0001318220false00013182202022-05-032022-05-03

​

​

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

Current Report

Pursuant To Section 13 or 15 (d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 3, 2022

Waste Connections, Inc.

(Exact name of registrant as specified in its charter)

​

​

​

​

​

Ontario, Canada

    

1-34370

    

98-1202763

(State or other jurisdiction
of Incorporation)

​

(Commission
File Number)

​

(I.R.S. Employer
Identification No.)

​

6220 Hwy 7, Suite 600

Woodbridge

Ontario L4H 4G3

Canada

(Address of principal executive offices)

Registrant’s telephone number, including area code: (905) 532-7510

Not Applicable

(Former name or address, if changed since last report.)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Shares, no par value

WCN

New York Stock Exchange (“NYSE”)
Toronto Stock Exchange (“TSX”)

​

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

​

​

​

​

☐

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

​

​

​

​

☐

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

​

​

​

​

☐

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-(b))

​

​

​

​

☐

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

​

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

​

​

​

​

Item 2.02  Results of Operations and Financial Condition.

​

See Item 7.01 below.

Item 7.01 Regulation FD Disclosure.

On May 3, 2022, Waste Connections, Inc., a corporation organized under the laws of Ontario, Canada (“Waste Connections” or the “Company”), issued a press release announcing its first quarter 2022 results.  A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

The information furnished in Items 2.02 and 7.01 is not deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, is not subject to the liabilities of that section, and is not deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.

Safe Harbor and Forward-Looking Information

This document 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 document 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 document include, but are not limited to, statements about expected 2022 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 document.  Waste Connections undertakes no obligation to update the forward-looking statements set forth in this document, whether as a result of new information, future events, or otherwise, unless required by applicable securities laws.

Item 9.01 Financial Statements and Exhibits.

(d)Exhibits.

Exhibit No.

Description

99.1

Press Release, dated May 3, 2022, issued by Waste Connections, Inc.

104

The cover page of Waste Connections, Inc. on Current Report on Form 8-K formatted in Inline XBRL.

​

​

​

SIGNATURES

​

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

​

​

​

​

​

WASTE CONNECTIONS, INC.

​

​

​

​

Date: May 3, 2022

BY:

/s/ Mary Anne Whitney

​

​

Mary Anne Whitney

​

​

Executive Vice President and Chief Financial Officer

​

​

​

​

​

Graphic

​

WASTE CONNECTIONS REPORTS FIRST QUARTER 2022 RESULTS

​

-Solid waste pricing growth of 7.1% drives underlying margin expansion and better than expected Q1 results
-Revenue of $1.646 billion, up 17.9%
-Net income(a) of $180.3 million, and adjusted EBITDA(b) of $502.1 million, or 30.5% of revenue and up 15.9%
-Net income of $0.69 per share, and adjusted net income(b) of $0.82 per share, up 17.1%
-Net cash provided by operating activities of $440.9 million and adjusted free cash flow(b) of $320.4 million, or 19.5% of revenue and up 10.6% year over year
-Completes acquisitions with approximately $175 million of total annualized revenue

​

​

TORONTO, ONTARIO, May 3, 2022 - Waste Connections, Inc. (TSX/NYSE: WCN) (“Waste Connections” or the “Company”) today announced its results for the first quarter of 2022.  

​

“We are extremely pleased by our strong start to the year, with record solid waste pricing growth driving underlying margin expansion in spite of inflationary pressures.   Our 50 basis points year-over-year decline in adjusted EBITDA(b) margin in the quarter included 90 basis points combined margin impact, as expected, from $10 million of COVID-related frontline support in January and acquisitions completed since the prior year period.  Looking ahead, further sequential improvement in solid waste pricing growth, increasing E&P waste activity and strong operational execution should continue to differentiate our performance,” said Worthing F. Jackman, President and Chief Executive Officer. “Moreover, adjusted free cash flow(b) generation of over $320 million, or 19.5% of revenue in the period, positions us to meet or exceed our full year adjusted free cash flow(b) outlook of $1.150 billion.”

 

Mr. Jackman added, “The elevated cadence of solid waste acquisition activity has continued, with approximately $175 million in annualized revenues closed year to date, confirming our expectations for another outsized year of such activity, for which we remain well-positioned.”

​

Q1 2022 Results

​

Revenue in the first quarter totaled $1.646 billion, up from $1.396 billion in the year ago period.  Operating income was $273.9 million, which included $4.7 million in acquisition-related costs and $1.9 million in impairments and other operating items.  This compares to operating income of $238.4 million in the first quarter of 2021, which included $1.5 million in primarily acquisition-related costs.  Net income in the first quarter was $180.3 million, or $0.69 per share on a diluted basis of 259.6 million shares.  In the year ago period, the Company reported net income of $160.3 million, or $0.61 per share on a diluted basis of 263.2 million shares.  

​

Adjusted net income(b) in the first quarter was $213.4 million, or $0.82 per diluted share, versus $185.5 million, or $0.70 per diluted share, in the prior year period.  Adjusted EBITDA(b) in the first quarter was $502.1 million, as compared to $433.2 million in the prior year period.  Adjusted net income, adjusted net income per diluted share and adjusted EBITDA, all non-GAAP measures, primarily exclude impairments and acquisition-related items, as reflected in the detailed reconciliations in the attached tables.

​

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 through reduced incidents and enhancing employee engagement through improved voluntary turnover and Servant Leadership scores.  The Company’s 2021 Sustainability Report provides progress updates

1


​

on its targets and investments towards their achievement.  For more information, visit the Waste Connections website at wasteconnections.com/sustainability.

​

Q1 2022 Earnings Conference Call

​

Waste Connections will be hosting a conference call related to first quarter earnings on May 4th 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, listeners may access the call by dialing 800-926-4425 (within North America) or 212-231-2911 (international) approximately 10 minutes prior to the scheduled start time; a passcode is not required.  A replay of the conference call will be available until May 11, 2022, by calling 800-633-8284 (within North America) or 402-977-9140 (international) and entering Passcode #22017071.  

​

Waste Connections will be filing a Form 8-K on EDGAR and on SEDAR (as an "Other" document) prior to markets opening on May 4th, providing the Company's second quarter 2022 outlook for revenue, price plus volume growth for solid waste, and adjusted EBITDA(b).

​

----------------------------------------------------------------------------------------------------------------------------------------------------

(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

​

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 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

[email protected] [email protected]

​

​

​

​

2


​

Waste Connections, Inc.

CONDENSED Consolidated Statements of NET INCOME

THRee months ended MARCH 31, 2021 and 2022

(Unaudited)

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

​

​

​

​

​

Three months ended
March 31,

​

    

2021

    

2022

​

​

​

​

​

Revenues

​

$

1,395,942

​

$

1,646,255

Operating expenses:

​

​

​

​

​

​

Cost of operations

​

​

825,920

​

​

989,518

Selling, general and administrative

​

​

141,422

​

​

163,414

Depreciation

​

​

157,402

​

​

179,950

Amortization of intangibles

​

​

32,192

​

​

37,635

Impairments and other operating items

​

​

634

​

​

1,878

Operating income

​

​

238,372

​

​

273,860

​

​

​

​

​

​

​

Interest expense

​

​

(42,425)

​

​

(41,324)

Interest income

​

​

1,103

​

​

137

Other income (expense), net

​

​

3,548

​

​

(3,466)

Income before income tax provision

​

​

200,598

​

​

229,207

​

​

​

​

​

​

​

Income tax provision

​

​

(40,291)

​

​

(48,839)

Net income

​

​

160,307

​

​

180,368

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

​

​

2

​

​

(44)

Net income attributable to Waste Connections

​

$

160,309

​

$

180,324

​

​

​

​

​

​

​

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

​

​

​

​

​

​

Basic

​

$

0.61

​

$

0.70

​

​

​

​

​

​

​

Diluted

​

$

0.61

​

$

0.69

​

​

​

​

​

​

​

Shares used in the per share calculations:

​

​

​

​

​

​

Basic

​

​

262,697,487

​

​

258,946,933

Diluted

​

​

263,156,655

​

​

259,560,983

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash dividends per common share

​

$

0.205

​

$

0.23

​

​

3


​

Waste Connections, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

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

​

​

​

​

​

​

​

​

​

    

December 31,
2021

    

March 31,
2022

 

ASSETS

​

​

​

​

​

​

​

Current assets:

​

​

​

​

​

​

​

Cash and equivalents

​

$

147,441

​

$

391,417

​

Accounts receivable, net of allowance for credit losses of $18,480 and $19,361 at December 31, 2021 and March 31, 2022, respectively

​

​

709,614

​

​

727,737

​

Prepaid expenses and other current assets

​

​

175,722

​

​

293,625

​

Total current assets

​

​

1,032,777

​

​

​

1,412,779

​

​

Restricted cash

​

​

72,174

​

​

71,867

​

Restricted investments

​

​

59,014

​

​

59,449

​

Property and equipment, net

​

​

5,721,949

​

​

5,770,931

​

Operating lease right-of-use assets

​

​

160,567

​

​

162,332

​

Goodwill

​

​

6,187,643

​

​

6,427,763

​

Intangible assets, net

​

​

1,350,597

​

​

1,388,687

​

Other assets, net

​

​

115,203

​

​

120,554

​

Total assets

​

$

14,699,924

​

$

15,414,362

​

​

LIABILITIES AND EQUITY

​

​

​

​

​

​

​

Current liabilities:

​

​

​

​

​

​

​

Accounts payable

​

$

392,868

​

$

423,175

​

Book overdraft

​

​

16,721

​

​

16,809

​

Deferred revenue

​

​

273,720

​

​

293,729

​

Accrued liabilities

​

​

442,596

​

​

396,292

​

Current portion of operating lease liabilities

​

​

38,017

​

​

35,079

​

Current portion of contingent consideration

​

​

62,804

​

​

64,480

​

Current portion of long-term debt and notes payable

​

​

6,020

​

​

28,070

​

Total current liabilities

​

​

1,232,746

​

​

1,257,634

​

​

​

​

​

​

​

​

​

Long-term portion of debt and notes payable

​

​

5,040,500

​

​

5,817,641

​

Long-term portion of operating lease liabilities

​

​

129,628

​

​

134,392

​

Long-term portion of contingent consideration

​

​

31,504

​

​

31,558

​

Deferred income taxes

​

​

850,921

​

​

1,002,800

​

Other long-term liabilities

​

​

421,080

​

​

411,278

​

Total liabilities

​

​

7,706,379

​

​

8,655,303

​

Commitments and contingencies

​

​

​

​

​

​

​

Equity:

​

​

​

​

​

​

​

Common shares: 260,283,158 shares issued and 260,212,496 shares outstanding at December 31, 2021; 257,164,867 shares issued and 257,096,408 shares outstanding at March 31, 2022

​

​

3,693,027

​

​

3,269,887

​

Additional paid-in capital

​

​

199,482

​

​

196,385

​

Accumulated other comprehensive income

​

​

39,584

​

​

110,358

​

Treasury shares: 70,662 and 68,459 shares at December 31, 2021 and March 31, 2022, respectively

​

​

-

​

​

-

​

Retained earnings

​

​

3,056,845

​

​

3,177,778

​

Total Waste Connections’ equity

​

​

6,988,938

​

​

6,754,408

​

Noncontrolling interest in subsidiaries

​

​

4,607

​

​

4,651

​

Total equity

​

​

6,993,545

​

​

6,759,059

​

​

​

$

14,699,924

​

$

15,414,362

​

​

​

4


​

Waste Connections, Inc.

Condensed Consolidated Statements of Cash Flows

THREE months ended MARCH 31, 2021 and 2022

(Unaudited)

(in thousands of U.S. dollars)

​

​

​

​

​

​

​

​

​

​

Three months ended March 31,

​

​

    

2021

    

2022

 

Cash flows from operating activities:

​

​

​

​

​

​

​

Net income

​

$

160,307

​

$

180,368

​

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

​

​

​

​

​

​

​

Loss on disposal of assets and impairments

​

​

401

​

​

2,090

​

Depreciation

​

​

157,402

​

​

179,950

​

Amortization of intangibles

​

​

32,192

​

​

37,635

​

Deferred income taxes, net of acquisitions

​

​

8,379

​

​

38,378

​

Current period provision for expected credit losses

​

​

1,915

​

​

3,022

​

Amortization of debt issuance costs

​

​

1,359

​

​

1,195

​

Share-based compensation

​

​

10,307

​

​

14,635

​

Interest accretion

​

​

4,204

​

​

4,448

​

Payment of contingent consideration recorded in earnings

​

​

(520)

​

​

-

​

Adjustments to contingent consideration

​

​

89

​

​

(52)

​

Other

​

​

(796)

​

​

382

​

Net change in operating assets and liabilities, net of acquisitions

​

​

25,157

​

​

(21,154)

​

Net cash provided by operating activities

​

​

400,396

​

​

440,897

​

​

​

​

​

​

Cash flows from investing activities:

​

​

​

​

​

​

​

Payments for acquisitions, net of cash acquired

​

​

(8,545)

​

​

(355,212)

​

Capital expenditures for property and equipment

​

​

(96,793)

​

​

(152,318)

​

Proceeds from disposal of assets

​

​

2,080

​

​

15,012

​

Other

​

​

2,705

​

​

2,637

​

Net cash used in investing activities

​

​

(100,553)

​

​

(489,881)

​

​

​

​

​

​

Cash flows from financing activities:

​

​

​

​

​

​

​

Proceeds from long-term debt

​

​

-

​

​

1,305,288

​

Principal payments on notes payable and long-term debt

​

​

(5,559)

​

​

(505,597)

​

Payment of contingent consideration recorded at acquisition date

​

​

(4,807)

​

​

(3,571)

​

Change in book overdraft

​

​

(16,849)

​

​

87

​

Payments for repurchase of common shares

​

​

(65,999)

​

​

(424,999)

​

Payments for cash dividends

​

​

(53,909)

​

​

(59,391)

​

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

​

​

(18,490)

​

​

(17,236)

​

Debt issuance costs

​

​

-

​

​

(4,382)

​

Proceeds from issuance of shares under employee share purchase plan

​

​

-

​

​

1,554

​

Proceeds from sale of common shares held in trust

​

​

131

​

​

305

​

Net cash provided by (used in) financing activities

​

​

(165,482)

​

​

292,058

​

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

​

​

403

​

​

595

​

Net increase in cash, cash equivalents and restricted cash

​

​

134,764

​

​

243,669

​

Cash, cash equivalents and restricted cash at beginning of period

​

​

714,389

​

​

219,615

​

Cash, cash equivalents and restricted cash at end of period

​

$

849,153

​

$

463,284

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

5


​

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 March 31, 2022:

​

​

​

    

Three months ended

March 31, 2022

Core Price

​

6.3

%

Surcharges

​

0.8

%

Volume

​

0.5

%

Recycling

​

1.1

%

Foreign Exchange Impact

-

Total

​

8.7

%

​

​

Revenue Breakdown: The following table reflects a breakdown of our revenue for the three month periods ended March 31, 2021 and 2022:

​

​

​

​

​

​

Three months ended March 31, 2021

​

    

Revenue

    

Inter-company
Elimination

    

Reported
Revenue

    

%

Solid Waste Collection

​

$

1,036,472

​

$

(3,045)

​

$

1,033,427

​

74.0%

Solid Waste Disposal and Transfer

​

​

461,259

​

​

(190,446)

​

​

270,813

​

19.4%

Solid Waste Recycling

​

​

32,448

​

​

(993)

​

​

31,455

​

2.3%

E&P Waste Treatment, Recovery and Disposal

​

​

28,012

​

​

(3,343)

​

​

24,669

​

1.8%

Intermodal and Other

​

​

35,634

​

​

(56)

​

​

35,578

​

2.5%

Total

​

$

1,593,825

​

$

(197,883)

​

$

1,395,942

​

100.0%

​

​

​

​

​

​

​

​

Three months ended March 31, 2022

​

    

Revenue

    

Inter-company
Elimination

    

Reported
Revenue

    

%

Solid Waste Collection

​

$

1,199,452

​

$

(2,883)

​

$

1,196,569

​

72.7%

Solid Waste Disposal and Transfer

​

​

517,722

​

​

(213,019)

​

​

304,703

​

18.5%

Solid Waste Recycling

​

​

63,094

​

​

(2,573)

​

​

60,521

​

3.7%

E&P Waste Treatment, Recovery and Disposal

​

​

43,555

​

​

(2,732)

​

​

40,823

​

2.5%

Intermodal and Other

​

​

45,693

​

​

(2,054)

​

​

43,639

​

2.6%

Total

​

$

1,869,516

​

$

(223,261)

​

$

1,646,255

​

100.0%

​

​

Contribution from Acquisitions: The following table reflects revenues from acquisitions, net of divestitures, for the three month periods ended March 31, 2021 and 2022:

​

​

​

​

​

Three months ended
March 31,

​

    

2021

    

2022

Acquisitions, net

​

$

40,542

​

$

110,007

​

​

​

​

​

​

​

​

​

6


​

​

​

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 month periods ended March 31, 2021 and 2022:

​

​

​

​

​

Three months ended
March 31,

​

    

2021

    

2022

Cash Interest Paid

​

$

25,446

​

$

32,159

Cash Taxes Paid

​

​

28,621

​

​

17,389

​

​

Debt to Book Capitalization as of March 31, 2022: 46%

​

Internalization for the three months ended March 31, 2022: 56%

​

Days Sales Outstanding for the three months ended March 31, 2022: 40 (24 net of deferred revenue)

​

Share Information for the three months ended March 31, 2022:

​

Basic shares outstanding

258,946,933

Dilutive effect of equity-based awards

​

614,050

Diluted shares outstanding

​

259,560,983

​

​

7


​

​

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
March 31,

​

    

2021

    

2022

Net income attributable to Waste Connections

​

$

160,309

​

$

180,324

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

​

​

(2)

​

​

44

Plus: Income tax provision

​

​

40,291

​

​

48,839

Plus: Interest expense

​

​

42,425

​

​

41,324

Less: Interest income

​

​

(1,103)

​

​

(137)

Plus: Depreciation and amortization

​

​

189,594

​

​

217,585

Plus: Closure and post-closure accretion

​

​

3,709

​

​

4,096

Plus: Impairments and other operating items

​

​

634

​

​

1,878

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

​

​

(3,548)

​

​

3,466

Adjustments:

​

​

​

​

​

​

Plus: Transaction-related expenses(a)

​

​

526

​

​

4,540

Plus: Fair value changes to equity awards(b)

​

​

339

​

​

161

Adjusted EBITDA

​

$

433,174

​

$

502,120

​

​

​

​

​

​

​

As % of revenues

​

​

31.0%

​

​

30.5%

​

____________________________

(a)Reflects the addback of acquisition-related transaction costs.
(b)Reflects fair value accounting changes associated with certain equity awards.

​

8


​

​

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
March 31,

​

    

2021

    

2022

Net cash provided by operating activities

​

$

400,396

​

$

440,897

Plus/Less: Change in book overdraft

​

​

(16,849)

​

​

87

Plus: Proceeds from disposal of assets

​

​

2,080

​

​

15,012

Less: Capital expenditures for property and equipment

​

​

(96,793)

​

​

(152,318)

Adjustments:

​

​

​

​

Payment of contingent consideration recorded in earnings(a)

​

​

520

​

​

-

Cash received for divestitures(b)

​

​

-

​

​

(5,671)

Transaction-related expenses(c)

​

​

526

​

​

23,404

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

​

​

97

​

​

76

Tax effect(e)

​

​

(188)

​

​

(1,110)

Adjusted free cash flow

​

$

289,789

​

$

320,377

​

​

​

As % of revenues

​

​

20.8%

​

​

19.5%

​

​

​

​

​

​

​

​

____________________________

(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.

​

​

9


​

​

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
March 31,

​

    

2021

    

2022

Reported net income attributable to Waste Connections

​

$

160,309

​

$

180,324

Adjustments:

​

​

​

​

​

​

Amortization of intangibles(a)

​

​

32,192

​

​

37,635

Impairments and other operating items(b)

​

​

634

​

​

1,878

Transaction-related expenses(c) 

​

​

526

​

​

4,540

Fair value changes to equity awards(d)

​

​

339

​

​

161

Tax effect(e)

​

​

(8,543)

​

​

(11,092)

Adjusted net income attributable to Waste Connections

​

$

185,457

​

$

213,446

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

​

​

​

​

​

​

Reported net income

​

$

0.61

​

$

0.69

Adjusted net income

​

$

0.70

​

$

0.82

​

____________________________

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

10