Date: February 17, 2011
Source: Waste Management, Inc.
Fourth Quarter and Full Year Revenues Increased Six Percent
Waste Management, Inc. (NYSE:WM) today announced financial results for its fourth quarter and for the year ended December 31, 2010. Revenues for the fourth quarter of 2010 were $3.19 billion compared with $3.01 billion for the same 2009 period. Net income(a) for the quarter was $281 million, or $0.59 per diluted share, compared with $315 million, or $0.64 per diluted share, for the fourth quarter of 2009. The Company noted several items that impacted results in the 2010 and 2009 fourth quarters. Excluding these items, net income would have been $287 million, or $0.60 per diluted share, in the fourth quarter of 2010 compared with $257 million, or $0.52 per diluted share, in the fourth quarter of 2009, an increase in earnings per diluted share of over 15%.(b)
For the full year 2010, the Company reported revenues of $12.52 billion compared with $11.79 billion for 2009. Earnings per diluted share were $1.98 for the full year 2010 compared with $2.01 for the full year 2009. During fiscal years 2010 and 2009, several items impacted the full year results. On an as-adjusted basis taking those items into account, earnings per diluted share were $2.09 for the full year 2010 and $2.00 for the full year 2009.(b)
Results in the fourth quarter of 2010 included a net decrease of $0.01 per diluted share consisting of the following:
David P. Steiner, President and Chief Executive Officer of Waste Management, commented, “We are pleased that we exceeded our expectations for the fourth quarter, driven by strong internal revenue growth from yield, which offset lower than expected volumes. Our collection, landfill, and recycling businesses continued their strong performance, as each of these business lines increased both their operating earnings and operating margins compared with the prior year period.”
KEY HIGHLIGHTS FOR THE FOURTH QUARTER 2010 AND THE FULL YEAR 2010
Steiner added, “We finished the year with our strongest quarterly pricing performance of 2010, with internal revenue growth from yield of 2.6% for our collection and disposal business. We once again demonstrated our pricing discipline, and we remain committed to pricing of at least 50 to 100 basis points above CPI. As for our volumes, internal revenue growth from volume declined by 1.8% in the fourth quarter of 2010, compared with the prior year period. Volumes were down in the collection line of business, primarily because of the loss of certain residential contracts and severe winter weather. Volumes continue to be strong in our landfill line of business.
“We are proud of our 2010 accomplishments. We continued to produce strong cash flow and continued our strategy of returning cash to our shareholders. In the fourth quarter, we returned $208 million of cash in the form of dividends and common stock repurchases, and for the full year, we returned $1.1 billion.
“For 2011, we expect internal revenue growth from volume to be flat to slightly positive. January volumes were still soft, reflecting the severe winter weather throughout North America, but we expect the remainder of the year to show steady improvement. We expect internal revenue growth from yield in 2011 of approximately 2.0%. The consumer price index has been running close to 1.0%, whereas at this time last year CPI was running above 2.0%. This decrease in the consumer price index will negatively impact pricing on the roughly 40% of our collection business that has annual price adjustments based on a published price index. In 2010, the effect of CPI negatively impacted yield by approximately 70 basis points. But, just as we did in 2010, we expect to overcome the effect of CPI to produce strong pricing in 2011.
“Based on these yield and volume estimates and other assumptions, we forecast that our full-year 2011 adjusted earnings will be in the range of $2.24 to $2.30 per diluted share. Free cash flow is projected to be in the range of $1.25 billion to $1.35 billion, with capital expenditures of between $1.35 billion and $1.45 billion.(b)
“The Board of Directors has announced its intent to increase our quarterly dividend by 8%, to $1.36 per share on an annual basis. We expect our dividend payments to total approximately $650 million in 2011, and we expect common stock repurchases of up to $575 million. In 2011 we will continue to make investments to grow our business, and we remain committed to our goals of growing our revenues, expanding our operating margins, increasing our return on invested capital, increasing our free cash flow and returning cash to our shareholders.”
2011 OUTLOOK
The Company also announced the following with regard to its financial outlook for 2011:
Steiner concluded, “I expect continued strong performance in 2011 in our core business, despite expected headwinds from workforce wage increases, start-up costs associated with new cost savings programs, our customer focused growth and information technology initiatives, and upgrades at our recently acquired waste-to-energy facility. The impact of these headwinds, however, should decline as we progress through 2011, and these investments will build a platform to accelerate earnings growth in the future.”
(a) | For purposes of this press release, all references to “Net income” refer to the financial statement line item “Net income attributable to Waste Management, Inc.” |
(b) | This earnings release contains a discussion of non-GAAP measures, as defined in Regulation G of the Securities Exchange Act of 1934, as amended. The Company reports its financial results in compliance with GAAP, but believes that also discussing non-GAAP measures provides investors with (i) additional, meaningful comparisons of current results to prior periods’ results by excluding items that the Company does not believe reflect its fundamental business performance and are not representative or indicative of our results of operations and (ii) financial measures the Company uses in the management of its business. Accordingly, our net income; earnings per diluted share; projected earnings per diluted share; income from operations margin; selling, general and administrative expenses as a percentage of revenue; operating expenses as a percentage of revenue; and effective tax rate have been presented in certain instances excluding special items noted in this press release. |
The Company also discusses free cash flow and provides a projection of free cash flow, which is a non-GAAP measure, because it believes that it is indicative of our ability to pay our quarterly dividends, repurchase common stock, fund acquisitions and other investments and, in the absence of refinancings, to repay our debt obligations. Free cash flow is not intended to replace “Net cash provided by operating activities,” which is the most comparable U.S. GAAP measure. However, we believe free cash flow gives investors useful insight into how we view our liquidity. Nonetheless, the use of free cash flow as a liquidity measure has material limitations because it excludes certain expenditures that are required or that we have committed to, such as declared dividend payments and debt service requirements. The Company defines free cash flow as: | |
• Net cash provided by operating activities | |
• Less, capital expenditures | |
• Plus, proceeds from divestitures of businesses (net of cash divested), and other sales of assets. | |
The Company's definition of free cash flow may not be comparable to similarly titled measures presented by other companies, and therefore not subject to comparison. | |
The quantitative reconciliations of each of the non-GAAP measures presented herein, other than projected earnings per diluted share, to the most comparable GAAP measures are included in the accompanying schedules. Non-GAAP measures should not be considered a substitute for financial measures presented in accordance with GAAP, and investors are urged to take into account GAAP measures as well as non-GAAP measures in evaluating the Company. | |
The Company’s projected full year 2011 earnings of $2.24 to $2.30 per diluted share are not GAAP net earnings per diluted share and are anticipated to be adjusted to exclude the effects of events or circumstances in 2011 that management believes are not representative or indicative of our results of operations. Projected GAAP earnings per diluted share for the full year would require inclusion of the projected impact of future excluded items, including items that are not currently determinable, but may be significant, such as asset impairments and one-time items, charges, gains or losses from divestitures, resolution of income tax items or other items. Due to the uncertainty of the likelihood, amount and timing of any such items, we do not have information available to provide a quantitative reconciliation of adjusted projected full year earnings per diluted share to a GAAP earnings per diluted share projection. | |
The Company will host a conference call at 10:00 AM (Eastern) today to discuss the fourth quarter and full-year 2010 results. Information contained within this press release will be referenced and should be considered in conjunction with the call.
The conference call will be webcast live from the Investor Relations section of Waste Management’s website www.wm.com. To access the conference call by telephone, please dial (877) 710-6139 approximately 10 minutes prior to the scheduled start of the call. If you are calling from outside of the United States or Canada, please dial (706) 643-7398. Please utilize conference ID number 33194439 when prompted by the conference call operator.
A replay of the conference call will be available on our website www.wm.com and by telephone from approximately 1:00 PM (Eastern) Thursday, February 17, 2011 through 5:00 PM (Eastern) on Thursday, March 3, 2011. To access the replay telephonically, please dial 800-642-1687, or from outside of the United States or Canada dial 706-645-9291, and use the replay conference ID number 33194439.
The Company, from time to time, provides estimates of financial and other data, comments on expectations relating to future periods and makes statements of opinion, view or belief about current and future events. Statements relating to future events and performance are "forward-looking statements" and include statements regarding financial results, future internal revenue growth from yield and volume, business goals and investments, capital allocation, including future dividends, share repurchases and capital expenditures, strategic initiatives and their future performance, future volume and pricing and related trends, future recycling commodity prices, future costs and cost reduction, future electricity sales prices, future tax rates, 2011 earnings per diluted share, 2011 free cash flow, future operating earnings and earnings growth, and general market and industry conditions. You should view these statements with caution. These statements are not guarantees of future performance, circumstances or events. They are based on the facts and circumstances known to us as of the date the statements are made. All phases of our business are subject to uncertainties, risks and other influences, many of which we do not control. Any of these factors, either alone or taken together, could have a material adverse effect on us and could cause actual results to be materially different from those set forth in such forward-looking statement. We assume 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.
The following are some of the risks that we face:
Additional information regarding these and/or other factors that could materially affect results and the accuracy of the forward-looking statements contained herein may be found in Part I, Item 1A of the Company’s most recent Annual Report on Form 10-K.
ABOUT WASTE MANAGEMENT
Waste Management, Inc., based in Houston, Texas, is the leading provider of comprehensive waste management services in North America. Through its subsidiaries, the company provides collection, transfer, recycling and resource recovery, and disposal services. It is also a leading developer, operator and owner of waste-to-energy and landfill gas-to-energy facilities in the United States. The company’s customers include residential, commercial, industrial, and municipal customers throughout North America. To learn more information about Waste Management visit www.wm.com or www.thinkgreen.com.
Waste Management, Inc. Condensed Consolidated Statements of Operations (In Millions, Except Per Share Amounts) (Unaudited) | ||||||||
Quarters Ended December 31, | ||||||||
2010 | 2009 | |||||||
Operating revenues | $ | 3,187 | $ | 3,006 | ||||
Costs and expenses: | ||||||||
Operating | 1,941 | 1,874 | ||||||
Selling, general and administrative | 396 | 365 | ||||||
Depreciation and amortization | 277 | 274 | ||||||
Restructuring | (1 | ) | 4 | |||||
(Income) expense from divestitures, asset impairments and unusual items | - | 33 | ||||||
2,613 | 2,550 | |||||||
Income from operations | 574 | 456 | ||||||
Other income (expense): | ||||||||
Interest expense | (119 | ) | (110 | ) | ||||
Interest income | 1 | 3 | ||||||
Other, net | (2 | ) | (2 | ) | ||||
(120 | ) | (109 | ) | |||||
Income before income taxes | 454 | 347 | ||||||
Provision for income taxes | 160 | 16 | ||||||
Consolidated net income | 294 | 331 | ||||||
Less : Net income attributable to noncontrolling interests | 13 | 16 | ||||||
Net income attributable to Waste Management, Inc. | $ | 281 | $ | 315 | ||||
Basic earnings per common share | $ | 0.59 | $ | 0.65 | ||||
Diluted earnings per common share | $ | 0.59 | $ | 0.64 | ||||
Basic common shares outstanding | 475.8 | 488.5 | ||||||
Diluted common shares outstanding | 478.0 | 491.6 | ||||||
Cash dividends declared per common share | $ | 0.315 | $ | 0.29 | ||||
Waste Management, Inc. Earnings Per Share (In Millions, Except Per Share Amounts) (Unaudited) | ||||||
Quarters Ended December 31, | ||||||
2010 | 2009 | |||||
EPS Calculation: | ||||||
Net income attributable to Waste Management, Inc. | $ | 281 | $ | 315 | ||
Number of common shares outstanding at end of period | 475.0 | 486.1 | ||||
Effect of using weighted average common shares outstanding | 0.8 | 2.4 | ||||
Weighted average basic common shares outstanding | 475.8 | 488.5 | ||||
Dilutive effect of equity-based compensation awards and other contingently issuable shares | 2.2 | 3.1 | ||||
Weighted average diluted common shares outstanding | 478.0 | 491.6 | ||||
Basic earnings per common share | $ | 0.59 | $ | 0.65 | ||
Diluted earnings per common share | $ | 0.59 | $ | 0.64 | ||
Waste Management, Inc. Condensed Consolidated Statements of Operations (In Millions, Except Per Share Amounts) (Unaudited) | ||||||||
Years Ended December 31, | ||||||||
2010 | 2009 | |||||||
Operating revenues | $ | 12,515 | $ | 11,791 | ||||
Costs and expenses: | ||||||||
Operating | 7,824 | 7,241 | ||||||
Selling, general and administrative | 1,461 | 1,364 | ||||||
Depreciation and amortization | 1,194 | 1,166 | ||||||
Restructuring | (2 | ) | 50 | |||||
(Income) expense from divestitures, asset impairments and unusual items | (78 | ) | 83 | |||||
10,399 | 9,904 | |||||||
Income from operations | 2,116 | 1,887 | ||||||
Other income (expense): | ||||||||
Interest expense | (473 | ) | (426 | ) | ||||
Interest income | 4 | 13 | ||||||
Other, net | (16 | ) | (1 | ) | ||||
(485 | ) | (414 | ) | |||||
Income before income taxes | 1,631 | 1,473 | ||||||
Provision for income taxes | 629 | 413 | ||||||
Consolidated net income | 1,002 | 1,060 | ||||||
Less : Net income attributable to noncontrolling interests | 49 | 66 | ||||||
Net income attributable to Waste Management, Inc. | $ | 953 | $ | 994 | ||||
Basic earnings per common share | $ | 1.98 | $ | 2.02 | ||||
Diluted earnings per common share | $ | 1.98 | $ | 2.01 | ||||
Basic common shares outstanding | 480.2 | 491.2 | ||||||
Diluted common shares outstanding | 482.2 | 493.6 | ||||||
Cash dividends declared per common share | $ | 1.26 | $ | 1.16 | ||||
Waste Management, Inc. Earnings Per Share (In Millions, Except Per Share Amounts) (Unaudited) | ||||||
Years Ended December 31, | ||||||
2010 | 2009 | |||||
EPS Calculation: | ||||||
Net income attributable to Waste Management, Inc. | $ | 953 | $ | 994 | ||
Number of common shares outstanding at end of period | 475.0 | 486.1 | ||||
Effect of using weighted average common shares outstanding | 5.2 | 5.1 | ||||
Weighted average basic common shares outstanding | 480.2 | 491.2 | ||||
Dilutive effect of equity-based compensation awards and other contingently issuable shares | 2.0 | 2.4 | ||||
Weighted average diluted common shares outstanding | 482.2 | 493.6 | ||||
Basic earnings per common share | $ | 1.98 | $ | 2.02 | ||
Diluted earnings per common share | $ | 1.98 | $ | 2.01 | ||
Waste Management, Inc. Condensed Consolidated Balance Sheets (In Millions) | ||||||
December 31, 2010 |
December 31, 2009 | |||||
(Unaudited) | ||||||
Assets | ||||||
Current assets: | ||||||
Cash and cash equivalents | $ | 539 | $ | 1,140 | ||
Receivables, net | 1,656 | 1,527 | ||||
Other | 287 | 343 | ||||
Total current assets | 2,482 | 3,010 | ||||
Property and equipment, net | 11,868 | 11,541 | ||||
Goodwill | 5,726 | 5,632 | ||||
Other intangible assets, net | 295 | 238 | ||||
Other assets | 1,105 | 733 | ||||
Total assets | $ | 21,476 | $ | 21,154 | ||
Liabilities and Equity | ||||||
Current liabilities: | ||||||
Accounts payable, accrued liabilities, and deferred revenues | $ | 2,252 | $ | 2,152 | ||
Current portion of long-term debt | 233 | 749 | ||||
Total current liabilities | 2,485 | 2,901 | ||||
Long-term debt, less current portion | 8,674 | 8,124 | ||||
Other liabilities | 3,726 | 3,538 | ||||
Total liabilities | 14,885 | 14,563 | ||||
Equity: | ||||||
Waste Management, Inc. stockholders' equity | 6,260 | 6,285 | ||||
Noncontrolling interests | 331 | 306 | ||||
Total equity | 6,591 | 6,591 | ||||
Total liabilities and equity | $ | 21,476 | $ | 21,154 | ||
Waste Management, Inc. Condensed Consolidated Statements of Cash Flows (In Millions) (Unaudited) | ||||||||
Years Ended December 31, | ||||||||
2010 | 2009 | |||||||
Cash flows from operating activities: | ||||||||
Consolidated net income | $ | 1,002 | $ | 1,060 | ||||
Adjustments to reconcile consolidated net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 1,194 | 1,166 | ||||||
Other | 309 | 102 | ||||||
Change in operating assets and liabilities, net of effects of acquisitions and divestitures | (230 | ) | 34 | |||||
Net cash provided by operating activities | 2,275 | 2,362 | ||||||
Cash flows from investing activities: | ||||||||
Acquisitions of businesses, net of cash acquired | (407 | ) | (281 | ) | ||||
Capital expenditures | (1,104 | ) | (1,179 | ) | ||||
Proceeds from divestitures of businesses (net of cash divested) and other sales of assets | 44 | 28 | ||||||
Investments in unconsolidated entities | (173 | ) | (21 | ) | ||||
Net receipts from restricted trust and escrow accounts, and other | 34 | 203 | ||||||
Net cash used in investing activities | (1,606 | ) | (1,250 | ) | ||||
Cash flows from financing activities: | ||||||||
New borrowings | 908 | 1,749 | ||||||
Debt repayments | (1,112 | ) | (1,335 | ) | ||||
Common stock repurchases | (501 | ) | (226 | ) | ||||
Cash dividends | (604 | ) | (569 | ) | ||||
Exercise of common stock options | 54 | 20 | ||||||
Other, net | (18 | ) | (96 | ) | ||||
Net cash used in financing activities | (1,273 | ) | (457 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 3 | 5 | ||||||
Increase (decrease) in cash and cash equivalents | (601 | ) | 660 | |||||
Cash and cash equivalents at beginning of period | 1,140 | 480 | ||||||
Cash and cash equivalents at end of period | $ | 539 | $ | 1,140 | ||||
Note: Prior year information has been reclassified to conform to 2010 presentation. | ||||||||
Waste Management, Inc. Summary Data Sheet (Dollar Amounts in Millions) (Unaudited) | ||||||||||||||||
Quarters Ended | ||||||||||||||||
December 31, 2010 |
September 30, 2010 |
December 31, 2009 |
||||||||||||||
Operating Revenues by Lines of Business | ||||||||||||||||
Collection | $ | 2,072 | $ | 2,119 | $ | 2,005 | ||||||||||
Landfill | 640 | 674 | 618 | |||||||||||||
Transfer | 313 | 342 | 337 | |||||||||||||
Wheelabrator | 229 | 237 | 214 | |||||||||||||
Recycling | 333 | 286 | 231 | |||||||||||||
Other | 88 | 86 | 80 | |||||||||||||
Intercompany (a) | (488 | ) | (509 | ) | (479 | ) | ||||||||||
Operating revenues | $ | 3,187 | $ | 3,235 | $ | 3,006 | ||||||||||
Quarters Ended | ||||||||||||||||
December 31, 2010 | December 31, 2009 | |||||||||||||||
Analysis of Change in Year Over Year Revenues | Amount | As a % of Total Company |
Amount | As a % of Total Company | ||||||||||||
Average yield (i) | $ | 169 | 5.6 | % | $ | 49 | 1.5 | % | ||||||||
Volume | (54 | ) | -1.8 | % | (200 | ) | -6.4 | % | ||||||||
Internal revenue growth | 115 | 3.8 | % | (151 | ) | -4.9 | % | |||||||||
Acquisitions | 58 | 1.9 | % | 30 | 1.0 | % | ||||||||||
Divestitures | - | - | (3 | ) | -0.1 | % | ||||||||||
Foreign currency translation | 8 | 0.3 | % | 22 | 0.7 | % | ||||||||||
$ | 181 | 6.0 | % | $ | (102 | ) | -3.3 | % | ||||||||
Amount | As a % of Related Business |
Amount | As a % of Related Business | |||||||||||||
(i) Average yield | ||||||||||||||||
Collection, landfill and transfer | $ | 66 | 2.6 | % | $ | 65 | 2.5 | % | ||||||||
Waste-to-energy disposal | 1 | 0.9 | % | 7 | 6.5 | % | ||||||||||
Collection and disposal | 67 | 2.6 | % | 72 | 2.7 | % | ||||||||||
Recycling commodities | 83 | 35.8 | % | 35 | 17.6 | % | ||||||||||
Electricity | - | 0.0 | % | (18 | ) | -20.9 | % | |||||||||
Fuel surcharges and mandated fees | 19 | 18.6 | % | (40 | ) | -28.6 | % | |||||||||
Total | $ | 169 | 5.6 | % | $ | 49 | 1.5 | % | ||||||||
Quarters Ended December 31, | Years Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Free Cash Flow Analysis (b) | ||||||||||||||||
Net cash provided by operating activities | $ | 622 | $ | 720 | $ | 2,275 | $ | 2,362 | ||||||||
Capital expenditures | (367 | ) | (356 | ) | (1,104 | ) | (1,179 | ) | ||||||||
Proceeds from divestitures of businesses (net of cash divested) and other sales of assets | 8 | 8 | 44 | 28 | ||||||||||||
Free cash flow | $ | 263 | $ | 372 | $ | 1,215 | $ | 1,211 | ||||||||
(a) | Intercompany revenues between lines of business are eliminated within the Condensed Consolidated Financial Statements included herein. |
(b) | The summary of free cash flows has been prepared to highlight and facilitate understanding of the principal cash flow elements. Free cash flow is not a measure of financial performance under generally accepted accounting principles and is not intended to replace the consolidated statement of cash flows that was prepared in accordance with generally accepted accounting principles. |
Waste Management, Inc. Summary Data Sheet (Dollar Amounts in Millions) (Unaudited) | ||||||||||||
Quarters Ended | ||||||||||||
December 31, 2010 |
September 30, 2010 |
December 31, 2009 | ||||||||||
Balance Sheet Data | ||||||||||||
Cash and cash equivalents | $ | 539 | $ | 550 | $ | 1,140 | ||||||
Debt-to-total capital ratio: | ||||||||||||
Long-term indebtedness, including current portion | $ | 8,907 | $ | 8,959 | $ | 8,873 | ||||||
Total equity | 6,591 | 6,439 | 6,591 | |||||||||
Total capital | $ | 15,498 | $ | 15,398 | $ | 15,464 | ||||||
Debt-to-total capital | 57.5 | % | 58.2 | % | 57.4 | % | ||||||
Capitalized interest | $ | 5 | $ | 4 | $ | 4 | ||||||
Acquisition Summary (a) | ||||||||||||
Gross annualized revenue acquired | $ | 42 | $ | 71 | $ | 107 | ||||||
Total consideration | $ | 58 | $ | 122 | $ | 165 | ||||||
Cash paid for acquisitions | $ | 64 | $ | 106 | $ | 146 | ||||||
Other Operational Data | ||||||||||||
Internalization of waste, based on disposal costs | 68.6 | % | 67.9 | % | 68.7 | % | ||||||
Total landfill disposal volumes (tons in millions) | 22.5 | 24.4 | 22.3 | |||||||||
Total waste-to-energy disposal volumes (tons in millions) | 2.0 | 2.0 | 1.8 | |||||||||
Total disposal volumes (tons in millions) | 24.5 | 26.4 | 24.1 | |||||||||
Active landfills | 271 | 272 | 273 | |||||||||
Landfills reporting volume | 256 | 258 | 259 | |||||||||
Amortization, Accretion and Other Expenses for Landfills Included in Operating Groups: | ||||||||||||
Landfill amortization expense - | ||||||||||||
Cost basis of landfill assets | $ | 79.1 | $ | 89.5 | $ | 82.5 | ||||||
Asset retirement costs | (14.3 | ) | 20.0 | (15.8 | ) | |||||||
Total landfill amortization expense (b) | 64.8 | 109.5 | 66.7 | |||||||||
Accretion and other related expense | 17.7 | 17.0 | 17.6 | |||||||||
Landfill amortization, accretion and other related expense | $ | 82.5 | $ | 126.5 | $ | 84.3 | ||||||
(a) | Represents amounts associated with business acquisitions consummated during the indicated periods. Note that cash paid for acquisitions may include cash payments for business acquisitions consummated in prior quarters. |
(b) | The quarter ended December 31, 2010 as compared to the quarter ended September 30, 2010 reflects a reduction in amortization expense of $44.7 million of which $28.6 million is attributable to year-end adjustments of the landfill capping construction and closure/post-closure obligations identified in our annual review process. The remaining decrease is due to seasonal reduction in landfill volumes and one-time upward adjustments charged to amortization expense for revisions in estimates of closure and post-closure estimates during the quarter ended September 30, 2010. |
Waste Management, Inc. Reconciliation of Certain Non-GAAP Measures (Dollars In Millions, Except Per Share Amounts) (Unaudited) | ||||||||||||||||||
Quarter Ended December 31, 2010 |
Quarter Ended December 31, 2009 | |||||||||||||||||
Adjusted Net income and Diluted Earnings Per Share | After-tax Amount |
(a) | Per Share Amount |
After-tax Amount |
(a) | Per Share Amount | ||||||||||||
Net income and Diluted EPS, as reported | $ | 281 | $ | 0.59 | $ | 315 | $ | 0.64 | ||||||||||
Adjustments to Net income and Diluted EPS: | ||||||||||||||||||
Litigation | 20 | - | ||||||||||||||||
Benefit from income tax related items | (7 | ) | (81 | ) | ||||||||||||||
Landfill operating costs - changes in risk-free interest rates | (7 | ) | - | |||||||||||||||
Expense from divestitures, asset impairments and unusual items, net | - | 20 | ||||||||||||||||
Restructuring | - | 3 | ||||||||||||||||
6 | 0.01 | (58 | ) | (0.12 | ) | |||||||||||||
Net income and Diluted EPS, as adjusted (b) | $ | 287 | $ | 0.60 | $ | 257 | $ | 0.52 | ||||||||||
Year Ended December 31, 2010 |
Year Ended December 31, 2009 | |||||||||||||||||
Adjusted Net income and Diluted Earnings Per Share |
After-tax Amount |
(a) |
Per Share Amount |
After-tax Amount |
(a) |
Per Share Amount | ||||||||||||
Net income and Diluted EPS, as reported | $ | 953 | $ | 1.98 | $ | 994 | $ | 2.01 | ||||||||||
Adjustments to Net income and Diluted EPS: | ||||||||||||||||||
(Income) expense from divestitures, asset impairments and unusual items, net (c) | (48 | ) | 50 | |||||||||||||||
Tax items | 34 | (95 | ) | |||||||||||||||
Landfill operating costs (d) | 34 | - | ||||||||||||||||
Litigation | 20 | - | ||||||||||||||||
Multiemployer pension withdrawal costs | 17 | 6 | ||||||||||||||||
Labor disruptions | 1 | - | ||||||||||||||||
Restructuring | - | 31 | ||||||||||||||||
58 | 0.11 | (8 | ) | (0.01 | ) | |||||||||||||
Net income and Diluted EPS, as adjusted | $ | 1,011 | $ | 2.09 | $ | 986 | $ | 2.00 | ||||||||||
Quarter Ended December 31, 2010 |
Quarter Ended December 31, 2009 | |||||||||||||||||
Adjusted Income from Operations as a percent of Revenues | Amount | As a % of Revenues |
Amount | As a % of Revenues | ||||||||||||||
Operating revenues, as reported | $ | 3,187 | $ | 3,006 | ||||||||||||||
Income from operations, as reported (e) | $ | 574 | 18.0 | % | $ | 456 | 15.2 | % | ||||||||||
Adjustments to Income from Operations: | ||||||||||||||||||
Litigation | 31 | - | ||||||||||||||||
Landfill operating costs - changes in risk-free interest rates | (12 | ) | - | |||||||||||||||
Expense from divestitures, asset impairments and unusual items, net | - | 33 | ||||||||||||||||
Restructuring | - | 4 | ||||||||||||||||
19 | 37 | |||||||||||||||||
Income from operations, as adjusted (f) | $ | 593 | 18.6 | % | $ | 493 | 16.4 | % | ||||||||||
(a) | Please see the reconciliation of "Adjusted effective tax rate" for the tax expense associated with each of the after-tax adjustments to net income and diluted EPS in the fourth quarter of 2010 and 2009 and "Adjusted tax expense reconciliation" for the tax expense associated with each of the after-tax adjustments to net income and diluted EPS for the full year 2010 and 2009. |
(b) | Increase of over 15% in diluted EPS, as adjusted. |
(c) | Adjustment in 2010 included an after-tax benefit of $48 million associated with a litigation settlement in the second quarter. Adjustments in 2009 included a reduction in net income of $30 million associated with the abandonment of a new waste and recycling revenue management system in the first quarter. |
(d) | Adjustments in 2010 included after-tax charges aggregating $37 million due to increases in environmental remediation reserves and closure and post-closure costs offset by after-tax benefit aggregating $3 million due to the changes in ten-year Treasury rates, which are used to discount remediation reserves. |
(e) | Improvement in income from operations of 280 basis points as a percent of revenues, as reported. |
(f) | Improvement in income from operations of 220 basis points as a percent of revenues, as adjusted. |
Waste Management, Inc. Reconciliation of Certain Non-GAAP Measures (Dollars In Millions) (Unaudited) | ||||||||
Quarters Ended December 31, | ||||||||
Adjusted Operating expenses as a percent of Revenues | 2010 | 2009 | ||||||
As reported: | ||||||||
Operating revenues | $ | 3,187 | $ | 3,006 | ||||
Operating expenses | $ | 1,941 | $ | 1,874 | ||||
Operating expenses as a percent of Revenues | 60.9 | % | 62.3 | % | ||||
Adjustments | ||||||||
Operating revenues | $ | - | $ | - | ||||
Operating expenses (g) | $ | 10 | $ | - | ||||
As adjusted: | ||||||||
Operating revenues | $ | 3,187 | $ | 3,006 | ||||
Operating expenses (h) | $ | 1,951 | $ | 1,874 | ||||
Adjusted Operating expenses as a percent of Revenues (h) | 61.2 | % | 62.3 | % | ||||
Quarters Ended December 31, | ||||||||
Adjusted Selling, general and administrative expenses as a percent of Revenues | 2010 | 2009 | ||||||
As reported: | ||||||||
Operating revenues | $ | 3,187 | $ | 3,006 | ||||
Selling, general and administrative expense | $ | 396 | $ | 365 | ||||
Selling, general and administrative expenses as a percent of Revenues | 12.4 | % | 12.1 | % | ||||
Adjustments: | ||||||||
Operating revenues | $ | - | $ | - | ||||
Selling, general and administrative expense - litigation | $ | (29 | ) | $ | - | |||
As adjusted: | ||||||||
Operating revenues | $ | 3,187 | $ | 3,006 | ||||
Selling, general and administrative expense | $ | 367 | $ | 365 | ||||
Adjusted Selling, general and administrative expenses as a percent of Revenues (i) | 11.5 | % | 12.1 | % | ||||
(g) | Adjustments in 2010 are primarily due to higher ten-year Treasury rates, which are used to discount remediation reserves. |
(h) | Increase of $77 million in operating expense, but 110 basis points improvement as a percent of revenues, as adjusted. |
(i) | Improvement in selling, general and administrative expense of 60 basis points as a percent of revenues, as adjusted. |
Waste Management, Inc. Reconciliation of Certain Non-GAAP Measures (Dollars In Millions) (Unaudited) | ||||||||||||||||||
Quarter Ended December 31, 2010 |
Quarter Ended December 31, 2009 | |||||||||||||||||
Adjusted effective tax rate | Pre-tax Income |
Tax Expense |
Effective Tax Rate |
(j) | Pre-tax Income |
Tax Expense | ||||||||||||
As reported amounts | $ | 454 | $ | 160 | 35.1 | % | $ | 347 | $ | 16 | ||||||||
Adjustments to Tax Expense: | ||||||||||||||||||
Litigation | 31 | 11 | - | - | ||||||||||||||
Benefit from income tax related items | - | 7 | - | 81 | ||||||||||||||
Landfill operating costs - changes in risk-free interest rates | (12 | ) | (5 | ) | - | - | ||||||||||||
Expense from divestitures, asset impairments and unusual items, net | - | - | 33 | 13 | ||||||||||||||
Restructuring | - | - | 4 | 1 | ||||||||||||||
As adjusted amounts | $ | 473 | $ | 173 | 36.6 | % | $ | 384 | $ | 111 | ||||||||
Year Ended December 31, 2010 |
Year Ended December 31, 2009 | |||||||||||||||||
Adjusted tax expense reconciliation |
Pre-tax Income |
Tax Expense |
Pre-tax Income |
Tax Expense | ||||||||||||||
As reported amounts | $ | 1,631 | $ | 629 | $ | 1,473 | $ | 413 | ||||||||||
Adjustments to Tax Expense: | ||||||||||||||||||
(Income) expense from divestitures, asset impairments and unusual items, net | (77 | ) | (29 | ) | 82 | 32 | ||||||||||||
Tax items | - | (34 | ) | - | 95 | |||||||||||||
Landfill operating costs | 51 | 17 | - | - | ||||||||||||||
Litigation | 31 | 11 | - | - | ||||||||||||||
Multiemployer pension withdrawal costs | 28 | 11 | 9 | 3 | ||||||||||||||
Labor disruptions | 2 | 1 | - | - | ||||||||||||||
Restructuring | - | - | 50 | 19 | ||||||||||||||
As adjusted amounts | $ | 1,666 | $ | 606 | $ | 1,614 | $ | 562 | ||||||||||
Full Year 2011 Free Cash Flow Reconciliation (k) | Scenario 1 | Scenario 2 | ||||||||||||||||
Net cash provided by operating activities | $ | 2,650 | $ | 2,700 | ||||||||||||||
Capital expenditures | (1,450 | ) | (1,350 | ) | ||||||||||||||
Proceeds from divestitures of businesses (net of cash divested) and other sales of assets | 50 | - | ||||||||||||||||
$ | 1,250 | $ | 1,350 | |||||||||||||||
(j) | The Company calculates its effective tax rate based on actual dollars. Rounding differences occurred when the effective tax rate was calculated using the Pre-tax Income and Tax Expense amounts included in the table above, as these line items have been rounded in millions. |
(k) | The reconciliation illustrates two scenarios that show our projected Free Cash Flow range. 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. |
For more information, contact:
Waste Management
Analysts
Jim Alderson, 713-394-2281
jalderson@wm.com.
Media
Lynn Brown, 713-394-5093
lynnbrown@wm.com.
www.wm.com.
Sign up to receive our free Weekly News Bulletin