STOCK TITAN

WASTE CONNECTIONS REPORTS FIRST QUARTER 2025 RESULTS

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

Waste Connections (WCN) reported strong Q1 2025 financial results, exceeding expectations with revenue of $2.228 billion, up 7.5% year-over-year. The company achieved net income of $241.5 million and adjusted EBITDA of $712.2 million, up 9.5% from the previous year.

Key highlights include core solid waste pricing growth of 6.9%, adjusted EBITDA margin improvement to 32.0% (up 60 basis points), and earnings per share of $0.93 (net income) and $1.13 (adjusted). The company generated strong cash flow with $541.5 million in net cash from operations and $332.1 million in adjusted free cash flow.

Notable achievements include continued acquisition activity with year-to-date acquired annualized revenue exceeding $125 million, including a state-of-the-art recycling facility in New Jersey. The company also reported improved employee retention for the tenth consecutive quarter and record safety performance.

Waste Connections (WCN) ha riportato risultati finanziari solidi nel primo trimestre 2025, superando le aspettative con ricavi pari a 2,228 miliardi di dollari, in crescita del 7,5% rispetto all’anno precedente. L’azienda ha registrato un utile netto di 241,5 milioni di dollari e un EBITDA rettificato di 712,2 milioni di dollari, in aumento del 9,5% rispetto all’anno precedente.

I punti salienti includono una crescita del prezzo dei servizi di gestione rifiuti solidi di base del 6,9%, un miglioramento del margine EBITDA rettificato al 32,0% (in aumento di 60 punti base) e un utile per azione di 0,93 dollari (utile netto) e 1,13 dollari (rettificato). L’azienda ha generato un forte flusso di cassa con 541,5 milioni di dollari di liquidità netta dalle operazioni e 332,1 milioni di dollari di flusso di cassa libero rettificato.

Tra i risultati più rilevanti si segnalano la continua attività di acquisizione con ricavi annualizzati acquisiti da inizio anno superiori a 125 milioni di dollari, inclusa una struttura all’avanguardia per il riciclo nel New Jersey. Inoltre, l’azienda ha registrato un miglioramento nella fidelizzazione dei dipendenti per il decimo trimestre consecutivo e una performance record in termini di sicurezza.

Waste Connections (WCN) presentó sólidos resultados financieros en el primer trimestre de 2025, superando las expectativas con ingresos de 2.228 mil millones de dólares, un aumento del 7,5% interanual. La compañía logró un ingreso neto de 241,5 millones de dólares y un EBITDA ajustado de 712,2 millones de dólares, un 9,5% más que el año anterior.

Los aspectos destacados incluyen un crecimiento del precio básico de residuos sólidos del 6,9%, una mejora en el margen EBITDA ajustado al 32,0% (un aumento de 60 puntos básicos) y ganancias por acción de 0,93 dólares (ingreso neto) y 1,13 dólares (ajustado). La empresa generó un flujo de caja fuerte con 541,5 millones de dólares en efectivo neto de operaciones y 332,1 millones de dólares en flujo de caja libre ajustado.

Entre los logros notables se encuentra la continua actividad de adquisiciones con ingresos anualizados adquiridos desde principios de año que superan los 125 millones de dólares, incluida una planta de reciclaje de última generación en Nueva Jersey. La compañía también reportó una mejora en la retención de empleados por décimo trimestre consecutivo y un desempeño récord en seguridad.

Waste Connections (WCN)은 2025년 1분기 강력한 재무 실적을 보고하며 매출 22억 2,800만 달러로 전년 동기 대비 7.5% 증가하여 기대치를 초과 달성했습니다. 회사는 순이익 2억 4,150만 달러와 조정 EBITDA 7억 1,220만 달러를 기록하며 전년 대비 9.5% 증가했습니다.

주요 성과로는 핵심 고형 폐기물 가격이 6.9% 상승했고, 조정 EBITDA 마진이 32.0%로 60 베이시스 포인트 상승했으며, 주당 순이익은 0.93달러(순이익 기준), 1.13달러(조정 기준)를 기록했습니다. 회사는 운영 활동에서 5억 4,150만 달러의 순현금과 3억 3,210만 달러의 조정 자유 현금 흐름을 창출했습니다.

주목할 만한 성과로는 연초부터 인수한 연간화 매출이 1억 2,500만 달러를 초과하는 지속적인 인수 활동과 뉴저지에 최첨단 재활용 시설을 포함한 점이 있습니다. 또한 직원 유지율이 10분기 연속 개선되었으며 안전 성과도 최고 기록을 세웠습니다.

Waste Connections (WCN) a publié de solides résultats financiers pour le premier trimestre 2025, dépassant les attentes avec un chiffre d’affaires de 2,228 milliards de dollars, en hausse de 7,5 % sur un an. La société a réalisé un bénéfice net de 241,5 millions de dollars et un EBITDA ajusté de 712,2 millions de dollars, en progression de 9,5 % par rapport à l’année précédente.

Les points clés incluent une croissance des tarifs des déchets solides de base de 6,9 %, une amélioration de la marge EBITDA ajustée à 32,0 % (en hausse de 60 points de base) et un bénéfice par action de 0,93 $ (bénéfice net) et 1,13 $ (ajusté). L’entreprise a généré un flux de trésorerie solide avec 541,5 millions de dollars de trésorerie nette provenant des opérations et 332,1 millions de dollars de flux de trésorerie disponible ajusté.

Parmi les réalisations notables, on compte la poursuite des acquisitions avec un chiffre d’affaires annualisé acquis depuis le début de l’année dépassant 125 millions de dollars, incluant une installation de recyclage ultramoderne dans le New Jersey. La société a également signalé une amélioration de la rétention des employés pour le dixième trimestre consécutif ainsi qu’une performance record en matière de sécurité.

Waste Connections (WCN) meldete starke Finanzergebnisse für das erste Quartal 2025 und übertraf mit einem Umsatz von 2,228 Milliarden US-Dollar die Erwartungen, was einem Anstieg von 7,5 % im Jahresvergleich entspricht. Das Unternehmen erzielte einen Nettogewinn von 241,5 Millionen US-Dollar und ein bereinigtes EBITDA von 712,2 Millionen US-Dollar, was einem Anstieg von 9,5 % gegenüber dem Vorjahr entspricht.

Zu den wichtigsten Highlights zählen ein Wachstum der Kernpreise für feste Abfälle von 6,9 %, eine Verbesserung der bereinigten EBITDA-Marge auf 32,0 % (plus 60 Basispunkte) und ein Gewinn je Aktie von 0,93 US-Dollar (Nettogewinn) bzw. 1,13 US-Dollar (bereinigt). Das Unternehmen generierte einen starken Cashflow mit 541,5 Millionen US-Dollar Nettobarmitteln aus dem operativen Geschäft und 332,1 Millionen US-Dollar bereinigtem freiem Cashflow.

Bemerkenswerte Erfolge umfassen die fortgesetzte Akquisitionstätigkeit mit einem seit Jahresbeginn erworbenen annualisierten Umsatz von über 125 Millionen US-Dollar, einschließlich einer hochmodernen Recyclinganlage in New Jersey. Das Unternehmen berichtete außerdem über eine verbesserte Mitarbeiterbindung im zehnten Quartal in Folge und eine rekordverdächtige Sicherheitsleistung.

Positive
  • Revenue increased 7.5% year-over-year to $2.228 billion
  • Adjusted EBITDA grew 9.5% to $712.2 million
  • Core solid waste pricing growth of 6.9%
  • EBITDA margin improved 60 basis points to 32.0%
  • Strong acquisition activity with $125 million in annualized revenue
  • Improved employee retention for tenth consecutive quarter
Negative
  • Experienced volume weakness due to weather events across markets
  • Interest expense increased to $80.9 million from $78.5 million year-over-year

Insights

Waste Connections delivered a broad-based financial outperformance in Q1 2025, marked by price-driven organic growth, margin expansion and strong acquisition activity.

Waste Connections reported Q1 2025 revenue of $2.228 billion, up 7.5% year-over-year and surpassing its outlook. Adjusted EBITDA grew 9.5% to $712.2 million, with margin expanding 60 basis points to 32.0%. Net income increased to $241.5 million ($0.93 per diluted share), while adjusted net income rose to $293.1 million ($1.13 per share). Free cash flow advanced to $332.1 million, demonstrating robust cash generation. The company closed over $125 million in annualized acquired revenue YTD, highlighting discipline and scale in M&A. Despite volume weaknesses attributed to weather, price-led growth offset negatives. Employee retention improvement for a tenth straight quarter and record safety performance point to operational excellence. The balance sheet remains solid, with total assets of $20.25 billion and growing retained earnings. Dividend per share rose to $0.315. Management signals continued acquisition appetite and shareholder returns, enabled by strong cash flow. This broad-based beat across revenue, margin, earnings, cash and acquisition progress signals positive momentum and operational resilience.

  • Better than expected financial results from price-led organic solid waste growth and continued acquisition activity provide strong start to 2025
  • Revenue of $2.228 billion, above outlook and up 7.5% year over year
  • Net income(a) of $241.5 million and adjusted EBITDA(b) of $712.2 million, above outlook and up 9.5% year over year
  • Adjusted EBITDA(b) margin of 32.0%, above outlook and up 60 basis points year over year
  • Net income and adjusted net income(b) of $0.93 and $1.13 per share, respectively
  • Net cash provided by operating activities of $541.5 million and adjusted free cash flow(b) of $332.1 million
  • Year-to-date acquired annualized revenue of over $125 million

TORONTO, April 23, 2025 /PRNewswire/ -- Waste Connections, Inc. (TSX/NYSE: WCN) ("Waste Connections" or the "Company") today announced its results for the first quarter of 2025.    

"We're extremely pleased by the strong start to 2025 as price-led organic solid waste growth and continued acquisition activity drove a top-to-bottom beat in the quarter, positioning us well for the full year.  Exemplary operational execution supported core solid waste pricing of 6.9% and drove better than expected results as we overcame incremental volume weakness from protracted weather events across many markets to exceed our outlook and deliver adjusted EBITDA(b) margin of 32.0%," said Ronald J. Mittelstaedt, President and Chief Executive Officer.

"Our industry-leading results are indicative of the durability of our unique approach to market selection, our decentralized operating model and the resulting projectability from our commitment to excellence," continued Mr. Mittelstaedt. "To that end, we also saw continued improvement in employee retention for the tenth consecutive quarter along with record safety performance during the period."

Mr. Mittelstaedt added, "We achieved all of these accomplishments while also continuing acquisition activity at outsized levels, with annualized revenues closed to date already over $125 million, including a state-of-the-art recycling facility in New Jersey to complement our growth in the Northeast.  The strength of our financial position and free cash flow generation provides optionality for continued above-average acquisition activity during 2025, along with increasing return of capital to shareholders."

Q1 2025 Results

Revenue in the first quarter totaled $2.228 billion, up from $2.073 billion in the year ago period.  Operating income was $390.2 million, which included $20.2 million primarily in transaction-related expenses, impairments and other operating items and fair value accounting changes associated with certain equity awards.  This compares to operating income of $366.8 million in the first quarter of 2024, which included $11.5 million primarily related to transaction-related expenses and fair value accounting changes associated with certain equity awards.  Net income in the first quarter was $241.5 million, or $0.93 per share on a diluted basis of 258.9 million shares.  In the year ago period, the Company reported net income of $230.1 million, or $0.89 per share on a diluted basis of 258.5 million shares.   

Adjusted net income(b) in the first quarter was $293.1 million, or $1.13 per diluted share, up from $268.7 million, or $1.04 per diluted share, in the prior year period.  Adjusted EBITDA(b) in the first quarter was $712.2 million, as compared to $650.7 million in the prior year period.  Adjusted net income, adjusted net income per diluted share and adjusted EBITDA, all non-GAAP measures, primarily exclude impairments and transaction-related items, as reflected in the detailed reconciliations in the attached tables.

Q1 2025 Earnings Conference Call

Waste Connections will be hosting a conference call related to first quarter earnings on April 24th at 8:30 A.M. Eastern Time.  A live audio webcast of the conference call can be accessed by visiting investors.wasteconnections.com and selecting "News & Events" from the website menu. Alternatively, conference call participants can preregister by clicking here.  Registered participants will receive dial-in instructions and a personalized code for entry to the conference call.  A replay of the conference call will be available until May 1, 2025, by calling 877-344-7529 (within North America) or 412-317-0088 (international) and entering Passcode #6755173.   

Waste Connections will be filing a Form 8-K on EDGAR and on SEDAR (as an "Other" document) prior to markets opening on April 24th, providing the Company's second quarter 2025 outlook for revenue and adjusted EBITDA(b).

About Waste Connections

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

Safe Harbor and Forward-Looking Information

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

– financial tables attached –

CONTACT:

Mary Anne Whitney / (832) 442-2253

Joe Box / (832) 442-2153

maryannew@wasteconnections.com

joe.box@wasteconnections.com

 

----------------------------------------------------------------------------------------------------------------------------------------------------

 (a) 

All references to "Net income" refer to the financial statement line item "Net income attributable to Waste Connections".

 (b) 

A non-GAAP measure; see accompanying Non-GAAP Reconciliation Schedule.

 

WASTE CONNECTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME
THREE MONTHS ENDED MARCH 31, 2024 AND 2025
(Unaudited)
(in thousands of U.S. dollars, except share and per share amounts)




Three months ended
March 31,



2024


2025






Revenues


$

2,072,653


$

2,228,176

Operating expenses:







Cost of operations



1,221,783



1,291,443

Selling, general and administrative



220,735



250,134

Depreciation



222,691



242,307

Amortization of intangibles



40,290



47,642

Impairments and other operating items



354



6,440

Operating income



366,800



390,210








Interest expense



(78,488)



(80,875)

Interest income



2,051



1,770

Other income (expense), net



(1,823)



1,872

Income before income tax provision



288,540



312,977








Income tax provision



(59,413)



(71,467)

Net income



229,127



241,510

Plus: Net loss attributable to noncontrolling interests



927



-

Net income attributable to Waste Connections


$

230,054


$

241,510








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







Basic


$

0.89


$

0.94








Diluted


$

0.89


$

0.93








Shares used in the per share calculations:







Basic



257,801,116



258,193,975

Diluted



258,482,473



258,904,806















Cash dividends per common share


$

0.285


$

0.315

 

WASTE CONNECTIONS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands of U.S. dollars, except share and per share amounts)




December 31,
2024


March 31,
2025


ASSETS








Current assets:








Cash and equivalents


$

62,366


$

111,226


Accounts receivable, net of allowance for credit losses of $25,730 and $25,280 at
December 31, 2024 and March 31, 2025, respectively



935,027



952,010


Prepaid expenses and other current assets



229,519



217,802


Total current assets



1,226,912



1,281,038










Restricted cash



135,807



138,220


Restricted investments



78,126



74,160


Property and equipment, net



8,035,929



8,222,980


Operating lease right-of-use assets



308,198



311,563


Goodwill



7,950,406



8,055,979


Intangible assets, net



1,991,619



2,067,264


Other assets, net



90,812



103,293


Total assets


$

19,817,809


$

20,254,497


 

LIABILITIES AND EQUITY








Current liabilities:








Accounts payable


$

637,371


$

625,582


Book overdraft



14,628



14,518


Deferred revenue



382,501



404,382


Accrued liabilities



736,824



690,222


Current portion of operating lease liabilities



40,490



39,857


Current portion of contingent consideration



59,169



47,261


Current portion of long-term debt and notes payable



7,851



7,657


Total current liabilities



1,878,834



1,829,479










Long-term portion of debt and notes payable



8,072,928



8,388,364


Long-term portion of operating lease liabilities



272,107



266,675


Long-term portion of contingent consideration



27,993



28,001


Deferred income taxes



958,340



1,011,613


Other long-term liabilities



747,253



716,185


Total liabilities



11,957,455



12,240,317


Commitments and contingencies








Equity:








Common shares: 258,067,487 shares issued and 258,019,389 shares outstanding at
  December 31, 2024; 258,364,361 shares issued and 258,318,013 shares outstanding at
  March 31, 2025



3,283,161



3,286,078


Additional paid-in capital



325,928



318,350


Accumulated other comprehensive loss



(205,740)



(207,286)


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



-



-


Retained earnings



4,457,005



4,617,038


Total Waste Connections' equity



7,860,354



8,014,180


Noncontrolling interest in subsidiaries



-



-


Total equity



7,860,354



8,014,180


 Total liabilities and equity


$

19,817,809


$

20,254,497


 

WASTE CONNECTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2024 AND 2025
(Unaudited)
(in thousands of U.S. dollars)




Three months ended March 31,




2024


2025


Cash flows from operating activities:








Net income


$

229,127


$

241,510


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








Loss from disposal of assets, impairments and other



1,649



7,778


Depreciation



222,691



242,307


Amortization of intangibles



40,290



47,642


Deferred income taxes, net of acquisitions



30,395



36,165


Current period provision for expected credit losses



3,730



2,470


Amortization of debt issuance costs



4,055



2,034


Share-based compensation



21,952



23,438


Interest accretion



11,279



12,737


Adjustments to contingent consideration



-



(1,500)


Other



902



(1,013)


Net change in operating assets and liabilities, net of acquisitions



(75,761)



(72,029)


Net cash provided by operating activities



490,309



541,539










Cash flows from investing activities:








   Payments for acquisitions, net of cash acquired



(1,156,422)



(380,417)


Capital expenditures for property and equipment



(169,951)



(212,455)


Proceeds from disposal of assets



1,085



969


Other



(9,291)



(11,308)


Net cash used in investing activities



(1,334,579)



(603,211)










Cash flows from financing activities:








Proceeds from long-term debt



2,353,022



782,904


Principal payments on notes payable and long-term debt



(1,350,932)



(541,737)


Payment of contingent consideration recorded at acquisition date



(11,295)



(20,137)


Change in book overdraft



(271)



(110)


Payments for cash dividends



(73,573)



(81,477)


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



(30,850)



(28,981)


Debt issuance costs



(10,093)



-


Proceeds from issuance of shares under employee share purchase plan



2,183



2,593


Proceeds from sale of common shares held in trust



286



324


Net cash provided by financing activities



878,477



113,379










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



(577)



(434)










Net increase in cash, cash equivalents and restricted cash



33,630



51,273


Cash, cash equivalents and restricted cash at beginning of period



184,038



198,173


Cash, cash equivalents and restricted cash at end of period


$

217,668


$

249,446



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

Solid Waste Internal Growth:  The following table reflects a breakdown of the components of our solid waste internal growth for the three months ended March 31, 2025:



Three months ended

March 31, 2025

Core Price



6.9 %

Surcharges



(0.2 %)

Volume(a)



(2.8 %)

Recycling



(0.1 %)

Foreign Exchange Impact



(0.7 %)

Closed Operation



(0.9 %)

Total



2.2 %





-----------------------------------------------------------------------------

 (a) 

Volumes adjusted for one less workday during the period. 


Revenue Breakdown:
The following table reflects a breakdown of our revenue for the three-month periods ended March 31, 2024 and 2025:
















 Three months ended March 31, 2024




Revenue


Inter-company
Elimination


Reported
Revenue


%

Solid Waste Collection


$

1,515,060


$

(4,003)


$

1,511,057


72.9

%

Solid Waste Disposal and Transfer



655,360



(282,978)



372,382


17.9

%

Solid Waste Recycling



49,025



(1,839)



47,186


2.3

%

E&P Waste Treatment, Recovery and Disposal



97,408



(4,543)



92,865


4.5

%

Intermodal and Other



49,541



(378)



49,163


2.4

%

Total


$

2,366,394


$

(293,741)


$

2,072,653


100.0

%
















 Three months ended March 31, 2025




Revenue


Inter-company
Elimination


Reported
Revenue


%

Solid Waste Collection


$

1,621,077


$

(4,536)


$

1,616,541


72.5

%

Solid Waste Disposal and Transfer



658,023



(296,282)



361,741


16.2

%

Solid Waste Recycling



61,341



(2,084)



59,257


2.7

%

E&P Waste Treatment, Recovery and Disposal



150,899



(6,374)



144,525


6.5

%

Intermodal and Other



46,549



(437)



46,112


2.1

%

Total


$

2,537,889


$

(309,713)


$

2,228,176


100.0

%


Contribution from Acquisitions
: The following table reflects revenues from acquisitions, net of divestitures, for the three- month periods ended March 31, 2024 and 2025:










Three months ended
March 31,



2024


2025

Acquisitions, net


$

77,988


$

129,298


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

Other Cash Flow Items: The following table reflects cash interest and cash taxes for the three-month periods ended March 31, 2024 and 2025:










Three months ended
March 31,



2024


2025

Cash Interest Paid


$

66,384


$

84,154

Cash Taxes Paid



28,406



22,176


Debt to Book Capitalization at March 31, 2025: 
51%

Internalization for the three months ended March 31, 2025:  59%

Days Sales Outstanding for the three months ended March 31, 2025:  38 (22 net of deferred revenue)

Share Information for the three months ended March 31, 2025:




Basic shares outstanding


258,193,975

Dilutive effect of equity-based awards 


710,831

Diluted shares outstanding


258,904,806


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

Reconciliation of Adjusted EBITDA:

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



Three months ended
March 31,



2024


2025

Net income attributable to Waste Connections


$

230,054


$

241,510

Less: Net loss attributable to noncontrolling interests



(927)



-

Plus: Income tax provision



59,413



71,467

Plus: Interest expense



78,488



80,875

Less: Interest income



(2,051)



(1,770)

Plus: Depreciation and amortization



262,981



289,949

Plus: Closure and post-closure accretion



9,405



11,874

Plus: Impairments and other operating items



354



6,440

Plus/(Less): Other expense (income), net



1,823



(1,872)

Adjustments:







Plus: Transaction-related expenses(a)



9,847



11,970

Plus: Fair value changes to equity awards(b)



1,286



1,770

Adjusted EBITDA


$

650,673


$

712,213








As % of revenues



31.4 %



32.0 %








____________________________

(a)

 Reflects the addback of acquisition-related transaction costs.

(b) 

 Reflects fair value accounting changes associated with certain equity awards.


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

Reconciliation of Adjusted Free Cash Flow:

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



Three months ended
March 31,



2024


2025

Net cash provided by operating activities


$

490,309


$

541,539

Less: Change in book overdraft



(271)



(110)

Plus: Proceeds from disposal of assets



1,085



969

Less: Capital expenditures for property and equipment



(169,951)



(212,455)

Adjustments:







Transaction-related expenses(a)



4,976



2,392

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



14



16

Executive separation costs(c)



-



449

Tax effect(d)



(1,369)



(725)

Adjusted free cash flow


$

324,793


$

332,075








As % of revenues



15.7 %



14.9 %








___________________________

(a)

   Reflects the addback of acquisition-related transaction costs.

(b)

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

(c)

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

(d)

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


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

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

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










Three months ended
March 31,



2024


2025

Reported net income attributable to Waste Connections


$

230,054


$

241,510

Adjustments:







Amortization of intangibles(a)



40,290



47,642

Impairments and other operating items(b)



354



6,440

Transaction-related expenses(c) 



9,847



11,970

Fair value changes to equity awards(d)



1,286



1,770

Tax effect(e)



(13,162)



(16,212)

Adjusted net income attributable to Waste Connections


$

268,669


$

293,120

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







Reported net income


$

0.89


$

0.93

Adjusted net income


$

1.04


$

1.13








____________________________

(a)

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

(b)

   Reflects the addback of impairments and other operating items.

(c)

   Reflects the addback of acquisition-related transaction costs.

(d)

   Reflects fair value accounting changes associated with certain equity awards.

(e)

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

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/waste-connections-reports-first-quarter-2025-results-302436308.html

SOURCE Waste Connections, Inc.

FAQ

What was Waste Connections' (WCN) revenue growth in Q1 2025?

Waste Connections reported Q1 2025 revenue of $2.228 billion, representing a 7.5% increase compared to $2.073 billion in Q1 2024.

How much did Waste Connections' (WCN) adjusted EBITDA margin improve in Q1 2025?

WCN's adjusted EBITDA margin improved to 32.0%, representing a 60 basis points increase year-over-year.

What was the value of acquisitions completed by Waste Connections (WCN) in early 2025?

Waste Connections completed acquisitions with annualized revenues of over $125 million year-to-date, including a new recycling facility in New Jersey.

What was Waste Connections' (WCN) earnings per share in Q1 2025?

WCN reported Q1 2025 net income of $0.93 per share and adjusted net income of $1.13 per diluted share.
Waste Connection

NYSE:WCN

WCN Rankings

WCN Latest News

WCN Stock Data

50.79B
257.72M
0.21%
89.89%
0.87%
Waste Management
Refuse Systems
Link
Canada
WOODBRIDGE