Tuesday - September 23, 2025

DevvStream
Light AI

Plug Into More Green Stock News

Tap into the pulse of emerging green sectors every morning. Top daily headlines from clean energy, cleantech, cannabis, and sustainable transport stocks:

Please review our Disclaimer and Privacy Policy before subscribing. One-click unsubscribe at any time.

Waste Connections Reports Second Quarter 2025 Results And Updates Full Year Outlook

  • Continued improvement in employee retention and record safety performance complement 6.6% solid waste core pricing to drive better than expected results
  • Revenue of $2.407 billion, above expectations and up 7.1%
  • Net income(a) of $290.3 million, or $1.12 per share, adjusted net income attributable to Waste Connections(b) of $333.1 million, or $1.29 per share
  • Adjusted EBITDA(b) of $786.4 million, above expectations and up 7.5%
  • Adjusted EBITDA(b) margin of 32.7% of revenue
  • Maintains full year 2025 outlook of $9.45 billion in revenue, $3.12 billion in adjusted EBITDA(b) and $1.30 billion in adjusted free cash flow(b)

TORONTO, July 23, 2025 /CNW/ -- Waste Connections, Inc. (TSX/NYSE: WCN) ("Waste Connections" or the "Company") today announced its results for the second quarter of 2025 and updated its outlook for the full year. 

"Continued improvement in employee retention and record low safety rates, along with solid waste core pricing growth of 6.6%, drove underlying solid waste margin expansion of approximately 70 basis points in the period," said Ronald J. Mittelstaedt, President and Chief Executive Officer. "We delivered results above our outlook for the quarter in spite of headwinds from lower-than-expected contributions from higher margin, commodity-related activities and continued sluggishness in the economy, along with tariff-induced uncertainties." 

"As anticipated, we have already completed an outsized year of acquisition activity, at approximately $200 million in annualized revenue, with a robust pipeline and almost half of the year still ahead of us.  The strength of our financial profile and free cash flow generation keeps us well-positioned for additional acquisitions, while maintaining the flexibility for increased return of capital to shareholders, including through opportunistic share repurchases already underway."

Mr. Mittelstaedt added, "In spite of incremental and growing headwinds, our full year 2025 outlook remains within the ranges from February, providing for approximately 6% revenue growth and 50 basis points of adjusted EBITDA margin expansion to 33.0%.  We remain well-positioned for upside from contributions from additional acquisitions, improvements in commodity-related activity and solid waste volumes."

Q2 2025 Results

Revenue in the second quarter totaled $2.407 billion, up from $2.248 billion in the year ago period.  Operating income was $459.5 million, which included $7.3 million primarily in impairments and other operating items and transaction-related expenses.  This compares to operating income of $424.7 million in the second quarter of 2024, which included $15.7 million primarily in impairments and other operating items and transaction-related expenses.  Net income in the second quarter was $290.3 million, or $1.12 per share on a diluted basis of 259.0 million shares.  In the year ago period, the Company reported net income of $275.5 million, or $1.07 per share on a diluted basis of 258.6 million shares. 

Adjusted net income(b) in the second quarter was $333.1 million, or $1.29 per diluted share, versus $320.0 million, or $1.24 per diluted share, in the prior year period.  Adjusted EBITDA(b) in the second quarter was $786.4 million, as compared to $731.8 million in the prior year period.  Adjusted net income, adjusted net income per diluted share and adjusted EBITDA, all non-GAAP measures, primarily exclude impairments and acquisition-related items, as reflected in the detailed reconciliations in the attached tables.

Six Months Year to Date Results

For the six months ended June 30, 2025, revenue was $4.635 billion, up from $4.321 billion in the year ago period.  Operating income, which included $27.5 million primarily attributable to transaction-related expenses and impairments and other operating items was $849.8 million, as compared to operating income of $791.5 million in the prior year period, which included $27.2 million primarily attributable to transaction-related expenses and impairments and other operating items.

Net income for the six months ended June 30, 2025 was $531.8 million, or $2.05 per share on a diluted basis of 258.9 million shares.  In the year ago period, the Company reported net income of $505.5 million, or $1.96 per share on a diluted basis of 258.5 million shares. 

Adjusted net income(b) for the six months ended June 30, 2025 was $626.2 million, or $2.42 per diluted share, compared to $588.7 million, or $2.28 per diluted share, in the year ago period. Adjusted EBITDA(b) for the six months ended June 30, 2025 was $1.499  billion, as compared to $1.382 billion in the prior year period. 

Updated 2025 Outlook

Waste Connections also updated its outlook for 2025, which assumes no change in the current economic environment or underlying economic trends.  The Company's outlook excludes any impact from additional acquisitions that may close during the year, and expensing of transaction-related items.  The outlook provided below is forward looking, and actual results may differ materially depending on risks and uncertainties detailed at the end of this release and in our periodic filings with the U.S. Securities and Exchange Commission and the securities commissions or similar regulatory authorities in Canada. Certain components of the outlook for 2025 are subject to quarterly fluctuations.  See reconciliations in the attached tables.

  • Revenue is estimated to be approximately $9.450 billion;
  • Net income is estimated to be approximately $1.140 billion, and adjusted EBITDA(b) is estimated to be approximately $3.120 billion, or about 33.0% of revenue;
  • Capital expenditures are estimated to be between $1.200 billion and $1.250 billion; and
  • Net cash provided by operating activities is estimated to be between $2.483 billion and $2.533 billion, and adjusted free cash flow(b) is estimated to be approximately $1.300 billion.
  

 (a) All references to "Net income" refer to the financial statement line item "Net income attributable to Waste Connections"

 

 (b) A non-GAAP measure; see accompanying Non-GAAP Reconciliation Schedule

 

Q2 2025 Earnings Conference Call

Waste Connections will be hosting a conference call related to second quarter earnings on July 24th  at 8:30 A.M. Eastern Time.  A live audio webcast of the conference call can be accessed by visiting investors.wasteconnections.com and selecting "News & Events" from the website menu. Alternatively, conference call participants can preregister by clicking here.  Registered participants will receive dial-in instructions and a personalized code for entry to the conference call.  A replay of the conference call will be available until July 31, 2025, by calling 877-344-7529 (within North America) or 412-317-0088 (international) and entering Passcode #4455366.   

About Waste Connections

Waste Connections (wasteconnections.com) is an integrated solid waste services company that provides non-hazardous waste collection, transfer and disposal services, including by rail, along with resource recovery primarily through recycling and renewable fuels generation. The Company serves approximately nine million residential, commercial and industrial customers in mostly exclusive and secondary markets across 46 states in the U.S. and six provinces in Canada. Waste Connections also provides non-hazardous oilfield waste treatment, recovery and disposal services in several basins across the U.S. and Canada, as well as intermodal services for the movement of cargo and solid waste containers in the Pacific Northwest. Waste Connections views its Environmental, Social and Governance ("ESG") efforts as integral to its business, with initiatives consistent with its objective of long-term value creation and focused on reducing emissions, increasing resource recovery of both recyclable commodities and clean energy fuels, reducing reliance on off-site disposal for landfill leachate, further improving safety and enhancing employee engagement. Visit wasteconnections.com/sustainability for more information and updates on our progress towards targeted achievement.

Safe Harbor and Forward-Looking Information

This press release contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995 ("PSLRA"), including "forward-looking information" within the meaning of applicable Canadian securities laws. These forward-looking statements are neither historical facts nor assurances of future performance and reflect Waste Connections' current beliefs and expectations regarding future events and operating performance. These forward-looking statements are often identified by the words "may," "might," "believes," "thinks," "expects," "estimate," "continue," "intends" or other words of similar meaning. All of the forward-looking statements included in this press release are made pursuant to the safe harbor provisions of the PSLRA and applicable securities laws in Canada. Forward-looking statements involve risks and uncertainties. Forward-looking statements in this press release include, but are not limited to, statements about expected 2025 financial results, outlook and related assumptions, and potential acquisition activity. Important factors that could cause actual results to differ, possibly materially, from those indicated by the forward-looking statements include, but are not limited to, risk factors detailed from time to time in the Company's filings with the SEC and the securities commissions or similar regulatory authorities in Canada.  You should not place undue reliance on forward-looking statements, which speak only as of the date of this press release.  Waste Connections undertakes no obligation to update the forward-looking statements set forth in this press release, whether as a result of new information, future events, or otherwise, unless required by applicable securities laws.

– financial tables attached –

CONTACT:

 

Mary Anne Whitney / (832) 442-2253

   Joe Box / (832) 442-2153

maryannew@wasteconnections.com   

joe.box@wasteconnections.com         

                                           

WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME

THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2025

(Unaudited)

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

 
  

Three months ended
June 30,

 

Six months ended
June 30,

 
  

2024

 

2025

 

2024

 

2025

 
          

Revenues

 

$

2,248,166

 

$

2,407,055

 

$

4,320,819

 

$

4,635,231

 

Operating expenses:

             

Cost of operations

  

1,301,070

  

1,392,857

  

2,522,853

  

2,684,299

 

Selling, general and administrative

  

228,848

  

242,966

  

449,583

  

493,100

 

Depreciation

  

241,229

  

257,421

  

463,920

  

499,728

 

Amortization of intangibles

  

44,124

  

50,236

  

84,414

  

97,878

 

Impairments and other operating items

  

8,190

  

4,030

  

8,544

  

10,471

 

Operating income

  

424,705

  

459,545

  

791,505

  

849,755

 
              

Interest expense

  

(82,377)

  

(82,751)

  

(160,864)

  

(163,626)

 

Interest income

  

4,009

  

2,314

  

6,060

  

4,084

 

Other income, net

  

9,647

  

10,050

  

7,823

  

11,922

 

Income before income tax provision

  

355,984

  

389,158

  

644,524

  

702,135

 
              

Income tax provision

  

(80,584)

  

(98,882)

  

(139,996)

  

(170,348)

 

Net income

  

275,400

  

290,276

  

504,528

  

531,787

 

Plus: Net loss attributable to noncontrolling interests

  

77

  

-

  

1,003

  

-

 

Net income attributable to Waste Connections

 

$

275,477

 

$

290,276

 

$

505,531

 

$

531,787

 
              

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

             

Basic

 

$

1.07

 

$

1.12

 

$

1.96

 

$

2.06

 
              

Diluted

 

$

1.07

 

$

1.12

 

$

1.96

 

$

2.05

 
              

Shares used in the per share calculations:

             

Basic

  

257,994,105

  

258,377,345

  

257,897,609

  

258,286,168

 

Diluted

  

258,565,246

  

258,982,647

  

258,523,996

  

258,944,234

 
              
              

Cash dividends per common share

 

$

0.285

 

$

0.315

 

$

0.570

 

$

0.630

 

WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

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

 
  

December 31,
2024

 

June 30,
2025

 

ASSETS

       

Current assets:

       

Cash and equivalents

 

$

62,366

 

$

110,166

 

Accounts receivable, net of allowance for credit losses of $25,730 and $23,612 at
December 31, 2024 and June 30, 2025, respectively

  

935,027

  

1,031,911

 

Prepaid expenses and other current assets

  

229,519

  

207,662

 

Total current assets

  

1,226,912

  

1,349,739

 
        

Restricted cash

  

135,807

  

157,305

 

Restricted investments

  

78,126

  

77,784

 

Property and equipment, net

  

8,035,929

  

8,380,628

 

Operating lease right-of-use assets

  

308,198

  

325,050

 

Goodwill

  

7,950,406

  

8,220,824

 

Intangible assets, net

  

1,991,619

  

2,062,045

 

Other assets, net

  

90,812

  

105,235

 

Total assets

 

$

19,817,809

 

$

20,678,610

 

LIABILITIES AND EQUITY

       

Current liabilities:

       

Accounts payable

 

$

637,371

 

$

729,886

 

Book overdraft

  

14,628

  

15,024

 

Deferred revenue

  

382,501

  

412,417

 

Accrued liabilities

  

736,824

  

705,551

 

Current portion of operating lease liabilities

  

40,490

  

41,762

 

Current portion of contingent consideration

  

59,169

  

87,800

 

Current portion of long-term debt and notes payable

  

7,851

  

8,759

 

Total current liabilities

  

1,878,834

  

2,001,199

 
        

Long-term portion of debt and notes payable

  

8,072,928

  

8,337,178

 

Long-term portion of operating lease liabilities

  

272,107

  

279,115

 

Long-term portion of contingent consideration

  

27,993

  

20,272

 

Deferred income taxes

  

958,340

  

1,035,413

 

Other long-term liabilities

  

747,253

  

651,776

 

Total liabilities

  

11,957,455

  

12,324,953

 

Commitments and contingencies

       

Equity:

       

Common shares: 258,067,487 shares issued and 258,019,389 shares outstanding at
     December 31, 2024; 258,393,105 shares issued and 258,346,757 shares outstanding at
     June 30, 2025

  

3,283,161

  

3,285,689

 

Additional paid-in capital

  

325,928

  

335,939

 

Accumulated other comprehensive loss

  

(205,740)

  

(93,812)

 

Treasury shares: 48,098 and 46,348 shares at December 31, 2024 and June 30, 2025,
     respectively

  

-

  

-

 

Retained earnings

  

4,457,005

  

4,825,841

 

Total Waste Connections' equity

  

7,860,354

  

8,353,657

 

Noncontrolling interest in subsidiaries

  

-

  

-

 

Total equity

  

7,860,354

  

8,353,657

 

Total liabilities and equity

 

$

19,817,809

 

$

20,678,610

 

WASTE CONNECTIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED JUNE 30, 2024 AND 2025

(Unaudited)

(in thousands of U.S. dollars)

 
  

Six months ended June 30,

 
  

2024

 

2025

 

Cash flows from operating activities:

       

Net income

 

$

504,528

 

$

531,787

 

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

       

Loss (gain) from disposal of assets, impairments and other

  

(1,603)

  

11,480

 

Depreciation

  

463,920

  

499,728

 

Amortization of intangibles

  

84,414

  

97,878

 

Deferred income taxes, net of acquisitions

  

47,592

  

58,292

 

Current period provision for expected credit losses

  

8,756

  

5,171

 

Amortization of debt issuance costs

  

5,960

  

4,101

 

Share-based compensation

  

40,813

  

41,956

 

Interest accretion

  

19,227

  

25,556

 

Payment of contingent consideration recorded in earnings

  

-

  

(400)

 

Adjustments to contingent consideration

  

(500)

  

30,584

 

Other

  

1,694

  

(2,661)

 

Net change in operating assets and liabilities, net of acquisitions

  

(73,114)

  

(123,731)

 

Net cash provided by operating activities

  

1,101,687

  

1,179,741

 
        

Cash flows from investing activities:

       

Payments for acquisitions, net of cash acquired

  

(1,435,704)

  

(510,738)

 

Capital expenditures for property and equipment

  

(387,170)

  

(497,765)

 

Proceeds from disposal of assets

  

2,997

  

5,417

 

Proceeds from sale of investment in noncontrolling interests

  

37,000

  

-

 

Other

  

(11,227)

  

(16,886)

 

Net cash used in investing activities

  

(1,794,104)

  

(1,019,972)

 
        

Cash flows from financing activities:

       

Proceeds from long-term debt

  

3,140,648

  

1,613,594

 

Principal payments on notes payable and long-term debt

  

(2,234,998)

  

(1,488,785)

 

Payment of contingent consideration recorded at acquisition date

  

(12,496)

  

(22,895)

 

Change in book overdraft

  

1,350

  

397

 

Payments for repurchase of common shares

  

-

  

(389)

 

Payments for cash dividends

  

(147,271)

  

(162,950)

 

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

  

(31,264)

  

(30,934)

 

Debt issuance costs

  

(12,557)

  

(3,433)

 

Proceeds from issuance of shares under employee share purchase plan

  

2,183

  

2,593

 

Proceeds from sale of common shares held in trust

  

286

  

324

 

Other

  

(4,000)

  

-

 

Net cash provided by (used in) financing activities

  

701,881

  

(92,478)

 
        

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

  

(1,096)

  

2,007

 
        

Net increase in cash, cash equivalents and restricted cash

  

8,368

  

69,298

 

Cash, cash equivalents and restricted cash at beginning of period

  

184,038

  

198,173

 

Cash, cash equivalents and restricted cash at end of period

 

$

192,406

 

$

267,471

 

 

ADDITIONAL STATISTICS
(in thousands of U.S. dollars, except where noted)

Solid Waste Internal Growth:  The following table reflects a breakdown of the components of our solid waste internal growth for the three and six month periods ended June 30, 2025:

  

Three months ended

June 30, 2025

 

Six months ended

June 30, 2025

 

Core Price

  

6.6 %

  

6.7 %

 

Surcharges

  

(0.2 %)

  

(0.2 %)

 

Volume

  

(2.6 %)

  

(2.7 %)

 

Recycling

  

(0.3 %)

  

(0.2 %)

 

Foreign Exchange Impact

  

(0.2 %)

  

(0.5 %)

 

Closed Operation

  

(0.9 %)

  

(0.9 %)

 

Total

  

2.4 %

  

2.2 %

 
        

Revenue Breakdown: The following table reflects a breakdown of our revenue for the three month periods ended June 30, 2024 and 2025:

              
  

 Three months ended June 30, 2024

 
  

Revenue

 

Inter-company
Elimination

 

Reported
Revenue

 

%

Solid Waste Collection

 

$

1,583,098

 

$

(4,599)

 

$

1,578,499

 

70.2

%

Solid Waste Disposal and Transfer

  

756,139

  

(314,104)

  

442,035

 

19.7

%

Solid Waste Recycling

  

63,298

  

(2,133)

  

61,165

 

2.7

%

E&P Waste Treatment, Recovery and Disposal

  

123,566

  

(5,779)

  

117,787

 

5.2

%

Intermodal and Other

  

49,096

  

(416)

  

48,680

 

2.2

%

Total

 

$

2,575,197

 

$

(327,031)

 

$

2,248,166

 

100.0

%

                          
  

 Three months ended June 30, 2025

 
  

Revenue

 

Inter-company
Elimination

 

Reported
Revenue

 

%

Solid Waste Collection

 

$

1,690,785

 

$

(5,331)

 

$

1,685,454

 

70.0

%

Solid Waste Disposal and Transfer

  

784,015

  

(342,396)

  

441,619

 

18.3

%

Solid Waste Recycling

  

69,163

  

(2,358)

  

66,805

 

2.8

%

E&P Waste Treatment, Recovery and Disposal

  

178,117

  

(8,282)

  

169,835

 

7.1

%

Intermodal and Other

  

43,934

  

(592)

  

43,342

 

1.8

%

Total

 

$

2,766,014

 

$

(358,959)

 

$

2,407,055

 

100.0

%

Contribution from Acquisitions: The following table reflects revenues from acquisitions, net of divestitures, for the three and six month periods ended June 30, 2024 and 2025:

             
  

Three months ended
June 30,

 

Six months ended
June 30,

  

2024

 

2025

 

2024

 

2025

Acquisitions, net

 

$

120,705

 

$

112,870

 

$

198,693

 

$

242,168

 

ADDITIONAL STATISTICS (continued)
(in thousands of U.S. dollars, except where noted)

Other Cash Flow Items: The following table reflects cash interest and cash taxes for the three and six month periods ended June 30, 2024 and 2025:

             
  

Three months ended
June 30,

 

Six months ended
June 30,

  

2024

 

2025

 

2024

 

2025

Cash Interest Paid

 

$

71,642

 

$

71,092

 

$

138,026

 

$

155,246

Cash Taxes Paid

  

54,974

  

68,965

  

83,381

  

91,140

Debt to Book Capitalization as of June 30, 2025:  50%

Internalization for the three months ended June 30, 2025:  60%

Days Sales Outstanding for the three months ended June 30, 2025:  39 (23 net of deferred revenue)

Share Information for the three months ended June 30, 2025:

   

Basic shares outstanding

 

258,377,345

Dilutive effect of equity-based awards 

 

605,302

Diluted shares outstanding

 

258,982,647

 

NON-GAAP RECONCILIATION SCHEDULE
(in thousands of U.S. dollars, except where noted)

Reconciliation of Adjusted EBITDA:

Adjusted EBITDA, a non-GAAP financial measure, is provided supplementally because it is widely used by investors as a performance and valuation measure in the solid waste industry.  Management uses adjusted EBITDA as one of the principal measures to evaluate and monitor the ongoing financial performance of Waste Connections' operations.  Waste Connections defines adjusted EBITDA as net income attributable to Waste Connections, plus or minus net income (loss) attributable to noncontrolling interests, plus income tax provision, plus interest expense, less interest income, plus depreciation and amortization expense, plus closure and post-closure accretion expense, plus or minus any loss or gain on impairments and other operating items, plus other expense, less other income.  Waste Connections further adjusts this calculation to exclude the effects of other items management believes impact the ability to assess the operating performance of its business.  This measure is not a substitute for, and should be used in conjunction with, GAAP financial measures.  Other companies may calculate adjusted EBITDA differently. 

             
  

Three months ended
June 30,

 

Six months ended
June 30,

  

2024

 

2025

 

2024

 

2025

Net income attributable to Waste Connections

 

$

275,477

 

$

290,276

 

$

505,531

 

$

531,787

Less: Net loss attributable to noncontrolling interests

  

(77)

  

-

  

(1,003)

  

-

Plus: Income tax provision

  

80,584

  

98,882

  

139,996

  

170,348

Plus: Interest expense

  

82,377

  

82,751

  

160,864

  

163,626

Less: Interest income

  

(4,009)

  

(2,314)

  

(6,060)

  

(4,084)

Plus: Depreciation and amortization

  

285,353

  

307,657

  

548,334

  

597,606

Plus: Closure and post-closure accretion

  

6,087

  

11,942

  

15,492

  

23,816

Plus: Impairments and other operating items

  

8,190

  

4,030

  

8,544

  

10,471

Less: Other income, net

  

(9,647)

  

(10,050)

  

(7,823)

  

(11,922)

Adjustments:

            

Plus: Transaction-related expenses(a)

  

7,256

  

3,973

  

17,103

  

15,943

Plus/(Less): Fair value changes to equity awards(b)

  

222

  

(734)

  

1,507

  

1,036

Adjusted EBITDA

 

$

731,813

 

$

786,413

 

$

1,382,485

 

$

1,498,627

             

As % of revenues

  

32.6 %

  

32.7 %

  

32.0 %

  

32.3 %

     

(a)

Reflects the addback of acquisition-related transaction costs.

(b)

Reflects fair value accounting changes associated with certain equity awards.

 

NON-GAAP RECONCILIATION SCHEDULE (continued)
(in thousands of U.S. dollars, except where noted)

Reconciliation of Adjusted Free Cash Flow:

Adjusted free cash flow, a non-GAAP financial measure, is provided supplementally because it is widely used by investors as a liquidity measure in the solid waste industry.  Waste Connections calculates adjusted free cash flow as net cash provided by operating activities, plus or minus change in book overdraft, plus proceeds from disposal of assets, less capital expenditures for property and equipment.  Waste Connections further adjusts this calculation to exclude the effects of items management believes impact the ability to evaluate the liquidity of its business operations.  This measure is not a substitute for, and should be used in conjunction with, GAAP liquidity or financial measures.  Other companies may calculate adjusted free cash flow differently.

             
  

Three months ended
June 30,

 

Six months ended
June 30,

  

2024

 

2025

 

2024

 

2025

Net cash provided by operating activities

 

$

611,378

 

$

638,202

 

$

1,101,687

 

$

1,179,741

Plus: Change in book overdraft

  

1,621

  

507

  

1,350

  

397

Plus: Proceeds from disposal of assets

  

1,912

  

4,448

  

2,997

  

5,417

Less: Capital expenditures for property and equipment

  

(217,219)

  

(285,310)

  

(387,170)

  

(497,765)

Adjustments:

            

Transaction-related expenses(a)

  

3,704

  

8,769

  

8,680

  

11,161

Executive separation costs(b)

  

1,670

  

1,670

  

1,670

  

2,119

Payment of contingent consideration recorded in earnings(c)

  

-

  

400

  

-

  

400

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

  

1,117

  

-

  

1,131

  

16

Tax effect(e)

  

(1,544)

  

(1,673)

  

(2,913)

  

(2,398)

Adjusted free cash flow

 

$

402,639

 

$

367,013

 

$

727,432

 

$

699,088

             

As % of revenues

  

17.9 %

  

15.2 %

  

16.8 %

  

15.1 %

         

(a)

Reflects the addback of acquisition-related transaction costs.  

(b)

Reflects the cash component of severance expense associated with an executive departure from 2023. 

(c)

Reflects the addback of acquisition-related payments for contingent consideration that were recorded as expenses in earnings and as a component of cash flows from operating activities as the amounts paid exceeded the fair value of the contingent consideration recorded at the acquisition date.

(d)

Reflects the cash settlement of pre-existing Progressive Waste share-based awards during the period.

(e)

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

 

NON-GAAP RECONCILIATION SCHEDULE (continued)
(in thousands of U.S. dollars, except per share amounts)

Reconciliation of Adjusted Net Income attributable to Waste Connections and Adjusted Net Income per Diluted Share attributable to Waste Connections:

Adjusted net income attributable to Waste Connections and adjusted net income per diluted share attributable to Waste Connections, both non-GAAP financial measures, are provided supplementally because they are widely used by investors as valuation measures in the solid waste industry.  Management uses adjusted net income attributable to Waste Connections and adjusted net income per diluted share attributable to Waste Connections as one of the principal measures to evaluate and monitor the ongoing financial performance of Waste Connections' operations.  Waste Connections provides adjusted net income attributable to Waste Connections to exclude the effects of items management believes impact the comparability of operating results between periods.  Adjusted net income attributable to Waste Connections has limitations due to the fact that it excludes items that have an impact on the Company's financial condition and results of operations.  Adjusted net income attributable to Waste Connections and adjusted net income per diluted share attributable to Waste Connections are not a substitute for, and should be used in conjunction with, GAAP financial measures.  Other companies may calculate these non-GAAP financial measures differently. 

             
  

Three months ended
June 30,

 

Six months ended
June 30,

  

2024

 

2025

 

2024

 

2025

Reported net income attributable to Waste Connections

 

$

275,477

 

$

290,276

 

$

505,531

 

$

531,787

Adjustments:

            

Amortization of intangibles(a)

  

44,124

  

50,236

  

84,414

  

97,878

Impairments and other operating items(b)

  

8,190

  

4,030

  

8,544

  

10,471

Transaction-related expenses(c) 

  

7,256

  

3,973

  

17,103

  

15,943

Fair value changes to equity awards(d)

  

222

  

(734)

  

1,507

  

1,036

Tax effect(e)

  

(15,222)

  

(14,687)

  

(28,385)

  

(30,898)

Adjusted net income attributable to Waste Connections

 

$

320,047

 

$

333,094

 

$

588,714

 

$

626,217

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

            

Reported net income

 

$

1.07

 

$

1.12

 

$

1.96

 

$

2.05

Adjusted net income

 

$

1.24

 

$

1.29

 

$

2.28

 

$

2.42

         

(a)

Reflects the elimination of the non-cash amortization of acquisition-related intangible assets.

(b)

Reflects the addback of impairments and other operating items.

(c)

Reflects the addback of acquisition-related transaction costs.

(d)

Reflects fair value accounting changes associated with certain equity awards.

(e)

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

UPDATED 2025 OUTLOOK

NON-GAAP RECONCILIATION SCHEDULE

(in thousands of U.S. dollars, except where noted)

Reconciliation of Adjusted EBITDA:

     
  

Updated 2025 Outlook

  

Estimates

 

Observation

Net income attributable to Waste Connections

$

1,140,000

  

    Plus: Income tax provision (a)

 

367,472

 

Approximate 24.4% effective rate

    Plus: Interest expense, net

 

322,000

  

    Plus: Depreciation and Depletion

 

1,031,000

 

Approximately 10.9% of revenue

    Plus: Amortization

 

196,000

  

    Plus: Closure and post-closure accretion

 

48,000

  

    Plus: Impairments and other operating items (b)

 

10,471

  

    Less: Other income, net (b)

 

(11,922)

  

    Adjustments: (b)

    

        Plus: Transaction-related expenses

 

15,943

  

        Plus: Fair value changes to equity awards

 

1,036

  

Adjusted EBITDA

$

3,120,000

 

Approximately 33.0% of revenue

     
         

(a)

Approximately 24.4% full year effective tax rate, including amounts reported for the six month period ended June 30, 2025.

(b)

Reflects amounts reported for the six month period ended June 30, 2025, as shown on page 9.

Reconciliation of Adjusted Free Cash Flow:

  
 

Updated 2025 Outlook

  

Low
Estimate

  

High
Estimate

Net cash provided by operating activities

$

2,482,888

 

$

2,532,888

Plus:  Change in book overdraft (a)

 

397

  

397

Plus: Proceeds from disposal of assets (a)

 

5,417

  

5,417

Less: Capital expenditures for property and equipment

 

(1,200,000)

  

(1,250,000)

Adjustments: (a)

     

    Transaction-related expenses

 

11,161

  

11,161

    Executive separation costs

 

2,119

  

2,119

    Payment of contingent consideration recorded in earnings

 

400

  

400

    Pre-existing Progressive Waste share-based grants

 

16

  

16

    Tax effect

 

(2,398)

  

(2,398)

    Adjusted Free Cash Flow 

$

1,300,000

 

$

1,300,000

 
         

(a)

Reflects amounts reported for the six month period ended June 30, 2025, as shown on page 10.

Plug Into More Green Stock News

Tap into the pulse of emerging green sectors every morning. Top daily headlines from clean energy, cleantech, cannabis, and sustainable transport stocks:

Please review our Disclaimer and Privacy Policy before subscribing. One-click unsubscribe at any time.

COPYRIGHT ©2025 GREEN STOCK NEWS