Waste Management, Inc. (NYSE:WM) today announced financial results for
its fourth quarter and for the year ended December 31, 2009. Net income(a)
for the quarter was $315 million, or $0.64 per diluted share, compared
with $218 million, or $0.44 per diluted share, for the fourth quarter of
2008. This is an increase in earnings per diluted share of 45%. Revenues
for the fourth quarter of 2009 were $3.01 billion compared with $3.11
billion for the same 2008 period. The Company noted several items that
impacted results in the 2009 and 2008 fourth quarters. Excluding these
items, net income would have been $257 million, or $0.52 per diluted
share, in the fourth quarter of 2009 compared with $241 million, or
$0.49 per diluted share, in the fourth quarter of 2008.(b)
For the full year 2009, the Company reported revenues of $11.79 billion
compared with $13.39 billion for 2008. Earnings per diluted share were
$2.01 for the full year 2009 compared with $2.19 for the full year 2008.
During fiscal years 2009 and 2008, several items impacted the full year
results. On an as-adjusted basis taking those items into account,
earnings per diluted share were $2.00 for the full year 2009 and $2.22
for the full year 2008.(b)
David P. Steiner, Chief Executive Officer of Waste Management,
commented, "We saw encouraging signs of improvement in the fourth
quarter. Internal revenue growth from volume declined by 6.4% compared
with the prior year period, which was a 250 basis point improvement from
the third quarter of 2009. Our commercial and residential business lines
continued to demonstrate their strength. Commercial revenue, excluding
revenue from our fuel surcharge, increased 1.0% compared with the fourth
quarter of 2008. Residential revenue, excluding revenue from our fuel
surcharge, performed even better, increasing by 1.5% compared with the
prior year period. Our collection and disposal pricing remained strong,
with internal revenue growth from yield of 2.7%. Average recycling
commodity prices continued to increase each month in the fourth quarter,
and have almost doubled from the lows reached in January 2009. And, on
the cost side, 2009 savings from the company-wide restructuring we
announced in February 2009 exceeded our target of $120 million on an
annualized basis.”
Results in the fourth quarter of 2009 included a net benefit of $0.12
per diluted share consisting of an $81 million income tax benefit
resulting primarily from the favorable impacts of the carry-back of a
capital loss and a revaluation of deferred taxes resulting from
reductions in Canadian tax rates; a $20 million reduction in net income
from asset impairment charges; and a $3 million reduction in net income
from charges related to the restructuring announced in February 2009.
Results in the fourth quarter of 2008 included a decrease of $0.05 per
diluted share from a $13 million reduction in net income due to charges
related to withdrawal from union-sponsored multi-employer pension plans
in Milwaukee, New Jersey and Detroit; a $16 million reduction in net
income caused primarily by the accounting effect of a decline in
long-term interest rates, which are used to calculate the present value
of the Company’s remediation liabilities at its landfills; and a $6
million benefit resulting primarily from favorable tax audit settlements.
Key Highlights for the Fourth Quarter 2009 and the Full Year 2009
-
Internal revenue growth from yield from the Company’s collection and
disposal operations was 2.7% for the quarter and 2.9% for the full
year.
-
Internal revenue growth from volume was negative 6.4% for the quarter
and negative 8.1% for the full year.
-
Revenue declined by 3.3%, or $102 million, in the fourth quarter and
declined by 11.9%, or $1,597 million, for the full year.
-
Operating expenses declined by 5.0%, or $98 million, in the fourth
quarter and declined by 14.5%, or $1,225 million, for the full year.
-
Selling, general and administrative expenses decreased by $17 million
compared with the fourth quarter of 2008.
-
Average recycling commodity prices increased almost 20% in the fourth
quarter of 2009 compared with the prior year period. This favorable
year-over-year impact contributed $0.04 to earnings per diluted share
in the fourth quarter of 2009, compared with the prior year period,
which was consistent with the Company’s previously announced range.
-
As expected, natural gas markets adversely affected electricity sales
prices at some of the Company’s waste-to-energy and
landfill-gas-to-energy plants in the fourth quarter of 2009, causing a
decline in earnings per diluted share of $0.03 compared with the prior
year period.
-
Free cash flow was $372 million in the quarter and $1,211 million for
the full year.(b)
-
Capital expenditures were $356 million in the quarter and $1,179
million for the full year.
-
The Company returned $302 million to shareholders in the fourth
quarter, consisting of $141 million in cash dividends and $161 million
in common stock repurchases. For the full year, the Company returned
$795 million to shareholders, consisting of $226 million of common
stock repurchases and dividends of $569 million.
-
The effective tax rate in the quarter was approximately 4.9%. The
reduction in the effective tax rate for the quarter is due principally
to the favorable impacts of the carry-back of a capital loss,
recognition of state net operating losses and tax credits, and
revaluation of deferred taxes resulting from reductions in Canadian
tax rates. Excluding the impact of these items, the effective tax rate
for the fourth quarter of 2009 would have been 36.8%.(b)
Steiner continued, "New business pricing was strong for both our
commercial and industrial business lines, and service increases offset
service decreases for the second quarter in a row, which are further
encouraging signs of improvement in our business. So, as we look to
2010, we expect the rate of decline in volumes to continue to show
improvement during the first half of the year, and we expect volumes for
the second half of the year to be flat to slightly positive. We forecast
that our full year 2010 earnings will increase to a range of $2.09 to
$2.13 per diluted share.”(b)
Steiner concluded, "We are proud of what we accomplished in 2009. During
the economic downturn we continued producing strong cash flow and
returned a big portion of it to our shareholders. In the fourth quarter,
we returned $302 million of cash in the form of dividends and common
stock repurchases and for the full year we returned $795 million. For
2010 the Board of Directors has announced its intent to increase our
quarterly dividend by 8.6%, to $1.26 per share on an annual basis. The
Board of Directors approved a capital allocation plan that authorizes up
to $1.3 billion to be returned to shareholders. We expect our dividend
payments to be approximately $615 million, which allows for up to $685
million to be allocated to common stock repurchases. We remain committed
to our goals of growing earnings, expanding our operating margins,
increasing our return on invested capital, generating strong free cash
flow and returning cash to our shareholders.”
2010 Outlook
The Company also announced the following with regard to its financial
outlook for 2010:
-
2010 earnings per diluted share are expected to be between $2.09 and
$2.13.(b)
-
Internal revenue growth on base business from yield is expected to be
between 2.5% to 3.0%, which is in line with the Company's goal of
internal revenue growth from yield being at least 50 to 100 basis
points above the core Consumer Price Index. Internal revenue growth
from volume is expected to decline in a range of 1.0% to 3.0%, a
projected 500-700 basis point improvement over the 8.1% decline in the
full year 2009.
-
2010 recycling commodity prices are expected to be close to their
five-year historical average, which would provide a benefit of between
$0.04 and $0.08 per diluted share compared with the prior year. Most
of this benefit will be realized during the first half of the year.
-
2010 electricity sales prices at the Company’s waste-to-energy
operations are expected to have no net impact on earnings per share in
2010, compared with the prior year. The Company anticipates a $0.01 to
$0.03 per diluted share negative impact in the first half of the year
offset by a positive $0.01 to $0.03 per diluted share impact in the
second half of the year.
-
The Company expects to resume annual merit increases after holding
wages flat for its exempt employees throughout 2009, which will add
approximately $40 million to 2010 costs. The Company is planning to
increase information technology expenses by approximately $35 million,
primarily in order to upgrade outdated information technology
equipment and applications. Interest expense is expected to increase
approximately $65 million because of the interest on the $600 million
of senior notes issued in November of 2009, and also because the
Company anticipates higher fees and rates to renew its revolving
credit facility later in 2010.
-
The full-year 2010 forecast reflects an expected tax rate of
approximately 37.5%.
-
Capital expenditures are expected to be approximately $1.2 billion.
-
Free cash flow is projected to be in the range of $1.2 billion to $1.3
billion.(b)
-
Expected annual payment of $1.26 per share in cash dividends over the
course of the year, at an approximate cost of $615 million. The
Company expects to spend up to $685 million on share repurchases. The
amount of stock the Company repurchases will depend on a number of
items, including any cash it may in the future decide to use to
accelerate debt repayment or to increase its business acquisitions and
investments beyond budgeted levels. Each dividend must be separately
declared by the Board.
---------------------------------------------------------------------------------------------------------------------
(a) For purposes of this press release, all references to "Net income”
refers to the financial statement line item "Net income attributable to
Waste Management, Inc.”
(b) This earnings release contains a discussion of non-GAAP measures, as
defined in Regulation G of the Securities Exchange Act of 1934, as
amended. The Company reports its financial results in compliance with
GAAP, but believes that also discussing non-GAAP measures provides
investors with (i) additional, meaningful comparisons of current results
to prior periods’ results by excluding items that the Company does not
believe reflect its fundamental business performance and (ii) financial
measures the Company uses in the management of its business. The Company
has adjusted net income, earnings per diluted share, projected earnings
per diluted share and effective tax rate in this press release to
exclude the impact of certain unusual, non-recurring or otherwise
non-operational items.
The Company also discusses free cash flow and projected free cash flow,
each of which is a non-GAAP measure, 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 Company’s
acquisitions, its share repurchase program, and the payment of
dividends. However, free cash flow has material limitations, as it does
not represent cash flow available for discretionary expenditures because
it excludes certain expenditures that we have committed to such as debt
service obligations. 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 quantitative reconciliations of each of the non-GAAP measures
presented herein other than projected earnings per diluted share 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’s full year earnings projection of $2.09 to $2.13 per
diluted share excludes the effects of any events or circumstances in
2010 that management deems to be unusual items or that management
believes are not representative or indicative of our results of
operations. GAAP net earnings per diluted share for 2010 may include
items that are not currently determinable, but may be significant, such
as asset impairment and unusual items, charges, gains or losses from
divestitures, resolution of income tax items or other items. The full
year 2010 adjusted projected earnings announced 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 these items. Due to the uncertainty of the
likelihood, amount and timing of any such items, we do not believe we
have the information available to provide projected full year GAAP net
earnings per diluted share and the quantitative reconciliation to our
current adjusted earning per diluted share projection.
The Company has scheduled an investor and analyst conference call for
later this morning to discuss the results of today’s 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 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 http://www.wm.com,
and select "Earnings 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 49511473.” 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 1:00 p.m. Eastern time on
February 16th through 5:00 p.m. Eastern time on March 2nd. To hear a
replay of the call over the Internet, access the Waste Management
Website at http://www.wm.com.
To hear a telephonic replay of the call, dial (800) 642-1687 or (706)
645-9291 and enter reservation code 49511473.
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 Company’s 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 Company’s 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
2010 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.
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:
-
volatility and deterioration in the credit markets, inflation and
other general and local economic conditions may negatively affect the
volumes of waste generated;
-
economic conditions may negatively affect parties with whom we do
business, which could result in late payments or the uncollectability
of receivables as well as the non-performance of certain agreements,
including expected funding under our credit agreement, which could
negatively impact our liquidity and results of operations;
-
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 average yield on collection and
disposal business;
-
we may be unable to maintain or expand margins if we are unable to
control costs or raise prices;
-
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; and divesting under-performing assets and purchasing
accretive businesses, any failures of which could negatively affect
our revenues and margins;
-
weather conditions cause our quarter-to-quarter results to
fluctuate, and harsh weather or natural disasters may cause us to
temporarily shut down operations;
-
possible changes in our estimates of costs for site remediation
requirements, final capping, closure and post-closure obligations,
compliance and regulatory developments may increase our expenses;
-
regulations may negatively impact our business by, among other
things, restricting our operations, increasing costs of operations or
requiring additional capital expenditures;
-
climate change legislation, including possible limits on carbon
emissions, may negatively impact our results of operations by
increasing expenses related to tracking, measuring and reporting our
greenhouse gas emissions and increasing operating costs and capital
expenditures that may be required to comply with any such legislation;
-
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,
cross-border, or certain categories of waste, as well as mandates on
the disposal of waste, can increase our expenses and reduce our
revenue;
-
fuel price increases or fuel supply shortages may increase our
expenses or restrict our ability to operate;
-
increased costs or the inability 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;
-
fluctuations in commodity prices may have negative effects on our
operating results;
-
trends requiring recycling, waste reduction at the source and
prohibiting the disposal of certain types of waste 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 chosen to be
represented by unions, which could lead to labor disruptions,
including strikes and lock-outs, 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 could
decrease our efficiencies and increase our costs;
-
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 permanently eliminate our dividend or share
repurchase program, reduce capital spending or cease acquisitions if
cash flows are less than we expect and we are not able to obtain
capital needed to refinance our debt obligations, including near-term
maturities, on acceptable terms and higher interest rates and market
conditions may increase our expenses.
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
Company’s Annual Report on Form 10-K for the year ended December 31,
2008.
|
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended December 31,
|
|
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
3,006
|
|
|
$
|
3,108
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
Operating
|
|
|
1,874
|
|
|
|
1,972
|
|
|
|
Selling, general and administrative
|
|
|
365
|
|
|
|
382
|
|
|
|
Depreciation and amortization
|
|
|
274
|
|
|
|
297
|
|
|
|
Restructuring
|
|
|
4
|
|
|
|
2
|
|
|
|
(Income) expense from divestitures, asset impairments and unusual
items
|
|
|
33
|
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
2,550
|
|
|
|
2,649
|
|
|
Income from operations
|
|
|
456
|
|
|
|
459
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
Interest expense
|
|
|
(110
|
)
|
|
|
(114
|
)
|
|
|
Interest income
|
|
|
3
|
|
|
|
5
|
|
|
|
Other, net
|
|
|
(2
|
)
|
|
|
1
|
|
|
|
|
|
|
|
|
(109
|
)
|
|
|
(108
|
)
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
347
|
|
|
|
351
|
|
|
Provision for income taxes
|
|
|
16
|
|
|
|
125
|
|
|
Consolidated net income
|
|
|
331
|
|
|
|
226
|
|
|
|
Less : Net income attributable to noncontrolling interests
|
|
|
(16
|
)
|
|
|
(8
|
)
|
|
Net income attributable to Waste Management, Inc.
|
|
$
|
315
|
|
|
$
|
218
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.65
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
0.64
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares outstanding
|
|
|
488.5
|
|
|
|
490.9
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common shares outstanding
|
|
|
491.6
|
|
|
|
493.4
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
$
|
0.29
|
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
Note: Prior year information has been reclassified to conform to
2009 presentation.
|
|
|
|
|
|
Waste Management, Inc.
|
|
Earnings Per Share
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended December 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
EPS Calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Waste Management, Inc.
|
|
$
|
315
|
|
$
|
218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at end of period
|
|
|
486.1
|
|
|
490.7
|
|
Effect of using weighted average common shares outstanding
|
|
2.4
|
|
|
0.2
|
|
Weighted average basic common shares outstanding
|
|
|
488.5
|
|
|
490.9
|
|
Dilutive effect of equity-based compensation awards and other
contingently issuable shares
|
|
|
3.1
|
|
|
2.5
|
|
Weighted average diluted common shares outstanding
|
|
|
491.6
|
|
|
493.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.65
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
0.64
|
|
$
|
0.44
|
|
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
11,791
|
|
|
$
|
13,388
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
Operating
|
|
|
7,241
|
|
|
|
8,466
|
|
|
|
Selling, general and administrative
|
|
|
1,364
|
|
|
|
1,477
|
|
|
|
Depreciation and amortization
|
|
|
1,166
|
|
|
|
1,238
|
|
|
|
Restructuring
|
|
|
50
|
|
|
|
2
|
|
|
|
(Income) expense from divestitures, asset impairments and unusual
items
|
|
|
83
|
|
|
|
(29
|
)
|
|
|
|
|
|
|
|
9,904
|
|
|
|
11,154
|
|
|
Income from operations
|
|
|
1,887
|
|
|
|
2,234
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
Interest expense
|
|
|
(426
|
)
|
|
|
(455
|
)
|
|
|
Interest income
|
|
|
13
|
|
|
|
19
|
|
|
|
Other, net
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
(414
|
)
|
|
|
(437
|
)
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
1,473
|
|
|
|
1,797
|
|
|
Provision for income taxes
|
|
|
413
|
|
|
|
669
|
|
|
Consolidated net income
|
|
|
1,060
|
|
|
|
1,128
|
|
|
|
Less : Net income attributable to noncontrolling interests
|
|
|
(66
|
)
|
|
|
(41
|
)
|
|
Net income attributable to Waste Management, Inc.
|
|
$
|
994
|
|
|
$
|
1,087
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
2.02
|
|
|
$
|
2.21
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
2.01
|
|
|
$
|
2.19
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares outstanding
|
|
|
491.2
|
|
|
|
492.1
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common shares outstanding
|
|
|
493.6
|
|
|
|
495.4
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
$
|
1.16
|
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
|
|
Note: Prior year information has been reclassified to conform to
2009 presentation.
|
|
|
|
|
|
Waste Management, Inc.
|
|
Earnings Per Share
|
|
(In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
EPS Calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Waste Management, Inc.
|
|
$
|
994
|
|
$
|
1,087
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at end of period
|
|
|
486.1
|
|
|
490.7
|
|
Effect of using weighted average common shares outstanding
|
|
5.1
|
|
|
1.4
|
|
Weighted average basic common shares outstanding
|
|
|
491.2
|
|
|
492.1
|
|
Dilutive effect of equity-based compensation awards and other
contingently issuable shares
|
|
|
2.4
|
|
|
3.3
|
|
Weighted average diluted common shares outstanding
|
|
|
493.6
|
|
|
495.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
2.02
|
|
$
|
2.21
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
2.01
|
|
$
|
2.19
|
|
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,140
|
|
$
|
480
|
|
|
Receivables, net
|
|
|
1,527
|
|
|
1,610
|
|
|
Other
|
|
|
343
|
|
|
245
|
|
|
|
Total current assets
|
|
|
3,010
|
|
|
2,335
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
11,541
|
|
|
11,402
|
|
Goodwill
|
|
|
5,632
|
|
|
5,462
|
|
Other intangible assets, net
|
|
|
238
|
|
|
158
|
|
Other assets
|
|
|
733
|
|
|
870
|
|
|
|
Total assets
|
|
$
|
21,154
|
|
$
|
20,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable, accrued liabilities, and
|
|
|
|
|
|
|
deferred revenues
|
|
$
|
2,152
|
|
$
|
2,201
|
|
|
Current portion of long-term debt
|
|
|
749
|
|
|
835
|
|
|
|
Total current liabilities
|
|
|
2,901
|
|
|
3,036
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
|
8,124
|
|
|
7,491
|
|
Other liabilities
|
|
|
3,538
|
|
|
3,515
|
|
|
|
Total liabilities
|
|
|
14,563
|
|
|
14,042
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Waste Management, Inc. stockholders' equity
|
|
|
6,285
|
|
|
5,902
|
|
|
Noncontrolling interests
|
|
|
306
|
|
|
283
|
|
|
|
Total equity
|
|
|
6,591
|
|
|
6,185
|
|
|
Total liabilities and equity
|
|
$
|
21,154
|
|
$
|
20,227
|
|
|
|
|
|
|
|
|
|
Note: Prior year information has been reclassified to conform to
2009 presentation.
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In Millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Consolidated net income
|
|
$
|
1,060
|
|
|
$
|
1,128
|
|
|
Adjustments to reconcile consolidated net income to net cash
provided by operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,166
|
|
|
|
1,238
|
|
|
Other
|
|
|
|
102
|
|
|
|
298
|
|
|
Change in operating assets and liabilities, net of effects of
acquisitions and divestitures
|
|
|
34
|
|
|
|
(89
|
)
|
|
Net cash provided by operating activities
|
|
|
2,362
|
|
|
|
2,575
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Acquisitions of businesses, net of cash acquired
|
|
|
(281
|
)
|
|
|
(280
|
)
|
|
Capital expenditures
|
|
|
(1,179
|
)
|
|
|
(1,221
|
)
|
|
Proceeds from divestitures of businesses (net of cash divested)
and other sales of assets
|
|
|
28
|
|
|
|
112
|
|
|
Net receipts from restricted trust and escrow accounts, and other
|
|
|
182
|
|
|
|
206
|
|
|
Net cash used in investing activities
|
|
|
(1,250
|
)
|
|
|
(1,183
|
)
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
New borrowings
|
|
|
1,749
|
|
|
|
1,525
|
|
|
Debt repayments
|
|
|
(1,335
|
)
|
|
|
(1,785
|
)
|
|
Common stock repurchases
|
|
|
(226
|
)
|
|
|
(410
|
)
|
|
Cash dividends
|
|
|
(569
|
)
|
|
|
(531
|
)
|
|
Exercise of common stock options
|
|
|
20
|
|
|
|
37
|
|
|
Other, net
|
|
|
|
(96
|
)
|
|
|
(92
|
)
|
|
Net cash used in financing activities
|
|
|
(457
|
)
|
|
|
(1,256
|
)
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
5
|
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
660
|
|
|
|
132
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
480
|
|
|
|
348
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
1,140
|
|
|
$
|
480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Prior year information has been reclassified to conform to
2009 presentation.
|
|
|
|
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Summary Data Sheet
|
|
(Dollar Amounts in Millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
Operating Revenues by Lines of
Business
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection
|
|
$
|
2,005
|
|
|
$
|
2,024
|
|
|
$
|
2,071
|
|
|
|
|
|
Landfill
|
|
|
618
|
|
|
|
666
|
|
|
|
697
|
|
|
|
|
|
Transfer
|
|
|
337
|
|
|
|
359
|
|
|
|
368
|
|
|
|
|
|
Wheelabrator
|
|
|
214
|
|
|
|
214
|
|
|
|
229
|
|
|
|
|
|
Recycling
|
|
|
231
|
|
|
|
202
|
|
|
|
192
|
|
|
|
|
|
Other
|
|
|
|
80
|
|
|
|
61
|
|
|
|
51
|
|
|
|
|
|
Intercompany (a)
|
|
|
(479
|
)
|
|
|
(503
|
)
|
|
|
(500
|
)
|
|
|
|
|
Operating revenues
|
|
$
|
3,006
|
|
|
$
|
3,023
|
|
|
$
|
3,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
|
December 31, 2009
|
|
December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysis of Change in Year Over
Year Revenues
|
|
Amount
|
|
As a % of Total Company
|
|
Amount
|
|
As a % of Total Company
|
|
|
Average yield (i)
|
|
$
|
49
|
|
|
|
1.5
|
%
|
|
$
|
(29
|
)
|
|
|
-0.9
|
%
|
|
|
Volume
|
|
|
(200
|
)
|
|
|
-6.4
|
%
|
|
|
(198
|
)
|
|
|
-5.9
|
%
|
|
|
Internal revenue growth
|
|
|
(151
|
)
|
|
|
-4.9
|
%
|
|
|
(227
|
)
|
|
|
-6.8
|
%
|
|
|
Acquisition
|
|
|
30
|
|
|
|
1.0
|
%
|
|
|
32
|
|
|
|
1.0
|
%
|
|
|
Divestitures
|
|
|
(3
|
)
|
|
|
-0.1
|
%
|
|
|
(20
|
)
|
|
|
-0.6
|
%
|
|
|
Foreign currency translation
|
|
|
22
|
|
|
|
0.7
|
%
|
|
|
(38
|
)
|
|
|
-1.1
|
%
|
|
|
|
|
|
|
$
|
(102
|
)
|
|
|
-3.3
|
%
|
|
$
|
(253
|
)
|
|
|
-7.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
|
As a % of Related Business
|
|
Amount
|
|
As a % of Related Business
|
|
(i)
|
Average yield
|
|
|
|
|
|
|
|
|
|
|
Collection, landfill and transfer
|
|
$
|
65
|
|
|
|
2.5
|
%
|
|
$
|
70
|
|
|
|
2.6
|
%
|
|
|
Waste-to-energy disposal
|
|
|
7
|
|
|
|
6.5
|
%
|
|
|
(1
|
)
|
|
|
-0.9
|
%
|
|
|
Collection and disposal
|
|
|
72
|
|
|
|
2.7
|
%
|
|
|
69
|
|
|
|
2.5
|
%
|
|
|
Recycling commodities
|
|
|
35
|
|
|
|
17.6
|
%
|
|
|
(97
|
)
|
|
|
-29.8
|
%
|
|
|
Electricity
|
|
|
(18
|
)
|
|
|
-20.9
|
%
|
|
|
3
|
|
|
|
3.5
|
%
|
|
|
Fuel surcharges and mandated fees
|
|
|
(40
|
)
|
|
|
-28.6
|
%
|
|
|
(4
|
)
|
|
|
-2.7
|
%
|
|
|
Total
|
|
|
|
$
|
49
|
|
|
|
1.5
|
%
|
|
$
|
(29
|
)
|
|
|
-0.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended December 31,
|
|
Years Ended December 31,
|
|
|
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Free Cash Flow Analysis (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
720
|
|
|
$
|
673
|
|
|
$
|
2,362
|
|
|
$
|
2,575
|
|
|
Capital expenditures
|
|
|
(356
|
)
|
|
|
(434
|
)
|
|
|
(1,179
|
)
|
|
|
(1,221
|
)
|
|
Proceeds from divestitures of businesses (net of cash divested)
and other sales of assets
|
|
|
8
|
|
|
|
20
|
|
|
|
28
|
|
|
|
112
|
|
|
Free cash flow
|
|
$
|
372
|
|
|
$
|
259
|
|
|
$
|
1,211
|
|
|
$
|
1,466
|
|
|
(a)
|
|
Intercompany revenues between lines of business are eliminated
within the Condensed Consolidated Financial Statements included
herein.
|
|
|
|
|
|
(b)
|
|
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
|
|
|
|
|
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
|
|
2009
|
|
2009
|
|
2008
|
|
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,140
|
|
|
$
|
612
|
|
|
$
|
480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-total capital ratio:
|
|
|
|
|
|
|
|
|
Long-term indebtedness, including current portion
|
|
$
|
8,873
|
|
|
$
|
8,246
|
|
|
$
|
8,326
|
|
|
|
Total equity (a)
|
|
|
6,591
|
|
|
|
6,521
|
|
|
|
6,185
|
|
|
|
|
Total capital
|
|
$
|
15,464
|
|
|
$
|
14,767
|
|
|
$
|
14,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-total capital
|
|
|
57.4
|
%
|
|
|
55.8
|
%
|
|
|
57.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest
|
|
$
|
4
|
|
|
$
|
5
|
|
|
$
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition Summary (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross annualized revenue acquired
|
|
$
|
107
|
|
|
$
|
53
|
|
|
$
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration
|
|
$
|
165
|
|
|
$
|
82
|
|
|
$
|
53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisitions
|
|
$
|
146
|
|
|
$
|
64
|
|
|
$
|
46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Operational Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internalization of waste, based on disposal costs
|
|
|
68.7
|
%
|
|
|
69.2
|
%
|
|
|
68.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total landfill disposal volumes (tons in millions)
|
|
|
22.3
|
|
|
|
23.9
|
|
|
|
25.0
|
|
|
Total waste-to-energy disposal volumes (tons in millions)
|
|
|
1.8
|
|
|
|
1.8
|
|
|
|
1.8
|
|
|
|
Total disposal volumes (tons in millions)
|
|
|
24.1
|
|
|
|
25.7
|
|
|
|
26.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Active landfills
|
|
|
273
|
|
|
|
274
|
|
|
|
273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landfills reporting volume
|
|
|
259
|
|
|
|
259
|
|
|
|
260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and SFAS No. 143
Expenses for
Landfills Included in Operating Groups -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non - SFAS No. 143 amortization expense
|
|
$
|
82.5
|
|
|
$
|
86.2
|
|
|
$
|
88.1
|
|
|
Amortization expense related to SFAS No. 143 obligations
|
|
|
(15.8
|
)
|
|
|
13.8
|
|
|
|
4.6
|
|
|
|
Total amortization expense (c)(d)
|
|
|
66.7
|
|
|
|
100.0
|
|
|
|
92.7
|
|
|
Accretion and other related expense
|
|
|
17.6
|
|
|
|
16.9
|
|
|
|
16.8
|
|
|
|
Landfill amortization, accretion and other related expense
|
|
$
|
84.3
|
|
|
$
|
116.9
|
|
|
$
|
109.5
|
|
|
(a)
|
|
As a result of the Company's adoption of accounting guidance
related to noncontrolling interests in consolidated financial
statements on January 1, 2009, noncontrolling interests are now
reported as a component of Total equity. Prior year information
has been
reclassified to conform to 2009 presentation.
|
|
|
|
|
|
(b)
|
|
Represents amounts associated with business acquisitions consummated
during the indicated periods.
|
|
|
|
|
|
(c)
|
|
The quarter ended December 31, 2009, as compared with the quarter
ended December 31, 2008, reflects a reduction in amortization
expense of $26 million, of which $16 million is primarily due the
differences in the annual year-end adjustments of the SFAS 143
landfill capping construction and closure/post-closure obligations
identified in our annual review process that occurs in the fourth
quarter. The remaining decrease is due to lower landfill volumes.
|
|
|
|
|
|
(d)
|
|
The quarter ended December 31, 2009, as compared to the quarter
ended September 30, 2009, reflects a reduction in amortization
expense of $33 million of which $25 million is attributable to
year-end adjustments of the SFAS 143 landfill capping construction
and closure/post closure obligations as identified in our annual
review process that occurs in the fourth quarter. The remaining
decrease is due to lower landfill volumes.
|
|
|
|
Waste Management, Inc.
|
|
Reconciliation of Certain Non-GAAP Measures
|
|
(Dollars In Millions, Except Per Share Amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
December 31, 2009
|
|
Quarter Ended
December 31, 2008
|
|
Adjusted Net income and Diluted Earnings Per Share
|
|
After-tax Amount
|
|
Per Share Amount
|
|
After-tax Amount
|
|
Per Share Amount
|
|
|
|
|
|
|
|
|
|
|
|
Net income and Diluted EPS, as reported
|
|
$
|
315
|
|
|
$
|
0.64
|
|
|
$
|
218
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Net income and Diluted EPS:
|
|
|
|
|
|
|
|
|
|
Benefit from income tax related items
|
|
|
(81
|
)
|
|
|
(0.17
|
)
|
|
|
(6
|
)
|
|
|
(0.01
|
)
|
|
Expense from divestitures, asset impairments and unusual items, net
|
|
|
20
|
|
|
|
0.04
|
|
|
|
-
|
|
|
|
-
|
|
|
Restructuring
|
|
|
3
|
|
|
|
0.01
|
|
|
|
-
|
|
|
|
-
|
|
|
Landfill operating costs - changes in risk-free interest rates
|
|
|
-
|
|
|
|
-
|
|
|
|
16
|
|
|
|
0.03
|
|
|
Multi-employer pension withdrawal costs
|
|
|
-
|
|
|
|
-
|
|
|
|
13
|
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income and Diluted EPS, as adjusted (a)
|
|
$
|
257
|
|
|
$
|
0.52
|
|
|
$
|
241
|
|
|
$
|
0.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31, 2009
|
|
Year Ended
December 31, 2008
|
|
Adjusted Net income and Diluted Earnings Per Share
|
|
After-tax Amount
|
|
Per Share Amount
|
|
After-tax Amount
|
|
Per Share Amount
|
|
|
|
|
|
|
|
|
|
|
|
Net income and Diluted EPS, as reported
|
|
$
|
994
|
|
|
$
|
2.01
|
|
|
$
|
1,087
|
|
|
$
|
2.19
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Net income and Diluted EPS:
|
|
|
|
|
|
|
|
|
|
Tax items
|
|
|
(95
|
)
|
|
|
(0.19
|
)
|
|
|
(19
|
)
|
|
|
(0.03
|
)
|
|
Restructuring
|
|
|
31
|
|
|
|
0.07
|
|
|
|
-
|
|
|
|
-
|
|
|
(Income) expense from divestitures, asset impairments and unusual
items, net (b)
|
|
|
50
|
|
|
|
0.10
|
|
|
|
(14
|
)
|
|
|
(0.03
|
)
|
|
Multi-employer pension withdrawal costs
|
|
|
6
|
|
|
|
0.01
|
|
|
|
24
|
|
|
|
0.05
|
|
|
Landfill operating costs - changes in risk-free interest rates
|
|
|
-
|
|
|
|
-
|
|
|
|
16
|
|
|
|
0.03
|
|
|
Labor disruptions
|
|
|
-
|
|
|
|
-
|
|
|
|
5
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income and Diluted EPS, as adjusted
|
|
$
|
986
|
|
|
$
|
2.00
|
|
|
$
|
1,099
|
|
|
$
|
2.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31, 2009
|
|
|
Adjusted effective tax rate
|
|
Pre-tax Income
|
|
Tax Expense
|
|
Effective Tax Rate
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported amounts
|
|
$
|
347
|
|
|
$
|
16
|
|
|
|
4.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Tax Expense:
|
|
|
|
|
|
|
|
|
|
Benefit from income tax related items
|
|
|
-
|
|
|
|
81
|
|
|
|
|
|
|
Benefit from utilization of state net operating loss and credit
carry-forwards
|
|
|
-
|
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted amounts
|
|
$
|
347
|
|
|
$
|
127
|
|
|
|
36.8
|
%
|
|
|
|
(a)
|
|
Increase of 6.1% in Diluted EPS, as adjusted.
|
|
(b)
|
|
Adjustments in 2009 included SAP abandonment in the first quarter of
$30 million.
|
|
(c)
|
|
The Company calculates its effective tax rate based on actual
dollars. Rounding differences occurred when the effective tax rate
is calculated using the Pre-tax Income and Tax Expense amounts
included in the table above, as these line items have been rounded
in millions.
|
|
|
|
|
|
|
|
Waste Management, Inc.
|
|
Reconciliation of Certain Non-GAAP Measures
|
|
(Dollars In Millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended December 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
|
Adjusted Operating Expenses as a percent of Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported:
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
3,006
|
|
|
$
|
3,108
|
|
|
|
|
Operating expenses
|
|
$
|
1,874
|
|
|
$
|
1,972
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses as a percent of Revenues
|
|
|
62.3
|
%
|
|
|
63.4
|
%
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
Operating expenses (a)
|
|
$
|
-
|
|
|
$
|
(54
|
)
|
|
|
|
|
|
|
|
|
|
|
As adjusted:
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
3,006
|
|
|
$
|
3,108
|
|
|
|
|
Operating expenses (b)
|
|
$
|
1,874
|
|
|
$
|
1,918
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Expenses as a percent of Revenues (c)
|
|
|
62.3
|
%
|
|
|
61.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
|
Adjusted Operating Expenses as a percent of Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported:
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
11,791
|
|
|
$
|
13,388
|
|
|
|
|
Operating expenses
|
|
$
|
7,241
|
|
|
$
|
8,466
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses as a percent of Revenues
|
|
|
61.4
|
%
|
|
|
63.2
|
%
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
Operating expenses (d)
|
|
$
|
(9
|
)
|
|
$
|
(80
|
)
|
|
|
|
|
|
|
|
|
|
|
As adjusted:
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
11,791
|
|
|
$
|
13,388
|
|
|
|
|
Operating expenses (e)
|
|
$
|
7,232
|
|
|
$
|
8,386
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Expenses as a percent of Revenues (e)
|
|
|
61.3
|
%
|
|
|
62.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Year 2010 Free Cash Flow Reconciliation (f)
|
|
Scenario 1
|
|
Scenario 2
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
2,375
|
|
|
$
|
2,450
|
|
|
|
|
Capital expenditures
|
|
|
(1,200
|
)
|
|
|
(1,200
|
)
|
|
|
|
Proceeds from divestitures of businesses (net of cash divested)
and other sales of assets
|
|
|
25
|
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
$
|
1,200
|
|
|
$
|
1,300
|
|
|
(a)
|
|
Adjustments in 2008 included: $33 million charge to landfill
operating costs associated with changes in risk-free interest rates
and $21 million charge related to multi-employer pension withdrawal
costs.
|
|
(b)
|
|
Decrease in Operating Expenses on a dollar basis, as adjusted, of
$44 million.
|
|
(c)
|
|
Increase in Operating Expenses as a percent of revenue, as adjusted,
of 60 basis points.
|
|
(d)
|
|
Adjustments in 2009 include $9 million charge related to
multi-employer pension withdrawal costs. Adjustments in 2008
included: $33 million charge to landfill operating costs associated
with changes in risk-free interest rates; $39 million charge related
to multi-employer pension withdrawal costs and $8 million related to
the cost of a labor disruption.
|
|
(e)
|
|
Decrease in full year 2009 Operating Expenses on a dollar basis, as
adjusted, of $1,154 million, or 130 basis points.
|
|
(f)
|
|
The reconciliation illustrates two scenarios that show our projected
Free Cash Flow range. The amounts used in the reconciliation are
subject to many variables, some of which are not in our control and
therefore are not necessarily indicative of what actual results will
be.
|
