SECURITIES AND EXCHANGE COMMISSION

WASHINGTON D.C. 20549


FORM 8-K

 

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported):  June 20, 2006

 

Casella Waste Systems, Inc.

(Exact Name of Registrant as Specified in Charter)

 

 

Delaware

 

000-23211

 

03-0338873

(State or Other Jurisdiction

 

(Commission

 

(I.R.S. Employer

of Incorporation)

 

File Number)

 

Identification No.)

 

 25 Greens Hill Lane Rutland, Vermont

 

05701

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (802) 775-0325

 

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o               Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o               Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o               Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o               Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 




 

Item 2.02. Results of Operations and Financial Condition.

On June 20, 2006, Casella Waste Systems, Inc. announced its financial results for the fourth quarter and fiscal year ended April 30, 2006. The full text of the press release issued in connection with the announcement is attached as Exhibit 99.1 to this Current Report on Form 8-K.

The information in this Form 8-K and the Exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits

(c)  Exhibits

The following exhibit relating to Item 2.02 shall be deemed to be furnished, and not filed:

99.1       Press release dated June 20, 2006.

2




SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

 

 

Date: June 20, 2006

 

CASELLA WASTE SYSTEMS, INC.

 

 

 

 

 

 

 

 

By:

 

/s/ Richard A. Norris

 

 

 

 

Richard A. Norris

 

 

 

 

Senior Vice President and Chief Financial Officer

 

3




Exhibit Index

 

Exhibit No.

 

Description

 

99.1

 

Press release dated June 20, 2006.

 

 

4



 

Exhibit 99.1

FOR IMMEDIATE RELEASE

CASELLA WASTE SYSTEMS, INC. ANNOUNCES FOURTH QUARTER AND FISCAL 2006 RESULTS; PROVIDES FISCAL YEAR 2007 GUIDANCE

RUTLAND, VERMONT (June 19, 2006)—Casella Waste Systems, Inc. (Nasdaq: CWST), a regional, non-hazardous solid waste services company, today reported financial results for the fourth quarter and its 2006 fiscal year, and gave guidance on its expected performance for its 2007 fiscal year.

Fourth Quarter Results

For the quarter ended April 30, 2006, the company reported revenues of $126.5 million, up $10.7 million or 9.2 percent over the same quarter last year. The company’s earnings per common share were $0.07, versus a net loss per share of $0.05 in the same quarter last year. The earnings per share (EPS) result reflects a decrease in the company’s tax rate versus the prior quarter, mainly due to a reversal of valuation allowances. The favorable impact to EPS of this change was $0.05 per share. Operating income for the quarter was $9.6 million, versus $8.5 million in the fourth quarter last year, an increase of 12.9 percent. Cash provided by operating activities in the quarter was $12.6 million. The company’s earnings before interest, taxes, depreciation and amortization (EBITDA*) were $24.6 million, a seven percent increase over the same quarter last year.

Fiscal 2006 Results

For the fiscal year ended April 30, 2006, the company reported revenues of $525.9 million, up $44.0 million or 9.1 percent over fiscal year 2005. The fiscal year earnings per common share were $0.30 versus $0.16 in the previous fiscal year. Operating income for the year was $42.3 million versus $41.4 million for fiscal year 2005. The company’s earnings before interest, taxes, depreciation and amortization (EBITDA) for the twelve-month period were $108.3 million.

The company also announced that cash provided by operating activities for fiscal year 2006 was $75.1 million, and that the company’s free cash flow* for fiscal year 2006 was $(40.3) million; as of April 30, 2006, the company had cash on hand of $7.5 million, and had an outstanding total debt level of $451.1 million.

“We continue to make progress on our short- and long-term strategic development and operational goals,” John W. Casella, chairman and CEO of Casella Waste Systems, said. “All areas of our business are benefiting from a strong focus on continuous improvement, innovation and operational excellence.”




“Our pricing environment is strong,” Casella said. “While volumes have reflected a traditional seasonal uptick, however, they are not as strong as we would have expected.”

Comparison of Fiscal 2006 and 2005

Revenues from acquired businesses accounted for $18.8 million of the $44.0 million increase year over year; primarily, the revenue increase came from the acquisition of Chemung County landfill; Blue Mountain Recycling; the Worcester, Mass. landfill project; and the Colebrook landfill project, offset by a $1.2 million reduction attributable to the transfer of a Canadian recycling operation. Solid waste revenues increased $24.3 million. Recycling revenues were up $2.1 million, mainly from increased volumes.

Cost of operations increased $37.6 million to $348.5 million in fiscal year 2006 from $310.9 million in fiscal year 2005. Cost of operations as a percentage of revenues increased to 66.3 percent for the fiscal year 2006, from 64.5 percent in the prior year. The percent increase in cost of operations expense for fiscal year 2006 is primarily due to higher fuel and transportation costs, and the higher than expected costs associated with the wood chip obligation at the Juniper Ridge Landfill (West Old Town).

General and administration expenses increased $5.4 million to $69.1 million in fiscal year 2006 from $63.7 million in fiscal year 2005. General and administration expenses as a percentage of revenues remained unchanged in fiscal year 2006 compared to fiscal year 2005.

*Non-GAAP Financial Measures

In addition to disclosing financial results prepared in accordance with Generally Accepted Accounting Principles (GAAP), we also disclose free cash flow and earnings before interest, taxes, depreciation and amortization (EBITDA), which are non-GAAP measures.

These measures are provided because we understand that certain investors use this information when analyzing the financial position of the solid waste industry, including us. Historically, these measures have been key in comparing operating efficiency of publicly traded companies in the solid waste industry, and assist investors in measuring our ability to meet capital expenditure and working capital requirements. For these reasons we utilize these non- GAAP metrics to measure our performance at all levels. These measures do not represent, and should not be considered as alternatives to cash provided by operating activities as determined in accordance with GAAP. Moreover, these measures do not necessarily indicate whether cash flow will be sufficient for such items as working capital or capital expenditures, or to react to changes in our industry or to the economy generally. Because these measures are not calculated by all companies in the same fashion, they may not be comparable to similarly titled measures reported by other companies.

More detailed financial results are contained in the tables accompanying this release.




2006 Highlights

“Our continued progress in developing disposal capacity was certainly a highlight of the year once again,” Casella said. “We did face some headwinds, however; specifically, the timing of our Colebrook, N.H. and Worcester, Mass. landfill projects. Colebrook is now operating at full capacity, and Worcester is ramping up.

“Looking at fiscal year 2006 overall:

·                  “our internalization rate rose 210 basis points year-over-year to 56.6 percent;

·                  “total company-wide permitted and permittable disposal capacity is now at 86.7 million tons, up from 29.6 million tons at the end of fiscal 2003;

·                  “company-wide annual disposal in our landfills was 2.9 million tons in fiscal 2006, up from just 1.8 million tons in fiscal 2004;

·                  “we acquired 15 solid waste collection and recycling companies in fiscal 2006; and

·                  “EBITDA* at our Greenfiber joint venture grew 64.9 percent. Greenfiber’s cash flow from operations grew 93.3 percent, due to a strong pricing environment, higher margin products, and our acquisition program.”

Fiscal 2007 Outlook

The company also announced its guidance for its fiscal year 2007, which began May 1, 2006.

For the fiscal year 2007, the company believes that its results will be approximately in the following ranges:

·                  Revenues between $530.0 million and $560.0 million;

·                  EBITDA* between $115.0 million and $119.0 million;

·                  Capital expenditures between $108.0 million and $112.0 million; and

·                  Free cash flow between $(30.0) million and $(22.0) million.

The company said the following assumptions are built into its fiscal year 2007 outlook:

·                  No material change in the health of the regional economy;

·                  In the solid waste business, price growth of 3.0 percent; FCR pricing is projected to decline 2.6 percent; and

·                  No major acquisitions

The EBITDA forecast is based on estimated projections of cash provided by operating activities of $80.0 million to $84.0 million, interest expense of approximately $39.5 million, depletion of landfill operating leases of $8.0 million, cash taxes of $2.5 million, and positive changes in other assets and liabilities of $6.0 million. Free cash flow of $(30.0) million to $(22.0) million is based on cash provided by operating activities of $80.0 million to $84.0 million, less estimated maintenance capital expenditures of $64.0 million, growth capital expenditures of $44.0 to $48.0 million, and other balance sheet changes.




Casella Waste Systems, headquartered in Rutland, Vermont, provides solid waste management services consisting of collection, transfer, disposal and recycling services primarily in the eastern United States.

For further information, contact Richard Norris, chief financial officer; or Joseph Fusco, vice president; at (802) 775-0325, or visit the company’s website at http://www.casella.com.

The company will host a conference call to discuss these results on Tuesday, June 20, 2006 at 10:00 a.m. ET. Individuals interested in participating in the call should dial (719) 457-2629 at least 10 minutes before start time. The call will also be webcast; to listen, participants should visit Casella Waste Systems’ website at http://www.casella.com and follow the appropriate link to the webcast. A replay of the call will be available by calling (719) 457-0820 (conference code #4579213) before 11:59 p.m. ET, Tuesday, June 27, 2006, or by visiting the company’s website.

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 the Company “believes,” “anticipates,” “expects” or words of similar import. Similarly, statements that describe the Company’s future plans, objectives or goals are forward-looking statements. 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: we may be unable to make acquisitions and otherwise develop additional disposal capacity; continuing weakness in general economic conditions may affect our revenues; we may be required to incur capital expenditures in excess of our estimates; and fluctuations in the commodity pricing of our recyclables may make it more difficult for us to predict our results of operations. Other factors which could materially affect such forward-looking statements can be found in our periodic reports filed with the Securities and Exchange Commission, including certain factors which could affect future operating results detailed in the Management’s Discussion and Analysis section in our Form 10-K for the fiscal year ended April 30, 2005 and in our form 10-Q for the fiscal quarter ended January 31, 2006.

(tables follow)




 

CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In thousands, except amounts per share)

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 30,

 

April 30,

 

April 30,

 

April 30,

 

 

 

2005

 

2006

 

2005

 

2006

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

115,831

 

$

126,536

 

$

481,964

 

$

525,928

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Cost of operations

 

76,523

 

86,049

 

310,921

 

348,520

 

General and administration

 

16,290

 

15,848

 

63,678

 

69,144

 

Depreciation and amortization

 

14,568

 

15,017

 

65,637

 

64,589

 

Deferred costs

 

 

 

295

 

1,329

 

 

 

107,381

 

116,914

 

440,531

 

483,582

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

8,450

 

9,622

 

41,433

 

42,346

 

 

 

 

 

 

 

 

 

 

 

Other expense/(income), net:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

7,814

 

8,654

 

29,391

 

32,014

 

Income from equity method investment

 

(400

)

(980

)

(2,883

)

(5,742

)

Loss on debt extinguishment

 

1,716

 

 

1,716

 

 

Other (income)/expense

 

164

 

(554

)

273

 

(1,985

)

 

 

 

 

 

 

 

 

 

 

 

 

9,294

 

7,120

 

28,497

 

24,287

 

Income (loss) from continuing operations before income taxes and discontinued operations

 

(844

)

2,502

 

12,936

 

18,059

 

Provision (benefit) for income taxes

 

(411

)

(50

)

5,725

 

6,955

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before discontinued operations 

 

(433

)

2,552

 

7,211

 

11,104

 

 

 

 

 

 

 

 

 

 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

Income from discontinued operations, net of income taxes

 

 

 

140

 

 

(Loss) income on disposal of discontinued operations, net of income taxes   

 

69

 

 

(82

)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(364

)

2,552

 

7,269

 

11,104

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

839

 

870

 

3,338

 

3,432

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to common stockholders

 

$

(1,203

)

$

1,682

 

$

3,931

 

$

7,672

 

 

 

 

 

 

 

 

 

 

 

Common stock and common stock equivalent shares outstanding,

 

 

 

 

 

 

 

 

 

assuming full dilution

 

25,408

 

25,681

 

25,193

 

25,368

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share before discontinued operations

 

$

(0.05

)

$

0.07

 

$

0.15

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share

 

$

(0.05

)

$

0.07

 

$

0.16

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

EBITDA(1)

 

$

23,018

 

$

24,639

 

$

107,365

 

$

108,264

 

 

 

 

 

 

 

 

 

 

 

 




CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
(In thousands)

 

 

April 30,

 

April 30,

 

 

 

2005

 

2006

 

ASSETS

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

8,578

 

$

7,429

 

Restricted cash

 

70

 

72

 

Accounts receivable - trade, net of allowance for doubtful accounts

 

51,726

 

56,269

 

Other current assets

 

9,009

 

15,204

 

 

 

 

 

 

 

Total current assets

 

69,383

 

78,974

 

 

 

 

 

 

 

Property, plant and equipment, net of accumulated depreciation

 

412,753

 

481,284

 

Goodwill

 

157,492

 

171,258

 

Intangible assets, net

 

2,711

 

2,762

 

Restricted cash

 

12,124

 

17,887

 

Investments in unconsolidated entities

 

37,699

 

44,491

 

Other non-current assets

 

20,292

 

14,455

 

 

 

 

 

 

 

 

 

$

712,454

 

$

811,111

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Current maturities of long-term debt

 

$

281

 

$

527

 

Current maturities of capital lease obligations

 

632

 

1,061

 

Accounts payable

 

46,107

 

46,364

 

Other accrued liabilities

 

45,734

 

46,813

 

Total current liabilities

 

92,754

 

94,765

 

 

 

 

 

 

 

Long-term debt, less current maturities

 

378,436

 

452,720

 

Capital lease obligations, less current maturities

 

1,475

 

1,747

 

Other long-term liabilities

 

33,043

 

41,959

 

 

 

 

 

 

 

Series A redeemable, convertible preferred stock

 

67,964

 

70,430

 

 

 

 

 

 

 

Stockholders’ equity

 

138,782

 

149,490

 

 

 

 

 

 

 

 

 

$

712,454

 

$

811,111

 

 

 

 

 

 

 

 




 

CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
(In thousands)

 

 

Twelve Months Ended

 

 

 

April 30,

 

April 30,

 

 

 

2005

 

2006

 

Cash Flows from Operating Activities:

 

 

 

 

 

Net income

 

$

7,269

 

$

11,104

 

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

 

 

 

 

 

Depreciation and amortization

 

65,637

 

64,589

 

Depletion of landfill operating lease obligations

 

4,785

 

6,284

 

Loss on disposal of discontinued operations, net

 

82

 

 

Income from equity method investment

 

(2,883

)

(5,742

)

Dividend from equity method investment

 

2,000

 

 

Deferred costs

 

295

 

1,329

 

Loss on debt extinguishment

 

1,716

 

 

(Gain) loss on sale of equipment

 

372

 

(105

)

Deferred income taxes

 

5,132

 

4,984

 

Changes in assets and liabilities, net of effects of acquisitions and divestitures

 

(1,371

)

(7,379

)

 

 

75,765

 

63,960

 

Net Cash Provided by Operating Activities

 

83,034

 

75,064

 

Cash Flows from Investing Activities:

 

 

 

 

 

Acquisitions, net of cash acquired

 

(9,513

)

(19,691

)

Additions to property, plant and equipment - growth

 

(24,723)

 

(47,474)

 

                                                                      - maintenance

 

(55,341)

 

(66,537)

 

Payments on landfill operating lease contracts

 

(20,276

)

(10,539

)

Proceeds from divestitures

 

3,050

 

 

Other

 

3,048

 

(5,977

)

Net Cash Used In Investing Activities

 

(103,755

)

(150,218

)

Cash Flows from Financing Activities:

 

 

 

 

 

Proceeds from long-term borrowings

 

318,900

 

208,997

 

Principal payments on long-term debt

 

(296,210

)

(136,424

)

Proceeds from exercise of stock options

 

(1,398

)

1,432

 

Net Cash Provided by Financing Activities

 

21,292

 

74,005

 

Net (decrease) increase in cash and cash equivalents

 

571

 

(1,149

)

Cash and cash equivalents, beginning of period

 

8,007

 

8,578

 

Cash and cash equivalents, end of period

 

$

8,578

 

$

7,429

 

 




 

CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

Unaudited

(In thousands)

Note 1:   Non-GAAP Financial Measures

In addition to disclosing financial results prepared in accordance with Generally Accepted Accounting Principles (GAAP), we also disclose EBITDA (earnings before interest, taxes, depreciation and amortization, deferred costs and impairment charge) and Free Cash Flow, which are non-GAAP measures.

These measures are provided because we understand that certain investors use this information when analyzing the financial position of the solid waste industry, including us. Historically, these measures have been key in comparing operating efficiency of publicly traded companies within the industry, and assist investors in measuring our ability to meet capital expenditure and working capital requirements. For these reasons, we utilize these non-GAAP metrics to measure our performance at all levels. These measures do not represent, and should not be considered as alternatives to cash provided by operating activities as determined in accordance with GAAP. Moreover, these measures do not necessarily indicate whether cash flow will be sufficient for such items as working capital or capital expenditures, or to react to changes in our industry or to the economy generally. Because these measures are not calculated by all companies in the same fashion, they may not be comparable to similarly titled measures reported by other companies.

Following is a reconciliation of EBITDA to Cash Provided by Operating Activities:

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

April 30,

 

April 30,

 

April 30,

 

April 30,

 

 

 

2005

 

2006

 

2005

 

2006

 

 

 

 

 

 

 

 

 

 

 

Cash Provided by Operating Activities

 

$

20,966

 

$

12,621

 

$

83,034

 

$

75,064

 

 

 

 

 

 

 

 

 

 

 

Changes in assets and liabilities, net of effects of acquisitions and divestitures    

 

(3,709

)

6,234

 

1,371

 

7,379

 

Deferred income taxes

 

(372

)

(972

)

(5,132

)

(4,984

)

Provision (benefit) for income taxes

 

(411

)

(50

)

5,725

 

6,955

 

Interest expense, net

 

7,814

 

8,654

 

29,391

 

32,014

 

Depletion of landfill operating lease obligations

 

(1,056

)

(1,633

)

(4,785

)

(6,284

)

Dividend from equity method investments

 

 

 

(2,000

)

 

Other expense, net

 

(214

)

(215

)

(239

)

(1,880

)

EBITDA

 

$

23,018

 

$

24,639

 

$

107,365

 

$

108,264

 

 

 

 

 

 

 

 

 

 

 

 

Following is a reconciliation of Free Cash Flow to Cash Provided by Operating Activities:

 

Three Months
Ended
April 30, 2006

 

Twelve Months
Ended
April 30, 2006

 

 

 

 

 

 

 

EBITDA

 

$

24,639

 

$

108,264

 

Add (deduct):      Cash interest

 

(13,911

)

(30,290

)

     Capital expenditures

 

(25,851

)

(114,011

)

     Cash taxes

 

13

 

(1,286

)

     Depletion of landfill operating lease obligations

 

1,633

 

6,284

 

     Change in working capital, adjusted for non-cash items

 

(1,328

)

(9,289

)

 

 

 

 

 

 

FREE CASH FLOW

 

(14,805

)

(40,328

)

 

 

 

 

 

 

Add (deduct):      Capital expenditures

 

25,851

 

114,011

 

     Other

 

1,575

 

1,381

 

Cash Provided by Operating Activities

 

$

12,621

 

$

75,064

 

 

 

 

 

 

 

 




CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
SUPPLEMENTAL DATA TABLES
(Unaudited)
(In thousands)

Amounts of the Company’s total revenue attributable to services provided are as follows:

 

Three Months Ended
April 30,

 

Twelve Months Ended
April 30,

 

 

 

2005

 

2006

 

2005

 

2006

 

Collection

 

$

57,452

 

$

60,552

 

$

237,877

 

$

253,282

 

Landfill / disposal facilities

 

18,828

 

23,874

 

80,132

 

97,801

 

Transfer

 

9,176

 

10,119

 

41,862

 

44,394

 

Recycling

 

30,375

 

31,991

 

122,093

 

130,451

 

Total revenues

 

$

115,831

 

$

126,536

 

$

481,964

 

$

525,928

 

 

Components of revenue growth for the three months ended April 30, 2006 compared to the three months ended April 30, 2005:

 

 

 

Percentage

 

Solid Waste Operations (1)

 

Price

 

4.3

%

 

 

Volume

 

0.4

%

 

 

Solid waste commodity price and volume

 

-0.2

%

Total growth - Solid Waste Operations

 

4.5

%

 

 

 

 

 

 

FCR Operations (1)

 

Price

 

-3.5

%

 

 

Volume

 

0.1

%

Total growth - Recycling Operations

 

-3.4

%

 

 

 

 

 

 

Rollover effect of acquisitions (as a percentage of total revenue)

 

5.9

%

 

 

 

 

 

 

Divestitures (as a percentage of total revenue)

 

-0.3

%

 

 

 

 

 

 

Total revenue growth

 

 

 

9.2

%


(1)             Calculated as a percentage of segment revenues.

Solid Waste Internalization Rates by Region:

 

Three Months Ended
April 30,

 

Twelve Months Ended
April 30,

 

 

 

2005 (1)

 

2006

 

2005 (1)

 

2006

 

North Eastern region

 

57.2

%

59.2

%

57.9

%

57.8

%

South Eastern region

 

44.4

%

38.6

%

40.2

%

40.4

%

Central region

 

79.6

%

79.8

%

80.0

%

79.2

%

Western region

 

43.5

%

50.7

%

40.8

%

44.2

%

Solid waste operations

 

55.8

%

58.8

%

54.5

%

56.6

%


(1)             Internalization rates for the Company’s South Eastern region have been revised and restated for the three and twelve months ended April 30, 2005.

US GreenFiber (50% owned) Financial Statistics:

 

Three Months Ended
April 30,

 

Twelve Months Ended

April 30,

 

 

 

2005

 

2006

 

2005

 

2006

 

Revenue

 

$

32,513

 

$

46,722

 

$

136,409

 

$

178,744

 

Net Income

 

800

 

2,079

 

5,767

 

11,714

 

Cash flow from operations

 

5,876

 

16,579

 

15,101

 

29,190

 

Net working capital changes

 

3,437

 

12,301

 

3,478

 

10,027

 

EBITDA

 

$

2,439

 

$

4,278

 

$

11,623

 

$

19,163

 

 

 

 

 

 

 

 

 

 

 

As a percentage of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

2.5

%

4.4

%

4.2

%

6.6

%

EBITDA

 

7.5

%

9.2

%

8.5

%

10.7

%

 

 

 

 

 

 

 

 

 

 

 




Breakdown of Growth versus Maintenance Capital Expenditures (1):

 

ThreeMonths Ended
April 30, 2006

 

Twelve Months Ended
April 30, 2006

 

Growth Capital Expenditures:

 

 

 

 

 

Landfill Development

 

$

5,868

 

$

33,202

 

Boston MRF Building

 

 

5,998

 

MRF Equipment Upgrades

 

3,290

 

3,290

 

Other

 

1,764

 

4,984

 

Total Growth Capital Expenditures

 

10,922

 

47,474

 

 

 

 

 

 

 

Maintenance Capital Expenditures:

 

 

 

 

 

Vehicles, Machinery / Equipment and Containers

 

2,776

 

26,396

 

Landfill Construction & Equipment

 

9,043

 

31,812

 

Facilities

 

2,220

 

6,480

 

Other

 

890

 

1,849

 

Total Maintenance Capital Expenditures

 

14,929

 

66,537

 

 

 

 

 

 

 

Total Capital Expenditures

 

$

25,851

 

$

114,011

 

 

 

 

 

 

 


(1)             The Company’s capital expenditures are broadly defined as pertaining to either growth or maintenance activities. Growth capital expenditures are defined as costs related to development of new airspace, permit expansions, new recycling contracts along with incremental costs of equipment and infrastructure added to further such activities. Growth capital expenditures include the cost of equipment added directly as a result of new business as well as expenditures associated with increasing infrastructure to increase throughput at transfer stations and recycling facilities. Growth capital expenditures also include those outlays associated with acquiring landfill operating leases, which do not meet the operating lease payment definition, but which were included as a commitment in the successful bid. Maintenance capital expenditures are defined as landfill cell construction costs not related to expansion airspace, costs for normal permit renewals and replacement costs for equipment due to age or obsolescence.