GFL Environmental Reports Second Quarter 2024 Results and Raises Full Year 2024 Guidance for the Second Time
GFL Environmental reported strong Q2 2024 results, surpassing guidance and raising full-year 2024 outlook for the second time. Key highlights include:
- Revenue of $2,060.0 million, up 11.1% excluding divestitures
- Adjusted EBITDA of $591.1 million, up 13.9% excluding divestitures
- Adjusted EBITDA margin of 28.7%, up 90 basis points
- Solid Waste price increase of 6.5% excluding divestitures
- Year-to-date acquisitions generating ~$100 million in annualized revenue
GFL raised its full-year 2024 guidance, projecting Adjusted EBITDA of $2,240-$2,250 million and an Adjusted EBITDA margin of 28.4%, up 170 basis points year-over-year. The company is exploring potential asset sales, including its Environmental Services business, to accelerate deleveraging and fund stock buybacks.
GFL Environmental ha riportato risultati solidi per il secondo trimestre del 2024, superando le previsioni e rialzando per la seconda volta le stime per l'intero anno 2024. I punti salienti includono:
- Ricavi di 2.060,0 milioni di dollari, in aumento dell'11,1%, escludendo le dismissioni
- EBITDA rettificato di 591,1 milioni di dollari, in aumento del 13,9%, escludendo le dismissioni
- Margine EBITDA rettificato del 28,7%, in aumento di 90 punti base
- Aumento dei prezzi per i rifiuti solidi del 6,5%, escludendo le dismissioni
- Acquisizioni dall'inizio dell'anno che generano ~100 milioni di dollari in ricavi annualizzati
GFL ha alzato le sue previsioni per l'intero anno 2024, prevedendo un EBITDA rettificato di 2.240-2.250 milioni di dollari e un margine EBITDA rettificato del 28,4%, in aumento di 170 punti base rispetto all'anno precedente. L'azienda sta valutando potenziali vendite di attivi, inclusa la sua attività di Servizi ambientali, per accelerare il deleveraging e finanziare il riacquisto di azioni.
GFL Environmental reportó resultados sólidos para el segundo trimestre de 2024, superando las guías y elevando por segunda vez las previsiones para todo el año 2024. Los aspectos destacados incluyen:
- Ingresos de 2,060.0 millones de dólares, un aumento del 11.1% excluyendo desinversiones
- EBITDA ajustado de 591.1 millones de dólares, un aumento del 13.9% excluyendo desinversiones
- Margen EBITDA ajustado del 28.7%, un incremento de 90 puntos básicos
- Aumento del precio de los residuos sólidos del 6.5% excluyendo desinversiones
- Adquisiciones hasta la fecha que generan ~100 millones de dólares en ingresos anuales
GFL elevó su guía para el año completo 2024, proyectando un EBITDA ajustado de 2,240-2,250 millones de dólares y un margen EBITDA ajustado del 28.4%, un aumento de 170 puntos básicos en comparación con el año anterior. La empresa está explorando posibles ventas de activos, incluida su división de Servicios Ambientales, para acelerar la reducción de deuda y financiar la recompra de acciones.
GFL 환경이 2024년 2분기 강력한 실적을 보고하며 가이드를 초과 달성하고 2024년 연간 전망을 두 번째로 상향 조정했습니다. 주요 하이라이트는:
- 매출 20억 6천만 달러, 자산 매각 제외 시 11.1% 증가
- 조정 EBITDA 5억 9천 1백만 달러, 자산 매각 제외 시 13.9% 증가
- 조정 EBITDA 마진 28.7%, 90bp 증가
- 자산 매각 제외 시 고형 폐기물 가격 6.5% 증가
- 연초부터의 인수로 약 1억 달러 규모의 연간 수익 생성
GFL은 2024년 연간 가이드를 상향 조정했으며, 조정 EBITDA 22억 4천만~22억 5천만 달러 및 조정 EBITDA 마진 28.4%를 예상하며, 전년 대비 170bp 증가할 것으로 전망했습니다. 이 회사는 자산 매각 가능성을 탐색하고 있으며, 이를 통해 부채를 줄이고 자사주 매입을 자금 조달할 계획입니다.
GFL Environmental a annoncé des résultats solides pour le deuxième trimestre 2024, dépassant les prévisions et relevant pour la deuxième fois ses perspectives pour l'année entière 2024. Les points clés comprennent:
- Revenus de 2 060,0 millions de dollars, en hausse de 11,1 % hors cessions
- EBITDA ajusté de 591,1 millions de dollars, en hausse de 13,9 % hors cessions
- Marge EBITDA ajustée de 28,7 %, en hausse de 90 points de base
- Augmentation des prix des déchets solides de 6,5 % hors cessions
- Acquisitions à ce jour générant environ 100 millions de dollars de revenus annualisés
GFL a relevé ses prévisions pour l'année 2024, projetant un EBITDA ajusté de 2 240 à 2 250 millions de dollars et une marge EBITDA ajustée de 28,4 %, en hausse de 170 points de base par rapport à l'année dernière. L'entreprise explore d'éventuelles ventes d'actifs, y compris son activité de Services environnementaux, pour accélérer le désendettement et financer le rachat d'actions.
GFL Environmental hat starke Ergebnisse für das zweite Quartal 2024 gemeldet, die die Prognosen übertrafen und die Jahresprognose für 2024 zum zweiten Mal erhöhten. Wichtige Highlights sind:
- Umsatz von 2.060,0 Millionen Dollar, ein Anstieg um 11,1 % ohne Veräußerungen
- Bereinigtes EBITDA von 591,1 Millionen Dollar, ein Anstieg um 13,9 % ohne Veräußerungen
- Bereinigte EBITDA-Marge von 28,7 %, ein Anstieg um 90 Basispunkte
- Preiserhöhung von 6,5 % bei festem Abfall ohne Veräußerungen
- Akquisitionen seit Jahresbeginn, die ~100 Millionen Dollar in annualisierten Einnahmen generieren
GFL hat seine Jahresprognose für 2024 angehoben und erwartet ein bereinigtes EBITDA von 2.240-2.250 Millionen Dollar sowie eine bereinigte EBITDA-Marche von 28,4 %, ein Anstieg um 170 Basispunkte im Vergleich zum Vorjahr. Das Unternehmen erwägt potenzielle Vermögensverkäufe, einschließlich des Geschäftsbereichs Umweltservices, um die Schuldenreduzierung zu beschleunigen und Aktienrückkäufe zu finanzieren.
- Revenue increased 11.1% to $2,060.0 million, excluding divestitures
- Adjusted EBITDA grew 13.9% to $591.1 million, excluding divestitures
- Adjusted EBITDA margin expanded by 90 basis points to 28.7%
- Solid Waste price increase of 6.5%, excluding divestitures
- Completed acquisitions generating ~$100 million in annualized revenue
- Raised full-year 2024 guidance for Adjusted EBITDA to $2,240-$2,250 million
- Projected Adjusted EBITDA margin increase of 170 basis points year-over-year
- Net loss of $472.3 million in Q2 2024, compared to net income of $293.8 million in Q2 2023
- Solid Waste volume decrease of 1.7%
- Year-to-date net loss of $648.8 million, compared to net income of $76.0 million in the prior year period
Insights
GFL Environmental's Q2 2024 results demonstrate strong performance and positive momentum. The company reported
Key highlights include:
- Solid Waste price growth of
6.5% (excluding divestitures) - Adjusted Net Income of
$108.7 million - Adjusted Free Cash Flow of
$185.7 million , a significant improvement from the previous year
The company's focus on pricing strategies and operational efficiencies is paying off, as evidenced by the margin improvements across segments. The decision to exit low-margin contracts in Michigan demonstrates a disciplined approach to profitability.
GFL's raised guidance for 2024 is particularly noteworthy. The new Adjusted EBITDA target of
The company's exploration of potential asset sales, particularly the Environmental Services business, could be a game-changer. If executed at the suggested mid-teen multiple, it could accelerate deleveraging and fund share buybacks, potentially unlocking significant shareholder value.
Overall, GFL's Q2 results and updated guidance paint a picture of a company executing well on its strategies and positioned for continued growth and margin expansion.
GFL Environmental's Q2 2024 results reveal several interesting market trends and strategic moves worth noting:
- Pricing Power: The
6.5% core pricing growth in Solid Waste (excluding divestitures) indicates strong pricing power in a competitive industry. This suggests GFL has a robust market position and the ability to pass on costs to customers. - Volume Challenges: The
1.7% volume decrease in Solid Waste highlights potential macroeconomic headwinds or market share shifts. It's important to monitor whether this is an industry-wide trend or specific to GFL. - Environmental Services Growth: The
8.9% revenue increase in Environmental Services (excluding prior year's outsized activity) points to growing demand in this segment, possibly driven by increased environmental regulations and corporate sustainability initiatives. - Strategic Divestitures: The exit from low-margin residential contracts in Michigan demonstrates GFL's focus on portfolio optimization and willingness to shed underperforming assets.
- M&A Activity: With
$100.0 million in annualized revenue from year-to-date acquisitions, GFL continues to leverage M&A as a growth strategy, consolidating a fragmented market. - Potential Asset Sale: The consideration of selling the Environmental Services business at a mid-teen multiple could reshape GFL's portfolio and financial structure. This move aligns with broader market trends of companies focusing on core competencies and unlocking value through strategic divestitures.
These trends suggest a shifting landscape in the waste management and environmental services sectors, with companies like GFL adapting through pricing strategies, portfolio optimization and potential transformative transactions.
- Revenue of
, ahead of guidance$2,060.0 million - Solid Waste price of
6.5% excluding the impact of divestitures, increase of6.1% including the impact of divestitures - Adjusted EBITDA1 of
, increase of$591.1 million 13.9% excluding the impact of divestitures;9.3% including the impact of divestitures; Adjusted Net Income1 of ; Net loss of$108.7 million $472.3 million - Adjusted EBITDA margin1 of
28.7% , increase of 90 basis points; Solid Waste Adjusted EBITDA margin1 of32.5% , increase of 90 basis points - Adjusted Cash Flows from Operating Activities1 of
; cash flows from operating activities of$394.8 million ; Adjusted Free Cash Flow1 of$364.6 million $185.7 million - Year-to-date completed acquisitions generating approximately
in annualized revenue$100.0 million - Raised full year 2024 guidance to Adjusted EBITDA2 of approximately
to$2,240.0 million and Adjusted EBITDA margin2 of$2,250.0 million 28.4% , up 170 basis points compared to the prior year
"Our exceptional start to this year can be attributed to the commitment of our over 20,000 employees who deliver consistent high-quality results and strive to make our business better every day," said Patrick Dovigi, Founder and Chief Executive Officer of GFL. "Our focus on strong execution generated better than anticipated financial metrics across the board, including volumes which saw a sequential improvement of 130 basis points. Price-led organic growth, together with our operating efficiencies and the positive margin impact of shedding low margin work, resulted in Adjusted EBITDA margin1 expansion of 90 basis points compared to the prior year period." Mr. Dovigi added, "As part of our deliberate volume strategies, we also accelerated our exit from a portfolio of residential collection contracts in
Mr. Dovigi continued, "The success of our first half results sets us up to increase our 2024 full year guidance for the second consecutive quarter. In particular, we are increasing our guidance for Adjusted EBITDA1 to between
Mr. Dovigi concluded, "Considering our organic growth opportunities over the next two years, including RNG and EPR, we do not believe that taking GFL private at this time is in the best long-term interest of our shareholders. At its current disconnected market valuation, we are a buyer of GFL, not a seller. However, our management team is always exploring ways to create long-term value for our shareholders, and has a track record of selling assets at valuations that are more in line with our current value expectations. We believe that a sale of certain of our high-quality assets, such as our Environmental Services business, could attract a mid-teen multiple and that the proceeds from such a transaction could be used to accelerate the deleveraging of our balance sheet and provide an opportunity to buy back a portion of our stock at an attractive valuation. We have received current preliminary expressions of interest in a transaction that supports our valuation perspective and are actively engaged in implementing preparatory steps required to potentially complete such a transaction. To ensure we are maximizing value for all our shareholders, we also believe that the undertaking of a full auction process will be required, although there can be no assurance that a transaction will be completed."
Second Quarter Results
- Revenue of
in the second quarter of 2024, increase of$2,060.0 million 11.1% excluding the impact of divestitures (6.0% including the impact of divestitures), compared to the second quarter of 2023.- Solid Waste revenue of
, including$1,581.6 million 6.5% from core pricing partially offset by volume decreases of1.7% .3 - Environmental Services revenue of
, compared to$478.4 million in the prior year period.$442.9 million
- Solid Waste revenue of
- Adjusted EBITDA1 increased by
13.9% excluding the impact of divestitures (9.3% including the impact of divestitures) to in the second quarter of 2024, compared to$591.1 million million in the second quarter of 2023. Adjusted EBITDA margin1 was$540.7 28.7% in the second quarter of 2024, compared to27.8% in the second quarter of 2023. Solid Waste Adjusted EBITDA margin1 was32.5% in the second quarter of 2024, compared to31.6% in the second quarter of 2023. Environmental Services Adjusted EBITDA margin1 was29.6% in the second quarter of 2024, compared to29.6% in the second quarter of 2023. - Net loss was
in the second quarter of 2024, compared to net income of$472.3 million in the second quarter of 2023. Net loss includes a non-cash loss resulting from the divestiture of certain$293.8 million U.S. assets completed in the current quarter. - Adjusted Free Cash Flow1 was
million in the second quarter of 2024, compared to$185.7 in the second quarter of 2023. The increase of$8.5 million was predominantly due to an increase in cash flows from operating activities from improved working capital and a reduction in cash interest paid, as well as timing of capex payments.$177.2 million
Year to Date Results
- Revenue of
for the six months ended June 30, 2024, increase of$3,861.4 million 8.9% excluding the impact of divestitures (3.2% including the impact of divestitures), compared to the six months ended June 30, 2023.- Solid Waste revenue of
, including$3,013.4 million 7.1% from core pricing, partially offset by volume decreases of2.3% .3 - Environmental Services revenue of
, compared to$848.0 million in the prior year period which included approximately$818.8 million of revenue associated with an unseasonably high level of industrial collection, processing and emergency response activity. Excluding the impact of this outsized prior year activity, revenue increased by$40.0 million 8.9% .
- Solid Waste revenue of
- Adjusted EBITDA1 increased by
12.2% excluding the impact of divestitures (6.7% including the impact of divestitures) to for the six months ended June 30, 2024, compared to the six months ended June 30, 2023. Adjusted EBITDA margin1 was$1,046.8 million 27.1% for the six months ended June 30, 2024, compared to26.2% for the six months ended June 30, 2023. Solid Waste Adjusted EBITDA margin1 was31.7% for the six months ended June 30, 2024, compared to30.4% for the six months ended June 30, 2023. Environmental Services Adjusted EBITDA margin1 was26.3% for the six months ended June 30, 2024, compared to26.1% for the six months ended June 30, 2023. - Net loss was
for the six months ended June 30, 2024, compared to net income of$648.8 million for the six months ended June 30, 2023. Net loss includes a non-cash loss resulting from the divestiture of certain$76.0 million U.S. assets completed in the current period. - Adjusted Free Cash Flow1 was
for the six months ended June 30, 2024, compared to$234.8 million for the six months ended June 30, 2023. The increase of$(46.3) million was predominantly due to an increase in cash flows from operating activities from improved working capital and a reduction in cash interest paid, as well as timing of capex payments.$281.1 million
Updated Full Year 2024 Guidance
GFL also provided its updated guidance for 2024 assuming a CAD/US exchange rate of 1.38 for the remainder of the year (compared to 1.35 provided in our original guidance on February 20, 2024).
- Revenue is estimated to be between
and$7,900.0 million , up compared to original guidance considering the impact of the recent divestiture.$7,925.0 million - Adjusted EBITDA2 is estimated to be between
and$2,240.0 million , up approximately$2,250.0 million at the midpoint compared to original guidance.$30 million - Full year Adjusted EBITDA margin2 is expected to be approximately
28.4% , an increase of 70 basis points compared to original guidance and up 170 basis points compared to the prior year.
- Full year Adjusted EBITDA margin2 is expected to be approximately
- Adjusted Free Cash Flow2 is estimated to be approximately
, up compared to original guidance.$810.0 million - Reaffirming Net Levearge2 at year-end is estimated to be between 3.65x and 3.85x.
The 2024 guidance excludes any impact from acquisitions not yet completed. Implicit in forward-looking information in respect of our expectations for 2024 are certain current assumptions, including, among others, no changes to the current economic environment, including fuel and commodities. The updated 2024 guidance assumes GFL will continue to execute on our strategy of organically growing our business, leveraging our scalable network to attract and retain customers across multiple service lines, realizing operational efficiencies and extracting procurement and cost synergies. See "Forward-Looking Information".
______________________ | |
(1) | A non-IFRS measure; see accompanying Non-IFRS Reconciliation Schedule; see "Non-IFRS Measures" for an explanation of the composition of non-IFRS measures. |
(2) | Information contained in the section titled "Updated Full Year 2024 Guidance" includes non-IFRS measures and ratios, including Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Free Cash Flow and Net Leverage. Due to the uncertainty of the likelihood, amount and timing of effects of events or circumstances to be excluded from these measures, GFL does not have information available to provide a quantitative reconciliation of such projections to comparable IFRS measures. See "Non-IFRS Measures" below. See Second Quarter Results for the equivalent historical non-IFRS measure. |
(3) | Reflects pro forma adjustments to remove the contribution of three non-core |
Q2 2024 Earnings
GFL will host a conference call related to our second quarter earnings and 2024 guidance update on August 1, 2024 at 8:30 am Eastern Time. A live audio webcast of the conference call can be accessed by logging onto our Investors page at investors.gflenv.com or by clicking here. Listeners may access the call toll-free by dialing 1-833-950-0062 in
We encourage participants who will be dialing in to pre-register for the conference call using the following link: https://www.netroadshow.com/events/login?show=42e63b40&confId=67155. Callers who pre-register will be given a conference access code and PIN to gain immediate access to the call and bypass the live operator on the day of the call. Participants may pre-register at any time, including up to and after the call start time. For those unable to listen live, an audio replay of the call will be available until August 15, 2024 by dialing 1-226-828-7578 in
About GFL
GFL, headquartered in
For more information, visit the GFL web site at gflenv.com. To subscribe for investor email alerts please visit investors.gflenv.com or click here.
Forward-Looking Information
This release includes certain "forward-looking statements" and "forward-looking information" (collectively, "forward-looking information") within the meaning of applicable
Forward-looking information is based on our opinions, estimates and assumptions that we considered appropriate and reasonable as of the date such information is stated, is subject to known and unknown risks, uncertainties, assumptions and other important factors that may cause the actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking information, including but not limited to certain assumptions set out herein in the section titled "Guidance Update"; our ability to obtain and maintain existing financing on acceptable terms; our ability to source and execute on acquisitions on terms acceptable to us; our ability to find purchasers for and complete any divestiture of assets on terms acceptable to us; our ability to use the proceeds of any such asset divestiture for deleveraging or potential share repurchases; currency exchange and interest rates; commodity price fluctuations; our ability to implement price increases and surcharges; changes in waste volumes; labour, supply chain and transportation constraints; inflationary cost pressures; fuel supply and fuel price fluctuations; our ability to maintain a favourable working capital position; the impact of competition; the changes and trends in our industry or the global economy; and changes in laws, rules, regulations, and global standards. Other important factors that could materially affect our forward-looking information can be found in the "Risk Factors" section of GFL's annual information form for the year ended December 31, 2023 and GFL's other periodic filings with the
Non-IFRS Measures
This release makes reference to certain non-IFRS measures. These measures are not recognized measures under IFRS and do not have a standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of our financial information reported under IFRS. Rather, these non-IFRS measures are used to provide investors with supplemental measures of our operating performance and thus highlight trends in our core business that may not otherwise be apparent when relying solely on IFRS measures. We also believe that securities analysts, investors and other interested parties frequently use non-IFRS measures in the evaluation of issuers. Our management also uses non-IFRS measures in order to facilitate operating performance comparisons from period to period, to prepare annual operating budgets and forecasts and to determine components of management compensation.
EBITDA represents, for the applicable period, net income (loss) plus (a) interest and other finance costs, plus (b) depreciation and amortization of property and equipment, landfill assets and intangible assets, plus (less) (c) the provision (recovery) for income taxes, in each case to the extent deducted or added to/from net income (loss). We present EBITDA to assist readers in understanding the mathematical development of Adjusted EBITDA. Management does not use EBITDA as a financial performance metric.
Adjusted EBITDA is a supplemental measure used by management and other users of our financial statements including, our lenders and investors, to assess the financial performance of our business without regard to financing methods or capital structure. Adjusted EBITDA is also a key metric that management uses prior to execution of any strategic investing or financing opportunity. For example, management uses Adjusted EBITDA as a measure in determining the value of acquisitions, expansion opportunities, and dispositions. In addition, Adjusted EBITDA is utilized by financial institutions to measure borrowing capacity. Adjusted EBITDA is calculated by adding and deducting, as applicable from EBITDA, certain expenses, costs, charges or benefits incurred in such period which in management's view are either not indicative of underlying business performance or impact the ability to assess the operating performance of our business, including: (a) (gain) loss on foreign exchange, (b) (gain) loss on sale of property and equipment, (c) mark-to-market (gain) loss on Purchase Contracts, (d) share of net (income) loss of investments accounted for using the equity method for associates, (e) share-based payments, (f) (gain) loss on divestiture, (g) transaction costs, (h) acquisition, rebranding and other integration costs (included in cost of sales related to acquisition activity), (i) Founder/CEO remuneration and (j) other. For the three and six months ended June 30, 2024, Founder/CEO remuneration has been added back to EBITDA. We use Adjusted EBITDA to facilitate a comparison of our operating performance on a consistent basis reflecting factors and trends affecting our business. As we continue to grow our business, we may be faced with new events or circumstances that are not indicative of our underlying business performance or that impact the ability to assess our operating performance.
Adjusted EBITDA margin represents Adjusted EBITDA divided by revenue. Management and other users of our financial statements including our lenders and investors use Adjusted EBITDA margin to facilitate a comparison of the operating performance of each of our operating segments on a consistent basis reflecting factors and trends affecting our business.
Acquisition EBITDA represents, for the applicable period, management's estimates of the annual Adjusted EBITDA of an acquired business, based on its most recently available historical financial information at the time of acquisition, as adjusted to give effect to (a) the elimination of expenses related to the prior owners and certain other costs and expenses that are not indicative of the underlying business performance, if any, as if such business had been acquired on the first day of such period and (b) contract and acquisition annualization for contracts entered into and acquisitions completed by such acquired business prior to our acquisition (collectively, "Acquisition EBITDA Adjustments"). Further adjustments are made to such annual Adjusted EBITDA to reflect estimated operating cost savings and synergies, if any, anticipated to be realized upon acquisition and integration of the business into our operations. Acquisition EBITDA is calculated net of divestitures. We use Acquisition EBITDA for the acquired businesses to adjust our Adjusted EBITDA to include a proportional amount of the Acquisition EBITDA of the acquired businesses based upon the respective number of months of operation for such period prior to the date of our acquisition of each such business.
Adjusted Cash Flows from Operating Activities represents cash flows from operating activities adjusted for (a) transaction costs, (b) acquisition, rebranding and other integration costs, (c) Founder/CEO remuneration, (d) cash interest paid on TEUs and (e) distribution received from joint ventures. Adjusted Cash Flows from Operating Activities is a supplemental measure used by investors as a valuation and liquidity measure in our industry. For the three and six months ended June 30, 2024, Founder/CEO remuneration and distributions received from joint ventures have been added back to Adjusted Cash Flows from Operating Activities. These amounts were not paid or received, as applicable, in prior periods. Adjusted Cash Flows from Operating Activities is a supplemental measure used by management to evaluate and monitor liquidity and the ongoing financial performance of GFL.
Adjusted Free Cash Flow represents Adjusted Cash Flows from Operating Activities adjusted for (a) proceeds on disposal of assets and other, (b) purchase of property and equipment and (c) incremental growth investments. Adjusted Free Cash Flow is a supplemental measure used by investors as a valuation and liquidity measure in our industry. Adjusted Free Cash Flow is a supplemental measure used by management to evaluate and monitor liquidity and the ongoing financial performance of GFL. For the three and six months ended June 30, 2024, we excluded investment in joint ventures and associates from the calculation of Adjusted Free Cash Flow.
Adjusted Net Income (Loss) represents net income (loss) adjusted for (a) amortization of intangible assets, (b) ARO discount rate depreciation adjustment, (c) incremental depreciation of property and equipment due to recapitalization, (d) amortization of deferred financing costs, (e) (gain) loss on foreign exchange, (f) mark-to-market (gain) loss on Purchase Contracts, (g) share of net (income) loss of investments accounted for using the equity method, (h) loss on termination of hedged instruments (i) (gain) loss on divestiture, (j) transaction costs, (k) acquisition, rebranding and other integration costs, (l) Founder/CEO remuneration, (m) TEU amortization expense, (n) other and (o) the tax impact of the forgoing. For the three and six months ended June 30, 2024, we added back the ARO discount rate depreciation adjustment, the loss on termination of hedged instruments, Founder/CEO remuneration, and our share of net loss of investments accounted for using the equity method. Adjusted income (loss) per share is defined as Adjusted Net Income (Loss) divided by the weighted average shares in the period. For the three and six months ended June 30, 2024, Founder/CEO remuneration has been added back to net income (loss). We believe that Adjusted income (loss) per share provides a meaningful comparison of current results to prior periods' results by excluding items that GFL does not believe reflect its fundamental business performance.
Net Leverage is a supplemental measure used by management to evaluate borrowing capacity and capital allocation strategies. Net Leverage is equal to our total long-term debt, as adjusted for fair value, deferred financings and other adjustments and reduced by our cash, divided by Run-Rate EBITDA.
Run-Rate EBITDA represents Adjusted EBITDA for the applicable period as adjusted to give effect to management's estimates of (a) Acquisition EBITDA Adjustments (as defined above) and (b) the impact of annualization of certain new municipal and disposal contracts and cost savings initiatives, entered into, commenced or implemented, as applicable, in such period, as if such contracts or costs savings initiatives had been entered into, commenced or implemented, as applicable, on the first day of such period ((a) and (b), collectively, "Run-Rate EBITDA Adjustments"). Run-Rate EBITDA has not been adjusted to take into account the impact of the cancellation of contracts and cost increases associated with these contracts. These adjustments reflect monthly allocations of Acquisition EBITDA for the acquired businesses based on straight line proration. As a result, these estimates do not take into account the seasonality of a particular acquired business. While we do not believe the seasonality of any one acquired business is material when aggregated with other acquired businesses, the estimates may result in a higher or lower adjustment to our Run-Rate EBITDA than would have resulted had we adjusted for the actual results of each of the acquired businesses for the period prior to our acquisition. We primarily use Run-Rate EBITDA to show how GFL would have performed if each of the acquired businesses had been consummated at the start of the period as well as to show the impact of the annualization of certain new municipal and disposal contracts and cost savings initiatives. We also believe that Run-Rate EBITDA is useful to investors and creditors to monitor and evaluate our borrowing capacity and compliance with certain of our debt covenants. Run-Rate EBITDA as presented herein is calculated in accordance with the terms of our revolving credit agreement.
All references to "$" in this press release are to Canadian dollars, unless otherwise noted.
For further information:
Patrick Dovigi, Founder and Chief Executive Officer
+1 905-326-0101
pdovigi@gflenv.com
GFL Environmental Inc.
Unaudited Interim Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income
(In millions of dollars except per share amounts)
Three months ended June 30, | Six months ended June 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Revenue | $ 2,060.0 | $ 1,943.6 | $ 3,861.4 | $ 3,742.7 | ||||
Expenses | ||||||||
Cost of sales | 1,661.2 | 1,590.6 | 3,165.4 | 3,145.2 | ||||
Selling, general and administrative expenses | 253.9 | 234.2 | 529.3 | 448.7 | ||||
Interest and other finance costs | 186.9 | 164.8 | 339.9 | 329.5 | ||||
Loss (gain) on sale of property and equipment | 0.2 | (6.5) | (1.9) | (6.4) | ||||
Loss (gain) on foreign exchange | 5.4 | (56.8) | 80.3 | (51.5) | ||||
Mark-to-market loss on Purchase Contracts | — | — | — | 104.3 | ||||
Loss (gain) on divestiture | 494.1 | (575.0) | 494.1 | (580.5) | ||||
Other | 3.6 | (2.3) | (0.9) | (2.3) | ||||
2,605.3 | 1,349.0 | 4,606.2 | 3,387.0 | |||||
Share of net income (loss) of investments accounted for using the equity | 15.7 | (61.9) | (14.9) | (82.9) | ||||
(Loss) income before income taxes | (529.6) | 532.7 | (759.7) | 272.8 | ||||
Current income tax expense | 24.0 | 342.2 | 63.2 | 349.4 | ||||
Deferred tax recovery | (81.3) | (103.3) | (174.1) | (152.6) | ||||
Income tax (recovery) expense | (57.3) | 238.9 | (110.9) | 196.8 | ||||
Net (loss) income | (472.3) | 293.8 | (648.8) | 76.0 | ||||
Less: Net (loss) income attributable to non-controlling interests | (1.1) | (1.1) | (4.8) | 0.5 | ||||
Net (loss) income attributable to GFL Environmental Inc. | (471.2) | 294.9 | $ (644.0) | $ 75.5 | ||||
Items that may be subsequently reclassified to net loss | ||||||||
Currency translation adjustment | 60.6 | (156.3) | 201.3 | (161.8) | ||||
Fair value movements on cash flow hedges, net of tax | 0.6 | 7.5 | (14.7) | 14.9 | ||||
Share of other comprehensive loss of investments accounted for using the | (1.2) | (0.4) | (1.2) | (0.4) | ||||
Reclassification to net (loss) income of foreign currency differences on | (26.5) | 22.5 | (26.5) | 22.5 | ||||
Other comprehensive income (loss) | 33.5 | (126.7) | 158.9 | (124.8) | ||||
Total comprehensive (loss) income | (438.8) | 167.1 | (489.9) | (48.8) | ||||
Less: Total comprehensive income attributable to non-controlling interests | 0.9 | (1.3) | 2.7 | 0.2 | ||||
Total comprehensive loss attributable to GFL Environmental Inc. | $ (439.7) | $ 168.4 | $ (492.6) | $ (49.0) | ||||
Basic (loss) income per share(1) | $ (1.31) | $ 0.74 | $ (1.84) | $ 0.08 | ||||
Diluted (loss) income per share(1) | $ (1.31) | $ 0.72 | $ (1.84) | $ 0.08 | ||||
Weighted average number of shares outstanding | 376,598,800 | 369,225,007 | 374,792,781 | 369,200,725 | ||||
Diluted weighted average number of shares outstanding | 376,598,800 | 401,218,417 | 374,792,781 | 372,779,310 |
(1) | Basic and diluted loss per share is calculated on net (loss) income attributable to GFL Environmental Inc. adjusted for amounts attributable to preferred shareholders. Refer to Note 9 in our Unaudited Interim Financial Statements. |
GFL Environmental Inc.
Unaudited Interim Condensed Consolidated Statements of Financial Position
(In millions of dollars)
June 30, 2024 | December 31, 2023 | |||
Assets | ||||
Cash | $ 134.2 | $ 135.7 | ||
Trade and other receivables, net | 1,186.0 | 1,080.0 | ||
Income taxes recoverable | — | 47.7 | ||
Prepaid expenses and other assets | 289.4 | 221.6 | ||
Current assets | 1,609.6 | 1,485.0 | ||
Property and equipment, net | 7,330.2 | 6,980.7 | ||
Intangible assets, net | 2,944.5 | 3,056.3 | ||
Investments accounted for using the equity method | 312.9 | 319.0 | ||
Other long-term assets | 114.0 | 82.9 | ||
Deferred income tax assets | 173.6 | 64.8 | ||
Goodwill | 7,790.6 | 7,890.5 | ||
Non-current assets | 18,665.8 | 18,394.2 | ||
Total assets | $ 20,275.4 | $ 19,879.2 | ||
Liabilities | ||||
Accounts payable and accrued liabilities | 1,666.9 | 1,679.1 | ||
Income taxes payable | 6.2 | — | ||
Long-term debt | 10.0 | 9.7 | ||
Lease obligations | 61.9 | 59.6 | ||
Due to related party | 5.8 | 5.8 | ||
Landfill closure and post-closure obligations | 59.4 | 56.2 | ||
Current liabilities | 1,810.2 | 1,810.4 | ||
Long-term debt | 9,659.3 | 8,827.2 | ||
Lease obligations | 396.6 | 383.4 | ||
Other long-term liabilities | 39.8 | 39.1 | ||
Due to related party | — | 2.9 | ||
Deferred income tax liabilities | 485.5 | 534.0 | ||
Landfill closure and post-closure obligations | 928.6 | 896.0 | ||
Non-current liabilities | 11,509.8 | 10,682.6 | ||
Total liabilities | 13,320.0 | 12,493.0 | ||
Shareholders' equity | ||||
Share capital | 9,901.3 | 9,835.1 | ||
Contributed surplus | 155.9 | 149.5 | ||
Deficit | (3,480.1) | (2,822.6) | ||
Accumulated other comprehensive income | 166.5 | 15.1 | ||
Total GFL Environmental Inc.'s shareholders' equity | 6,743.6 | 7,177.1 | ||
Non-controlling interests | 211.8 | 209.1 | ||
Total shareholders' equity | 6,955.4 | 7,386.2 | ||
Total liabilities and shareholders' equity | $ 20,275.4 | $ 19,879.2 |
GFL Environmental Inc.
Unaudited Interim Condensed Consolidated Statements of Cash Flows
(In millions of dollars)
Three months ended June 30, | Six months ended June 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Operating activities | ||||||||
Net (loss) income | $ (472.3) | $ 293.8 | $ (648.8) | $ 76.0 | ||||
Adjustments for non-cash items | ||||||||
Depreciation of property and equipment | 287.3 | 237.8 | 542.3 | 477.6 | ||||
Amortization of intangible assets | 110.6 | 134.0 | 219.3 | 272.8 | ||||
Share of net (income) loss of investments accounted for using the equity | (15.7) | 61.9 | 14.9 | 82.9 | ||||
Loss (gain) on divestiture | 494.1 | (575.0) | 494.1 | (580.5) | ||||
Other | 3.6 | (2.3) | (0.9) | (2.3) | ||||
Interest and other finance costs | 186.9 | 164.8 | 339.9 | 329.5 | ||||
Share-based payments | 15.6 | 15.2 | 72.6 | 30.2 | ||||
Loss (gain) on unrealized foreign exchange on long-term debt and TEUs | 5.3 | (56.8) | 80.1 | (50.7) | ||||
Loss (gain) on sale of property and equipment | 0.2 | (6.5) | (1.9) | (6.4) | ||||
Mark-to-market loss on Purchase Contracts | — | — | — | 104.3 | ||||
Current income tax expense | 24.0 | 342.2 | 63.2 | 349.4 | ||||
Deferred tax recovery | (81.3) | (103.3) | (174.1) | (152.6) | ||||
Interest paid in cash on Amortizing Notes component of TEUs | — | — | — | (0.2) | ||||
Interest paid in cash, excluding interest paid on Amortizing Notes | (107.0) | (115.7) | (228.9) | (276.7) | ||||
Income taxes paid in cash, net | (4.6) | (8.9) | (6.5) | (10.9) | ||||
Changes in non-cash working capital items | (76.7) | (116.7) | (129.9) | (182.5) | ||||
Landfill closure and post-closure expenditures | (5.4) | (3.8) | (7.6) | (6.7) | ||||
364.6 | 260.7 | 627.8 | 453.2 | |||||
Investing activities | ||||||||
Purchase of property and equipment | (298.4) | (276.6) | (594.7) | (547.3) | ||||
Proceeds from disposal of assets and other | 0.3 | 7.2 | 8.0 | 20.4 | ||||
Proceeds from divestitures | 69.5 | 1,645.9 | 69.5 | 1,645.9 | ||||
Business acquisitions and investments, net of cash acquired | (439.8) | (58.2) | (551.4) | (282.4) | ||||
Dividend received from joint ventures | 2.0 | — | 8.3 | — | ||||
(666.4) | 1,318.3 | (1,060.3) | 836.6 | |||||
Financing activities | ||||||||
Repayment of lease obligations | (24.6) | (20.8) | (62.3) | (38.6) | ||||
Issuance of long-term debt | 1,481.9 | 1,085.3 | 2,060.7 | 1,963.1 | ||||
Repayment of long-term debt | (1,047.6) | (2,630.6) | (1,510.8) | (3,184.9) | ||||
Proceeds from termination of hedged arrangements | — | — | — | 17.3 | ||||
Payment for termination of hedged arrangements | (6.4) | — | (6.4) | — | ||||
Payment of contingent purchase consideration and holdbacks | (18.3) | (1.5) | (19.5) | (4.0) | ||||
Repayment of Amortizing Notes | — | — | — | (15.7) | ||||
Dividends issued and paid | (7.1) | (6.5) | (13.5) | (12.1) | ||||
Payment of financing costs | (6.3) | (0.9) | (8.7) | (15.0) | ||||
Repayment of loan to related party | — | — | (2.9) | (6.4) | ||||
Contribution from non-controlling interest | — | — | — | 8.1 | ||||
371.6 | (1,575.0) | 436.6 | (1,288.2) | |||||
Increase in cash | 69.8 | 4.0 | 4.1 | 1.6 | ||||
Changes due to foreign exchange revaluation of cash | (5.6) | 5.2 | (5.6) | (1.5) | ||||
Cash, beginning of period | 70.0 | 73.0 | 135.7 | 82.1 | ||||
Cash, end of period | $ 134.2 | $ 82.2 | $ 134.2 | $ 82.2 |
SUPPLEMENTAL DATA
You should read the following information in conjunction with our audited consolidated financial statements and notes thereto as of and for the year ended December 31, 2023, as well as our unaudited Interim Financial Statements and notes thereto for the three and six months ended June 30, 2024.
Revenue Growth
The following tables summarize the revenue growth in our segments for the period indicated:
Three months ended June 30, 2024 | ||||||||||||
Pro forma excluding divestitures(1) | ||||||||||||
Contribution | Organic | Foreign | Revenue | Impact from | Total Revenue | |||||||
Solid Waste | ||||||||||||
0.7 % | 8.3 % | — % | 9.0 % | — % | 9.0 % | |||||||
8.0 | 3.6 | 1.9 | 13.5 | (9.7) | 3.8 | |||||||
Solid Waste | 5.6 | 5.2 | 1.3 | 12.1 | (6.7) | 5.4 | ||||||
Environmental Services | 6.9 | 0.5 | 0.6 | 8.0 | — | 8.0 | ||||||
Total | 5.9 % | 4.0 % | 1.2 % | 11.1 % | (5.1) % | 6.0 % |
(1) Reflects pro forma adjustments to remove the contribution of three non-core |
Six months ended June 30, 2024 | ||||||||||||
Pro forma excluding divestitures(1) | ||||||||||||
Contribution | Organic | Foreign | Revenue | Impact from | Total Revenue | |||||||
Solid Waste | ||||||||||||
0.7 % | 7.7 % | — % | 8.4 % | — % | 8.4 % | |||||||
7.1 | 3.5 | 0.9 | 11.5 | (10.7) | 0.8 | |||||||
Solid Waste | 5.1 | 4.8 | 0.6 | 10.5 | (7.4) | 3.1 | ||||||
Environmental Services | 7.7 | (4.4) | 0.3 | 3.6 | — | 3.6 | ||||||
Total | 5.7 % | 2.7 % | 0.5 % | 8.9 % | (5.7) % | 3.2 % |
(1) Reflects pro forma adjustments to remove the contribution of three non-core |
Detail of Solid Waste Organic Growth
The following table summarizes the components of our Solid Waste organic growth for the periods indicated:
Pro forma excluding divestitures(1) | ||||||||
Three months ended June 30, 2024 | Six months ended June 30, 2024 | Three months ended June 30, 2024 | Six months ended June 30, 2024 | |||||
Price | 6.5 % | 7.1 % | 6.1 % | 6.6 % | ||||
Surcharges | (0.5) | (0.7) | (0.5) | (0.7) | ||||
Volume | (1.7) | (2.3) | (1.7) | (2.2) | ||||
Commodity price | 0.9 | 0.8 | 0.9 | 0.8 | ||||
Total Solid Waste organic growth | 5.2 % | 4.8 % | 4.8 % | 4.5 % |
(1) Reflects pro forma adjustments to remove the contribution of three non-core |
Operating Segment Results
The following tables summarize our operating segment results for the periods indicated:
Three months ended June 30, 2024 | Three months ended June 30, 2023 | |||||||||||
($ millions) | Revenue | Adjusted | Adjusted | Revenue(3) | Adjusted | Adjusted | ||||||
Solid Waste | ||||||||||||
$ 495.8 | $ 149.8 | 30.2 % | $ 454.9 | $ 133.2 | 29.3 % | |||||||
1,085.8 | 364.4 | 33.6 | 1,045.8 | 340.8 | 32.6 | |||||||
Solid Waste | 1,581.6 | 514.2 | 32.5 | 1,500.7 | 474.0 | 31.6 | ||||||
Environmental Services | 478.4 | 141.7 | 29.6 | 442.9 | 130.9 | 29.6 | ||||||
Corporate | — | (64.8) | — | — | (64.2) | — | ||||||
Total | $ 2,060.0 | $ 591.1 | 28.7 % | $ 1,943.6 | $ 540.7 | 27.8 % |
Six months ended June 30, 2024 | Six months ended June 30, 2023 | |||||||||||
($ millions) | Revenue | Adjusted | Adjusted | Revenue(5) | Adjusted | Adjusted | ||||||
Solid Waste | ||||||||||||
$ 929.4 | $ 263.4 | 28.3 % | $ 857.5 | $ 234.0 | 27.3 % | |||||||
2,084.0 | 691.5 | 33.2 | 2,066.4 | 654.9 | 31.7 | |||||||
Solid Waste | 3,013.4 | 954.9 | 31.7 | 2,923.9 | 888.9 | 30.4 | ||||||
Environmental Services | 848.0 | 223.0 | 26.3 | 818.8 | 213.7 | 26.1 | ||||||
Corporate | — | (131.1) | — | — | (121.4) | — | ||||||
Total | $ 3,861.4 | $ 1,046.8 | 27.1 % | $ 3,742.7 | $ 981.2 | 26.2 % |
(1) | A non-IFRS measure; see accompanying Non-IFRS Reconciliation Schedule; see "Non-IFRS Measures" for an explanation of the composition of non-IFRS measures. |
(2) | See "Non-IFRS Measures" for an explanation of the composition of non-IFRS measures. |
(3) | Includes reclassification of |
(4) | Includes reclassification of |
(5) | Includes reclassification of |
(6) | Includes reclassification of |
Net Leverage
The following table presents the calculation of Net Leverage as at the dates indicated:
($ millions) | June 30, 2024 | December 31, 2023 | ||
Total long-term debt, net of derivative asset(1) | $ 9,636.9 | $ 8,816.9 | ||
Deferred finance costs and other adjustments | (66.9) | (17.7) | ||
Total long-term debt excluding deferred finance costs and other adjustments | $ 9,703.8 | $ 8,834.6 | ||
Less: cash | (134.2) | (135.7) | ||
9,569.6 | 8,698.9 | |||
Trailing twelve months Adjusted EBITDA(2) | 2,069.3 | 2,003.7 | ||
Run-Rate EBITDA Adjustments(3) | 161.5 | 98.3 | ||
Run-Rate EBITDA(3) | $ 2,230.8 | $ 2,102.0 | ||
Net Leverage(2) | 4.29x | 4.14x |
(1) | Total long-term debt includes derivative asset reclassified for financial statement presentation purposes to other long-term assets, refer to Note 7 in our unaudited Interim Financial Statements. |
(2) | A non-IFRS measure; see accompanying Non-IFRS Reconciliation Schedule; see "Non-IFRS Measures" for an explanation of the composition of non-IFRS measures. |
(3) | See "Non-IFRS Measures" for an explanation of the composition of non-IFRS measures and ratios. |
Shares Outstanding
The following table presents the total shares outstanding as at the date indicated:
June 30, 2024 | ||
Subordinate voting shares | 364,726,221 | |
Multiple voting shares | 11,812,964 | |
Basic shares outstanding | 376,539,185 | |
Effect of dilutive instruments | 8,583,676 | |
Series A Preferred Shares (as converted) | 27,013,736 | |
Series B Preferred Shares (as converted) | 7,951,890 | |
Diluted shares outstanding | 420,088,487 |
NON-IFRS RECONCILIATION SCHEDULE
Adjusted EBITDA
The following tables provide a reconciliation of our net (loss) income to EBITDA and Adjusted EBITDA for the periods indicated:
($ millions) | Three months ended June 30, 2024 | Three months ended June 30, 2023 | ||
Net (loss) income | $ (472.3) | $ 293.8 | ||
Add: | ||||
Interest and other finance costs | 186.9 | 164.8 | ||
Depreciation of property and equipment | 287.3 | 237.8 | ||
Amortization of intangible assets | 110.6 | 134.0 | ||
Income tax (recovery) expense | (57.3) | 238.9 | ||
EBITDA | 55.2 | 1,069.3 | ||
Add: | ||||
Loss (gain) on foreign exchange(1) | 5.4 | (56.8) | ||
Loss (gain) on sale of property and equipment | 0.2 | (6.5) | ||
Share of net (income) loss of investments accounted for using the equity | (11.2) | 61.9 | ||
Share-based payments(4) | 15.6 | 15.2 | ||
Loss (gain) on divestiture(5) | 494.1 | (575.0) | ||
Transaction costs(6) | 16.2 | 29.6 | ||
Acquisition, rebranding and other integration costs(7) | 1.8 | 5.3 | ||
Founder/CEO remuneration(8) | 10.2 | — | ||
Other | 3.6 | (2.3) | ||
Adjusted EBITDA | $ 591.1 | $ 540.7 |
($ millions) | Six months ended June 30, 2024 | Six months ended June 30, 2023 | ||
Net (loss) income | $ (648.8) | $ 76.0 | ||
Add: | ||||
Interest and other finance costs | 339.9 | 329.5 | ||
Depreciation of property and equipment | 542.3 | 477.6 | ||
Amortization of intangible assets | 219.3 | 272.8 | ||
Income tax (recovery) expense | (110.9) | 196.8 | ||
EBITDA | 341.8 | 1,352.7 | ||
Add: | ||||
Loss (gain) on foreign exchange(1) | 80.3 | (51.5) | ||
Gain on sale of property and equipment | (1.9) | (6.4) | ||
Mark-to-market loss on Purchase Contracts(2) | — | 104.3 | ||
Share of net loss of investments accounted for using the equity method(3) | 26.0 | 82.9 | ||
Share-based payments(4) | 72.6 | 30.2 | ||
Loss (gain) on divestiture(5) | 494.1 | (580.5) | ||
Transaction costs(6) | 22.3 | 41.6 | ||
Acquisition, rebranding and other integration costs(7) | 2.3 | 10.2 | ||
Founder/CEO remuneration(8) | 10.2 | — | ||
Other | (0.9) | (2.3) | ||
Adjusted EBITDA | $ 1,046.8 | $ 981.2 |
(1) | Consists of (i) non-cash gains and losses on foreign exchange and interest rate swaps entered into in connection with our debt instruments and (ii) gains and losses attributable to foreign exchange rate fluctuations. |
(2) | This is a non-cash item that consists of the fair value "mark-to-market" adjustment on the Purchase Contracts. |
(3) | Excludes share of net income of investments accounted for using the equity method for RNG projects. |
(4) | This is a non-cash item and consists of the amortization of the estimated fair value of share-based payments granted to certain members of management under share-based payment plans. |
(5) | Consists of gains and losses resulting from the divestiture of certain assets and three non-core |
(6) | Consists of acquisition, integration and other costs such as legal, consulting and other fees and expenses incurred in respect of acquisitions and financing activities completed during the applicable period. We expect to incur similar costs in connection with other acquisitions in the future and, under IFRS, such costs relating to acquisitions are expensed as incurred and not capitalized. This is part of SG&A. |
(7) | Consists of costs related to the rebranding of equipment acquired through business acquisitions. We expect to incur similar costs in connection with other acquisitions in the future. This is part of cost of sales. |
(8) | Consists of cash payment to the Founder and CEO, which payment had been satisfied through the issuance of restricted share units in the prior year period as reflected in "All Other Compensation" in the 2024 Management Information Circular. |
Adjusted Net Income
The following tables provide a reconciliation of our net (loss) income to Adjusted Net Income for the periods indicated:
($ millions) | Three months ended June 30, 2024 | Three months ended June 30, 2023 | ||
Net (loss) income | $ (472.3) | $ 293.8 | ||
Add: | ||||
Amortization of intangible assets(1) | 110.6 | 134.0 | ||
ARO discount rate depreciation adjustment(2) | 4.3 | — | ||
Incremental depreciation of property and equipment due to recapitalization | — | 3.0 | ||
Amortization of deferred financing costs | 7.1 | 3.9 | ||
Loss (gain) on foreign exchange(3) | 5.4 | (56.8) | ||
Share of net (income) loss of investments accounted for using the equity | (11.2) | 61.9 | ||
Loss on termination of hedged arrangements(6) | 17.2 | — | ||
Loss (gain) on divestiture(7) | 494.1 | (575.0) | ||
Transaction costs(8) | 16.2 | 29.6 | ||
Acquisition, rebranding and other integration costs(9) | 1.8 | 5.3 | ||
Founder/CEO remuneration(10) | 10.2 | — | ||
Other | 3.6 | (2.3) | ||
Tax effect(11) | (78.3) | 298.8 | ||
Adjusted Net Income | $ 108.7 | $ 196.2 | ||
Adjusted income per share, basic | $ 0.29 | $ 0.53 | ||
Adjusted income per share, diluted | $ 0.29 | $ 0.49 |
($ millions) | Six months ended June 30, 2024 | Six months ended June 30, 2023 | ||
Net (loss) income | $ (648.8) | $ 76.0 | ||
Add: | ||||
Amortization of intangible assets(1) | 219.3 | 272.8 | ||
ARO discount rate depreciation adjustment(2) | 4.3 | — | ||
Incremental depreciation of property and equipment due to recapitalization | — | 7.5 | ||
Amortization of deferred financing costs | 12.0 | 9.2 | ||
Loss (gain) on foreign exchange(3) | 80.3 | (51.5) | ||
Mark-to-market loss on Purchase Contracts(4) | — | 104.3 | ||
Share of net loss of investments accounted for using the equity method(5) | 26.0 | 82.9 | ||
Loss on termination of hedged arrangements(6) | 17.2 | — | ||
Loss (gain) on divestiture(7) | 494.1 | (580.5) | ||
Transaction costs(8) | 22.3 | 41.6 | ||
Acquisition, rebranding and other integration costs(9) | 2.3 | 10.2 | ||
Founder/CEO remuneration(10) | 10.2 | — | ||
TEU amortization expense | — | 0.1 | ||
Other | (0.9) | (2.3) | ||
Tax effect(11) | (128.7) | 254.6 | ||
Adjusted Net Income | $ 109.6 | $ 224.9 | ||
Adjusted income per share, basic | $ 0.29 | $ 0.61 | ||
Adjusted income per share, diluted | $ 0.29 | $ 0.60 |
(1) | This is a non-cash item and consists of the amortization of intangible assets such as customer lists, municipal contracts, non-compete agreements, trade name and other licenses. |
(2) | This is a non-cash item and consists of depreciation expense related to the difference between the ARO calculated using the credit adjusted risk-free discount rate required for measurement of the ARO through purchase accounting compared to the risk-free discount rate required for quarterly valuations. |
(3) | Consists of (i) non-cash gains and losses on foreign exchange and interest rate swaps entered into in connection with our debt instruments and (ii) gains and losses attributable to foreign exchange rate fluctuations. |
(4) | This is a non-cash item that consists of the fair value "mark-to-market" adjustment on the Purchase Contracts. |
(5) | Excludes share of net income of investments accounted for using the equity method for RNG projects. |
(6) | Consists of gains and losses on the termination of hedged arrangements associated with the |
(7) | Consists of gains and losses resulting from the divestiture of certain assets and non-core |
(8) | Consists of acquisition, integration and other costs such as legal, consulting and other fees and expenses incurred in respect of acquisitions and financing activities completed during the applicable period. We expect to incur similar costs in connection with other acquisitions in the future and, under IFRS, such costs relating to acquisitions are expensed as incurred and not capitalized. This is part of SG&A. |
(9) | Consists of costs related to the rebranding of equipment acquired through business acquisitions. We expect to incur similar costs in connection with other acquisitions in the future. This is part of cost of sales. |
(10) | Consists of cash payment to the Founder and CEO, which payment had been satisfied through the issuance of restricted share units in the prior year period as reflected in "All Other Compensation" in the 2024 Management Information Circular. |
(11) | Consists of the tax effect of the adjustments to net loss. |
Adjusted Cash Flows from Operating Activities and Adjusted Free Cash Flow
The following tables provide a reconciliation of our cash flows from operating activities to Adjusted Cash Flows from Operating Activities and Adjusted Free Cash Flow for the periods indicated:
($ millions) | Three months ended June 30, 2024 | Three months ended June 30, 2023 | ||
Cash flows from operating activities | $ 364.6 | $ 260.7 | ||
Add: | ||||
Transaction costs(1) | 16.2 | 29.6 | ||
Acquisition, rebranding and other integration costs(2) | 1.8 | 5.3 | ||
Founder/CEO remuneration(3) | 10.2 | — | ||
Distribution received from joint ventures | 2.0 | — | ||
Adjusted Cash Flows from Operating Activities | 394.8 | 295.6 | ||
Proceeds on disposal of assets and other | 0.3 | 7.2 | ||
Purchase of property and equipment | (298.4) | (280.6) | ||
Adjusted Free Cash Flow (including incremental growth investments) | 96.7 | 22.2 | ||
Incremental growth investments(5) | 89.0 | (13.7) | ||
Adjusted Free Cash Flow | $ 185.7 | $ 8.5 |
($ millions) | Six months ended June 30, 2024 | Six months ended June 30, 2023 | ||
Cash flows from operating activities | $ 627.8 | $ 453.2 | ||
Add: | ||||
Transaction costs(1) | 22.3 | 41.6 | ||
Acquisition, rebranding and other integration costs(2) | 2.3 | 10.2 | ||
Founder/CEO remuneration(3) | 10.2 | — | ||
Cash interest paid on TEUs(4) | — | 0.2 | ||
Distribution received from joint ventures | 8.3 | — | ||
Adjusted Cash Flows from Operating Activities | 670.9 | 505.2 | ||
Proceeds on disposal of assets and other | 8.0 | 20.4 | ||
Purchase of property and equipment | (594.7) | (553.5) | ||
Adjusted Free Cash Flow (including incremental growth investments) | 84.2 | (27.9) | ||
Incremental growth investments(5) | 150.6 | (18.4) | ||
Adjusted Free Cash Flow | $ 234.8 | $ (46.3) |
(1) | Consists of acquisition, integration and other costs such as legal, consulting and other fees and expenses incurred in respect of acquisitions and financing activities completed during the applicable period. We expect to incur similar costs in connection with other acquisitions in the future, and, under IFRS, such costs relating to acquisitions are expensed as incurred and not capitalized. This is part of SG&A. |
(2) | Consists of costs related to the rebranding of equipment acquired through business acquisitions. We expect to incur similar costs in connection with other acquisitions in the future. This is part of cost of sales. |
(3) | Consists of cash payment to the Founder and CEO, which payment had been satisfied through the issuance of restricted share units in the prior year period as reflected in "All Other Compensation" in the 2024 Management Information Circular. |
(4) | Consists of interest paid in cash on the Amortizing Notes. |
(5) | Consists of incremental sustainability related capital projects, primarily related to recycling and RNG. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/gfl-environmental-reports-second-quarter-2024-results-and-raises-full-year-2024-guidance-for-the-second-time-302211559.html
SOURCE GFL Environmental Inc.
FAQ
What was GFL Environmental's revenue in Q2 2024?
How much did GFL's Adjusted EBITDA grow in Q2 2024?
What is GFL's updated Adjusted EBITDA guidance for full-year 2024?
What was GFL's Solid Waste pricing increase in Q2 2024?