| | | |
Per
2033 Note |
| |
Total
2033 Notes |
| |
Per
2036 Note |
| |
Total
2036 Notes |
| ||||||
|
Price to public(1)
|
| | | | 99.838% | | | |
C$299,514,000
|
| | | | 99.611% | | | |
C$398,444,000
|
|
|
Underwriting discount(2)
|
| | | | 0.370% | | | |
C$ 1,110,000
|
| | | | 0.400% | | | |
C$ 1,600,000
|
|
|
Proceeds, before expenses, to us(1)
|
| | | | 99.468% | | | |
C$298,404,000
|
| | | | 99.211% | | | |
C$396,844,000
|
|
| |
CIBC Capital Markets
|
| |
Scotiabank
|
| |
TD Securities
|
|
| |
J.P. Morgan
|
| |
BofA Securities
|
| |
Mizuho
|
|
| | | | | | S-iv | | | |
| | | | | | S-1 | | | |
| | | | | | S-2 | | | |
| | | | | | S-6 | | | |
| | | | | | S-9 | | | |
| | | | | | S-14 | | | |
| | | | | | S-15 | | | |
| | | | | | S-16 | | | |
| | | | | | S-33 | | | |
| | | | | | S-37 | | | |
| | | | | | S-38 | | | |
| | | | | | S-40 | | | |
| | | | | | S-46 | | | |
| | | | | | S-47 | | | |
| | | | | | S-48 | | | |
| | | | | | S-49 | | | |
| | | | | | S-50 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 10 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | |
| | | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||
| | | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||
| | | |
(in thousands of U.S. dollars)
|
| |||||||||||||||||||||||||||
| STATEMENT OF OPERATIONS DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenues
|
| | | $ | 4,932,239 | | | | | $ | 4,635,231 | | | | | $ | 9,466,915 | | | | | $ | 8,919,591 | | | | | $ | 8,021,951 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of operations
|
| | | | 2,840,317 | | | | | | 2,684,299 | | | | | | 5,455,382 | | | | | | 5,191,706 | | | | | | 4,744,513 | | |
|
Selling, general and administrative
|
| | | | 511,612 | | | | | | 493,100 | | | | | | 959,544 | | | | | | 883,445 | | | | | | 799,119 | | |
|
Depreciation
|
| | | | 545,762 | | | | | | 499,728 | | | | | | 1,030,565 | | | | | | 974,001 | | | | | | 845,638 | | |
|
Amortization of intangibles
|
| | | | 94,864 | | | | | | 97,878 | | | | | | 201,541 | | | | | | 189,768 | | | | | | 157,573 | | |
|
Impairments and other operating items
|
| | | | 138,050 | | | | | | 10,471 | | | | | | 109,709 | | | | | | 613,012 | | | | | | 238,796 | | |
|
Operating income
|
| | | | 801,634 | | | | | | 849,755 | | | | | | 1,710,174 | | | | | | 1,067,659 | | | | | | 1,236,312 | | |
|
Interest expense
|
| | | | (178,922) | | | | | | (163,626) | | | | | | (334,551) | | | | | | (326,804) | | | | | | (274,642) | | |
|
Interest income
|
| | | | 7,239 | | | | | | 4,084 | | | | | | 12,139 | | | | | | 11,607 | | | | | | 9,350 | | |
|
Other income (expense), net
|
| | | | 37,337 | | | | | | 11,922 | | | | | | 30,154 | | | | | | 10,471 | | | | | | 12,481 | | |
|
Income before income tax provision
|
| | | | 667,288 | | | | | | 702,135 | | | | | | 1,417,916 | | | | | | 762,933 | | | | | | 983,501 | | |
|
Income tax provision
|
| | | | (151,546) | | | | | | (170,348) | | | | | | (341,359) | | | | | | (146,363) | | | | | | (220,675) | | |
|
Net income
|
| | | | 515,742 | | | | | | 531,787 | | | | | | 1,076,557 | | | | | | 616,570 | | | | | | 762,826 | | |
|
Plus (less): Net loss (income) attributable
to noncontrolling interests |
| | | | — | | | | | | — | | | | | | — | | | | | | 1,003 | | | | | | (26) | | |
|
Net income attributable to Waste Connections
|
| | | $ | 515,742 | | | | | $ | 531,787 | | | | | $ | 1,076,557 | | | | | $ | 617,573 | | | | | $ | 762,800 | | |
| | | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||
| | | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||
| | | |
(in thousands of U.S. dollars)
|
| |||||||||||||||||||||||||||
| BALANCE SHEET DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and equivalents
|
| | | $ | 98,180 | | | | | $ | 110,166 | | | | | $ | 45,968 | | | | | $ | 62,366 | | | | | $ | 78,399 | | |
|
Working capital surplus (deficit)
|
| | | | (728,982) | | | | | | (651,460) | | | | | | (812,698) | | | | | | (651,922) | | | | | | (546,147) | | |
|
Property and equipment, net
|
| | | | 8,965,023 | | | | | | 8,380,628 | | | | | | 8,733,327 | | | | | | 8,035,929 | | | | | | 7,228,331 | | |
|
Total assets
|
| | | | 21,399,452 | | | | | | 20,678,610 | | | | | | 21,129,363 | | | | | | 19,817,809 | | | | | | 17,915,876 | | |
|
Long-term debt and notes payable
|
| | | | 9,283,810 | | | | | | 8,337,178 | | | | | | 8,811,104 | | | | | | 8,072,928 | | | | | | 6,724,771 | | |
|
Total equity
|
| | | | 7,921,218 | | | | | | 8,353,657 | | | | | | 8,245,381 | | | | | | 7,860,354 | | | | | | 7,697,781 | | |
| | | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||
| | | |
(unaudited)
|
| |||||||||||||||||||||||||||
| | | |
(in thousands of U.S. dollars)
|
| |||||||||||||||||||||||||||
| OTHER FINANCIAL DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA(a)
|
| | | $ | 1,609,608 | | | | | $ | 1,498,627 | | | | | $ | 3,124,555 | | | | | $ | 2,901,865 | | | | | $ | 2,522,956 | | |
| | | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||
| | | |
(in thousands of U.S. dollars)
|
| |||||||||||||||||||||||||||
|
Net income attributable to Waste Connections
|
| | | $ | 515,742 | | | | | $ | 531,787 | | | | | $ | 1,076,557 | | | | | $ | 617,573 | | | | | $ | 762,800 | | |
|
Plus (less): Net income (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,003) | | | | | | 26 | | |
|
Plus: Income tax provision
|
| | | | 151,546 | | | | | | 170,348 | | | | | | 341,359 | | | | | | 146,363 | | | | | | 220,675 | | |
|
Plus: Interest expense
|
| | | | 178,922 | | | | | | 163,626 | | | | | | 334,551 | | | | | | 326,804 | | | | | | 274,642 | | |
|
Less: Interest income
|
| | | | (7,239) | | | | | | (4,084) | | | | | | (12,139) | | | | | | (11,607) | | | | | | (9,350) | | |
|
Plus: Depreciation and amortization
|
| | | | 640,626 | | | | | | 597,606 | | | | | | 1,232,106 | | | | | | 1,163,769 | | | | | | 1,003,211 | | |
|
Plus: Closure and post-closure accretion
|
| | | | 20,619 | | | | | | 23,816 | | | | | | 47,955 | | | | | | 29,774 | | | | | | 19,605 | | |
|
Plus: Impairments and other operating items
|
| | | | 138,050 | | | | | | 10,471 | | | | | | 109,709 | | | | | | 613,012 | | | | | | 238,796 | | |
|
Plus (less): Other expense (income),
net |
| | | | (37,337) | | | | | | (11,922) | | | | | | (30,154) | | | | | | (10,471) | | | | | | (12,481) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Plus: Transaction-related expenses(1)
|
| | | | 9,948 | | | | | | 15,943 | | | | | | 24,178 | | | | | | 26,059 | | | | | | 10,653 | | |
|
Plus (less): Fair value changes to certain equity awards(2)
|
| | | | (1,269) | | | | | | 1,036 | | | | | | 433 | | | | | | 1,592 | | | | | | (1,726) | | |
|
Plus: Executive separation costs(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,105 | | |
|
Adjusted EBITDA
|
| | | $ | 1,609,608 | | | | | $ | 1,498,627 | | | | | $ | 3,124,555 | | | | | $ | 2,901,865 | | | | | $ | 2,522,956 | | |
|
Adjusted EBITDA as a % of Revenues
|
| | | | 32.6% | | | | | | 32.3% | | | | | | 33.0% | | | | | | 32.5% | | | | | | 31.5% | | |
| | | |
As of June 30, 2026
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
(in thousands of U.S. dollars)
|
| |||||||||
|
Cash and equivalents
|
| | | $ | 98,180 | | | | | $ | 92,428 | | |
| Long-term debt and notes payable: | | | | | | | | | | | | | |
|
Revolving Credit Agreement(1)
|
| | | | 2,274,994 | | | | | | 1,778,294 | | |
|
Existing senior notes
|
| | | | 7,051,850 | | | | | | 7,051,850 | | |
|
Notes offered hereby(2)
|
| | | | — | | | | | | 496,700 | | |
|
Notes payable to sellers and other third parties, finance leases
|
| | | | 37,440 | | | | | | 37,440 | | |
|
Total long-term debt and notes payable
|
| | | $ | 9,364,284 | | | | | $ | 9,364,284 | | |
| Equity: | | | | | | | | | | | | | |
|
Common shares
|
| | | $ | 2,171,955 | | | | | $ | 2,171,955 | | |
|
Additional paid-in-capital
|
| | | | 389,514 | | | | | | 389,514 | | |
|
Accumulated other comprehensive loss
|
| | | | (178,647) | | | | | | (178,647) | | |
|
Retained earnings
|
| | | | 5,538,396 | | | | | | 5,538,396 | | |
|
Total equity
|
| | | | 7,921,218 | | | | | | 7,921,218 | | |
|
Total capitalization
|
| | | $ | 17,285,502 | | | | | $ | 17,285,502 | | |
|
Underwriter
|
| |
Principal
amount of 2033 Notes |
| |
Principal
amount of 2036 Notes |
|
|
CIBC World Markets Inc.
|
| |
C$ 63,000,000
|
| |
C$ 84,000,000
|
|
|
Scotia Capital Inc.
|
| |
63,000,000
|
| |
84,000,000
|
|
|
TD Securities Inc.
|
| |
63,000,000
|
| |
84,000,000
|
|
|
J.P. Morgan Securities Canada Inc.
|
| |
40,500,000
|
| |
54,000,000
|
|
|
Merrill Lynch Canada Inc.
|
| |
40,500,000
|
| |
54,000,000
|
|
|
Mizuho Securities Canada Inc.
|
| |
30,000,000
|
| |
40,000,000
|
|
|
Total
|
| |
C$300,000,000
|
| |
C$400,000,000
|
|
| | | |
Paid by us
|
| |||
|
Per 2033 Note
|
| | | | 0.370% | | |
|
Per 2036 Note
|
| | | | 0.400% | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 10 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | |
| |
CIBC Capital Markets
|
| |
Scotiabank
|
| |
TD Securities
|
|
| |
J.P. Morgan
|
| |
BofA Securities
|
| |
Mizuho
|
|