Delaware | 1-14267 | 65-0716904 | ||
(State or other jurisdiction of | (Commission File Number) | (IRS Employer Identification No.) | ||
incorporation) |
18500 North Allied Way | ||
Phoenix, Arizona | 85054 | |
(Address of principal executive offices) | (Zip Code) |
Item 2.02 Results of Operations and Financial Condition |
||||
Item 9.01 Financial Statements and Exhibits |
||||
SIGNATURES |
||||
EX-99.1 |
2
Exhibit No. | Description | |
99.1
|
Press release of Republic Services, Inc. issued February 10, 2011 to announce the financial results for the three and twelve months ended December 31, 2010. |
Republic Services, Inc. |
||||
Date: February 10, 2011 | By: | /s/ Tod C. Holmes | ||
Tod C. Holmes | ||||
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) |
3
Media Inquiries: | Will Flower | (480) 718-6565 | ||||
Investor Inquiries: | Ed Lang | (480) 627-7128 |
| Fourth Quarter earnings per share of $0.38 or $0.42 as adjusted | ||
| 2010 results exceed original guidance for adjusted earnings per share and free cash flow | ||
| 2011 guidance anticipates double digit growth in free cash flow |
1
2
| Adjusted Free Cash Flow: We expect adjusted free cash flow for 2011 to be $875 million to $900 million. Adjusted free cash flow consists of cash provided by operating activities, less property and equipment received, plus proceeds from the sales of property and equipment. Adjusted free cash flow guidance excludes certain legacy tax settlement payments. | |
| Adjusted Diluted Earnings per Share: We expect 2011 adjusted diluted earnings per share to be in the range of $1.86 to $1.89. Adjusted diluted earnings per share exclude loss on extinguishment of debt. | |
| Revenue: We expect 2011 revenue to increase up to 1.5 percent. This consists of an increase of 1.0 to 1.5 percent resulting from core price increases, unchanged to a 0.5 percent increase in volume and a 1.0 percent increase resulting from fuel surcharges and commodities pricing, partially offset by a decline of 1.5 percent due to significant lost contracts, as shown below: |
Increase | ||||
(Decrease) | ||||
Core price |
1.0 to 1.5 | % | ||
Volume |
0.0 to 0.5 | % | ||
San Mateo and Toronto contract losses |
(1.5 | )% | ||
Fuel surcharges |
0.5 | % | ||
Commodities |
0.5 | % | ||
Total change |
0.5 to 1.5 | % | ||
| Property and Equipment: In 2011, we anticipate receiving $750 million of property and equipment. Purchases of property and equipment as reflected on our consolidated statement of cash flows for 2011 are |
3
expected to be $870 million and represents amounts paid during 2011 for such expenditures. The difference between property and equipment received and purchases of property and equipment is adjustments for $120 million of property and equipment received during 2010 but paid for in 2011. | ||
| Margins: We expect EBITDA margins for 2011 to be 31.6%, an increase of 50 basis points as compared to our 2010 performance. | |
| Taxes: We expect our provision for income taxes, excluding loss on extinguishment of debt, to be 41.5%. |
4
December 31, | December 31, | |||||||
2010 | 2009 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 88.3 | $ | 48.0 | ||||
Accounts receivable, less allowance for doubtful
accounts of $50.9 and $55.2, respectively |
828.9 | 865.1 | ||||||
Prepaid expenses and other
current assets |
207.4 | 156.5 | ||||||
Deferred tax assets |
121.5 | 195.3 | ||||||
Total current assets |
1,246.1 | 1,264.9 | ||||||
Restricted cash and marketable
securities |
172.8 | 240.5 | ||||||
Property and equipment, net |
6,698.5 | 6,657.7 | ||||||
Goodwill, net |
10,655.3 | 10,667.1 | ||||||
Other intangible assets, net |
451.3 | 500.0 | ||||||
Other assets |
237.9 | 210.1 | ||||||
Total assets |
$ | 19,461.9 | $ | 19,540.3 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
606.5 | 592.8 | ||||||
Notes payable and current
maturities of long-term debt |
878.5 | 543.0 | ||||||
Deferred revenue |
295.1 | 331.1 | ||||||
Accrued landfill and environmental costs, current
portion |
182.0 | 245.4 | ||||||
Accrued interest |
93.1 | 96.2 | ||||||
Other accrued liabilities |
621.3 | 740.2 | ||||||
Total current liabilities |
2,676.5 | 2,548.7 | ||||||
Long-term debt, net of current
maturities |
5,865.1 | 6,419.6 | ||||||
Accrued landfill and environmental costs, net of current
portion |
1,416.6 | 1,383.2 | ||||||
Deferred income taxes and other
long-term liabilities |
1,044.8 | 1,040.5 | ||||||
Self-insurance reserves, net of
current portion |
304.5 | 302.0 | ||||||
Other long-term liabilities |
305.5 | 279.2 | ||||||
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; 400.2 and 395.7
issued including
shares held in
treasury, respectively |
4.0 | 4.0 | ||||||
Additional paid-in capital |
6,431.1 | 6,316.1 | ||||||
Retained earnings |
1,890.3 | 1,683.1 | ||||||
Treasury stock, at cost (16.5 and 14.9 shares,
respectively) |
(500.8 | ) | (457.7 | ) | ||||
Accumulated other
comprehensive income, net of tax |
21.9 | 19.0 | ||||||
Total Republic Services,
Inc. stockholders equity |
7,846.5 | 7,564.5 | ||||||
Noncontrolling interests |
2.4 | 2.6 | ||||||
Total stockholders equity |
7,848.9 | 7,567.1 | ||||||
Total liabilities and stockholders equity |
$ | 19,461.9 | $ | 19,540.3 | ||||
5
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenue |
$ | 2,020.8 | $ | 1,999.0 | $ | 8,106.6 | $ | 8,199.1 | ||||||||
Expenses: |
||||||||||||||||
Cost of operations |
1,184.8 | 1,201.1 | 4,764.8 | 4,844.2 | ||||||||||||
Depreciation, amortization and depletion |
205.3 | 211.0 | 833.7 | 869.7 | ||||||||||||
Accretion |
20.0 | 21.4 | 80.5 | 88.8 | ||||||||||||
Selling, general and administrative |
227.5 | 221.7 | 858.0 | 880.4 | ||||||||||||
Loss (gain) on disposition of assets and impairments, net |
(8.0 | ) | 7.3 | 19.1 | (137.0 | ) | ||||||||||
Restructuring charges |
1.8 | 7.3 | 11.4 | 63.2 | ||||||||||||
Operating income |
389.4 | 329.2 | 1,539.1 | 1,589.8 | ||||||||||||
Interest expense |
(120.4 | ) | (147.1 | ) | (507.4 | ) | (595.9 | ) | ||||||||
Loss on extinguishment of debt |
(9.1 | ) | (102.3 | ) | (160.8 | ) | (134.1 | ) | ||||||||
Interest income |
0.2 | 0.3 | 0.7 | 2.0 | ||||||||||||
Other income, net |
0.7 | 0.4 | 5.4 | 3.2 | ||||||||||||
Income before income taxes |
260.8 | 80.5 | 877.0 | 865.0 | ||||||||||||
Provision for income taxes |
112.9 | 44.6 | 369.5 | 368.5 | ||||||||||||
Net income |
147.9 | 35.9 | 507.5 | 496.5 | ||||||||||||
Less: Net income attributable to noncontrolling interests |
(0.3 | ) | (0.3 | ) | (1.0 | ) | (1.5 | ) | ||||||||
Net income attributable to Republic Services, Inc. |
$ | 147.6 | $ | 35.6 | $ | 506.5 | $ | 495.0 | ||||||||
Basic earnings per share attributable to Republic Services, Inc.
stockholders: |
||||||||||||||||
Basic earnings per share |
$ | 0.38 | $ | 0.09 | $ | 1.32 | $ | 1.30 | ||||||||
Weighted average common shares outstanding |
384.0 | 380.8 | 383.0 | 379.7 | ||||||||||||
Diluted earnings per share attributable to Republic Services, Inc. stockholders: |
||||||||||||||||
Diluted earnings per share |
$ | 0.38 | $ | 0.09 | $ | 1.32 | $ | 1.30 | ||||||||
Weighted average common and common equivalent
shares outstanding |
386.0 | 382.6 | 385.1 | 381.0 | ||||||||||||
Cash dividends per common share |
$ | 0.20 | $ | 0.19 | $ | 0.78 | $ | 0.76 | ||||||||
6
Years Ended December 31, | ||||||||
2010 | 2009 | |||||||
Cash provided by operating activities: |
||||||||
Net income |
$ | 507.5 | $ | 496.5 | ||||
Adjustments to reconcile net income to cash provided by operating activities: |
||||||||
Depreciation and amortization of property and equipment |
511.6 | 520.6 | ||||||
Landfill depletion and amortization |
250.6 | 278.5 | ||||||
Amortization of intangible and other assets |
71.5 | 70.6 | ||||||
Accretion |
80.5 | 88.8 | ||||||
Non-cash interest expense debt |
52.4 | 92.1 | ||||||
Non-cash interest expense other |
48.1 | 58.1 | ||||||
Restructuring related charges |
(2.0 | ) | 34.0 | |||||
Stock-based compensation |
24.5 | 15.0 | ||||||
Deferred tax (benefit) provision |
61.3 | (24.6 | ) | |||||
Provision for doubtful accounts, net of adjustments |
23.6 | 27.3 | ||||||
Excess income tax benefit from stock option exercises |
(3.5 | ) | (2.5 | ) | ||||
Asset impairments |
15.1 | 7.1 | ||||||
Loss on extinguishment of debt |
160.8 | 134.1 | ||||||
Gain on disposition of assets, net |
(11.2 | ) | (147.1 | ) | ||||
Other non-cash items |
3.8 | (0.1 | ) | |||||
Change in assets and liabilities, net of effects from business acquisitions and divestitures: |
||||||||
Accounts receivable |
8.8 | 53.1 | ||||||
Prepaid expenses and other assets |
(76.6 | ) | (11.9 | ) | ||||
Accounts payable |
(34.9 | ) | (6.9 | ) | ||||
Restructuring and synergy related expenditures |
(20.0 | ) | (66.5 | ) | ||||
Capping, closure and post-closure expenditures |
(111.3 | ) | (100.9 | ) | ||||
Remediation expenditures |
(50.5 | ) | (56.2 | ) | ||||
Other liabilities |
(76.4 | ) | (62.6 | ) | ||||
Cash provided by operating activities |
1,433.7 | 1,396.5 | ||||||
Cash used in investing activities: |
||||||||
Purchases of property and equipment |
(794.7 | ) | (826.3 | ) | ||||
Proceeds from sales of property and equipment |
37.4 | 31.8 | ||||||
Cash used in acquisitions, net of cash acquired |
(58.9 | ) | (0.1 | ) | ||||
Cash proceeds from divestitures, net of cash divested |
60.0 | 511.1 | ||||||
Change in restricted cash and marketable securities |
66.3 | 41.6 | ||||||
Other |
(0.6 | ) | (0.6 | ) | ||||
Cash used in investing activities |
(690.5 | ) | (242.5 | ) | ||||
Cash used in financing activities: |
||||||||
Proceeds from notes payable and long-term debt |
1,193.5 | 1,472.6 | ||||||
Proceeds from issuance of senior notes, net of discount |
1,499.4 | 1,245.4 | ||||||
Payments of notes payable and long-term debt |
(3,090.3 | ) | (3,583.9 | ) | ||||
Premiums paid on extinguishment of debt |
(30.4 | ) | (47.3 | ) | ||||
Fees paid to issue and retire senior notes and certain hedging relationships |
(26.2 | ) | (14.3 | ) | ||||
Issuances of common stock |
86.5 | 39.6 | ||||||
Excess income tax benefit from stock option exercises |
3.5 | 2.5 | ||||||
Purchases of common stock for treasury |
(43.1 | ) | (1.0 | ) | ||||
Cash dividends paid |
(294.6 | ) | (288.3 | ) | ||||
Distributions paid to noncontrolling interests |
(1.2 | ) | | |||||
Cash used in financing activities |
(702.9 | ) | (1,174.7 | ) | ||||
Increase (decrease) in cash and cash equivalents |
40.3 | (20.7 | ) | |||||
Cash and cash equivalents at beginning of period |
48.0 | 68.7 | ||||||
Cash and cash equivalents at end of period |
$ | 88.3 | $ | 48.0 | ||||
7
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||||||
Collection: |
||||||||||||||||||||||||||||||||
Residential |
$ | 544.7 | 27.0 | % | $ | 542.4 | 27.1 | % | $ | 2,173.9 | 26.8 | % | $ | 2,187.0 | 26.7 | % | ||||||||||||||||
Commercial |
618.0 | 30.6 | 626.6 | 31.3 | 2,486.8 | 30.7 | 2,553.4 | 31.1 | ||||||||||||||||||||||||
Industrial |
364.2 | 18.0 | 368.0 | 18.4 | 1,482.9 | 18.3 | 1,541.4 | 18.8 | ||||||||||||||||||||||||
Other |
8.6 | 0.4 | 6.8 | 0.4 | 29.6 | 0.4 | 26.9 | 0.3 | ||||||||||||||||||||||||
Total collection |
1,535.5 | 76.0 | 1,543.8 | 77.2 | 6,173.2 | 76.2 | 6,308.7 | 76.9 | ||||||||||||||||||||||||
Transfer and disposal |
736.9 | 738.6 | 2,998.9 | 3,113.5 | ||||||||||||||||||||||||||||
Less: Intercompany |
(369.3 | ) | (372.8 | ) | (1,521.6 | ) | (1,564.1 | ) | ||||||||||||||||||||||||
Transfer and disposal, net |
367.6 | 18.2 | 365.8 | 18.3 | 1,477.3 | 18.2 | 1,549.4 | 18.9 | ||||||||||||||||||||||||
Sale of materials |
86.0 | 4.3 | 54.9 | 2.7 | 307.1 | 3.8 | 181.2 | 2.2 | ||||||||||||||||||||||||
Other non-core |
31.7 | 1.5 | 34.5 | 1.8 | 149.0 | 1.8 | 159.8 | 2.0 | ||||||||||||||||||||||||
Other |
117.7 | 5.8 | 89.4 | 4.5 | 456.1 | 5.6 | 341.0 | 4.2 | ||||||||||||||||||||||||
Total revenue |
$ | 2,020.8 | 100.0 | % | $ | 1,999.0 | 100.0 | % | $ | 8,106.6 | 100.0 | % | $ | 8,199.1 | 100.0 | % | ||||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Core price |
1.0 | % | 2.5 | % | 1.6 | % | 3.0 | % | ||||||||
Fuel surcharges |
0.3 | (2.2 | ) | 0.5 | (2.5 | ) | ||||||||||
Commodities |
1.4 | 0.7 | 1.4 | (1.7 | ) | |||||||||||
Total price |
2.7 | 1.0 | 3.5 | (1.2 | ) | |||||||||||
Volume |
(1.1 | ) | (9.7 | ) | (3.5 | ) | (9.5 | ) | ||||||||
Total internal growth |
1.6 | (8.7 | ) | | (10.7 | ) | ||||||||||
Acquisitions / divestitures, net |
(0.5 | ) | (2.2 | ) | (1.1 | ) | (1.4 | ) | ||||||||
Intercompany eliminations |
| (0.2 | ) | | (0.3 | ) | ||||||||||
Total |
1.1 | % | (11.1 | )% | (1.1 | )% | (12.4 | )% | ||||||||
8
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||||||
Labor and related benefits |
$ | 382.1 | 18.9 | % | $ | 370.5 | 18.5 | % | $ | 1,534.4 | 18.9 | % | $ | 1,561.0 | 19.0 | % | ||||||||||||||||
Transfer and disposal costs |
162.0 | 8.0 | 174.3 | 8.7 | 665.7 | 8.2 | 707.3 | 8.6 | ||||||||||||||||||||||||
Maintenance and repairs |
149.9 | 7.4 | 156.1 | 7.8 | 609.7 | 7.5 | 649.2 | 7.9 | ||||||||||||||||||||||||
Transportation and subcontract costs |
111.3 | 5.5 | 116.6 | 5.8 | 465.4 | 5.7 | 490.5 | 6.0 | ||||||||||||||||||||||||
Fuel |
107.8 | 5.3 | 96.1 | 4.8 | 407.6 | 5.0 | 349.8 | 4.3 | ||||||||||||||||||||||||
Franchise fees and taxes |
99.4 | 4.9 | 98.3 | 4.9 | 395.8 | 4.9 | 403.7 | 4.9 | ||||||||||||||||||||||||
Landfill operating costs |
40.1 | 2.0 | 33.7 | 1.7 | 136.2 | 1.7 | 117.8 | 1.4 | ||||||||||||||||||||||||
Risk management |
36.0 | 1.8 | 68.0 | 3.4 | 171.6 | 2.1 | 212.0 | 2.6 | ||||||||||||||||||||||||
Cost of goods sold |
28.3 | 1.4 | 17.0 | 0.9 | 103.9 | 1.3 | 63.3 | 0.8 | ||||||||||||||||||||||||
Other |
67.9 | 3.4 | 70.5 | 3.6 | 274.5 | 3.5 | 289.6 | 3.6 | ||||||||||||||||||||||||
Total cost of operations |
$ | 1,184.8 | 58.6 | % | $ | 1,201.1 | 60.1 | % | $ | 4,764.8 | 58.8 | % | $ | 4,844.2 | 59.1 | % | ||||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||||||
Salaries |
$ | 136.4 | 6.7 | % | $ | 133.8 | 6.7 | % | $ | 538.6 | 6.6 | % | $ | 548.1 | 6.7 | % | ||||||||||||||||
Provision for doubtful accounts |
9.2 | 0.5 | 10.5 | 0.5 | 23.6 | 0.3 | 27.3 | 0.3 | ||||||||||||||||||||||||
Costs to achieve synergies |
8.3 | 0.4 | 9.9 | 0.5 | 33.3 | 0.4 | 41.6 | 0.5 | ||||||||||||||||||||||||
Other |
73.6 | 3.7 | 67.5 | 3.4 | 262.5 | 3.3 | 263.4 | 3.2 | ||||||||||||||||||||||||
Total selling, general and
administrative expenses |
$ | 227.5 | 11.3 | % | $ | 221.7 | 11.1 | % | $ | 858.0 | 10.6 | % | $ | 880.4 | 10.7 | % | ||||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net income attributable to Republic Services, Inc. |
$ | 147.6 | $ | 35.6 | $ | 506.5 | $ | 495.0 | ||||||||
Net income attributable to noncontrolling interests |
0.3 | 0.3 | 1.0 | 1.5 | ||||||||||||
Provision for income taxes |
112.9 | 44.6 | 369.5 | 368.5 | ||||||||||||
Other income, net |
(0.7 | ) | (0.4 | ) | (5.4 | ) | (3.2 | ) | ||||||||
Interest income |
(0.2 | ) | (0.3 | ) | (0.7 | ) | (2.0 | ) | ||||||||
Loss on extinguishment of debt |
9.1 | 102.3 | 160.8 | 134.1 | ||||||||||||
Interest expense |
120.4 | 147.1 | 507.4 | 595.9 | ||||||||||||
Depreciation, amortization and depletion |
205.3 | 211.0 | 833.7 | 869.7 | ||||||||||||
Accretion |
20.0 | 21.4 | 80.5 | 88.8 | ||||||||||||
EBITDA |
$ | 614.7 | $ | 561.6 | $ | 2,453.3 | $ | 2,548.3 | ||||||||
9
Three Months Ended December 31, 2010 | Three Months Ended December 31, 2009 | |||||||||||||||||||||||||||||||
Net | Diluted | Net | Diluted | |||||||||||||||||||||||||||||
Pre-tax | Income - | Earnings | Pre-tax | Income - | Earnings | |||||||||||||||||||||||||||
EBITDA | Income | Republic | per Share | EBITDA | Income | Republic | per Share | |||||||||||||||||||||||||
As reported |
$ | 614.7 | $ | 260.8 | $ | 147.6 | $ | 0.38 | $ | 561.6 | $ | 80.5 | $ | 35.6 | $ | 0.09 | ||||||||||||||||
Loss on extinguishment of debt |
| 9.1 | 6.1 | 0.02 | | 102.3 | 63.7 | 0.17 | ||||||||||||||||||||||||
Costs to achieve synergies |
8.3 | 8.3 | 5.0 | 0.01 | 9.9 | 9.9 | 6.1 | 0.02 | ||||||||||||||||||||||||
Restructuring charges |
1.8 | 1.8 | 1.1 | 0.01 | 7.3 | 7.3 | 4.5 | 0.01 | ||||||||||||||||||||||||
Remediation charges |
| | | | 2.1 | 2.1 | 1.3 | | ||||||||||||||||||||||||
(Gain) loss on disposition of assets
and impairments, net |
(8.0 | ) | (8.0 | ) | 1.0 | | 7.3 | 7.3 | 14.8 | 0.04 | ||||||||||||||||||||||
Adjusted |
$ | 616.8 | $ | 272.0 | $ | 160.8 | $ | 0.42 | $ | 588.2 | $ | 209.4 | $ | 126.0 | $ | 0.33 | ||||||||||||||||
Years Ended December 31, 2010 | Years Ended December 31, 2009 | |||||||||||||||||||||||||||||||
Net | Diluted | Net | Diluted | |||||||||||||||||||||||||||||
Pre-tax | Income - | Earnings | Pre-tax | Income - | Earnings | |||||||||||||||||||||||||||
EBITDA | Income | Republic | per Share | EBITDA | Income | Republic | per Share | |||||||||||||||||||||||||
As reported |
$ | 2,453.3 | $ | 877.0 | $ | 506.5 | $ | 1.32 | $ | 2,548.3 | $ | 865.0 | $ | 495.0 | $ | 1.30 | ||||||||||||||||
Loss on extinguishment of debt |
| 160.8 | 98.6 | 0.26 | | 134.1 | 83.3 | 0.22 | ||||||||||||||||||||||||
Costs to achieve synergies |
33.3 | 33.3 | 20.3 | 0.05 | 41.8 | 41.8 | 25.6 | 0.06 | ||||||||||||||||||||||||
Restructuring charges |
11.4 | 11.4 | 7.0 | 0.02 | 63.2 | 63.2 | 38.6 | 0.10 | ||||||||||||||||||||||||
Remediation recoveries |
| | | | (6.8 | ) | (6.8 | ) | (4.1 | ) | (0.01 | ) | ||||||||||||||||||||
Loss (gain) on disposition of assets
and impairments, net |
19.1 | 19.1 | 25.4 | 0.06 | (137.0 | ) | (137.0 | ) | (73.8 | ) | (0.19 | ) | ||||||||||||||||||||
Adjusted |
$ | 2,517.1 | $ | 1,101.6 | $ | 657.8 | $ | 1.71 | $ | 2,509.5 | $ | 960.3 | $ | 564.6 | $ | 1.48 | ||||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Cash provided by operating activities |
$ | 470.0 | $ | 384.1 | $ | 1,433.7 | $ | 1,396.5 | ||||||||
Purchases of property and equipment |
(223.3 | ) | (283.8 | ) | (794.7 | ) | (826.3 | ) | ||||||||
Proceeds from sales of property and equipment |
20.0 | 9.0 | 37.4 | 31.8 | ||||||||||||
Free cash flow |
$ | 266.7 | $ | 109.3 | $ | 676.4 | $ | 602.0 | ||||||||
10
Year | ||||
Ended | ||||
December 31, | ||||
2010 | ||||
Cash provided by operating activities |
$ | 1,433.7 | ||
Property and equipment received |
(848.6 | ) | ||
Proceeds from sales of property and equipment |
37.4 | |||
Merger related expenditures, net of tax |
20.2 | |||
Tax settlement related to BFI risk management companies |
110.6 | |||
Divestiture related tax payments |
23.0 | |||
Adjusted free cash flow |
$ | 776.3 | ||
Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Purchases of property and equipment per the unaudited
consolidated statements of cash flows |
$ | 223.3 | $ | 283.8 | $ | 794.7 | $ | 826.3 | ||||||||
Adjustments for property and equipment received during the
prior period but paid for in the following period, net |
89.9 | 77.8 | 53.9 | 36.3 | ||||||||||||
Property and equipment received during the period |
$ | 313.2 | $ | 361.6 | $ | 848.6 | $ | 862.6 | ||||||||
11
(Anticipated) | (Actual) | |||||||
Year | Year | |||||||
Ended | Ended | |||||||
December 31, | December 31, | |||||||
2011 | 2010 | |||||||
Diluted earnings per share |
$ | 1.73 - 1.76 | $ | 1.32 | ||||
Loss on extinguishment of debt |
0.13 | 0.26 | ||||||
Restructuring charges and cost to achieve synergies |
| 0.07 | ||||||
Loss on disposition of assets and impairments, net |
| 0.06 | ||||||
Adjusted diluted earnings per share |
$ | 1.86 - 1.89 | $ | 1.71 | ||||
(Anticipated) | (Actual) | |||||||
Year | Year | |||||||
Ended | Ended | |||||||
December 31, | December 31, | |||||||
2011 | 2010 | |||||||
Cash provided by operating activities |
$ | 1,595 - 1,620 | $ | 1,433.7 | ||||
Property and equipment received |
(750 | ) | (848.6 | ) | ||||
Proceeds from sales of property and equipment |
15 | 37.4 | ||||||
Merger related expenditures, net of tax |
| 20.2 | ||||||
Tax settlement related to BFI risk management companies |
15 | 110.6 | ||||||
Divestiture related tax payments |
| 23.0 | ||||||
Adjusted free cash flow |
$ | 875 - 900 | $ | 776.3 | ||||
(Anticipated) | (Actual) | |||||||
Year | Year | |||||||
Ended | Ended | |||||||
December 31, | December 31, | |||||||
2011 | 2010 | |||||||
Purchases of property and equipment per the unaudited
consolidated statements of cash flows |
$ | 870 | $ | 794.7 | ||||
Adjustments for property and equipment received during the
prior period but paid for in the following period, net |
(120 | ) | 53.9 | |||||
Property and equipment received during the period |
$ | 750 | $ | 848.6 | ||||
12
| the impact on us of our substantial post-merger 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; |
| the fact that 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, 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; |
| workforce factors, including potential increases in our costs if we are required to provide additional funding to any multi-employer pension plan to which we contribute and the negative impact on our operations of union organizing campaigns, work stoppages or labor shortages; |
13
| 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. |
14