Prospectus Supplement
|
| |
Page
|
| |||
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-5 | | | |
| | | | S-8 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-26 | | | |
| | | | S-29 | | | |
| | | | S-30 | | | |
| | | | S-32 | | | |
| | | | S-37 | | | |
| | | | S-38 | | | |
| | | | S-38 | | | |
| | | | S-38 | | | |
| | | | S-39 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(audited)
|
| |||||||||||||||
| | |
(in thousands of U.S. dollars)
|
| |||||||||||||||
STATEMENT OF OPERATIONS DATA: | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 5,388,679 | | | | | $ | 4,922,941 | | | | | $ | 4,630,488 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Cost of operations
|
| | | | 3,198,757 | | | | | | 2,865,704 | | | | | | 2,704,775 | | |
Selling, general and administrative
|
| | | | 546,278 | | | | | | 524,388 | | | | | | 509,638 | | |
Depreciation
|
| | | | 618,396 | | | | | | 572,708 | | | | | | 530,187 | | |
Amortization of intangibles
|
| | | | 125,522 | | | | | | 107,779 | | | | | | 102,297 | | |
Impairments and other operating items
|
| | | | 61,948 | | | | | | 20,118 | | | | | | 156,493 | | |
Operating income
|
| | | | 837,778 | | | | | | 832,244 | | | | | | 627,098 | | |
Interest expense
|
| | | | (147,368) | | | | | | (132,104) | | | | | | (125,297) | | |
Interest income
|
| | | | 9,777 | | | | | | 7,170 | | | | | | 5,173 | | |
Other income, net
|
| | | | 5,704 | | | | | | (170) | | | | | | 1,536 | | |
Income before income tax provision
|
| | | | 705,891 | | | | | | 707,140 | | | | | | 508,510 | | |
Income tax (provision) benefit
|
| | | | (139,210) | | | | | | (159,986) | | | | | | 68,910 | | |
Net income
|
| | | | 566,687 | | | | | | 547,154 | | | | | | 577,420 | | |
Less: Net income attributable to noncontrolling interests
|
| | | | 160 | | | | | | (283) | | | | | | (603) | | |
Net income attributable to Waste Connections
|
| | | $ | 566,841 | | | | | $ | 546,871 | | | | | $ | 576,817 | | |
BALANCE SHEET DATA: | | | | | | | | | | | | | | | | | | | |
Cash and equivalents
|
| | | $ | 326,738 | | | | | $ | 319,305 | | | | | $ | 433,815 | | |
Working capital surplus
|
| | | | 123,370 | | | | | | 206,068 | | | | | | 374,269 | | |
Property and equipment, net
|
| | | | 5,516,347 | | | | | | 5,168,996 | | | | | | 4,820,934 | | |
Total assets
|
| | | | 13,737,695 | | | | | | 12,627,329 | | | | | | 12,014,681 | | |
Long-term debt and notes payable
|
| | | | 4,353,782 | | | | | | 4,153,465 | | | | | | 3,899,572 | | |
Total equity
|
| | | | 6,938,354 | | | | | | 6,460,188 | | | | | | 6,274,070 | | |
OTHER FINANCIAL DATA: | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(a)
|
| | | $ | 1,673,554 | | | | | $ | 1,566,418 | | | | | $ | 1,460,525 | | |
Adjusted Free Cash Flow(a)
|
| | | $ | 916,777 | | | | | $ | 879,901 | | | | | $ | 763,891 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(audited)
|
| |||||||||||||||
| | |
(in thousands of U.S. dollars)
|
| |||||||||||||||
Net income attributable to Waste Connections
|
| | | $ | 566,841 | | | | | $ | 546,871 | | | | | $ | 576,817 | | |
Plus: Net income attributable to noncontrolling interests
|
| | | | (160) | | | | | | 283 | | | | | | 603 | | |
Plus (less): Income tax provision (benefit)
|
| | | | 139,210 | | | | | | 159,986 | | | | | | (68,910) | | |
Plus: Interest expense
|
| | | | 147,368 | | | | | | 132,104 | | | | | | 125,297 | | |
Less: Interest income
|
| | | | (9,777) | | | | | | (7,170) | | | | | | (5,173) | | |
Plus: Depreciation and amortization
|
| | | | 743,918 | | | | | | 680,487 | | | | | | 632,484 | | |
Plus: Closure and post-closure accretion
|
| | | | 14,471 | | | | | | 12,997 | | | | | | 11,781 | | |
Plus: Impairments and other operating items
|
| | | | 61,948 | | | | | | 20,118 | | | | | | 156,493 | | |
Plus (less): Other expense (income), net
|
| | | | (5,704) | | | | | | 170 | | | | | | (1,536) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | |
Plus: Transaction-related expenses(1)
|
| | | | 12,335 | | | | | | 8,607 | | | | | | 5,700 | | |
Plus: Fair value changes to certain equity awards(2)
|
| | | | 3,104 | | | | | | 9,205 | | | | | | 16,357 | | |
Plus: Integration-related and other expenses(3)
|
| | | | — | | | | | | 2,760 | | | | | | 10,612 | | |
Adjusted EBITDA
|
| | | $ | 1,673,554 | | | | | $ | 1,566,418 | | | | | $ | 1,460,525 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(audited)
|
| |||||||||||||||
| | |
(in thousands of U.S. dollars)
|
| |||||||||||||||
Net cash provided by operating activities
|
| | | $ | 1,540,547 | | | | | $ | 1,411,235 | | | | | $ | 1,187,260 | | |
Plus (less): Change in book overdraft
|
| | | | (2,564) | | | | | | (839) | | | | | | 8,241 | | |
Plus: Proceeds from disposal of assets
|
| | | | 3,566 | | | | | | 5,385 | | | | | | 28,432 | | |
Plus: Excess tax benefit associated with equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | |
Less: Capital expenditures for property and equipment
|
| | | | (634,406) | | | | | | (546,145) | | | | | | (479,287) | | |
Less: Distributions to noncontrolling interests
|
| | | | (570) | | | | | | (103) | | | | | | — | | |
Adjustments:
|
| | | | | | | | | | | | | | | | | | |
Payment of contingent consideration recorded in earnings(1)
|
| | | | — | | | | | | 11 | | | | | | 10,012 | | |
Cash received for divestitures(2)
|
| | | | (2,376) | | | | | | (2,030) | | | | | | (21,100) | | |
Transaction-related items(3)
|
| | | | 12,335 | | | | | | 8,607 | | | | | | 5,700 | | |
Integration-related and other expenses(4)
|
| | | | — | | | | | | 2,760 | | | | | | 10,602 | | |
Pre-existing Progressive Waste share-based grants(5)
|
| | | | 4,810 | | | | | | 5,722 | | | | | | 17,037 | | |
Synergy bonus(6)
|
| | | | — | | | | | | — | | | | | | 11,798 | | |
Tax effect(7)
|
| | | | (4,565) | | | | | | (4,752) | | | | | | (14,804) | | |
Adjusted Free Cash Flow
|
| | | $ | 916,777 | | | | | $ | 879,901 | | | | | $ | 763,891 | | |
| | |
As of December 31, 2019
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further Adjusted
|
| |||||||||
| | |
(in thousands of U.S. dollars)
|
| |||||||||||||||
Cash and equivalents
|
| | | $ | 326,738 | | | | | $ | 326,738 | | | | | $ | 326,738 | | |
Long-term debt and notes payable: | | | | | | | | | | | | | | | | | | | |
Revolver under credit agreement(1)
|
| | | $ | 916,247 | | | | | $ | 321,247 | | | | | $ | | | |
Term loan under credit agreement
|
| | | | 700,000 | | | | | | 700,000 | | | | | | | | |
Existing senior notes
|
| | | | 2,750,000 | | | | | | 3,350,000 | | | | | | 3,350,000 | | |
Notes offered hereby
|
| | | | — | | | | | | — | | | | | | | | |
Notes payable to sellers and other third parties
|
| | | | 9,638 | | | | | | 9,638 | | | | | | 9,638 | | |
Total long-term debt and notes payable
|
| | | $ | 4,375,885 | | | | | $ | 4,380,885 | | | | | $ | | | |
Equity: | | | | | | | | | | | | | | | | | | | |
Common shares
|
| | | $ | 4,135,343 | | | | | | 4,135,343 | | | | | | 4,135,343 | | |
Additional paid-in-capital
|
| | | | 154,917 | | | | | | 154,917 | | | | | | 154,917 | | |
Accumulated other comprehensive loss
|
| | | | (10,963) | | | | | | (10,963) | | | | | | (10,963) | | |
Retained earnings
|
| | | | 2,654,207 | | | | | | 2,654,207 | | | | | | 2,654,207 | | |
Total Waste Connections’ equity
|
| | | | 6,933,504 | | | | | | 6,933,504 | | | | | | 6,933,504 | | |
Noncontrolling interest in subsidiaries
|
| | | | 4,850 | | | | | | 4,850 | | | | | | 4,850 | | |
Total equity
|
| | | $ | 6,938,354 | | | | | $ | 6,938,354 | | | | | $ | 6,938,354 | | |
Total capitalization
|
| | | $ | 11,314,239 | | | | | $ | 11,319,239 | | | | | $ | | | |
Underwriter
|
| |
Principal
amount |
| |||
BofA Securities, Inc.
|
| | | $ | | | |
J.P. Morgan Securities LLC
|
| | | | | | |
MUFG Securities Americas Inc.
|
| | | | | | |
Wells Fargo Securities, LLC
|
| | | | | | |
Total
|
| | | $ | | | |
| | |
Paid by us
|
| |||
Per note
|
| | | | % | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 15 | | | |
| | | | 18 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 22 | | |
| | |
Three Months Ended
March 31, 2018 |
| |
Fiscal Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
|
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||
| | | | | | | | ||||||||||||||||||||||||||||||
Ratio of earnings to fixed charges
|
| | | | 5.6 | | | | | | 4.8 | | | | | | 4.7 | | | | | | (0.8) | | | | | | 6.5 | | | | | | 5.0 | | |
G::[F@F$N'-;':+5GQ6Q
MVXW'M.M+3W\&$%S@1$KZ!5Q RYN.:?]!4\V&V.W3:/%;,.:N2O
M56=890B2@ J?OMN>[12OBE9+&O2^-R.8Y.2HN**>B\]OK8JZ@IJV+ZJJB9-'S]&1J.3XE
M(5[I:+1$QS>X9 $2^\I0]]HBCJVMQ?25[.IW@9)'(U?G=)E5R.\UU
MQ1/E;])0AME;5N6X%@I4;U)]\CF>W#'%D"]\_%/!TQJ9RX>RIU9JQZ?9XKDD
M2Y@ ^&]WNUV2V37.Z5#::C@;U/D=S\#6IQGJR1N[+F_(N1-@SVQ6ZJH<^"N6O3;@J;KW05XT;>%HJU.]I9<74-<
MU,&3,3Z+F]IO+R8*MMVNZKFKK''G"H[O:6PVTGAREK)LM4 (<^"N6O
M38=53 JVXV]L5M)>AK@ 3'[L]X[C4UTM3G(C*ZE;,U%YR4[\$1/
MZ$KE\QC9V>RY-,DU\X]G[K&F"R.)(V2,='(U'L>BM>QR8HJ+DJ*BB)%8-X]J
M9M+USKM:8G/T]4NQP3%?NLCE^K=Q7H7L._HKGAC:>W;^,L=-OGCUJMW+83BG
MJK\D^I&)TW* V?;[7ERT;?6W"EQEI)<&5]&JX-EC\O)S>+5_
MZ%4UMWM:YJ:3QY2V]GNYPWUCASA;>P7^U7^U072USI/25"8M
F3XWIZLD;NRYOR+D38,]L5NJJ'/@KEKTVX*FZ]T%>
M-&WA:*M3O:67%U#7-3!DS$^BYO:;R\F"K;=KNJYJZQQYPJ.[VEL-M)X