- WCN Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B5 Filing
Waste Connections (WCN) 424B5Prospectus supplement for primary offering
Filed: 7 Nov 18, 4:07pm
| | | Per Note | | | Total | | ||||||
Price to public(1) | | | | | 99.852% | | | | | $ | 499,260,000 | | |
Underwriting discount | | | | | 0.650% | | | | | $ | 3,250,000 | | |
Proceeds, before expenses, to us | | | | | 99.202% | | | | | $ | 496,010,000 | | |
| CIBC Capital Markets | | | PNC Capital Markets LLC | | | BBVA | |
| Fifth Third Securities | | | TD Securities | | | US Bancorp | |
| BB&T Capital Markets | | | Citizens Capital Markets | | | Scotiabank | |
Prospectus Supplement | | | |||||
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-8 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-27 | | | |
| | | | S-30 | | | |
| | | | S-31 | | | |
| | | | S-33 | | | |
| | | | S-37 | | | |
| | | | S-38 | | | |
| | | | S-38 | | | |
| | | | S-38 | | | |
| | | | S-39 | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2017 | | | 2016 | | | 2015 | | |||||||||||||||
| | | (unaudited) | | | (audited) | | ||||||||||||||||||||||||
| | | (in thousands of U.S. dollars) | | |||||||||||||||||||||||||||
STATEMENT OF OPERATIONS DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | $ | 3,661,209 | | | | | $ | 3,473,313 | | | | | $ | 4,630,488 | | | | | $ | 3,375,863 | | | | | $ | 2,117,287 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of operations | | | | | 2,120,947 | | | | | | 2,024,402 | | | | | | 2,704,775 | | | | | | 1,957,712 | | | | | | 1,177,409 | | |
Selling, general and administrative | | | | | 398,582 | | | | | | 383,600 | | | | | | 509,638 | | | | | | 474,263 | | | | | | 237,484 | | |
Depreciation | | | | | 423,866 | | | | | | 395,008 | | | | | | 530,187 | | | | | | 393,600 | | | | | | 240,357 | | |
Amortization of intangibles | | | | | 79,444 | | | | | | 76,886 | | | | | | 102,297 | | | | | | 70,312 | | | | | | 29,077 | | |
Impairments and other operating items | | | | | 6,106 | | | | | | 141,333 | | | | | | 156,493 | | | | | | 27,678 | | | | | | 494,492 | | |
Operating income (loss) | | | | | 632,264 | | | | | | 452,084 | | | | | | 627,098 | | | | | | 452,298 | | | | | | (61,532) | | |
Interest expense | | | | | (96,874) | | | | | | (92,763) | | | | | | (125,297) | | | | | | (92,709) | | | | | | (64,236) | | |
Interest income | | | | | 3,677 | | | | | | 3,131 | | | | | | 5,173 | | | | | | 602 | | | | | | 487 | | |
Other income (expense), net | | | | | 2,376 | | | | | | 3,561 | | | | | | 3,736 | | | | | | 53 | | | | | | (1,005) | | |
Foreign currency transaction gain (loss) | | | | | (323) | | | | | | (3,502) | | | | | | (2,200) | | | | | | 1,121 | | | | | | — | | |
Income (loss) before income tax provision | | | | | 541,120 | | | | | | 362,511 | | | | | | 508,510 | | | | | | 361,365 | | | | | | (126,286) | | |
| | | | | | | |||||||||||||||||||||||||
Income tax (provision) benefit | | | | | (126,509) | | | | | | (100,220) | | | | | | 68,910 | | | | | | (114,044) | | | | | | 31,592 | | |
Net income (loss) | | | | | 414,611 | | | | | | 262,291 | | | | | | 577,420 | | | | | | 247,321 | | | | | | (94,694) | | |
Less: Net income attributable to noncontrolling interests | | | | | (218) | | | | | | (559) | | | | | | (603) | | | | | | (781) | | | | | | (1,070) | | |
Net income (loss) attributable to Waste Connections | | | | $ | 414,393 | | | | | $ | 261,732 | | | | | $ | 576,817 | | | | | $ | 246,540 | | | | | $ | (95,764) | | |
BALANCE SHEET DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and equivalents | | | | $ | 244,389 | | | | | $ | 495,254 | | | | | $ | 433,815 | | | | | $ | 154,382 | | | | | | | | |
Working capital surplus (deficit) | | | | | 207,809 | | | | | | 373,154 | | | | | | 374,269 | | | | | | 51,215 | | | | | | | | |
Property and equipment, net | | | | | 5,069,767 | | | | | | 4,783,928 | | | | | | 4,820,934 | | | | | | 4,738,055 | | | | | | | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2017 | | | 2016 | | | 2015 | | |||||||||||||||
| | | (unaudited) | | | (audited) | | ||||||||||||||||||||||||
| | | (in thousands of U.S. dollars) | | |||||||||||||||||||||||||||
Total assets | | | | | 12,192,066 | | | | | | 11,910,275 | | | | | | 12,014,681 | | | | | | 11,103,925 | | | | | | | | |
Long-term debt and notes payable | | | | | 3,747,209 | | | | | | 3,925,761 | | | | | | 3,899,572 | | | | | | 3,616,760 | | | | | | | | |
Total equity | | | | | 6,505,079 | | | | | | 5,993,856 | | | | | | 6,274,070 | | | | | | 5,654,877 | | | | | | | | |
OTHER FINANCIAL DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(a) | | | | $ | 1,169,232 | | | | | $ | 1,099,825 | | | | | $ | 1,460,525 | | | | | $ | 1,071,089 | | | | | $ | 710,607 | | |
Adjusted Free Cash Flow(a) | | | | $ | 675,704 | | | | | $ | 614,028 | | | | | $ | 763,891 | | | | | $ | 550,944 | | | | | $ | 342,987 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2017 | | | 2016 | | | 2015 | | |||||||||||||||
| | | (unaudited) | | | (audited) | | ||||||||||||||||||||||||
| | | (in thousands of U.S. dollars) | | |||||||||||||||||||||||||||
Net income (loss) attributable to Waste Connections | | | | $ | 414,393 | | | | | $ | 261,732 | | | | | $ | 576,817 | | | | | $ | 246,540 | | | | | $ | (95,764) | | |
Plus: Net income attributable to noncontrolling interests | | | | | 218 | | | | | | 559 | | | | | | 603 | | | | | | 781 | | | | | | 1,070 | | |
Plus (less): Income tax provision (benefit) | | | | | 126,509 | | | | | | 100,220 | | | | | | (68,910) | | | | | | 114,044 | | | | | | (31,592) | | |
Plus: Interest expense | | | | | 96,874 | | | | | | 92,763 | | | | | | 125,297 | | | | | | 92,709 | | | | | | 64,236 | | |
Less: Interest income | | | | | (3,677) | | | | | | (3,131) | | | | | | (5,173) | | | | | | (602) | | | | | | (487) | | |
Plus: Depreciation and amortization | | | | | 503,310 | | | | | | 471,894 | | | | | | 632,484 | | | | | | 463,912 | | | | | | 269,434 | | |
Plus: Closure and post-closure accretion | | | | | 9,749 | | | | | | 8,805 | | | | | | 11,781 | | | | | | 8,936 | | | | | | 3,978 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2017 | | | 2016 | | | 2015 | | |||||||||||||||
| | | (unaudited) | | | (audited) | | ||||||||||||||||||||||||
| | | (in thousands of U.S. dollars) | | |||||||||||||||||||||||||||
Plus: Impairments and other operating items | | | | | 6,106 | | | | | | 141,333 | | | | | | 156,493 | | | | | | 27,678 | | | | | | 494,492 | | |
Plus (less): Other expense (income), net | | | | | (2,376) | | | | | | (3,561) | | | | | | (3,736) | | | | | | (53) | | | | | | 1,005 | | |
Plus (less): Foreign currency transaction loss (gain) | | | | | 323 | | | | | | 3,502 | | | | | | 2,200 | | | | | | (1,121) | | | | | | — | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Plus: Transaction-related expenses(1) | | | | | 4,907 | | | | | | 4,418 | | | | | | 5,700 | | | | | | 47,842 | | | | | | 4,235 | | |
Plus: Pre-existing Progressive Waste share-based grants(2) | | | | | 10,101 | | | | | | 12,947 | | | | | | 16,357 | | | | | | 14,289 | | | | | | — | | |
Plus: Integration-related and other expenses(3) | | | | | 2,795 | | | | | | 8,344 | | | | | | 10,612 | | | | | | 44,336 | | | | | | — | | |
Plus: Synergy bonus(4) | | | | | — | | | | | | — | | | | | | — | | | | | | 11,798 | | | | | | — | | |
Adjusted EBITDA | | | | $ | 1,169,232 | | | | | $ | 1,099,825 | | | | | $ | 1,460,525 | | | | | $ | 1,071,089 | | | | | $ | 710,607 | | |
|
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2017 | | | 2016 | | | 2015 | | |||||||||||||||
| | | (unaudited) | | | (audited) | | ||||||||||||||||||||||||
| | | (in thousands of U.S. dollars) | | |||||||||||||||||||||||||||
Net cash provided by operating activities | | | | $ | 1,037,792 | | | | | $ | 888,375 | | | | | $ | 1,187,260 | | | | | $ | 795,312 | | | | | $ | 576,999 | | |
Plus (less): Change in book overdraft | | | | | (243) | | | | | | 13,814 | | | | | | 8,241 | | | | | | (1,305) | | | | | | (89) | | |
Plus: Proceeds from disposal of assets | | | | | 3,698 | | | | | | 25,826 | | | | | | 28,432 | | | | | | 4,604 | | | | | | 2,883 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2017 | | | 2016 | | | 2015 | | |||||||||||||||
| | | (unaudited) | | | (audited) | | ||||||||||||||||||||||||
| | | (in thousands of U.S. dollars) | | |||||||||||||||||||||||||||
Plus: Excess tax benefit associated with equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | 5,196 | | | | | | 2,069 | | |
Less: Capital expenditures for property and equipment | | | | | (373,512) | | | | | | (317,385) | | | | | | (479,287) | | | | | | (344,723) | | | | | | (238,833) | | |
Less: Distributions to noncontrolling interests | | | | | (103) | | | | | | — | | | | | | — | | | | | | (3) | | | | | | (42) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payment of contingent consideration recorded in earnings(1) | | | | | 11 | | | | | | — | | | | | | 10,012 | | | | | | 493 | | | | | | — | | |
Cash received for divestitures(2) | | | | | (1,250) | | | | | | (21,100) | | | | | | (21,100) | | | | | | — | | | | | | — | | |
Transaction-related expenses(3) | | | | | 4,907 | | | | | | 4,418 | | | | | | 5,700 | | | | | | 45,228 | | | | | | — | | |
Integration-related and other expenses(4) | | | | | 2,794 | | | | | | 7,968 | | | | | | 10,602 | | | | | | 82,526 | | | | | | — | | |
Pre-existing Progressive Waste share-based grants(5) | | | | | 5,219 | | | | | | 11,740 | | | | | | 17,037 | | | | | | — | | | | | | — | | |
Synergy bonus(6) | | | | | — | | | | | | 11,798 | | | | | | 11,798 | | | | | | — | | | | | | — | | |
Tax effect(7) | | | | | (3,609) | | | | | | (11,426) | | | | | | (14,804) | | | | | | (36,384) | | | | | | — | | |
Adjusted Free Cash Flow | | | | $ | 675,704 | | | | | $ | 614,028 | | | | | $ | 763,891 | | | | | $ | 550,944 | | | | | $ | 342,987 | | |
|
| | | Nine Months Ended September 30, 2018 | | | Fiscal Year Ended December 31, | | ||||||||||||||||||||||||||||||
| 2017 | | | 2016 | | | 2015(1) | | | 2014 | | | 2013 | | |||||||||||||||||||||||
Ratio of earnings to fixed charges | | | | | 6.2 | | | | | | 4.8 | | | | | | 4.7 | | | | | | (0.8) | | | | | | 6.5 | | | | | | 5.0 | | |
| | | As of September 30, 2018 | | |||||||||
| | | Actual | | | As Adjusted | | ||||||
| | | (in thousands of U.S. dollars) | | |||||||||
Cash and equivalents | | | | $ | 244,389 | | | | | $ | 738,389 | | |
Long-term debt and notes payable: | | | | | | | | | | | | | |
Revolver under credit agreement | | | | $ | 169,950 | | | | | $ | 169,950 | | |
Term loan under credit agreement | | | | | 1,637,500 | | | | | | 1,637,500 | | |
Existing senior notes | | | | | 1,925,000 | | | | | | 1,925,000 | �� | |
Notes offered hereby(1) | | | | | — | | | | | | 500,000 | | |
Tax-exempt bonds | | | | | 15,930 | | | | | | 15,930 | | |
Notes payable to sellers and other third parties | | | | | 14,950 | | | | | | 14,950 | | |
Total long-term debt and notes payable | | | | $ | 3,763,330 | | | | | $ | 4,263,330 | | |
Equity: | | | | | | | | | | | | | |
Common shares | | | | $ | 4,147,909 | | | | | | 4,147,909 | | |
Additional paid-in-capital | | | | | 124,317 | | | | | | 124,317 | | |
Accumulated other comprehensive income | | | | | 53,203 | | | | | | 53,203 | | |
Retained earnings | | | | | 2,174,135 | | | | | | 2,174,135 | | |
Total Waste Connections’ equity | | | | | 6,499,564 | | | | | | 6,499,564 | | |
Noncontrolling interest in subsidiaries | | | | | 5,515 | | | | | | 5,515 | | |
Total equity | | | | $ | 6,505,079 | | | | | $ | 6,505,079 | | |
Total capitalization | | | | $ | 10,268,409 | | | | | $ | 10,768,409 | | |
|
Underwriter | | | Principal amount | | |||
Merrill Lynch, Pierce, Fenner & Smith Incorporated | | | | $ | 126,923,000 | | |
J.P. Morgan Securities LLC | | | | | 126,923,000 | | |
MUFG Securities Americas Inc. | | | | | 67,308,000 | | |
Wells Fargo Securities, LLC | | | | | 67,308,000 | | |
CIBC World Markets Corp. | | | | | 17,308,000 | | |
PNC Capital Markets LLC | | | | | 15,385,000 | | |
BBVA Securities Inc. | | | | | 13,462,000 | | |
Fifth Third Securities, Inc. | | | | | 13,461,000 | | |
TD Securities (USA) LLC | | | | | 13,461,000 | | |
U.S. Bancorp Investments, Inc. | | | | | 13,461,000 | | |
BB&T Capital Markets, a division of BB&T Securities, LLC | | | | | 11,538,000 | | |
Citizens Capital Markets, Inc. | | | | | 6,731,000 | | |
Scotia Capital (USA) Inc. | | | | | 6,731,000 | | |
Total | | | | $ | 500,000,000 | | |
|
| | | Paid by us | | |||
Per note | | | | | 0.650% | | |
|
| | | 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 | | |