Waste Management Announces First Quarter 2007 Earnings
Earnings Per Diluted Share Increase 24%
Company Raises Full-Year 2007 Earnings Guidance
Waste Management, Inc. (NYSE: WMI) today announced financial results for its
first quarter ended March 31, 2007. Net income for the quarter was $222 million,
or $0.42 per diluted share, compared with $186 million, or $0.34 per diluted
share in the prior year period, a 24% increase in earnings per diluted share.
Income from operations as a percent of revenue improved by 160 basis points
to 15.1% in the first quarter of 2007. Revenues for the quarter were $3.19 billion
as compared with $3.23 billion in the year ago period as the Company continued
to execute its strategy to divest underperforming operations and accounts. First
quarter 2007 revenues were up $24 million on a year-over-year basis, excluding
the divestiture of underperforming operations representing $65 million of revenues.
The Company noted a $6 million after tax, or $0.01 per diluted share, restructuring
charge in the current quarters results.
Our first quarter 2007 financial performance exceeded our expectations
and demonstrated that our pricing and operational excellence programs continue
to positively impact our results. We again accomplished our primary financial
goals of earnings growth, margin expansion and strong free cash flow,
said David P. Steiner, Chief Executive Officer of Waste Management.
Internal revenue growth from yield in our commercial collection line
of business was 5.3% in the quarter, the highest level we have achieved in the
recent past. The internal revenue growth from yield in our commercial, industrial
and residential lines of business was 4.8%. The execution of our strategy to
review low margin accounts and either increase prices or cull those accounts
from our business contributed to the lower volumes in our collection line of
business. That strategy worked very well in the first quarter, as the volume
loss in our collection line of business was about 5.2%, but the income from
operations in our collection business grew nearly 16%.
The internal revenue growth from yield at our landfills and transfer
stations improved in the first quarter of 2007, and we expect that to continue
as we implement our disposal pricing excellence program throughout the Company.
Steiner also noted, We achieved additional positive results from improved
operations during the first quarter of this year. We lowered our operating costs
by $66 million during the first quarter of 2007, which is a 3.1% improvement
in absolute dollars when compared with the prior year quarter. Operating expenses
as a percent of revenue in the first quarter of 2007 stood at 63.8%, a 120 basis
point improvement when compared to the first quarter of 2006. This marks the
seventh consecutive quarter in which our year-over-year operating costs as a
percent of revenue have improved. Our ongoing operational excellence initiatives
in the areas of labor management, maintenance and safety were primary contributors
to this improvement.
Net cash provided by operating activities and free cash flow were both
strong for the quarter. We returned $613 million to shareholders in the form
of our $0.24 per share quarterly dividend and our share repurchase program.
We also showed marked improvement in the recycling segment of our business due
to higher recycling commodity prices and our operational improvements. Our recycling
segment contributed over $0.01 per diluted share to the year-over-year improvement
in net income during the first quarter of 2007.
Key Highlights for the First Quarter of 2007
* Income from operations was $481 million, or 15.1% of revenue, an increase of
approximately 160 basis points compared with the prior year first quarter.
* Internal revenue growth from yield on base business of 3.3%. Including the positive
impact of higher recycling commodity prices, internal revenue growth from yield
was 5.3%.
* Internal revenue growth from volume was a negative 4.8%. The volume component
included a 5.2% reduction in collection volumes, but only a 1.3% reduction in
landfill volumes.
* Higher fuel surcharge revenue contributed 0.1% to internal revenue growth.
Divestitures caused a 2.1% decline in revenues in the quarter, while acquisitions
contributed 0.2% to higher revenues.
* Operating expenses were 63.8% of revenue, down from 65.0% of revenue in the
same period in 2006.
* Selling, general and administrative expenses were 11.1% of revenue, down from
11.4% in the first quarter of 2006.
* Net cash provided by operating activities of $538 million, down from $623 million
in the first quarter of 2006 due to $101 million in year-over-year changes in
working capital. Capital expenditures of $272 million, compared with $231 million
in the first quarter of 2006.
* Free cash flow(a) of $335 million, compared with $410 million in the first quarter
of 2006.
* $613 million in cash returned to shareholders in the form of $487 million in
common stock repurchases and $126 million in dividend payments.
* The effective tax rate in the quarter was 33.0%, which reflects an estimated
phase-out of approximately 30% of our Section 45K tax credits due to higher
actual and projected crude oil prices. Section 45K tax credits generated nearly
an additional $0.02 per diluted share benefit to net income in the first quarter
of 2007 compared with the first quarter of 2006.
* Steiner concluded, We are off to a very good start for the year. Our solid
results during the first quarter of this year reflect the success of the continuation
of our pricing and operational excellence strategies. Our first quarter success
gives us confidence that we will achieve our earnings expectations for the remaining
three quarters of 2007. As a result, we now project our full-year 2007 earnings
to be within the range of $2.03 to $2.07 per diluted share, as adjusted for
certain items(a). In the first quarter we had an expected change in working
capital and higher capital expenditures, but those are due primarily to timing
issues and we do not expect them to affect our ability to generate between $1.30
to $1.40 billion of free cash flow for the full-year 2007.
(a) This earnings release contains a discussion of free cash flow and projected
earnings per diluted share, as adjusted for certain items, which are non-GAAP
measures as defined in Regulation G of the Securities Exchange Act of 1934,
as amended, and is not intended to replace the most comparable GAAP measure
that is also presented in this press release. The Company reports its financial
results in compliance with GAAP, but believes that also providing non-GAAP measures
provides investors additional, meaningful comparisons of current results to
prior periods results by excluding items that the Company does not believe
reflect its fundamental business performance.
The full year adjusted earnings of $2.03 to $2.07 per diluted share projected
by the Company excludes the first quarter 2007 impact of restructuring charges
of $6 million after tax. GAAP net earnings per diluted share for the remaining
three quarters of the year may include restructuring charges, asset impairment
and unusual items charges, gains or losses from divestitures, the resolution
of income tax items, and other items that are not currently determinable, but
may be significant. The full year 2007 adjusted earnings of $2.03 to $2.07 per
diluted share projected 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 any expected items. Due to the
uncertainty of the amount and timing of any such items, we do not believe we
have the information available to provide full year GAAP net earnings per diluted
share and the quantitative reconciliation to our current adjusted earning per
diluted share projection.
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 Company includes the non-GAAP financial measure of free cash flow in its
disclosures because it uses that measure in the management of its business and
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
Companys acquisitions, its share repurchase program, its scheduled debt
reduction and the payment of dividends.
Quantitative reconciliations of each of the 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 todays 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, 9:00
a.m. Central 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 www.wm.com, and select 1Q2007 Earnings Report 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 3382502.
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 11:00 a.m. Central time on April 27
through 5:00 p.m. Central time on May 11. To hear a replay of the call over
the Internet, access the Waste Management Website at www.wm.com. To hear
a telephonic replay of the call, dial (800) 642-1687 or (706) 645-9291 and enter
reservation code 3382502.
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 Companys 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 Companys
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 2007 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. However, they are not the
only risks that the Company faces. There may be additional risks that we do
not presently know or that we currently believe are immaterial which could also
impair our business. 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:
* 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
yield on base business;
* we may be unable to maintain or expand margins if we are unable to control costs;
* 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 due to our operational improvement
programs; and divesting under-performing assets and purchasing accretive businesses,
any of which could negatively affect our revenues and margins;
* weather conditions cause our quarterto-quarter results to fluctuate, and
extremely harsh weather or natural disasters may cause us to temporarily shut
down operations;
* inflation and resulting higher interest rates as well as other general and local
economic conditions may negatively affect the volumes of waste generated, our
financing costs and other expenses;
* possible changes in our estimates of site remediation requirements, final capping,
closure and post-closure obligations, compliance and regulatory developments
may increase our expenses;
* regulations, including regulations to limit greenhouse gas emissions, may negatively
impact our business by, among other things, restricting our operations, increasing
costs of operations or requiring additional capital expenditures;
* 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 or cross-border
waste or certain categories of waste can increase our expenses and reduce our
revenues;
* fuel price increases or fuel supply shortages may increase our expenses, including
our tax expense if Section 45K credits are phased out due to continued high
crude oil prices, or restrict our ability to operate;
* increased costs 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;
* fluctuating commodity prices may have negative effects on our operating revenues
and expenses;
* trends requiring recycling, waste reduction at the source and prohibiting the
disposal of certain types of wastes 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 been chosen to be represented by unions, which could lead
to union-initiated work stoppages, including strikes, 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 may decrease our efficiencies and
increase our costs to operate;
* 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 eliminate our dividend or share repurchase program or we may
need to raise additional capital if cash flows are less than we expect or capital
expenditures are more than we expect, and we may not be able to obtain any needed
capital 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 Companys Annual Report on
Form 10-K for the year ended December 31, 2006.
|
Waste Management, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
| |
|
|
Quarters Ended March 31, |
|
|
2007
|
|
2006
|
|
|
|
|
|
| Operating revenues |
|
$3,188
|
|
$3,229
|
|
|
|
|
|
| Costs and expenses: |
|
|
|
|
| Operating |
|
2,034
|
|
2,100
|
| Selling, general and administrative |
|
353
|
|
368
|
| Depreciation and amortization |
|
310
|
|
328
|
| Restructuring |
|
9
|
|
-
|
| (Income) expense from divestitures, asset impairments
and unusual items |
|
1
|
|
(2)
|
|
|
2,707
|
|
2,794
|
| Income from operations |
|
481
|
|
435
|
|
|
|
|
|
| Other income (expense): |
|
|
|
|
| Interest expense |
|
(135)
|
|
(136)
|
| Interest income |
|
18
|
|
9
|
| Equity in net losses of unconsolidated entities
|
|
(24)
|
|
(8)
|
| Minority interest |
|
(10)
|
|
(12)
|
| Other, net |
|
1
|
|
1
|
|
|
(150)
|
|
(146)
|
|
|
|
|
|
| Income before income taxes |
|
331
|
|
289
|
| Provision for income taxes |
|
109
|
|
103
|
| Net income |
|
$222
|
|
$186
|
|
|
|
|
|
|
|
|
|
|
| Basic earnings per common share |
|
$0.42
|
|
$0.34
|
|
|
|
|
|
| Diluted earnings per common share |
|
$0.42
|
|
$0.34
|
|
|
|
|
|
| Basic common shares outstanding |
|
529.4
|
|
546.2
|
|
|
|
|
|
| Diluted common shares outstanding |
|
534.1
|
|
551.0
|
|
|
|
|
|
| Cash dividends declared per common share (1st
quarter 2006 dividend of $0.22 per share declared in December 2005, paid
in March 2006) |
|
|
|
|
|
$0.24
|
|
$ -
|
|
Waste Management, Inc.
|
|
Earnings Per Share
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
| |
|
|
Quarters Ended March 31, |
|
|
2007
|
|
2006
|
|
|
|
|
|
| EPS Calculation: |
|
|
|
|
|
|
|
|
|
| Net income |
|
$222
|
|
$186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of common shares outstanding at end
of period |
|
520.9
|
|
546.2
|
| Effect of using weighted average common shares
outstanding |
|
8.5
|
|
-
|
| Weighted average basic common shares outstanding
|
|
529.4
|
|
546.2
|
| Dilutive effect of equity-based compensation
awards, warrants, and other contingently issuable shares |
|
|
|
|
|
4.7
|
|
4.8
|
| Weighted average diluted common shares outstanding
|
|
534.1
|
|
551.0
|
|
|
| Basic earnings per common share |
|
$0.42
|
|
$0.34
|
|
|
|
|
|
| Diluted earnings per common share |
|
$0.42
|
|
$0.34
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(In Millions)
|
| |
|
|
March 31,
|
|
December 31,
|
|
|
2007
|
|
2006
|
|
|
(Unaudited)
|
|
|
| Assets |
|
|
|
|
|
|
|
|
|
| Current assets: |
|
|
|
|
| Cash and cash equivalents |
|
$471
|
|
$614
|
| Receivables, net |
|
1,772
|
|
1,858
|
| Other |
|
529
|
|
710
|
| Total current assets |
|
2,772
|
|
3,182
|
|
|
|
|
|
| Property and equipment, net |
|
11,063
|
|
11,179
|
| Goodwill |
|
5,296
|
|
5,292
|
| Other intangible assets, net |
|
117
|
|
121
|
| Other assets |
|
795
|
|
826
|
| Total assets |
|
$20,043
|
|
$20,600
|
|
|
|
|
|
|
|
|
|
|
| Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
| Accounts payable, accrued liabilities, and
deferred revenues |
|
|
|
|
|
$2,218
|
|
$2,446
|
| Current portion of long-term debt |
|
759
|
|
822
|
| Total current liabilities |
|
2,977
|
|
3,268
|
|
|
|
|
|
| Long-term debt, less current portion |
|
7,464
|
|
7,495
|
| Other liabilities |
|
3,540
|
|
3,340
|
| Total liabilities |
|
13,981
|
|
14,103
|
|
|
|
|
|
| Minority interest in subsidiaries and variable
interest entities |
|
282
|
|
275
|
| Stockholders' equity |
|
5,780
|
|
6,222
|
| Total liabilities and stockholders' equity
|
|
$20,043
|
|
$20,600
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In Millions)
|
|
(Unaudited)
|
| |
|
|
Quarters Ended March 31, |
|
|
2007
|
|
2006
|
|
|
|
|
|
| Cash flows from operating activities: |
|
|
|
|
| Net income |
|
$222
|
|
$186
|
| Adjustments to reconcile net income to net
cash provided by operating activities: |
|
|
|
|
|
|
|
|
| Depreciation and amortization |
|
310
|
|
328
|
| Other |
|
13
|
|
15
|
| Change in operating assets and liabilities,
net of effects of acquisitions and divestitures |
|
|
|
|
|
(7)
|
|
94
|
| Net cash provided by operating activities |
|
538
|
|
623
|
|
|
|
|
|
| Cash flows from investing activities: |
|
|
|
|
| Acquisitions of businesses, net of cash acquired
|
|
(2)
|
|
(8)
|
| Capital expenditures |
|
(272)
|
|
(231)
|
| Proceeds from divestitures of businesses (net
of cash divested) and other sales of assets |
|
|
|
|
|
69
|
|
18
|
| Purchases of short-term investments |
|
(525)
|
|
(784)
|
| Proceeds from sales of short-term investments
|
|
663
|
|
556
|
| Net receipts from restricted trust and escrow accounts, and other |
|
|
|
|
|
31
|
|
36
|
| Net cash used in investing activities |
|
(36)
|
|
(413)
|
|
|
|
|
|
| Cash flows from financing activities: |
|
|
|
|
| New borrowings |
|
134
|
|
51
|
| Debt repayments |
|
(242)
|
|
(87)
|
| Common stock repurchases |
|
(487)
|
|
(375)
|
| Cash dividends |
|
(126)
|
|
(121)
|
| Exercise of common stock options and warrants
|
|
34
|
|
125
|
| Other, net |
|
42
|
|
(14)
|
| Net cash used in financing activities |
|
(645)
|
|
(421)
|
|
|
|
|
|
| Effect of exchange rate changes on cash and
cash equivalents |
|
-
|
|
(1)
|
|
|
|
|
|
| Decrease in cash and cash equivalents |
|
(143)
|
|
(212)
|
| Cash and cash equivalents at beginning of period
|
|
614
|
|
666
|
| Cash and cash equivalents at end of period
|
|
$471
|
|
$454
|
|
|
| Note: Prior year information has been reclassified
to conform to 2007 presentation. |
|
Waste Management, Inc.
|
|
Summary Data Sheet
|
|
(Dollar Amounts in Millions)
|
|
(Unaudited)
|
| |
|
|
|
|
Quarters Ended
|
|
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
|
|
2007
|
|
2006
|
|
2006
|
| Operating Revenues by Lines of Business
|
|
|
|
|
|
|
|
|
|
|
|
Collection |
|
$2,121
|
|
$2,176
|
|
$2,159
|
|
|
Landfill |
|
720
|
|
775
|
|
750
|
|
|
Transfer |
|
389
|
|
433
|
|
421
|
|
|
Wheelabrator |
|
208
|
|
225
|
|
218
|
|
|
Recycling and other |
|
292
|
|
260
|
|
271
|
|
|
Intercompany(a) |
|
(542)
|
|
(586)
|
|
(590)
|
|
|
Operating revenues |
|
$3,188
|
|
$3,283
|
|
$3,229
|
|
|
|
|
|
|
|
|
|
| Internal Growth of Operating Revenues from
Comparable Prior Periods
|
|
|
|
|
|
|
|
|
|
|
|
Internal growth |
|
0.7%
|
|
-1.3%
|
|
6.1%
|
|
|
Less: Yield changes due to recycling commodities,
electricity (IPP), fuel surcharge and mandated fees |
|
|
|
|
|
|
|
|
|
2.2%
|
|
0.2%
|
|
0.3%
|
|
|
Adjusted internal growth |
|
-1.5%
|
|
-1.5%
|
|
5.8%
|
|
|
|
|
|
|
|
|
|
| Acquisition Summary (b)
|
|
|
|
|
|
|
|
|
|
|
|
Gross annualized revenue acquired |
|
$2
|
|
$ -
|
|
$7
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration |
|
$1
|
|
$ -
|
|
$8
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisitions |
|
$1
|
|
$ -
|
|
$7
|
|
|
|
|
|
|
|
|
|
| Recycling Segment Supplemental Data (c)
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues |
|
$210
|
|
$182
|
|
$189
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
$177
|
|
$160
|
|
$163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended March 31, |
|
|
|
|
|
|
2007
|
|
2006
|
|
|
| Free Cash Flow Analysis (d)(e) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash provided by operating activities |
|
$538
|
|
$623
|
|
|
| Capital expenditures |
|
(272)
|
|
(231)
|
|
|
| Proceeds from divestitures of businesses (net
of cash divested) and other sales of assets |
|
|
|
|
|
|
|
69
|
|
18
|
|
|
| Free cash flow |
|
$335
|
|
$410
|
|
|
|
|
| (a) |
|
Intercompany revenues between lines of business
are eliminated within the Condensed Consolidated Financial Statements included
herein. |
| (b) |
|
Represents amounts associated with business
acquisitions consummated during the indicated periods. |
| (c) |
|
Information provided is after the elimination
of intercompany revenues and related expenses. |
| (d) |
|
Prior year information has been reclassified
to conform to 2007 presentation. |
| (e) |
|
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
|
|
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
|
|
2007
|
|
2006
|
|
2006
|
| Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, cash equivalents and short-term investments
available for use (a) |
|
|
|
|
|
|
|
$517
|
|
$798
|
|
$988
|
|
|
|
|
|
|
|
|
|
| Debt-to-total capital ratio: |
|
|
|
|
|
|
|
|
Long-term indebtedness, including current portion
|
|
|
|
|
|
|
|
|
|
$8,223
|
|
$8,317
|
|
$8,620
|
|
|
Total equity |
|
5,780
|
|
6,222
|
|
6,071
|
|
|
Total capital |
|
$14,003
|
|
$14,539
|
|
$14,691
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-total capital |
|
58.7%
|
|
57.2%
|
|
58.7%
|
|
|
|
|
|
|
|
|
|
| Capitalized interest |
|
$4
|
|
$7
|
|
$3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other Operational Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Internalization of waste, based on disposal
costs |
|
66.2%
|
|
66.7%
|
|
66.7%
|
|
|
|
|
|
|
|
|
|
| Total landfill disposal volumes (tons in millions)
|
|
27.6
|
|
29.9
|
|
29.9
|
| Total waste-to-energy disposal volumes (tons
in millions) |
|
1.8
|
|
2.0
|
|
2.0
|
|
|
Total disposal volumes (tons in millions) |
|
29.4
|
|
31.9
|
|
31.9
|
|
|
|
|
|
|
|
|
|
| Active landfills |
|
281
|
|
283
|
|
282
|
|
|
|
|
|
|
|
|
|
| Landfills reporting volume |
|
263
|
|
264
|
|
262
|
|
|
| Amortization and SFAS No. 143 Expenses for
Landfills Included in Operating Groups |
|
|
|
|
|
|
|
|
|
|
|
|
| Non - SFAS No. 143 amortization expense |
|
$91.4
|
|
$98.6
|
|
$95.8
|
| Amortization expense related to SFAS No. 143
obligations |
|
13.2
|
|
11.2
|
|
13.6
|
|
|
Total amortization expense (b) |
|
104.6
|
|
109.8
|
|
109.4
|
| Accretion and other related expense |
|
17.7
|
|
18.4
|
|
14.8
|
|
|
Landfill amortization, accretion and other
related expense |
|
$122.3
|
|
$128.2
|
|
$124.2
|
|
|
| (a) |
|
The quarters ended March 31, 2007, December
31, 2006, and March 31, 2006 include short-term investments available for
use of $46 million, $184 million, and $534 million, respectively. |
| |
| (b) |
|
During the quarter ended December 31, 2006,
there was a reduction of $6.4 million in amortization expense primarily
due to changes in final capping estimates resulting from our annual landfill
review process. |
|
Waste Management, Inc.
|
|
Reconciliation of Free Cash Flow
|
|
(In Millions)
|
|
(Unaudited)
|
| |
| Full Year 2007 Free Cash Flow Reconciliation
Scenarios (a) |
|
Scenario 1
|
|
Scenario 2
|
|
|
|
|
Net cash provided by operating activities |
|
$2,300
|
|
$2,600 |
|
|
Capital expenditures |
|
(1,250)
|
|
(1,380) |
|
|
Proceeds from divestitures of businesses (net of cash divested) and other sales of assets |
|
|
|
|
|
|
|
250
|
|
180 |
|
|
| Free cash flow |
|
$1,300
|
|
$1,400
|
|
|
| (a) |
|
The table above illustrates two scenarios that
would result in Free cash flow meeting the ends of our projected Free cash
flow range. The amounts used in the reconciliation are not necessarily indicative
of our expectations for those line items. |
For more information, visit:
Waste Management, Inc.
Analysts:
Greg Nikkel, 713-265-1358
or
Media:
Lynn Brown, 713-394-5093
Web site: www.wm.com |