Waste Management Announces Third Quarter Earnings
Company Sees Improving Trends Heading into 2013
Net income would have been
-
$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.
“Commodity price declines in our recycling and waste-to-energy
operations led to a
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
“Our full year cash flow guidance of
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
--------------------------------------------------------------------------------------------------------------
(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
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
A replay of the conference call will be available on the Company’s
website www.wm.com
and by telephone from approximately
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
ABOUT WASTE MANAGEMENT
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
Analysts
Ed Egl, 713.265.1656
eegl@wm.com
or
Media
Lynn
Brown, 713.394.5093
lynnbrown@wm.com
or
Website
www.wm.com