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): March 5, 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 March 5, 2008, Casella Waste Systems, Inc. announced its financial results for the third quarter of fiscal year 2008, ended January 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 March 5, 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: March 5, 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 March 5, 2008. |
4
Exhibit 99.1
FOR IMMEDIATE RELEASE
CASELLA WASTE SYSTEMS, INC. ANNOUNCES THIRD QUARTER FISCAL YEAR 2008 RESULTS
RUTLAND, VERMONT (March 5, 2008) Casella Waste Systems, Inc. (NASDAQ: CWST), a regional solid waste, recycling, and resource management services company, today reported financial results for the third quarter of its 2008 fiscal year and raised guidance on estimated earnings before interest, taxes, depreciation and amortization (EBITDA)* for fiscal year 2008.
For the quarter ended January 31, 2008, the company reported revenues of $141.4 million, up $12.6 million, or 9.8 percent over the same quarter last year. The companys net loss applicable to common shareholders was ($4.6) million, or ($0.18) per common share, compared to a net loss of ($1.7) million, or ($0.07) per share in the same quarter last year, driven mainly by non-recurring management reorganization charges and losses from equity method investments.
General and administration costs for the quarter include a $1.2 million non-recurring charge incurred as the result of the companys management reorganization. This reorganization charge resulted in an after tax impact of negative $0.03 per share.
Including this one-time charge, operating income for the quarter was $7.3 million, down $1.8 million over the same quarter last year. The companys EBITDA was $26.3 million, up $0.2 million from the same quarter last year. Excluding the one-time management reorganization charge, EBITDA was $27.5 million, up $1.4 million, or 5.4 percent over the same quarter last year.
Cash provided by operating activities in the quarter was $16.0 million, compared to $16.2 million for the same quarter last year.
The company said its GreenFiber unit continues to be severely impacted by the slowdown in the housing market. The companys income from equity method investments was down $1.9 million compared to the same quarter last year, with the companys share of GreenFibers net income down $1.6 million during this period. The year-over-year losses from equity method investments resulted in an after tax impact of negative $0.05 per share.
For the nine months ended January 31, 2008, the company reported revenues of $442.8 million, up 8.1 percent over the same period last year. Including the $1.2 million non-recurring management reorganization charge in the third quarter, the companys net income per common share for the nine month period was ($0.00), compared to a net loss per common share of ($0.05) in the same period last year. Operating income for the nine month period was $36.4 million, up $3.8 million or 11.7 percent over the same period last year. Cash provided by operating activities for the nine month period was $51.7 million, down $4.7 million compared to the same period last year. EBITDA was $95.6 million for the nine months ended January 31, 2008, up $9.3 million or 10.8% from the same period last year.
For fiscal year 2008, the company has updated its estimated EBITDA results to between $118.0 million and $122.0 million, from the original estimated range of between $114.0 million and $118.0 million.
In early January we made changes to our management team with the goal of improving our operating performance and reinforcing our resource optimization business strategy, John W. Casella, chairman and chief executive officer, said. These changes are enabling us to enhance management attention on operational efficiency, while at the same time enabling the continued development of business opportunities beyond the traditional consumption model that meet the environmental sustainability needs of our customers today and tomorrow.
The company indicated that the soft economy in the northeastern U.S. continued to adversely impact solid waste volumes during the third quarter. Robust commodity pricing and cost control programs helped to offset most of the economic drag.
*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 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.
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) 775-0325, or visit the Companys website at http://www.casella.com.
The Company will host a conference call to discuss these results on Thursday, March 6, 2008 at 10:00 a.m. ET. Individuals interested in participating in the call should dial (877) 419-6590 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 #4733396), until 11:59 p.m. ET on Thursday, March 13, 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 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 risks and uncertainties include, without limitation, those detailed in Item 1A, Risk Factors in our Form 10-K for the year ended April 30, 2007. 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 |
|
Nine Months Ended |
|
||||||||
|
|
January 31, |
|
January 31, |
|
January 31, |
|
January 31, |
|
||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Revenues |
|
$ |
128,839 |
|
$ |
141,359 |
|
$ |
409,637 |
|
$ |
442,799 |
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||
Cost of operations (1) |
|
85,879 |
|
96,663 |
|
267,078 |
|
291,738 |
|
||||
General and administration (1) |
|
16,862 |
|
18,362 |
|
56,223 |
|
55,472 |
|
||||
Depreciation and amortization |
|
16,960 |
|
19,055 |
|
53,702 |
|
59,178 |
|
||||
|
|
119,701 |
|
134,080 |
|
377,003 |
|
406,388 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
9,138 |
|
7,279 |
|
32,634 |
|
36,411 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Other expense/(income), net: |
|
|
|
|
|
|
|
|
|
||||
Interest expense, net (2) |
|
9,455 |
|
10,536 |
|
27,722 |
|
32,107 |
|
||||
Loss (income) from equity method investments |
|
(988 |
) |
907 |
|
(1,978 |
) |
4,545 |
|
||||
Other income |
|
(49 |
) |
(56 |
) |
(350 |
) |
(2,417 |
) |
||||
|
|
8,418 |
|
11,387 |
|
25,394 |
|
34,235 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations before income taxes and discontinued operations |
|
720 |
|
(4,108 |
) |
7,240 |
|
2,176 |
|
||||
Provision for income taxes |
|
1,026 |
|
496 |
|
4,420 |
|
960 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations before discontinued operations |
|
(306 |
) |
(4,604 |
) |
2,820 |
|
1,216 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Discontinued Operations: |
|
|
|
|
|
|
|
|
|
||||
Loss from discontinued operations, net of income taxes (3) (4) |
|
(539 |
) |
|
|
(1,329 |
) |
(811 |
) |
||||
Loss on disposal of discontinued operations, net of income taxes (4) |
|
|
|
|
|
|
|
(437 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income |
|
(845 |
) |
(4,604 |
) |
1,491 |
|
(32 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Preferred stock dividend |
|
902 |
|
|
|
2,674 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net loss applicable to common stockholders |
|
$ |
(1,747 |
) |
$ |
(4,604 |
) |
$ |
(1,183 |
) |
$ |
(32 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Common stock and common stock equivalent shares outstanding, assuming full dilution |
|
25,273 |
|
25,415 |
|
25,257 |
|
25,362 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net loss per common share |
|
$ |
(0.07 |
) |
$ |
(0.18 |
) |
$ |
(0.05 |
) |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
||||
EBITDA (5) |
|
$ |
26,098 |
|
$ |
26,334 |
|
$ |
86,336 |
|
$ |
95,589 |
|
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED BALANCE SHEETS |
Unaudited |
(In thousands) |
|
|
|
April 30, |
|
January 31, |
|
||
|
|
2007 |
|
2008 |
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
CURRENT ASSETS: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
12,366 |
|
$ |
2,898 |
|
Restricted cash |
|
73 |
|
95 |
|
||
Accounts receivable - trade, net of allowance for doubtful accounts |
|
61,246 |
|
61,652 |
|
||
Other current assets |
|
21,115 |
|
29,443 |
|
||
Total current assets |
|
94,800 |
|
94,088 |
|
||
|
|
|
|
|
|
||
Property, plant and equipment, net of accumulated depreciation |
|
483,277 |
|
488,845 |
|
||
Goodwill |
|
171,735 |
|
171,385 |
|
||
Intangible assets, net |
|
2,217 |
|
2,778 |
|
||
Restricted cash |
|
12,734 |
|
13,587 |
|
||
Investments in unconsolidated entities |
|
49,969 |
|
46,060 |
|
||
Other non-current assets |
|
19,361 |
|
13,398 |
|
||
|
|
|
|
|
|
||
Total assets |
|
$ |
834,093 |
|
$ |
830,141 |
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
||
|
|
|
|
|
|
||
CURRENT LIABILITIES: |
|
|
|
|
|
||
Current maturities of long-term debt |
|
$ |
1,215 |
|
$ |
2,156 |
|
Current maturities of capital lease obligations |
|
1,104 |
|
633 |
|
||
Series A redeemable, convertible preferred stock (2) |
|
74,018 |
|
|
|
||
Accounts payable |
|
51,440 |
|
43,783 |
|
||
Other accrued liabilities |
|
60,375 |
|
60,060 |
|
||
Total current liabilities |
|
188,152 |
|
106,632 |
|
||
|
|
|
|
|
|
||
Long-term debt, less current maturities |
|
476,225 |
|
546,188 |
|
||
Capital lease obligations, less current maturities |
|
650 |
|
4,789 |
|
||
Other long-term liabilities |
|
39,570 |
|
41,459 |
|
||
|
|
|
|
|
|
||
Stockholders equity |
|
129,496 |
|
131,073 |
|
||
|
|
|
|
|
|
||
Total liabilities and stockholders equity |
|
$ |
834,093 |
|
$ |
830,141 |
|
|
|
|
|
|
|
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
Unaudited |
(In thousands) |
|
|
Nine Months Ended |
|
||||
|
|
January 31, |
|
January 31, |
|
||
|
|
2007 |
|
2008 |
|
||
Cash Flows from Operating Activities: |
|
|
|
|
|
||
Net (loss) income |
|
$ |
1,491 |
|
$ |
(32 |
) |
Loss from discontinued operations, net |
|
1,329 |
|
811 |
|
||
Loss on disposal of discontinued operations, net |
|
|
|
437 |
|
||
Adjustments to reconcile net (loss) income |
|
|
|
|
|
||
to net cash provided by operating activities - |
|
|
|
|
|
||
Depreciation and amortization |
|
53,702 |
|
59,178 |
|
||
Depletion of landfill operating lease obligations |
|
5,543 |
|
4,815 |
|
||
Income from assets under contractual obligation |
|
|
|
(1,463 |
) |
||
Preferred stock dividend |
|
|
|
1,038 |
|
||
Maine Energy settlement |
|
|
|
(2,142 |
) |
||
Loss (income) from equity method investments |
|
(1,978 |
) |
4,545 |
|
||
Gain on sale of equipment |
|
(591 |
) |
(54 |
) |
||
Stock-based compensation |
|
511 |
|
1,022 |
|
||
Excess tax benefit on the exercise of stock options |
|
(145 |
) |
(111 |
) |
||
Deferred income taxes |
|
464 |
|
(1,311 |
) |
||
Changes in assets and liabilities, net of |
|
|
|
|
|
||
effects of acquisitions and divestitures |
|
(3,878 |
) |
(15,055 |
) |
||
|
|
53,628 |
|
50,462 |
|
||
Net Cash Provided by Operating Activities |
|
56,448 |
|
51,678 |
|
||
Cash Flows from Investing Activities: |
|
|
|
|
|
||
Acquisitions, net of cash acquired |
|
(2,087 |
) |
(745 |
) |
||
Additions to property, plant and equipment - growth |
|
(25,757 |
) |
(14,281 |
) |
||
- maintenance |
|
(50,939 |
) |
(44,834 |
) |
||
Payments on landfill operating lease contracts |
|
(4,500 |
) |
(6,735 |
) |
||
Proceeds from divestitures |
|
|
|
2,154 |
|
||
Restricted cash from revenue bond issuance |
|
5,535 |
|
|
|
||
Other |
|
(110 |
) |
3,343 |
|
||
Net Cash Used In Investing Activities |
|
(77,858 |
) |
(61,098 |
) |
||
Cash Flows from Financing Activities: |
|
|
|
|
|
||
Proceeds from long-term borrowings |
|
239,950 |
|
260,700 |
|
||
Principal payments on long-term debt |
|
(213,459 |
) |
(187,049 |
) |
||
Redemption of Series A redeemable, convertible preferred stock |
|
|
|
(75,057 |
) |
||
Proceeds from exercise of stock options |
|
1,572 |
|
1,216 |
|
||
Excess tax benefit on the exercise of stock options |
|
145 |
|
111 |
|
||
Net Cash (Used in) Provided by Financing Activities |
|
28,208 |
|
(79 |
) |
||
Cash Provided by (Used in) Discontinued Operations |
|
(2,298 |
) |
31 |
|
||
Net (decrease) increase in cash and cash equivalents |
|
4,500 |
|
(9,468 |
) |
||
Cash and cash equivalents, beginning of period |
|
7,429 |
|
12,366 |
|
||
Cash and cash equivalents, end of period |
|
$ |
11,929 |
|
$ |
2,898 |
|
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
Unaudited
(In thousands)
Note 1: The Company has made reclassifications in the Companys Statements of Operations to conform prior year information with the Companys current period presentation. During the fourth quarter of fiscal year 2007, the Company began recording personnel costs associated with engineering and permitting activities as a cost of operations where previously these costs had been recorded as general and administration. This resulted in costs reclassified amounting to $460 and $1,385 for the three months and nine months ended January 31, 2007, respectively.
Note 2: 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 at April 30, 2007. Consistent with this presentation, the Company has recorded the Series A preferred dividend as interest expense in the nine months ended January 31, 2008. The Series A preferred was redeemed effective August 11, 2007 at an aggregate redemption price of $75,057.
Note 3: The company divested the assets of the Holliston Transfer Station (Holliston Transfer) during the quarter ended April 30, 2007. The transaction required discontinued operations treatment under SFAS No. 144 , Accounting for Impairment or Disposal of Long-Lived Assets (SFAS No.144), therefore the operating results of Holliston Transfer have been reclassified from continuing to discontinued operations for the three and nine months ended January 31, 2007.
Note 4: 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 nine months ended January 31, 2007.
Note 5: 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 and 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 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 net 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 Net Cash Provided by Operating Activities:
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
January 31, |
|
January 31, |
|
January 31, |
|
January 31, |
|
||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Net Cash Provided by Operating Activities |
|
$ |
16,159 |
|
$ |
16,040 |
|
$ |
56,448 |
|
$ |
51,678 |
|
|
|
|
|
|
|
|
|
|
|
||||
Changes in assets and liabilities, net of effects of acquisitions and divestitures |
|
610 |
|
(527 |
) |
3,878 |
|
15,055 |
|
||||
Deferred income taxes |
|
613 |
|
2,002 |
|
(464 |
) |
1,311 |
|
||||
Stock-based compensation |
|
(190 |
) |
(517 |
) |
(511 |
) |
(1,022 |
) |
||||
Excess tax benefit on the exercise of stock options |
|
4 |
|
95 |
|
145 |
|
111 |
|
||||
Provision for income taxes |
|
1,026 |
|
496 |
|
4,420 |
|
960 |
|
||||
Interest expense, net |
|
9,455 |
|
10,536 |
|
27,722 |
|
32,107 |
|
||||
Preferred stock dividend |
|
|
|
|
|
|
|
(1,038 |
) |
||||
Depletion of landfill operating lease obligations |
|
(1,682 |
) |
(1,467 |
) |
(5,543 |
) |
(4,815 |
) |
||||
Income from assets under contractual obligation |
|
|
|
96 |
|
|
|
1,463 |
|
||||
Gain (loss) on sale of equipment |
|
152 |
|
(364 |
) |
591 |
|
54 |
|
||||
Other income |
|
(49 |
) |
(56 |
) |
(350 |
) |
(275 |
) |
||||
EBITDA |
|
$ |
26,098 |
|
$ |
26,334 |
|
$ |
86,336 |
|
$ |
95,589 |
|
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 |
|
Nine Months Ended |
|
|||||||||
|
|
January 31, |
|
January 31, |
|
January 31, |
|
January 31, |
|
|||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
|||||
EBITDA |
|
$ |
26,098 |
|
$ |
26,334 |
|
$ |
86,336 |
|
$ |
95,589 |
|
|
Add (deduct): |
Cash interest |
|
(4,515 |
) |
(7,803 |
) |
(20,094 |
) |
(27,129 |
) |
||||
|
Capital expenditures |
|
(17,294 |
) |
(16,125 |
) |
(76,696 |
) |
(59,115 |
) |
||||
|
Cash taxes |
|
(648 |
) |
(81 |
) |
(2,241 |
) |
(1,851 |
) |
||||
|
Depletion of landfill operating lease obligations |
|
1,682 |
|
1,467 |
|
5,543 |
|
4,815 |
|
||||
|
Change in working capital, adjusted for non-cash items |
|
(6,348 |
) |
(3,631 |
) |
(11,493 |
) |
(13,513 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|||||
FREE CASH FLOW |
|
(1,025 |
) |
161 |
|
(18,645 |
) |
(1,204 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
||||
Add (deduct): |
Capital expenditures |
|
17,294 |
|
16,125 |
|
76,696 |
|
59,115 |
|
||||
|
Other |
|
(110 |
) |
(246 |
) |
(1,603 |
) |
(6,233 |
) |
||||
Net Cash Provided by Operating Activities |
|
$ |
16,159 |
|
$ |
16,040 |
|
$ |
56,448 |
|
$ |
51,678 |
|
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 |
|
Nine Months Ended |
|
||||||||
|
|
2007 (1) |
|
2008 |
|
2007 (1) |
|
2008 |
|
||||
Collection |
|
$ |
62,132 |
|
$ |
64,649 |
|
$ |
198,983 |
|
$ |
202,981 |
|
Landfill / disposal facilities |
|
24,183 |
|
23,979 |
|
82,590 |
|
82,147 |
|
||||
Transfer |
|
4,948 |
|
5,606 |
|
18,774 |
|
20,644 |
|
||||
Recycling |
|
37,576 |
|
47,125 |
|
109,290 |
|
137,027 |
|
||||
Total revenues |
|
$ |
128,839 |
|
$ |
141,359 |
|
$ |
409,637 |
|
$ |
442,799 |
|
(1) Revenue attributable to services provided for the three and nine months ended January 31, 2007 has been revised to conform with the classification of revenue attributable to services provided in the current fiscal year.
Components of revenue growth for the three months ended January 31, 2008 compared to the three months ended January 31, 2007:
|
|
Percentage |
|
|
Solid Waste Operations (1) |
Price |
|
0.7 |
% |
|
Volume |
|
0.4 |
% |
|
Solid waste commodity price and volume |
|
0.7 |
% |
Total growth - Solid Waste Operations |
|
1.8 |
% |
|
|
|
|
|
|
FCR Operations (1) |
Price |
|
26.9 |
% |
|
Volume |
|
5.2 |
% |
Total growth - FCR Operations |
|
32.1 |
% |
|
|
|
|
|
|
Rollover effect of acquisitions (as a percentage of total revenues) |
|
0.7 |
% |
|
|
|
|
|
|
Total revenue growth |
|
9.7 |
% |
(1) - Calculated as a percentage of segment revenues.
Solid Waste Internalization Rates by Region:
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2007 (1) |
|
2008 |
|
2007 (1) |
|
2008 |
|
||||
North Eastern region |
|
|
52.8 |
% |
|
61.4 |
% |
|
56.1 |
% |
|
59.8 |
% |
South Eastern region |
|
30.4 |
% |
29.0 |
% |
29.0 |
% |
28.3 |
% |
||||
Central region |
|
77.1 |
% |
80.1 |
% |
77.4 |
% |
79.3 |
% |
||||
Western region |
|
54.4 |
% |
62.2 |
% |
56.5 |
% |
61.0 |
% |
||||
Solid Waste internalization |
|
|
57.5 |
% |
|
61.7 |
% |
|
58.2 |
% |
|
60.6 |
% |
(1) Internalization rates for the three and nine months ended January 31, 2007 have been revised to exclude the activity associated with the Holliston Transfer Station as well as Buffalo Hauling and Buffalo Transfer . The Company divested the assets of the Holliston Transfer Station during the quarter ended April 30, 2007. The Company divested the Buffalo operations during the quarter ended October 31, 2007.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
SUPPLEMENTAL DATA TABLES
(Unaudited)
(In thousands)
US GreenFiber (50% owned) Financial Statistics:
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Revenues |
|
$ |
48,999 |
|
$ |
44,432 |
|
$ |
145,525 |
|
$ |
119,926 |
|
Net (loss) income |
|
2,634 |
|
(618 |
) |
5,418 |
|
(6,027 |
) |
||||
Cash flow from operations |
|
3,833 |
|
1,615 |
|
13,076 |
|
7,344 |
|
||||
Net working capital changes |
|
(1,439 |
) |
(810 |
) |
(58 |
) |
4,570 |
|
||||
EBITDA |
|
$ |
5,272 |
|
$ |
2,425 |
|
$ |
13,134 |
|
$ |
2,774 |
|
|
|
|
|
|
|
|
|
|
|
||||
As a percentage of revenue: |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income |
|
5.4 |
% |
-1.4 |
% |
3.7 |
% |
-5.0 |
% |
||||
EBITDA |
|
10.8 |
% |
5.5 |
% |
9.0 |
% |
2.3 |
% |
Components of Growth versus Maintenance Capital Expenditures (1):
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Growth Capital Expenditures: |
|
|
|
|
|
|
|
|
|
||||
Landfill Development |
|
$ |
3,282 |
|
$ |
5,502 |
|
$ |
14,765 |
|
$ |
10,625 |
|
MRF Equipment Upgrades |
|
2,982 |
|
443 |
|
6,239 |
|
771 |
|
||||
Other |
|
1,273 |
|
371 |
|
4,753 |
|
2,885 |
|
||||
Total Growth Capital Expenditures |
|
7,537 |
|
6,316 |
|
25,757 |
|
14,281 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Maintenance Capital Expenditures: |
|
|
|
|
|
|
|
|
|
||||
Vehicles, Machinery / Equipment and Containers |
|
1,466 |
|
1,366 |
|
19,979 |
|
9,517 |
|
||||
Landfill Construction & Equipment |
|
7,300 |
|
5,019 |
|
26,851 |
|
25,741 |
|
||||
Facilities |
|
900 |
|
3,044 |
|
2,921 |
|
8,297 |
|
||||
Other |
|
91 |
|
380 |
|
1,188 |
|
1,279 |
|
||||
Total Maintenance Capital Expenditures |
|
9,757 |
|
9,809 |
|
50,939 |
|
44,834 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total Capital Expenditures |
|
$ |
17,294 |
|
$ |
16,125 |
|
$ |
76,696 |
|
$ |
59,115 |
|
(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.