• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishGo to App
    Quantisnow Logo

    © 2026 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    WM Announces Fourth Quarter and Full-Year 2025 Earnings

    1/28/26 5:00:00 PM ET
    $WM
    Environmental Services
    Utilities
    Get the next $WM alert in real time by email

    Focus on Operational Excellence Drives the Company's Best-Ever Operating Expenses as a Percentage of Revenue for the Fourth Quarter and Full Year

    Robust Operational Performance Led to Cash Flow from Operations Growing More than 12% in 2025

    Strong Growth in Earnings and Cash Flow from Operations Expected to Continue in 2026

    WM (NYSE:WM) today announced financial results for the fourth quarter and year ended Dec. 31, 2025.

     

    Three Months Ended

    Year Ended

     

    December 31, 2025

    December 31, 2024

    December 31, 2025

    December 31, 2024

     

    (in millions, except per share amounts)

    (in millions, except per share amounts)

     

     

     

     

     

     

     

     

    As

    Reported

    As

    Adjusted(a)

    As

    Reported

    As

    Adjusted(a)

     

    As

    Reported

    As

    Adjusted(a)

    As

    Reported

    As

    Adjusted(a)

     

     

     

     

     

     

     

    Revenue

    $6,313

    $6,313

    $5,893

     

    $5,893

     

    $25,204

    $25,204

     

    $22,063

     

    $22,063

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income from Operations

    $1,155

    $1,204

    $919

     

    $1,054

     

    $4,308

    $4,719

     

    $4,063

     

    $4,296

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating EBITDA(b)

    $1,925

    $1,974

    $1,571

     

    $1,706

     

    $7,171

    $7,582

     

    $6,330

     

    $6,563

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating EBITDA Margin

    30.5%

    31.3%

    26.7%

     

    28.9%

     

    28.5%

    30.1%

     

    28.7%

     

    29.7%

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net Income(c)

    $742

    $780

    $598

     

    $688

     

    $2,708

    $3,031

     

    $2,746

     

    $2,916

     

     

     

     

     

     

     

     

     

     

     

     

     

    Diluted EPS

    $1.83

    $1.93

    $1.48

     

    $1.70

     

    $6.70

    $7.50

     

    $6.81

     

    $7.23

    "2025 was a year of disciplined execution for WM," said Jim Fish, WM's CEO. "We delivered record performance in operating expenses as a percentage of revenue for both the fourth quarter and the full year, resulting in our best full-year adjusted operating EBITDA margin.(a) Our investments in technology and automation continue to generate meaningful efficiencies, contributing to structurally enhanced margins and stronger cash generation. We are also building momentum in the strategic growth of our recycling, renewable energy, and healthcare solutions businesses as we position WM as the leading provider of comprehensive environmental solutions."

    Fish continued, "As we carry our momentum into 2026, we expect to grow free cash flow by nearly 30% at the midpoint of our guidance.(a) This growth is underpinned by our unreplicable solid waste network as well as the intentional investments we have made in recycling and renewable energy projects, our fleet, and a premier medical waste network. We plan to harvest the benefits of our investments and return to shareholders approximately $3.5 billion in 2026 through dividends and share repurchases while also returning our leverage ratio to our long-term target range of between 2.5x and 3.0x."(d)

    KEY HIGHLIGHTS FOR THE FOURTH QUARTER AND FULL YEAR 2025

    Operating EBITDA(b)

    Fourth Quarter 2025

    ($ in millions)

    Full Year 2025

    ($ in millions)

     

    Total Company

    Breakout

     

     

    As Adjusted(a)

    Total Company

    Breakout

     

     

    As Adjusted(a)

     

    Amount

     

    Margin

     

    Amount

     

    Margin

    Amount

     

    Margin

     

    Amount

     

    Margin

    Legacy Business(e)

    $ 1,838

     

    32.3%

     

    $ 1,869

     

    32.8%

     

    $ 6,833

     

    30.1%

     

    $ 7,158

     

    31.5%

    Healthcare Solutions

    87

     

    14.1%

     

    105

     

    17.1%

     

    338

     

    13.5%

     

    424

     

    16.9%

    Total Company

    $ 1,925

     

    30.5%

     

    $ 1,974

     

    31.3%

     

    $ 7,171

     

    28.5%

     

    $ 7,582

     

    30.1%

    • Total Company operating EBITDA grew 13.3% in 2025. On an adjusted basis, total Company operating EBITDA grew 15.5%, and full-year adjusted margin exceeded 30% for the first time.(a)
    • Operating EBITDA for the Legacy Business increased 8.0% in 2025 and margin expanded 90 basis points. On an adjusted basis, operating EBITDA for the Legacy Business increased 10.1% in 2025 and margin expanded 150 basis points to 31.5%. These results were driven by organic revenue growth from price, disciplined cost initiatives, a continued focus on optimizing business mix, and contributions from sustainability growth investments.(a)
    • Operating EBITDA margin in the Healthcare Solutions business improved to 13.5% in 2025 from 1.0% in 2024. Adjusted operating EBITDA margin in the Healthcare Solutions business improved 180 basis points to 16.9% in 2025 as the Company progressed its integration of the business, leading to improved processes and synergy capture.(a)
    Revenue

    Fourth Quarter 2025

    ($ in millions)

    Full Year 2025

    ($ in millions)

     

     

    Amount

    Growth

     

    Amount

    Growth

    Legacy Business(e)

    $ 5,698

    3.8%

     

    $ 22,696

    4.8%

    Healthcare Solutions

    615

    N/A

     

    2,508

    N/A

    Total Company

    $ 6,313

    7.1%

     

    $ 25,204

    14.2%

    • Revenue growth in the Legacy Business in 2025 was driven by Collection and Disposal core price of 6.3% and yield of 3.8% as the Company continues to focus on maximizing customer lifetime value.(f)
    • In 2025, the Company's Collection and Disposal volume was 0.1%, or 0.3% on a workday adjusted basis, inclusive of 50 basis points of volume from wildfire cleanup efforts.

    Operating Expenses

    Fourth Quarter 2025

    ($ in millions)

    Full Year 2025

    ($ in millions)

     

    Total Company

    Breakout

     

     

    As Adjusted(a)

    Total Company

    Breakout

     

     

    As Adjusted(a)

     

    Amount

     

    Margin

     

    Amount

     

    Margin

     

    Amount

     

    Margin

     

    Amount

     

    Margin

    Legacy Business(e)

    $ 3,302

     

    58.0%

     

    $ 3,302

     

    58.0%

     

    $ 13,429

     

    59.2%

     

    $ 13,422

     

    59.1%

    Healthcare Solutions

    391

     

    63.6%

     

    389

     

    63.3%

     

    1,583

     

    63.1%

     

    1,574

     

    62.8%

    Total Company

    $ 3,693

     

    58.5%

     

    $ 3,691

     

    58.5%

     

    $ 15,012

     

    59.6%

     

    $ 14,996

     

    59.5%

    • Operating expenses as a percentage of revenue for the Legacy Business improved 150 basis points in 2025. Adjusted operating expenses as a percentage of revenue for the Legacy Business improved 160 basis points in 2025, reflecting the benefits of front-line employee retention, capital investments made in the fleet, and intentional efforts to improve the residential collection business.(a)

    SG&A Expenses

    Fourth Quarter 2025

    ($ in millions)

    Full Year 2025

    ($ in millions)

     

    Total Company

    Breakout

     

     

    As Adjusted(a)

    Total Company

    Breakout

     

     

    As Adjusted(a)

     

    Amount

     

    Margin

     

    Amount

     

    Margin

    Amount

     

    Margin

     

    Amount

     

    Margin

    Legacy Business(e)

    $ 535

     

    9.4%

     

    $ 520

     

    9.1%

     

    $ 2,149

     

    9.5%

     

    $ 2,098

     

    9.2%

    Healthcare Solutions

    139

     

    22.6%

     

    128

     

    20.8%

     

    573

     

    22.8%

     

    528

     

    21.1%

    Total Company

    $ 674

     

    10.7%

     

    $ 648

     

    10.3%

     

    $ 2,722

     

    10.8%

     

    $ 2,626

     

    10.4%

    • SG&A as a percentage of revenue in the Legacy Business continues to reflect the Company's strong cost management approach, improving 20 basis points for the full year, or 10 basis points on an adjusted basis.(a)
    • SG&A as a percentage of revenue for Healthcare Solutions improved to 22.8% in 2025 from 38.5% in 2024. On an adjusted basis SG&A as a percentage of revenue for Healthcare Solutions improved 320 basis points to 21.1% in 2025. This strong result in the first full year of integration demonstrates the Company's substantial progress toward its long-term objective of aligning the SG&A of this business with the Legacy Business.(a)

    Cash Flow and Investments

    • The Company generated $6.04 billion of net cash provided by operating activities in 2025, an increase of 12.1% from the prior year. This strong operating cash flow growth resulted in free cash flow in 2025 of $2.94 billion, an increase of 26.8% compared to the prior year.(a)
    • The Company invested approximately $400 million in acquisitions in 2025 for solid waste and recycling businesses.

    Sustainability and Healthcare Solutions Update

    • During 2025, the Company continued to progress its investments in sustainability growth projects, completing seven renewable natural gas facilities and nine recycling automation and growth projects, adding significant recycling and renewable natural gas capacity to our network.(g)
    • The Company achieved the targeted integration of the Healthcare Solutions operations into its existing field management and operating structure during the fourth quarter. The Company expects this integration step to benefit customer engagement, cross selling, and operating cost optimization beginning in 2026.

    FINANCIAL OUTLOOK(h)

    WM's outlook for growth in 2026 is driven by expectations of continued strength in the solid waste business, ongoing optimization of Healthcare Solutions, and increased contributions from sustainability growth investments.

     

    Projected Results

    ($ in millions)

     

    Projected Year-Over-Year Change at Midpoint

    Revenue

    $26,425 - $26,625

     

    Growth of 5.2%

    Adjusted operating EBITDA(a)

    $8,150 - $8,250

     

    Growth of 6.2% on a comparable basis, reflecting a change in the classification of accretion expense beginning in 2026(i)

    Adjusted operating EBITDA margin(a)

    30.8%-31.0%

     

    Expansion of 30 basis points on a comparable basis, reflecting a change in the classification of accretion expense beginning in 2026,(i) or 50 basis points when normalized for the prior year wildfire cleanup

    Capital to support the business

    $2,450 - $2,550

     

    Reduction of about $100 million

    Sustainability growth capital(j)

    About $200

     

    Reduction of more than $400 million

    Free cash flow(a)

    $3,750 - $3,850

     

    Growth of 29.4%

    2026 EXPECTATIONS

    • Strong growth in the Collection and Disposal business is expected to be driven by disciplined pricing and continued cost optimization. The outlook for revenue growth is based on core price in 2026 of between 5.4% and 5.8%, yield of between 3.2% and 3.6%, and volumes between 0.2% and 0.6%, overcoming a 50-basis point headwind from wildfire volume in 2025.(f)
    • Rollover from solid waste acquisitions is expected to contribute about $65 million of revenue and $25 million of adjusted operating EBITDA.(a)
    • Growth in the Company's sustainability businesses is expected to be driven by increased contributions from growth projects, partially offset by lower commodity prices.(k)(l) Together, adjusted operating EBITDA for the Recycling Processing and Sales and Renewable Energy segments combined with the landfill gas royalties realized by the Collection and Disposal segment are expected to grow between $235 and $255 million in 2026.(a)
    • The Company expects its Healthcare Solutions business to grow revenue by around 3% primarily driven by price. Margin expansion is expected to be driven by further SG&A synergies and cost optimization now that operations are locally managed.
    • WM's strong balance sheet and cash flow growth outlook position the Company to continue its commitment to sound capital allocation. The Company's outlook includes $100 to $200 million of investment in solid waste acquisitions and estimated annual dividends paid to shareholders of $1.5 billion. The Board of Directors has indicated its intention to increase the annual dividend by $0.48 per share to $3.78 in 2026, though all future dividends will be declared at the discretion of the Board prior to payment. As announced in December, the Company expects to resume share repurchases during the first quarter of 2026 and repurchase approximately $2 billion of its shares during 2026 while remaining committed to returning to its targeted leverage ratio of between 2.5x and 3.0x during the year.(d)

    SUSTAINABILITY GROWTH OUTLOOK

    WM is progressing its sustainability growth portfolio to expand its industry-leading network of renewable energy and recycling assets. The Company expects to complete six additional renewable natural gas plants and four additional recycling projects in 2026. The Company has executed well on its strategic investment portfolio, and 2027 financial results are expected to achieve almost all of the full run-rate contributions from its previously announced projects. As a result, adjusted operating EBITDA for the Recycling Processing and Sales and Renewable Energy segments combined with the landfill gas royalties realized by the Collection and Disposal segment are expected to collectively approach $1 billion in 2027 at current market prices.(a)(m)

    Fish concluded, "As we wrap up a record 2025, we're incredibly grateful for the hard work and commitment of our WM team. Their focus and drive delivered impressive results and provided a strong foundation for 2026. Looking ahead, we're confident in our ability to achieve our 2026 outlook as we continue to grow our sustainability and healthcare solutions businesses and create value for our customers, communities, and shareholders."

    (a)

    The information labeled as adjusted in this press release, as well as free cash flow, are non-GAAP measures. Please see "Non-GAAP Financial Measures" below and the reconciliations in the accompanying schedules for more information.

     

     

    (b)

    Management defines operating EBITDA as GAAP income from operations before depreciation, depletion and amortization; this measure may not be comparable to similarly titled measures reported by other companies.

     

     

    (c)

    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."

     

     

    (d)

    Leverage ratio is calculated based on the defined terms for this financial covenant in the Company's revolving credit agreement, which is Exhibit 10.9 to the Company's Form 10-K filed Feb. 19, 2025.

     

     

    (e)

    Management defines Legacy Business as total Company GAAP results excluding the Healthcare Solutions segment and net of intercompany eliminations.

     

     

    (f)

    Core price is a performance metric used by management to evaluate the effectiveness of our pricing strategies; it is not derived from our financial statements and may not be comparable to measures presented by other companies. Core price is based on certain historical assumptions, which may differ from actual results, to allow for comparability between reporting periods and to reveal trends in results over time.

     

     

    (g)

    The Company's blended average price received for single stream recycled commodities sold during the quarter was about $62 per ton compared to about $87 per ton in the prior year period, and $75 per ton for the full year compared to $92 per ton in the prior year period. The blended average price for renewable natural gas sold in 2025 was about $31per MMBtu. The average price received for Renewable Fuel Standard credits was $2.41 during the quarter compared to $3.02 in the prior year period, and $2.49 for the full year compared to $3.05 in the prior year period. The average price received for natural gas was $3.06 per MMBtu during the quarter compared to $2.30 per MMBtu in the prior year period and $2.99 for the full year compared to $1.99 in the prior year period. The average price received for electricity was about $72 per megawatt hour in the quarter compared to about $65 per megawatt hour in the prior year period and $72 per megawatt hour for the full year compared to $63 in the prior year period.

     

     

    (h)

    The Company's 2026 financial outlook and expectations are independent of 2027 estimates and projections communicated at its June 2025 Investor Day. The Investor Day estimates were developed using certain commodity, economic and other assumptions at that time. The Investor Day estimates spoke only as of the date issued and are not reissued or affirmed. The Company anticipates that it would next comment on 2027 estimates and projections when it provides ordinary course annual financial guidance in connection with its fourth quarter 2026 earnings announcement. As noted at the Investor Day and under "Forward-Looking Statements" below, the Company assumes no obligation to update any forward-looking statements, including estimates, projections, guidance or underlying assumptions.

     

     

    (i)

    To enhance comparability and better reflect operating performance, the Company is updating its classification of accretion expense, resulting in its exclusion from operating expense and operating EBITDA. Accretion will remain a component of income from operations. For 2026, the Company expects accretion expense of approximately $150 million. This compares to accretion expense of $142 million in 2025 with $35 million in the first quarter, $36 million in the second quarter, $35 million in the third quarter, and $36 million in the fourth quarter.

     

     

    (j)

    The Company expects capital spending of about $85 million in 2026 on two recently approved renewable natural gas facilities and one new recycling growth project that are each expected to be completed and begin contributing operating EBITDA by 2028.

     

     

    (k)

    The 2026 outlook includes a blended average single-stream recycled commodity price of approximately $70 per ton. The Company estimates that a $10 per ton change in the blended average single-stream commodity price impacts total Company operating EBITDA by approximately $27 million.

     

     

    (l)

    The Company expects to generate between 21 and 22 million MMBtu of renewable natural gas in 2026, 60% of which has already been contracted at a blended average price of about $27 per MMBtu. The remaining 40% is expected to be sold at market rates averaging approximately $24.50 per MMBtu for an overall anticipated blended average price of approximately $26 per MMBtu. The Company's current sensitivity to a $0.10 change in the value of Renewable Fuel Standard credits on the uncontracted portion of expected sales is approximately $6 million of operating EBITDA.

     

     

    (m)

    The Company estimates an adjusted operating EBITDA baseline for the Recycling Processing and Sales and Renewable Energy segments combined with landfill gas royalties that would have been realized in the Collection and Disposal segment in 2023 of approximately $300 million before contributions from sustainability growth projects realized that year.

    The Company will host a conference call at 10 a.m. ET on Jan. 29, 2026, to discuss the fourth quarter and full-year 2025 results. Information contained within this press release will be referenced and should be considered in conjunction with the call.

    Listeners can access a live audio webcast of the conference call by visiting investors.wm.com and selecting "Events & Presentations" from the website menu. A replay of the audio webcast will be available at the same location following the conclusion of the call.

    Conference call participants should register to obtain their dial in and passcode details. This streamlined process improves security and eliminates wait times when joining the call.

    ABOUT WM

    WM (WM.com) is North America's leading provider of comprehensive environmental solutions. Previously known as Waste Management and based in Houston, Texas, WM is driven by commitments to put people first and achieve success with integrity. The company, through its subsidiaries, provides collection, recycling and disposal services to millions of residential, commercial, industrial, medical and municipal customers throughout the U.S. and Canada. With innovative infrastructure and capabilities in recycling, organics and renewable energy, WM provides environmental solutions to and collaborates with its customers in helping them pursue their sustainability goals. WM has the largest disposal network and collection fleet in North America, is the largest recycler of post-consumer materials and is a leader in beneficial use of landfill gas, with a growing network of renewable natural gas plants and the most landfill gas-to-electricity plants in North America. WM's fleet includes more than 12,000 natural gas trucks – the largest heavy-duty natural gas truck fleet in the industry in North America. Healthcare Solutions provides collection and disposal services of regulated medical waste, as well as secure information destruction services, in the U.S., Canada and Western Europe. To learn more about WM and the company's sustainability progress and solutions, visit Sustainability.WM.com.

    FORWARD-LOOKING STATEMENTS

    The Company, from time to time, provides estimates or projections 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, circumstances or performance. This press release contains a number of such forward-looking statements, including statements regarding 2026 in the heading of this press release, all statements under the headings "Financial Outlook," "2026 Expectations," and "Sustainability Growth Outlook" and all statements regarding future growth, earnings, value creation, performance and results of our business; targets, financial guidance and outlook; ability to achieve the Company's 2026 outlook; future capital allocation, including dividends, share repurchases and acquisition spending; future leverage ratio; technology and automation investments and results; integration of the Healthcare Solutions business and related contributions, results and benefits, including amount and timing of synergies; amount and timing of sustainability investments, upgrades and project completions and related returns, contributions, and benefits; drivers of performance, including pricing programs, cost optimization, and volume; and assumptions regarding commodity prices, natural gas production, tax credits and renewable fuel programs. 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, failure to implement our optimization, automation, growth, and cost savings initiatives and overall business strategy; failure to obtain the results anticipated from strategic initiatives, investments, acquisitions, or new lines of business; failure to identify acquisition targets, consummate and integrate acquisitions, including our ability to integrate the acquisition of Stericycle (which is now presented as our Healthcare Solutions segment) and achieve the anticipated benefits therefrom, including synergies; legal, regulatory, operational, technological and other matters that may affect the costs and timing of our ability to integrate and deliver all of the expected benefits of the Stericycle acquisition; existing or new environmental and other regulations, including developments related to emerging contaminants, gas emissions, renewable energy, recyclables, extended producer responsibility and our natural gas fleet; significant environmental, safety or other incidents resulting in liabilities or brand damage; failure to obtain and maintain necessary permits due to land scarcity, public opposition or otherwise; diminishing landfill capacity, resulting in increased costs and the need for disposal alternatives; failure to attract, hire and retain key team members and a high quality workforce; increases in labor costs due to union organizing activities or changes in wage- and labor-related regulations; disruption and costs resulting from severe weather and destructive climate events; failure to achieve our sustainability goals or execute on our sustainability-related strategy and initiatives, including within planned timelines or anticipated budgets due to disruptions, delays, cost increases or changes in environmental or tax regulations and incentives; focus on, and regulation of, environmental and sustainability-related disclosures, which could lead to increased costs, risk of non-compliance, brand damage and litigation risk related to our sustainability efforts; macroeconomic conditions, geopolitical conflict and large-scale market disruption resulting in labor, supply chain and transportation constraints, inflationary cost pressures and fluctuations in commodity prices, fuel and other energy costs; increased competition and pricing pressure; impacts from international trade restrictions and tariffs; competitive disposal alternatives, diversion of waste from landfills and declining waste volumes; changes in general economic conditions, capital markets or consumer trends; changing conditions in the recycling industry, including impacts on demand, pricing and availability of counterparties; changing conditions in the healthcare industry; adoption of new tax legislation; fuel shortages; failure to develop and protect new technology; failure of technology to perform as expected; inability to adapt and manage the benefits and risks of artificial intelligence; failure to prevent, detect and address cybersecurity incidents or comply with privacy regulations; negative outcomes of litigation or governmental proceedings, including those acquired through transactions; failure to maintain an effective system of internal control over financial reporting; and operational or management decisions or developments that result in impairment charges. Please also see the Company's filings with the SEC, including Part I, Item 1A of the Company's most recently filed Annual Report on Form 10-K, as updated by subsequent Quarterly Reports on Form 10-Q, for additional information regarding these and other risks and uncertainties applicable to its business. The Company assumes no obligation to update any forward-looking statement, including financial estimates and forecasts, whether as a result of future events, circumstances or developments or otherwise.

    NON-GAAP FINANCIAL MEASURES

    To supplement its financial information, the Company has presented, and/or may discuss on the conference call, adjusted measures including adjusted earnings per diluted share, adjusted net income, adjusted income from operations and margin, adjusted operating EBITDA and margin, adjusted operating expense and margin, and adjusted SG&A expenses and margin. All adjusted measures and free cash flow are non-GAAP financial 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) financial measures the Company uses in the management of its business and (ii) 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.

    In addition, the Company's projected adjusted operating EBITDA and margin is anticipated to be adjusted to exclude the effects of other events or circumstances that are not representative or indicative of the Company's results of operations. Such excluded items are not currently determinable, but may be significant, such as asset impairments and one-time items, charges, gains or losses from divestitures or litigation, and other items. Due to the uncertainty of the likelihood, amount and timing of any such items, the Company does not have information available to provide a quantitative reconciliation of such projections to the comparable GAAP measure.

    The Company discusses free cash flow and provides a projection of free cash flow 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. The Company believes free cash flow gives investors useful insight into how the Company views its liquidity, but 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 and other assets (net of cash divested); this definition may not be comparable to similarly-titled measures reported by other companies.

    The quantitative reconciliations of non-GAAP measures to the most comparable GAAP measures are included in the accompanying schedules, with the exception of projected adjusted operating EBITDA and margin. Non-GAAP measures should not be considered a substitute for financial measures presented in accordance with GAAP.

    WASTE MANAGEMENT, INC.

     

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (In Millions, Except per Share Amounts)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    December 31,

     

     

    2025

     

    2024

     

    2025

     

    2024

    Operating revenues

     

    $

    6,313

     

    $

    5,893

     

    $

    25,204

     

    $

    22,063

    Costs and expenses:

     

     

     

     

     

     

     

     

     

     

     

     

    Operating

     

     

    3,693

     

     

    3,553

     

     

    15,012

     

     

    13,383

    Selling, general and administrative

     

     

    674

     

     

    747

     

     

    2,722

     

     

    2,264

    Depreciation, depletion and amortization

     

     

    770

     

     

    652

     

     

    2,863

     

     

    2,267

    Restructuring

     

     

    12

     

     

    2

     

     

    51

     

     

    4

    (Gain) loss from divestitures, asset impairments and unusual items, net

     

     

    9

     

     

    20

     

     

    248

     

     

    82

     

     

     

    5,158

     

     

    4,974

     

     

    20,896

     

     

    18,000

    Income from operations

     

     

    1,155

     

     

    919

     

     

    4,308

     

     

    4,063

    Other income (expense):

     

     

     

     

     

     

     

     

     

     

     

     

    Interest expense, net

     

     

    (223)

     

     

    (201)

     

     

    (912)

     

     

    (598)

    Equity in net income (loss) of unconsolidated entities

     

     

    (1)

     

     

    —

     

     

    10

     

     

    4

    Other, net

     

     

    4

     

     

    (18)

     

     

    20

     

     

    (11)

     

     

     

    (220)

     

     

    (219)

     

     

    (882)

     

     

    (605)

    Income before income taxes

     

     

    935

     

     

    700

     

     

    3,426

     

     

    3,458

    Income tax expense

     

     

    193

     

     

    102

     

     

    717

     

     

    713

    Consolidated net income

     

     

    742

     

     

    598

     

     

    2,709

     

     

    2,745

    Less: Net income (loss) attributable to noncontrolling interests

     

     

    —

     

     

    —

     

     

    1

     

     

    (1)

    Net income attributable to Waste Management, Inc.

     

    $

    742

     

    $

    598

     

    $

    2,708

     

    $

    2,746

    Basic earnings per common share

     

    $

    1.84

     

    $

    1.49

     

    $

    6.72

     

    $

    6.84

    Diluted earnings per common share

     

    $

    1.83

     

    $

    1.48

     

    $

    6.70

     

    $

    6.81

    Weighted average basic common shares outstanding

     

     

    403.1

     

     

    401.6

     

     

    402.7

     

     

    401.5

    Weighted average diluted common shares outstanding

     

     

    404.5

     

     

    403.6

     

     

    404.2

     

     

    403.4

    WASTE MANAGEMENT, INC.

     

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (In Millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

    December 31,

     

     

    2025

     

    2024

    ASSETS

     

     

     

     

     

     

    Current assets:

     

     

     

     

     

     

    Cash and cash equivalents

     

    $

    201

     

    $

    414

    Receivables, net

     

     

    4,055

     

     

    3,687

    Other

     

     

    654

     

     

    673

    Total current assets

     

     

    4,910

     

     

    4,774

    Property and equipment, net

     

     

    20,378

     

     

    19,340

    Goodwill

     

     

    13,880

     

     

    13,438

    Other intangible assets, net

     

     

    3,767

     

     

    4,188

    Other

     

     

    2,900

     

     

    2,827

    Total assets

     

    $

    45,835

     

    $

    44,567

    LIABILITIES AND EQUITY

     

     

     

     

     

     

    Current liabilities:

     

     

     

     

     

     

    Accounts payable, accrued liabilities and deferred revenues

     

    $

    4,813

     

    $

    4,899

    Current portion of long-term debt

     

     

    711

     

     

    1,359

    Total current liabilities

     

     

    5,524

     

     

    6,258

    Long-term debt, less current portion

     

     

    22,196

     

     

    22,541

    Other

     

     

    8,124

     

     

    7,514

    Total liabilities

     

     

    35,844

     

     

    36,313

    Equity:

     

     

     

     

     

     

    Waste Management, Inc. stockholders' equity

     

     

    9,990

     

     

    8,252

    Noncontrolling interests

     

     

    1

     

     

    2

    Total equity

     

     

    9,991

     

     

    8,254

    Total liabilities and equity

     

    $

    45,835

     

    $

    44,567

    WASTE MANAGEMENT, INC.

     

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (In Millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

    Year Ended

     

     

    December 31,

     

     

    2025

     

    2024

    Cash flows from operating activities:

     

     

     

     

     

     

    Consolidated net income

     

    $

    2,709

     

    $

    2,745

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

     

     

     

     

     

     

    Depreciation, depletion and amortization

     

     

    2,863

     

     

    2,267

    Other

     

     

    984

     

     

    402

    Change in operating assets and liabilities, net of effects of acquisitions and divestitures

     

     

    (513)

     

     

    (24)

    Net cash provided by operating activities

     

     

    6,043

     

     

    5,390

    Cash flows from investing activities:

     

     

     

     

     

     

    Acquisitions of businesses, net of cash acquired

     

     

    (395)

     

     

    (7,488)

    Capital expenditures

     

     

    (3,227)

     

     

    (3,231)

    Proceeds from divestitures of businesses and other assets, net of cash divested

     

     

    121

     

     

    158

    Other, net

     

     

    (65)

     

     

    (40)

    Net cash used in investing activities

     

     

    (3,566)

     

     

    (10,601)

    Cash flows from financing activities:

     

     

     

     

     

     

    New borrowings

     

     

    20,414

     

     

    24,578

    Debt repayments

     

     

    (21,747)

     

     

    (17,870)

    Common stock repurchase program

     

     

    —

     

     

    (262)

    Cash dividends

     

     

    (1,334)

     

     

    (1,210)

    Exercise of common stock options

     

     

    61

     

     

    53

    Tax payments associated with equity-based compensation transactions

     

     

    (51)

     

     

    (52)

    Other, net

     

     

    (16)

     

     

    (82)

    Net cash provided by (used in) financing activities

     

     

    (2,673)

     

     

    5,155

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

     

     

    6

     

     

    (9)

    Increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents

     

     

    (190)

     

     

    (65)

    Cash, cash equivalents and restricted cash and cash equivalents at beginning of period

     

     

    487

     

     

    552

    Cash, cash equivalents and restricted cash and cash equivalents at end of period

     

    $

    297

     

    $

    487

    WASTE MANAGEMENT, INC.

     

    SUMMARY DATA SHEET

    (In Millions)

    (Unaudited)

    Operating Revenues by Line of Business

     
     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended

     

     

    December 31,

     

    2025

     

    2024

     

     

    Gross

     

    Intercompany

     

    Net

     

    Gross

     

    Intercompany

     

    Net

     

     

    Operating

     

    Operating

     

    Operating

     

    Operating

     

    Operating

     

    Operating

     

     

    Revenues

     

    Revenues

     

    Revenues

     

    Revenues

     

    Revenues

     

    Revenues

    Commercial

     

    $

    1,666

     

    $

    (233)

     

    $

    1,433

     

    $

    1,578

     

    $

    (212)

     

    $

    1,366

    Industrial

     

     

    994

     

     

    (227)

     

     

    767

     

     

    968

     

     

    (202)

     

     

    766

    Residential

     

     

    903

     

     

    (21)

     

     

    882

     

     

    896

     

     

    (22)

     

     

    874

    Other collection

     

     

    886

     

     

    (79)

     

     

    807

     

     

    840

     

     

    (68)

     

     

    772

    Total collection

     

     

    4,449

     

     

    (560)

     

     

    3,889

     

     

    4,282

     

     

    (504)

     

     

    3,778

    Landfill

     

     

    1,306

     

     

    (396)

     

     

    910

     

     

    1,231

     

     

    (374)

     

     

    857

    Transfer

     

     

    666

     

     

    (285)

     

     

    381

     

     

    629

     

     

    (270)

     

     

    359

    Total Collection and Disposal

     

    $

    6,421

     

    $

    (1,241)

     

    $

    5,180

     

    $

    6,142

     

    $

    (1,148)

     

    $

    4,994

    Recycling Processing and Sales

     

     

    449

     

     

    (94)

     

     

    355

     

     

    476

     

     

    (78)

     

     

    398

    Renewable Energy

     

     

    158

     

     

    (1)

     

     

    157

     

     

    93

     

     

    —

     

     

    93

    Healthcare Solutions(a)

     

     

    732

     

     

    (117)

     

     

    615

     

     

    471

     

     

    (68)

     

     

    403

    Corporate and Other

     

     

    13

     

     

    (7)

     

     

    6

     

     

    12

     

     

    (7)

     

     

    5

    Total

     

    $

    7,773

     

    $

    (1,460)

     

    $

    6,313

     

    $

    7,194

     

    $

    (1,301)

     

    $

    5,893

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended

     

     

    December 31,

     

    2025

     

    2024

     

     

    Gross

     

    Intercompany

     

    Net

     

    Gross

     

    Intercompany

     

    Net

     

     

    Operating

     

    Operating

     

    Operating

     

    Operating

     

    Operating

     

    Operating

     

     

    Revenues

     

    Revenues

     

    Revenues

     

    Revenues

     

    Revenues

     

    Revenues

    Commercial

     

    $

    6,520

     

    $

    (890)

     

    $

    5,630

     

    $

    6,169

     

    $

    (798)

     

    $

    5,371

    Industrial

     

     

    3,989

     

     

    (883)

     

     

    3,106

     

     

    3,883

     

     

    (794)

     

     

    3,089

    Residential

     

     

    3,597

     

     

    (87)

     

     

    3,510

     

     

    3,555

     

     

    (89)

     

     

    3,466

    Other collection

     

     

    3,463

     

     

    (288)

     

     

    3,175

     

     

    3,194

     

     

    (230)

     

     

    2,964

    Total collection

     

     

    17,569

     

     

    (2,148)

     

     

    15,421

     

     

    16,801

     

     

    (1,911)

     

     

    14,890

    Landfill

     

     

    5,347

     

     

    (1,566)

     

     

    3,781

     

     

    4,958

     

     

    (1,513)

     

     

    3,445

    Transfer

     

     

    2,629

     

     

    (1,127)

     

     

    1,502

     

     

    2,448

     

     

    (1,067)

     

     

    1,381

    Total Collection and Disposal

     

    $

    25,545

     

    $

    (4,841)

     

    $

    20,704

     

    $

    24,207

     

    $

    (4,491)

     

    $

    19,716

    Recycling Processing and Sales

     

     

    1,866

     

     

    (374)

     

     

    1,492

     

     

    1,890

     

     

    (287)

     

     

    1,603

    Renewable Energy

     

     

    481

     

     

    (3)

     

     

    478

     

     

    321

     

     

    (3)

     

     

    318

    Healthcare Solutions(a)

     

     

    2,951

     

     

    (443)

     

     

    2,508

     

     

    471

     

     

    (68)

     

     

    403

    Corporate and Other

     

     

    52

     

     

    (30)

     

     

    22

     

     

    48

     

     

    (25)

     

     

    23

    Total

     

    $

    30,895

     

    $

    (5,691)

     

    $

    25,204

     

    $

    26,937

     

    $

    (4,874)

     

    $

    22,063

    (a)

    In the third quarter of 2025, as a result of continued integration efforts and to enhance transparency and accountability, the Company began reflecting intra-segment activity within the Healthcare Solutions segment. These charges were designed to measure profitability at more granular levels of the enterprise and to facilitate clearer financial accountability within operating units. Accordingly, adjustments to 2025 and 2024 activity were made to properly reflect intra-segment activity for both periods. Intra-segment operating revenues within Healthcare Solutions for the three months ended December 31, 2025 and 2024 are $109 million and $58 million, respectively. Intra-segment operating revenues within Healthcare Solutions for the years ended December 31, 2025 and 2024 are $425 million and $58 million, respectively.

    WASTE MANAGEMENT, INC.

     

    SUMMARY DATA SHEET

    (In Millions)

    (Unaudited)

    Internal Revenue Growth

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Period-to-Period Change for the

    Three Months Ended

    December 31, 2025 vs. 2024

     

     

     

    Period-to-Period Change for the

    Year Ended

    December 31, 2025 vs. 2024

     

     

     

     

     

     

    As a % of

     

     

     

     

     

    As a % of

     

     

     

     

     

    As a % of

     

     

     

     

     

    As a % of

     

     

     

     

     

     

    Related

     

     

     

     

     

    Total

     

     

     

     

     

    Related

     

     

     

     

     

    Total

     

     

     

    Amount

     

    Business(a)

     

     

    Amount

     

    Company(b)

     

     

    Amount

     

    Business(a)

     

     

    Amount

     

    Company(b)

     

    Collection and disposal

     

    $

    168

     

    3.5

    %

     

     

     

     

     

     

     

    $

    719

     

    3.8

    %

     

     

     

     

     

     

    Recycling Processing and Sales and Renewable Energy (c)

     

     

    (57)

     

    (11.4)

     

     

     

     

     

     

     

     

     

    (155)

     

    (7.9)

     

     

     

     

     

     

     

    Energy surcharges and mandated fees

     

     

    25

     

    11.1

     

     

     

     

     

     

     

     

     

    44

     

    4.9

     

     

     

     

     

     

     

    Total average yield (d)

     

     

     

     

     

     

     

    $

    136

     

    2.3

    %

     

     

     

     

     

     

     

    $

    608

     

    2.8

    %

    Volume (e)

     

     

     

     

     

     

     

     

    41

     

    0.7

     

     

     

     

     

     

     

     

     

    206

     

    0.9

     

    Healthcare Solutions (f)

     

     

     

     

     

     

     

     

    6

     

    0.1

     

     

     

     

     

     

     

     

     

    6

     

    —

     

    Internal revenue growth

     

     

     

     

     

     

     

     

    183

     

    3.1

     

     

     

     

     

     

     

     

     

    820

     

    3.7

     

    Acquisitions

     

     

     

     

     

     

     

     

    251

     

    4.3

     

     

     

     

     

     

     

     

     

    2,365

     

    10.7

     

    Divestitures

     

     

     

     

     

     

     

     

    (18)

     

    (0.3)

     

     

     

     

     

     

     

     

     

    (31)

     

    (0.1)

     

    Foreign currency translation

     

     

     

     

     

     

     

     

    4

     

    ―

     

     

     

     

     

     

     

     

     

    (13)

     

    (0.1)

     

    Total

     

     

     

     

     

     

     

    $

    420

     

    7.1

    %

     

     

     

     

     

     

     

    $

    3,141

     

    14.2

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

    Period-to-Period Change for the

    Three Months Ended December 31, 2025 vs. 2024

     

     

    Period-to-Period Change for the

    Year Ended December 31, 2025 vs. 2024

     

     

     

    As a % of Related Business(a)

     

     

    As a % of Related Business(a)

     

     

     

    Yield

     

    Volume

     

     

    Yield

     

    Volume(g)

     

    Commercial

     

    4.8

    %

    (0.4)

    %

     

    5.1

    %

    (0.2)

    %

    Industrial

     

    2.3

     

    (0.3)

     

     

    2.8

     

    (0.3)

     

    Residential

     

    4.2

     

    (4.0)

     

     

    5.4

     

    (4.7)

     

    Total collection

     

    3.8

     

    (1.4)

     

     

    4.3

     

    (1.3)

     

    MSW

     

    8.1

     

    (1.7)

     

     

    6.5

     

    2.9

     

    Transfer

     

    4.1

     

    (1.0)

     

     

    4.9

     

    (2.1)

     

    Total collection and disposal

     

    3.5

    %

    (0.6)

    %

     

    3.8

    %

    0.3

    %

    (a)

    Calculated by dividing the increase or decrease for the current year by the prior year's related business revenue adjusted to exclude the impacts of divestitures for the current year.

    (b)

    Calculated by dividing the increase or decrease for the current year by the prior year's total Company revenue adjusted to exclude the impacts of divestitures for the current year.

    (c)

    Includes combined impact of commodity price variability in both our Recycling Processing and Sales and Renewable Energy segments, as well as changes in certain recycling fees charged by our collection and disposal operations.

    (d)

    The amounts reported herein represent the changes in our revenue attributable to average yield for the total Company.

    (e)

    Includes activities from our Corporate and Other businesses.

    (f)

    The amounts reported herein represent the total change in our revenues attributable to our Healthcare Solutions business in the period following the anniversary of the acquisition.

    (g)

    Workday adjusted volume impact.

    WASTE MANAGEMENT, INC.

     

    SUMMARY DATA SHEET

    (In Millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Free Cash Flow(a)

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    December 31,

     

     

    2025

     

    2024

     

    2025

     

    2024

    Net cash provided by operating activities

     

    $

    1,698

     

    $

    1,511

     

    $

    6,043

     

    $

    5,390

    Capital expenditures to support the business

     

     

    (684)

     

     

    (736)

     

     

    (2,594)

     

     

    (2,281)

    Proceeds from divestitures of businesses and other assets, net of cash divested

     

     

    13

     

     

    59

     

     

    121

     

     

    158

    Free cash flow before sustainability growth investments

     

     

    1,027

     

     

    834

     

     

    3,570

     

     

    3,267

    Capital expenditures - sustainability growth investments

     

     

    (204)

     

     

    (379)

     

     

    (633)

     

     

    (950)

    Free cash flow

     

    $

    823

     

    $

    455

     

    $

    2,937

     

    $

    2,317

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended

     

    Year Ended

     

     

     

    December 31,

     

    December 31,

     

     

     

    2025

     

    2024

     

    2025

     

    2024

     

    Supplemental Data

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Internalization of waste, based on disposal costs

     

     

    72.3

    %

     

    70.1

    %

     

    71.7

    %

     

    69.4

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Landfill depletable tons (in millions)

     

     

    31.1

     

     

    31.1

     

     

    128.8

     

     

    125.0

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Acquisition Summary(b)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross annualized revenue acquired

     

    $

    1

     

    $

    2,622

     

    $

    166

     

    $

    2,917

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total consideration, net of cash acquired

     

     

    (2)

     

     

    6,720

     

     

    440

     

     

    7,500

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash paid for acquisitions consummated during the period, net of cash acquired

     

     

    1

     

     

    6,706

     

     

    400

     

     

    7,479

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash paid for acquisitions including contingent consideration and other items from prior periods, net of cash acquired

     

     

    1

     

     

    6,713

     

     

    408

     

     

    7,503

     

    Landfill Depletion and Accretion Expenses:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    December 31,

     

     

    2025

     

    2024

     

    2025

     

    2024

    Landfill depletion expense:

     

     

     

     

     

     

     

     

     

     

    Cost basis of landfill assets

     

    $

    169

     

    $

    159

     

    $

    683

     

    $

    633

    Asset retirement costs

     

     

    99

     

     

    56

     

     

    215

     

     

    162

    Total landfill depletion expense(c)

     

     

    268

     

     

    215

     

     

    898

     

     

    795

    Accretion expense

     

    36

     

    34

     

    142

     

    133

    Landfill depletion and accretion expense

     

    $

    304

     

    $

    249

     

    $

    1,040

     

    $

    928

    (a)

    The summary of free cash flow 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.

    (b)

    Represents amounts associated with business acquisitions consummated during the applicable period except where noted.

    (c)

    For both the fourth quarter of 2025 and the year ended December 31, 2025, the increase in landfill depletion expense was primarily due to increased volumes at our landfills, particularly in our Western Tier.

    WASTE MANAGEMENT, INC.

     

    RECONCILIATION OF CERTAIN NON-GAAP MEASURES

    (In Millions, Except Per Share Amounts)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31, 2025

     

     

    Income

    from

    Operations

     

    Pre-tax

    Income

     

    Tax

    Expense

     

    Net

    Income(a)

     

    Diluted

    Per Share Amount

    As reported amounts

     

    $

    1,155

     

    $

    935

     

    $

    193

     

    $

    742

     

    $

    1.83

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    33

     

     

    33

     

     

    7

     

     

    26

     

     

     

    (Gain) loss from asset impairments and other, net(b)

     

     

    16

     

     

    16

     

     

    4

     

     

    12

     

     

     

     

     

     

    49

     

     

    49

     

     

    11

     

     

    38

     

     

    0.10

    As adjusted amounts

     

    $

    1,204

     

    $

    984

     

    $

    204

     

    $

    780

     

    $

    1.93

    Depreciation, depletion and amortization

     

     

    770

     

     

     

     

     

     

     

     

     

     

     

     

    As adjusted operating EBITDA

     

    $

    1,974

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted operating EBITDA margin

     

     

    31.3

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31, 2024

     

     

    Income

    from

    Operations

     

    Pre-tax

    Income

     

    Tax

    Expense

     

    Net

    Income(a)

     

    Diluted

    Per

    Share Amount

    As reported amounts

     

    $

    919

     

    $

    700

     

    $

    102

     

    $

    598

     

    $

    1.48

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    113

     

     

    113

     

     

    22

     

     

    91

     

     

     

    Loss on early extinguishment of debt

     

     

    —

     

     

    7

     

     

    2

     

     

    5

     

     

     

    (Gain) loss from asset impairments and other, net(c)

     

     

    22

     

     

    22

     

     

    28

     

     

    (6)

     

     

     

     

     

     

    135

     

     

    142

     

     

    52

     

     

    90

     

     

    0.22

    As adjusted amounts

     

    $

    1,054

     

    $

    842

     

    $

    154

     

    $

    688

     

    $

    1.70

    Depreciation, depletion and amortization

     

     

    652

     

     

     

     

     

     

     

     

     

     

     

     

    As adjusted operating EBITDA

     

    $

    1,706

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted operating EBITDA margin

     

     

    28.9

    %

     

     

     

     

     

     

     

     

     

     

     

    (a)

    For purposes of this press release table, all references to "Net income" refer to the financial statement line item "Net income attributable to Waste Management, Inc."

    (b)

    Includes an $8 million impairment charge related to the decision to temporarily suspend the operations of a business engaged in accelerating plastic film and wrap recycling capabilities.

    (c)

    Primarily relates to a net charge of $13 million to adjust an indirect wholly-owned subsidiary's estimated potential share of the liability for a proposed environmental remediation plan at a closed site. The tax expense and net income amounts also include a benefit from the determination that a realized loss from a prior period is deductible for tax purposes.

    WASTE MANAGEMENT, INC.

     

    RECONCILIATION OF CERTAIN NON-GAAP MEASURES

    (In Millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31, 2025

     

     

     

    Collection

    and

    Disposal

    (a)(b)

     

    Recycling

    Processing

    and

    Sales(a)

     

    Renewable

    Energy(b)

     

    Corporate

    and

    Other

     

     

    Total

    Legacy

    Business

     

    Healthcare

    Solutions

     

    Total WM

     

    Operating revenues, as reported

     

    $

    5,180

     

    $

    355

     

    $

    157

     

    $

    6

     

    $

    5,698

     

    $

    615

     

    $

    6,313

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income from operations, as reported

     

    $

    1,503

     

    $

    15

     

    $

    57

     

    $

    (397)

     

    $

    1,178

     

    $

    (23)

     

    $

    1,155

     

    Depreciation, depletion and amortization

     

     

    516

     

     

    45

     

     

    21

     

     

    78

     

     

    660

     

     

    110

     

     

    770

     

    Operating EBITDA, as reported

     

    $

    2,019

     

    $

    60

     

    $

    78

     

    $

    (319)

     

    $

    1,838

     

    $

    87

     

    $

    1,925

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    —

     

     

    —

     

     

    —

     

     

    15

     

     

    15

     

     

    18

     

     

    33

     

    (Gain) loss from asset impairments and other, net

     

     

    1

     

     

    14

     

     

    1

     

     

    —

     

     

    16

     

     

    —

     

     

    16

     

     

     

     

    1

     

     

    14

     

     

    1

     

     

    15

     

     

    31

     

     

    18

     

     

    49

     

    Adjusted operating EBITDA

     

    $

    2,020

     

    $

    74

     

    $

    79

     

    $

    (304)

     

    $

    1,869

     

    $

    105

     

    $

    1,974

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating EBITDA margin, as reported

     

     

    39.0

    %

     

    16.9

    %

     

    49.7

    %

     

    N/A

     

     

    32.3

    %

     

    14.1

    %

     

    30.5

    %

    Adjusted operating EBITDA margin

     

     

    39.0

    %

     

    20.8

    %

     

    50.3

    %

     

    N/A

     

     

    32.8

    %

     

    17.1

    %

     

    31.3

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31, 2024

     

     

     

    Collection

    and

    Disposal

    (a)(b)

     

    Recycling Processing

    and

    Sales(a)

     

    Renewable

    Energy(b)

     

    Corporate

    and

    Other

     

     

    Total

    Legacy Business

     

    Healthcare Solutions

     

    Total WM

     

    Operating revenues, as reported

     

    $

    4,994

     

    $

    398

     

    $

    93

     

    $

    5

     

    $

    5,490

     

    $

    403

     

    $

    5,893

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income from operations, as reported

     

    $

    1,380

     

    $

    17

     

    $

    32

     

    $

    (441)

     

    $

    988

     

    $

    (69)

     

    $

    919

     

    Depreciation, depletion and amortization

     

     

    484

     

     

    38

     

     

    10

     

     

    47

     

     

    579

     

     

    73

     

     

    652

     

    Operating EBITDA, as reported

     

    $

    1,864

     

    $

    55

     

    $

    42

     

    $

    (394)

     

    $

    1,567

     

    $

    4

     

    $

    1,571

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    —

     

     

    —

     

     

    —

     

     

    56

     

     

    56

     

     

    57

     

     

    113

     

    (Gain) loss from asset impairments and other, net

     

     

    5

     

     

    3

     

     

    —

     

     

    14

     

     

    22

     

     

    —

     

     

    22

     

     

     

     

    5

     

     

    3

     

     

    —

     

     

    70

     

     

    78

     

     

    57

     

     

    135

     

    Adjusted operating EBITDA

     

    $

    1,869

     

    $

    58

     

    $

    42

     

    $

    (324)

     

    $

    1,645

     

    $

    61

     

    $

    1,706

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating EBITDA margin, as reported

     

     

    37.3

    %

     

    13.8

    %

     

    45.2

    %

     

    N/A

     

     

    28.5

    %

     

    1.0

    %

     

    26.7

    %

    Adjusted operating EBITDA margin

     

     

    37.4

    %

     

    14.6

    %

     

    45.2

    %

     

    N/A

     

     

    30.0

    %

     

    15.1

    %

     

    28.9

    %

    (a)

    Certain fees related to the processing of recycled material we collect are included within our Collection and Disposal businesses. The total amount of such fees in income from operations for the three months ended December 31, 2025 and 2024 is $16 million and $23 million, respectively.

    (b)

    Renewable Energy pays a 15% intercompany royalty to our Collection and Disposal businesses for landfill gas. The total amount of royalties in income from operations for the three months ended December 31, 2025 and 2024 is $24 million and $14 million, respectively.

    WASTE MANAGEMENT, INC.

     

    RECONCILIATION OF CERTAIN NON-GAAP MEASURES

    (In Millions, Except Per Share Amounts)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended December 31, 2025

     

     

    Income

    from

    Operations

     

    Pre-tax

    Income

     

    Tax

    Expense

     

    Net

    Income(a)

     

    Diluted

    Per

    Share

    Amount

    As reported amounts

     

    $

    4,308

     

    $

    3,426

     

    $

    717

     

    $

    2,708

     

    $

    6.70

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    137

     

     

    137

     

     

    31

     

     

    106

     

     

     

    (Gain) loss from asset impairments and other, net(b)

     

     

    274

     

     

    274

     

     

    57

     

     

    217

     

     

     

     

     

     

    411

     

     

    411

     

     

    88

     

     

    323

     

     

    0.80

    As adjusted amounts

     

    $

    4,719

     

    $

    3,837

     

    $

    805

     

    $

    3,031

     

    $

    7.50

    Depreciation, depletion and amortization

     

     

    2,863

     

     

     

     

     

     

     

     

     

     

     

     

    As adjusted operating EBITDA

     

    $

    7,582

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted operating EBITDA margin

     

     

    30.1

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended December 31, 2024

     

     

    Income

    from

    Operations

     

    Pre-tax

    Income

     

    Tax

    Expense

     

    Net

    Income(a)

     

    Diluted

    Per

    Share

    Amount

    As reported amounts

     

    $

    4,063

     

    $

    3,458

     

    $

    713

     

    $

    2,746

     

    $

    6.81

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    160

     

     

    160

     

     

    28

     

     

    132

     

     

     

    Loss on early extinguishment of debt

     

     

    —

     

     

    7

     

     

    2

     

     

    5

     

     

     

    Collective bargaining agreement costs

     

     

    1

     

     

    1

     

     

    —

     

     

    1

     

     

     

    (Gain) loss from asset impairments and other, net(c)

     

     

    72

     

     

    72

     

     

    40

     

     

    32

     

     

     

     

     

     

    233

     

     

    240

     

     

    70

     

     

    170

     

     

    0.42

    As adjusted amounts

     

    $

    4,296

     

    $

    3,698

     

    $

    783

     

    $

    2,916

     

    $

    7.23

    Depreciation, depletion and amortization

     

     

    2,267

     

     

     

     

     

     

     

     

     

     

     

     

    As adjusted operating EBITDA

     

    $

    6,563

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted operating EBITDA margin

     

     

    29.7

    %

     

     

     

     

     

     

     

     

     

     

     

    (a)

    For purposes of this press release table, all references to "Net income" refer to the financial statement line item "Net income attributable to Waste Management, Inc."

    (b)

    Primarily includes (i) a $162 million impairment charge related to the decision to temporarily suspend the operations of a business engaged in accelerating plastic film and wrap recycling capabilities; (ii) a $45 million impairment charge related to the decision to accelerate the closure of a landfill within our East Tier; (iii) a $16 million goodwill impairment charge related to a business engaged in oil recovery and sludge processing services within our Collection and Disposal businesses and (iv) an $11 million negotiated payment for early termination of a contract in our Renewable Energy segment.

    (c)

    Primarily includes net charges consisting of a $54 million charge required to increase the estimated fair value of a liability associated with the expected disposition of an investment the Company holds in a waste diversion technology business and a $13 million charge to adjust an indirect wholly-owned subsidiary's estimated potential share of the liability for a proposed environmental remediation plan at a closed site.

    WASTE MANAGEMENT, INC.

     

    RECONCILIATION OF CERTAIN NON-GAAP MEASURES

    (In Millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended December 31, 2025

     

     

     

    Collection

    and

    Disposal

    (a)(b)

     

    Recycling

    Processing

    and

    Sales(a)

     

    Renewable

    Energy(b)

     

    Corporate

    and

    Other

     

    Total

    Legacy

    Business

     

    Healthcare

    Solutions

     

    Total WM

     

    Operating revenues, as reported

     

    $

    20,704

     

    $

    1,492

     

    $

    478

     

    $

    22

     

    $

    22,696

     

    $

    2,508

     

    $

    25,204

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income from operations, as reported

     

    $

    5,777

     

    $

    (80)

     

    $

    135

     

    $

    (1,436)

     

    $

    4,396

     

    $

    (88)

     

    $

    4,308

     

    Depreciation, depletion and amortization

     

     

    2,038

     

     

    176

     

     

    67

     

     

    156

     

     

    2,437

     

     

    426

     

     

    2,863

     

    Operating EBITDA, as reported

     

    $

    7,815

     

    $

    96

     

    $

    202

     

    $

    (1,280)

     

    $

    6,833

     

    $

    338

     

    $

    7,171

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    —

     

     

    —

     

     

    —

     

     

    51

     

     

    51

     

     

    86

     

     

    137

     

    (Gain) loss from asset impairments and other, net

     

     

    74

     

     

    175

     

     

    12

     

     

    13

     

     

    274

     

     

    —

     

     

    274

     

     

     

     

    74

     

     

    175

     

     

    12

     

     

    64

     

     

    325

     

     

    86

     

     

    411

     

    Adjusted operating EBITDA

     

    $

    7,889

     

    $

    271

     

    $

    214

     

    $

    (1,216)

     

    $

    7,158

     

    $

    424

     

    $

    7,582

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating EBITDA margin, as reported

     

     

    37.7

    %

     

    6.4

    %

     

    42.3

    %

     

    N/A

     

     

    30.1

    %

     

    13.5

    %

     

    28.5

    %

    Adjusted operating EBITDA margin

     

     

    38.1

    %

     

    18.2

    %

     

    44.8

    %

     

    N/A

     

     

    31.5

    %

     

    16.9

    %

     

    30.1

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended December 31, 2024

     

     

     

    Collection

    and

    Disposal

    (a)(b)

     

    Recycling

    Processing

    and

    Sales(a)

     

    Renewable

    Energy(b)

     

    Corporate

    and

    Other

     

    Total

    Legacy

    Business

     

    Healthcare

    Solutions

     

    Total WM

     

    Operating revenues, as reported

     

    $

    19,716

     

    $

    1,603

     

    $

    318

     

    $

    23

     

    $

    21,660

     

    $

    403

     

    $

    22,063

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income from operations, as reported

     

    $

    5,444

     

    $

    86

     

    $

    99

     

    $

    (1,497)

     

    $

    4,132

     

    $

    (69)

     

    $

    4,063

     

    Depreciation, depletion and amortization

     

     

    1,900

     

     

    132

     

     

    36

     

     

    126

     

     

    2,194

     

     

    73

     

     

    2,267

     

    Operating EBITDA, as reported

     

    $

    7,344

     

    $

    218

     

    $

    135

     

    $

    (1,371)

     

    $

    6,326

     

    $

    4

     

    $

    6,330

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    —

     

     

    —

     

     

    —

     

     

    103

     

     

    103

     

     

    57

     

     

    160

     

    Collective bargaining agreement costs

     

     

    1

     

     

    —

     

     

    —

     

     

    —

     

     

    1

     

     

    —

     

     

    1

     

    (Gain) loss from asset impairments and other, net

     

     

    (12)

     

     

    3

     

     

    7

     

     

    74

     

     

    72

     

     

    —

     

     

    72

     

     

     

     

    (11)

     

     

    3

     

     

    7

     

     

    177

     

     

    176

     

     

    57

     

     

    233

     

    Adjusted operating EBITDA

     

    $

    7,333

     

    $

    221

     

    $

    142

     

    $

    (1,194)

     

    $

    6,502

     

    $

    61

     

    $

    6,563

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating EBITDA margin, as reported

     

     

    37.2

    %

     

    13.6

    %

     

    42.5

    %

     

    N/A

     

     

    29.2

    %

     

    1.0

    %

     

    28.7

    %

    Adjusted operating EBITDA margin

     

     

    37.2

    %

     

    13.8

    %

     

    44.7

    %

     

    N/A

     

     

    30.0

    %

     

    15.1

    %

     

    29.7

    %

    (a)

    Certain fees related to the processing of recycled material we collect are included within our Collection and Disposal businesses. The total amount of such fees in income from operations for the year ended December 31, 2025 and 2024 is $75 million and $100 million, respectively.

    (b)

    Renewable Energy pays a 15% intercompany royalty to our Collection and Disposal businesses for landfill gas. The total amount of royalties in income from operations for the year ended December 31, 2025 and 2024 is $72 million and $48 million, respectively.

    WASTE MANAGEMENT, INC.

     

    RECONCILIATION OF CERTAIN NON-GAAP MEASURES

    (In Millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three months

    ended

     

     

    Three months ended

    December 31, 2025

     

     

    December 31,

    2024(a)

     

     

    Legacy

     

    Healthcare

     

     

     

     

     

     

     

     

    Business

     

    Solutions

     

    Total WM

     

     

    Total WM

     

    Adjusted Operating Expenses and Adjusted Operating Expenses Margin

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating revenues, as reported

     

    $

    5,698

     

    $

    615

     

    $

    6,313

     

     

    $

    5,893

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating expenses, as reported

     

    $

    3,302

     

    $

    391

     

    $

    3,693

     

     

    $

    3,553

     

    As a % of revenues

     

     

    58.0

    %

     

    63.6

    %

     

    58.5

    %

     

     

    60.3

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    —

     

     

    (2)

     

     

    (2)

     

     

     

    —

     

    As adjusted operating expenses(a)

     

    $

    3,302

     

    $

    389

     

    $

    3,691

     

     

    $

    3,553

     

    As a % of revenues

     

     

    58.0

    %

     

    63.3

    %

     

    58.5

    %

     

     

    60.3

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended

     

     

    Year Ended

    December 31, 2025

     

     

    December 31, 2024(a)

     

     

    Legacy

     

    Healthcare

     

     

     

     

     

     

     

     

    Business

     

    Solutions

     

    Total WM

     

     

    Total WM

     

    Adjusted Operating Expenses and Adjusted Operating Expenses Margin

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating revenues, as reported

     

    $

    22,696

     

    $

    2,508

     

    $

    25,204

     

     

    $

    22,063

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating expenses, as reported

     

    $

    13,429

     

    $

    1,583

     

    $

    15,012

     

     

    $

    13,383

     

    As a % of revenues

     

     

    59.2

    %

     

    63.1

    %

     

    59.6

    %

     

     

    60.7

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    —

     

     

    (9)

     

     

    (9)

     

     

     

    —

     

    Legacy loss contingency reserve

     

     

    (7)

     

     

    —

     

     

    (7)

     

     

     

    —

     

    Collective bargaining agreement costs

     

     

    —

     

     

    —

     

     

    —

     

     

     

    (1)

     

    As adjusted SG&A expenses

     

    $

    13,422

     

    $

    1,574

     

    $

    14,996

     

     

    $

    13,382

     

    As a % of revenues

     

     

    59.1

    %

     

    62.8

    %

     

    59.5

    %

     

     

    60.7

    %

    (a)

    Total 2024 WM and Legacy Business reconciliation is the same.

     

    WASTE MANAGEMENT, INC.

     

    RECONCILIATION OF CERTAIN NON-GAAP MEASURES

    (In Millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three months ended

     

     

    Three months ended

     

     

     

    December 31, 2025

     

     

    December 31, 2024

     

     

     

    Legacy

    Business

     

    Healthcare

    Solutions

     

    Total WM

     

     

    Legacy

    Business

     

    Healthcare

    Solutions

     

    Total WM

     

    Adjusted SG&A Expenses and Adjusted SG&A Expenses Margin

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating revenues, as reported

     

    $

    5,698

     

    $

    615

     

    $

    6,313

     

     

    $

    5,490

     

    $

    403

     

    $

    5,893

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    SG&A expenses, as reported

     

    $

    535

     

    $

    139

     

    $

    674

     

     

    $

    592

     

    $

    155

     

    $

    747

     

    As a % of revenues

     

     

    9.4

    %

     

    22.6

    %

     

    10.7

    %

     

     

    10.8

    %

     

    38.5

    %

     

    12.7

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    (15)

     

     

    (11)

     

     

    (26)

     

     

     

    (56)

     

     

    (57)

     

     

    (113)

     

    As adjusted SG&A expenses

     

    $

    520

     

    $

    128

     

    $

    648

     

     

    $

    536

     

    $

    98

     

    $

    634

     

    As a % of revenues

     

     

    9.1

    %

     

    20.8

    %

     

    10.3

    %

     

     

    9.8

    %

     

    24.3

    %

     

    10.8

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended

     

     

    Year Ended

     

     

    December 31, 2025

     

     

    December 31, 2024

     

     

     

    Legacy

    Business

     

    Healthcare

    Solutions

     

    Total WM

     

     

    Legacy

    Business

     

    Healthcare

    Solutions

     

    Total WM

     

    Adjusted SG&A Expenses and Adjusted SG&A Expenses Margin

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating revenues, as reported

     

    $

    22,696

     

    $

    2,508

     

    $

    25,204

     

     

    $

    21,660

     

    $

    403

     

    $

    22,063

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    SG&A expenses, as reported

     

    $

    2,149

     

    $

    573

     

    $

    2,722

     

     

    $

    2,109

     

    $

    155

     

    $

    2,264

     

    As a % of revenues

     

     

    9.5

    %

     

    22.8

    %

     

    10.8

    %

     

     

    9.7

    %

     

    38.5

    %

     

    10.3

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stericycle transaction and integration costs

     

     

    (51)

     

     

    (45)

     

     

    (96)

     

     

     

    (89)

     

     

    (57)

     

     

    (146)

     

    As adjusted SG&A expenses

     

    $

    2,098

     

    $

    528

     

    $

    2,626

     

     

    $

    2,020

     

    $

    98

     

    $

    2,118

     

    As a % of revenues

     

     

    9.2

    %

     

    21.1

    %

     

    10.4

    %

     

     

    9.3

    %

     

    24.3

    %

     

    9.6

    %

    WASTE MANAGEMENT, INC.

     

    RECONCILIATION OF CERTAIN NON-GAAP MEASURES

    (In Millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    2026 Projected Free Cash Flow Reconciliation(a)

     

    Scenario 1

     

    Scenario 2

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net cash provided by operating activities

     

    $

    6,300

     

    $

    6,450

     

     

     

     

     

     

    Capital expenditures to support the business

     

     

    (2,450)

     

     

    (2,550)

     

     

     

     

     

     

    Proceeds from divestitures of businesses and other assets, net of cash divested

     

     

    100

     

     

    150

     

     

     

     

     

     

    Free cash flow before sustainability growth investments

     

    $

    3,950

     

    $

    4,050

     

     

     

     

     

     

    Capital expenditures - sustainability growth investments

     

     

    (200)

     

     

    (200)

     

     

     

     

     

     

    Free cash flow

     

    $

    3,750

     

    $

    3,850

     

     

     

     

     

     

    (a)

    The reconciliation includes two scenarios that illustrate our projected free cash flow range for 2026. 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.

     

     

    Note: The reconciliations of net cash provided by operating activities to free cash flow for the fourth quarter and full year of 2025 are included in the third Summary Data Sheet.

     

    WASTE MANAGEMENT, INC.

     

    SUPPLEMENTAL INFORMATION PROVIDED FOR ILLUSTRATIVE PURPOSES ONLY

    (In Millions)

    (Unaudited)

    Diversity in the structure of recycling contracts results in different accounting treatment for commodity rebates. In accordance with revenue recognition guidance, our Company records gross recycling revenue and records rebates paid to customers as cost of goods sold. Other contract structures allow for netting of rebates against revenue.

     

    Additionally, there are differences in whether companies adjust for accretion expense in their calculation of EBITDA. Our Company does not currently adjust for landfill accretion expenses when calculating operating EBITDA, while other companies do adjust it for the calculation of their EBITDA measure.

     

    The table below illustrates the impact that differing contract structures and treatment of accretion expense has on the Company's adjusted operating EBITDA margin results. This information has been provided to enhance comparability and is not intended to replace or adjust GAAP reported results.

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended

     

     

    December 31, 2025

     

    December 31, 2024

     

     

    Amount

     

    Change in

    Adjusted

    Operating

    EBITDA Margin

     

    Amount

     

    Change in

    Adjusted

    Operating

    EBITDA Margin

     

     

     

     

     

     

     

     

     

     

     

    Recycling commodity rebates

     

    $

    158

     

    0.8%

     

    $

    236

     

    1.3%

    Accretion expense

     

    $

    36

     

    0.6%

     

    $

    34

     

    0.6%

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended

     

     

    December 31, 2025

     

    December 31, 2024

     

     

    Amount

     

    Change in

    Adjusted

    Operating

    EBITDA Margin

     

    Amount

     

    Change in

    Adjusted

    Operating

    EBITDA Margin

     

     

     

     

     

     

     

     

     

     

     

    Recycling commodity rebates

     

    $

    712

     

    0.9%

     

    $

    879

     

    1.3%

    Accretion expense

     

    $

    142

     

    0.5%

     

    $

    133

     

    0.7%

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20260128627591/en/

    FOR MORE INFORMATION

    WM

    Website

    www.wm.com

    Analysts

    Ed Egl

    713.265.1656

    [email protected]

    Media

    Toni Werner

    [email protected]

    Get the next $WM alert in real time by email

    Crush Q1 2026 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $WM

    DatePrice TargetRatingAnalyst
    1/21/2026$250.00Sector Outperform → Sector Perform
    Scotiabank
    1/9/2026$260.00Neutral → Buy
    UBS
    11/25/2025$250.00Buy
    DZ Bank
    11/24/2025$256.00Buy
    Goldman
    11/14/2025Overweight
    Wells Fargo
    11/12/2025$255.00Outperform
    Bernstein
    11/4/2025$242.00Neutral → Outperform
    Robert W. Baird
    9/30/2025$252.00Buy
    Stifel
    More analyst ratings

    $WM
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    WM Announces Fourth Quarter and Full-Year 2025 Earnings

    Focus on Operational Excellence Drives the Company's Best-Ever Operating Expenses as a Percentage of Revenue for the Fourth Quarter and Full Year Robust Operational Performance Led to Cash Flow from Operations Growing More than 12% in 2025 Strong Growth in Earnings and Cash Flow from Operations Expected to Continue in 2026 WM (NYSE:WM) today announced financial results for the fourth quarter and year ended Dec. 31, 2025.   Three Months Ended Year Ended   December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2024   (in millions, except per share amounts) (in millions, except per share amounts)

    1/28/26 5:00:00 PM ET
    $WM
    Environmental Services
    Utilities

    WM Sets Date for Fourth Quarter and Full-Year 2025 Earnings Call

    WM (NYSE:WM) announced that it will release fourth quarter and full-year 2025 financial results after the close of the market on Wednesday, January 28, 2026, and host its live audio webcast for investors on Thursday, January 29, 2026, at 10 a.m. ET. The live audio webcast of the earnings call will be accessible to the public by visiting investors.wm.com and selecting "Events & Presentations" from the website menu. A replay of the audio webcast will be available at the same location following the conclusion of the call. Participants who will be dialing in for the earnings call must register to obtain their dial in and passcode details. Participants may pre-register at any time, including u

    12/18/25 4:30:00 PM ET
    $WM
    Environmental Services
    Utilities

    WM Announces Planned 14.5% Dividend Increase and $3 Billion Share Repurchase Authorization, Positioning the Company to Deliver Outsized Shareholder Returns in 2026

    WM (NYSE:WM) today announced that its Board of Directors has approved a capital allocation program that includes a planned 14.5% increase in the 2026 dividend rate and a new $3 billion share repurchase authorization, superseding the authority remaining under the prior $1.5 billion repurchase authorization announced in 2023. The planned quarterly dividend rate of $0.945 per share in 2026, up from $0.825 per share in 2025, marks the twenty-third consecutive year of dividend increases and raises the annual dividend rate to $3.78 per share. "Our business continues to generate strong, predictable cash flow that fuels shareholder returns and supports our disciplined approach to capital allocatio

    12/15/25 4:15:00 PM ET
    $WM
    Environmental Services
    Utilities

    $WM
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    SVP & Chief Sustainability Off Hemmer Tara J. gifted 693 shares, decreasing direct ownership by 0.89% to 77,123 units (SEC Form 4)

    4 - WASTE MANAGEMENT INC (0000823768) (Issuer)

    11/26/25 4:21:30 PM ET
    $WM
    Environmental Services
    Utilities

    SVP of Enterprise Strategy Carrasco Rafael sold $299,543 worth of shares (1,380 units at $217.06), decreasing direct ownership by 8% to 15,540 units (SEC Form 4)

    4 - WASTE MANAGEMENT INC (0000823768) (Issuer)

    11/21/25 11:47:21 AM ET
    $WM
    Environmental Services
    Utilities

    Director Menke Sean E bought $392,840 worth of shares (2,000 units at $196.42) (SEC Form 4)

    4 - WASTE MANAGEMENT INC (0000823768) (Issuer)

    11/4/25 1:19:36 PM ET
    $WM
    Environmental Services
    Utilities

    $WM
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Director Menke Sean E bought $392,840 worth of shares (2,000 units at $196.42) (SEC Form 4)

    4 - WASTE MANAGEMENT INC (0000823768) (Issuer)

    11/4/25 1:19:36 PM ET
    $WM
    Environmental Services
    Utilities

    $WM
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    Waste Mgmt downgraded by Scotiabank with a new price target

    Scotiabank downgraded Waste Mgmt from Sector Outperform to Sector Perform and set a new price target of $250.00

    1/21/26 8:12:14 AM ET
    $WM
    Environmental Services
    Utilities

    Waste Mgmt upgraded by UBS with a new price target

    UBS upgraded Waste Mgmt from Neutral to Buy and set a new price target of $260.00

    1/9/26 8:33:53 AM ET
    $WM
    Environmental Services
    Utilities

    DZ Bank initiated coverage on Waste Mgmt with a new price target

    DZ Bank initiated coverage of Waste Mgmt with a rating of Buy and set a new price target of $250.00

    11/25/25 8:46:16 AM ET
    $WM
    Environmental Services
    Utilities

    $WM
    SEC Filings

    View All

    SEC Form 8-K filed by Waste Management Inc.

    8-K - WASTE MANAGEMENT INC (0000823768) (Filer)

    1/28/26 5:08:51 PM ET
    $WM
    Environmental Services
    Utilities

    Waste Management Inc. filed SEC Form 8-K: Temporary Suspension of Trading Under Registrant's Employee Benefit Plans, Financial Statements and Exhibits

    8-K - WASTE MANAGEMENT INC (0000823768) (Filer)

    11/20/25 4:38:15 PM ET
    $WM
    Environmental Services
    Utilities

    SEC Form 10-Q filed by Waste Management Inc.

    10-Q - WASTE MANAGEMENT INC (0000823768) (Filer)

    10/28/25 3:48:14 PM ET
    $WM
    Environmental Services
    Utilities

    $WM
    Financials

    Live finance-specific insights

    View All

    WM Announces Fourth Quarter and Full-Year 2025 Earnings

    Focus on Operational Excellence Drives the Company's Best-Ever Operating Expenses as a Percentage of Revenue for the Fourth Quarter and Full Year Robust Operational Performance Led to Cash Flow from Operations Growing More than 12% in 2025 Strong Growth in Earnings and Cash Flow from Operations Expected to Continue in 2026 WM (NYSE:WM) today announced financial results for the fourth quarter and year ended Dec. 31, 2025.   Three Months Ended Year Ended   December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2024   (in millions, except per share amounts) (in millions, except per share amounts)

    1/28/26 5:00:00 PM ET
    $WM
    Environmental Services
    Utilities

    WM Announces Planned 14.5% Dividend Increase and $3 Billion Share Repurchase Authorization, Positioning the Company to Deliver Outsized Shareholder Returns in 2026

    WM (NYSE:WM) today announced that its Board of Directors has approved a capital allocation program that includes a planned 14.5% increase in the 2026 dividend rate and a new $3 billion share repurchase authorization, superseding the authority remaining under the prior $1.5 billion repurchase authorization announced in 2023. The planned quarterly dividend rate of $0.945 per share in 2026, up from $0.825 per share in 2025, marks the twenty-third consecutive year of dividend increases and raises the annual dividend rate to $3.78 per share. "Our business continues to generate strong, predictable cash flow that fuels shareholder returns and supports our disciplined approach to capital allocatio

    12/15/25 4:15:00 PM ET
    $WM
    Environmental Services
    Utilities

    WM Announces Cash Dividend

    WM (NYSE:WM) today announced the declaration of a quarterly cash dividend of $0.825 per share payable December 19, 2025, to stockholders of record on December 5, 2025. ABOUT WM WM (WM.com) is North America's leading provider of comprehensive environmental solutions. Previously known as Waste Management and based in Houston, Texas, WM is driven by commitments to put people first and achieve success with integrity. The company, through its subsidiaries, provides collection, recycling and disposal services to millions of residential, commercial, industrial, medical and municipal customers throughout the U.S. and Canada. With innovative infrastructure and capabilities in recycling, organics

    11/13/25 4:30:00 PM ET
    $WM
    Environmental Services
    Utilities

    $WM
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    SEC Form SC 13G/A filed by Waste Management Inc. (Amendment)

    SC 13G/A - WASTE MANAGEMENT INC (0000823768) (Subject)

    2/13/24 5:17:30 PM ET
    $WM
    Environmental Services
    Utilities

    SEC Form SC 13G/A filed by Waste Management Inc. (Amendment)

    SC 13G/A - WASTE MANAGEMENT INC (0000823768) (Subject)

    2/10/23 4:25:36 PM ET
    $WM
    Environmental Services
    Utilities

    SEC Form SC 13G/A filed by Waste Management Inc. (Amendment)

    SC 13G/A - WASTE MANAGEMENT INC (0000823768) (Subject)

    2/9/23 11:37:19 AM ET
    $WM
    Environmental Services
    Utilities

    $WM
    Leadership Updates

    Live Leadership Updates

    View All

    Former WM CEO David Steiner Joins AMP's Board of Directors

    AMP Robotics Corp. ("AMP"), a leading provider of artificial intelligence (AI)-powered diversion technologies for the waste and recycling industry, today announced that David Steiner has been elected to serve on its board of directors. Steiner is the former chief executive officer of WM (NYSE:WM), a role he held from 2004 until 2016. Steiner joined WM in 2000 and swiftly ascended the ranks to become general counsel and then chief financial officer before becoming CEO in 2004. As CEO, Steiner is credited with delivering strong financial results and repositioning the $85 billion public company as a leader in the recycling sector. "David brings a wealth of leadership experience and an impr

    1/28/25 1:30:00 PM ET
    $FDX
    $TEL
    $VMC
    Air Freight/Delivery Services
    Consumer Discretionary
    Electronic Components
    Technology

    AMP Appoints Tim Stuart as Chief Executive Officer

    Founder Matanya Horowitz to become chief technology officer AMP Robotics Corp. ("AMP"), a leading provider of artificial intelligence (AI)-powered sortation at scale for the waste and recycling industry, named Tim Stuart, former chief operating officer for Republic Services Inc. (NYSE:RSG), chief executive officer. Stuart replaces AMP Founder Matanya Horowitz, who transitioned into the role of chief technology officer. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20241112474325/en/Tim Stuart, AMP CEO (Photo: Business Wire) "I founded AMP a decade ago with a vision to change how the world manages its waste, and I'm so proud of

    11/12/24 8:00:00 AM ET
    $RSG
    $WM
    Environmental Services
    Utilities

    Chewy Set to Join S&P MidCap 400

    NEW YORK, Nov. 1, 2024 /PRNewswire/ -- Chewy Inc. (NYSE: CHWY) will replace Stericycle Inc. (NASD: SRCL) in the S&P MidCap 400 effective prior to the opening of trading on Wednesday, November 6. S&P 500 constituent Waste Management Inc. (NYSE:WM) is acquiring Stericycle in a deal expected to be completed soon, pending final closing conditions. Following is a summary of the changes that will take place prior to the open of trading on the effective date: Effective Date Index Name       Action Company Name Ticker GICS Sector November 6, 2024 S&P MidCap 400 Addition Chewy CHWY Consumer Discretionary November 6, 2024 S&P MidCap 400 Deletion Stericycle SRCL Industrial For more information about

    11/1/24 7:11:00 PM ET
    $CHWY
    $SPGI
    $SRCL
    Catalog/Specialty Distribution
    Consumer Discretionary
    Finance: Consumer Services
    Finance