Delaware | 1-14267 | 65-0716904 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
18500 North Allied Way | ||
Phoenix, Arizona | 85054 | |
(Address of principal executive offices) | (Zip Code) |
Exhibit No. | Description | |
99.1 | Press release of Republic Services, Inc. issued February 7, 2013 to announce the financial results for the three months and year ended December 31, 2012. | |
Republic Services, Inc. | |||
Date: February 7, 2013 | By: | /s/ Glenn A. Culpepper | |
Glenn A. Culpepper | |||
Executive Vice President and Chief Financial Officer (Principal Financial Officer) | |||
By: | /s/ Charles F. Serianni | ||
Charles F. Serianni | |||
Senior Vice President and Chief Accounting Officer (Principal Accounting Officer) |
• | Adjusted Free Cash Flow: We expect adjusted free cash flow for 2013 to be $675 million to $700 million. Adjusted free cash flow excludes a number of charges and other expenses and benefits. Detail relating to the computation of Adjusted Free Cash Flow is contained in the Reconciliation of Certain Non-GAAP Measures section of this document. |
• | Adjusted Diluted Earnings per Share: We expect 2013 adjusted diluted earnings per share to be in the range of $1.86 to $1.91. This assumes a full year effective tax rate of approximately 38 percent. Adjusted diluted earnings per share excludes loss on extinguishment of debt, if any, negotiation and withdrawal costs - Central States Pension Fund, restructuring charges and (gain) loss on disposition of assets and impairments, net, if any. |
• | Revenue: We expect an increase in revenue for 2013 of 2.0 to 2.5 percent comprised of the following: |
Increase (Decrease) | ||||
Core price | 1.0 to 1.5 | |||
Volume | 0.0 | |||
Fuel recovery fees | 0.2 | |||
Recycling commodities | (0.2 | ) | ||
Acquisitions / divestitures, net | 1.0 | |||
Total change | 2.0 to 2.5 |
• | Property and Equipment: In 2013, we anticipate receiving $860 million of property and equipment. Purchases of property and equipment as reflected on our consolidated statement of cash flows for 2013 are expected to be $880 million and represent amounts to be paid during 2013 for such expenditures. The $20 million difference between property and equipment received and purchases of property and equipment represents property and equipment received during 2012, but paid for in 2013. |
• | Margins: We expect EBITDA margins for 2013 to be approximately 29 percent. |
• | Taxes: We expect our provision for income taxes in 2013 to be 38 percent and to approximate our cash taxes. |
SUPPLEMENTAL UNAUDITED FINANCIAL INFORMATION | |||||||
AND OPERATING DATA | |||||||
REPUBLIC SERVICES, INC. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(in millions, except per share amounts) | |||||||
December 31, | December 31, | ||||||
2012 | 2011 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 67.6 | $ | 66.3 | |||
Accounts receivable, less allowance for doubtful accounts of $45.3 and $48.1, respectively | 836.6 | 825.8 | |||||
Prepaid expenses and other current assets | 209.3 | 215.9 | |||||
Deferred tax assets | 117.8 | 157.7 | |||||
Total current assets | 1,231.3 | 1,265.7 | |||||
Restricted cash and marketable securities | 164.2 | 189.6 | |||||
Property and equipment, net | 6,910.3 | 6,792.3 | |||||
Goodwill | 10,690.0 | 10,647.0 | |||||
Other intangible assets, net | 358.7 | 409.6 | |||||
Other assets | 262.4 | 247.3 | |||||
Total assets | $ | 19,616.9 | $ | 19,551.5 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 474.5 | $ | 563.6 | |||
Notes payable and current maturities of long-term debt | 19.4 | 34.8 | |||||
Deferred revenue | 313.2 | 290.2 | |||||
Accrued landfill and environmental costs, current portion | 195.5 | 184.2 | |||||
Accrued interest | 68.8 | 72.2 | |||||
Other accrued liabilities | 623.6 | 752.5 | |||||
Total current liabilities | 1,695.0 | 1,897.5 | |||||
Long-term debt, net of current maturities | 7,051.1 | 6,887.0 | |||||
Accrued landfill and environmental costs, net of current portion | 1,420.6 | 1,396.5 | |||||
Deferred income taxes and other long-term tax liabilities | 1,232.7 | 1,161.1 | |||||
Self-insurance reserves, net of current portion | 290.9 | 303.9 | |||||
Other long-term liabilities | 220.9 | 222.1 | |||||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Preferred stock, par value $0.01 per share; 50 shares authorized; none issued | — | — | |||||
Common stock, par value $0.01 per share; 750 shares authorized; 405.2 and 402.1 issued including shares held in treasury, respectively | 4.1 | 4.0 | |||||
Additional paid-in capital | 6,588.9 | 6,495.6 | |||||
Retained earnings | 2,403.2 | 2,164.7 | |||||
Treasury stock, at cost (44.1 and 32.2 shares, respectively) | (1,287.1 | ) | (961.5 | ) | |||
Accumulated other comprehensive loss, net of tax | (5.8 | ) | (21.5 | ) | |||
Total Republic Services, Inc. stockholders' equity | 7,703.3 | 7,681.3 | |||||
Noncontrolling interests | 2.4 | 2.1 | |||||
Total stockholders' equity | 7,705.7 | 7,683.4 | |||||
Total liabilities and stockholders' equity | $ | 19,616.9 | $ | 19,551.5 |
REPUBLIC SERVICES, INC. | |||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||
(in millions, except per share data) | |||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Revenue | $ | 2,028.3 | $ | 2,025.2 | $ | 8,118.3 | $ | 8,192.9 | |||||||
Expenses: | |||||||||||||||
Cost of operations | 1,283.5 | 1,207.7 | 5,005.7 | 4,865.1 | |||||||||||
Depreciation, amortization and depletion | 216.4 | 214.2 | 848.5 | 843.6 | |||||||||||
Accretion | 19.3 | 19.4 | 78.4 | 78.0 | |||||||||||
Selling, general and administrative | 207.3 | 213.9 | 820.9 | 825.4 | |||||||||||
Negotiation and withdrawal costs - Central States Pension Fund | 1.2 | — | 35.8 | — | |||||||||||
Loss (gain) on disposition of assets and impairments, net | 0.7 | 3.3 | (2.7 | ) | 28.1 | ||||||||||
Restructuring charges | 11.1 | — | 11.1 | — | |||||||||||
Operating income | 288.8 | 366.7 | 1,320.6 | 1,552.7 | |||||||||||
Interest expense | (92.2 | ) | (104.8 | ) | (388.5 | ) | (440.2 | ) | |||||||
Loss on extinguishment of debt | — | (3.5 | ) | (112.6 | ) | (210.8 | ) | ||||||||
Interest income | 0.2 | 0.1 | 1.0 | 0.3 | |||||||||||
Other income, net | 2.3 | 0.5 | 3.4 | 4.3 | |||||||||||
Income before income taxes | 199.1 | 259.0 | 823.9 | 906.3 | |||||||||||
Provision for income taxes | 72.1 | 68.0 | 251.8 | 317.4 | |||||||||||
Net income | 127.0 | 191.0 | 572.1 | 588.9 | |||||||||||
Net (income) loss attributable to noncontrolling interests | — | — | (0.3 | ) | 0.3 | ||||||||||
Net income attributable to Republic Services, Inc. | $ | 127.0 | $ | 191.0 | $ | 571.8 | $ | 589.2 | |||||||
Basic earnings per share attributable to Republic Services, Inc. stockholders: | |||||||||||||||
Basic earnings per share | $ | 0.35 | $ | 0.52 | $ | 1.56 | $ | 1.57 | |||||||
Weighted average common shares outstanding | 363.2 | 370.3 | 366.9 | 376.0 | |||||||||||
Diluted earnings per share attributable to Republic Services, Inc. stockholders: | |||||||||||||||
Diluted earnings per share | $ | 0.35 | $ | 0.51 | $ | 1.55 | $ | 1.56 | |||||||
Weighted average common and common equivalent shares outstanding | 364.3 | 371.6 | 368.0 | 377.6 | |||||||||||
Cash dividends per common share | $ | 0.235 | $ | 0.220 | $ | 0.910 | $ | 0.840 |
REPUBLIC SERVICES, INC. | |||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(in millions) | |||||||
Years Ended December 31, | |||||||
2012 | 2011 | ||||||
Cash provided by operating activities: | |||||||
Net income | $ | 572.1 | $ | 588.9 | |||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||
Depreciation, amortization, depletion and accretion | 926.9 | 921.6 | |||||
Non-cash interest expense | 58.4 | 75.4 | |||||
Restructuring related charges | 11.1 | — | |||||
Stock-based compensation | 21.2 | 20.6 | |||||
Deferred tax provision | 83.9 | 334.8 | |||||
Provision for doubtful accounts, net of adjustments | 29.7 | 21.0 | |||||
Loss on extinguishment of debt | 112.6 | 210.8 | |||||
(Gain) loss on disposition of assets, net and asset impairments | (14.1 | ) | 6.1 | ||||
Withdrawal liability - Central States Pension Fund | 30.7 | — | |||||
Environmental adjustments | 62.4 | 3.6 | |||||
Excess income tax benefit from stock option exercises and other non-cash items | (4.1 | ) | (9.2 | ) | |||
Change in assets and liabilities, net of effects from business acquisitions and divestitures: | |||||||
Accounts receivable | (37.2 | ) | (16.0 | ) | |||
Prepaid expenses and other assets | (13.9 | ) | (5.1 | ) | |||
Accounts payable | (49.6 | ) | 11.9 | ||||
Restructuring and synergy related payments | (70.3 | ) | (3.0 | ) | |||
Capping, closure and post-closure payments | (77.6 | ) | (105.7 | ) | |||
Remediation payments | (73.1 | ) | (45.0 | ) | |||
Other liabilities | (55.3 | ) | (244.0 | ) | |||
Cash provided by operating activities | 1,513.8 | 1,766.7 | |||||
Cash used in investing activities: | |||||||
Purchases of property and equipment | (903.5 | ) | (936.5 | ) | |||
Proceeds from sales of property and equipment | 28.7 | 34.6 | |||||
Cash used in business acquisitions and development projects, net of cash acquired | (95.3 | ) | (42.6 | ) | |||
Cash proceeds from divestitures, net of cash divested | 9.6 | 14.2 | |||||
Change in restricted cash and marketable securities | 23.2 | (16.8 | ) | ||||
Other | (0.3 | ) | (3.1 | ) | |||
Cash used in investing activities | (937.6 | ) | (950.2 | ) | |||
Cash used in financing activities: | |||||||
Proceeds from notes payable and long-term debt | 2,771.4 | 1,416.4 | |||||
Proceeds from issuance of senior notes, net of discount | 847.6 | 1,844.9 | |||||
Payments of notes payable and long-term debt | (3,568.2 | ) | (3,224.5 | ) | |||
Premiums paid on extinguishment of debt | (25.8 | ) | (89.6 | ) | |||
Fees paid to issue and retire senior notes and certain hedging relationships | (17.5 | ) | (58.8 | ) | |||
Issuances of common stock | 70.4 | 40.7 | |||||
Excess income tax benefit from stock option exercises | 1.9 | 2.5 | |||||
Purchases of common stock for treasury | (325.6 | ) | (460.7 | ) | |||
Cash dividends paid | (329.1 | ) | (309.4 | ) | |||
Cash used in financing activities | (574.9 | ) | (838.5 | ) | |||
Increase (decrease) in cash and cash equivalents | 1.3 | (22.0 | ) | ||||
Cash and cash equivalents at beginning of period | 66.3 | 88.3 | |||||
Cash and cash equivalents at end of period | $ | 67.6 | $ | 66.3 |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||||||
Collection: | |||||||||||||||||||||||||||
Residential | $ | 541.7 | 26.7 | % | $ | 534.1 | 26.4 | % | $ | 2,155.7 | 26.6 | % | $ | 2,135.7 | 26.1 | % | |||||||||||
Commercial | 638.8 | 31.5 | 616.0 | 30.4 | 2,523.2 | 31.1 | 2,487.5 | 30.4 | |||||||||||||||||||
Industrial | 389.5 | 19.2 | 373.7 | 18.5 | 1,544.2 | 19.0 | 1,515.4 | 18.5 | |||||||||||||||||||
Other | 8.5 | 0.4 | 8.5 | 0.4 | 33.4 | 0.4 | 32.9 | 0.4 | |||||||||||||||||||
Total collection | 1,578.5 | 77.8 | 1,532.3 | 75.7 | 6,256.5 | 77.1 | 6,171.5 | 75.4 | |||||||||||||||||||
Transfer | 241.5 | 243.3 | 964.5 | 994.2 | |||||||||||||||||||||||
Less: Intercompany | (146.2 | ) | (139.8 | ) | (575.3 | ) | (572.8 | ) | |||||||||||||||||||
Transfer, net | 95.3 | 4.7 | 103.5 | 5.1 | 389.2 | 4.8 | 421.4 | 5.1 | |||||||||||||||||||
Landfill | 454.6 | 467.3 | 1,863.3 | 1,867.6 | |||||||||||||||||||||||
Less: Intercompany | (212.5 | ) | (210.7 | ) | (862.5 | ) | (846.9 | ) | |||||||||||||||||||
Landfill, net | 242.1 | 11.9 | 256.6 | 12.7 | 1,000.8 | 12.3 | 1,020.7 | 12.5 | |||||||||||||||||||
Sale of recyclable materials | 82.5 | 4.1 | 97.3 | 4.8 | 349.0 | 4.3 | 438.6 | 5.4 | |||||||||||||||||||
Other non-core | 29.9 | 1.5 | 35.5 | 1.7 | 122.8 | 1.5 | 140.7 | 1.6 | |||||||||||||||||||
Other | 112.4 | 5.6 | 132.8 | 6.5 | 471.8 | 5.8 | 579.3 | 7.0 | |||||||||||||||||||
Total revenue | $ | 2,028.3 | 100.0 | % | $ | 2,025.2 | 100.0 | % | $ | 8,118.3 | 100.0 | % | $ | 8,192.9 | 100.0 | % |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||
Core price | 1.1 | % | 0.6 | % | 0.8 | % | 0.8 | % | |||
Fuel recovery fees | 0.2 | 1.0 | 0.1 | 1.0 | |||||||
Total price | 1.3 | 1.6 | 0.9 | 1.8 | |||||||
Volume | (0.8 | ) | (0.2 | ) | (1.0 | ) | (0.4 | ) | |||
Recycling commodities | (0.8 | ) | (0.1 | ) | (1.2 | ) | 1.0 | ||||
San Mateo and Toronto contract losses | — | (1.4 | ) | — | (1.4 | ) | |||||
Total internal growth | (0.3 | ) | (0.1 | ) | (1.3 | ) | 1.0 | ||||
Acquisitions / divestitures, net | 0.5 | 0.3 | 0.4 | 0.1 | |||||||
Total | 0.2 | % | 0.2 | % | (0.9 | )% | 1.1 | % |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||||||
Labor and related benefits | $ | 401.5 | 19.8 | % | $ | 382.0 | 18.9 | % | $ | 1,573.9 | 19.4 | % | $ | 1,530.4 | 18.7 | % | |||||||||||
Transfer and disposal costs | 156.0 | 7.7 | 152.8 | 7.5 | 616.4 | 7.6 | 636.1 | 7.8 | |||||||||||||||||||
Maintenance and repairs | 170.9 | 8.4 | 160.7 | 7.9 | 682.7 | 8.4 | 632.1 | 7.7 | |||||||||||||||||||
Transportation and subcontract costs | 107.5 | 5.3 | 113.2 | 5.6 | 431.9 | 5.3 | 443.4 | 5.4 | |||||||||||||||||||
Fuel | 134.6 | 6.6 | 128.3 | 6.3 | 530.1 | 6.5 | 516.5 | 6.3 | |||||||||||||||||||
Franchise fees and taxes | 99.7 | 4.9 | 99.5 | 4.9 | 401.9 | 5.0 | 395.7 | 4.8 | |||||||||||||||||||
Landfill operating costs | 68.5 | 3.4 | 33.3 | 1.6 | 198.1 | 2.5 | 126.1 | 1.5 | |||||||||||||||||||
Risk management | 45.3 | 2.2 | 37.6 | 1.9 | 177.3 | 2.2 | 167.5 | 2.0 | |||||||||||||||||||
Cost of goods sold | 24.8 | 1.2 | 33.0 | 1.6 | 114.6 | 1.4 | 146.8 | 1.8 | |||||||||||||||||||
Other | 74.7 | 3.8 | 67.3 | 3.4 | 278.8 | 3.4 | 270.5 | 3.4 | |||||||||||||||||||
Total cost of operations | $ | 1,283.5 | 63.3 | % | $ | 1,207.7 | 59.6 | % | $ | 5,005.7 | 61.7 | % | $ | 4,865.1 | 59.4 | % |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||||||
Salaries | $ | 131.1 | 6.5 | % | $ | 140.1 | 6.9 | % | $ | 539.4 | 6.6 | % | $ | 539.6 | 6.6 | % | |||||||||||
Provision for doubtful accounts | 9.0 | 0.4 | 10.1 | 0.5 | 29.7 | 0.4 | 20.9 | 0.3 | |||||||||||||||||||
Other | 67.2 | 3.3 | 63.7 | 3.2 | 251.8 | 3.1 | 264.9 | 3.2 | |||||||||||||||||||
Total selling, general and administrative expenses | $ | 207.3 | 10.2 | % | $ | 213.9 | 10.6 | % | $ | 820.9 | 10.1 | % | $ | 825.4 | 10.1 | % |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net income attributable to Republic Services, Inc. | $ | 127.0 | $ | 191.0 | $ | 571.8 | $ | 589.2 | |||||||
Net income (loss) attributable to noncontrolling interests | — | — | 0.3 | (0.3 | ) | ||||||||||
Provision for income taxes | 72.1 | 68.0 | 251.8 | 317.4 | |||||||||||
Other income, net | (2.3 | ) | (0.5 | ) | (3.4 | ) | (4.3 | ) | |||||||
Interest income | (0.2 | ) | (0.1 | ) | (1.0 | ) | (0.3 | ) | |||||||
Loss on extinguishment of debt | — | 3.5 | 112.6 | 210.8 | |||||||||||
Interest expense | 92.2 | 104.8 | 388.5 | 440.2 | |||||||||||
Depreciation, amortization and depletion | 216.4 | 214.2 | 848.5 | 843.6 | |||||||||||
Accretion | 19.3 | 19.4 | 78.4 | 78.0 | |||||||||||
EBITDA | $ | 524.5 | $ | 600.3 | $ | 2,247.5 | $ | 2,474.3 |
Three Months Ended December 31, 2012 | Three Months Ended December 31, 2011 | ||||||||||||||||||||||||||||||
Net | Diluted | Net | Diluted | ||||||||||||||||||||||||||||
Pre-tax | Income - | Earnings | Pre-tax | Income - | Earnings | ||||||||||||||||||||||||||
EBITDA | Income | Republic | per Share | EBITDA | Income | Republic | per Share | ||||||||||||||||||||||||
As reported | $ | 524.5 | $ | 199.1 | $ | 127.0 | $ | 0.35 | $ | 600.3 | $ | 259.0 | $ | 191.0 | $ | 0.51 | |||||||||||||||
Negotiation and withdrawal costs - Central States Pension Fund | 1.2 | 1.2 | 1.0 | — | — | — | — | — | |||||||||||||||||||||||
Loss on extinguishment of debt | — | — | (0.1 | ) | — | — | 3.5 | 2.1 | 0.01 | ||||||||||||||||||||||
Restructuring charges | 11.1 | 11.1 | 6.6 | 0.02 | — | — | — | — | |||||||||||||||||||||||
(Gain) loss on disposition of assets and impairments, net | (1.7 | ) | (1.7 | ) | (1.1 | ) | — | 3.3 | 3.3 | 2.2 | 0.01 | ||||||||||||||||||||
Adjusted | $ | 535.1 | $ | 209.7 | $ | 133.4 | $ | 0.37 | $ | 603.6 | $ | 265.8 | $ | 195.3 | $ | 0.53 |
Year Ended December 31, 2012 | Year Ended December 31, 2011 | ||||||||||||||||||||||||||||||
Net | Diluted | Net | Diluted | ||||||||||||||||||||||||||||
Pre-tax | Income - | Earnings | Pre-tax | Income - | Earnings | ||||||||||||||||||||||||||
EBITDA | Income | Republic | per Share | EBITDA | Income | Republic | per Share | ||||||||||||||||||||||||
As reported | $ | 2,247.5 | $ | 823.9 | $ | 571.8 | $ | 1.55 | $ | 2,474.3 | $ | 906.3 | $ | 589.2 | $ | 1.56 | |||||||||||||||
Negotiation and withdrawal costs - Central States Pension Fund | 35.8 | 35.8 | 21.6 | 0.06 | — | — | — | — | |||||||||||||||||||||||
Loss on extinguishment of debt | — | 112.6 | 68.6 | 0.18 | — | 210.8 | 129.3 | 0.34 | |||||||||||||||||||||||
Restructuring charges | 11.1 | 11.1 | 6.6 | 0.02 | — | — | — | — | |||||||||||||||||||||||
(Gain) loss on disposition of assets and impairments, net | (5.3 | ) | (5.3 | ) | (5.2 | ) | (0.01 | ) | 28.1 | 28.1 | 19.8 | 0.06 | |||||||||||||||||||
Adjusted | $ | 2,289.1 | $ | 978.1 | $ | 663.4 | $ | 1.80 | $ | 2,502.4 | $ | 1,145.2 | $ | 738.3 | $ | 1.96 |
2012 | 2011 | ||||||
Cash provided by operating activities | $ | 1,513.8 | $ | 1,766.7 | |||
Property and equipment received | (866.7 | ) | (885.7 | ) | |||
Proceeds from sales of property and equipment | 28.7 | 34.6 | |||||
Merger-related payments, net of tax | 41.0 | 9.2 | |||||
BFI risk management and Allied exchange of partnership interest tax payments | 54.9 | — | |||||
Cash tax benefit for debt extinguishment | (9.5 | ) | (33.0 | ) | |||
Divestiture related tax payments | 1.5 | 17.0 | |||||
Cash paid related to negotiation and withdrawal costs - Central States Pension Fund, net of tax | 3.1 | — | |||||
Restructuring payments, net of tax | 1.4 | — | |||||
Adjusted free cash flow | $ | 768.2 | $ | 908.8 |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Purchases of property and equipment per the unaudited consolidated statements of cash flows | $ | 196.1 | $ | 240.4 | $ | 903.5 | $ | 936.5 | |||||||
Adjustments for property and equipment received during the prior period but paid for in the following period, net | (3.1 | ) | 43.5 | (36.8 | ) | (50.8 | ) | ||||||||
Property and equipment received during the period | $ | 193.0 | $ | 283.9 | $ | 866.7 | $ | 885.7 |
(Anticipated) Year Ending | (Actual) Year Ended | ||||||
December 31, 2013 | December 31, 2012 | ||||||
Diluted earnings per share | $ 1.83 - 1.88 | $ | 1.55 | ||||
Loss on extinguishment of debt | — | 0.18 | |||||
Negotiation and withdrawal costs - Central States Pension Fund | — | 0.06 | |||||
(Gain) loss on disposition of assets and impairments, net | — | (0.01 | ) | ||||
Restructuring charges | 0.03 | 0.02 | |||||
Adjusted diluted earnings per share | $ 1.86 - 1.91 | $ | 1.80 |
(Anticipated) Year Ending December 31, 2013 | (Actual) Year Ended December 31, 2012 | |||||
Cash provided by operating activities | $ 1,495 - 1,520 | $ | 1,513.8 | |||
Property and equipment received | (860 | ) | (866.7 | ) | ||
Proceeds from sales of property and equipment | 25 | 28.7 | ||||
Merger related payments, net of tax | — | 41.0 | ||||
BFI risk management and Allied exchange of partnership interest tax payments | — | 54.9 | ||||
Cash tax benefit for debt extinguishment | — | (9.5 | ) | |||
Divestiture related tax payments | — | 1.5 | ||||
Cash paid related to negotiation and withdrawal costs - Central States Pension Fund, net of tax | — | 3.1 | ||||
Restructuring payments, net of tax | 15 | 1.4 | ||||
Adjusted free cash flow | $ 675 - 700 | $ | 768.2 |
(Anticipated) Year Ending December 31, 2013 | (Actual) Year Ended December 31, 2012 | ||||||
Purchases of property and equipment per the unaudited consolidated statements of cash flows | $ | 880 | $ | 903.5 | |||
Adjustments for property and equipment received during the prior period but paid for in the following period, net | (20 | ) | (36.8 | ) | |||
Property and equipment received during the period | $ | 860 | $ | 866.7 |
• | the impact on us of our substantial indebtedness, including on our ability to obtain financing on acceptable terms to finance our operations and growth strategy and to operate within the limitations imposed by financing arrangements; |
• | general economic and market conditions, including the current global economic and financial market crisis, inflation and changes in commodity pricing, fuel, labor, risk and health insurance and other variable costs that are generally not within our control, and our exposure to credit and counterparty risk; |
• | whether our estimates and assumptions concerning our selected balance sheet accounts, income tax accounts, final capping, closure, post-closure and remediation costs, available airspace, and projected costs and expenses related to our landfills and property and equipment (including our estimates of the fair values of the assets and liabilities acquired in our acquisition of Allied), and labor, fuel rates and economic and inflationary trends, turn out to be correct or appropriate; |
• | competition and demand for services in the solid waste industry; |
• | price increases to our customers may not be adequate to offset the impact of increased costs, including labor, third-party disposal and fuel, and may cause us to lose volume; |
• | our ability to manage growth and execute our growth strategy; |
• | our compliance with, and future changes in, environmental and flow control regulations and our ability to obtain approvals from regulatory agencies in connection with operating and expanding our landfills; |
• | our ability to retain our investment grade ratings for our debt; |
• | our dependence on key personnel; |
• | our dependence on large, long-term collection, transfer and disposal contracts; |
• | our business is capital intensive and may consume cash in excess of cash flow from operations; |
• | any exposure to environmental liabilities, to the extent not adequately covered by insurance, could result in substantial expenses; |
• | risks associated with undisclosed liabilities of acquired businesses; |
• | risks associated with pending and future legal proceedings, including litigation, audits or investigations brought by or before any governmental body; |
• | severe weather conditions, including those brought about by climate change, which could impair our financial results by causing increased costs, loss of revenue, reduced operational efficiency or disruptions to our operations; |
• | compliance with existing and future legal and regulatory requirements, including limitations or bans on disposal of certain types of wastes or on the transportation of waste, which could limit our ability to conduct or grow our business, increase our costs to operate or require additional capital expenditures; |
• | potential increases in our costs if we are required to provide additional funding to any multi-employer pension plan to which we contribute or if an additional withdrawal event or events occur with respect to Central States Pension Fund or if a withdrawal event occurs with respect to any other multi-employer pension plan to which we contribute; |
• | the negative impact on our operations of union organizing campaigns, work stoppages or labor shortages; |
• | the negative effect that trends toward requiring recycling, waste reduction at the source and prohibiting the disposal of certain types of wastes could have on volumes of waste going to landfills; |
• | changes by the Financial Accounting Standards Board or other accounting regulatory bodies to generally accepted accounting principles or policies; and |
• | acts of war, riots or terrorism, including the events taking place in the Middle East and the continuing war on terrorism, as well as actions taken or to be taken by the United States or other governments as a result of further acts or threats of terrorism, and the impact of these acts on economic, financial and social conditions in the United States. |