Waste Management Announces Third Quarter Earnings
Yield and Cost Controls Continue to Drive Strong Operating Profit
“Once again, our strong yield and cost controls delivered growth in our traditional solid waste business as income from operations grew
“These results demonstrate our commitment to growing the income generated from our operations, and in the third quarter we took another important step to expand our operating margins by reducing our corporate overhead costs. That action continued the alignment of our corporate leadership and staff with the needs of our field operations. It’s the natural progression from the 2012 restructuring of our field organization, which focused directly on better aligning our corporate and field leadership and empowering our customer-facing employees. We anticipate saving in excess of
KEY HIGHLIGHTS FOR THE THIRD QUARTER 2014
- Revenue decreased by 0.5%, or
$19 million , but would have increased by 0.5%, or$17 million , if not for a$24 million decline related to divestitures of operations and a$12 million decline related to foreign currency translation adjustments. - Internal revenue growth from yield for collection and disposal operations was 2.3%.
- Core price, which consists of price increases and fees, other than the Company’s fuel surcharge, net of rollbacks, was 3.8%.
- Internal revenue growth from volume was negative 1.3%, a 10 basis point sequential improvement from the second quarter of 2014 and the third consecutive quarter of sequential improvement.
- Earnings from the Company’s recycling operations increased slightly when compared to the prior year, despite an average OCC commodity price decline of 17.1%, reflecting the Company’s continued focus on enforcement of restrictions on contaminated loads and modifications to customer rebate structures.
- Operating expenses as a percent of revenue were 63.8% in the third quarter of 2014, as compared to 64.2% in the third quarter of 2013, an improvement of 40 basis points. Overall operating expenses improved by
$26 million compared to the prior year period, primarily driven by operating cost improvements in both the Company’s solid waste and recycling operations. - Earnings were negatively affected by
$0.01 per diluted share from the accounting impact of a decrease in the 10-year risk free interest rate, which is used to calculate the present value of our remediation liabilities. - SG&A expenses increased
$28 million when compared to the third quarter of 2013 primarily due to the recognition of legal reserves for ongoing matters. Adjusting for the$31 million of legal reserves, SG&A expense improved$3 million to $346 million and was flat as a percent of revenue at 9.6% compared to the prior year period. (b) The legal reserves relate to three matters that are currently in litigation. - Net cash provided by operating activities was
$672 million . Capital expenditures were$307 million . - Free cash flow was
$418 million , a decrease of$34 million compared to the third quarter of 2013. (b) The difference was driven by an increase of$58 million in cash taxes due mostly to the expiration of bonus depreciation and the repatriation of earnings from the divestiture of our operations inPuerto Rico . The Company had$53 million of divestiture proceeds in the quarter, primarily related to the sale of certain landfill and collection operations in the Company’sEastern Canada market. - The Company returned
$772 million to shareholders --$600 million for an accelerated repurchase of shares announced in July, and$172 million in dividends. - The effective tax rate was approximately 32.1%, compared to 34.3% in the third quarter of 2013. The rate was lower than the Company’s expected rate of 35% primarily due to state audit settlements and adjustments to our accruals and related deferred taxes resulting from the filing of our 2013 returns.
Steiner concluded, “We have seen three successive strong quarters in 2014, and we expect that strength to continue into the fourth quarter. We are confident that we can meet the analysts’ fourth quarter consensus of
--------------------------------------------------------------------------------------------------------------
(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 includes adjusted net income, adjusted earnings per diluted share, and adjusted SG&A expense, which are 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.
The Company’s projected full year 2014 and fourth quarter earnings per diluted share are not based on GAAP net earnings per diluted share and are anticipated to be adjusted to exclude the effects of events or circumstances in 2014 that are not representative or indicative of the Company’s results of operations, including, in the case of full year earnings approximately
The Company also discusses free cash flow and provides a projection of 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. 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'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 Company defines free cash flow as:
- Net cash provided by operating activities
- Less, capital expenditures
- Plus, proceeds from divestitures of businesses and other assets (net of cash divested).
The quantitative reconciliations of non-GAAP measures used herein to the most comparable GAAP measures are included in the accompanying schedules, with the exception of (i) projected earnings per diluted share and (ii) growth in income from operations and income from operations margin for our traditional solid waste business, which is comprised of collection, landfill, and transfer station services, as such measures include only on a subset of our operations and are not calculated using GAAP measures available in our financial statements. 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, 2014 full year and fourth quarter earnings per diluted share; 2014 free cash flow; strength and growth of the business and free cash flow; growth of income generated from operations; expansion of operating margins; annual cost savings from the recent restructuring and reduction in corporate overhead; pending litigation; improvement in recycling operations and enforcement of restrictions; achievement of full-year targets; and future results from pricing and cost control initiatives. 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; our
ABOUT WASTE MANAGEMENT
Waste Management, Inc. | |||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||
(In Millions, Except Per Share Amounts) | |||||||||||||
(Unaudited) | |||||||||||||
Quarters Ended September 30, | |||||||||||||
2014 | 2013 | ||||||||||||
Operating revenues | $ | 3,602 | $ | 3,621 | |||||||||
Costs and expenses: | |||||||||||||
Operating | 2,299 | 2,325 | |||||||||||
Selling, general and administrative | 377 | 349 | |||||||||||
Depreciation and amortization | 329 | 344 | |||||||||||
Restructuring | 67 | 3 | |||||||||||
(Income) expense from divestitures, asset impairments and unusual items | (16 | ) | 23 | ||||||||||
3,056 | 3,044 | ||||||||||||
Income from operations | 546 | 577 | |||||||||||
Other income (expense): | |||||||||||||
Interest expense | (118 | ) | (119 | ) | |||||||||
Interest income | 2 | - | |||||||||||
Equity in net losses of unconsolidated entities | (14 | ) | (3 | ) | |||||||||
Other, net | (2 | ) | (3 | ) | |||||||||
(132 | ) | (125 | ) | ||||||||||
Income before income taxes | 414 | 452 | |||||||||||
Provision for income taxes | 133 | 155 | |||||||||||
Consolidated net income | 281 | 297 | |||||||||||
Less: Net income attributable to noncontrolling interests | 11 | 6 | |||||||||||
Net income attributable to Waste Management, Inc. | $ | 270 | $ | 291 | |||||||||
Basic earnings per common share | $ | 0.59 | $ | 0.62 | |||||||||
Diluted earnings per common share | $ | 0.58 | $ | 0.62 | |||||||||
Basic common shares outstanding | 460.8 | 469.3 | |||||||||||
Diluted common shares outstanding | 463.6 | 471.2 | |||||||||||
Cash dividends declared per common share | $ | 0.375 | $ | 0.365 | |||||||||
Waste Management, Inc. | |||||||||||
Earnings Per Share | |||||||||||
(In Millions, Except Per Share Amounts) | |||||||||||
(Unaudited) | |||||||||||
Quarters Ended September 30, | |||||||||||
2014 | 2013 | ||||||||||
EPS Calculation: | |||||||||||
Net income attributable to Waste Management, Inc. | $ | 270 | $ | 291 | |||||||
Number of common shares outstanding at end of period | 457.9 | 469.2 | |||||||||
Effect of using weighted average common shares outstanding | 2.9 | 0.1 | |||||||||
Weighted average basic common shares outstanding | 460.8 | 469.3 | |||||||||
Dilutive effect of equity-based compensation awards and | |||||||||||
other contingently issuable shares | 2.8 | 1.9 | |||||||||
Weighted average diluted common shares outstanding | 463.6 | 471.2 | |||||||||
Basic earnings per common share | $ | 0.59 | $ | 0.62 | |||||||
Diluted earnings per common share | $ | 0.58 | $ | 0.62 | |||||||
Waste Management, Inc. | |||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||
(In Millions, Except Per Share Amounts) | |||||||||||||
(Unaudited) | |||||||||||||
|
Nine Months Ended September 30, | ||||||||||||
2014 | 2013 | ||||||||||||
Operating revenues | $ | 10,559 | $ | 10,483 | |||||||||
Costs and expenses: | |||||||||||||
Operating | 6,832 | 6,845 | |||||||||||
Selling, general and administrative | 1,105 | 1,092 | |||||||||||
Depreciation and amortization | 985 | 1,006 | |||||||||||
Restructuring | 69 | 13 | |||||||||||
(Income) expense from divestitures, asset impairments and unusual items | 21 | 38 | |||||||||||
9,012 | 8,994 | ||||||||||||
Income from operations | 1,547 | 1,489 | |||||||||||
Other income (expense): | |||||||||||||
Interest expense | (356 | ) | (363 | ) | |||||||||
Interest income | 4 | 2 | |||||||||||
Equity in net losses of unconsolidated entities | (36 | ) | (19 | ) | |||||||||
Other, net | (7 | ) | (12 | ) | |||||||||
(395 | ) | (392 | ) | ||||||||||
Income before income taxes | 1,152 | 1,097 | |||||||||||
Provision for income taxes | 412 | 368 | |||||||||||
Consolidated net income | 740 | 729 | |||||||||||
Less: Net income attributable to noncontrolling interests | 32 | 26 | |||||||||||
Net income attributable to Waste Management, Inc. | $ | 708 | $ | 703 | |||||||||
Basic earnings per common share | $ | 1.53 | $ | 1.50 | |||||||||
Diluted earnings per common share | $ | 1.52 | $ | 1.50 | |||||||||
Basic common shares outstanding | 464.0 | 467.7 | |||||||||||
Diluted common shares outstanding | 466.4 | 469.2 | |||||||||||
Cash dividends declared per common share | $ | 1.125 | $ | 1.095 | |||||||||
Waste Management, Inc. | ||||||||||||
Earnings Per Share | ||||||||||||
(In Millions, Except Per Share Amounts) | ||||||||||||
(Unaudited) | ||||||||||||
Nine Months Ended September 30, | ||||||||||||
2014 | 2013 | |||||||||||
EPS Calculation: | ||||||||||||
Net income attributable to Waste Management, Inc. | $ | 708 | $ | 703 | ||||||||
Number of common shares outstanding at end of period | 457.9 | 469.2 | ||||||||||
Effect of using weighted average common shares outstanding | 6.1 | (1.5 | ) | |||||||||
Weighted average basic common shares outstanding | 464.0 | 467.7 | ||||||||||
Dilutive effect of equity-based compensation awards and | ||||||||||||
other contingently issuable shares | 2.4 | 1.5 | ||||||||||
Weighted average diluted common shares outstanding | 466.4 | 469.2 | ||||||||||
Basic earnings per common share | $ | 1.53 | $ | 1.50 | ||||||||
Diluted earnings per common share | $ | 1.52 | $ | 1.50 | ||||||||
Waste Management, Inc. | |||||||||||
Condensed Consolidated Balance Sheets | |||||||||||
(In Millions) | |||||||||||
September 30, | December 31, | ||||||||||
2014 | 2013 | ||||||||||
(Unaudited) | |||||||||||
Assets | |||||||||||
Current assets: |
|
||||||||||
Cash and cash equivalents | $ | 183 | $ | 58 | |||||||
Receivables, net | 1,713 | 1,810 | |||||||||
Businesses held-for-sale | 1,852 | 23 | |||||||||
Other | 368 | 608 | |||||||||
Total current assets | 4,116 | 2,499 | |||||||||
Property and equipment, net | 10,849 | 12,344 | |||||||||
Goodwill | 5,766 | 6,070 | |||||||||
Other intangible assets, net | 464 | 529 | |||||||||
Other assets | 1,016 | 1,161 | |||||||||
Total assets | $ | 22,211 | $ | 22,603 | |||||||
Liabilities and Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable, accrued liabilities, and | |||||||||||
deferred revenues | $ | 2,279 | $ | 2,288 | |||||||
Current portion of long-term debt | 1,141 | 726 | |||||||||
Businesses held-for-sale | 369 | - | |||||||||
Total current liabilities | 3,789 | 3,014 | |||||||||
Long-term debt, less current portion | 9,023 | 9,500 | |||||||||
Other liabilities | 3,736 | 4,087 | |||||||||
Total liabilities | 16,548 | 16,601 | |||||||||
Equity: | |||||||||||
Waste Management, Inc. stockholders' equity | 5,364 | 5,707 | |||||||||
Noncontrolling interests | 299 | 295 | |||||||||
Total equity | 5,663 | 6,002 | |||||||||
Total liabilities and equity | $ | 22,211 | $ | 22,603 | |||||||
Waste Management, Inc. | |||||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||||
(In Millions) | |||||||||||||
(Unaudited) | |||||||||||||
Nine Months Ended September 30, | |||||||||||||
2014 | 2013 | ||||||||||||
Cash flows from operating activities: | |||||||||||||
Consolidated net income | $ | 740 | $ | 729 | |||||||||
Adjustments to reconcile consolidated net income to net cash | |||||||||||||
provided by operating activities: | |||||||||||||
Depreciation and amortization | 985 | 1,006 | |||||||||||
Other | 82 | 209 | |||||||||||
Change in operating assets and liabilities, net of effects of | |||||||||||||
acquisitions and divestitures | 4 | (86 | ) | ||||||||||
Net cash provided by operating activities | 1,811 | 1,858 | |||||||||||
Cash flows from investing activities: | |||||||||||||
Acquisitions of businesses, net of cash acquired | (32 | ) | (698 | ) | |||||||||
Capital expenditures | (781 | ) | (824 | ) | |||||||||
Proceeds from divestitures of businesses | |||||||||||||
and other assets (net of cash divested) | 319 | 113 | |||||||||||
Investments in unconsolidated entities | (23 | ) | (29 | ) | |||||||||
Net receipts from restricted trust and escrow | |||||||||||||
accounts, and other | (59 | ) | 6 | ||||||||||
Net cash used in investing activities | (576 | ) | (1,432 | ) | |||||||||
Cash flows from financing activities: | |||||||||||||
New borrowings | 2,364 | 1,657 | |||||||||||
Debt repayments | (2,392 | ) | (1,683 | ) | |||||||||
Common stock repurchases | (600 | ) | - | ||||||||||
Cash dividends | (521 | ) | (512 | ) | |||||||||
Exercise of common stock options | 70 | 116 | |||||||||||
Other, net | (28 | ) | (37 | ) | |||||||||
Net cash used in financing activities | (1,107 | ) | (459 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | (3 | ) | (4 | ) | |||||||||
Increase (decrease) in cash and cash equivalents | 125 | (37 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 58 | 194 | |||||||||||
Cash and cash equivalents at end of period | $ | 183 | $ | 157 | |||||||||
Waste Management, Inc. | |||||||||||||||||||||||||
Summary Data Sheet | |||||||||||||||||||||||||
(Dollar Amounts in Millions) | |||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
Quarters Ended | |||||||||||||||||||||||||
September 30, | June 30, | September 30, | |||||||||||||||||||||||
2014 | 2014 | 2013 | |||||||||||||||||||||||
Operating Revenues by Lines of Business |
|||||||||||||||||||||||||
Collection | |||||||||||||||||||||||||
Commercial | $ | 853 | $ | 856 | $ | 871 | |||||||||||||||||||
Residential | 636 | 643 | 659 | ||||||||||||||||||||||
Industrial | 586 | 574 | 589 | ||||||||||||||||||||||
Other | 90 | 88 | 74 | ||||||||||||||||||||||
Total Collection | 2,165 | 2,161 | 2,193 | ||||||||||||||||||||||
Landfill | 758 | 732 | 741 | ||||||||||||||||||||||
Transfer | 354 | 357 | 352 | ||||||||||||||||||||||
Wheelabrator | 205 | 206 | 214 | ||||||||||||||||||||||
Recycling | 351 | 351 | 367 | ||||||||||||||||||||||
Other | 405 | 396 | 416 | ||||||||||||||||||||||
Intercompany (a) | (636 | ) | (642 | ) | (662 | ) | |||||||||||||||||||
Operating revenues | $ | 3,602 | $ | 3,561 | $ | 3,621 | |||||||||||||||||||
Quarters Ended | |||||||||||||||||||||||||
September 30, 2014 | September 30, 2013 | ||||||||||||||||||||||||
As a % of | As a % of | ||||||||||||||||||||||||
Analysis of Change in Year Over Year Revenues |
Amount | Total Company | Amount | Total Company | |||||||||||||||||||||
Average yield (i) | $ | 58 | 1.6 | % | $ | 90 | 2.6 | % | |||||||||||||||||
Volume | (49 | ) | -1.3 | % | (22 | ) | -0.6 | % | |||||||||||||||||
Internal revenue growth | 9 | 0.3 | % | 68 | 2.0 | % | |||||||||||||||||||
Acquisition | 8 | 0.2 | % | 103 | 3.0 | % | |||||||||||||||||||
Divestitures | (24 | ) | -0.7 | % | (2 | ) | -0.1 | % | |||||||||||||||||
Foreign currency translation | (12 | ) | -0.3 | % | (9 | ) | -0.3 | % | |||||||||||||||||
$ | (19 | ) | -0.5 | % | $ | 160 | 4.6 | % | |||||||||||||||||
As a % of | As a % of | ||||||||||||||||||||||||
Related | Related | ||||||||||||||||||||||||
Amount | Business | Amount | Business | ||||||||||||||||||||||
(i) Average yield |
|||||||||||||||||||||||||
Collection, landfill and transfer | $ | 68 | 2.4 | % | $ | 69 | 2.5 | % | |||||||||||||||||
Waste-to-energy disposal | - | 0.0 | % | (1 | ) | -0.9 | % | ||||||||||||||||||
Collection and disposal | 68 | 2.3 | % | 68 | 2.3 | % | |||||||||||||||||||
Recycling commodities | (5 | ) | -1.4 | % | 5 | 1.6 | % | ||||||||||||||||||
Electricity | (5 | ) | -7.4 | % | 7 | 9.7 | % | ||||||||||||||||||
Fuel surcharges and mandated fees | - | 0.0 | % | 10 | 6.0 | % | |||||||||||||||||||
Total | $ | 58 | 1.6 | % | $ | 90 | 2.6 | % | |||||||||||||||||
Quarters Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||
Free Cash Flow Analysis (b) |
|||||||||||||||||||||||||
Net cash provided by operating activities | $ | 672 | $ | 736 | $ | 1,811 | $ | 1,858 | |||||||||||||||||
Capital expenditures | (307 | ) | (323 | ) | (781 | ) | (824 | ) | |||||||||||||||||
Proceeds from divestitures of businesses | |||||||||||||||||||||||||
and other assets (net of cash divested) | 53 | 39 | 319 | 113 | |||||||||||||||||||||
Free cash flow | $ | 418 | $ | 452 | $ | 1,349 | $ | 1,147 | |||||||||||||||||
(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, | |||||||||||||||||
2014 | 2014 | 2013 | |||||||||||||||||
Balance Sheet Data |
|||||||||||||||||||
Cash and cash equivalents | $ | 183 | $ | 137 | $ | 157 | |||||||||||||
Debt-to-total capital ratio: | |||||||||||||||||||
Long-term indebtedness, including current | |||||||||||||||||||
portion | $ | 10,164 | $ | 9,797 | $ | 10,059 | |||||||||||||
Total equity | 5,663 | 6,147 | 7,015 | ||||||||||||||||
Total capital | $ | 15,827 | $ | 15,944 | $ | 17,074 | |||||||||||||
Debt-to-total capital | 64.2 | % | 61.4 | % | 58.9 | % | |||||||||||||
Capitalized interest | $ | 4 | $ | 4 | $ | 6 | |||||||||||||
Acquisition Summary (a) |
|||||||||||||||||||
Gross annualized revenue acquired | $ | 2 | $ | 9 | $ | 234 | |||||||||||||
Total consideration | $ | 2 | $ | 16 | $ | 515 | |||||||||||||
Cash paid for acquisitions | $ | 6 | $ | 15 | $ | 488 | |||||||||||||
Other Operational Data |
|||||||||||||||||||
Internalization of waste, based on disposal costs | 68.1 | % | 67.5 | % | 67.3 | % | |||||||||||||
Total landfill disposal volumes (tons in millions) | 25.5 | 24.6 | 24.7 | ||||||||||||||||
Total waste-to-energy disposal volumes (tons in millions) | 1.9 | 1.9 | 2.0 | ||||||||||||||||
Total disposal volumes (tons in millions) | 27.4 | 26.5 | 26.7 | ||||||||||||||||
Active landfills | 258 | 262 | 271 | ||||||||||||||||
Landfills reporting volume | 240 | 243 | 254 | ||||||||||||||||
Amortization, Accretion and Other Expenses for |
|||||||||||||||||||
Landfills Included in Operating Groups: |
|||||||||||||||||||
Landfill amortization expense - | |||||||||||||||||||
Cost basis of landfill assets | $ | 88.6 | $ | 87.9 | $ | 89.4 | |||||||||||||
Asset retirement costs | 14.6 | 15.7 | 17.7 | ||||||||||||||||
Total landfill amortization expense | 103.2 | 103.6 | 107.1 | ||||||||||||||||
Accretion and other related expense | 19.0 | 18.6 | 18.4 | ||||||||||||||||
Landfill amortization, accretion and other related expense | $ | 122.2 | $ | 122.2 | $ | 125.5 | |||||||||||||
(a) Represents amounts associated with business acquisitions consummated during the indicated periods except for Cash paid for | |||||||||||||||||||
acquisitions, which 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, 2014 | |||||||||||||||||||
Tax | |||||||||||||||||||
After-tax | (Expense)/ | Per Share | |||||||||||||||||
Adjusted Net Income and Earnings Per Diluted Share |
Amount | Benefit | Amount | ||||||||||||||||
Net Income and Diluted EPS, as reported | $ | 270 | $ | 0.58 | |||||||||||||||
Adjustments to Net Income and Diluted EPS: | |||||||||||||||||||
Restructuring charges | 44 | 23 | |||||||||||||||||
Legal reserves | 29 | 2 | |||||||||||||||||
(Income) from divestitures, asset impairments and unusual items (a) | (7 | ) | (5 | ) | |||||||||||||||
66 | 0.14 | ||||||||||||||||||
Net Income and Diluted EPS, as adjusted | $ | 336 | $ | 0.72 | (b) | ||||||||||||||
Quarter Ended | |||||||||||||||||||
September 30, 2013 | |||||||||||||||||||
Tax | |||||||||||||||||||
After-tax | (Expense)/ | Per Share | |||||||||||||||||
Adjusted Net Income and Earnings Per Diluted Share |
Amount | Benefit | Amount | ||||||||||||||||
Net Income and Diluted EPS, as reported | $ | 291 | $ | 0.62 | |||||||||||||||
Adjustments to Net Income and Diluted EPS: | |||||||||||||||||||
Asset impairments and unusual items | 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 | (b) | ||||||||||||||
(a) Includes net charges reflected in: i) the "asset impairments and unusual items" financial caption, primarily related to |
|||||||||||||||||||
the divestiture of certain landfill and collection operations in our Eastern Canada Area and ii) charges associated with | |||||||||||||||||||
certain of our investments in unconsolidated entities that are included in the "other, net" financial caption. | |||||||||||||||||||
(b) Adjusted earnings per diluted share increased more than 10% in the third quarter of 2014 as compared with adjusted |
|||||||||||||||||||
results for the same period prior year. | |||||||||||||||||||
Waste Management, Inc. | ||||||||||||||
Reconciliation of Certain Non-GAAP Measures | ||||||||||||||
(Dollars In Millions, Except Per Share Amounts) | ||||||||||||||
(Unaudited) | ||||||||||||||
Quarter Ended | ||||||||||||||
September 30, 2014 | ||||||||||||||
As a % of | ||||||||||||||
Adjusted SG&A Expenses as a percent of Revenues |
Amount | Revenues | ||||||||||||
Operating revenues, as reported | $ | 3,602 | ||||||||||||
SG&A expenses, as reported | $ | 377 | 10.5 | % | ||||||||||
Adjustments to SG&A expenses: | ||||||||||||||
Legal reserves | 31 | |||||||||||||
SG&A expenses, as adjusted | $ | 346 | (a) | 9.6 | % | (a) | ||||||||
Full Year 2014 Free Cash Flow Reconciliation (b) |
||||||||||||||
Net cash provided by operating activities | $ | 2,550 | ||||||||||||
Capital expenditures | (1,300 | ) | ||||||||||||
Proceeds from divestitures of businesses | ||||||||||||||
and other assets (net of cash divested) | 300 | |||||||||||||
$ | 1,550 | |||||||||||||
(a) Adjusted SG&A expenses declined $3 million and was flat as a percent of revenues at 9.6%, compared with as- |
||||||||||||||
reported results in the third quarter of 2013. |
||||||||||||||
(b) This reconciliation illustrates a scenario in which our projected free cash flow for 2014 could exceed the upper- |
||||||||||||||
end of our guidance of $1.5 billion. The amounts used in the reconciliation are subject to many variables, some of |
||||||||||||||
which are not under our control, and are not necessarily representative or indicative of full year results. |
||||||||||||||
Source:
Waste Management
Analysts
Ed Egl, 713.265.1656
eegl@wm.com
or
Media
Toni Beck, 713.394.5093
tbeck3@wm.com
Web site
www.wm.com