ended June 30, 2017 and 2018:



Three months ended

June 30,







2017



2018





Acquisitions, net  

$

386,211



$

32,763





















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, 2017 and 2018:



Three months ended

June 30,





Six months ended

June 30,



2017



2018





2017



2018

Cash Interest Paid

$

32,301



$

40,046





$

54,603



$

62,486

Cash Taxes Paid



22,469





16,183







36,486





22,853

Debt to Book Capitalization as of June 30, 2018:  37%

Internalization for the three months ended June 30, 2018:  57%

Days Sales Outstanding for the three months ended June 30, 2018:  44 (32 net of deferred revenue)

Share Information for the three months ended June 30, 2018:

Basic shares outstanding

263,691,172

Dilutive effect of equity-based awards

640,857

Diluted shares outstanding

264,332,029

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 net income attributable to noncontrolling interests, plus or minus income tax provision (benefit), 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, plus foreign currency transaction loss, less foreign currency transaction gain.  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,



2017



2018



2017



2018

Net Income attributable to Waste Connections

$

123,656



$

138,682



$

138,530



$

263,551

Plus: Net income attributable to noncontrolling interests



231





132





377





295

Plus: Income tax provision



52,675





42,565





35,804





74,417

Plus: Interest expense



31,160





32,426





60,291





64,796

Less: Interest income



(1,026)





(1,056)





(1,474)





(2,210)

Plus: Depreciation and amortization



157,589





168,924





308,339





328,207

Plus: Closure and post-closure accretion



2,917





3,258





5,835





6,496

Plus/less: Impairments and other operating items



(1,180)





7,073





140,501





8,104

Less: Other income, net



(834)





(2,031)





(1,852)





(1,644)

Plus/less: Foreign currency transaction loss/(gain)



1,048





(30)





1,638





190

Adjustments:























Plus: Transaction-related expenses (a)



715





2,199





2,459





4,584

Plus: Pre-existing Progressive Waste share-based grants (b)



4,103





2,058





10,578





3,221

Plus: Integration-related and other expenses (c)



2,594





1,306





5,422





2,416

Adjusted EBITDA

$

373,648



$

395,506



$

706,448



$

752,423

























As % of revenues



31.8%





31.9%





31.2%





31.6%











(a)

Reflects the addback of acquisition-related transaction costs.

(b)

Reflects share-based compensation costs, including changes in fair value and related expenses, associated with share-based awards granted by Progressive Waste outstanding at the time of the Progressive Waste acquisition.

(c)

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

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

June 30,



Six months ended

June 30,





2017



2018



2017



2018

Net cash provided by operating activities



$

264,429



$

357,684



$

551,906



$

664,931

Plus/(Less): Change in book overdraft





(568)





(837)





19,479





(1,132)

Plus: Proceeds from disposal of assets





1,801





1,072





20,617





2,074

Less: Capital expenditures for property and equipment





(111,412)





(110,496)





(202,617)





(201,712)

Less: Distributions to noncontrolling interests





-





-





-





(103)

Adjustments:

























  Payment of contingent consideration recorded in earnings (a)





-





-





-





11

  Cash received for divestitures (b)





-





-





(17,400)





-

  Transaction-related expenses (c)





715





2,199





2,459





4,584

  Integration-related and other expenses (d)





2,282





2,990





5,110





2,416

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





1,570





1,306





11,915





4,909

  Synergy bonus (f)





-





-





11,798





-

  Tax effect (g)





(2,689)





(1,373)





(9,648)





(3,279)

Adjusted free cash flow



$

156,128



$

252,545



$

393,619



$

472,699



























As % of revenues





13.3%





20.4%





17.4%





19.9%











(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 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 and related payments during the period.

(f)

Reflects the addback of cash bonuses paid pursuant to the Company's Synergy Bonus Program in conjunction with the Progressive Waste acquisition.

(g)

The aggregate tax effect of footnotes (a) through (f) 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 Net Income attributable to Waste Connections to 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,



2017



2018



2017



2018

Reported net income attributable to Waste Connections

$

123,656



$

138,682



$

138,530



$

263,551

Adjustments:























Amortization of intangibles (a)



24,762





26,474





50,272





52,573

Impairments and other operating items (b)



(1,180)





7,073





140,501





8,104

Transaction-related expenses (c)



715





2,199





2,459





4,584

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



4,103





2,058





10,578





3,221

Integration-related and other expenses (e)



2,594





1,306





5,422





2,416

Tax effect (f)



(9,188)





(7,971)





(72,253)





(16,016)

Tax items (g)



-





2,515





-





2,515

Adjusted net income attributable to Waste Connections     

$

145,462



$

172,336



$

275,509



$

320,948

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























    Reported net income

$

0.47



$

0.52



$

0.52



$

1.00

Adjusted net income

$

0.55



$

0.65



$

1.04



$

1.21



































(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 share-based compensation costs, including changes in fair value and related expenses, associated with share-based awards granted by Progressive Waste outstanding at the time of the Progressive Waste acquisition.

(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)

Reflects items primarily associated with internal financing restructuring in conjunction with the Tax Act enacted on December 22, 2017, as well as a reduction in deferred tax liabilities resulting from state legislation enacted during the quarter and changes in the Company's geographical apportionment due to acquisition activity.

UPDATED 2018 OUTLOOK

NON-GAAP RECONCILIATION SCHEDULE

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

Reconciliation of Adjusted EBITDA:



















Updated

2018 Outlook













Net Income attributable to Waste Connections

$

559,129





Plus: Net income attributable to noncontrolling interests



1,000





Plus: Income tax provision



160,000





Plus: Interest expense



134,000





Less: Interest income



(4,000)





Plus: Depreciation and amortization



675,000





Plus: Closure and post-closure accretion



13,000





Plus: Impairments and other operating items (a)



8,104





Less: Other income, net (a)



(1,644)





Plus: Foreign currency transaction loss (a)



190





Adjustments: (a)









Plus: Transaction-related expenses



4,584





Plus: Pre-existing Progressive Waste share-based grants



3,221





Plus: Integration-related and other expenses



2,416





Adjusted EBITDA

$

1,555,000















As % of revenues



31.9%































(a)

Reflects amounts reported for the six month period ended



June 30, 2018, as shown on page 9.

Reconciliation of Adjusted Free Cash Flow:







Updated













2018 Outlook







Net cash provided by operating activities



$

1,379,388







Plus: Proceeds from disposal of assets (a)





2,074







Less: Distributions to noncontrolling interests (a)





(103)







Less: Capital expenditures for property and equipment





(530,000)







Adjustments: (a)













    Payment of contingent consideration recorded in earnings





11







    Transaction-related expenses





4,584







    Integration-related and other expenses





2,416







    Pre-existing Progressive Waste share-based grants





4,909







    Tax effect





(3,279)







Adjusted free cash flow



$

860,000



















As % of revenues





17.6%































(a)

Reflects amounts reported for the six month period ended



June 30, 2018, as shown on page 10.

 

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/waste-connections-reports-second-quarter-2018-results-and-raises-full-year-outlook-300685734.html

SOURCE Waste Connections, Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsCommoditiesPress ReleasesConference Call AnnouncementsEnvironmental Products & ServicesUtilities
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!