Casella Waste Systems, Inc. Announces Results for Eight Month Transition Period; and Reaffirms 2015 Guidance
Transition Period 2014 Financial Highlights
-
Revenues for Transition Period 2014 were
$368.4 million up 8.3% from the same period in 2013, exceeding the company's previously announced guidance range of$356.0 million to$366.0 million . -
Adjusted EBITDA* for Transition Period 2014 was
$74.7 million up$1.7 million from the same period in 2013, at the high end of the company's previously announced guidance range of$71.0 million to$75.0 million . Excluding the impact of the closure of theWorcester landfill, the company's Adjusted EBITDA was up$4.5 million from the same period in 2013. - Overall solid waste pricing was up 1.0%, mainly driven by strong residential and commercial collection pricing up 2.2%.
"Over the last two years, we have successfully refocused the company's strategy and made excellent progress towards our long-term goals," said
"We continue to see competitor disposal facilities permanently close across the Northeast, with roughly 1.5 million tons of annual disposal capacity closed over the last three years and another 1.3 million tons of annual disposal capacity expected to close over the next several years," Casella said. "We have excellent asset positioning in these markets, and have been able to capitalize on the changing dynamics to gain market share, improve pricing, and drive higher cash flows and returns. We expect to further take advantage of these improving disposal market dynamics in fiscal year 2015 through our focused sales efforts and targeted pricing initiatives."
"Since late 2014 and into early 2015, recycling commodity prices have continued to decline, with the average commodity revenue per ton down roughly 25% since
For Transition Period 2014, revenues were
Adjusted EBITDA was
Operating income was
The company's net loss attributable to common stockholders was
"Overall, our team has done an excellent job driving higher revenues in each of our business lines," Casella said. "We're pleased with the execution of our key management strategies to date and, while we still have work to do, we are optimistic about the company's positioning for 2015 and beyond."
Outlook
The company reaffirmed guidance for its next full fiscal year ending
-
Revenues between
$520 million and$530 million (as compared to$525.9 million for the twelve months endedDecember 31 , 2014); -
Adjusted EBITDA* between
$103 million and$107 million (as compared to$96.9 million for the twelve months endedDecember 31, 2014 ); and -
Free Cash Flow* between
$14 million and$18 million (as compared to($9.7) million for the twelve months endedDecember 31 , 2014).
The company provided the following assumptions that are built into its fiscal year 2015 outlook:
- No material changes in the regional economy from the last 12 months.
- In the solid waste business, revenue growth of between 0% and 2%, with price growth from 1% to 2%.
- In the recycling business, overall revenue declines of between (10%) and (14%), driven by lower commodity price, partially offset by higher volumes.
- In the Other segment, revenue growth of between 1% and 2%, principally due to growth in the Customer Solutions group.
- No acquisitions beyond the above-mentioned roll-over impact of the acquisitions completed during the last 12 months are included.
-
Capital Expenditures of between
$45 million and$48 million , and payments on operating leases of roughly$6.5 million .
Conference call to discuss quarter
The Company will host a conference call to discuss these results on
About
*Non-GAAP Financial Measures
In addition to disclosing financial results prepared in accordance with Generally Accepted Accounting Principles in
The company also discloses earnings before interest, taxes, adjusted for gain on sale of assets, development project charge write-offs, legal settlement charges, tax settlement costs, bargain purchase gains, asset impairment charges, environmental remediation charges, severance and reorganization costs, (gains) expenses from divestiture, acquisition and financing costs, gains on the settlement of acquisition related contingent consideration, fiscal year-end transition costs, as well as losses on divestiture ("Adjusted Operating Income") which is a non-GAAP measure.
The company also discloses net cash provided by operating activities, less capital expenditures (excluding acquisition related capital expenditures), less payments on landfill operating leases, less assets acquired through financing leases, plus proceeds from the sale of property and equipment, plus contributions from non-controlling interest holders ("Free Cash Flow"), which is a non-GAAP measure.
And lastly, the company discloses Free Cash Flow plus landfill closure, site improvement and remediation expenditures, plus new contract and project capital expenditures ("Normalized Free Cash Flow"), which is a non-GAAP measure.
Adjusted EBITDA and Adjusted Operating Income are reconciled to net income (loss), while Free Cash Flow and Normalized Free Cash Flow are reconciled to net cash provided by operating activities.
The company presents Adjusted EBITDA, Adjusted Operating Income, Free Cash Flow, and Normalized Free Cash Flow because it considers them important supplemental measures of its performance and believes they are frequently used by securities analysts, investors and other interested parties in the evaluation of the company's results. Management uses these non-GAAP measures to further understand the company's "core operating performance." The company believes its "core operating performance" is helpful in understanding its ongoing performance in the ordinary course of operations. The company believes that providing Adjusted EBITDA, Adjusted Operating Income, Free Cash Flow, and Normalized Free Cash Flow to investors, in addition to corresponding income statement and cash flow statement measures, affords investors the benefit of viewing its performance using the same financial metrics that the management team uses in making many key decisions and understanding how the core business and its results of operations has performed. The company further believes that providing this information allows its investors greater transparency and a better understanding of its core financial performance. In addition, the instruments governing the company's indebtedness use EBITDA (with additional adjustments) to measure its compliance with covenants.
Non-GAAP financial measures are not in accordance with or an alternative for GAAP. Adjusted EBITDA, Adjusted Operating Income, Free Cash Flow, and Normalized Free Cash Flow should not be considered in isolation from or as a substitute for financial information presented in accordance with GAAP, and may be different from Adjusted EBITDA, Adjusted Operating Income, Free Cash Flow, or Normalized Free Cash Flow presented by other companies.
Safe Harbor Statement
Certain matters discussed in this press release are "forward-looking statements" intended to qualify for the safe harbors from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements can generally be identified as such by the context of the statements, including words such as "believe," "expect," "anticipate," "plan," "may," "will," "would," "intend," "estimate," "guidance" and other similar expressions, whether in the negative or affirmative. These forward-looking statements are based on current expectations, estimates, forecasts and projections about the industry and markets in which we operate and management's beliefs and assumptions. We cannot guarantee that we actually will achieve the plans, intentions, expectations or guidance disclosed in the forward-looking statements made. Such forward-looking statements, and all phases
of our operations, involve a number of risks and uncertainties, any one or more of which could cause actual results to differ materially from those described in our forward-looking statements. Such risks and uncertainties include or relate to, among other things: adverse weather conditions that have negatively impacted and may continue to negatively impact our revenues and our operating margin; current economic conditions that have adversely affected and may continue to adversely affect our revenues and our operating margin; we may be unable to increase volumes at our landfills or improve our route profitability; our need to service our indebtedness may limit our ability to invest in our business; we may be unable to reduce costs or increase pricing or volumes sufficiently to achieve estimated Adjusted EBITDA and other targets; landfill operations and permit status may be affected by
factors outside our control; we may be required to incur capital expenditures in excess of our estimates; fluctuations in energy pricing or the commodity pricing of our recyclables may make it more difficult for us to predict our results of operations or meet our estimates; and we may incur environmental charges or asset impairments in the future. There are a number of other important risks and uncertainties that could cause our actual results to differ materially from those indicated by such forward-looking statements. These additional risks and uncertainties include, without limitation, those detailed in Item 1A, "Risk Factors" in our Form 10-K for the year ended
We undertake no obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise, except as required by law.
|
||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||
(In thousands, except amounts per share) | ||
Eight Months Ended | ||
|
|
|
2014 | 2013 | |
(Unaudited) | ||
Revenues | $ 368,374 | $ 340,069 |
Operating expenses: | ||
Cost of operations | 258,650 | 236,076 |
General and administration | 45,732 | 40,803 |
Depreciation and amortization | 41,485 | 40,618 |
Environmental remediation charge | 950 | 400 |
(Gain) expense from divestiture, acquisition and financing costs | (553) | 120 |
Severance and reorganization costs | -- | 161 |
346,264 | 318,178 | |
Operating income | 22,110 | 21,891 |
Other expense/(income), net: | ||
Interest expense, net | 25,392 | 25,173 |
Loss from equity method investments | -- | 1,027 |
Gain on sale of equity method investment | -- | (815) |
Impairment of investments | 2,320 | -- |
Loss (gain) on derivative instruments | 225 | (69) |
Other income | (720) | (603) |
Other expense, net | 27,217 | 24,713 |
Loss from continuing operations before income taxes and discontinued operations | (5,107) | (2,822) |
Provision for income taxes | 703 | 1,162 |
Loss from continuing operations before discontinued operations | (5,810) | (3,984) |
Discontinued operations:(i) | ||
Income from discontinued operations, net of income taxes | -- | 284 |
Loss on disposal of discontinued operations, net of income taxes | -- | (378) |
Net loss | (5,810) | (4,078) |
Less: Net income (loss) attributable to noncontrolling interests | 208 | (355) |
Net loss attributable to common stockholders | $ (6,018) | $ (3,723) |
Basic and diluted weighted average common shares outstanding | 40,262 | 39,774 |
Basic and diluted net loss per common share | $ (0.15) | $ (0.09) |
Adjusted EBITDA | $ 74,695 | $ 72,957 |
(i) Discontinued Operations | ||
In fiscal year 2013, we initiated a plan to dispose of |
||
The operating results of these operations, including those related to prior years, have been reclassified from continuing to discontinued operations in the accompanying consolidated financial statements. Revenues and income before income taxes attributable to discontinued operations for the eight months ended |
Eight Months Ended |
||
2014 | 2013 | |
Revenues | $ -- | $ 3,316 |
Income before income taxes | $ -- | $ 284 |
|
||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||
(In thousands) | ||
|
|
|
ASSETS | 2014 | 2014 |
CURRENT ASSETS: | ||
Cash and cash equivalents | $ 2,205 | $ 2,464 |
Restricted cash | 76 | 76 |
Accounts receivable - trade, net of allowance for doubtful accounts | 55,750 | 52,603 |
Other current assets | 20,638 | 15,662 |
Total current assets | 78,669 | 70,805 |
Property, plant and equipment, net of accumulated depreciation and amortization | 414,542 | 403,424 |
Goodwill | 119,170 | 119,139 |
Intangible assets, net | 11,808 | 13,420 |
Restricted assets | 6,632 | 681 |
Cost method investments | 14,432 | 16,752 |
Other non-current assets | 24,542 | 25,676 |
Total assets | $ 669,795 | $ 649,897 |
LIABILITIES AND STOCKHOLDERS' DEFICIT | ||
CURRENT LIABILITIES: | ||
Current maturities of long-term debt and capital leases | $ 1,656 | $ 885 |
Accounts payable | 48,518 | 51,788 |
Other accrued liabilities | 36,258 | 37,073 |
Total current liabilities | 86,432 | 89,746 |
Long-term debt and capital leases, less current maturities | 534,055 | 507,134 |
Other long-term liabilities | 61,328 | 61,554 |
Total stockholders' deficit | (12,020) | (8,537) |
Total liabilities and stockholders' deficit | $ 669,795 | $ 649,897 |
|
||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
(In thousands) | ||
Eight Months Ended | ||
|
|
|
2014 | 2013 | |
(Unaudited) | ||
Cash Flows from Operating Activities: | ||
Net loss | $ (5,810) | $ (4,078) |
Income from discontinued operations, net | -- | (284) |
Loss on disposal of discontinued operations, net | -- | 378 |
Adjustments to reconcile net loss to net cash provided by operating activities -- | ||
Gain on divestiture | (553) | -- |
Gain on sale of property and equipment | (197) | (544) |
Depreciation and amortization | 41,485 | 40,618 |
Depletion of landfill operating lease obligations | 7,799 | 7,021 |
Interest accretion on landfill and environmental remediation liabilities | 2,366 | 2,746 |
Amortization of discount on senior subordinated notes | 173 | 159 |
Loss from equity method investments | -- | 804 |
Impairment of investments | 2,320 | -- |
Gain on sale of equity method investment | -- | (593) |
Loss (gain) on derivative instruments | 225 | (69) |
Stock-based compensation expense | 1,639 | 1,649 |
Excess tax benefit on the vesting of share based awards | (84) | -- |
Deferred income taxes | 605 | 1,003 |
Changes in assets and liabilities, net of effects of acquisitions and divestitures | (11,682) | (23,040) |
Net Cash Provided by Operating Activities | 38,286 | 25,770 |
Cash Flows from Investing Activities: | ||
Acquisitions, net of cash acquired | (360) | (8,519) |
Acquisition related additions to property, plant and equipment | (45) | (2,412) |
Additions to property, plant and equipment | (55,016) | (31,090) |
Payments on landfill operating lease contracts | (4,739) | (5,804) |
Payments related to investments | -- | (2,023) |
Proceeds from sale of equity method investment | -- | 2,845 |
Proceeds from sale of property and equipment | 463 | 1,172 |
Net Cash Used In Investing Activities | (59,697) | (45,831) |
Cash Flows from Financing Activities: | ||
Proceeds from long-term borrowings | 136,800 | 110,190 |
Principal payments on long-term debt | (109,281) | (88,684) |
Change in restricted cash | (5,819) | -- |
Payments of financing costs | (2,605) | (388) |
Proceeds from the exercise of share based awards | 143 | -- |
Excess tax benefit on the vesting of share based awards | 84 | -- |
Net Cash Provided By Financing Activities | 19,322 | 21,118 |
Net Cash Provided By (Used In) Discontinued Operations | 1,830 | (117) |
Net (decrease) increase in cash and cash equivalents | (259) | 940 |
Cash and cash equivalents, beginning of period | 2,464 | 1,755 |
Cash and cash equivalents, end of period | $ 2,205 | $ 2,695 |
Supplemental Disclosures: | ||
Cash interest | $ 18,439 | $ 18,724 |
Cash income taxes, net of refunds | $ 182 | $ 618 |
Following is a reconciliation of Adjusted EBITDA and Adjusted Operating Income to Net Loss: | ||
Eight Months Ended | ||
|
|
|
2014 | 2013 | |
Net Loss | $ (5,810) | $ (4,078) |
Income from discontinued operations, net | -- | (284) |
Loss on disposal of discontinued operations, net | -- | 378 |
Provision for income taxes | 703 | 1,162 |
Other expense (income), net | 1,825 | (460) |
Interest expense, net | 25,392 | 25,173 |
(Gain) expense from divestiture, acquisition and financing costs | (553) | 120 |
Severance and reorganization costs | -- | 161 |
Environmental remediation charge | 950 | 400 |
Depreciation and amortization | 41,485 | 40,618 |
Fiscal year-end transition costs | 538 | -- |
Depletion of landfill operating lease obligations | 7,799 | 7,021 |
Interest accretion on landfill and environmental remediation liabilities | 2,366 | 2,746 |
Adjusted EBITDA | $ 74,695 | $ 72,957 |
Depreciation and amortization | (41,485) | (40,618) |
Depletion of landfill operating lease obligations | (7,799) | (7,021) |
Interest accretion on landfill and environmental remediation liabilities | (2,366) | (2,746) |
Adjusted Operating Income * | $ 23,045 | $ 22,572 |
Following is a reconciliation of Free Cash Flow and Normalized Free Cash Flow to Net Cash Provided by Operating Activities: | ||
Eight Months Ended | ||
|
|
|
2014 | 2013 | |
Net Cash Provided by Operating Activities | $ 38,286 | $ 25,770 |
Capital expenditures | (55,016) | (31,090) |
Payments on landfill operating lease contracts | (4,739) | (5,804) |
Proceeds from sale of property and equipment | 463 | 1,172 |
Free Cash Flow | $ (21,006) | $ (9,952) |
Landfill closure, site improvement and remediation expenditures (i) | 6,882 | 2,483 |
New contract and project capital expenditures (ii) | 11,048 | 94 |
Normalized Free Cash Flow * | $ (3,076) | $ (7,375) |
(i) Includes cash outlays associated with the following identified items: |
||
(ii) Includes cash outlays related to capital investments associated with certain new contracts and projects, including: the Thiopaq gas treatment system, the |
|
||||
SUPPLEMENTAL DATA TABLES | ||||
(Unaudited) | ||||
(In thousands) | ||||
Amounts of our total revenues attributable to services provided for the eight months ended |
||||
Eight Months Ended |
||||
2014 |
% of Total Revenue |
2013 |
% of Total Revenue |
|
Collection | $ 157,809 | 42.8% | $ 153,156 | 45.0% |
Disposal | 102,304 | 27.8% | 93,015 | 27.4% |
Power generation | 5,049 | 1.4% | 5,478 | 1.6% |
Processing | 6,643 | 1.8% | 7,124 | 2.1% |
Solid waste operations | 271,805 | 73.8% | 258,773 | 76.1% |
Organics | 27,012 | 7.3% | 25,035 | 7.4% |
Customer solutions | 35,816 | 9.7% | 26,947 | 7.9% |
Recycling | 33,741 | 9.2% | 29,314 | 8.6% |
Total revenues | $ 368,374 | 100.0% | $ 340,069 | 100.0% |
Components of revenue growth for the eight months ended |
||||
Amount |
% of Related Business |
% of Solid Waste Operations |
% of Total Company |
|
Solid Waste Operations: | ||||
Collection | $ 2,528 | 1.7% | 1.0% | 0.7% |
Disposal | 98 | 0.1% | 0.1% | 0.1% |
Solid Waste Yield | 2,626 | 1.1% | 0.8% | |
Collection | 1,173 | 0.5% | 0.3% | |
Disposal | 10,605 | 4.1% | 3.1% | |
Processing | (96) | -0.1% | 0.0% | |
Solid Waste Volume | 11,682 | 4.5% | 3.4% | |
Fuel surcharge | (9) | 0.0% | 0.0% | |
Commodity price & volume | (624) | -0.3% | -0.2% | |
Acquisitions, net divestitures | 3,696 | 1.4% | 1.1% | |
Closed landfill | (4,339) | -1.7% | -1.3% | |
Total Solid Waste | 13,032 | 5.0% | 3.8% | |
Organics | 1,977 | 0.6% | ||
Customer Solutions | 8,869 | 2.6% | ||
Recycling Operations: |
% of Recycling Operations |
|||
Commodity price | 254 | 0.8% | 0.1% | |
Commodity volume | 3,098 | 10.6% | 0.9% | |
Commodity acquisition | 1,075 | 3.7% | 0.3% | |
|
4,427 | 15.1% | 1.3% | |
|
$ 28,305 | 8.3% | ||
Solid Waste Internalization Rates by Region for the eight months ended |
||||
Eight Months Ended |
||||
2014 | 2013 | |||
Eastern region | 52.9% | 51.8% | ||
Western region | 79.0% | 74.8% | ||
Solid waste internalization | 65.6% | 63.4% | ||
Components of Capital Expenditures for the eight months ended |
||||
Eight Months Ended |
||||
2014 | 2013 | |||
Landfill development | $ 19,265 | $ 15,412 | ||
Vehicles, machinery, equipment and containers | 29,471 | 12,124 | ||
Facilities | 4,795 | 2,803 | ||
Other | 1,485 | 751 | ||
Total capital expenditures | $ 55,016 | $ 31,090 | ||
(i) Does not include acquisition related capital expenditures, which are defined as costs of equipment added directly as a result of new business growth related to an acquisition. |
|
|||||||||
SUPPLEMENTAL DATA TABLES (Continued) | |||||||||
(Unaudited) | |||||||||
(In thousands) | |||||||||
We have provided the following unaudited financial results for the three months ended |
|||||||||
Condensed consolidated statements of operations by quarter for the twelve months ended |
|||||||||
Three Months Ended | |||||||||
|
|
|
|
Twelve Months Ended | |||||
2014 | 2014 | 2014 | 2014 | December 31, 2014 | |||||
Revenues | $ 113,197 | $ 137,279 | $ 141,924 | $ 133,538 | $ 525,938 | ||||
Operating expenses: | |||||||||
Cost of operations | 86,404 | 97,218 | 98,228 | 95,316 | 377,166 | ||||
General and administration | 16,387 | 15,594 | 17,215 | 17,597 | 66,793 | ||||
Depreciation and amortization | 13,608 | 17,167 | 15,787 | 14,644 | 61,206 | ||||
Asset impairment charge | -- | 7,455 | -- | -- | 7,455 | ||||
Development project charge | 1,440 | (46) | -- | -- | 1,394 | ||||
Environmental remediation charge | -- | -- | 75 | 875 | 950 | ||||
Severance and reorganization costs | 80 | 350 | (4) | -- | 426 | ||||
Expense (gain) from divestiture, acquisition and financing costs | 10 | 14 | -- | (553) | (529) | ||||
Gain on settlement of acquisition related contingent consideration | (1,058) | -- | -- | -- | (1,058) | ||||
116,871 | 137,752 | 131,301 | 127,879 | 513,803 | |||||
Operating loss | (3,674) | (473) | 10,623 | 5,659 | 12,135 | ||||
Other expense/(income), net: | |||||||||
Interest expense, net | 9,496 | 9,503 | 9,440 | 9,643 | 38,082 | ||||
Income from equity method investments | (27) | (63) | -- | -- | (90) | ||||
Loss on sale of equity method investment | 221 | -- | -- | -- | 221 | ||||
Loss (gain) on derivative instruments | 150 | 298 | (82) | 209 | 575 | ||||
Impairment of investments | -- | -- | -- | 2,320 | 2,320 | ||||
Other income | (207) | (361) | (204) | (405) | (1,177) | ||||
9,633 | 9,377 | 9,154 | 11,767 | 39,931 | |||||
(Loss) income from continuing operations before income taxes | (13,307) | (9,850) | 1,469 | (6,108) | (27,796) | ||||
Provision for income taxes | 303 | 528 | 229 | 280 | 1,340 | ||||
Net (loss) income | (13,610) | (10,378) | 1,240 | (6,388) | (29,136) | ||||
Less: Net (loss) income attributable to noncontrolling interests | (187) | (3,723) | 160 | 5 | (3,745) | ||||
Net (loss) income attributable to common stockholders | $ (13,423) | $ (6,655) | $ 1,080 | $ (6,393) | $ (25,391) | ||||
Amounts of our total revenues attributable to services provided by quarter for the twelve months ended |
|||||||||
Three Months Ended | |||||||||
|
|
|
|
Twelve Months Ended | |||||
2014 | 2014 | 2014 | 2014 | December 31, 2014 | |||||
Collection | $ 52,543 | $ 58,368 | $ 60,648 | $ 57,587 | $ 229,146 | ||||
Disposal | 24,075 | 38,128 | 39,561 | 36,304 | 138,068 | ||||
Power generation | 3,349 | 1,998 | 1,902 | 1,834 | 9,083 | ||||
Processing | 1,708 | 2,817 | 2,819 | 1,976 | 9,320 | ||||
Solid waste operations | 81,675 | 101,311 | 104,930 | 97,701 | 385,617 | ||||
Organics | 9,276 | 10,715 | 10,129 | 9,684 | 39,804 | ||||
Customer solutions | 11,885 | 13,274 | 13,559 | 13,547 | 52,265 | ||||
Recycling | 10,361 | 11,979 | 13,306 | 12,606 | 48,252 | ||||
Total revenues | $ 113,197 | $ 137,279 | $ 141,924 | $ 133,538 | $ 525,938 | ||||
Components of our capital expenditures by quarter for the twelve months ended |
|||||||||
Three Months Ended |
|
||||||||
|
|
|
|
Twelve Months Ended | |||||
2014 | 2014 | 2014 | 2014 | December 31, 2014 | |||||
Landfill development | $ 3,813 | $ 6,456 | $ 7,538 | $ 7,299 | $ 25,106 | ||||
Vehicles, machinery, equipment and containers | 3,051 | 8,311 | 10,582 | 12,753 | 34,697 | ||||
Facilities | 339 | 912 | 1,390 | 3,046 | 5,687 | ||||
Other | 274 | 149 | 199 | 1,140 | 1,762 | ||||
Total capital expenditures | $ 7,477 | $ 15,828 | $ 19,709 | $ 24,238 | $ 67,252 | ||||
(i) Does not include acquisition related capital expenditures, which are defined as costs of equipment added directly as a result of new business growth related to an acquisition. | |||||||||
Following is a reconciliation of Adjusted Operating (Loss) Income to Adjusted EBITDA to Net (Loss) Income by quarter for the twelve months ended |
|||||||||
Three Months Ended | |||||||||
|
|
|
|
Twelve Months Ended | |||||
2014 | 2014 | 2014 | 2014 | December 31, 2014 | |||||
Net (Loss) Income | $ (13,610) | $ (10,378) | $ 1,240 | $ (6,388) | $ (29,136) | ||||
Provision for income taxes | 303 | 528 | 229 | 280 | 1,340 | ||||
Other expense (income), net | 137 | (126) | (286) | 2,124 | 1,849 | ||||
Interest expense, net | 9,496 | 9,503 | 9,440 | 9,643 | 38,082 | ||||
Expense (gain) from divestiture, acquisition and financing costs | 10 | 14 | -- | (553) | (529) | ||||
Severance and reorganization costs | 80 | 350 | (4) | -- | 426 | ||||
Environmental remediation charge | -- | -- | 75 | 875 | 950 | ||||
Depreciation and amortization | 13,608 | 17,167 | 15,787 | 14,644 | 61,206 | ||||
Fiscal year-end transition costs | -- | -- | 336 | 202 | 538 | ||||
Asset impairment charge | -- | 7,455 | -- | -- | 7,455 | ||||
Gain on settlement of acquisition related contingent consideration | (1,058) | -- | -- | -- | (1,058) | ||||
Development project charge | 1,440 | (46) | -- | -- | 1,394 | ||||
Depletion of landfill operating lease obligations | 1,992 | 3,046 | 3,066 | 2,621 | 10,725 | ||||
Interest accretion on landfill and environmental remediation liabilities | 1,017 | 809 | 829 | 951 | 3,606 | ||||
Adjusted EBITDA | $ 13,415 | $ 28,322 | $ 30,712 | $ 24,399 | $ 96,848 | ||||
Depreciation and amortization | (13,608) | (17,167) | (15,787) | (14,644) | (61,206) | ||||
Depletion of landfill operating lease obligations | (1,992) | (3,046) | (3,066) | (2,621) | (10,725) | ||||
Interest accretion on landfill and environmental remediation liabilities | (1,017) | (809) | (829) | (951) | (3,606) | ||||
Adjusted Operating (Loss) Income | $ (3,202) | $ 7,300 | $ 11,030 | $ 6,183 | $ 21,311 | ||||
Condensed consolidated statement of cash flows for the twelve months ended |
|||||||||
Twelve Months Ended |
|||||||||
Cash Flows from Operating Activities: | |||||||||
Net loss | $ (29,136) | ||||||||
Adjustments to reconcile net loss to net cash provided by operating activities - | |||||||||
Gain on divestiture | (553) | ||||||||
Gain on sale of property and equipment | (493) | ||||||||
Depreciation and amortization | 61,206 | ||||||||
Depletion of landfill operating lease obligations | 10,726 | ||||||||
Interest accretion on landfill and environmental remediation liabilities | 3,605 | ||||||||
Asset impairment charge | 7,455 | ||||||||
Development project charge | 1,394 | ||||||||
Gain on settlement of acquisition related contingent consideration | (1,058) | ||||||||
Amortization of discount on senior subordinated notes | 257 | ||||||||
Income from equity method investments | (90) | ||||||||
Impairment of investments | 2,320 | ||||||||
Loss on sale of equity method investment | 221 | ||||||||
Loss on derivative instruments | 575 | ||||||||
Stock-based compensation expense | 2,394 | ||||||||
Excess tax benefit on the vesting of share based awards | (84) | ||||||||
Deferred income taxes | 1,181 | ||||||||
Changes in assets and liabilities, net of effects of acquisitions and divestitures | 2,238 | ||||||||
Net Cash Provided by Operating Activities | 62,158 | ||||||||
Cash Flows from Investing Activities: | |||||||||
Acquisitions, net of cash acquired | (146) | ||||||||
Acquisition related additions to property, plant and equipment | (266) | ||||||||
Additions to property, plant and equipment | (67,252) | ||||||||
Payments on landfill operating lease contracts | (5,440) | ||||||||
Payments related to investments | (84) | ||||||||
Proceeds from sale of equity method investment | 597 | ||||||||
Proceeds from sale of property and equipment | 815 | ||||||||
Net Cash Used In Investing Activities | (71,776) | ||||||||
Cash Flows from Financing Activities: | |||||||||
Proceeds from long-term borrowings | 188,260 | ||||||||
Principal payments on long-term debt | (172,977) | ||||||||
Change in restricted cash | (5,819) | ||||||||
Payments of financing costs | (2,622) | ||||||||
Proceeds from the exercise of share based awards | 286 | ||||||||
Excess tax benefit on the vesting of share based awards | 84 | ||||||||
Net Cash Provided By Financing Activities | 7,212 | ||||||||
Net Cash Provided By Discontinued Operations | 1,916 | ||||||||
Net decrease in cash and cash equivalents | (490) | ||||||||
Cash and cash equivalents, beginning of period | 2,695 | ||||||||
Cash and cash equivalents, end of period | $ 2,205 | ||||||||
Supplemental Disclosures: | |||||||||
Cash interest | $ 34,877 | ||||||||
Cash income taxes, net of refunds | $ 182 | ||||||||
Following is a reconciliation of Free Cash Flow and Normalized Free Cash Flow to Net Cash Provided by Operating Activities for the twelve months ended |
|||||||||
Twelve Months Ended |
|||||||||
Net Cash Provided by Operating Activities | $ 62,158 | ||||||||
Capital expenditures | (67,252) | ||||||||
Payments on landfill operating lease contracts | (5,440) | ||||||||
Proceeds from sale of property and equipment | 815 | ||||||||
Contributions from noncontrolling interest holders | -- | ||||||||
Free Cash Flow | $ (9,719) | ||||||||
Landfill closure, site improvement and remediation expenditures (i) | 7,494 | ||||||||
New contract and project capital expenditures (ii) | 11,528 | ||||||||
Normalized Free Cash Flow | $ 9,303 | ||||||||
(i) Includes cash outlays associated with the following identified items: |
|||||||||
(ii) Includes cash outlays related to capital investments associated with certain new contracts and projects, including: the Thiopaq gas treatment system, the |
CONTACT: Investors:Source:Ned Coletta Chief Financial Officer (802) 772-2239 Media:Joseph Fusco Vice President (802) 772-2247 http://www.casella.com
News Provided by Acquire Media