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): December 3, 2008
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) |
Registrants 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 December 3, 2008, Casella Waste Systems, Inc. announced its financial results for the second quarter of fiscal year 2009, ended October 31, 2008. 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 Item 2.02 of 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, as amended (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, as amended, or the Exchange Act.
Item 9.01. Financial Statements and Exhibits.
(c) Exhibits
The following exhibit as it relates to Item 2.02 shall be deemed to be furnished, and not filed:
99.1 Press release dated December 3, 2008.
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: December 3, 2008 |
CASELLA WASTE SYSTEMS, INC. |
||
|
|
|
|
|
|
|
|
|
By: |
/s/ John W. Casella |
|
|
|
John W. Casella |
|
|
|
Chief Executive Officer |
3
Exhibit Index
Exhibit No. |
|
Description |
|
|
|
99.1 |
|
Press release dated December 3, 2008. |
4
Exhibit 99.1
FOR IMMEDIATE RELEASE
CASELLA WASTE SYSTEMS, INC. ANNOUNCES SECOND QUARTER FISCAL YEAR 2009 RESULTS
RUTLAND, VERMONT (December 3, 2008) Casella Waste Systems, Inc. (NASDAQ: CWST), a regional solid waste, recycling and resource management services company, today reported financial results for the second quarter of its 2009 fiscal year.
Highlights of the quarter include:
· Free cash flow* for the quarter was up $8.2 million over the same period last year;
· Operating income for the quarter was up 1.3 percent over same period last year; and
· Solid waste operations continue to perform well through the economic slowdown, while the recycling group faces pressures from volatile commodity pricing.
Since the northeastern U.S. economy first began to slow in July 2006, we have taken steps to better position our business to perform well in this uncertain economic environment, John W. Casella, chairman and CEO of Casella Waste Systems, said. We continue to execute well against factors that we can control by combining our successful cost reduction initiatives from the past 18 months with operating programs that enhance productivity and asset utilization.
These efforts are currently offsetting economic pressures in our solid waste group, with performance in the quarter driven by increases in landfill volumes, improved operating performance of the hauling operations, and roll over impacts from the successful divestiture program of under-performing assets, Casella said.
While it is difficult to fully assess the potential economic impacts from the financial market turmoil, the recession-resistant qualities of our integrated solid waste group will help our business maintain stability, Casella said.
The global slowdown is negatively impacting recycling commodity pricing, Casella said. However, our commodity risk mitigation programs are dampening pricing exposure through the use of hedging agreements, floor price contracts, and long-term supply contracts with customers.
Second Quarter Financial Results
For the quarter ended October 31, 2008, the company reported revenues of $157.5 million, up $7.0 million, or 4.7 percent over the same quarter last year. The companys net income available to common shareholders was $2.1 million or $0.08 per common share compared with net income of $2.8 million or $0.11 per common share in the same quarter last year.
Operating income for the quarter was $16.0 million, up $0.2 million or 1.3 percent over the same quarter last year. Net cash provided by operating activities in the quarter was $19.4 million, compared to $15.1 million in the same quarter last year. The companys earnings before interest, taxes, depreciation and amortization (EBITDA*) were $35.5 million, down $0.5 million or 1.4 percent over the same quarter
last year. The companys free cash flow for the quarter was $6.2 million, up $8.2 million over the same period last year.
In early August 2008, the company ceased accepting waste at the Colebrook, NH landfill closure project, creating a negative $1.1 million EBITDA variance for the second quarter of fiscal year 2009 over the same period last year. Excluding the negative year-over-year impact of closing Colebrook, EBITDA for the quarter was up $0.6 million or 1.7 percent over the same quarter last year.
Six Months Financial Results
For the six months ended October 31, 2008, the company reported revenues of $315.4 million, up 5.5 percent over the same period last year. The companys net income per common share for the six month period was $0.17, compared to a net income per common share of $0.18 in the same period last year.
Operating income for the six month period was $31.6 million, up $1.9 million or 6.4 percent over the same period last year. Net cash provided by operating activities for the six month period was $39.2 million, up $3.9 million compared to the same period last year. EBITDA was $70.5 million for the six month period, up $0.8 million or 1.1% from the same period last year. The companys free cash flow for six months period was $4.4 million, up $5.5 million over the same period last year.
Fiscal 2009 Outlook
The company said that its solid waste group continues to maintain a stable level of performance, while the recycling group faces pressures from softer commodity pricing. As expected in late October, commodity pricing continued to weaken during November and the company forecasts average commodity pricing to be down approximately 55 percent from our first quarter of fiscal year 2009 through the remainder of our fiscal year. The updated fiscal year 2009 guidance reflects continued weakness in commodity pricing and softening of economic conditions through the remainder of the fiscal year.
The company has updated its guidance for fiscal year 2009 to the following ranges:
· Revenues between $580.0 million and $600.0 million;
· Free cash flow remaining constant at the original range of $8.0 million to $14.0 million;
· EBITDA between $120.0 million and $124.0 million; and
· Capital expenditures between $65.0 million and $69.0 million.
*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 companies in 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 expenditures, payments on landfill operating lease contracts, and working capital requirements. For these reasons we utilize these
non- GAAP metrics to measure our performance at all levels. Free cash flow and EBITDA are not intended to replace Net Cash Provided by Operating Activities, which is the most comparable GAAP financial measure. Moreover, these measures do not necessarily indicate whether cash flow will be sufficient for such items as capital expenditures, payments on landfill operating lease contracts, or working capital, 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.
Casella Waste Systems, Inc., 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 Ned Coletta, director of investor relations at (802) 772-2239, or visit the Companys website at http://www.casella.com.
The Company will host a conference call to discuss these results on Thursday, December 4, 2008 at 10:00 a.m. ET. Individuals interested in participating in the call should dial (877) 675-4751 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 on the companys website, or by calling 719-457-0820 or 888-203-1112 (conference code #4859748), until 11:59 p.m. ET on Thursday, December 11, 2008.
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, expects, anticipates, plans, may, will, would, intends, estimates 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 managements beliefs and assumptions. We cannot guarantee that we actually will achieve the plans, intentions or expectations 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: we may be unable to reduce costs or increase revenues sufficiently to achieve estimated EBITDA and other targets; landfill operations and permit status may be affected by factors outside our control, continuing weakness in general economic conditions and in the commodities markets and poor weather 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 or meet our estimates. 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 April 30, 2008. We do not necessarily intend to update publicly any forward-looking statements whether as a result of new information, future events or otherwise, except as required by law.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In thousands, except amounts per share)
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
October 31, |
|
October 31, |
|
October 31, |
|
October 31, |
|
||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Revenues |
|
$ |
150,483 |
|
$ |
157,538 |
|
$ |
299,009 |
|
$ |
315,442 |
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||
Cost of operations |
|
95,621 |
|
103,728 |
|
192,525 |
|
208,170 |
|
||||
General and administration |
|
18,898 |
|
18,299 |
|
36,766 |
|
36,739 |
|
||||
Depreciation and amortization |
|
20,136 |
|
19,505 |
|
40,044 |
|
38,975 |
|
||||
|
|
134,655 |
|
141,532 |
|
269,335 |
|
283,884 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
15,828 |
|
16,006 |
|
29,674 |
|
31,558 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Other expense/(income), net: |
|
|
|
|
|
|
|
|
|
||||
Interest expense, net (1) |
|
10,785 |
|
10,253 |
|
21,399 |
|
20,227 |
|
||||
Loss from equity method investments |
|
1,487 |
|
1,045 |
|
3,638 |
|
2,173 |
|
||||
Other (income) expense |
|
35 |
|
(64 |
) |
(2,360 |
) |
(152 |
) |
||||
|
|
12,307 |
|
11,234 |
|
22,677 |
|
22,248 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations before income taxes and discontinued operations |
|
3,521 |
|
4,772 |
|
6,997 |
|
9,310 |
|
||||
Provision (benefit) for income taxes |
|
(416 |
) |
2,706 |
|
714 |
|
5,023 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations before discontinued operations |
|
3,937 |
|
2,066 |
|
6,283 |
|
4,287 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Discontinued Operations: |
|
|
|
|
|
|
|
|
|
||||
Loss from discontinued operations, net of
income |
|
(670 |
) |
|
|
(1,274 |
) |
(11 |
) |
||||
Loss on disposal of discontinued
operations, net of income |
|
(437 |
) |
|
|
(437 |
) |
(34 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income available to common stockholders |
|
$ |
2,830 |
|
$ |
2,066 |
|
$ |
4,572 |
|
$ |
4,242 |
|
|
|
|
|
|
|
|
|
|
|
||||
Common stock and common stock equivalent shares outstanding, assuming full dilution |
|
25,652 |
|
25,745 |
|
25,592 |
|
25,720 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income per common share |
|
$ |
0.11 |
|
$ |
0.08 |
|
$ |
0.18 |
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
||||
EBITDA (6) |
|
$ |
35,964 |
|
$ |
35,511 |
|
$ |
69,718 |
|
$ |
70,533 |
|
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
(In thousands)
|
|
April 30, |
|
October 31, |
|
||
|
|
2008 |
|
2008 |
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
CURRENT ASSETS: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
2,814 |
|
$ |
3,110 |
|
Restricted cash |
|
95 |
|
96 |
|
||
Accounts receivable - trade, net of allowance for doubtful accounts |
|
62,233 |
|
66,222 |
|
||
Other current assets |
|
30,343 |
|
32,206 |
|
||
Total current assets |
|
95,485 |
|
101,634 |
|
||
|
|
|
|
|
|
||
Property, plant and equipment, net of accumulated depreciation |
|
488,028 |
|
501,263 |
|
||
Goodwill |
|
179,716 |
|
179,930 |
|
||
Intangible assets, net |
|
2,608 |
|
2,680 |
|
||
Restricted cash |
|
13,563 |
|
13,602 |
|
||
Investments in unconsolidated entities |
|
44,617 |
|
41,832 |
|
||
Other non-current assets |
|
12,070 |
|
15,515 |
|
||
|
|
|
|
|
|
||
Total assets |
|
$ |
836,087 |
|
$ |
856,456 |
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
||
|
|
|
|
|
|
||
CURRENT LIABILITIES: |
|
|
|
|
|
||
Current maturities of long-term debt |
|
$ |
2,758 |
|
$ |
2,002 |
|
Accounts payable |
|
51,731 |
|
47,340 |
|
||
Other accrued liabilities |
|
58,335 |
|
47,512 |
|
||
Total current liabilities |
|
112,824 |
|
96,854 |
|
||
|
|
|
|
|
|
||
Long-term debt, less current maturities |
|
559,227 |
|
562,280 |
|
||
Financing lease obligations |
|
|
|
11,674 |
|
||
Other long-term liabilities |
|
39,354 |
|
48,406 |
|
||
|
|
|
|
|
|
||
Stockholders equity |
|
124,682 |
|
137,242 |
|
||
|
|
|
|
|
|
||
Total liabilities and stockholders equity |
|
$ |
836,087 |
|
$ |
856,456 |
|
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
(In thousands)
|
|
Six Months Ended |
|
|||||
|
|
October 31, |
|
October 31, |
|
|||
|
|
2007 |
|
2008 |
|
|||
Cash Flows from Operating Activities: |
|
|
|
|
|
|||
Net income |
|
$ |
4,572 |
|
$ |
4,242 |
|
|
Loss from discontinued operations, net |
|
1,274 |
|
11 |
|
|||
Loss on disposal of discontinued operations, net |
|
437 |
|
34 |
|
|||
Adjustments to reconcile net income to net cash provided by operating activities - Gain on sale of equipment |
|
(418 |
) |
(577 |
) |
|||
Depreciation and amortization |
|
40,045 |
|
38,975 |
|
|||
Depletion of landfill operating lease obligations |
|
3,348 |
|
3,520 |
|
|||
Income from assets under contractual obligation |
|
(1,367 |
) |
(114 |
) |
|||
Preferred stock dividend |
|
1,038 |
|
|
|
|||
Amortization of premium on senior notes |
|
(307 |
) |
(331 |
) |
|||
Maine Energy settlement |
|
(2,142 |
) |
|
|
|||
Loss from equity method investments |
|
3,638 |
|
2,173 |
|
|||
Stock-based compensation |
|
505 |
|
954 |
|
|||
Excess tax benefit on the exercise of stock options |
|
(16 |
) |
(157 |
) |
|||
Deferred income taxes |
|
691 |
|
4,647 |
|
|||
Changes in assets and liabilities, net of effects of acquisitions and divestitures |
|
(15,988 |
) |
(14,160 |
) |
|||
|
|
29,027 |
|
34,930 |
|
|||
Net Cash Provided by Operating Activities |
|
35,310 |
|
39,217 |
|
|||
Cash Flows from Investing Activities: |
|
|
|
|
|
|||
Acquisitions, net of cash acquired |
|
(93 |
) |
(458 |
) |
|||
Additions to property, plant and equipment - growth |
|
(7,965 |
) |
(8,232 |
) |
|||
|
- maintenance |
|
(35,025 |
) |
(29,964 |
) |
||
Payments on landfill operating lease contracts |
|
(2,413 |
) |
(1,825 |
) |
|||
Proceeds from divestitures |
|
|
|
670 |
|
|||
Other |
|
2,554 |
|
(1,501 |
) |
|||
Net Cash Used In Investing Activities |
|
(42,942 |
) |
(41,310 |
) |
|||
Cash Flows from Financing Activities: |
|
|
|
|
|
|||
Proceeds from long-term borrowings |
|
221,605 |
|
60,000 |
|
|||
Principal payments on long-term debt |
|
(149,468 |
) |
(59,104 |
) |
|||
Redemption of Series A redeemable, convertible preferred stock |
|
(75,056 |
) |
|
|
|||
Proceeds from exercise of stock options |
|
286 |
|
1,289 |
|
|||
Excess tax benefit on the exercise of stock options |
|
16 |
|
157 |
|
|||
Net Cash Provided by (Used in) Financing Activities |
|
(2,617 |
) |
2,342 |
|
|||
Cash Provided by Discontinued Operations |
|
51 |
|
47 |
|
|||
Net increase (decrease) in cash and cash equivalents |
|
(10,198 |
) |
296 |
|
|||
Cash and cash equivalents, beginning of period |
|
12,366 |
|
2,814 |
|
|||
Cash and cash equivalents, end of period |
|
$ |
2,168 |
|
$ |
3,110 |
|
|
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
(In thousands)
Note 1: The Companys Series A redeemable, convertible preferred stock (Series A preferred) contained a mandatory redemption provision effective August 11, 2007. As the Company did not anticipate that the Series A preferred would be converted to Class A Common Stock by the redemption date, the Company reflected the redemption value of the Series A preferred as a current liability. Consistent with this presentation, the Company recorded the Series A preferred dividend as interest expense in the three and six months ended October 31, 2007. The Series A preferred was redeemed effective August 11, 2007 at an aggregate redemption price of $75,057.
Note 2: The Company divested its Buffalo, N.Y. transfer station, hauling operation and related equipment during the quarter ended October 31, 2007. The transaction required discontinued operations treatment under SFAS No. 144, therefore the operating results of these operations have been reclassified from continuing to discontinued operations for the three and six months ended October 31, 2007. For the three and six months ended October 31, 2007, the Company recorded a loss from discontinued operations (net of tax) of ($273) and ($810), respectively. For the three and six months ended October 31, 2007, the Company recorded a loss on disposal of discontinued operations (net of tax) of ($437).
Note 3: The Company terminated its operation of MTS Environmental, a soils processing operation in the quarter ended April 30, 2008. The transaction required discontinued operations treatment under SFAS No. 144, therefore the operating results of this operation have been reclassified from continuing to discontinued operations for the three and six months ended October 31, 2007. For the three and six months ended October 31, 2007, the Company recorded a loss from discontinued operations (net of tax) of ($478) and ($650), respectively.
Note 4: The Company divested its FCR Greenville operation in the quarter ended July 31, 2008. The transaction required discontinued operations treatment under SFAS No. 144, therefore the operating results of this operation have been reclassified from continuing to discontinued operations for the three and six months ended October 31, 2007. For the three and six months ended October 31, 2007 and 2008, the Company recorded a gain /(loss) from discontinued operations (net of tax) of $81, $0, $186 and ($11), respectively. For the six months ended October 31, 2008, the Company recorded a loss on disposal of discontinued operations (net of tax) of ($34).
Note 5: Return on Net Assets, (RONA), is defined as twelve months of operating income (excluding all unusual or non-recurring items) divided by the average for the five quarter-ends, commencing on the day preceding such twelve-month period, of the sum of working capital (net of cash) plus the net book value of property, plant and equipment plus goodwill and net intangible assets.
Note 6: Non - GAAP Financial Measures
In addition to disclosing financial results prepared in accordance with Generally Accepted Accounting Principles (GAAP), we also disclose earnings before interest, taxes, depreciation and amortization, (EBITDA) 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 expenditures, payments on landfill operating lease contracts and working capital requirements. For these reasons, we utilize these non-GAAP metrics to measure our performance at all levels. EBITDA and free cash flow are not intended to replace Net cash provided by operating activities, which is the most comparable GAAP financial measure. Moreover, these measures do not necessarily indicate whether cash flow will be sufficient for such items as working capital, payments on landfill operating lease contracts 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 Net Cash Provided by Operating Activities:
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
October 31, |
|
October 31, |
|
October 31, |
|
October 31, |
|
||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net Cash Provided by Operating Activities |
|
$ |
15,078 |
|
$ |
19,430 |
|
$ |
35,310 |
|
$ |
39,217 |
|
|
|
|
|
|
|
|
|
|
|
||||
Changes in assets and liabilities, net of effects of acquisitions and divestitures |
|
11,232 |
|
7,149 |
|
15,988 |
|
14,160 |
|
||||
Deferred income taxes |
|
165 |
|
(2,212 |
) |
(691 |
) |
(4,647 |
) |
||||
Stock-based compensation |
|
(289 |
) |
(565 |
) |
(505 |
) |
(954 |
) |
||||
Excess tax benefit on the exercise of stock options |
|
16 |
|
126 |
|
16 |
|
157 |
|
||||
Provision (benefit) for income taxes |
|
(416 |
) |
2,706 |
|
714 |
|
5,023 |
|
||||
Interest expense, net |
|
10,785 |
|
10,253 |
|
21,399 |
|
20,227 |
|
||||
Preferred stock dividend |
|
(113 |
) |
|
|
(1,038 |
) |
|
|
||||
Amortization of premium on senior notes |
|
156 |
|
167 |
|
307 |
|
331 |
|
||||
Depletion of landfill operating lease obligations |
|
(1,491 |
) |
(1,797 |
) |
(3,348 |
) |
(3,520 |
) |
||||
Income from assets under contractual obligation |
|
629 |
|
25 |
|
1,367 |
|
114 |
|
||||
Gain on sale of equipment |
|
177 |
|
293 |
|
418 |
|
577 |
|
||||
Other (income) expense, net |
|
35 |
|
(64 |
) |
(219 |
) |
(152 |
) |
||||
EBITDA |
|
$ |
35,964 |
|
$ |
35,511 |
|
$ |
69,718 |
|
$ |
70,533 |
|
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
Unaudited
(In thousands)
Following is a reconciliation of Free Cash Flow to Net Cash Provided by Operating Activities:
|
|
Three Months Ended |
|
Six Months Ended |
|
|||||||||
|
|
October 31, |
|
October 31, |
|
October 31, |
|
October 31, |
|
|||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA |
|
$ |
35,964 |
|
$ |
35,511 |
|
$ |
69,718 |
|
$ |
70,533 |
|
|
Add (deduct): |
Cash interest |
|
(14,471 |
) |
(14,618 |
) |
(19,154 |
) |
(20,463 |
) |
||||
|
Capital expenditures |
|
(20,642 |
) |
(15,767 |
) |
(42,990 |
) |
(38,196 |
) |
||||
|
Cash taxes |
|
(1,459 |
) |
(13 |
) |
(1,770 |
) |
(258 |
) |
||||
|
Depletion of landfill operating lease obligations |
|
1,491 |
|
1,797 |
|
3,348 |
|
3,520 |
|
||||
|
Change in working capital, adjusted for non-cash items |
|
(2,886 |
) |
(743 |
) |
(10,303 |
) |
(10,778 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|||||
FREE CASH FLOW |
|
(2,003 |
) |
6,167 |
|
(1,151 |
) |
4,358 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Add (deduct): |
Capital expenditures |
|
20,642 |
|
15,767 |
|
42,990 |
|
38,196 |
|
||||
|
Other |
|
(3,561 |
) |
(2,504 |
) |
(6,529 |
) |
(3,337 |
) |
||||
Net Cash Provided by Operating Activities |
|
$ |
15,078 |
|
$ |
19,430 |
|
$ |
35,310 |
|
$ |
39,217 |
|
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
SUPPLEMENTAL DATA TABLES
(Unaudited)
(In thousands)
Amounts of the Companys total revenues attributable to services provided are as follows:
|
|
Three Months Ended October 31, |
|
Six Months Ended October 31, |
|
||||||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Collection |
|
$ |
69,178 |
|
$ |
70,094 |
|
$ |
138,331 |
|
$ |
141,422 |
|
Landfill / disposal facilities |
|
28,966 |
|
30,866 |
|
58,169 |
|
59,909 |
|
||||
Transfer |
|
7,691 |
|
8,717 |
|
15,038 |
|
17,920 |
|
||||
Recycling |
|
44,648 |
|
47,861 |
|
87,471 |
|
96,191 |
|
||||
Total revenues |
|
$ |
150,483 |
|
$ |
157,538 |
|
$ |
299,009 |
|
$ |
315,442 |
|
Components of revenue growth for the three months ended October 31, 2008 compared to the three months ended October 31, 2007:
|
|
|
Percentage |
|
Solid Waste Operations (1) |
Price |
|
3.4 |
% |
|
Volume |
|
-2.2 |
% |
|
Commodity price and volume |
|
0.2 |
% |
Total growth - Solid Waste Operations |
|
1.4 |
% |
|
|
|
|
|
|
FCR Operations (1) |
Price |
|
13.0 |
% |
|
Volume |
|
1.2 |
% |
Total growth - FCR Operations |
|
14.2 |
% |
|
|
|
|
|
|
Rollover effect of acquisitions (2) |
|
0.7 |
% |
|
|
|
|
|
|
Total revenue growth (2) |
|
4.7 |
% |
(1) - Calculated as a percentage of segment revenues.
(2) - Calculated as a percentage of total revenues.
Solid Waste Internalization Rates by Region:
|
|
Three Months Ended October 31, |
|
Six Months Ended October 31, |
|
||||
|
|
2007 (1) |
|
2008 |
|
2007 (1) |
|
2008 |
|
North Eastern region |
|
61.6 |
% |
66.6 |
% |
59.0 |
% |
65.4 |
% |
South Eastern region |
|
33.6 |
% |
34.2 |
% |
29.9 |
% |
34.4 |
% |
Central region |
|
82.8 |
% |
79.5 |
% |
79.0 |
% |
77.7 |
% |
Western region |
|
60.0 |
% |
66.3 |
% |
60.5 |
% |
65.6 |
% |
Solid Waste internalization |
|
62.8 |
% |
65.1 |
% |
60.5 |
% |
63.9 |
% |
(1) Internalization rates for the three and six months ended October 31, 2007 have been revised to exclude the activity associated with MTS Environmental. The Company terminated operations at MTS Environmental during the quarter ended April 30, 2008. The South Eastern region prior year amounts have also been revised.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
SUPPLEMENTAL DATA TABLES
(Unaudited)
(In thousands)
US GreenFiber Financial Statistics (as reported):
|
|
Three Months Ended October 31, |
|
Six Months Ended October 31, |
|
||||||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Revenues |
|
$ |
41,995 |
|
$ |
35,496 |
|
$ |
75,494 |
|
$ |
65,729 |
|
Net loss |
|
(1,816 |
) |
(2,090 |
) |
(5,409 |
) |
(4,347 |
) |
||||
Cash flow from operations |
|
3,580 |
|
(1,472 |
) |
3,580 |
|
(4,150 |
) |
||||
Net working capital changes |
|
2,481 |
|
(2,345 |
) |
3,231 |
|
(5,698 |
) |
||||
EBITDA |
|
$ |
1,099 |
|
$ |
873 |
|
$ |
349 |
|
$ |
1,548 |
|
|
|
|
|
|
|
|
|
|
|
||||
As a percentage of revenue: |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net loss |
|
-4.3 |
% |
-5.9 |
% |
-7.2 |
% |
-6.6 |
% |
||||
EBITDA |
|
2.6 |
% |
2.5 |
% |
0.5 |
% |
2.4 |
% |
Components of Growth versus Maintenance Capital Expenditures (1):
|
|
Three Months Ended October 31, |
|
Six Months Ended October 31, |
|
||||||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Growth Capital Expenditures: |
|
|
|
|
|
|
|
|
|
||||
Landfill Development |
|
$ |
|
|
$ |
2,823 |
|
$ |
5,123 |
|
$ |
6,642 |
|
MRF Equipment Upgrades |
|
194 |
|
|
|
329 |
|
455 |
|
||||
Other |
|
1,141 |
|
685 |
|
2,513 |
|
1,135 |
|
||||
Total Growth Capital Expenditures |
|
1,335 |
|
3,508 |
|
7,965 |
|
8,232 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Maintenance Capital Expenditures: |
|
|
|
|
|
|
|
|
|
||||
Vehicles, Machinery / Equipment and Containers |
|
3,484 |
|
3,750 |
|
8,151 |
|
9,057 |
|
||||
Landfill Construction & Equipment |
|
11,366 |
|
6,753 |
|
20,722 |
|
18,206 |
|
||||
Facilities |
|
3,940 |
|
900 |
|
5,253 |
|
1,654 |
|
||||
Other |
|
517 |
|
856 |
|
899 |
|
1,047 |
|
||||
Total Maintenance Capital Expenditures |
|
19,307 |
|
12,259 |
|
35,025 |
|
29,964 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total Capital Expenditures |
|
$ |
20,642 |
|
$ |
15,767 |
|
$ |
42,990 |
|
$ |
38,196 |
|
(1) The Companys 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.