Company Sees Improving Trends Heading into 2013
HOUSTON--(BUSINESS WIRE)--Oct. 31, 2012--
Waste Management, Inc. (NYSE: WM) today announced financial results for
its quarter ended September 30, 2012. Revenues for the third quarter of
2012 were $3.46 billion compared with $3.52 billion for the same 2011
period. The Company was negatively impacted by a decline in recycling
commodity prices, which decreased revenues by $176 million. Net income
(a) for the quarter was $214 million, or $0.46 per diluted share,
compared with $272 million, or $0.58 per diluted share, for the third
quarter of 2011.
Net income would have been $285 million, or $0.61 per diluted share, in
the third quarter of 2012 compared with $295 million, or $0.63 per
diluted share, in the third quarter of 2011(b), if not for
the following after-tax charges:
-
$32 million, or $0.07 per diluted share, related to the previously
announced organizational restructuring and a labor union dispute; and
-
$39 million, or $0.08 per diluted share, from impairments of
investments in unconsolidated entities and related assets.
David P. Steiner, President and Chief Executive Officer of Waste
Management, commented, “The third quarter saw some good and improving
trends. We saw improvement in both our internal revenue growth from
collection and disposal yield and work-day adjusted volumes. Collection
and disposal yield improved sequentially for the first time in six
quarters, and we saw positive internal revenue growth from both yield
and volume in our MSW, C&D and special waste landfill operations. Our
overall income from operations margin, as adjusted, improved by 30 basis
points despite a significant decline in commodity prices.(b)
“Commodity price declines in our recycling and waste-to-energy
operations led to a $0.10 year-over-year earnings per share negative
impact in the third quarter. We anticipate another $0.04 per share of
headwinds in the fourth quarter. So, the total headwinds for the second
half of the year related to commodities are estimated to be $0.14 per
diluted share, or $0.07 higher than we previously anticipated at the end
of the second quarter. I am pleased that we were able to produce strong
quarterly results in the face of these headwinds.”
KEY HIGHLIGHTS FOR THE THIRD QUARTER 2012
-
Revenue from solid waste collection and disposal operations increased
$115 million or 3.3%, excluding the impact of commodity prices. That
revenue increase, however, was more than offset by a $176 million
revenue decline from commodities prices, resulting in total revenue
being down by 1.7%, or $61 million.
-
Internal revenue growth from yield for collection and disposal
operations was 0.8%. Adjusting for contract changes related to the
Company’s South Florida waste-to-energy plants, internal revenue
growth from yield for collection and disposal operations was 1.0%.
-
Core price increases, which consist of price increases and fees (other
than the Company’s fuel surcharge), net of rollbacks, were 2.6%,
consistent with the first half of 2012.
-
Work-day adjusted volumes were positive 0.5% for the quarter.
Non-work-day adjusted volumes were negative 0.1%. There was one less
work day in the quarter.
-
Average recycling commodity prices were approximately 40% lower in the
third quarter of 2012 compared with the prior year period. Recycling
operations had a negative $0.08 effect on the current year quarter
diluted earnings per share compared with the same quarter last year.
-
Electricity prices, which affect the Company’s waste-to-energy plants,
averaged 12% lower in the quarter compared with the prior year period.
Waste-to-energy operations had a negative $0.02 effect on the current
year quarter diluted earnings per share compared with the same quarter
last year.
-
Operating expenses improved by $32 million. Higher expenses for third
party haulers and maintenance were more than offset by reductions in
commodity rebates and landfill operating costs.
-
SG&A expenses decreased by $45 million compared with the third quarter
of 2011 primarily from incentive compensation accrual reversals and
reorganization savings. As a percent of revenue, SG&A expenses
improved 110 basis points to 9.7%.
-
Net cash provided by operating activities was $574 million; capital
expenditures were $402 million; and free cash flow was $180 million.(c)
-
The Company returned $164 million to shareholders in the form of
dividends.
-
The effective tax rate was 36.1%, compared to 32.3% in the same
quarter last year, which had a negative $0.01 effect on diluted
earnings per share.
Steiner added, “Our 2012 full-year earnings guidance of $2.15 to $2.20
per share was based upon commodity prices causing a second half
reduction in earnings of $0.07 per share. We now expect a second half
reduction in earnings of $0.14 per share, which is $0.07 more than our
previous prediction. The additional $0.07 impact from lower commodity
prices would adjust our guidance to a range of $2.08 to $2.13 per
diluted share. (b) Our solid waste collection and disposal
business continues to operate as expected, and we are seeing some
favorable trends moving into 2013 on both pricing and SG&A costs.
“Our full year cash flow guidance of $1.1 to $1.2 billion has three
parts: cash from operations, capital expenditures, and sales of assets.
We are on track to meet or exceed the cash from operations and capital
expenditure components of our 2012 free cash flow, which would generate
between $800 million and $850 million of cash for the full year. As
discussed after the second quarter, our full-year free cash flow range
assumed the sale of selected assets. We are in the process of evaluating
opportunities to sell these assets. If we decide not to sell these
assets at this time, or we do not complete the sales before year end, it
will reduce the proceeds from divestitures component of our free cash
flow, but will not affect cash flow from operations.”(c)
Steiner concluded, “Recycling commodity prices and natural gas prices
have stabilized recently, with recycling commodity prices actually up
modestly in the last few weeks. Given our current outlook for relatively
stable commodity prices for full-year 2013, we do not expect significant
headwinds from commodity prices for the full year 2013. With our recent
restructuring anticipated to reduce costs by $130 million in 2013, our
other cost programs picking up steam, and our focus on pricing to
improve yield over our 2012 results, we expect to see earnings and cash
flows strengthen in 2013. We will give further guidance with respect to
2013 when we release our fourth quarter 2012 results.”
--------------------------------------------------------------------------------------------------------------
(a) For purposes of this press release, all references
to “Net income” refer to the financial statement line item “Net income
attributable to Waste Management, Inc.”
(b) This earnings release contains a discussion of
non-GAAP measures, as defined in Regulation G of the Securities Exchange
Act of 1934, as amended. The Company reports its financial results in
compliance with GAAP, but believes that also discussing non-GAAP
measures provides investors with (i) additional, meaningful comparisons
of current results to prior periods’ results by excluding items that the
Company does not believe reflect its fundamental business performance
and are not representative or indicative of our results of operations
and (ii) financial measures the Company uses in the management of its
business. Accordingly, net income, earnings per diluted share and income
from operations margin have been presented in certain instances
excluding special items noted in this press release. The
quantitative reconciliation of these non-GAAP measures to the most
comparable GAAP measures is included in the accompanying schedules.
The Company’s projected full year 2012 earnings per diluted share
are not GAAP net earnings per diluted share and are anticipated to be
adjusted to exclude the effects of events or circumstances in 2012 that
are not representative or indicative of the Company’s results of
operations. Projected GAAP earnings per diluted share for the
full year would require inclusion of the projected impact of future
excluded items, including items that are not currently determinable, but
may be significant, such as asset impairments and one-time items,
charges, gains or losses from divestitures or litigation, or other
items. Due to the uncertainty of the likelihood, amount and timing of
any such items, the Company does not have information available to
provide a quantitative reconciliation of adjusted projected full year
earnings per diluted share to a GAAP earnings per diluted share
projection.
(c) The Company also discusses free cash flow, which is
a non-GAAP measure, because it believes that it is indicative of our
ability to pay our quarterly dividends, repurchase common stock, fund
acquisitions and other investments and, in the absence of refinancings,
to repay our debt obligations. Free cash flow is not intended to replace
“Net cash provided by operating activities,” which is the most
comparable U.S. GAAP measure. However, the Company believes free cash
flow gives investors useful insight into how the Company views its
liquidity. Nonetheless, the use of free cash flow as a liquidity measure
has material limitations because it excludes certain expenditures that
are required or that the Company has committed to, such as declared
dividend payments and debt service requirements. The Company defines
free cash flow as:
-
Net cash provided by operating activities
-
Less, capital expenditures
-
Plus, proceeds from divestitures of businesses (net of cash
divested), and other sales of assets.
The Company's definition of free cash flow may not be comparable to
similarly titled measures presented by other companies, and therefore is
not subject to comparison. The quantitative reconciliation of free cash
flow for the quarter to the most comparable GAAP measure is included in
the accompanying schedules. Non-GAAP measures should not be considered a
substitute for financial measures presented in accordance with GAAP, and
investors are urged to take into account GAAP measures as well as
non-GAAP measures in evaluating the Company.
After the second quarter, the Company provided the following
reconciliation that presents two scenarios that illustrate projected
free cash flow for 2012. The amounts used in this
reconciliation are subject to many variables, some of which are not
under our control and, therefore, are not necessarily indicative of
results.
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Scenario 1
|
|
|
|
|
|
Scenario 2
|
|
Net cash provided by operating activities
|
|
|
|
|
|
$
|
2,300
|
|
|
|
|
|
|
$
|
2,400
|
|
|
Capital expenditures
|
|
|
|
|
|
|
(1,450
|
)
|
|
|
|
|
|
|
(1,600
|
)
|
|
|
|
|
|
|
|
|
850
|
|
|
|
|
|
|
|
800
|
|
|
Proceeds from divestitures of businesses (net of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
cash divested) and other sales of assets (*)
|
|
|
|
|
|
|
250
|
|
|
|
|
|
|
|
400
|
|
|
|
|
|
|
|
|
$
|
1,100
|
|
|
|
|
|
|
$
|
1,200
|
|
(*) As discussed in this press release, these projected
free cash flow scenarios assume the sale of selected assets. If
we decide not to sell these assets at this time, or we do not complete
the sales before year end, it will reduce the proceeds from divestitures
component of our free cash flow.
The Company will host a conference call at 10:00 AM (Eastern) today to
discuss the third quarter 2012 results. Information contained within
this press release will be referenced and should be considered in
conjunction with the call.
The conference call will be webcast live from the Investor Relations
section of Waste Management’s website www.wm.com.
To access the conference call by telephone, please dial (877) 710-6139
approximately 10 minutes prior to the scheduled start of the call. If
you are calling from outside of the United States or Canada, please dial
(706) 643-7398. Please utilize conference ID number 30012751 when
prompted by the conference call operator.
A replay of the conference call will be available on the Company’s
website www.wm.com
and by telephone from approximately 1:00 PM (Eastern) Wednesday, October
31, 2012 through 5:00 PM (Eastern) on Wednesday, November 14, 2012. To
access the replay telephonically, please dial (855) 859-2056, or from
outside of the United States or Canada dial (404) 537-3406, and use the
replay conference ID number 30012751.
The Company, from time to time, provides estimates of financial and
other data, comments on expectations relating to future periods and
makes statements of opinion, view or belief about current and future
events. This press release contains a number of such forward-looking
statements, including but not limited to 2012 earnings per diluted
share; 2012 free cash flow and its individual components; 2013 earnings
and free cash flow; 2013 restructuring cost savings, and statements
regarding the results from recycling and waste-to-energy operations and
related commodity prices; results for core solid waste operations; sales
of non-core assets; results from pricing initiatives; overall results of
operations and business prospects; and general market and industry
conditions. You should view these statements with caution. They are
based on the facts and circumstances known to the Company as of the date
the statements are made. These forward-looking statements are subject to
risks and uncertainties that could cause actual results to be materially
different from those set forth in such forward-looking statements,
including but not limited to, commodity price fluctuations; increased
competition; pricing actions; failure to implement our optimization and
growth initiatives and overall business strategy; failure to
successfully implement our restructuring actions and/or failure of those
actions to achieve the goals and cost savings intended; business
disruption and employee distraction resulting from our restructuring;
changes in our organizational structure and workforce and resulting
restructuring or impairment charges; environmental and other
regulations; disposal alternatives and waste diversion; declining waste
volumes; failure to develop and protect new technology; significant
environmental or other incidents resulting in liabilities and brand
damage; weakness in economic conditions; failure to obtain and maintain
necessary permits; labor disruptions; impairment charges; and negative
outcomes of litigation or governmental proceedings. Please
also see the Company’s filings with the SEC, including Part I, Item 1A
of the Company’s most recently filed Annual Report on Form 10-K, for
additional information regarding these and other risks and uncertainties
applicable to our business. The Company assumes no obligation to
update any forward-looking statement, including financial estimates and
forecasts, whether as a result of future events, circumstances or
developments or otherwise.
ABOUT WASTE MANAGEMENT
Waste Management, Inc., based in Houston, Texas, is the leading provider
of comprehensive waste management services in North America. Through its
subsidiaries, the company provides collection, transfer, recycling and
resource recovery, and disposal services. It is also a leading
developer, operator and owner of waste-to-energy and landfill
gas-to-energy facilities in the United States. The company’s customers
include residential, commercial, industrial, and municipal customers
throughout North America. To learn more information about Waste
Management visit www.wm.com
or www.thinkgreen.com.
|
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended September 30,
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
|
|
|
|
$
|
3,461
|
|
|
|
|
|
|
$
|
3,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
|
|
|
|
2,229
|
|
|
|
|
|
|
|
2,261
|
|
|
Selling, general and administrative
|
|
|
|
|
|
|
335
|
|
|
|
|
|
|
|
380
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
331
|
|
|
|
|
|
|
|
317
|
|
|
Restructuring
|
|
|
|
|
|
|
44
|
|
|
|
|
|
|
|
15
|
|
|
(Income) expense from divestitures, asset impairments and unusual
items
|
|
|
|
|
|
|
22
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
2,961
|
|
|
|
|
|
|
|
2,979
|
|
|
Income from operations
|
|
|
|
|
|
|
500
|
|
|
|
|
|
|
|
543
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
(123
|
)
|
|
|
|
|
|
|
(118
|
)
|
|
Interest income
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
1
|
|
|
Equity in net losses of unconsolidated entities
|
|
|
|
|
|
|
(17
|
)
|
|
|
|
|
|
|
(7
|
)
|
|
Other, net
|
|
|
|
|
|
|
(14
|
)
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
(152
|
)
|
|
|
|
|
|
|
(122
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
|
|
348
|
|
|
|
|
|
|
|
421
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
125
|
|
|
|
|
|
|
|
136
|
|
|
Consolidated net income
|
|
|
|
|
|
|
223
|
|
|
|
|
|
|
|
285
|
|
|
Less: Net income attributable to noncontrolling interests
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
13
|
|
|
Net income attributable to Waste Management, Inc.
|
|
|
|
|
|
$
|
214
|
|
|
|
|
|
|
$
|
272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
|
|
|
|
$
|
0.46
|
|
|
|
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
|
|
|
|
$
|
0.46
|
|
|
|
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares outstanding
|
|
|
|
|
|
|
464.2
|
|
|
|
|
|
|
|
468.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common shares outstanding
|
|
|
|
|
|
|
464.9
|
|
|
|
|
|
|
|
469.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
|
|
|
|
$
|
0.355
|
|
|
|
|
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Earnings Per Share
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended September 30,
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS Calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Waste Management, Inc.
|
|
|
|
|
|
$
|
214
|
|
|
|
|
|
$
|
272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at end of period
|
|
|
|
|
|
|
463.9
|
|
|
|
|
|
|
461.2
|
|
Effect of using weighted average common shares outstanding
|
|
|
|
|
|
|
0.3
|
|
|
|
|
|
|
7.1
|
|
Weighted average basic common shares outstanding
|
|
|
|
|
|
|
464.2
|
|
|
|
|
|
|
468.3
|
|
Dilutive effect of equity-based compensation awards and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other contingently issuable shares
|
|
|
|
|
|
|
0.7
|
|
|
|
|
|
|
1.4
|
|
Weighted average diluted common shares outstanding
|
|
|
|
|
|
|
464.9
|
|
|
|
|
|
|
469.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
|
|
|
|
$
|
0.46
|
|
|
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
|
|
|
|
$
|
0.46
|
|
|
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
|
|
|
|
$
|
10,215
|
|
|
|
|
|
$
|
9,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
|
|
|
|
6,655
|
|
|
|
|
|
|
6,396
|
|
|
Selling, general and administrative
|
|
|
|
|
|
|
1,116
|
|
|
|
|
|
|
1,144
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
971
|
|
|
|
|
|
|
935
|
|
|
Restructuring
|
|
|
|
|
|
|
51
|
|
|
|
|
|
|
15
|
|
|
(Income) expense from divestitures, asset impairments and unusual
items
|
|
|
|
|
|
|
55
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
8,848
|
|
|
|
|
|
|
8,496
|
|
|
Income from operations
|
|
|
|
|
|
|
1,367
|
|
|
|
|
|
|
1,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
(366
|
)
|
|
|
|
|
|
(358
|
)
|
|
Interest income
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
6
|
|
|
Equity in net losses of unconsolidated entities
|
|
|
|
|
|
|
(35
|
)
|
|
|
|
|
|
(20
|
)
|
|
Other, net
|
|
|
|
|
|
|
(16
|
)
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
(413
|
)
|
|
|
|
|
|
(368
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
|
|
954
|
|
|
|
|
|
|
1,108
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
329
|
|
|
|
|
|
|
377
|
|
|
Consolidated net income
|
|
|
|
|
|
|
625
|
|
|
|
|
|
|
731
|
|
|
Less: Net income attributable to noncontrolling interests
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
36
|
|
|
Net income attributable to Waste Management, Inc.
|
|
|
|
|
|
$
|
593
|
|
|
|
|
|
$
|
695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
|
|
|
|
$
|
1.28
|
|
|
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
|
|
|
|
$
|
1.28
|
|
|
|
|
|
$
|
1.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares outstanding
|
|
|
|
|
|
|
463.4
|
|
|
|
|
|
|
472.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common shares outstanding
|
|
|
|
|
|
|
464.2
|
|
|
|
|
|
|
474.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
|
|
|
|
$
|
1.065
|
|
|
|
|
|
$
|
1.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Earnings Per Share
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS Calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Waste Management, Inc.
|
|
|
|
|
|
$
|
593
|
|
|
|
|
|
|
$
|
695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at end of period
|
|
|
|
|
|
|
463.9
|
|
|
|
|
|
|
|
461.2
|
|
Effect of using weighted average common shares outstanding
|
|
|
|
|
|
|
(0.5
|
)
|
|
|
|
|
|
|
11.5
|
|
Weighted average basic common shares outstanding
|
|
|
|
|
|
|
463.4
|
|
|
|
|
|
|
|
472.7
|
|
Dilutive effect of equity-based compensation awards and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other contingently issuable shares
|
|
|
|
|
|
|
0.8
|
|
|
|
|
|
|
|
1.8
|
|
Weighted average diluted common shares outstanding
|
|
|
|
|
|
|
464.2
|
|
|
|
|
|
|
|
474.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
|
|
|
|
$
|
1.28
|
|
|
|
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
|
|
|
|
$
|
1.28
|
|
|
|
|
|
|
$
|
1.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
$
|
398
|
|
|
|
|
$
|
258
|
|
Receivables, net
|
|
|
|
|
|
|
1,868
|
|
|
|
|
|
1,775
|
|
Other
|
|
|
|
|
|
|
393
|
|
|
|
|
|
346
|
|
Total current assets
|
|
|
|
|
|
|
2,659
|
|
|
|
|
|
2,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
|
|
12,518
|
|
|
|
|
|
12,242
|
|
Goodwill
|
|
|
|
|
|
|
6,259
|
|
|
|
|
|
6,215
|
|
Other intangible assets, net
|
|
|
|
|
|
|
405
|
|
|
|
|
|
457
|
|
Other assets
|
|
|
|
|
|
|
1,232
|
|
|
|
|
|
1,276
|
|
Total assets
|
|
|
|
|
|
$
|
23,073
|
|
|
|
|
$
|
22,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable, accrued liabilities, and
|
|
|
|
|
|
|
|
|
|
|
|
|
deferred revenues
|
|
|
|
|
|
$
|
2,361
|
|
|
|
|
$
|
2,437
|
|
Current portion of long-term debt
|
|
|
|
|
|
|
826
|
|
|
|
|
|
631
|
|
Total current liabilities
|
|
|
|
|
|
|
3,187
|
|
|
|
|
|
3,068
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
|
|
|
|
|
9,166
|
|
|
|
|
|
9,125
|
|
Other liabilities
|
|
|
|
|
|
|
4,108
|
|
|
|
|
|
3,986
|
|
Total liabilities
|
|
|
|
|
|
|
16,461
|
|
|
|
|
|
16,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc. stockholders' equity
|
|
|
|
|
|
|
6,288
|
|
|
|
|
|
6,070
|
|
Noncontrolling interests
|
|
|
|
|
|
|
324
|
|
|
|
|
|
320
|
|
Total equity
|
|
|
|
|
|
|
6,612
|
|
|
|
|
|
6,390
|
|
Total liabilities and equity
|
|
|
|
|
|
$
|
23,073
|
|
|
|
|
$
|
22,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In Millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net income
|
|
|
|
|
|
$
|
625
|
|
|
|
|
|
$
|
731
|
|
|
Adjustments to reconcile consolidated net income to net cash
|
|
|
|
|
|
|
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
971
|
|
|
|
|
|
|
935
|
|
|
Other
|
|
|
|
|
|
|
219
|
|
|
|
|
|
|
204
|
|
|
Change in operating assets and liabilities, net of effects of
|
|
|
|
|
|
|
|
|
|
|
|
|
acquisitions and divestitures
|
|
|
|
|
|
|
(97
|
)
|
|
|
|
|
|
(133
|
)
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
1,718
|
|
|
|
|
|
|
1,737
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions of businesses, net of cash acquired
|
|
|
|
|
|
|
(178
|
)
|
|
|
|
|
|
(645
|
)
|
|
Capital expenditures
|
|
|
|
|
|
|
(1,132
|
)
|
|
|
|
|
|
(909
|
)
|
|
Proceeds from divestitures of businesses (net of cash
|
|
|
|
|
|
|
|
|
|
|
|
|
divested) and other sales of assets
|
|
|
|
|
|
|
28
|
|
|
|
|
|
|
22
|
|
|
Investments in unconsolidated entities
|
|
|
|
|
|
|
(61
|
)
|
|
|
|
|
|
(92
|
)
|
|
Net receipts from restricted trust and escrow
|
|
|
|
|
|
|
|
|
|
|
|
|
accounts, and other
|
|
|
|
|
|
|
(18
|
)
|
|
|
|
|
|
89
|
|
|
Net cash used in investing activities
|
|
|
|
|
|
|
(1,361
|
)
|
|
|
|
|
|
(1,535
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
New borrowings
|
|
|
|
|
|
|
685
|
|
|
|
|
|
|
1,001
|
|
|
Debt repayments
|
|
|
|
|
|
|
(473
|
)
|
|
|
|
|
|
(425
|
)
|
|
Common stock repurchases
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(528
|
)
|
|
Cash dividends
|
|
|
|
|
|
|
(493
|
)
|
|
|
|
|
|
(481
|
)
|
|
Exercise of common stock options
|
|
|
|
|
|
|
39
|
|
|
|
|
|
|
40
|
|
|
Other, net
|
|
|
|
|
|
|
23
|
|
|
|
|
|
|
(66
|
)
|
|
Net cash used in financing activities
|
|
|
|
|
|
|
(219
|
)
|
|
|
|
|
|
(459
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
|
|
|
|
140
|
|
|
|
|
|
|
(257
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
|
258
|
|
|
|
|
|
|
539
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
|
$
|
398
|
|
|
|
|
|
$
|
282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Summary Data Sheet
|
|
(Dollar Amounts in Millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
June 30,
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
Operating Revenues by Lines of Business
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
$
|
851
|
|
|
|
|
|
$
|
855
|
|
|
|
|
|
$
|
885
|
|
|
|
|
|
|
|
Residential
|
|
|
|
|
|
|
644
|
|
|
|
|
|
|
650
|
|
|
|
|
|
|
657
|
|
|
|
|
|
|
|
Industrial
|
|
|
|
|
|
|
553
|
|
|
|
|
|
|
536
|
|
|
|
|
|
|
540
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
71
|
|
|
|
|
|
|
66
|
|
|
|
|
|
|
68
|
|
|
|
|
|
|
|
Total Collection
|
|
|
|
|
|
|
2,119
|
|
|
|
|
|
|
2,107
|
|
|
|
|
|
|
2,150
|
|
|
|
|
|
|
|
Landfill
|
|
|
|
|
|
|
705
|
|
|
|
|
|
|
676
|
|
|
|
|
|
|
690
|
|
|
|
|
|
|
|
Transfer
|
|
|
|
|
|
|
332
|
|
|
|
|
|
|
331
|
|
|
|
|
|
|
337
|
|
|
|
|
|
|
|
Wheelabrator
|
|
|
|
|
|
|
218
|
|
|
|
|
|
|
206
|
|
|
|
|
|
|
228
|
|
|
|
|
|
|
|
Recycling
|
|
|
|
|
|
|
316
|
|
|
|
|
|
|
369
|
|
|
|
|
|
|
438
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
393
|
|
|
|
|
|
|
363
|
|
|
|
|
|
|
210
|
|
|
|
|
|
|
|
Intercompany (a)
|
|
|
|
|
|
|
(622
|
)
|
|
|
|
|
|
(593
|
)
|
|
|
|
|
|
(531
|
)
|
|
|
|
|
|
|
Operating revenues
|
|
|
|
|
|
$
|
3,461
|
|
|
|
|
|
$
|
3,459
|
|
|
|
|
|
$
|
3,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
|
|
September 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysis of Change in Year Over Year
Revenues
|
|
|
|
|
|
|
|
|
|
|
As a % of
|
|
|
|
|
|
|
|
|
|
As a % of
|
|
|
|
|
|
|
|
Amount
|
|
|
|
|
Total Company
|
|
|
|
|
Amount
|
|
|
|
|
Total Company
|
|
Average yield (i)
|
|
|
|
|
|
$
|
(148
|
)
|
|
|
|
|
|
-4.2
|
%
|
|
|
|
|
$
|
191
|
|
|
|
|
|
|
5.9
|
%
|
|
Volume
|
|
|
|
|
|
|
(5
|
)
|
|
|
|
|
|
-0.1
|
%
|
|
|
|
|
|
(64
|
)
|
|
|
|
|
|
-2.0
|
%
|
|
Internal revenue growth
|
|
|
|
|
|
|
(153
|
)
|
|
|
|
|
|
-4.3
|
%
|
|
|
|
|
|
127
|
|
|
|
|
|
|
3.9
|
%
|
|
Acquisition
|
|
|
|
|
|
|
95
|
|
|
|
|
|
|
2.7
|
%
|
|
|
|
|
|
150
|
|
|
|
|
|
|
4.6
|
%
|
|
Divestitures
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
-
|
|
|
Foreign currency translation
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
-0.1
|
%
|
|
|
|
|
|
11
|
|
|
|
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
$
|
(61
|
)
|
|
|
|
|
|
-1.7
|
%
|
|
|
|
|
$
|
287
|
|
|
|
|
|
|
8.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a % of
|
|
|
|
|
|
|
|
|
|
As a % of
|
|
|
|
|
|
|
|
|
|
|
|
|
Related
|
|
|
|
|
|
|
|
|
|
Related
|
|
|
|
|
|
|
|
Amount
|
|
|
|
|
Business
|
|
|
|
|
Amount
|
|
|
|
|
Business
|
|
(i) Average yield
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection, landfill and transfer
|
|
|
|
|
|
$
|
27
|
|
|
|
|
|
|
1.0
|
%
|
|
|
|
|
$
|
45
|
|
|
|
|
|
|
1.7
|
%
|
|
Waste-to-energy disposal
|
|
|
|
|
|
|
(5
|
)
|
|
|
|
|
|
-4.1
|
%
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
-1.6
|
%
|
|
Collection and disposal
|
|
|
|
|
|
|
22
|
|
|
|
|
|
|
0.8
|
%
|
|
|
|
|
|
43
|
|
|
|
|
|
|
1.6
|
%
|
|
Recycling commodities
|
|
|
|
|
|
|
(176
|
)
|
|
|
|
|
|
-38.6
|
%
|
|
|
|
|
|
104
|
|
|
|
|
|
|
34.9
|
%
|
|
Electricity
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
-2.8
|
%
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
-4.1
|
%
|
|
Fuel surcharges and mandated fees
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
5.0
|
%
|
|
|
|
|
|
47
|
|
|
|
|
|
|
41.2
|
%
|
|
Total
|
|
|
|
|
|
$
|
(148
|
)
|
|
|
|
|
|
-4.2
|
%
|
|
|
|
|
$
|
191
|
|
|
|
|
|
|
5.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended September 30,
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
Free Cash Flow Analysis (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
$
|
574
|
|
|
|
|
|
$
|
659
|
|
|
|
|
|
$
|
1,718
|
|
|
|
|
|
$
|
1,737
|
|
|
Capital expenditures
|
|
|
|
|
|
|
(402
|
)
|
|
|
|
|
|
(313
|
)
|
|
|
|
|
|
(1,132
|
)
|
|
|
|
|
|
(909
|
)
|
|
Proceeds from divestitures of businesses (net of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
cash divested) and other sales of assets (c)
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
28
|
|
|
|
|
|
|
39
|
|
|
Free cash flow
|
|
|
|
|
|
$
|
180
|
|
|
|
|
|
$
|
372
|
|
|
|
|
|
$
|
614
|
|
|
|
|
|
$
|
867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
|
|
|
Intercompany revenues between lines of business are eliminated
within the Condensed Consolidated Financial Statements
|
|
|
|
|
|
|
included herein.
|
|
|
|
|
|
|
|
|
(b)
|
|
|
|
|
The summary of free cash flows has been prepared to highlight and
facilitate understanding of the principal cash
|
|
|
|
|
|
|
flow elements. Free cash flow is not a measure of financial
performance under generally accepted accounting principles
|
|
|
|
|
|
|
and is not intended to replace the consolidated statement of cash
flows that was prepared in accordance with generally
|
|
|
|
|
|
|
accepted accounting principles.
|
|
|
|
|
|
|
|
|
(c)
|
|
|
|
|
Proceeds for the three and nine months ended September 30, 2011
includes the repayment of a $17.0 million note receivable
|
|
|
|
|
|
|
from a prior year divestiture. This repayment is included as a
component of "Net receipts from restricted trust and escrow
|
|
|
|
|
|
|
accounts, and other" in our Condensed Consolidated Statement of Cash
Flows.
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Summary Data Sheet
|
|
(Dollar Amounts in Millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
June 30,
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
$
|
398
|
|
|
|
|
|
$
|
237
|
|
|
|
|
|
$
|
282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-total capital ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term indebtedness, including current
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
portion
|
|
|
|
|
|
$
|
9,992
|
|
|
|
|
|
$
|
9,826
|
|
|
|
|
|
$
|
9,613
|
|
|
Total equity
|
|
|
|
|
|
|
6,612
|
|
|
|
|
|
|
6,487
|
|
|
|
|
|
|
6,285
|
|
|
Total capital
|
|
|
|
|
|
$
|
16,604
|
|
|
|
|
|
$
|
16,313
|
|
|
|
|
|
$
|
15,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-total capital
|
|
|
|
|
|
|
60.2
|
%
|
|
|
|
|
|
60.2
|
%
|
|
|
|
|
|
60.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest
|
|
|
|
|
|
$
|
5
|
|
|
|
|
|
$
|
5
|
|
|
|
|
|
$
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition Summary (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross annualized revenue acquired
|
|
|
|
|
|
$
|
20
|
|
|
|
|
|
$
|
13
|
|
|
|
|
|
$
|
651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration
|
|
|
|
|
|
$
|
26
|
|
|
|
|
|
$
|
18
|
|
|
|
|
|
$
|
495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisitions
|
|
|
|
|
|
$
|
24
|
|
|
|
|
|
$
|
25
|
|
|
|
|
|
$
|
488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Operational Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internalization of waste, based on disposal costs
|
|
|
|
|
|
|
66.9
|
%
|
|
|
|
|
|
67.3
|
%
|
|
|
|
|
|
67.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total landfill disposal volumes (tons in millions)
|
|
|
|
|
|
|
23.9
|
|
|
|
|
|
|
23.2
|
|
|
|
|
|
|
24.0
|
|
|
Total waste-to-energy disposal volumes (tons in millions)
|
|
|
|
|
|
|
2.0
|
|
|
|
|
|
|
2.0
|
|
|
|
|
|
|
2.1
|
|
|
Total disposal volumes (tons in millions)
|
|
|
|
|
|
|
25.9
|
|
|
|
|
|
|
25.2
|
|
|
|
|
|
|
26.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Active landfills
|
|
|
|
|
|
|
270
|
|
|
|
|
|
|
270
|
|
|
|
|
|
|
271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landfills reporting volume
|
|
|
|
|
|
|
259
|
|
|
|
|
|
|
258
|
|
|
|
|
|
|
254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization, Accretion and Other
Expenses for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landfills Included in Operating Groups:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landfill amortization expense -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost basis of landfill assets
|
|
|
|
|
|
$
|
86.7
|
|
|
|
|
|
$
|
83.1
|
|
|
|
|
|
$
|
87.0
|
|
|
Asset retirement costs
|
|
|
|
|
|
|
19.1
|
|
|
|
|
|
|
14.0
|
|
|
|
|
|
|
15.2
|
|
|
Total landfill amortization expense (b)(c)
|
|
|
|
|
|
|
105.8
|
|
|
|
|
|
|
97.1
|
|
|
|
|
|
|
102.2
|
|
|
Accretion and other related expense
|
|
|
|
|
|
|
17.1
|
|
|
|
|
|
|
16.8
|
|
|
|
|
|
|
17.6
|
|
|
Landfill amortization, accretion and other related expense
|
|
|
|
|
|
$
|
122.9
|
|
|
|
|
|
$
|
113.9
|
|
|
|
|
|
$
|
119.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
|
|
|
Represents amounts associated with business acquisitions consummated
during the indicated periods. Note that cash paid for acquisitions
|
|
|
|
|
|
|
may include cash payments for business acquisitions consummated in
prior quarters.
|
|
|
|
|
|
|
|
|
(b)
|
|
|
|
|
The quarter ended September 30, 2012 as compared to the quarter
ended June 30, 2012 reflects an increase in amortization expense of
|
|
|
|
|
|
|
approximately $8.7 million. $5.1 million of this change is driven by
an increase in landfill volumes due to seasonality, coupled with a
|
|
|
|
|
|
|
$3.6 million increase primarily due to changes in landfill estimates
identified in both quarters.
|
|
|
|
|
|
|
|
|
(c)
|
|
|
|
|
The quarter ended September 30, 2012 as compared to the quarter
ended September 30, 2011, reflects an increase in amortization
expense
|
|
|
|
|
|
|
of approximately $3.6 million, primarily due to changes in landfill
estimates identified in both quarters, as volumes remained
|
|
|
|
|
|
|
consistent year-over-year.
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Reconciliation of Certain Non-GAAP Measures
|
|
(Dollars In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax
|
|
|
|
|
|
|
|
|
|
|
|
After-tax
|
|
|
|
|
(Expense)/
|
|
|
|
Per Share
|
|
Adjusted Net Income and Earnings Per Diluted Share
|
|
|
|
|
|
Amount
|
|
|
|
|
Benefit
|
|
|
|
Amount
|
|
Net income and Diluted EPS, as reported
|
|
|
|
|
|
$
|
214
|
|
|
|
|
|
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Net income and Diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset impairments (a)
|
|
|
|
|
|
|
39
|
|
|
|
|
6
|
|
(b)
|
|
|
0.08
|
|
Restructuring charges and Oakleaf related integration activities
|
|
|
|
|
|
|
29
|
|
|
|
|
18
|
|
|
|
|
0.06
|
|
Labor dispute
|
|
|
|
|
|
|
3
|
|
|
|
|
3
|
|
|
|
|
0.01
|
|
Net income and Diluted EPS, as adjusted
|
|
|
|
|
|
$
|
285
|
|
|
|
|
|
|
|
|
$
|
0.61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
September 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax
|
|
|
|
|
|
|
|
|
|
|
|
After-tax
|
|
|
|
|
(Expense)/
|
|
|
|
Per Share
|
|
Adjusted Net Income and Earnings Per Diluted Share
|
|
|
|
|
|
Amount
|
|
|
|
|
Benefit
|
|
|
|
Amount
|
|
Net income and Diluted EPS, as reported
|
|
|
|
|
|
$
|
272
|
|
|
|
|
|
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Net income and Diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges and asset impairments
|
|
|
|
|
|
|
14
|
|
|
|
|
6
|
|
|
|
|
0.03
|
|
Closed site adjustments and changes in risk-free interest rate
|
|
|
|
|
|
|
5
|
|
|
|
|
3
|
|
|
|
|
0.01
|
|
Oakleaf acquisition and related integration activities
|
|
|
|
|
|
|
4
|
|
|
|
|
3
|
|
|
|
|
0.01
|
|
Net income and Diluted EPS, as adjusted
|
|
|
|
|
|
$
|
295
|
|
|
|
|
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
|
|
|
Includes impairment charges associated with certain of our
investments in unconsolidated entities
|
|
|
|
|
|
|
that are included in the "Equity in Earnings/Losses of
Unconsolidated Entities" and "Other, net"
|
|
|
|
|
|
|
financial captions, as well as impairment charges associated with
assets in the "Asset
|
|
|
|
|
|
|
Impairments and Unusual Items" financial caption.
|
|
|
|
|
|
|
|
|
(b)
|
|
|
|
|
Represents tax benefit resulting from the $22 million of pre-tax
impairment charges included in
|
|
|
|
|
|
|
the "Asset Impairments and Unusual Items" financial caption. There
is no tax impact
|
|
|
|
|
|
|
corresponding to the $23 million of pre-tax impairment charges
associated with our investments
|
|
|
|
|
|
|
in unconsolidated entities.
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Reconciliation of Certain Non-GAAP Measures
|
|
(Dollars In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a % of
|
|
|
|
Adjusted Income from Operations as a percent of Revenues
|
|
|
|
|
|
Amount
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues, as reported
|
|
|
|
|
|
$
|
3,461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations, as reported
|
|
|
|
|
|
$
|
500
|
|
|
|
|
14.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Income from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset impairments
|
|
|
|
|
|
|
22
|
|
|
|
|
|
|
|
|
Restructuring charges and Oakleaf related integration activities
|
|
|
|
|
|
|
47
|
|
|
|
|
|
|
|
|
Labor dispute
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations, as adjusted
|
|
|
|
|
|
$
|
575
|
|
|
|
|
16.6
|
%
|
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
|
September 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a % of
|
|
|
|
Adjusted Income from Operations as a percent of Revenues
|
|
|
|
|
|
Amount
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues, as reported
|
|
|
|
|
|
$
|
3,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations, as reported
|
|
|
|
|
|
$
|
543
|
|
|
|
|
15.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Income from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges and asset impairments
|
|
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
Closed site adjustments and changes in risk-free interest rate
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
Oakleaf related integration activities
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations, as adjusted (d)
|
|
|
|
|
|
$
|
575
|
|
|
|
|
16.3
|
%
|
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c)
|
|
|
|
|
Increase of 30 basis points in income from operations as a percent
of revenues, as adjusted.
|
|
|
|
|
|
|
|
|
(d)
|
|
|
|
|
Our financial results released at the conclusion of the third
quarter of 2011 were adjusted to exclude
|
|
|
|
|
|
|
the impact of our then recently acquired Oakleaf operations.
However, for purposes of this year-over-year
|
|
|
|
|
|
|
comparison, we have included the impact of the Oakleaf operations in
the results of both quarters.
|
|
|
|
|
|
|
|

Source: Waste Management, Inc.
Waste Management Analysts Ed Egl, 713.265.1656 eegl@wm.com or Media Lynn
Brown, 713.394.5093 lynnbrown@wm.com or Website www.wm.com
|