| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-8 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-14 | | | |
| | | | | S-26 | | | |
| | | | | S-29 | | | |
| | | | | S-30 | | | |
| | | | | S-32 | | | |
| | | | | S-38 | | | |
| | | | | S-39 | | | |
| | | | | S-39 | | | |
| | | | | S-39 | | | |
| | | | | S-40 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 13 | | |
| | |
Three Months
Ended March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | |
(unaudited)
(in thousands of U.S. dollars) |
| |
(audited)
(in thousands of U.S. dollars) |
| ||||||||||||||||||||||||
STATEMENT OF OPERATIONS DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 2,228,176 | | | | | $ | 2,072,653 | | | | | $ | 8,919,591 | | | | | $ | 8,021,951 | | | | | $ | 7,211,859 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of operations
|
| | | | 1,291,443 | | | | | | 1,221,783 | | | | | | 5,191,706 | | | | | | 4,744,513 | | | | | | 4,336,012 | | |
Selling, general and administrative
|
| | | | 250,134 | | | | | | 220,735 | | | | | | 883,445 | | | | | | 799,119 | | | | | | 696,467 | | |
Depreciation
|
| | | | 242,307 | | | | | | 222,691 | | | | | | 974,001 | | | | | | 845,638 | | | | | | 763,285 | | |
Amortization of intangibles
|
| | | | 47,642 | | | | | | 40,290 | | | | | | 189,768 | | | | | | 157,573 | | | | | | 155,675 | | |
Impairments and other operating items
|
| | | | 6,440 | | | | | | 354 | | | | | | 613,012 | | | | | | 238,796 | | | | | | 18,230 | | |
Operating income
|
| | | | 390,210 | | | | | | 366,800 | | | | | | 1,067,659 | | | | | | 1,236,312 | | | | | | 1,242,190 | | |
Interest expense
|
| | | | (80,875) | | | | | | (78,488) | | | | | | (326,804) | | | | | | (274,642) | | | | | | (202,331) | | |
Interest income
|
| | | | 1,770 | | | | | | 2,051 | | | | | | 11,607 | | | | | | 9,350 | | | | | | 5,950 | | |
Other income (expense), net
|
| | | | 1,872 | | | | | | (1,823) | | | | | | 10,471 | | | | | | 12,481 | | | | | | 3,154 | | |
Income before income tax provision
|
| | | | 312,977 | | | | | | 288,540 | | | | | | 762,933 | | | | | | 983,501 | | | | | | 1,048,963 | | |
Income tax provision
|
| | | | (71,467) | | | | | | (59,413) | | | | | | (146,363) | | | | | | (220,675) | | | | | | (212,962) | | |
Net income
|
| | | | 241,510 | | | | | | 229,127 | | | | | | 616,570 | | | | | | 762,826 | | | | | | 836,001 | | |
Plus (less): Net loss (income) attributable to noncontrolling interests
|
| | | | — | | | | | | 927 | | | | | | 1,003 | | | | | | (26) | | | | | | (339) | | |
Net income (loss) attributable to Waste Connections
|
| | | $ | 241,510 | | | | | $ | 230,054 | | | | | $ | 617,573 | | | | | $ | 762,800 | | | | | $ | 835,662 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| |||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| | ||||||||||||||
| | |
(unaudited)
(in thousands of U.S. dollars) |
| |
(audited)
(in thousands of U.S. dollars) |
| |||||||||||||||||||||
BALANCE SHEET DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash and equivalents
|
| | | $ | 111,226 | | | | | $ | 111,985 | | | | | $ | 62,366 | | | | | $ | 78,399 | | | | ||
Working capital surplus (deficit)
|
| | | | (548,441) | | | | | | (414,487) | | | | | | (651,900) | | | | | | (546,147) | | | | ||
Property and equipment, net
|
| | | | 8,222,980 | | | | | | 7,827,304 | | | | | | 8,035,929 | | | | | | 7,228,331 | | | | ||
Total assets
|
| | | | 20,254,497 | | | | | | 19,082,660 | | | | | | 19,817,809 | | | | | | 17,915,876 | | | | ||
Long-term debt and notes payable
|
| | | | 8,388,364 | | | | | | 7,795,191 | | | | | | 8,072,928 | | | | | | 6,724,771 | | | | ||
Total equity
|
| | | | 8,014,180 | | | | | | 7,790,960 | | | | | | 7,860,354 | | | | | | 7,697,781 | | | |
| | |
Three Months
Ended March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | |
(unaudited)
(in thousands of U.S. dollars) |
| |||||||||||||||||||||||||||
OTHER FINANCIAL DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(a)
|
| | | $ | 712,213 | | | | | $ | 650,673 | | | | | $ | 2,901,865 | | | | | $ | 2,522,956 | | | | | $ | 2,220,652 | | |
Adjusted Free Cash Flow(a)
|
| | | $ | 332,075 | | | | | $ | 324,793 | | | | | $ | 1,217,526 | | | | | $ | 1,224,132 | | | | | $ | 1,164,844 | | |
| | |
Three Months
Ended March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | |
(in thousands of U.S. dollars)
|
| |||||||||||||||||||||||||||
Net income attributable to Waste Connections
|
| | | $ | 241,510 | | | | | $ | 230,054 | | | | | $ | 617,573 | | | | | $ | 762,800 | | | | | $ | 835,662 | | |
Plus (less): Net income (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | (927) | | | | | | (1,003) | | | | | | 26 | | | | | | 339 | | |
Plus: Income tax provision
|
| | | | 71,467 | | | | | | 59,413 | | | | | | 146,363 | | | | | | 220,675 | | | | | | 212,962 | | |
Plus: Interest expense
|
| | | | 80,875 | | | | | | 78,488 | | | | | | 326,804 | | | | | | 274,642 | | | | | | 202,331 | | |
Less: Interest income
|
| | | | (1,770) | | | | | | (2,051) | | | | | | (11,607) | | | | | | (9,350) | | | | | | (5,950) | | |
Plus: Depreciation and amortization
|
| | | | 289,949 | | | | | | 262,981 | | | | | | 1,163,769 | | | | | | 1,003,211 | | | | | | 918,960 | | |
Plus: Closure and post-closure accretion
|
| | | | 11,874 | | | | | | 9,405 | | | | | | 29,774 | | | | | | 19,605 | | | | | | 16,253 | | |
Plus: Impairments and other operating items
|
| | | | 6,440 | | | | | | 354 | | | | | | 613,012 | | | | | | 238,796 | | | | | | 18,230 | | |
Plus (less): Other expense (income), net
|
| | | | (1,872) | | | | | | 1,823 | | | | | | (10,471) | | | | | | (12,481) | | | | | | (3,154) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Plus: Transaction-related expenses(1)
|
| | | | 11,970 | | | | | | 9,847 | | | | | | 26,059 | | | | | | 10,653 | | | | | | 24,933 | | |
| | |
Three Months
Ended March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | |
(in thousands of U.S. dollars)
|
| |||||||||||||||||||||||||||
Plus: Fair value changes to certain equity
awards(2) |
| | | | 1,770 | | | | | | 1,286 | | | | | | 1,592 | | | | | | (1,726) | | | | | | 86 | | |
Plus: Executive separation costs(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16,105 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 712,213 | | | | | $ | 650,673 | | | | | $ | 2,901,865 | | | | | $ | 2,522,956 | | | | | $ | 2,220,652 | | |
Adjusted EBITDA as a % of Revenues
|
| | | | 32.0% | | | | | | 31.4% | | | | | | 32.5% | | | | | | 31.5% | | | | | | 30.8% | | |
|
| | |
Three Months
Ended March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | |
(in thousands of U.S. dollars)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 541,539 | | | | | $ | 490,309 | | | | | $ | 2,228,927 | | | | | $ | 2,126,817 | | | | | $ | 2,022,492 | | |
Plus (less): Change in book overdraft
|
| | | | (110) | | | | | | (271) | | | | | | (227) | | | | | | (790) | | | | | | (1,076) | | |
Plus: Proceeds from disposal of assets
|
| | | | 969 | | | | | | 1,085 | | | | | | 7,903 | | | | | | 31,581 | | | | | | 30,676 | | |
Less: Capital expenditures for property and equipment
|
| | | | (212,455) | | | | | | (169,951) | | | | | | (1,055,988) | | | | | | (934,000) | | | | | | (912,677) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payment of contingent consideration recorded
in earnings(1) |
| | | | — | | | | | | — | | | | | | 35,035 | | | | | | — | | | | | | 2,982 | | |
Cash received for divestitures(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,194) | | | | | | (5,671) | | |
Transaction-related items(3)
|
| | | | 2,392 | | | | | | 4,976 | | | | | | 11,408 | | | | | | 5,519 | | | | | | 30,825 | | |
Executive Separation Costs(4)
|
| | | | 449 | | | | | | — | | | | | | 1,670 | | | | | | 1,686 | | | | | | — | | |
Pre-existing Progressive Waste share-based grants(5)
|
| | | | 16 | | | | | | 14 | | | | | | 1,194 | | | | | | 1,285 | | | | | | 286 | | |
Tax effect(6)
|
| | | | (725) | | | | | | (1,369) | | | | | | (12,396) | | | | | | (1,772) | | | | | | (2,993) | | |
Adjusted Free Cash Flow
|
| | | $ | 332,075 | | | | | $ | 324,793 | | | | | $ | 1,217,526 | | | | | $ | 1,224,132 | | | | | $ | 1,164,844 | | |
Adjusted Free Cash Flow as a % of Adjusted EBITDA
|
| | | | 46.6% | | | | | | 49.9% | | | | | | 42.0% | | | | | | 48.5% | | | | | | 52.5% | | |
| | |
As of March 31, 2025
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands of U.S. dollars)
|
| |||||||||
Cash and equivalents
|
| | | $ | 111,226 | | | | | | | | |
Long-term debt and notes payable: | | | | | | | | | | | | | |
Revolving Credit Facility(1)
|
| | | | 2,479,726 | | | | | | | | |
Existing senior notes
|
| | | | 5,947,800 | | | | | | 5,947,800 | | |
Notes offered hereby
|
| | | | — | | | | | | | | |
Notes payable to sellers and other third parties, finance leases
|
| | | | 37,660 | | | | | | 37,660 | | |
Total long-term debt and notes payable
|
| | | | 8,465,186 | | | | | | 8,465,186 | | |
Equity:
|
| | | | | | | | | | | | |
Common shares
|
| | | | 3,286,078 | | | | | | 3,286,078 | | |
Additional paid-in-capital
|
| | | | 318,350 | | | | | | 318,350 | | |
Accumulated other comprehensive income
|
| | | | (207,286) | | | | | | (207,286) | | |
Retained earnings
|
| | | | 4,617,038 | | | | | | 4,617,038 | | |
Total Waste Connections’ equity
|
| | | | 8,014,180 | | | | | | 8,014,180 | | |
Noncontrolling interest in subsidiaries
|
| | | | — | | | | | | — | | |
Total equity
|
| | | | 8,014,180 | | | | | | 8,014,180 | | |
Total capitalization
|
| | | | 16,479,366 | | | | | | 16,479,366 | | |
Underwriter
|
| |
Principal
amount of Notes |
| |||
BofA Securities, Inc.
|
| | | $ | | | |
J.P. Morgan Securities LLC
|
| | | | | | |
PNC Capital Markets LLC
|
| | | | | | |
Truist Securities, Inc.
|
| | | | | | |
Total
|
| | | $ | | | |
| | |
Paid by us
|
| |||
Per note
|
| | | | % | | |
Attn: Investor Relations
3 Waterway Square Place, Suite 110
The Woodlands, TX 77380
(832) 442-2200
![[MISSING IMAGE: lg_waste-pn.jpg]](https://www.sec.gov/Archives/edgar/data/0001318220/000110465925053331/lg_waste-pn.jpg)
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 13 | | |
Attn: Investor Relations
3 Waterway Square Place, Suite 110
The Woodlands, TX 77380
(832) 442-2200
![[MISSING IMAGE: lg_wasteconnection-pn.jpg]](https://www.sec.gov/Archives/edgar/data/0001318220/000110465925053331/lg_wasteconnection-pn.jpg)