Waste Management Announces Third Quarter Earnings
Earnings per Share and Net Income Grow by more than 30%
“These strong results were driven by our continued focus on increasing
internal revenue growth from yield and controlling costs. In the third
quarter, collection and disposal yield was 2.3%, the fifth quarter of
sequential improvement, and nearly triple the yield we saw in the third
quarter of 2012. SG&A expenses as a percentage of revenue improved to
9.6% in the quarter, despite a year-over-year negative change of
“Our net cash provided by operating activities increased by
KEY HIGHLIGHTS FOR THE THIRD QUARTER 2013
-
Revenue increased by 4.6%, or
$160 million , from the prior year period, primarily from acquisitions and internal revenue growth from yield. - Internal revenue growth from yield for collection and disposal operations was 2.3%, compared to 0.8% in the third quarter of 2012.
- Core price, which consists of price increases and fees, other than the Company’s fuel surcharge, net of rollbacks, was 3.9%, compared with 2.3% in the third quarter of 2012.
- Internal revenue growth from volume was negative 0.6%. On a workday-adjusted basis, internal revenue growth from volume was negative 1.3%.
-
Recycling operations negatively affected earnings by
$0.02 per diluted share in the third quarter when compared to the third quarter of 2012. The Company now expects a full-year negative impact of$0.13 per diluted share versus a negative$0.08 per diluted share as anticipated at the end of the second quarter and negative$0.02 per diluted share as anticipated at the beginning of the year. For the fourth quarter of 2013, we anticipate a negative impact of$0.03 per diluted share when compared to 2012. -
Operating expenses increased by
$96 million from the prior year period. The majority of the increase relates to the acquired operations of Greenstar and RCI, increased recycling costs, and the timing of repair and maintenance costs at the Company’s waste-to-energy facilities. -
SG&A expenses improved to 9.6% of revenue. Despite a net
$50 million year-over-year increase in incentive compensation, SG&A expenses only increased by$14 million compared with the third quarter of 2012. The$50 million change was driven by a combination of an accrual reversal in the third quarter of 2012 and an accrual in the third quarter of the current year. -
Net cash provided by operating activities was
$736 million , an increase of$162 million from the prior year period; capital expenditures were$323 million ; free cash flow was$452 million ; and net proceeds from divestitures were$39 million .(b) -
The Company still expects to spend between
$1.3 billion and $1.4 billion on capital expenditures during the year. -
The Company returned
$171 million to shareholders in the form of dividends. - The effective tax rate was approximately 34.3%.
Steiner concluded, “In the third quarter we maintained our disciplined
approach to improving yield, reducing costs, and managing working
capital and capital expenditures, which is reflected in our earnings
growth and in the improvement in net cash provided by operating
activities and free cash flow. As a result, we are on track to achieve
our full-year goals, despite an estimated
--------------------------------------------------------------------------------------------------------------
(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 press 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 its results of operations and (ii) financial measures the Company uses in the management of its business. Accordingly, net income, earnings per diluted share, income from operations, and income from operations margin have been presented in certain instances excluding special items noted in this press release.
The Company’s projected full year 2013 earnings per diluted share
is not based on GAAP net earnings per diluted share and are anticipated
to be adjusted to exclude the effects of events or circumstances in 2013
that are not representative or indicative of the Company’s results of
operations, including approximately
The Company also discusses free cash flow and provides a projection of free cash flow, which is a non-GAAP measure, because the Company believes that it is indicative of its ability to pay its quarterly dividends, repurchase common stock, fund acquisitions and other investments and, in the absence of refinancings, to repay its 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. Nevertheless, 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 reconciliations of non-GAAP measures used herein, other than projected earnings per diluted share, to the most comparable GAAP measures are 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.
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 statements regarding, 2013
earnings per diluted share and earnings growth; 2013 free cash flow;
future internal revenue growth from yield; results from pricing, capital
management and cost control and reduction initiatives; future recycling
commodity prices; and results from recycling operations. 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, increased competition; pricing actions; failure to
implement our optimization, growth, and cost savings initiatives and
overall business strategy; environmental and other regulations;
commodity price fluctuations; 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, | ||||||||
2013 | 2012 | |||||||
Operating revenues | $ | 3,621 | $ | 3,461 | ||||
Costs and expenses: | ||||||||
Operating | 2,325 | 2,229 | ||||||
Selling, general and administrative | 349 | 335 | ||||||
Depreciation and amortization | 344 | 331 | ||||||
Restructuring | 3 | 44 | ||||||
(Income) expense from divestitures, asset impairments and unusual items | 23 | 22 | ||||||
3,044 | 2,961 | |||||||
Income from operations | 577 | 500 | ||||||
Other income (expense): | ||||||||
Interest expense | (119 | ) | (123 | ) | ||||
Interest income | - | 2 | ||||||
Equity in net losses of unconsolidated entities | (3 | ) | (17 | ) | ||||
Other, net | (3 | ) | (14 | ) | ||||
(125 | ) | (152 | ) | |||||
Income before income taxes | 452 | 348 | ||||||
Provision for income taxes | 155 | 125 | ||||||
Consolidated net income | 297 | 223 | ||||||
Less: Net income attributable to noncontrolling interests | 6 | 9 | ||||||
Net income attributable to Waste Management, Inc. | $ | 291 | $ | 214 | ||||
Basic earnings per common share | $ | 0.62 | $ | 0.46 | ||||
Diluted earnings per common share | $ | 0.62 | $ | 0.46 | ||||
Basic common shares outstanding | 469.3 | 464.2 | ||||||
Diluted common shares outstanding | 471.2 | 464.9 | ||||||
Cash dividends declared per common share | $ | 0.365 | $ | 0.355 |
Waste Management, Inc. | ||||||
Earnings Per Share | ||||||
(In Millions, Except Per Share Amounts) | ||||||
(Unaudited) | ||||||
Quarters Ended September 30, | ||||||
2013 | 2012 | |||||
EPS Calculation: | ||||||
Net income attributable to Waste Management, Inc. | $ | 291 | $ | 214 | ||
Number of common shares outstanding at end of period | 469.2 | 463.9 | ||||
Effect of using weighted average common shares outstanding | 0.1 | 0.3 | ||||
Weighted average basic common shares outstanding | 469.3 | 464.2 | ||||
Dilutive effect of equity-based compensation awards and | ||||||
other contingently issuable shares | 1.9 | 0.7 | ||||
Weighted average diluted common shares outstanding | 471.2 | 464.9 | ||||
Basic earnings per common share | $ | 0.62 | $ | 0.46 | ||
Diluted earnings per common share | $ | 0.62 | $ | 0.46 |
Waste Management, Inc. | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(In Millions, Except Per Share Amounts) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Operating revenues | $ | 10,483 | $ | 10,215 | ||||
Costs and expenses: | ||||||||
Operating | 6,845 | 6,655 | ||||||
Selling, general and administrative | 1,092 | 1,116 | ||||||
Depreciation and amortization | 1,006 | 971 | ||||||
Restructuring | 13 | 51 | ||||||
(Income) expense from divestitures, asset impairments and unusual items | 38 | 55 | ||||||
8,994 | 8,848 | |||||||
Income from operations | 1,489 | 1,367 | ||||||
Other income (expense): | ||||||||
Interest expense | (363 | ) | (366 | ) | ||||
Interest income | 2 | 4 | ||||||
Equity in net losses of unconsolidated entities | (19 | ) | (35 | ) | ||||
Other, net | (12 | ) | (16 | ) | ||||
(392 | ) | (413 | ) | |||||
Income before income taxes | 1,097 | 954 | ||||||
Provision for income taxes | 368 | 329 | ||||||
Consolidated net income | 729 | 625 | ||||||
Less: Net income attributable to noncontrolling interests | 26 | 32 | ||||||
Net income attributable to Waste Management, Inc. | $ | 703 | $ | 593 | ||||
Basic earnings per common share | $ | 1.50 | $ | 1.28 | ||||
Diluted earnings per common share | $ | 1.50 | $ | 1.28 | ||||
Basic common shares outstanding | 467.7 | 463.4 | ||||||
Diluted common shares outstanding | 469.2 | 464.2 | ||||||
Cash dividends declared per common share | $ | 1.095 | $ | 1.065 |
Waste Management, Inc. | ||||||||
Earnings Per Share | ||||||||
(In Millions, Except Per Share Amounts) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
EPS Calculation: | ||||||||
Net income attributable to Waste Management, Inc. | $ | 703 | $ | 593 | ||||
Number of common shares outstanding at end of period | 469.2 | 463.9 | ||||||
Effect of using weighted average common shares outstanding | (1.5 | ) | (0.5 | ) | ||||
Weighted average basic common shares outstanding | 467.7 | 463.4 | ||||||
Dilutive effect of equity-based compensation awards and | ||||||||
other contingently issuable shares | 1.5 | 0.8 | ||||||
Weighted average diluted common shares outstanding | 469.2 | 464.2 | ||||||
Basic earnings per common share | $ | 1.50 | $ | 1.28 | ||||
Diluted earnings per common share | $ | 1.50 | $ | 1.28 |
Waste Management, Inc. | ||||
Condensed Consolidated Balance Sheets | ||||
(In Millions) | ||||
September 30, | December 31, | |||
2013 | 2012 | |||
(Unaudited) | ||||
Assets | ||||
Current assets: | ||||
Cash and cash equivalents | $ 157 | $ 194 | ||
Receivables, net | 1,860 | 1,839 | ||
Other | 400 | 390 | ||
Total current assets | 2,417 | 2,423 | ||
Property and equipment, net | 12,621 | 12,651 | ||
Goodwill | 6,593 | 6,291 | ||
Other intangible assets, net | 569 | 397 | ||
Other assets | 1,413 | 1,335 | ||
Total assets | $ 23,613 | $ 23,097 | ||
Liabilities and Equity | ||||
Current liabilities: | ||||
Accounts payable, accrued liabilities, and | ||||
deferred revenues | $ 2,294 | $ 2,293 | ||
Current portion of long-term debt | 568 | 743 | ||
Total current liabilities | 2,862 | 3,036 | ||
Long-term debt, less current portion | 9,491 | 9,173 | ||
Other liabilities | 4,245 | 4,213 | ||
Total liabilities | 16,598 | 16,422 | ||
Equity: | ||||
Waste Management, Inc. stockholders' equity | 6,708 | 6,354 | ||
Noncontrolling interests | 307 | 321 | ||
Total equity | 7,015 | 6,675 | ||
Total liabilities and equity | $ 23,613 | $ 23,097 |
Waste Management, Inc. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(In Millions) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Cash flows from operating activities: | ||||||||
Consolidated net income | $ | 729 | $ | 625 | ||||
Adjustments to reconcile consolidated net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization | 1,006 | 971 | ||||||
Other | 209 | 219 | ||||||
Change in operating assets and liabilities, net of effects of acquisitions and divestitures |
(86 | ) | (97 | ) | ||||
Net cash provided by operating activities | 1,858 | 1,718 | ||||||
Cash flows from investing activities: | ||||||||
Acquisitions of businesses, net of cash acquired | (698 | ) | (178 | ) | ||||
Capital expenditures | (824 | ) | (1,132 | ) | ||||
Proceeds from divestitures of businesses (net of cash divested) and other sales of assets |
113 | 28 | ||||||
Investments in unconsolidated entities | (29 | ) | (61 | ) | ||||
Net receipts from (deposits to) restricted trust and escrow accounts, and other |
6 | (18 | ) | |||||
Net cash used in investing activities | (1,432 | ) | (1,361 | ) | ||||
Cash flows from financing activities: | ||||||||
New borrowings |
1,218 |
685 | ||||||
Debt repayments |
(1,244 |
) | (473 | ) | ||||
Cash dividends | (512 | ) | (493 | ) | ||||
Exercise of common stock options | 116 | 39 | ||||||
Other, net | (37 | ) | 23 | |||||
Net cash used in financing activities | (459 | ) | (219 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | (4 | ) | 2 | |||||
Increase (decrease) in cash and cash equivalents | (37 | ) | 140 | |||||
Cash and cash equivalents at beginning of period | 194 | 258 | ||||||
Cash and cash equivalents at end of period | $ | 157 | $ | 398 |
Waste Management, Inc. Summary Data Sheet (Dollar Amounts in Millions) (Unaudited) |
||||||||||||||||||||||
Quarters Ended | ||||||||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||||||||
2013 | 2013 | 2012 | ||||||||||||||||||||
Operating Revenues by Lines of Business |
||||||||||||||||||||||
Collection | ||||||||||||||||||||||
Commercial | $ | 871 | $ | 855 | $ | 851 | ||||||||||||||||
Residential | 659 | 652 | 644 | |||||||||||||||||||
Industrial | 589 | 558 | 553 | |||||||||||||||||||
Other | 74 | 68 | 71 | |||||||||||||||||||
Total Collection | 2,193 | 2,133 | 2,119 | |||||||||||||||||||
Landfill | 741 | 716 | 705 | |||||||||||||||||||
Transfer | 352 | 345 | 332 | |||||||||||||||||||
Wheelabrator | 214 | 215 | 218 | |||||||||||||||||||
Recycling | 367 | 366 | 316 | |||||||||||||||||||
Other | 416 | 397 | 393 | |||||||||||||||||||
Intercompany (a) | (662 | ) | (646 | ) | (622 | ) | ||||||||||||||||
Operating revenues | $ | 3,621 | $ | 3,526 | $ | 3,461 | ||||||||||||||||
Quarters Ended | ||||||||||||||||||||||
September 30, 2013 | September 30, 2012 | |||||||||||||||||||||
Analysis of Change in Year Over Year Revenues |
Amount |
As a % of |
Amount |
As a % of |
||||||||||||||||||
Average yield (i) | $ | 90 | 2.6 | % | $ | (148 | ) | -4.2 | % | |||||||||||||
Volume | (22 | ) | -0.6 | % | (5 | ) | -0.1 | % | ||||||||||||||
Internal revenue growth | 68 | 2.0 | % | (153 | ) | -4.3 | % | |||||||||||||||
Acquisition | 103 | 3.0 | % | 95 | 2.7 | % | ||||||||||||||||
Divestitures | (2 | ) | -0.1 | % | (1 | ) | 0.0 | % | ||||||||||||||
Foreign currency translation | (9 | ) | -0.3 | % | (2 | ) | -0.1 | % | ||||||||||||||
$ | 160 | 4.6 | % | $ | (61 | ) | -1.7 | % | ||||||||||||||
Amount |
As a % of |
Amount |
As a % of |
|||||||||||||||||||
(i) | Average yield | |||||||||||||||||||||
Collection, landfill and transfer | $ | 69 | 2.5 | % | $ | 27 | 1.0 | % | ||||||||||||||
Waste-to-energy disposal | (1 | ) | -0.9 | % | (5 | ) | -4.1 | % | ||||||||||||||
Collection and disposal | 68 | 2.3 | % | 22 | 0.8 | % | ||||||||||||||||
Recycling commodities | 5 | 1.6 | % | (176 | ) | -38.6 | % | |||||||||||||||
Electricity | 7 | 9.7 | % | (2 | ) | -2.8 | % | |||||||||||||||
Fuel surcharges and mandated fees | 10 | 6.0 | % | 8 | 5.0 | % | ||||||||||||||||
Total | $ | 90 | 2.6 | % | $ | (148 | ) | -4.2 | % | |||||||||||||
Quarters Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
Free Cash Flow Analysis (b) |
||||||||||||||||||||||
Net cash provided by operating activities | $ | 736 | $ | 574 | $ | 1,858 | $ | 1,718 | ||||||||||||||
Capital expenditures | (323 | ) | (402 | ) | (824 | ) | (1,132 | ) | ||||||||||||||
Proceeds from divestitures of businesses (net of cash divested) and other sales of assets |
39 | 8 | 113 | 28 | ||||||||||||||||||
Free cash flow | $ | 452 | $ | 180 | $ | 1,147 | $ | 614 | ||||||||||||||
(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. |
Waste Management, Inc. | |||||||||||||||||||||
Summary Data Sheet | |||||||||||||||||||||
(Dollar Amounts in Millions) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
Quarters Ended | |||||||||||||||||||||
September 30, | June 30, | September 30, | |||||||||||||||||||
2013 | 2013 | 2012 | |||||||||||||||||||
Balance Sheet Data |
|||||||||||||||||||||
Cash and cash equivalents | $ | 157 | $ | 154 | $ | 398 | |||||||||||||||
Debt-to-total capital ratio: | |||||||||||||||||||||
Long-term indebtedness, including current portion |
$ | 10,059 | $ | 9,770 | $ | 9,992 | |||||||||||||||
Total equity | 7,015 | 6,818 | 6,612 | ||||||||||||||||||
Total capital | $ | 17,074 | $ | 16,588 | $ | 16,604 | |||||||||||||||
Debt-to-total capital | 58.9 | % | 58.9 | % | 60.2 | % | |||||||||||||||
Capitalized interest | $ | 6 | $ | 4 | $ | 5 | |||||||||||||||
Acquisition Summary (a) |
|||||||||||||||||||||
Gross annualized revenue acquired | $ | 234 | $ | 47 | $ | 20 | |||||||||||||||
Total consideration | $ | 515 | $ | 32 | $ | 26 | |||||||||||||||
Cash paid for acquisitions | $ | 488 | $ | 30 | $ | 24 | |||||||||||||||
Other Operational Data |
|||||||||||||||||||||
Internalization of waste, based on disposal costs | 67.3 | % | 66.6 | % | 66.9 | % | |||||||||||||||
Total landfill disposal volumes (tons in millions) | 24.7 | 24.1 | 23.9 | ||||||||||||||||||
Total waste-to-energy disposal volumes (tons in millions) | 2.0 | 2.0 | 2.0 | ||||||||||||||||||
Total disposal volumes (tons in millions) | 26.7 | 26.1 | 25.9 | ||||||||||||||||||
Active landfills | 271 | 270 | 270 | ||||||||||||||||||
Landfills reporting volume | 254 | 256 | 259 | ||||||||||||||||||
Amortization, Accretion and Other Expenses for |
|||||||||||||||||||||
Landfills Included in Operating Groups: |
|||||||||||||||||||||
Landfill amortization expense - | |||||||||||||||||||||
Cost basis of landfill assets | $ | 89.4 | $ | 88.1 | $ | 86.7 | |||||||||||||||
Asset retirement costs | 17.7 | 17.9 | 19.1 | ||||||||||||||||||
Total landfill amortization expense | 107.1 | 106.0 | 105.8 | ||||||||||||||||||
Accretion and other related expense | 18.4 | 17.1 | 17.1 | ||||||||||||||||||
Landfill amortization, accretion and other related expense | $ | 125.5 | $ | 123.1 | $ | 122.9 | |||||||||||||||
(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. |
Waste Management, Inc. | |||||||||||||
Reconciliation of Certain Non-GAAP Measures | |||||||||||||
(Dollars In Millions, Except Per Share Amounts) | |||||||||||||
(Unaudited) | |||||||||||||
Quarter Ended
September 30, 2013 |
|||||||||||||
Adjusted Net Income and Earnings Per Diluted Share |
After-tax |
Tax |
Per Share |
||||||||||
Net income and Diluted EPS, as reported | $ | 291 | $ | 0.62 | |||||||||
Adjustments to Net income and Diluted EPS: | |||||||||||||
Asset impairments and unusual items (a) | 10 | 7 | |||||||||||
Partial withdrawal from multiemployer pension plan | 3 | 2 | |||||||||||
Restructuring charges | 2 | 1 |
|
||||||||||
15 |
0.03 |
||||||||||||
Net income and Diluted EPS, as adjusted | $ | 306 | $ | 0.65 | |||||||||
Quarter Ended
September 30, 2012 |
|||||||||||||
Adjusted Net Income and Earnings Per Diluted Share |
After-tax |
Tax |
Per Share |
||||||||||
Net income and Diluted EPS, as reported | $ | 214 | $ | 0.46 | |||||||||
Adjustments to Net income and Diluted EPS: | |||||||||||||
Asset impairments (b) | 39 | 6 |
(c) |
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 | |||||||||
(a) |
Includes pre-tax charges of $23 million comprised of: i) $16 million of impairment charges, primarily associated with an investment in waste diversion technologies, which was partially offset by a $6 million benefit included in the "Net income attributable to noncontrolling interest" financial caption; and ii) losses on divestitures of approximately $7 million. |
||||||||||||
(b) | 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. | ||||||||||||
(c) | 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, 2013 |
||||||||||
Adjusted Income from Operations as a percent of Revenues | Amount |
As a % of |
||||||||
Operating revenues, as reported | $ | 3,621 | ||||||||
Income from operations, as reported | $ | 577 | 15.9 | % | ||||||
Adjustments to Income from operations: | ||||||||||
Asset impairments and unusual items | 23 | |||||||||
Partial withdrawal from multiemployer pension plan | 5 | |||||||||
Restructuring charges | 3 | |||||||||
31 | ||||||||||
Income from operations, as adjusted | $ | 608 | (a) | 16.8 | % | (a) | ||||
Quarter Ended
September 30, 2012 |
||||||||||
Adjusted Income from Operations as a percent of Revenues | Amount |
As a % of |
||||||||
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 | (a) | 16.6 | % | (a) | ||||
Full Year 2013 Free Cash Flow Reconciliation (b) | Scenario 1 | Scenario 2 | ||||||||
Net cash provided by operating activities | $ | 2,600 | $ | 2,600 | ||||||
Capital expenditures | (1,400 | ) | (1,300 | ) | ||||||
Proceeds from divestitures of businesses (net of cash divested) and other sales of assets |
- | - | ||||||||
$ | 1,200 | $ | 1,300 | |||||||
(a) | Income from operations, as adjusted, increased $33 million, or 20 basis points as a percent of revenues, compared to third quarter of 2012. | |||||||||
(b) | The reconciliation illustrates two scenarios that show our projected free cash flow for 2013. The amounts used in the reconciliation are subject to many variables, some of which are not under our control and, therefore, are not necessarily indicative of actual results. |
Source:
Waste Management
Analysts
Ed Egl, 713.265.1656
eegl@wm.com
or
Media
Ken
Haldin, 404.469.0186
khaldin@wm.com
www.wm.com