Company to Resume Share Repurchases Given Improved Visibility to Full
Year Results
Waste Management, Inc. (NYSE:WMI) today announced financial results for
its second quarter ended June 30, 2009. Net income(a) for the
quarter was $247 million, or $0.50 per diluted share, compared with $318
million, or $0.64 per diluted share, for the second quarter of 2008.
Revenues for the second quarter of 2009 were $2.95 billion compared with
$3.49 billion for the same 2008 period. Only $186 million of the revenue
decline, or 5.3% of revenue, was related to the impact of lower volumes
in the solid waste collection and disposal business. The majority of the
decline was due to commodity impacts related to recycling materials,
fuel and energy sales, and to foreign currency translation.
The Company noted certain items that impacted results in the 2009 and
2008 second quarters. Results in the second quarter of 2009 included a
net decrease of $0.02 per diluted share, principally from the combined
effects of charges related to the restructuring announced in February
2009 and to the withdrawal from a Teamsters’ under-funded multi-employer
pension plan. Results in the second quarter of 2008 included a net $0.01
per diluted share benefit from income tax items.
Excluding those items, earnings would have been $256 million, or $0.52
per diluted share, in the second quarter of 2009 compared with $311
million, or $0.63 per diluted share, in the second quarter of 2008.(b)
David P. Steiner, Chief Executive Officer of Waste Management,
commented, “We performed well in the second quarter, despite continued
weakness in volumes and unexpected weakness in natural gas markets,
which adversely affected the sales price for electricity from some of
our Wheelabrator plants. We also had a negative impact of $0.01 per
diluted share from development costs incurred in connection with our
expansion of our waste-to-energy business.
“Our pricing remained strong at 3.0%. Recycling commodity prices
increased each month in the second quarter, and by June had increased
over 41% from the lows reached in January. We realized the expected
benefit of the reorganization that we announced in the first quarter,
and are on track to reduce annual costs by over $120 million. We
increased our income from operations margin on an as-adjusted basis by
230 basis points compared to the first quarter of 2009, and by 50 basis
points compared to the prior year period.(b) In addition, we
continued to generate strong free cash flow.
“Our commercial and residential business lines continued to demonstrate
their recession resistant qualities. Commercial revenue, excluding
revenue from our fuel surcharge, remained solid, declining only 1.3%
compared to the second quarter of 2008. Residential revenue, excluding
revenue from our fuel surcharge, performed even better, declining only
0.5% compared to the prior year period. We experienced most of our
volume weakness in the more economically sensitive industrial
collection, landfill and transfer businesses, though the rate of volume
decline in these businesses appears to be stabilizing.
“As we anticipated, we saw a negative impact of $0.07 per diluted share
in the second quarter of 2009, compared with the prior year period, as a
result of the deterioration of the recycling commodities markets that
began in late 2008. Conditions are improving, and we expect to see more
modest negative year-over-year impacts from recycling operations in the
second half of 2009. For the second half of 2009, we project that the
negative impact on earnings per diluted share compared to the prior
year, from our recycling operations, will be in the range of $0.02 to
$0.04.”
Key Highlights for the Second Quarter 2009
-
Internal revenue growth from yield from our collection and disposal
operations was 3.0%.
-
Internal revenue growth from volume was negative 8.6%.
-
Revenue declined by $537 million. Of this decline, $207 million was
due to lower recycling revenues and energy prices, $116 million was
related to the decline in fuel surcharge revenue as oil prices
declined, and $28 million was due to foreign currency translation.
-
Operating expenses declined by $395 million, or approximately 18.1%,
to $1.79 billion in the second quarter of 2009. As a percentage of
revenue, second quarter 2009 operating expenses decreased to 60.5%,
which is a 200 basis point improvement compared with the same quarter
in 2008.
-
Cost savings related to the restructuring the Company announced in
February exceeded $30 million in the second quarter of 2009, and
annualized savings are still expected to exceed $120 million. The
Company incurred a charge of $5 million in the second quarter of 2009
for this restructuring, which brings the total year-to-date charge to
$43 million.
-
A $10 million benefit to net income resulted from the accounting
impact of an increase in the 10-year risk free interest rate, which is
used to calculate the present value of our environmental remediation
liabilities.
-
Selling, general and administrative expenses decreased by $35 million
compared with the second quarter of 2008.
-
Free cash flow was $297 million in the quarter, and was $496 million
for the year to date.(b)
-
Capital expenditures were $258 million in the quarter, a $15 million
decrease from the prior year period.
-
$142 million was returned to shareholders through dividend payments in
the quarter.
-
The effective tax rate in the quarter was approximately 37.9%.
Steiner continued, “The second quarter demonstrated the strength of our
business model and the effectiveness of the pricing programs and cost
controls we have implemented. We had negative impacts of $0.07 from our
recycling operations, $0.03 from lower energy sales prices earned at
some of our Wheelabrator plants, and $0.01 from foreign currency
translation and business development costs. Excluding those mostly
uncontrollable items from our earnings, we would have earned $0.63 per
diluted share, which would equal our adjusted earnings in the second
quarter of 2008.(b) We accomplished this despite an 8.6% drop
in internal revenue growth from volumes. This demonstrates that our
pricing and cost control programs can offset significant volume losses,
and positions us well for when volumes begin to improve.
“We expect the rate of declines in volumes in the second half of the
year to be consistent with the rate of decline in the second quarter. We
also expect that we will see a year-over-year earnings decrease of
approximately $0.04 in the second half of the year due to continued
weakness in energy prices at certain of our Wheelabrator plants. Given
this outlook, we expect fully diluted earnings per share on an adjusted
basis for the full year to be in the range of $1.95 to $1.99.” (b)
Steiner concluded, “During the economic downturn we have maintained our
commitment to returning cash to our shareholders. In the second quarter
we paid out over $142 million in dividends. With credit markets now
stabilized and our strong cash flow and balance sheet, we have decided
to resume our share repurchase program, with authority to spend up to
$400 million during the remainder of 2009. Finally, given our focus on
free cash flow generation, we continue to expect to generate at least
$1.3 billion of free cash flow for the year.” (b)
---------------------------------------------------------------------------------------------------------------------
(a) As a result of the Company’s adoption of Statement of Financial
Accounting Standard No. 160, Noncontrolling Interests in Consolidated
Financial Statements – an amendment of ARB No. 51, the financial
statement line item that had been entitled “Net income” is now entitled
“Net income attributable to Waste Management, Inc.” For purposes of this
press release, all references to “Net income” refers to “Net income
attributable to Waste Management, Inc.”
(b) This earnings release contains a discussion of non-GAAP
measures, as defined in Regulation G of the Securities Exchange Act of
1934, as amended. The Company reports its financial results in
compliance with GAAP, but believes that also discussing non-GAAP
measures provides investors with (i) additional, meaningful comparisons
of current results to prior periods’ results by excluding items that the
Company does not believe reflect its fundamental business performance
and (ii) financial measures the Company uses in the management of its
business. GAAP measures that have been adjusted to exclude the impact of
certain unusual, non-recurring or otherwise non-operational items
include:
-
Net Income;
-
Earnings per diluted share;
-
Projected earnings per diluted share; and
-
Income from operations as a percentage of revenues.
The Company also discusses free cash flow and projected free cash
flow, each of which is a non-GAAP measure, because it believes that
investors are interested in the cash produced by the Company from
non-financing activities that is available for uses such as the
Company’s acquisitions, its share repurchase program, and the payment of
dividends. However, free cash flow has material limitations, as it does
not represent cash flow available for discretionary expenditures because
it excludes certain expenditures that we have committed to such as debt
service obligations. The Company defines free cash flow as:
-
Net cash provided by operating activities
-
Less, capital expenditures
-
Plus, proceeds from divestitures of businesses, net of cash
divested, and other sales of assets.
The Company's definition of free cash flow may not be comparable to
similarly titled measures presented by other companies, and therefore
not subject to comparison.
The full year adjusted earnings projection of $1.95 to $1.99 per
diluted share announced by the Company excludes (i) the first quarter
impact of (A) a $23 million after-tax restructuring charge and (B) a $30
million after-tax asset impairment related to our revenue management
software; and (ii) the second quarter impact of (A) a restructuring
charge of $3 million after-tax and (B) a $6 million after-tax charge
related to our withdrawal from an underfunded multi-employer pension
plan. GAAP net earnings per diluted share for the remaining two quarters
of 2009 may include other items that are not currently determinable, but
may be significant, such as asset impairment and unusual items, charges,
gains or losses from divestitures, or resolution of income tax items.
The full year 2009 adjusted projected earnings announced today excludes
the impact of any such items that may occur. GAAP net earnings per
diluted share projected for the full year would require inclusion of the
projected impact of these items. Due to the uncertainty of the
likelihood, amount and timing of any such items, we do not believe we
have the information available to provide projected full year GAAP net
earnings per diluted share and the quantitative reconciliation to our
current adjusted earning per diluted share projection.
The quantitative reconciliations of each of the other non-GAAP
measures presented herein to the most comparable GAAP measures are
included in the accompanying schedules. Investors are urged to take into
account GAAP measures as well as non-GAAP measures in evaluating the
Company.
The Company has scheduled an investor and analyst conference call for
later this morning to discuss the results of today’s earnings
announcement. The information in this press release should be read in
conjunction with the information on the conference call. The call will
begin at 10:00 a.m. Eastern time and is open to the public. To listen to
the conference call, which will be broadcast live over the Internet, go
to the Waste Management Website at http://www.wm.com,
and select “Earnings Webcast.” You may also listen to the analyst
conference call by telephone by contacting the conference call operator
5 to 10 minutes prior to the scheduled start time and asking for the
“Waste Management Conference Call – Call ID 16261765.” US/Canada Dial-In
Number: (877) 710-6139. Int'l/Local Dial-In Number: (706) 643-7398. For
those unable to listen to the live call, a replay will be available 24
hours a day beginning at approximately 1:00 p.m. Eastern time on July
30th through 5:00 p.m. Eastern time on August 13th. To hear a replay of
the call over the Internet, access the Waste Management Website at http://www.wm.com.
To hear a telephonic replay of the call, dial (800) 642-1687 or (706)
645-9291 and enter reservation code 16261765.
Waste Management, Inc., based in Houston, Texas, is the leading provider
of comprehensive waste management services in North America. Through its
subsidiaries, the Company provides collection, transfer, recycling and
resource recovery, and disposal services. It is also a leading
developer, operator and owner of waste-to-energy and landfill
gas-to-energy facilities in the United States. The Company’s customers
include residential, commercial, industrial, and municipal customers
throughout North America.
The Company, from time to time, provides estimates of financial and
other data, comments on expectations relating to future periods and
makes statements of opinion, view or belief about current and future
events. Statements relating to future events and performance are
“forward-looking statements.” The forward-looking statements that
the Company makes are the Company’s expectations, opinion, view or
belief at the point in time of issuance but may change at some future
point in time. By issuing estimates or making statements based on
current expectations, opinions, views or beliefs, the Company has no
obligation, and is not undertaking any obligation, to update such
estimates or statements or to provide any other information relating to
such estimates or statements. Outlined below are some of the
risks that the Company faces and that could affect our financial
statements for 2009 and beyond and that could cause actual results to be
materially different from those that may be set forth in forward-looking
statements made by the Company. We caution you not to place undue
reliance on any forward-looking statements, which speak only as of their
dates. The following are some of the risks that we face:
-
continued volatility and further deterioration in the credit
markets, inflation, higher interest rates and other general and local
economic conditions may negatively affect the volumes of waste
generated, our liquidity, our financing costs and other expenses;
-
economic conditions may negatively affect parties with whom we do
business, which could result in late payments or the uncollectability
of receivables as well as the non-performance of certain agreements,
including expected funding under our credit agreement, which could
negatively impact our liquidity and results of operations;
-
competition may negatively affect our profitability or cash flows,
our price increases may have negative effects on volumes, and price
roll-backs and lower than average pricing to retain and attract
customers may negatively affect our average yield on collection and
disposal business;
-
we may be unable to maintain or expand margins if we are unable to
control costs or raise prices;
-
we may not be able to successfully execute or continue our
operational or other margin improvement plans and programs, including:
pricing increases; passing on increased costs to our customers;
reducing costs; and divesting under-performing assets and purchasing
accretive businesses, any failures of which could negatively affect
our revenues and margins;
-
weather conditions cause our quarter-to-quarter results to
fluctuate, and harsh weather or natural disasters may cause us to
temporarily shut down operations;
-
possible changes in our estimates of costs for site remediation
requirements, final capping, closure and post-closure obligations,
compliance and regulatory developments may increase our expenses;
-
regulations may negatively impact our business by, among other
things, restricting our operations, increasing costs of operations or
requiring additional capital expenditures;
-
climate change legislation, including possible limits on carbon
emissions, may negatively impact our results of operations by
increasing expenses related to tracking, measuring and reporting our
greenhouse gas emissions and increasing operating costs and capital
expenditures that may be required to comply with any such legislation;
-
if we are unable to obtain and maintain permits needed to open,
operate, and/or expand our facilities, our results of operations will
be negatively impacted;
-
limitations or bans on disposal or transportation of out-of-state,
cross-border, or certain categories of waste, as well as mandates on
the disposal of waste, can increase our expenses and reduce our
revenue;
-
fuel price increases or fuel supply shortages may increase our
expenses or restrict our ability to operate;
-
increased costs or the inability to obtain financial assurance or
the inadequacy of our insurance coverages could negatively impact our
liquidity and increase our liabilities;
-
possible charges as a result of shut-down operations, uncompleted
development or expansion projects or other events may negatively
affect earnings;
-
fluctuations in commodity prices may have negative effects on our
operating results;
-
trends requiring recycling, waste reduction at the source and
prohibiting the disposal of certain types of waste could have negative
effects on volumes of waste going to landfills and waste-to-energy
facilities;
-
efforts by labor unions to organize our employees may increase
operating expenses and we may be unable to negotiate acceptable
collective bargaining agreements with those who have chosen to be
represented by unions, which could lead to labor disruptions,
including strikes and lock-outs, which could adversely affect our
results of operations and cash flows;
-
negative outcomes of litigation or threatened litigation or
governmental proceedings may increase our costs, limit our ability to
conduct or expand our operations, or limit our ability to execute our
business plans and strategies;
-
problems with the operation of our current information technology
or the development and deployment of new information systems could
decrease our efficiencies and increase our costs;
-
the adoption of new accounting standards or interpretations may
cause fluctuations in reported quarterly results of operations or
adversely impact our reported results of operations; and
-
we may reduce or permanently eliminate our dividend or share
repurchase program, reduce capital spending or cease acquisitions if
cash flows are less than we expect and we are not able to obtain
capital needed to refinance our debt obligations, including near-term
maturities, on acceptable terms.
Additional information regarding these and/or other factors that
could materially affect results and the accuracy of the forward-looking
statements contained herein may be found in Part I, Item 1 of the
Company’s Annual Report on Form 10-K for the year ended December 31,
2008.
|
|
Waste Management, Inc. Condensed Consolidated
Statements of Operations (In Millions, Except Per Share
Amounts) (Unaudited)
|
|
|
|
|
|
|
|
|
|
Quarters Ended June 30,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
2,952
|
|
|
$
|
3,489
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
Operating
|
|
|
1,786
|
|
|
|
2,181
|
|
|
Selling, general and administrative
|
|
|
323
|
|
|
|
358
|
|
|
Depreciation and amortization
|
|
|
302
|
|
|
|
318
|
|
|
Restructuring
|
|
|
5
|
|
|
|
-
|
|
|
(Income) expense from divestitures, asset impairments and unusual
items
|
|
|
2
|
|
|
|
-
|
|
|
|
|
|
2,418
|
|
|
|
2,857
|
|
|
Income from operations
|
|
|
534
|
|
|
|
632
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
Interest expense
|
|
|
(107
|
)
|
|
|
(105
|
)
|
|
Interest income
|
|
|
3
|
|
|
|
4
|
|
|
Other, net
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
|
|
(104
|
)
|
|
|
(102
|
)
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
430
|
|
|
|
530
|
|
|
Provision for income taxes
|
|
|
163
|
|
|
|
199
|
|
|
Consolidated net income
|
|
|
267
|
|
|
|
331
|
|
|
Less - Net income attributable to noncontrolling interests
|
|
|
(20
|
)
|
|
|
(13
|
)
|
|
|
|
|
|
|
|
Net income attributable to Waste Management, Inc.
|
|
$
|
247
|
|
|
$
|
318
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.50
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
0.50
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
Basic common shares outstanding
|
|
|
492.4
|
|
|
|
490.7
|
|
|
|
|
|
|
|
|
Diluted common shares outstanding
|
|
|
493.7
|
|
|
|
494.6
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
$
|
0.29
|
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
Note: Prior year information has been reclassified to conform to
2009 presentation.
|
|
|
Waste Management, Inc. Earnings Per Share (In
Millions, Except Per Share Amounts) (Unaudited)
|
|
|
|
|
|
|
|
|
|
Quarters Ended June 30,
|
|
|
|
2009
|
|
2008
|
|
EPS Calculation:
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Waste Management, Inc.
|
|
$
|
247
|
|
$
|
318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at end of period
|
|
|
492.2
|
|
|
490.2
|
|
Effect of using weighted average common shares outstanding
|
|
|
0.2
|
|
|
0.5
|
|
Weighted average basic common shares outstanding
|
|
|
492.4
|
|
|
490.7
|
|
|
|
|
|
|
|
Dilutive effect of equity-based compensation awards and other
contingently issuable shares
|
|
|
1.3
|
|
|
3.9
|
|
Weighted average diluted common shares outstanding
|
|
|
493.7
|
|
|
494.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.50
|
|
$
|
0.65
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
0.50
|
|
$
|
0.64
|
|
|
Waste Management, Inc. Condensed Consolidated
Statements of Operations (In Millions, Except Per Share
Amounts) (Unaudited)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
5,762
|
|
|
$
|
6,755
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
Operating
|
|
|
3,511
|
|
|
|
4,273
|
|
|
Selling, general and administrative
|
|
|
660
|
|
|
|
726
|
|
|
Depreciation and amortization
|
|
|
591
|
|
|
|
615
|
|
|
Restructuring
|
|
|
43
|
|
|
|
-
|
|
|
(Income) expense from divestitures, asset impairments and unusual
items
|
|
|
51
|
|
|
|
(2
|
)
|
|
|
|
|
4,856
|
|
|
|
5,612
|
|
|
Income from operations
|
|
|
906
|
|
|
|
1,143
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
Interest expense
|
|
|
(212
|
)
|
|
|
(227
|
)
|
|
Interest income
|
|
|
7
|
|
|
|
9
|
|
|
Other, net
|
|
|
-
|
|
|
|
(3
|
)
|
|
|
|
|
(205
|
)
|
|
|
(221
|
)
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
701
|
|
|
|
922
|
|
|
Provision for income taxes
|
|
|
264
|
|
|
|
343
|
|
|
Consolidated net income
|
|
|
437
|
|
|
|
579
|
|
|
Less - Net income attributable to noncontrolling interests
|
|
|
(35
|
)
|
|
|
(20
|
)
|
|
|
|
|
|
|
|
Net income attributable to Waste Management, Inc.
|
|
$
|
402
|
|
|
$
|
559
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.82
|
|
|
$
|
1.13
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
0.81
|
|
|
$
|
1.13
|
|
|
|
|
|
|
|
|
Basic common shares outstanding
|
|
|
492.1
|
|
|
|
493.3
|
|
|
|
|
|
|
|
|
Diluted common shares outstanding
|
|
|
493.6
|
|
|
|
496.6
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
$
|
0.58
|
|
|
$
|
0.54
|
|
|
|
|
|
|
|
|
Note: Prior year information has been reclassified to conform to
2009 presentation.
|
|
|
Waste Management, Inc. Earnings Per Share (In
Millions, Except Per Share Amounts) (Unaudited)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
2009
|
|
2008
|
|
EPS Calculation:
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Waste Management, Inc.
|
|
$
|
402
|
|
|
$
|
559
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at end of period
|
|
|
492.2
|
|
|
|
490.2
|
|
Effect of using weighted average common shares outstanding
|
|
|
(0.1
|
)
|
|
|
3.1
|
|
Weighted average basic common shares outstanding
|
|
|
492.1
|
|
|
|
493.3
|
|
|
|
|
|
|
|
Dilutive effect of equity-based compensation awards and other
contingently issuable shares
|
|
|
1.5
|
|
|
|
3.3
|
|
Weighted average diluted common shares outstanding
|
|
|
493.6
|
|
|
|
496.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.82
|
|
|
$
|
1.13
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
0.81
|
|
|
$
|
1.13
|
|
|
Waste Management, Inc. Condensed Consolidated Balance
Sheets (In Millions)
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(Unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
528
|
|
$
|
480
|
|
Receivables, net
|
|
|
1,565
|
|
|
1,610
|
|
Other
|
|
|
324
|
|
|
245
|
|
Total current assets
|
|
|
2,417
|
|
|
2,335
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
11,262
|
|
|
11,402
|
|
Goodwill
|
|
|
5,524
|
|
|
5,462
|
|
Other intangible assets, net
|
|
|
178
|
|
|
158
|
|
Other assets
|
|
|
767
|
|
|
870
|
|
Total assets
|
|
$
|
20,148
|
|
$
|
20,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable, accrued liabilities, and deferred revenues
|
|
$
|
1,991
|
|
$
|
2,201
|
|
Current portion of long-term debt
|
|
|
244
|
|
|
835
|
|
Total current liabilities
|
|
|
2,235
|
|
|
3,036
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
|
7,999
|
|
|
7,491
|
|
Other liabilities
|
|
|
3,547
|
|
|
3,515
|
|
Total liabilities
|
|
|
13,781
|
|
|
14,042
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Waste Management, Inc. stockholders' equity
|
|
|
6,068
|
|
|
5,902
|
|
Noncontrolling interests
|
|
|
299
|
|
|
283
|
|
Total equity
|
|
|
6,367
|
|
|
6,185
|
|
Total liabilities and equity
|
|
$
|
20,148
|
|
$
|
20,227
|
|
|
|
|
|
|
|
Note: Prior year information has been reclassified to conform to
2009 presentation.
|
|
|
Waste Management, Inc. Condensed Consolidated
Statements of Cash Flows (In Millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
2009
|
|
2008
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Consolidated net income
|
|
$
|
437
|
|
|
$
|
579
|
|
|
Adjustments to reconcile consolidated net income to net cash
provided by operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
591
|
|
|
|
615
|
|
|
Other
|
|
|
59
|
|
|
|
101
|
|
|
Change in operating assets and liabilities, net of effects of
acquisitions and divestitures
|
|
|
(20
|
)
|
|
|
(164
|
)
|
|
Net cash provided by operating activities
|
|
|
1,067
|
|
|
|
1,131
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Acquisitions of businesses, net of cash acquired
|
|
|
(59
|
)
|
|
|
(127
|
)
|
|
Capital expenditures
|
|
|
(583
|
)
|
|
|
(486
|
)
|
|
Proceeds from divestitures of businesses (net of cash divested)
and other sales of assets
|
|
|
12
|
|
|
|
38
|
|
|
Net receipts from restricted trust and escrow accounts, and other
|
|
|
67
|
|
|
|
76
|
|
|
Net cash used in investing activities
|
|
|
(563
|
)
|
|
|
(499
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
New borrowings
|
|
|
908
|
|
|
|
971
|
|
|
Debt repayments
|
|
|
(1,014
|
)
|
|
|
(1,001
|
)
|
|
Common stock repurchases
|
|
|
-
|
|
|
|
(401
|
)
|
|
Cash dividends
|
|
|
(285
|
)
|
|
|
(266
|
)
|
|
Exercise of common stock options
|
|
|
8
|
|
|
|
32
|
|
|
Other, net
|
|
|
(73
|
)
|
|
|
(106
|
)
|
|
Net cash used in financing activities
|
|
|
(456
|
)
|
|
|
(771
|
)
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
-
|
|
|
|
1
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
48
|
|
|
|
(138
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
480
|
|
|
|
348
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
528
|
|
|
$
|
210
|
|
|
|
|
|
|
|
|
Note: Prior year information has been reclassified to conform to
2009 presentation.
|
|
|
Waste Management, Inc. Summary Data Sheet (Dollar
Amounts in Millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
|
|
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
Operating Revenues by Lines of
Business
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection
|
|
$
|
1,999
|
|
|
$
|
1,952
|
|
|
$
|
2,237
|
|
|
|
|
Landfill
|
|
|
663
|
|
|
|
600
|
|
|
|
786
|
|
|
|
|
Transfer
|
|
|
366
|
|
|
|
321
|
|
|
|
424
|
|
|
|
|
Wheelabrator
|
|
|
212
|
|
|
|
201
|
|
|
|
225
|
|
|
|
|
Recycling
|
|
|
165
|
|
|
|
143
|
|
|
|
324
|
|
|
|
|
Other
|
|
|
57
|
|
|
|
47
|
|
|
|
56
|
|
|
|
|
Intercompany (a)
|
|
|
(510
|
)
|
|
|
(454
|
)
|
|
|
(563
|
)
|
|
|
|
Operating revenues
|
|
$
|
2,952
|
|
|
$
|
2,810
|
|
|
$
|
3,489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysis of Change in Year Over
Year Revenue
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
|
As a % of change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recycling (b)
|
|
$
|
(185
|
)
|
|
|
|
|
|
|
|
Electricity
|
|
|
(22
|
)
|
|
|
|
|
|
|
|
Fuel surcharge and mandated fees
|
|
|
(116
|
)
|
|
|
|
|
|
|
|
Foreign currency translation
|
|
|
(28
|
)
|
|
|
|
|
|
|
|
Decline from commodity and non-operational items
|
|
|
(351
|
)
|
|
|
65.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection and disposal yield
|
|
|
85
|
|
|
|
|
|
|
|
|
Volumes (excluding recycling)
|
|
|
(279
|
)
|
|
|
|
|
|
|
|
Acquisition, net of divestitures
|
|
|
8
|
|
|
|
|
|
|
|
|
Collection and disposal
|
|
|
(186
|
)
|
|
|
34.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(537
|
)
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
|
|
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
Acquisition Summary (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross annualized revenue acquired
|
|
$
|
34
|
|
|
$
|
23
|
|
|
$
|
39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration
|
|
$
|
53
|
|
|
$
|
22
|
|
|
$
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisitions
|
|
$
|
35
|
|
|
$
|
21
|
|
|
$
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Free Cash Flow Analysis (d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
548
|
|
|
$
|
570
|
|
|
$
|
1,067
|
|
|
$
|
1,131
|
|
|
Capital expenditures
|
|
|
(258
|
)
|
|
|
(273
|
)
|
|
|
(583
|
)
|
|
|
(486
|
)
|
|
Proceeds from divestitures of businesses (net of cash divested)
and other sales of assets
|
|
|
7
|
|
|
|
24
|
|
|
|
12
|
|
|
|
38
|
|
|
Free cash flow
|
|
$
|
297
|
|
|
$
|
321
|
|
|
$
|
496
|
|
|
$
|
683
|
|
|
(a)
|
|
Intercompany revenues between lines of business are eliminated
within the Condensed Consolidated Financial Statements included
herein.
|
|
|
|
|
|
(b)
|
|
Includes volume related decline of $20 million.
|
|
|
|
|
|
(c)
|
|
Represents amounts associated with business acquisitions consummated
during the indicated periods.
|
|
|
|
|
|
(d)
|
|
The summary of free cash flows has been prepared to highlight and
facilitate understanding of the principal cash flow elements. Free
cash flow is not a measure of financial performance under
generally accepted accounting principles and is not intended to
replace the consolidated statement of cash flows that was prepared
in accordance with generally accepted accounting principles.
|
|
|
Waste Management, Inc. Summary Data Sheet (Dollar
Amounts in Millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
June 30,
|
|
|
March 31,
|
|
|
June 30,
|
|
|
|
|
2009
|
|
|
2009
|
|
|
2008
|
|
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and short-term investments available for
use (a)
|
|
|
$
|
528
|
|
|
|
$
|
947
|
|
|
|
$
|
210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-total capital ratio:
|
|
|
|
|
|
|
|
|
|
|
Long-term indebtedness, including current portion
|
|
|
$
|
8,243
|
|
|
|
$
|
8,789
|
|
|
|
$
|
8,393
|
|
|
Total equity (b)
|
|
|
|
6,367
|
|
|
|
|
6,193
|
|
|
|
|
6,024
|
|
|
Total capital
|
|
|
$
|
14,610
|
|
|
|
$
|
14,982
|
|
|
|
$
|
14,417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-total capital
|
|
|
|
56.4
|
%
|
|
|
|
58.7
|
%
|
|
|
|
58.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest
|
|
|
$
|
5
|
|
|
|
$
|
3
|
|
|
|
$
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Operational Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internalization of waste, based on disposal costs
|
|
|
|
69.3
|
%
|
|
|
|
70.0
|
%
|
|
|
|
67.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total landfill disposal volumes (tons in millions)
|
|
|
|
23.9
|
|
|
|
|
21.6
|
|
|
|
|
28.4
|
|
|
Total waste-to-energy disposal volumes (tons in millions)
|
|
|
|
1.8
|
|
|
|
|
1.7
|
|
|
|
|
1.7
|
|
|
Total disposal volumes (tons in millions)
|
|
|
|
25.7
|
|
|
|
|
23.3
|
|
|
|
|
30.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Active landfills
|
|
|
|
274
|
|
|
|
|
274
|
|
|
|
|
279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landfills reporting volume
|
|
|
|
259
|
|
|
|
|
260
|
|
|
|
|
262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and SFAS No. 143
Expenses for
|
|
|
|
|
|
|
|
|
|
|
Landfills Included in Operating
Groups
|
|
|
|
|
|
|
|
|
|
|
Non - SFAS No. 143 amortization expense
|
|
|
$
|
86.3
|
|
|
|
$
|
77.0
|
|
|
|
$
|
101.1
|
|
|
Amortization expense related to SFAS No. 143 obligations
|
|
|
|
14.3
|
|
|
|
|
10.6
|
|
|
|
|
13.5
|
|
|
Total amortization expense (c) (d)
|
|
|
|
100.6
|
|
|
|
|
87.6
|
|
|
|
|
114.6
|
|
|
Accretion and other related expense
|
|
|
|
16.4
|
|
|
|
|
16.1
|
|
|
|
|
16.1
|
|
|
Landfill amortization, accretion and other related expense
|
|
|
$
|
117.0
|
|
|
|
$
|
103.7
|
|
|
|
$
|
130.7
|
|
|
(a)
|
|
The quarters presented include less than $0.1 million of short-term
investments available for use.
|
|
|
|
|
|
(b)
|
|
As a result of the company's adoption of SFAS No. 160, Noncontrolling
Interests in Consolidated Financial Statements- an
amendment of ARB No. 51, noncontrolling interests in a
subsidiary are now reported in Total equity. Prior year
information has been reclassified to conform to 2009 presentation.
|
|
|
|
|
|
(c)
|
|
The quarter ended June 30, 2009 as compared with the quarter ended
March 31, 2009 reflects an increase in amortization expense of $13
million of which $9.8 million was primarily due to the seasonal
increase in landfill volumes. Additionally, there was a sequential
rate increase of $3.3 million primarily due to one-time increases
taken in Q2 2009 related to changes in closure estimates.
|
|
|
|
|
|
(d)
|
|
The quarter ended June 30, 2009, as compared with the quarter
ended June 30, 2008 reflects a reduction in amortization expense
of $14 million, of which $18.6 million is primarily due to lower
landfill volumes resulting from the weakened economy. This
reduction was partially offset by $3.8 million primarily as a
result of one-time adjustments taken in Q2 2009 for revisions in
estimates of closure/post-closure costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Internal Growth of Operating Revenues from Comparable Prior
Periods
|
|
(Dollar Amounts in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This exhibit provides details associated with the period-to-period
change in revenues and includes internal revenue growth as a percent
of revenues on a total company basis as well as a percent of
revenues on related business. We believe providing this information
will help our investors better understand the Company's Internal
Revenue Growth information.
|
|
|
|
|
To explain how the following percent changes are calculated,
provided below are the calculations for "Collection, Landfill and
Transfer" as a percentage of Related Business and as a percentage of
Total Company:
|
|
|
|
|
(i) "Collection, landfill and transfer" as a percentage of related
business revenues of 3.2% is calculated by dividing the $87 million
average yield by the denominator of $2,735 million. The denominator
includes prior year "Collection, landfill and transfer" revenues
($2,747 million) less the impact of divestitures related to
"Collection, landfill and transfer" ($12 million).
|
|
|
|
|
(ii) "Collection, landfill and transfer" as a percentage of total
company revenues of 2.5% is calculated by dividing the $87 million
average yield by the denominator of $3,476 million. The denominator
includes prior year total company revenues ($3,489 million) less the
impact of divestitures ($13 million).
|
|
|
|
|
|
Quarters Ended
|
|
|
June 30, 2009
|
|
June 30, 2008
|
|
|
Amount
|
|
As a % of Related Business (a)
|
|
As a % of Total Company (b)
|
|
Amount
|
|
As a % of Related Business (a)
|
|
As a % of Total Company (b)
|
|
Average Yield:
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection, landfill and transfer
|
$
|
87
|
|
|
|
3.2
|
%
|
|
2.5
|
%
|
|
$
|
96
|
|
|
3.5
|
%
|
|
2.9
|
%
|
|
Waste-to-energy disposal
|
|
(2
|
)
|
|
|
-1.8
|
%
|
|
-0.1
|
%
|
|
|
3
|
|
|
2.7
|
%
|
|
0.0
|
%
|
|
Collection and disposal
|
|
85
|
|
|
|
3.0
|
%
|
|
2.4
|
%
|
|
|
99
|
|
|
3.5
|
%
|
|
2.9
|
%
|
|
Recycling commodity
|
|
(165
|
)
|
|
|
-48.7
|
%
|
|
-4.8
|
%
|
|
|
56
|
|
|
19.4
|
%
|
|
1.7
|
%
|
|
Electricity
|
|
(22
|
)
|
|
|
-25.0
|
%
|
|
-0.6
|
%
|
|
|
6
|
|
|
7.3
|
%
|
|
0.2
|
%
|
|
Fuel surcharges and mandated fees
|
|
(116
|
)
|
|
|
-57.1
|
%
|
|
-3.3
|
%
|
|
|
75
|
|
|
58.6
|
%
|
|
2.2
|
%
|
|
Total
|
|
(218
|
)
|
|
|
-6.3
|
%
|
|
-6.3
|
%
|
|
|
236
|
|
|
7.0
|
%
|
|
7.0
|
%
|
|
Volume
|
|
(299
|
)
|
|
|
|
-8.6
|
%
|
|
|
(128
|
)
|
|
|
|
-3.8
|
%
|
|
Internal revenue growth
|
|
(517
|
)
|
|
|
|
-14.9
|
%
|
|
|
108
|
|
|
|
|
3.2
|
%
|
|
Acquisition
|
|
21
|
|
|
|
|
0.6
|
%
|
|
|
32
|
|
|
|
|
1.0
|
%
|
|
Divestitures
|
|
(13
|
)
|
|
|
|
-0.3
|
%
|
|
|
(25
|
)
|
|
|
|
-0.8
|
%
|
|
Foreign currency translation
|
|
(28
|
)
|
|
|
|
-0.8
|
%
|
|
|
16
|
|
|
|
|
0.5
|
%
|
|
|
$
|
(537
|
)
|
|
|
|
-15.4
|
%
|
|
$
|
131
|
|
|
|
|
3.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: The revenue information below represents the denominator used
to calculate the percentages of related business and is defined as
prior year revenue less the impact of divestitures.
|
|
|
|
|
|
|
|
|
|
Denominator for the Quarters Ended
|
|
|
|
|
|
|
|
|
|
|
June 30, 2009
|
|
June 30, 2008
|
|
|
|
|
|
|
|
|
|
Related business revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection, landfill and transfer
|
$
|
2,735
|
|
|
$
|
2,723
|
|
|
|
|
|
|
|
|
|
|
Waste-to-energy disposal
|
|
111
|
|
|
|
112
|
|
|
|
|
|
|
|
|
|
|
Collection and disposal
|
|
2,846
|
|
|
|
2,835
|
|
|
|
|
|
|
|
|
|
|
Recycling commodity
|
|
339
|
|
|
|
288
|
|
|
|
|
|
|
|
|
|
|
Electricity
|
|
88
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
|
Fuel surcharges and mandated fees
|
|
203
|
|
|
|
128
|
|
|
|
|
|
|
|
|
|
|
Total Company
|
$
|
3,476
|
|
|
$
|
3,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) These percentages are calculated using the related
business revenue as the denominator.
|
|
|
|
|
(b) These percentages are calculated using the total company
revenue as the denominator.
|
|
|
|
|
Note: Starting with the quarter ended March 31, 2009, we have
made the following changes to our Internal Revenue Growth table:
|
|
|
|
|
|
|
|
|
Average yield from "Collection and Disposal" excludes any
electricity related revenues. These electricity revenues are now
included within Average Yield in the "Electricity" caption. Note
that the "Waste to Energy" component of "Collection and Disposal" is
primarily disposal related revenues. We have reclassified prior
periods to conform to the 2009 presentation.
|
|
|
Waste Management, Inc.
|
|
|
Reconciliation of Certain Non-GAAP Measures
|
|
|
(Dollars In Millions, Except Per Share Amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
June 30, 2009
|
|
Quarter Ended
June 30, 2008
|
|
Adjusted Net income attributable to WMI and Diluted Earnings
Per Share
|
|
After-tax Amount
|
|
Per Share Amount
|
|
After-tax Amount
|
|
Per Share Amount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to WMI and Diluted EPS, as reported
|
|
$
|
247
|
|
|
$
|
0.50
|
|
|
$
|
318
|
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments (a):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-employer pension withdrawal costs
|
|
|
6
|
|
|
|
0.01
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
Restructuring
|
|
|
3
|
|
|
|
0.01
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
Income tax audit settlements and adjustments to deferred taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
(7
|
)
|
|
|
|
(0.01
|
)
|
|
|
Net income attributable to WMI and Diluted EPS, as adjusted
|
|
$
|
256
|
|
|
$
|
0.52
|
|
|
$
|
311
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for effects of negative market conditions (b):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decline in price and demand of recycling commodities
|
|
|
35
|
|
|
|
0.07
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
Decline in energy prices
|
|
|
13
|
|
|
|
0.03
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
Foreign currency exchange and waste-to-energy expansion
|
|
|
6
|
|
|
|
0.01
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
Net income attributable to WMI and Diluted EPS, as further
adjusted
|
|
$
|
310
|
|
|
$
|
0.63
|
|
|
$
|
311
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Adjustments include unusual, nonrecurring or non-operational items,
the exclusion of which allows investors to have the same information
management uses in evaluating the Company's results of operations.
The exclusion of these items also allows investors to compare
results of operations in the current period to prior period's
results based on the Company's fundamental business performance.
|
|
|
(b)
|
|
In addition to volume losses, as a result of the current economic
climate, the Company was negatively impacted by items that are
mostly uncontrollable by the Company, as they generally are the
result of market-based rates for commodities and currencies. The
Company has excluded these items, as well as development costs
incurred in connection with the expansion of its waste-to-energy
business, because of the significant impact from the year-over-year
change in these items. The Company believes that the exclusion of
these items provides a more meaningful year-over-year comparison of
its financial results.
|
|
Waste Management, Inc.
|
|
Reconciliation of Certain Non-GAAP Measures
|
|
(Dollars In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30,
|
|
Quarter Ended March 31,
|
|
Adjusted Income from Operations as a percent of Revenues
|
|
2009
|
|
2008
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
As reported:
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
2,952
|
|
|
$
|
3,489
|
|
|
$
|
2,810
|
|
|
|
|
Income from operations
|
|
$
|
534
|
|
|
$
|
632
|
|
|
$
|
372
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations as a percent of Revenues
|
|
|
18.1
|
%
|
|
|
18.1
|
%
|
|
|
13.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Income from Operations:
|
|
|
|
|
|
|
|
|
|
Multi-employer pension withdrawal costs
|
|
$
|
9
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
Restructuring
|
|
$
|
5
|
|
|
$
|
-
|
|
|
$
|
38
|
|
|
|
|
Expense from divestitures, asset impairments and unusual items
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
49
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted:
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
2,952
|
|
|
$
|
3,489
|
|
|
$
|
2,810
|
|
|
|
|
Income from operations
|
|
$
|
548
|
|
|
$
|
632
|
|
|
$
|
459
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Income from Operations as a percent of Revenues (a)
|
|
|
18.6
|
%
|
|
|
18.1
|
%
|
|
|
16.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Year 2009 Free Cash Flow Reconciliation (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
2,355
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(1,080
|
)
|
|
|
|
|
|
|
|
Proceeds from divestitures of businesses (net of cash divested)
and other sales of assets
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
$
|
1,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Increase in income from operations as a percent of revenues, as
adjusted, of 50 basis points as compared with Q2 2008.
|
|
|
|
Increase in income from operations as a percent of revenues, as
adjusted, of 230 basis points as compared with Q1 2009.
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
|
The reconciliation illustrates a scenario that shows our projected
Free Cash Flow to be $1.3 billion for the year. The amounts used in
the reconciliation are subject to many variables, some of which are
not in our control and therefore are not necessarily indicative of
what actual results will be.
|
Waste Management, Inc.
Jim Alderson, 713-394-2281 (Analysts)
Lynn
Brown, 713-394-5093 (Media)
http://www.wm.com