Full-Year Results Delivered Record Revenue, Income from Operations and Net Cash Provided by Operating Activities
Company’s Strong Performance and Cash Generation Translated into More Than $2.3 Billion Returned to Shareholders during 2021
HOUSTON--(BUSINESS WIRE)-- Waste Management, Inc. (NYSE: WM) today announced financial results for the quarter and year ended December 31, 2021.
| Three Months Ended |
| Year Ended | ||||||
| December 31, 2021 | December 31, 2020 |
| December 31, 2021 | December 31, 2020 | ||||
| (in millions, except per share amounts) |
| (in millions, except per share amounts) | ||||||
|
|
|
|
|
|
|
|
|
|
| As Reported | As Adjusted(a) | As Reported | As Adjusted(a) |
| As Reported | As Adjusted(a) | As Reported | As Adjusted(a) |
|
|
|
|
|
|
|
|
|
|
Revenue | $4,678 | $4,678 | $4,067 | $4,067 |
| $17,931 | $17,931 | $15,218 | $15,218 |
|
|
|
|
|
|
|
|
|
|
Income from Operations | $718 | $739 | $654 | $706 |
| $2,965 | $3,033 | $2,434 | $2,650 |
|
|
|
|
|
|
|
|
|
|
Operating EBITDA(b) | $1,228 | $1,249 | $1,090 | $1,142 |
| $4,964 | $5,032 | $4,105 | $4,321 |
|
|
|
|
|
|
|
|
|
|
Operating EBITDA Margin | 26.3% | 26.7% | 26.8% | 28.1% |
| 27.7% | 28.1% | 27.0% | 28.4% |
Net Income(c) | $506 | $528 | $438 | $481 |
| $1,816 | $2,046 | $1,496 | $1,713 |
|
|
|
|
|
|
|
|
|
|
Diluted EPS | $1.20 | $1.26 | $1.03 | $1.13 |
| $4.29 | $4.84 | $3.52 | $4.03 |
“In 2021, we delivered on each of our strategic priorities, including successfully integrating the acquisition of Advanced Disposal, driving disciplined organic revenue growth, advancing technology investments focused on customer retention and growth, and cultivating our people-first culture,” said Jim Fish, Waste Management’s President and Chief Executive Officer. Execution on each of these priorities came together to produce record growth in full-year adjusted operating EBITDA and net cash provided by operating activities.”(a)
Fish continued, “As we look ahead to 2022, we remain committed to continuing pricing excellence, advancing technology investments to differentiate the Company, automating our processes to reduce our cost to serve, providing the best workplace, and leveraging our sustainability platform for growth. In 2022, we expect to deliver another strong year of adjusted operating EBITDA growth of approximately 7%.”(a)
KEY HIGHLIGHTS FOR THE FOURTH QUARTER AND THE FULL YEAR 2021
Revenue
Cost Management
Profitability
Free Cash Flow & Capital Allocation
2022 OUTLOOK
Revenue Growth
Profitability
Free Cash Flow & Capital Allocation
STRATEGIC GROWTH & SUSTAINABILITY INVESTMENTS
Renewable Energy
Recycling
“We have a strong outlook for the year ahead, with expected collection and disposal revenue growth of about 6%, driven by continued execution on our disciplined pricing programs. This revenue growth is expected to drive operating leverage as we manage our costs in the face of inflationary pressure,” Fish continued. “We are pleased with the extraordinary cash generation of our business, which allows us to plan a 13% increase in our dividend rate for 2022. At the same time, we are excited about planned growth investments in our recycling and renewable energy businesses that are expected to total more than $1.5 billion through 2025. These growth investments are intended to further WM’s sustainability leadership position by increasing recycling volumes by more than 1.5 million tons and growing renewable natural gas generation by 21 million MMBtu by 2026. These investments will deliver circular solutions for our customers and drive environmental value to the communities we serve while also providing very attractive returns to our shareholders.”
(a) | The information labeled as adjusted in this press release, as well as free cash flow, are non-GAAP measures. Please see "Non-GAAP Financial Measures" below and the reconciliations in the accompanying schedules for more information. |
|
|
(b) | Management defines operating EBITDA as GAAP income from operations before depreciation and amortization; this measure may not be comparable to similarly titled measures reported by other companies. |
|
|
(c) | For purposes of this press release, all references to "Net income" refer to the financial statement line item "Net income attributable to Waste Management, Inc." |
|
|
(d) | Core price is a performance metric used by management to evaluate the effectiveness of our pricing strategies; it is not derived from our financial statements and may not be comparable to measures presented by other companies. Core price is based on certain historical assumptions, which may differ from actual results, to allow for comparability between reporting periods and to reveal trends in results over time. |
|
|
(e) | In the fourth quarter of 2021, the Company updated its collection and disposal operating EBITDA calculation with a more accurate allocation of costs to this line of business. |
|
|
(f) | Beginning in the fourth quarter of 2021, changes in the Company’s renewable energy revenue are reflected as components of the changes in revenue attributable to yield (included in “Fuel & Other”) and volume. Prior to the fourth quarter of 2021, all changes in the Company’s renewable energy revenues were reflected as changes in collection and disposal volume. |
The Company will host a conference call at 10 a.m. (Eastern) today to discuss the fourth quarter and full year 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 Investors section of WM’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 4865157 when prompted by the conference call operator.
A replay of the conference call will be available on the Company’s website www.wm.com and by telephone from approximately 1:00 p.m. (Eastern) today through 5:00 p.m. (Eastern) on Wednesday, February 16, 2022. To access the replay telephonically, please dial (855) 859-2056, or from outside of the United States or Canada dial (404) 537-3406 and use the replay conference ID number 4865157.
ABOUT WM
WM, based in Houston, Texas, is the leading provider of comprehensive waste management environmental services in North America, providing services throughout the United States and Canada. Through its subsidiaries, the Company provides collection, transfer, disposal services, and recycling and resource recovery. It is also a leading developer, operator and owner of 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.
FORWARD-LOOKING STATEMENTS
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. This press release contains a number of such forward-looking statements, including but not limited to, statements under the headings “2022 Outlook” and “Strategic Growth & Sustainability Investments”, as well as all statements regarding future performance or financial results of our business; future cost structure and cost management; future capital expenditures; results and returns from investments and deployment of technologies and equipment; results from pricing programs; future market conditions and prices; future dividends and share repurchases; future cash flow; and future sustainability projects and efforts. You should view these statements with caution. They are based on the facts and circumstances known to the Company as of the date the statements are made. These forward-looking statements are subject to risks and uncertainties that could cause actual results to be materially different from those set forth in such forward-looking statements, including but not limited to failure to implement our optimization, growth, and cost savings initiatives and overall business strategy; failure to identify acquisition targets, consummate and integrate acquisitions; failure to obtain the results anticipated from acquisitions, including continuing to realize the strategic benefits and cost synergies from our acquisition of Advanced Disposal Services, Inc.; environmental and other regulations, including developments related to emerging contaminants, gas emissions and renewable fuel; significant environmental, safety or other incidents resulting in liabilities or brand damage; failure to obtain and maintain necessary permits; failure to attract, hire and retain key team members and a high quality workforce; changes in wage and labor related regulations; significant storms and destructive climate events; public health risk and other impacts of COVID-19 or similar pandemic conditions, including related regulations, resulting in increased costs and social, labor and commercial disruption; macroeconomic pressures and market disruption resulting in labor, supply chain and transportation constraints and inflationary cost pressure; increased competition; pricing actions; commodity price fluctuations; international trade restrictions; disposal alternatives and waste diversion; declining waste volumes; weakness in general economic conditions and capital markets; adoption of new tax legislation; fuel shortages; failure to develop and protect new technology; failure of technology to perform as expected, including implementation of a new enterprise resource planning and human capital management system; failure to prevent, detect and address cybersecurity incidents or comply with privacy regulations; negative outcomes of litigation or governmental proceedings; and decisions or developments that result in impairment charges. Please also see the Company’s filings with the SEC, including Part I, Item 1A of the Company’s most recently filed Annual Report on Form 10-K, for additional information regarding these and other risks and uncertainties applicable to its business. The Company continues to be optimistic about volume recovery and overall economic recovery from the impacts of the COVID-19 pandemic, and the Company’s 2022 financial targets incorporate these views. However, uncertainty remains with respect to various factors that influence the pace of economic recovery, including workforce regulation and the potential for future resurgence in transmission of COVID-19 and related business closures due to virus variants or otherwise. Such conditions could have an unanticipated adverse impact on its business. The Company assumes no obligation to update any forward-looking statement, including financial estimates and forecasts, whether as a result of future events, circumstances or developments or otherwise.
NON-GAAP FINANCIAL MEASURES
To supplement its financial information, the Company has presented, and/or may discuss on the conference call, adjusted earnings per diluted share, adjusted net income, adjusted income from operations, adjusted operating EBITDA, adjusted operating EBITDA margin, adjusted operating expenses, adjusted SG&A expenses, and free cash flow, as well as projections of adjusted operating EBITDA and free cash flow for 2022. All of these items are non-GAAP financial measures, as defined in Regulation G of the Securities Exchange Act of 1934, as amended. The Company reports its financial results in compliance with GAAP but believes that also discussing non-GAAP measures provides investors with (i) financial measures the Company uses in the management of its business and (ii) additional, meaningful comparisons of current results to prior periods’ results by excluding items that the Company does not believe reflect its fundamental business performance and are not representative or indicative of its results of operations.
In addition, the Company’s projected future operating EBITDA is anticipated to exclude the effects of other events or circumstances that are not representative or indicative of the Company’s results of operations. Such excluded items are not currently determinable, but may be significant, such as asset impairments and one-time items, charges, gains or losses from divestitures or litigation, and other items. Due to the uncertainty of the likelihood, amount and timing of any such items, the Company does not have information available to provide a quantitative reconciliation of such projection to the comparable GAAP measure.
The Company discusses free cash flow and provides a projection of free cash flow because the Company believes that it is indicative of its ability to pay its quarterly dividends, repurchase common stock, fund acquisitions and other investments and, in the absence of refinancings, to repay its debt obligations. Free cash flow is not intended to replace “Net cash provided by operating activities,” which is the most comparable GAAP measure. The Company believes free cash flow gives investors useful insight into how the Company views its liquidity, but the use of free cash flow as a liquidity measure has material limitations because it excludes certain expenditures that are required or that the Company has committed to, such as declared dividend payments and debt service requirements. The Company defines free cash flow as net cash provided by operating activities, less capital expenditures, plus proceeds from divestitures of businesses and other assets (net of cash divested); this definition may not be comparable to similarly-titled measures reported by other companies.
The quantitative reconciliations of non-GAAP measures to the most comparable GAAP measures are included in the accompanying schedules, with the exception of projected adjusted operating EBITDA. Non-GAAP measures should not be considered a substitute for financial measures presented in accordance with GAAP.
WASTE MANAGEMENT, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In Millions, Except per Share Amounts) (Unaudited) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Years Ended | ||||||||
|
| December 31, |
| December 31, | ||||||||
|
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||
Operating revenues |
| $ | 4,678 |
| $ | 4,067 |
| $ | 17,931 |
| $ | 15,218 |
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
| 2,955 |
|
| 2,500 |
|
| 11,111 |
|
| 9,341 |
Selling, general and administrative |
|
| 492 |
|
| 510 |
|
| 1,864 |
|
| 1,728 |
Depreciation and amortization |
|
| 510 |
|
| 436 |
|
| 1,999 |
|
| 1,671 |
Restructuring |
|
| 2 |
|
| — |
|
| 8 |
|
| 9 |
(Gain) loss from divestitures, asset impairments and unusual items, net |
|
| 1 |
|
| (33) |
|
| (16) |
|
| 35 |
|
|
| 3,960 |
|
| 3,413 |
|
| 14,966 |
|
| 12,784 |
Income from operations |
|
| 718 |
|
| 654 |
|
| 2,965 |
|
| 2,434 |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
| (83) |
|
| (97) |
|
| (365) |
|
| (425) |
Loss on early extinguishment of debt, net |
|
| — |
|
| (1) |
|
| (220) |
|
| (53) |
Equity in net losses of unconsolidated entities |
|
| (2) |
|
| (12) |
|
| (36) |
|
| (68) |
Other, net |
|
| 9 |
|
| 3 |
|
| 5 |
|
| 5 |
|
|
| (76) |
|
| (107) |
|
| (616) |
|
| (541) |
Income before income taxes |
|
| 642 |
|
| 547 |
|
| 2,349 |
|
| 1,893 |
Income tax expense |
|
| 136 |
|
| 109 |
|
| 532 |
|
| 397 |
Consolidated net income |
|
| 506 |
|
| 438 |
|
| 1,817 |
|
| 1,496 |
Less: Net income (loss) attributable to noncontrolling interests |
|
| — |
|
| — |
|
| 1 |
|
| — |
Net income attributable to Waste Management, Inc. |
| $ | 506 |
| $ | 438 |
| $ | 1,816 |
| $ | 1,496 |
Basic earnings per common share |
| $ | 1.21 |
| $ | 1.04 |
| $ | 4.32 |
| $ | 3.54 |
Diluted earnings per common share |
| $ | 1.20 |
| $ | 1.03 |
| $ | 4.29 |
| $ | 3.52 |
Weighted average basic common shares outstanding |
|
| 417.9 |
|
| 422.9 |
|
| 420.4 |
|
| 423.0 |
Weighted average diluted common shares outstanding |
|
| 420.6 |
|
| 425.1 |
|
| 422.9 |
|
| 425.1 |
WASTE MANAGEMENT, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In Millions) (Unaudited) | ||||||
|
|
|
|
|
|
|
|
| December 31, | ||||
|
| 2021 |
| 2020 | ||
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 118 |
| $ | 553 |
Receivables, net |
|
| 2,546 |
|
| 2,624 |
Other |
|
| 405 |
|
| 363 |
Total current assets |
|
| 3,069 |
|
| 3,540 |
Property and equipment, net |
|
| 14,419 |
|
| 14,148 |
Goodwill |
|
| 9,028 |
|
| 8,994 |
Other intangible assets, net |
|
| 898 |
|
| 1,024 |
Other |
|
| 1,683 |
|
| 1,639 |
Total assets |
| $ | 29,097 |
| $ | 29,345 |
LIABILITIES AND EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable, accrued liabilities and deferred revenues |
| $ | 3,374 |
| $ | 3,002 |
Current portion of long-term debt |
|
| 708 |
|
| 551 |
Total current liabilities |
|
| 4,082 |
|
| 3,553 |
Long-term debt, less current portion |
|
| 12,697 |
|
| 13,259 |
Other |
|
| 5,192 |
|
| 5,079 |
Total liabilities |
|
| 21,971 |
|
| 21,891 |
Equity: |
|
|
|
|
|
|
Waste Management, Inc. stockholders’ equity |
|
| 7,124 |
|
| 7,452 |
Noncontrolling interests |
|
| 2 |
|
| 2 |
Total equity |
|
| 7,126 |
|
| 7,454 |
Total liabilities and equity |
| $ | 29,097 |
| $ | 29,345 |
WASTE MANAGEMENT, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In Millions) (Unaudited) | ||||||
|
|
|
|
|
|
|
|
| Years Ended | ||||
|
| December 31, | ||||
|
| 2021 |
| 2020 | ||
Cash flows from operating activities: |
|
|
|
|
|
|
Consolidated net income |
| $ | 1,817 |
| $ | 1,496 |
Adjustments to reconcile consolidated net income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
| 1,999 |
|
| 1,671 |
Loss on early extinguishment of debt, net |
|
| 220 |
|
| 53 |
Other |
|
| 176 |
|
| 510 |
Change in operating assets and liabilities, net of effects of acquisitions and divestitures |
|
| 126 |
|
| (327) |
Net cash provided by operating activities |
|
| 4,338 |
|
| 3,403 |
Cash flows from investing activities: |
|
|
|
|
|
|
Acquisitions of businesses, net of cash acquired |
|
| (75) |
|
| (4,085) |
Capital expenditures |
|
| (1,904) |
|
| (1,632) |
Proceeds from divestitures of businesses and other assets, net of cash divested |
|
| 96 |
|
| 885 |
Other, net |
|
| (11) |
|
| (15) |
Net cash used in investing activities |
|
| (1,894) |
|
| (4,847) |
Cash flows from financing activities: |
|
|
|
|
|
|
New borrowings |
|
| 7,948 |
|
| 9,420 |
Debt repayments |
|
| (8,404) |
|
| (9,629) |
Premiums and other paid on early extinguishment of debt |
|
| (211) |
|
| (30) |
Common stock repurchase program |
|
| (1,350) |
|
| (402) |
Cash dividends |
|
| (970) |
|
| (927) |
Exercise of common stock options |
|
| 66 |
|
| 63 |
Tax payments associated with equity-based compensation transactions |
|
| (28) |
|
| (34) |
Other, net |
|
| 49 |
|
| (20) |
Net cash used in financing activities |
|
| (2,900) |
|
| (1,559) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents |
|
| 2 |
|
| 4 |
Decrease in cash, cash equivalents and restricted cash and cash equivalents |
|
| (454) |
|
| (2,999) |
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period |
|
| 648 |
|
| 3,647 |
Cash, cash equivalents and restricted cash and cash equivalents at end of period |
| $ | 194 |
| $ | 648 |
WASTE MANAGEMENT, INC. SUMMARY DATA SHEET (In Millions) (Unaudited) | ||||||||||||
Operating Revenues by Line of Business | ||||||||||||
|
| Three Months Ended |
| Years Ended | ||||||||
|
| December 31, |
| December 31, | ||||||||
|
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||
Commercial |
| $ | 1,237 |
| $ | 1,086 |
| $ | 4,760 |
| $ | 4,102 |
Residential |
|
| 801 |
|
| 747 |
|
| 3,172 |
|
| 2,716 |
Industrial |
|
| 827 |
|
| 743 |
|
| 3,210 |
|
| 2,770 |
Other collection |
|
| 142 |
|
| 118 |
|
| 533 |
|
| 465 |
Total collection |
|
| 3,007 |
|
| 2,694 |
|
| 11,675 |
|
| 10,053 |
Landfill |
|
| 1,063 |
|
| 960 |
|
| 4,153 |
|
| 3,667 |
Transfer |
|
| 525 |
|
| 493 |
|
| 2,072 |
|
| 1,855 |
Recycling |
|
| 478 |
|
| 308 |
|
| 1,681 |
|
| 1,127 |
Other |
|
| 571 |
|
| 479 |
|
| 2,112 |
|
| 1,776 |
Intercompany(a) |
|
| (966) |
|
| (867) |
|
| (3,762) |
|
| (3,260) |
Total |
| $ | 4,678 |
| $ | 4,067 |
| $ | 17,931 |
| $ | 15,218 |
Internal Revenue Growth | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Period-to-Period Change for the Three Months Ended December 31, 2021 vs. 2020 |
|
|
| Period-to-Period Change for the Year Ended December 31, 2021 vs. 2020 |
| |||||||||||||||||
|
|
|
|
| As a % of |
|
|
|
|
| As a % of |
|
|
|
|
| As a % of |
|
|
|
|
| As a % of |
|
|
|
|
|
| Related |
|
|
|
|
| Total |
|
|
|
|
| Related |
|
|
|
|
| Total |
|
|
| Amount |
| Business(b) |
|
| Amount |
| Company(c) |
|
| Amount |
| Business(b) |
|
| Amount |
| Company(c) |
| ||||
Collection and disposal |
| $ | 134 |
| 3.7 | % |
|
|
|
|
|
|
| $ | 468 |
| 3.5 | % |
|
|
|
|
|
|
Recycling(d) |
|
| 176 |
| 61.2 |
|
|
|
|
|
|
|
|
| 537 |
| 51.5 |
|
|
|
|
|
|
|
Fuel surcharges and other(e) |
|
| 91 |
| 52.6 |
|
|
|
|
|
|
|
|
| 240 |
| 36.9 |
|
|
|
|
|
|
|
Total average yield(f) |
|
|
|
|
|
|
| $ | 401 |
| 9.9 | % |
|
|
|
|
|
|
| $ | 1,245 |
| 8.2 | % |
Volume(e) |
|
|
|
|
|
|
|
| 112 |
| 2.8 |
|
|
|
|
|
|
|
|
| 435 |
| 2.8 |
|
Internal revenue growth |
|
|
|
|
|
|
|
| 513 |
| 12.7 |
|
|
|
|
|
|
|
|
| 1,680 |
| 11.0 |
|
Acquisitions |
|
|
|
|
|
|
|
| 103 |
| 2.5 |
|
|
|
|
|
|
|
|
| 1,032 |
| 6.8 |
|
Divestitures |
|
|
|
|
|
|
|
| (12) |
| (0.3) |
|
|
|
|
|
|
|
|
| (49) |
| (0.3) |
|
Foreign currency translation |
|
|
|
|
|
|
|
| 7 |
| 0.1 |
|
|
|
|
|
|
|
|
| 50 |
| 0.3 |
|
Total |
|
|
|
|
|
|
| $ | 611 |
| 15.0 | % |
|
|
|
|
|
|
| $ | 2,713 |
| 17.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| Period-to-Period Change for the Three Months Ended December 31, 2021 vs. 2020 |
|
| Period-to-Period Change for the Year Ended December 31, 2021 vs. 2020 |
| ||||
|
| As a % of Related Business(b) |
|
| As a % of Related Business(b) |
| ||||
|
| Yield |
| Volume(g) |
|
| Yield |
| Volume |
|
Commercial |
| 4.4 | % | 4.2 | % |
| 3.9 | % | 3.8 | % |
Industrial |
| 5.2 |
| 0.0 |
|
| 4.8 |
| 1.4 |
|
Residential |
| 4.1 |
| (3.2) |
|
| 4.5 |
| (2.4) |
|
Total collection |
| 4.4 |
| 1.6 |
|
| 4.2 |
| 1.9 |
|
MSW |
| 3.6 |
| 3.7 |
|
| 3.2 |
| 4.4 |
|
Transfer |
| 3.5 |
| (1.6) |
|
| 2.9 |
| (0.5) |
|
Total collection and disposal |
| 3.7 | % | 2.8 | % |
| 3.5 | % | 3.0 | % |
(a) | Intercompany revenues between lines of business are eliminated in the Condensed Consolidated Financial Statements included herein. |
(b) | Calculated by dividing the increase or decrease for the current year period by the prior year period’s related business revenue adjusted to exclude the impacts of divestitures for the current year period. |
(c) | Calculated by dividing the increase or decrease for the current year period by the prior year period’s total Company revenue adjusted to exclude the impacts of divestitures for the current year period. |
(d) | Includes combined impact of commodity price variability and changes in fees. |
(e) | Includes changes in our revenue attributable to our WM Renewable Energy business. |
(f) | The amounts reported herein represent the changes in our revenue attributable to average yield for the total Company. |
(g) | Workday adjusted volume impact. |
WASTE MANAGEMENT, INC. SUMMARY DATA SHEET (In Millions) (Unaudited) | ||||||||||||
Free Cash Flow(a) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Year Ended | ||||||||
|
| December 31, |
| December 31, | ||||||||
|
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||
Net cash provided by operating activities |
| $ | 991 |
| $ | 753 |
| $ | 4,338 |
| $ | 3,403 |
Capital expenditures |
|
| (774) |
|
| (394) |
|
| (1,904) |
|
| (1,632) |
Proceeds from divestitures of businesses and other assets, net of cash divested |
|
| 26 |
|
| 865 |
|
| 96 |
|
| 885 |
Free cash flow(b) |
| $ | 243 |
| $ | 1,224 |
| $ | 2,530 |
| $ | 2,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Year Ended |
| ||||||||
|
| December 31, |
| December 31, |
| ||||||||
|
| 2021 |
| 2020 |
| 2021 |
| 2020 |
| ||||
Supplemental Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internalization of waste, based on disposal costs |
|
| 68.5 | % |
| 67.9 | % |
| 68.5 | % |
| 68.3 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landfill amortizable tons (in millions) |
|
| 31.6 |
|
| 29.1 |
|
| 123.9 |
|
| 112.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition Summary(c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross annualized revenue acquired(d) |
|
| 22 |
|
| 1,209 |
|
| 30 |
|
| 1,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration, net of cash acquired(d) |
|
| 83 |
|
| 4,083 |
|
| 94 |
|
| 4,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisitions consummated during the period, net of cash acquired(d) |
|
| 64 |
|
| 4,083 |
|
| 73 |
|
| 4,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisitions including contingent consideration and other items from prior periods, net of cash acquired(d) |
|
| 65 |
|
| 4,084 |
|
| 76 |
|
| 4,088 |
|
Landfill Amortization and Accretion Expenses: | |||||||||||||
|
| Three Months Ended |
| Year Ended | |||||||||
|
| December 31, |
| December 31, | |||||||||
|
| 2021 |
| 2020 |
| 2021 |
| 2020 | |||||
Landfill amortization expense: |
|
|
|
|
|
|
|
|
|
|
|
| |
Cost basis of landfill assets |
| $ | 142 |
| $ | 127 |
| $ | 555 |
| $ | 472 | |
Asset retirement costs |
|
| 48 |
|
| 7 |
|
| 176 |
|
| 96 | |
Total landfill amortization expense(e) |
|
| 190 |
|
| 134 |
|
| 731 |
|
| 568 | |
Accretion expense |
|
| 29 |
|
| 29 |
|
| 111 |
|
| 105 | |
Landfill amortization and accretion expense |
| $ | 219 |
| $ | 163 |
| $ | 842 |
| $ | 673 |
(a) | The summary of free cash flow has been prepared to highlight and facilitate understanding of the principal cash flow elements. Free cash flow is not a measure of financial performance under generally accepted accounting principles and is not intended to replace the consolidated statement of cash flows that was prepared in accordance with generally accepted accounting principles. |
(b) | 2020 amounts include $691 million of after-tax proceeds from divestitures related to the sale of our assets and businesses to GFL Environmental pursuant to an agreement executed to address divestitures required by the U.S. Department of Justice in connection with our acquisition of Advanced Disposal. |
(c) | Represents amounts associated with business acquisitions consummated during the applicable period except where noted. |
(d) | Acquisitions consummated and funded during the current period includes a business that was immediately contributed to a joint venture. The Company will not consolidate the joint venture and, accordingly, the venture's revenues are not included in the measure of revenue acquired. |
(e) | The increase in landfill amortization was driven by landfill volume increases, our acquisition of Advanced Disposal and favorable changes in estimates, including an inflation rate adjustment, recognized in Q4 2020. |
WASTE MANAGEMENT, INC. RECONCILIATION OF CERTAIN NON-GAAP MEASURES (In Millions, Except Per Share Amounts) (Unaudited) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended December 31, 2021 | |||||||||||||
|
| Income from |
| Pre-tax |
| Tax |
| Net |
| Diluted Per | |||||
|
| Operations |
| Income |
| Expense |
| Income(a) |
| Share Amount | |||||
As reported amounts |
| $ | 718 |
| $ | 642 |
| $ | 136 |
| $ | 506 |
| $ | 1.20 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Disposal integration-related costs |
|
| 8 |
|
| 8 |
|
| 2 |
|
| 6 |
|
|
|
Enterprise resource planning system implementation-related costs |
|
| 6 |
|
| 6 |
|
| 1 |
|
| 5 |
|
|
|
Other, net(c) |
|
| 7 |
|
| (4) |
|
| (15) |
|
| 11 |
|
|
|
|
|
| 21 |
|
| 10 |
|
| (12) |
|
| 22 |
|
| 0.06 |
As adjusted amounts |
| $ | 739 |
| $ | 652 |
| $ | 124 | (b) | $ | 528 |
| $ | 1.26 |
Depreciation and amortization |
|
| 510 |
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted operating EBITDA |
| $ | 1,249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended December 31, 2020 | |||||||||||||
|
| Income from |
| Pre-tax |
| Tax |
| Net |
| Diluted Per | |||||
|
| Operations |
| Income |
| Expense |
| Income(a) |
| Share Amount | |||||
As reported amounts |
| $ | 654 |
| $ | 547 |
| $ | 109 |
| $ | 438 |
| $ | 1.03 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Disposal acquisition and integration-related costs |
|
| 80 |
|
| 80 |
|
| 17 |
|
| 63 |
|
|
|
Gain from divestitures, net(d) |
|
| (33) |
|
| (33) |
|
| (8) |
|
| (25) |
|
|
|
Enterprise resource planning system implementation-related costs |
|
| 5 |
|
| 5 |
|
| 1 |
|
| 4 |
|
|
|
Loss on extinguishment of debt |
|
| — |
|
| 1 |
|
| — |
|
| 1 |
|
|
|
|
|
| 52 |
|
| 53 |
|
| 10 |
|
| 43 |
|
| 0.10 |
As adjusted amounts |
| $ | 706 |
| $ | 600 |
| $ | 119 | (b) | $ | 481 |
| $ | 1.13 |
Depreciation and amortization |
|
| 436 |
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted operating EBITDA |
| $ | 1,142 |
|
|
|
|
|
|
|
|
|
|
|
|
(a) | For purposes of this press release table, all references to "Net income" refer to the financial statement line item "Net income attributable to Waste Management, Inc." |
(b) | The Company calculates its effective tax rate based on actual dollars. When the effective tax rate is calculated by dividing the Tax Expense amount in the table above by the Pre-tax Income amount, differences occur due to rounding, as these items have been rounded in millions. The fourth quarter 2021 and 2020 adjusted effective tax rates were 19.1% and 19.8%, respectively. |
(c) | Includes (i) a charge to establish an uncertain tax position related to a captive insurance matter and (ii) a charge recorded to increase our reserve for certain legacy loss contingencies, both of which were partially offset by a gain on the sale of an equity-method investment. |
(d) | The net gain from divestitures is related to the sale of our assets and businesses to GFL Environmental pursuant to an agreement executed to address divestitures required by the U.S. Department of Justice in connection with our acquisition of Advanced Disposal. |
WASTE MANAGEMENT, INC. RECONCILIATION OF CERTAIN NON-GAAP MEASURES (In Millions, Except Per Share Amounts) (Unaudited) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year Ended December 31, 2021 | |||||||||||||
|
| Income from |
| Pre-tax |
| Tax |
| Net |
| Diluted Per | |||||
|
| Operations |
| Income |
| Expense |
| Income(a) |
| Share Amount | |||||
As reported amounts |
| $ | 2,965 |
| $ | 2,349 |
| $ | 532 |
| $ | 1,816 |
| $ | 4.29 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss and other costs associated with extinguishment of debt(c) |
|
| — |
|
| 226 |
|
| 56 |
|
| 170 |
|
|
|
Advanced Disposal integration-related costs |
|
| 47 |
|
| 47 |
|
| 11 |
|
| 36 |
|
|
|
Enterprise resource planning system implementation-related costs |
|
| 30 |
|
| 30 |
|
| 7 |
|
| 23 |
|
|
|
(Gain) loss from divestitures, asset impairments and other, net(d) |
|
| (9) |
|
| (20) |
|
| (21) |
|
| 1 |
|
|
|
|
|
| 68 |
|
| 283 |
|
| 53 |
|
| 230 |
|
| 0.55 |
As adjusted amounts |
| $ | 3,033 |
| $ | 2,632 |
| $ | 585 | (b) | $ | 2,046 |
| $ | 4.84 |
Depreciation and amortization |
|
| 1,999 |
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted operating EBITDA |
| $ | 5,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year Ended December 31, 2020 | |||||||||||||
|
| Income from |
| Pre-tax |
| Tax |
| Net |
| Diluted Per | |||||
|
| Operations |
| Income |
| Expense |
| Income(a) |
| Share Amount | |||||
As reported amounts |
| $ | 2,434 |
| $ | 1,893 |
| $ | 397 |
| $ | 1,496 |
| $ | 3.52 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Disposal acquisition and integration-related costs |
|
| 146 |
|
| 146 |
|
| 29 |
|
| 117 |
|
|
|
Loss on extinguishment of debt |
|
| — |
|
| 53 |
|
| 13 |
|
| 40 |
|
|
|
(Gain) loss from divestitures, asset impairments and other, net |
|
| 38 |
|
| 45 |
|
| 9 |
|
| 36 |
|
|
|
Enterprise resource planning system implementation-related costs |
|
| 25 |
|
| 25 |
|
| 6 |
|
| 19 |
|
|
|
Restructuring |
|
| 7 |
|
| 7 |
|
| 2 |
|
| 5 |
|
|
|
|
|
| 216 |
|
| 276 |
|
| 59 |
|
| 217 |
|
| 0.51 |
As adjusted amounts |
| $ | 2,650 |
| $ | 2,169 |
| $ | 456 | (b) | $ | 1,713 |
| $ | 4.03 |
Depreciation and amortization |
|
| 1,671 |
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted operating EBITDA |
| $ | 4,321 |
|
|
|
|
|
|
|
|
|
|
|
|
(a) | For purposes of this press release table, all references to "Net income" refer to the financial statement line item "Net income attributable to Waste Management, Inc." |
(b) | The Company calculates its effective tax rate based on actual dollars. When the effective tax rate is calculated by dividing the Tax Expense amount in the table above by the Pre-tax Income amount, differences occur due to rounding, as these items have been rounded in millions. The full year 2021 and 2020 adjusted effective tax rates were 22.2% and 21.0%, respectively. |
(c) | Includes charges of $220 million reflected in the “loss on early extinguishment of debt” financial caption and $6 million reflected in the “interest expense, net” financial caption related to the retirement of $1.3 billion of certain high-coupon senior notes through a cash tender offer in May 2021. |
(d) | Includes a pre-tax gain from cumulative translation adjustments on the divestiture of certain foreign operation and gains on sale of a business and an equity-method investment partially offset by (i) reserve increases for certain legacy loss contingencies; (ii) a charge to establish an uncertain tax position related to a captive insurance matter; (iii) a change from our initial expectations of the tax effects of the Advanced Disposal acquisition and related divestitures and (iv) asset impairments in our WM Renewable Energy business. |
WASTE MANAGEMENT, INC. RECONCILIATION OF CERTAIN NON-GAAP MEASURES (In Millions) (Unaudited) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| |||||||||
|
| December 31, 2021 |
| December 31, 2020 |
| |||||||
|
|
|
|
| As a % of |
|
|
|
| As a % of |
| |
|
| Amount |
| Revenues |
| Amount |
| Revenues |
| |||
Adjusted SG&A Expenses and Adjusted SG&A Expenses Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues, as reported |
| $ | 4,678 |
|
|
|
| $ | 4,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A expenses, as reported |
| $ | 492 |
|
| 10.5 | % | $ | 510 |
| 12.5 | % |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Disposal acquisition and integration-related costs |
|
| (5) |
|
|
|
|
| (80) |
|
|
|
Enterprise resource planning system implementation-related costs |
|
| (6) |
|
|
|
|
| (5) |
|
|
|
As adjusted SG&A expenses |
| $ | 481 |
|
| 10.3 | % | $ | 425 |
| 10.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Years Ended |
| |||||||||
|
| December 31, 2021 |
| December 31, 2020 |
| |||||||
|
|
|
|
| As a % of |
|
|
|
| As a % of |
| |
|
| Amount |
| Revenues |
| Amount |
| Revenues |
| |||
Adjusted SG&A Expenses and Adjusted SG&A Expenses Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues, as reported |
| $ | 17,931 |
|
|
|
| $ | 15,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A expenses, as reported |
| $ | 1,864 |
|
| 10.4 | % | $ | 1,728 |
| 11.4 | % |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Disposal acquisition and integration-related costs |
|
| (32) |
|
|
|
|
| (146) |
|
|
|
Enterprise resource planning system implementation-related costs |
|
| (30) |
|
|
|
|
| (25) |
|
|
|
As adjusted SG&A expenses |
| $ | 1,802 |
|
| 10.0 | % | $ | 1,557 |
| 10.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WASTE MANAGEMENT, INC. RECONCILIATION OF CERTAIN NON-GAAP MEASURES (In Millions) (Unaudited) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| |||||||||
|
| December 31, 2021 |
| December 31, 2020 |
| |||||||
|
|
|
|
| As a % of |
|
|
|
| As a % of |
| |
|
| Amount |
| Revenues |
| Amount |
| Revenues |
| |||
Adjusted Operating Expenses and Adjusted Operating Expenses Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues, as reported |
| $ | 4,678 |
|
|
|
| $ | 4,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses, as reported |
| $ | 2,955 |
|
| 63.2 | % | $ | 2,500 |
| 61.5 | % |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Disposal integration-related costs |
|
| (2) |
|
|
|
|
|
|
|
|
|
Legacy loss contingency reserve adjustment |
|
| (5) |
|
|
|
|
|
|
|
|
|
As adjusted operating expenses |
| $ | 2,948 |
|
| 63.0 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Years Ended |
| |||||||||
|
| December 31, 2021 |
| December 31, 2020 |
| |||||||
|
|
|
|
| As a % of |
|
|
|
| As a % of |
| |
|
| Amount |
| Revenues |
| Amount |
| Revenues |
| |||
Adjusted Operating Expenses and Adjusted Operating Expenses Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues, as reported |
| $ | 17,931 |
|
|
|
| $ | 15,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses, as reported |
| $ | 11,111 |
|
| 62.0 | % | $ | 9,341 |
| 61.4 | % |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Disposal integration-related costs |
|
| (8) |
|
|
|
|
|
|
|
|
|
Legacy loss contingency reserve adjustment and other, net |
|
| (6) |
|
|
|
|
|
|
|
|
|
As adjusted operating expenses |
| $ | 11,097 |
|
| 61.9 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 Projected Free Cash Flow Reconciliation(a) |
| Scenario 1 |
| Scenario 2 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
| $ | 4,525 |
| $ | 4,675 |
|
|
|
|
|
|
Capital expenditures to support the business |
|
| (1,950) |
|
| (2,050) |
|
|
|
|
|
|
Proceeds from divestitures of businesses and other assets, net of cash divested |
|
| 25 |
|
| 75 |
|
|
|
|
|
|
Free cash flow without sustainability and growth investments |
| $ | 2,600 |
| $ | 2,700 |
|
|
|
|
|
|
Capital expenditures - sustainability and growth investments |
|
| (550) |
|
| (550) |
|
|
|
|
|
|
Free cash flow |
| $ | 2,050 |
| $ | 2,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) | The reconciliation includes two scenarios that illustrate our projected free cash flow range for 2022. 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. |
Supplemental Information Provided For Illustrative Purposes Only | |||||||||
(In Millions) | |||||||||
Diversity in the structure of recycling contracts results in different accounting treatment for commodity rebates. In accordance with revenue recognition guidance, our Company records gross recycling revenue and records rebates paid to customers as cost of goods sold. Other contract structures allow for netting of rebates against revenue. | |||||||||
Additionally, there are differences in whether companies adjust for accretion expense in their calculation of EBITDA. Our Company does not adjust for landfill accretion expenses when calculating operating EBITDA, while other companies do adjust it for the calculation of their EBITDA measure. | |||||||||
The table below illustrates the impact that differing contract structures and treatment of accretion expense has on the Company’s adjusted operating EBITDA margin results. This information has been provided to enhance comparability and is not intended to replace or adjust GAAP reported results. | |||||||||
Three Months Ended | |||||||||
December 31, 2021 | December 31, 2020 | ||||||||
Amount | Change inOperatingEBITDA Margin | Amount | Change inOperatingEBITDA Margin | ||||||
Recycling commodity rebates | $ | 250 | 1.5% | $ | 129 | 0.9% | |||
Accretion expense | $ | 29 | 0.7% | $ | 29 | 0.7% | |||
Years Ended | |||||||||
December 31, 2021 | December 31, 2020 | ||||||||
Amount | Change inOperatingEBITDA Margin | Amount | Change inOperatingEBITDA Margin | ||||||
Recycling commodity rebates | $ | 815 | 1.3% | $ | 443 | 0.8% | |||
Accretion expense | $ | 111 | 0.6% | $ | 105 | 0.8% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220201006148/en/
Waste Management
Web site www.wm.com
Analysts Ed Egl 713.265.1656 eegl@wm.com
Media Toni Wernermedia@wm.com
Source: Waste Management, Inc.