
● | Company Reports Double-Digit Growth in First-Quarter Earnings of $0.55 Per Share | |
● | Revenue Growth of 6.4 Percent Includes Average Yield of 2.3 Percent and Volume Growth of 1.0 Percent | |
● | Returned $218 Million to Shareholders through Dividends and Share Repurchases | |
● | Named to the 2017 World’s Most Ethical Companies List by the Ethisphere Institute | |
* | Adjusted diluted EPS was $0.55 per share, an increase of 15 percent over the prior year. |
* | Cash provided by operating activities was $444 million and adjusted free cash flow was $240 million. |
* | Revenue growth from average yield was 2.3 percent and volumes increased 1.0 percent. |
* | Core price increased revenues by 4.1 percent, which consisted of 5.5 percent in the open market and 1.9 percent in the restricted portion of our business. |
* | Adjusted EBITDA margin was 27.4 percent of revenue. |
* | Total cash returned to shareholders through dividends and share repurchases was $218 million. |
* | The Company continued to convert contracts from CPI to a more favorable pricing mechanism for the annual price adjustment. The Company now has approximately $425 million in annual revenue that is tied to a waste-related index or a fixed-rate increase of 3 percent or greater. |
* | Republic advanced its fleet-based initiatives designed to improve productivity and lower costs. Currently: |
• | 96 percent of the fleet is certified under Republic’s standardized maintenance program, up from 81 percent in the prior year. The Company expects its entire fleet to be certified under the program by the end of the second quarter of 2017. |
* | Republic invested $55 million in tuck-in acquisitions. |
* | The Company was named to the elite 2017 World’s Most Ethical Companies List by the Ethisphere Institute, a global leader in defining and advancing the standards of ethical business practices. |
Media Inquiries | Investor Inquiries |
Darcie Brossart (480) 627-2700 | Nicole Giandinoto (480) 627-7098 |
media@RepublicServices.com | investor@RepublicServices.com |
SUPPLEMENTAL UNAUDITED FINANCIAL INFORMATION | |||||||
AND OPERATING DATA | |||||||
REPUBLIC SERVICES, INC. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(in millions, except per share amounts) | |||||||
March 31, | December 31, | ||||||
2017 | 2016 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 33.2 | $ | 67.8 | |||
Accounts receivable, less allowance for doubtful accounts and other of $46.3 and $44.0, respectively | 1,017.4 | 994.8 | |||||
Prepaid expenses and other current assets | 183.8 | 221.9 | |||||
Total current assets | 1,234.4 | 1,284.5 | |||||
Restricted cash and marketable securities | 90.8 | 90.5 | |||||
Property and equipment, net | 7,592.8 | 7,588.6 | |||||
Goodwill | 11,184.3 | 11,163.2 | |||||
Other intangible assets, net | 173.0 | 182.3 | |||||
Other assets | 320.5 | 320.5 | |||||
Total assets | $ | 20,595.8 | $ | 20,629.6 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 520.8 | $ | 553.8 | |||
Notes payable and current maturities of long-term debt | 6.2 | 5.8 | |||||
Deferred revenue | 325.4 | 312.9 | |||||
Accrued landfill and environmental costs, current portion | 135.7 | 142.7 | |||||
Accrued interest | 69.2 | 71.8 | |||||
Other accrued liabilities | 719.9 | 725.0 | |||||
Total current liabilities | 1,777.2 | 1,812.0 | |||||
Long-term debt, net of current maturities | 7,663.9 | 7,653.1 | |||||
Accrued landfill and environmental costs, net of current portion | 1,675.9 | 1,684.8 | |||||
Deferred income taxes and other long-term tax liabilities | 1,218.5 | 1,210.2 | |||||
Insurance reserves, net of current portion | 271.0 | 274.6 | |||||
Other long-term liabilities | 303.6 | 301.2 | |||||
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; 349.3 and 348.2 issued including shares held in treasury, respectively | 3.5 | 3.5 | |||||
Additional paid-in capital | 4,788.5 | 4,764.5 | |||||
Retained earnings | 3,402.5 | 3,324.0 | |||||
Treasury stock, at cost; 10.5 and 8.8 shares, respectively | (524.7 | ) | (414.9 | ) | |||
Accumulated other comprehensive income, net of tax | 13.5 | 14.2 | |||||
Total Republic Services, Inc. stockholders’ equity | 7,683.3 | 7,691.3 | |||||
Noncontrolling interests in consolidated subsidiary | 2.4 | 2.4 | |||||
Total stockholders’ equity | 7,685.7 | 7,693.7 | |||||
Total liabilities and stockholders’ equity | $ | 20,595.8 | $ | 20,629.6 | |||
REPUBLIC SERVICES, INC. | |||||||
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME | |||||||
(in millions, except per share data) | |||||||
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
Revenue | $ | 2,392.8 | $ | 2,248.6 | |||
Expenses: | |||||||
Cost of operations | 1,484.1 | 1,381.4 | |||||
Depreciation, amortization and depletion | 249.9 | 243.2 | |||||
Accretion | 20.0 | 19.8 | |||||
Selling, general and administrative | 253.5 | 241.2 | |||||
Withdrawal costs - multiemployer pension funds | 1.1 | 5.6 | |||||
Gain on disposition of assets and asset impairments, net | (8.3 | ) | — | ||||
Restructuring charges | 4.4 | 11.9 | |||||
Operating income | 388.1 | 345.5 | |||||
Interest expense | (89.4 | ) | (92.7 | ) | |||
Loss from unconsolidated equity method investment | (2.9 | ) | — | ||||
Interest income | 0.3 | 0.5 | |||||
Other (expense) income, net | 0.1 | (0.7 | ) | ||||
Income before income taxes | 296.2 | 252.6 | |||||
Provision for income taxes | 108.4 | 95.7 | |||||
Net income | 187.8 | 156.9 | |||||
Net income attributable to noncontrolling interests in consolidated subsidiary | — | (0.2 | ) | ||||
Net income attributable to Republic Services, Inc. | $ | 187.8 | $ | 156.7 | |||
Basic earnings per share attributable to Republic Services, Inc. stockholders: | |||||||
Basic earnings per share | $ | 0.55 | $ | 0.45 | |||
Weighted average common shares outstanding | 339.9 | 345.4 | |||||
Diluted earnings per share attributable to Republic Services, Inc. stockholders: | |||||||
Diluted earnings per share | $ | 0.55 | $ | 0.45 | |||
Weighted average common and common equivalent shares outstanding | 341.9 | 346.7 | |||||
Cash dividends per common share | $ | 0.32 | $ | 0.30 | |||
REPUBLIC SERVICES, INC. | |||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(in millions) | |||||||
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
Cash provided by operating activities: | |||||||
Net income | $ | 187.8 | $ | 156.9 | |||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||
Depreciation, amortization, depletion and accretion | 269.9 | 263.0 | |||||
Non-cash interest expense | 10.9 | 11.6 | |||||
Restructuring related charges | 4.4 | 11.9 | |||||
Stock-based compensation | 9.6 | 6.5 | |||||
Deferred tax provision (benefit) | 8.7 | (3.3 | ) | ||||
Provision for doubtful accounts, net of adjustments | 5.4 | 4.6 | |||||
Gain on disposition of assets and asset impairments, net | (9.0 | ) | (0.9 | ) | |||
Withdrawal costs - multiemployer pension funds | 1.1 | 5.6 | |||||
Loss from unconsolidated equity method investment | 2.9 | — | |||||
Excess income tax benefit from stock-based compensation activity and other non-cash items | 1.3 | (4.1 | ) | ||||
Change in assets and liabilities, net of effects from business acquisitions and divestitures: | |||||||
Accounts receivable | (26.1 | ) | 22.6 | ||||
Prepaid expenses and other assets | 33.0 | (44.1 | ) | ||||
Accounts payable | (18.2 | ) | (39.7 | ) | |||
Restructuring expenditures | (5.5 | ) | (5.3 | ) | |||
Capping, closure and post-closure expenditures | (9.7 | ) | (11.7 | ) | |||
Remediation expenditures | (11.3 | ) | (14.8 | ) | |||
Other liabilities | (10.9 | ) | 72.7 | ||||
Cash provided by operating activities | 444.3 | 431.5 | |||||
Cash used in investing activities: | |||||||
Purchases of property and equipment | (223.9 | ) | (271.5 | ) | |||
Proceeds from sales of property and equipment | 1.3 | 2.9 | |||||
Cash used in business acquisitions and investments, net of cash acquired | (54.7 | ) | (6.0 | ) | |||
Cash used in business divestitures | (14.5 | ) | — | ||||
Change in restricted cash and marketable securities | (0.3 | ) | 4.6 | ||||
Other | (0.1 | ) | (0.2 | ) | |||
Cash used in investing activities | (292.2 | ) | (270.2 | ) | |||
Cash used in financing activities: | |||||||
Proceeds from notes payable and long-term debt | 1,085.3 | 812.0 | |||||
Payments of notes payable and long-term debt | (1,076.2 | ) | (798.6 | ) | |||
Issuances of common stock | 13.5 | 12.8 | |||||
Excess income tax benefit from stock-based compensation activity | — | 3.9 | |||||
Purchases of common stock for treasury | (98.9 | ) | (85.8 | ) | |||
Cash dividends paid | (108.6 | ) | (103.7 | ) | |||
Other | (1.8 | ) | (0.9 | ) | |||
Cash used in financing activities | (186.7 | ) | (160.3 | ) | |||
(Decrease) increase in cash and cash equivalents | (34.6 | ) | 1.0 | ||||
Cash and cash equivalents at beginning of year | 67.8 | 32.4 | |||||
Cash and cash equivalents at end of period | $ | 33.2 | $ | 33.4 | |||
Three Months Ended March 31, | |||||||||||||
2017 | 2016 | ||||||||||||
Collection: | |||||||||||||
Residential | $ | 564.3 | 23.6 | % | $ | 551.2 | 24.5 | % | |||||
Small-container | 733.6 | 30.7 | 707.8 | 31.5 | |||||||||
Large-container | 495.3 | 20.7 | 469.2 | 20.9 | |||||||||
Other | 9.7 | 0.4 | 9.1 | 0.4 | |||||||||
Total collection | 1,802.9 | 75.4 | 1,737.3 | 77.3 | |||||||||
Transfer | 282.2 | 268.2 | |||||||||||
Less: intercompany | (171.6 | ) | (164.5 | ) | |||||||||
Transfer, net | 110.6 | 4.6 | 103.7 | 4.6 | |||||||||
Landfill | 504.7 | 489.4 | |||||||||||
Less: intercompany | (232.4 | ) | (227.7 | ) | |||||||||
Landfill, net | 272.3 | 11.4 | 261.7 | 11.6 | |||||||||
Energy services | 27.1 | 1.1 | 18.7 | 0.8 | |||||||||
Other: | |||||||||||||
Sale of recycled commodities | 133.9 | 5.6 | 86.8 | 3.9 | |||||||||
Other non-core | 46.0 | 1.9 | 40.4 | 1.8 | |||||||||
Total other | 179.9 | 7.5 | 127.2 | 5.7 | |||||||||
Total revenue | $ | 2,392.8 | 100.0 | % | $ | 2,248.6 | 100.0 | % | |||||
Three Months Ended March 31, | ||||||
2017 | 2016 | |||||
Average yield | 2.3 | % | 2.0 | % | ||
Fuel recovery fees | 0.4 | (1.4 | ) | |||
Total price | 2.7 | 0.6 | ||||
Volume | 1.0 | 2.5 | ||||
Recycled commodities | 2.1 | (0.1 | ) | |||
Energy services | 0.4 | (0.6 | ) | |||
Total internal growth | 6.2 | 2.4 | ||||
Acquisitions / divestitures, net | 0.2 | 1.2 | ||||
Total | 6.4 | % | 3.6 | % | ||
Core price | 4.1 | % | 3.4 | % | ||
Three Months Ended March 31, | ||||||||||||||||
2017 | 2016 | |||||||||||||||
Labor and related benefits | $ | 496.7 | 20.8 | % | $ | 472.0 | 21.0 | % | ||||||||
Transfer and disposal costs | 187.3 | 7.8 | 178.8 | 8.0 | ||||||||||||
Maintenance and repairs | 226.7 | 9.5 | 218.3 | 9.7 | ||||||||||||
Transportation and subcontract costs | 134.0 | 5.6 | 122.2 | 5.4 | ||||||||||||
Fuel | 84.5 | 3.5 | 70.3 | 3.1 | ||||||||||||
Franchise fees and taxes | 109.1 | 4.6 | 108.4 | 4.8 | ||||||||||||
Landfill operating costs | 53.1 | 2.2 | 43.7 | 1.9 | ||||||||||||
Risk management | 47.5 | 2.0 | 45.7 | 2.0 | ||||||||||||
Cost of goods sold | 57.6 | 2.4 | 38.7 | 1.7 | ||||||||||||
Other | 87.6 | 3.6 | 83.3 | 3.8 | ||||||||||||
Total cost of operations | $ | 1,484.1 | 62.0 | % | $ | 1,381.4 | 61.4 | % | ||||||||
Three Months Ended March 31, | ||||||||||||||||
2017 | 2016 | |||||||||||||||
Salaries | $ | 176.7 | 7.4 | % | $ | 158.7 | 7.1 | % | ||||||||
Provision for doubtful accounts | 5.4 | 0.2 | 4.6 | 0.2 | ||||||||||||
Other | 71.4 | 3.0 | 77.9 | 3.4 | ||||||||||||
Total selling, general and administrative expenses | $ | 253.5 | 10.6 | % | $ | 241.2 | 10.7 | % | ||||||||
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
Net income attributable to Republic Services, Inc. | $ | 187.8 | $ | 156.7 | |||
Net income attributable to noncontrolling interests | — | 0.2 | |||||
Provision for income taxes | 108.4 | 95.7 | |||||
Other expense (income), net | (0.1 | ) | 0.7 | ||||
Interest income | (0.3 | ) | (0.5 | ) | |||
Interest expense | 89.4 | 92.7 | |||||
Depreciation, amortization and depletion | 249.9 | 243.2 | |||||
Accretion | 20.0 | 19.8 | |||||
EBITDA | $ | 655.1 | $ | 608.5 | |||
Three Months Ended March 31, 2017 | Three Months Ended March 31, 2016 | |||||||||||||||||||||||||||||||
Net | Diluted | Net | Diluted | |||||||||||||||||||||||||||||
Pre-tax | Income - | Earnings | Pre-tax | Income - | Earnings | |||||||||||||||||||||||||||
EBITDA | Income | Republic | per Share | EBITDA | Income | Republic | per Share | |||||||||||||||||||||||||
As reported | $ | 655.1 | $ | 296.2 | $ | 187.8 | $ | 0.55 | $ | 608.5 | $ | 252.6 | $ | 156.7 | $ | 0.45 | ||||||||||||||||
Gain on disposition of assets and asset impairments, net | (8.3 | ) | (8.3 | ) | (3.8 | ) | (0.01 | ) | — | — | — | — | ||||||||||||||||||||
Restructuring charges | 4.4 | 4.4 | 2.6 | 0.01 | 11.9 | 11.9 | 7.2 | 0.02 | ||||||||||||||||||||||||
Withdrawal costs - multiemployer pension funds | 1.1 | 1.1 | 0.7 | — | 5.6 | 5.6 | 3.4 | 0.01 | ||||||||||||||||||||||||
Loss from unconsolidated equity method investment | 2.9 | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Total adjustments | 0.1 | (2.8 | ) | (0.5 | ) | — | 17.5 | 17.5 | 10.6 | 0.03 | ||||||||||||||||||||||
As adjusted | $ | 655.2 | $ | 293.4 | $ | 187.3 | $ | 0.55 | $ | 626.0 | $ | 270.1 | $ | 167.3 | $ | 0.48 | ||||||||||||||||
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
Cash provided by operating activities | $ | 444.3 | $ | 431.5 | |||
Property and equipment received | (208.8 | ) | (277.7 | ) | |||
Proceeds from sales of property and equipment | 1.3 | 2.9 | |||||
Restructuring payments, net of tax | 3.4 | 3.2 | |||||
Adjusted free cash flow | $ | 240.2 | $ | 159.9 | |||
Three Months Ended March 31, | ||||||||
2017 | 2016 | |||||||
Purchases of property and equipment per the unaudited consolidated statements of cash flows | $ | 223.9 | $ | 271.5 | ||||
Adjustments for property and equipment received during the prior period but paid for in the following period, net | (15.1 | ) | 6.2 | |||||
Property and equipment received during the period | $ | 208.8 | $ | 277.7 | ||||
• | general economic and market conditions, including inflation and changes in commodity pricing, fuel, interest rates, labor, risk, health insurance and other variable costs that generally are 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, projected costs and expenses related to our landfills and property and equipment, fair values of acquired assets and liabilities assumed in our acquisitions, 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; |
• | 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; |
• | our ability to retain our investment grade ratings for our debt; |
• | our dependence on key personnel; |
• | our dependence on technology in our operations; |
• | 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 or remediation requirements, 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; |
• | safety and operational risks, including the risk of personal injury to our employees or third parties; |
• | potential increases in our costs if we are required to provide additional funding to any multiemployer pension fund to which we contribute or if a withdrawal event occurs with respect to any such fund; |
• | 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; |
• | a cyber-security incident could negatively impact our business and our relationships with customers; and |
• | acts of war, riots or terrorism, including 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. |