WM Announces Second Quarter 2025 Earnings
Robust Income from Operations Growth in the Quarter Drives More Than 33% Increase in Net Cash Provided by Operating Activities
WM Releases 2025 Sustainability Report, Highlighting the Company’s Investments in Advancing Innovative Environmental Solutions
|
Three Months Ended |
|
Three Months Ended |
|||||
|
|
|
|
|||||
|
||||||||
|
As Reported |
As Adjusted(a) |
|
As Reported |
As Adjusted(a) |
|||
|
|
|
|
|
|
|||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating EBITDA(b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating EBITDA Margin |
28.9% |
|
29.9% |
|
28.7% |
|
30.0% |
|
|
|
|
|
|
|
|
|
|
Net Income(c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
|
|
|
|
|
|
“As we described at our recent Investor Day, WM is building distinctive platforms to drive competitive differentiation and fuel a powerful, long-term growth engine to create shareholder value. Our second quarter results are a strong demonstration of our progress on all fronts,” said
Fish continued, “We released our 2025 Sustainability Report, We’re Driving Sustainability, earlier this month, highlighting our progress toward our sustainability ambitions, including an impressive 22% reduction in greenhouse gas emissions since 2021. We’re proud of the work our team is doing to advance a more sustainable future for our communities and the environment.”
KEY HIGHLIGHTS FOR THE SECOND QUARTER OF 2025
Operating EBITDA |
Second Quarter 2025
|
Second Quarter 2024
|
||||||||||||||||||
|
|
|
As Adjusted (a) |
|
|
|
As Adjusted (a) |
|||||||||||||
|
Amount |
Margin |
Amount |
Margin |
Amount |
Margin |
Amount |
Margin |
||||||||||||
WM Legacy Business(d) |
$ |
1,777 |
30.7% |
$ |
1,813 |
31.3% |
|
$ |
1,552 |
28.7% |
$ |
1,618 |
30.0% |
|||||||
|
|
82 |
12.7% |
|
110 |
17.0% |
|
|
- |
- |
|
- |
- |
|||||||
|
$ |
1,859 |
28.9% |
$ |
1,923 |
29.9% |
|
$ |
1,552 |
28.7% |
$ |
1,618 |
30.0% |
|||||||
-
Adjusted operating EBITDA for the WM Legacy Business grew 12.1% and margin was 31.3%.(a) The Company’s Collection and Disposal business led the way with an adjusted margin of 37.9% driven by organic revenue growth, continued cost discipline, and optimized business mix.(a) The Company’s Recycling Processing and Sales and WM Renewable Energy businesses together contributed
$36 million to adjusted operating EBITDA growth, primarily due to sustainability growth projects.(a)(f) -
WM Healthcare Solutions contributed$110 million of adjusted operating EBITDA, in line with expectations.(a) The Company is on track to achieve the upper end of its targeted synergies of$80 to$100 million in 2025.
Revenue |
Second Quarter 2025
|
Second Quarter 2024
|
||||||||
|
Amount |
Growth |
Amount |
Growth |
||||||
WM Legacy Business(d) |
$ |
5,784 |
7.1% |
|
$ |
5,402 |
5.5% |
|||
|
|
646 |
N/A |
|
|
- |
- |
|||
|
$ |
6,430 |
19.0% |
|
$ |
5,402 |
5.5% |
- Revenue growth of 7.1% in the WM Legacy Business was driven by core price of 6.4% and Collection and Disposal yield of 4.1% as the Company continues its focus on customer lifetime value.(e)
- Volumes in the Collection and Disposal business grew 1.6% as compared to the second quarter of 2024, with robust growth in landfill volumes more than offsetting the Company’s loss of a relatively large residential contract.
Operating Expenses |
Second Quarter 2025
|
Second Quarter 2024
|
||||||||||||||||||
|
|
|
As Adjusted (a) |
|
|
|
As Adjusted (a) |
|||||||||||||
|
Amount |
|
Margin |
|
Amount |
|
Margin |
|
Amount |
|
Margin |
|
Amount |
|
Margin |
|||||
WM Legacy Business(d) |
$ |
3,433 |
59.4% |
$ |
3,433 |
59.4% |
|
$ |
3,291 |
60.9% |
$ |
3,290 |
60.9% |
|||||||
|
|
406 |
62.8% |
|
402 |
62.2% |
|
|
- |
- |
|
- |
- |
|||||||
|
$ |
3,839 |
59.7% |
$ |
3,835 |
59.6% |
|
$ |
3,291 |
60.9% |
$ |
3,290 |
60.9% |
- Adjusted operating expenses as a percentage of revenue for the WM Legacy Business improved 150 basis points, reflecting the margin benefits of additional landfill volumes as well as the Company’s disciplined cost focus, demonstrated by improved driver turnover and safety performance, routing technology benefits, the strategic exit from low-margin residential collection business, and the benefit of capital investments made in the fleet.(a)
SG&A Expenses |
Second Quarter 2025
|
|
Second Quarter 2024
|
|||||||||||||||||
|
|
As Adjusted (a) |
|
|
As Adjusted (a) | |||||||||||||||
|
Amount |
|
Margin |
|
Amount |
|
Margin |
|
Amount |
|
Margin |
|
Amount |
|
Margin |
|||||
WM Legacy Business(d) |
$ |
546 |
9.4% |
$ |
537 |
9.3% |
|
$ |
501 |
9.3% |
$ |
494 |
9.1% |
|||||||
|
|
150 |
23.2% |
|
135 |
20.9% |
|
|
- |
- |
|
- |
- |
|||||||
|
$ |
696 |
10.8% |
$ |
672 |
10.5% |
|
$ |
501 |
9.3% |
$ |
494 |
9.1% |
- Adjusted SG&A results in the WM Legacy Business demonstrate the Company’s commitment to cost discipline. The slight increase in SG&A margin compared to the prior year quarter is primarily related to intentional spending to support technology and optimization initiatives.
-
SG&A as a percentage of revenue for
WM Healthcare Solutions improved 200 basis points sequentially, or 270 basis points on an adjusted basis, reflecting the contribution of synergies from the Company’s efforts to integrate and streamline its sales and back-office processes.(a)
Cash Flow and Investments
-
Through the first six months of the year, the Company generated
$2.75 billion of net cash provided by operating activities, driven by strong operating EBITDA growth partially offset by higher cash interest related primarily to the funding of theStericycle acquisition. -
Free cash flow in the first half of the year was
$1.29 billion , driven by robust operating EBITDA growth partially offset by a planned increase in capital expenditures.(a)
Sustainability and WM Healthcare Solutions Update
-
The Company continues to progress its strategic investments in recycling and renewable natural gas facilities that drive economic and environmental value. During the quarter, three growth projects commenced operations, including a new renewable natural gas facility in
Illinois , a recycling automation project inPennsylvania and a new market recycling facility inOregon . These additions bring total renewable natural gas projects completed to eight out of 20 planned facilities and total recycling automation and new market projects completed to 29 out of 39 planned. -
Integration of
WM Healthcare Solutions continues to advance, and as announced during the June Investor Day, the Company has identified$50 million of operating EBITDA opportunities from cross-selling solid waste and medical waste solutions to existing customers, with$11 million of annualized operating EBITDA already secured. Including the cross-selling opportunities, anticipated run-rate synergies are expected to total$300 million of operating EBITDA by 2027.
2025 Outlook
With two quarters of the year complete, the Company is confident in its ability to deliver upon its full-year outlook for adjusted operating EBITDA and is positioned to deliver free cash flow in excess of its initial target.
-
The Company delivered adjusted operating EBITDA in the first six months of the year in line with its expectations and initial guidance. The Company is affirming its adjusted operating EBITDA guidance midpoint of
$7.550 billion and narrowing its range slightly to$7.475 and$7.625 billion .(a) -
Free cash flow is now projected to be between
$2.8 and$2.9 billion , an increase of$125 million from the Company’s initial guidance.(a) The increase in the free cash flow outlook is driven by recently enacted tax policy that restores bonus depreciation to 100%. -
Total Company revenue is now expected to be between$25.275 and$25.475 billion . The decrease from prior expectations is primarily related to the recent decline in recycled commodity prices which has an outsized impact on the Company’s low-margin recycling brokerage business, as well as the impacts of a decline in certain Collection and Disposal volumes in the first quarter of 2025 due to the particularly harsh winter weather.(g) - Adjusted operating EBITDA margin is now expected to be between 29.6% and 29.9%, an increase from the prior guidance of between 29.2% and 29.7%.(a)
Fish concluded, “We set a high bar in 2025, and through the first half of the year we have met those high expectations. Our team is focused on serving our customers, optimizing our costs, and innovating to support differentiation and growth. Executing on these priorities is expected to drive strong results in the back half of 2025 and position us to deliver on our guidance, achieve attractive returns on investments and grow shareholder value.”
(a) |
The information labeled as adjusted in this press release, as well as free cash flow, are non-GAAP measures. Please see “Non-GAAP Financial Measures” below and the reconciliations in the accompanying schedules for more information. |
|
|
||
(b) |
Management defines operating EBITDA as GAAP income from operations before depreciation, depletion and amortization; this measure may not be comparable to similarly titled measures reported by other companies. |
|
|
||
(c) |
For purposes of this press release, all references to “Net income” refer to the financial statement line item “Net income attributable to |
|
|
||
(d) |
Management defines WM Legacy Business as total Company GAAP results excluding the |
|
|
||
(e) |
Core price is a performance metric used by management to evaluate the effectiveness of our pricing strategies; it is not derived from our financial statements and may not be comparable to measures presented by other companies. Core price is based on certain historical assumptions, which may differ from actual results, to allow for comparability between reporting periods and to reveal trends in results over time. |
|
|
||
(f) |
The Company’s blended average price received for single stream recycled commodities sold during the quarter was about |
|
|
||
(g) |
The Company now expects the blended average price received for single stream recycled commodities sold during 2025 to be about |
The Company will host a conference call at
Listeners can access a live audio webcast of the conference call by visiting investors.wm.com and selecting “Events & Presentations” from the website menu. A replay of the audio webcast will be available at the same location following the conclusion of the call.
Conference call participants should register to obtain their dial in and passcode details. This streamlined process improves security and eliminates wait times when joining the call.
ABOUT WM
WM (WM.com) is
FORWARD-LOOKING STATEMENTS
The Company, from time to time, provides estimates or projections of financial and other data, comments on expectations relating to future periods and makes statements of opinion, view or belief about current and future events, circumstances or performance. This press release contains a number of such forward-looking statements, including all statements under the heading “2025 Outlook” and all statements regarding future performance and results of our business; achievement of targets, financial guidance or outlook; growth and optimization of our business; integration of the
NON-GAAP FINANCIAL MEASURES
To supplement its financial information, the Company has presented, and/or may discuss on the conference call, adjusted measures including adjusted earnings per diluted share, adjusted net income, adjusted income from operations and margin, adjusted operating EBITDA and margin, adjusted operating expense and margin, and adjusted SG&A expenses and margin. All adjusted measures and free cash flow are non-GAAP financial measures, as defined in Regulation G of the Securities Exchange Act of 1934, as amended. The Company reports its financial results in compliance with GAAP but believes that also discussing non-GAAP measures provides investors with (i) financial measures the Company uses in the management of its business and (ii) additional, meaningful comparisons of current results to prior periods’ results by excluding items that the Company does not believe reflect its fundamental business performance and are not representative or indicative of its results of operations.
In addition, the Company’s projected adjusted operating EBITDA is anticipated to be adjusted to exclude the effects of other events or circumstances that are not representative or indicative of the Company’s results of operations. Such excluded items are not currently determinable, but may be significant, such as asset impairments and one-time items, charges, gains or losses from divestitures or litigation, and other items. Due to the uncertainty of the likelihood, amount and timing of any such items, the Company does not have information available to provide a quantitative reconciliation of such projection to the comparable GAAP measure.
The Company discusses free cash flow and provides a projection of free cash flow because the Company believes that it is indicative of its ability to pay its quarterly dividends, repurchase common stock, fund acquisitions and other investments and, in the absence of refinancings, to repay its debt obligations. The Company believes free cash flow gives investors useful insight into how the Company views its liquidity, but the use of free cash flow as a liquidity measure has material limitations because it excludes certain expenditures that are required or that the Company has committed to, such as declared dividend payments and debt service requirements. The Company defines free cash flow as net cash provided by operating activities, less capital expenditures, plus proceeds from divestitures of businesses and other assets (net of cash divested); this definition may not be comparable to similarly-titled measures reported by other companies.
The quantitative reconciliations of non-GAAP measures to the most comparable GAAP measures are included in the accompanying schedules, with the exception of projected adjusted operating EBITDA. Non-GAAP measures should not be considered a substitute for financial measures presented in accordance with GAAP.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(In Millions, Except per Share Amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Operating revenues |
|
$ |
6,430 |
|
|
$ |
5,402 |
|
|
$ |
12,448 |
|
|
$ |
10,561 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating |
|
|
3,839 |
|
|
|
3,291 |
|
|
|
7,486 |
|
|
|
6,431 |
|
Selling, general and administrative |
|
|
696 |
|
|
|
501 |
|
|
|
1,383 |
|
|
|
992 |
|
Depreciation, depletion and amortization |
|
|
708 |
|
|
|
543 |
|
|
|
1,364 |
|
|
|
1,057 |
|
Restructuring |
|
|
12 |
|
|
|
— |
|
|
|
25 |
|
|
|
— |
|
(Gain) loss from divestitures, asset impairments and unusual items, net |
|
|
24 |
|
|
|
58 |
|
|
|
26 |
|
|
|
56 |
|
|
|
|
5,279 |
|
|
|
4,393 |
|
|
|
10,284 |
|
|
|
8,536 |
|
Income from operations |
|
|
1,151 |
|
|
|
1,009 |
|
|
|
2,164 |
|
|
|
2,025 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
(232 |
) |
|
|
(136 |
) |
|
|
(464 |
) |
|
|
(266 |
) |
Equity in net income (loss) of unconsolidated entities |
|
|
2 |
|
|
|
22 |
|
|
|
7 |
|
|
|
3 |
|
Other, net |
|
|
7 |
|
|
|
(1 |
) |
|
|
9 |
|
|
|
1 |
|
|
|
|
(223 |
) |
|
|
(115 |
) |
|
|
(448 |
) |
|
|
(262 |
) |
Income before income taxes |
|
|
928 |
|
|
|
894 |
|
|
|
1,716 |
|
|
|
1,763 |
|
Income tax expense |
|
|
201 |
|
|
|
214 |
|
|
|
352 |
|
|
|
376 |
|
Consolidated net income |
|
|
727 |
|
|
|
680 |
|
|
|
1,364 |
|
|
|
1,387 |
|
Less: Net income (loss) attributable to noncontrolling interests |
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
(1 |
) |
Net income attributable to |
|
$ |
726 |
|
|
$ |
680 |
|
|
$ |
1,363 |
|
|
$ |
1,388 |
|
Basic earnings per common share |
|
$ |
1.80 |
|
|
$ |
1.70 |
|
|
$ |
3.39 |
|
|
$ |
3.46 |
|
Diluted earnings per common share |
|
$ |
1.80 |
|
|
$ |
1.69 |
|
|
$ |
3.37 |
|
|
$ |
3.44 |
|
Weighted average basic common shares outstanding |
|
|
402.6 |
|
|
|
401.3 |
|
|
|
402.5 |
|
|
|
401.5 |
|
Weighted average diluted common shares outstanding |
|
|
404.3 |
|
|
|
403.2 |
|
|
|
404.0 |
|
|
|
403.3 |
|
|
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
(In Millions) |
||||||
(Unaudited) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
2025 |
|
2024 |
||
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
440 |
|
$ |
414 |
Receivables, net |
|
|
3,931 |
|
|
3,687 |
Other |
|
|
613 |
|
|
673 |
Total current assets |
|
|
4,984 |
|
|
4,774 |
Property and equipment, net |
|
|
19,963 |
|
|
19,340 |
|
|
|
13,886 |
|
|
13,438 |
Other intangible assets, net |
|
|
3,964 |
|
|
4,188 |
Other |
|
|
2,925 |
|
|
2,827 |
Total assets |
|
$ |
45,722 |
|
$ |
44,567 |
LIABILITIES AND EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable, accrued liabilities and deferred revenues |
|
$ |
4,852 |
|
$ |
4,899 |
Current portion of long-term debt |
|
|
964 |
|
|
1,359 |
Total current liabilities |
|
|
5,816 |
|
|
6,258 |
Long-term debt, less current portion |
|
|
23,056 |
|
|
22,541 |
Other |
|
|
7,648 |
|
|
7,514 |
Total liabilities |
|
|
36,520 |
|
|
36,313 |
Equity: |
|
|
|
|
|
|
|
|
|
9,201 |
|
|
8,252 |
Noncontrolling interests |
|
|
1 |
|
|
2 |
Total equity |
|
|
9,202 |
|
|
8,254 |
Total liabilities and equity |
|
$ |
45,722 |
|
$ |
44,567 |
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(In Millions) |
||||||||
(Unaudited) |
||||||||
|
|
|
|
|
|
|
||
|
|
Six Months Ended |
||||||
|
|
|
||||||
|
|
2025 |
|
2024 |
||||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Consolidated net income |
|
$ |
1,364 |
|
|
$ |
1,387 |
|
Adjustments to reconcile consolidated net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation, depletion and amortization |
|
|
1,364 |
|
|
|
1,057 |
|
Other |
|
|
292 |
|
|
|
166 |
|
Change in operating assets and liabilities, net of effects of acquisitions and divestitures |
|
|
(267 |
) |
|
|
(89 |
) |
Net cash provided by operating activities |
|
|
2,753 |
|
|
|
2,521 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Acquisitions of businesses, net of cash acquired |
|
|
(366 |
) |
|
|
(243 |
) |
Capital expenditures |
|
|
(1,563 |
) |
|
|
(1,335 |
) |
Proceeds from divestitures of businesses and other assets, net of cash divested |
|
|
103 |
|
|
|
58 |
|
Other, net |
|
|
(89 |
) |
|
|
(839 |
) |
Net cash used in investing activities |
|
|
(1,915 |
) |
|
|
(2,359 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
New borrowings |
|
|
9,135 |
|
|
|
9,180 |
|
Debt repayments |
|
|
(9,234 |
) |
|
|
(8,752 |
) |
Common stock repurchase program |
|
|
— |
|
|
|
(262 |
) |
Cash dividends |
|
|
(669 |
) |
|
|
(608 |
) |
Exercise of common stock options |
|
|
50 |
|
|
|
36 |
|
Tax payments associated with equity-based compensation transactions |
|
|
(49 |
) |
|
|
(48 |
) |
Other, net |
|
|
(14 |
) |
|
|
(10 |
) |
Net cash used in financing activities |
|
|
(781 |
) |
|
|
(464 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents |
|
|
8 |
|
|
|
(4 |
) |
Increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents |
|
|
65 |
|
|
|
(306 |
) |
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period |
|
|
487 |
|
|
|
552 |
|
Cash, cash equivalents and restricted cash and cash equivalents at end of period |
|
$ |
552 |
|
|
$ |
246 |
|
|
||||||||||||||||||||
SUMMARY DATA SHEET |
||||||||||||||||||||
(In Millions) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Operating Revenues by Line of Business |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
||||||||||||||||||
|
|
2025 |
|
2024 |
||||||||||||||||
|
|
Gross |
|
Intercompany |
|
Net |
|
Gross |
|
Intercompany |
|
Net |
||||||||
|
|
Operating |
|
Operating |
|
Operating |
|
Operating |
|
Operating |
|
Operating |
||||||||
|
|
Revenues |
|
Revenues |
|
Revenues |
|
Revenues(a) |
|
Revenues(a) |
|
Revenues |
||||||||
Commercial |
|
$ |
1,618 |
|
$ |
(220 |
) |
|
$ |
1,398 |
|
$ |
1,526 |
|
$ |
(196 |
) |
|
$ |
1,330 |
Industrial |
|
|
1,013 |
|
|
(223 |
) |
|
|
790 |
|
|
978 |
|
|
(199 |
) |
|
|
779 |
Residential |
|
|
894 |
|
|
(22 |
) |
|
|
872 |
|
|
886 |
|
|
(23 |
) |
|
|
863 |
Other collection |
|
|
864 |
|
|
(68 |
) |
|
|
796 |
|
|
781 |
|
|
(52 |
) |
|
|
729 |
Total collection |
|
|
4,389 |
|
|
(533 |
) |
|
|
3,856 |
|
|
4,171 |
|
|
(470 |
) |
|
|
3,701 |
Landfill(a) |
|
|
1,446 |
|
|
(410 |
) |
|
|
1,036 |
|
|
1,262 |
|
|
(389 |
) |
|
|
873 |
Transfer |
|
|
681 |
|
|
(292 |
) |
|
|
389 |
|
|
618 |
|
|
(270 |
) |
|
|
348 |
Total Collection and Disposal |
|
$ |
6,516 |
|
$ |
(1,235 |
) |
|
$ |
5,281 |
|
$ |
6,051 |
|
$ |
(1,129 |
) |
|
$ |
4,922 |
Recycling Processing and Sales |
|
|
482 |
|
|
(101 |
) |
|
|
381 |
|
|
475 |
|
|
(70 |
) |
|
|
405 |
WM Renewable Energy |
|
|
115 |
|
|
— |
|
|
|
115 |
|
|
70 |
|
|
(1 |
) |
|
|
69 |
|
|
|
647 |
|
|
(1 |
) |
|
|
646 |
|
|
— |
|
|
— |
|
|
|
— |
Corporate and Other(a) |
|
|
15 |
|
|
(8 |
) |
|
|
7 |
|
|
14 |
|
|
(8 |
) |
|
|
6 |
Total |
|
$ |
7,775 |
|
$ |
(1,345 |
) |
|
$ |
6,430 |
|
$ |
6,610 |
|
$ |
(1,208 |
) |
|
$ |
5,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Six Months Ended |
||||||||||||||||||
|
|
2025 |
|
2024 |
||||||||||||||||
|
|
Gross |
|
Intercompany |
|
Net |
|
Gross |
|
Intercompany |
|
Net |
||||||||
|
|
Operating |
|
Operating |
|
Operating |
|
Operating |
|
Operating |
|
Operating |
||||||||
|
|
Revenues |
|
Revenues |
|
Revenues |
|
Revenues(a) |
|
Revenues(a) |
|
Revenues |
||||||||
Commercial |
|
$ |
3,212 |
|
$ |
(434 |
) |
|
$ |
2,778 |
|
$ |
3,027 |
|
$ |
(381 |
) |
|
$ |
2,646 |
Industrial |
|
|
1,953 |
|
|
(422 |
) |
|
|
1,531 |
|
|
1,912 |
|
|
(386 |
) |
|
|
1,526 |
Residential |
|
|
1,788 |
|
|
(44 |
) |
|
|
1,744 |
|
|
1,762 |
|
|
(45 |
) |
|
|
1,717 |
Other collection |
|
|
1,689 |
|
|
(140 |
) |
|
|
1,549 |
|
|
1,532 |
|
|
(105 |
) |
|
|
1,427 |
Total collection |
|
|
8,642 |
|
|
(1,040 |
) |
|
|
7,602 |
|
|
8,233 |
|
|
(917 |
) |
|
|
7,316 |
Landfill(a) |
|
|
2,639 |
|
|
(763 |
) |
|
|
1,876 |
|
|
2,414 |
|
|
(749 |
) |
|
|
1,665 |
Transfer |
|
|
1,273 |
|
|
(548 |
) |
|
|
725 |
|
|
1,178 |
|
|
(521 |
) |
|
|
657 |
Total Collection and Disposal |
|
$ |
12,554 |
|
$ |
(2,351 |
) |
|
$ |
10,203 |
|
$ |
11,825 |
|
$ |
(2,187 |
) |
|
$ |
9,638 |
Recycling Processing and Sales |
|
|
947 |
|
|
(182 |
) |
|
|
765 |
|
|
911 |
|
|
(138 |
) |
|
|
773 |
WM Renewable Energy |
|
|
207 |
|
|
(1 |
) |
|
|
206 |
|
|
140 |
|
|
(2 |
) |
|
|
138 |
|
|
|
1,274 |
|
|
(9 |
) |
|
|
1,265 |
|
|
— |
|
|
— |
|
|
|
— |
Corporate and Other(a) |
|
|
25 |
|
|
(16 |
) |
|
|
9 |
|
|
25 |
|
|
(13 |
) |
|
|
12 |
Total |
|
$ |
15,007 |
|
$ |
(2,559 |
) |
|
$ |
12,448 |
|
$ |
12,901 |
|
$ |
(2,340 |
) |
|
$ |
10,561 |
(a) |
In the fourth quarter of 2024, the Company adjusted gross and intercompany operating revenues to reflect the 15% royalty paid by WM Renewable Energy to Collection and Disposal and Corporate and Other businesses for the purchase of landfill gas. There was no change to net operating revenues. The three months and six months ended |
|
||||||||||||||||||||||||||||||||
SUMMARY DATA SHEET |
||||||||||||||||||||||||||||||||
(In Millions) |
||||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||||
Internal Revenue Growth |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Period-to-Period Change for the |
|
|
Period-to-Period Change for the |
|
||||||||||||||||||||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
As a % of |
|
|
|
|
|
As a % of |
|
|
|
|
|
As a % of |
|
|
|
|
|
As a % of |
|
||||||||
|
|
|
|
|
Related |
|
|
|
|
|
Total |
|
|
|
|
|
Related |
|
|
|
|
|
Total |
|
||||||||
|
|
Amount |
|
Business(a) |
|
|
Amount |
|
Company(b) |
|
|
Amount |
|
Business(a) |
|
|
Amount |
|
Company(b) |
|
||||||||||||
Collection and Disposal |
|
$ |
191 |
|
|
4.1 |
|
% |
|
|
|
|
|
|
|
$ |
370 |
|
|
4.0 |
|
% |
|
|
|
|
|
|
||||
Recycling Processing and Sales and WM Renewable Energy(c) |
|
|
(25 |
) |
|
(5.3 |
) |
|
|
|
|
|
|
|
|
|
(25 |
) |
|
(2.7 |
) |
|
|
|
|
|
|
|
||||
Energy surcharge and mandated fees |
|
|
9 |
|
|
4.2 |
|
|
|
|
|
|
|
|
|
|
7 |
|
|
1.7 |
|
|
|
|
|
|
|
|
||||
Total average yield(d) |
|
|
|
|
|
|
|
$ |
175 |
|
|
3.3 |
|
% |
|
|
|
|
|
|
|
$ |
352 |
|
|
3.4 |
|
% |
||||
Volume(e) |
|
|
|
|
|
|
|
|
115 |
|
|
2.1 |
|
|
|
|
|
|
|
|
|
|
119 |
|
|
1.1 |
|
|
||||
Internal revenue growth |
|
|
|
|
|
|
|
|
290 |
|
|
5.4 |
|
|
|
|
|
|
|
|
|
|
471 |
|
|
4.5 |
|
|
||||
Acquisitions |
|
|
|
|
|
|
|
|
746 |
|
|
13.7 |
|
|
|
|
|
|
|
|
|
|
1,440 |
|
|
13.6 |
|
|
||||
Divestitures |
|
|
|
|
|
|
|
|
(6 |
) |
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
(10 |
) |
|
(0.1 |
) |
|
||||
Foreign currency translation |
|
|
|
|
|
|
|
|
(2 |
) |
|
— |
|
|
|
|
|
|
|
|
|
|
(14 |
) |
|
(0.1 |
) |
|
||||
Total |
|
|
|
|
|
|
|
$ |
1,028 |
|
|
19.0 |
|
% |
|
|
|
|
|
|
|
$ |
1,887 |
|
|
17.9 |
|
% |
|
|
Period-to-Period Change for the |
|
|
Period-to-Period Change for the |
|
||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||
|
|
|
|
|
|
|
||||||
|
|
As a % of Related Business(a) |
|
|
As a % of Related Business(a) |
|
||||||
|
|
Yield |
|
Volume |
|
|
Yield |
|
Volume(f) |
|
||
Commercial |
|
5.3 |
% |
(0.1 |
) |
% |
|
5.5 |
% |
— |
|
% |
Industrial |
|
3.8 |
|
(1.2 |
) |
|
|
3.5 |
|
(1.3 |
) |
|
Residential |
|
5.7 |
|
(5.7 |
) |
|
|
5.4 |
|
(4.6 |
) |
|
Total collection |
|
4.7 |
|
(1.7 |
) |
|
|
4.7 |
|
(1.4 |
) |
|
MSW |
|
7.0 |
|
4.5 |
|
|
|
5.6 |
|
4.1 |
|
|
Transfer |
|
4.0 |
|
(3.0 |
) |
|
|
4.8 |
|
(3.5 |
) |
|
Total Collection and Disposal |
|
4.1 |
% |
1.6 |
|
% |
|
4.0 |
% |
0.8 |
|
% |
(a) |
Calculated by dividing the increase or decrease for the current year period by the prior year period’s related business revenues adjusted to exclude the impacts of divestitures for the current year period. |
|
(b) |
Calculated by dividing the increase or decrease for the current year period by the prior year period’s total Company revenues adjusted to exclude the impacts of divestitures for the current year period. |
|
(c) |
Includes combined impact of commodity price variability in both our Recycling Processing and Sales and WM Renewable Energy segments, as well as changes in certain recycling fees charged by our collection and disposal operations. |
|
(d) |
The amounts reported herein represent the changes in our revenue attributable to average yield for the total Company. |
|
(e) |
Includes activities from our Corporate and Other businesses. |
|
(f) |
Workday adjusted volume impact. |
|
|||||||||||||||||
SUMMARY DATA SHEET |
|||||||||||||||||
(In Millions) |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Free Cash Flow(a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
||||||||
Net cash provided by operating activities |
|
$ |
1,545 |
|
|
$ |
1,154 |
|
|
$ |
2,753 |
|
|
$ |
2,521 |
|
|
Capital expenditures to support the business |
|
|
(572 |
) |
|
|
(445 |
) |
|
|
(1,275 |
) |
|
|
(947 |
) |
|
Proceeds from divestitures of businesses and other assets, net of cash divested |
|
|
5 |
|
|
|
43 |
|
|
|
103 |
|
|
|
58 |
|
|
Free cash flow without sustainability growth investments |
|
|
978 |
|
|
|
752 |
|
|
|
1,581 |
|
|
|
1,632 |
|
|
Capital expenditures - sustainability growth investments |
|
|
(160 |
) |
|
|
(222 |
) |
|
|
(288 |
) |
|
|
(388 |
) |
|
Free cash flow |
|
$ |
818 |
|
|
$ |
530 |
|
|
$ |
1,293 |
|
|
$ |
1,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
||||||||
Supplemental Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Internalization of waste, based on disposal costs |
|
|
71.9 |
|
% |
|
69.5 |
|
% |
|
71.3 |
|
% |
|
68.9 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Landfill depletable tons (in millions) |
|
|
34.7 |
|
|
|
32.0 |
|
|
|
64.0 |
|
|
|
61.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Acquisition Summary(b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross annualized revenue acquired |
|
$ |
131 |
|
|
$ |
77 |
|
|
$ |
142 |
|
|
$ |
78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total consideration, net of cash acquired |
|
|
404 |
|
|
|
237 |
|
|
|
411 |
|
|
|
240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash paid for acquisitions consummated during the period, net of cash acquired |
|
|
363 |
|
|
|
231 |
|
|
|
370 |
|
|
|
233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash paid for acquisitions including contingent consideration and other items from prior periods, net of cash acquired |
|
|
365 |
|
|
|
232 |
|
|
|
378 |
|
|
|
250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Landfill Depletion and Accretion Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
||||||||
Landfill depletion expense: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost basis of landfill assets(c) |
|
$ |
182 |
|
|
$ |
162 |
|
|
$ |
332 |
|
|
$ |
308 |
|
|
Asset retirement costs |
|
|
38 |
|
|
|
39 |
|
|
|
71 |
|
|
|
69 |
|
|
Total landfill depletion expense(c) |
|
|
220 |
|
|
|
201 |
|
|
|
403 |
|
|
|
377 |
|
|
Accretion expense |
|
36 |
|
|
33 |
|
|
71 |
|
|
66 |
|
|
||||
Landfill depletion and accretion expense |
|
$ |
256 |
|
|
$ |
234 |
|
|
$ |
474 |
|
|
$ |
443 |
|
|
(a) |
The summary of free cash flow has been prepared to highlight and facilitate understanding of the principal cash flow elements. Free cash flow is not a measure of financial performance under generally accepted accounting principles and is not intended to replace the consolidated statement of cash flows that was prepared in accordance with generally accepted accounting principles. |
|
(b) |
Represents amounts associated with business acquisitions consummated during the applicable period except where noted. |
|
(c) |
For both the second quarter of 2025 and the six months ended |
|
||||||||||||||||
RECONCILIATION OF CERTAIN NON-GAAP MEASURES |
||||||||||||||||
(In Millions, Except Per Share Amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||||||
|
|
Income from |
|
Pre-tax |
|
Tax |
|
Net |
|
Diluted Per |
||||||
|
|
Operations |
|
Income |
|
Expense |
|
Income (a) |
|
Share Amount |
||||||
As reported amounts |
|
$ |
1,151 |
|
|
$ |
928 |
|
$ |
201 |
|
$ |
726 |
|
$ |
1.80 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
|
|
|
37 |
|
|
8 |
|
|
29 |
|
|
|
Loss from asset impairments, unusual items and other, net (c) |
|
|
27 |
|
|
|
27 |
|
|
5 |
|
|
22 |
|
|
|
|
|
|
64 |
|
|
|
64 |
|
|
13 |
|
|
51 |
|
|
0.12 |
As adjusted amounts |
|
$ |
1,215 |
|
|
$ |
992 |
|
$ |
214 |
(d) |
$ |
777 |
|
$ |
1.92 |
Depreciation, depletion and amortization |
|
|
708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating EBITDA |
|
$ |
1,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating EBITDA margin |
|
|
29.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||||||
|
|
Income from |
|
Pre-tax |
|
Tax |
|
Net |
|
Diluted Per |
||||||
|
|
Operations |
|
Income |
|
Expense |
|
Income (a) |
|
Share Amount |
||||||
As reported amounts |
|
$ |
1,009 |
|
|
$ |
894 |
|
$ |
214 |
|
$ |
680 |
|
$ |
1.69 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
7 |
|
|
1 |
|
|
6 |
|
|
|
Collective bargaining agreement costs |
|
|
1 |
|
|
|
1 |
|
|
— |
|
|
1 |
|
|
|
Loss from asset impairments, unusual items and other, net (c) |
|
|
58 |
|
|
|
58 |
|
|
13 |
|
|
45 |
|
|
|
|
|
|
66 |
|
|
|
66 |
|
|
14 |
|
|
52 |
|
|
0.13 |
As adjusted amounts |
|
$ |
1,075 |
|
|
$ |
960 |
|
$ |
228 |
(d) |
$ |
732 |
|
$ |
1.82 |
Depreciation, depletion and amortization |
|
|
543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating EBITDA |
|
$ |
1,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating EBITDA margin |
|
|
30.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
For purposes of this press release table, all references to “Net income” refer to the financial statement line item “Net income attributable to |
|
(b) |
Includes acquisition and integration-related costs, severance and retention costs, and WM Healthcare Solutions Enterprise Resource Planning (ERP) system costs. |
|
(c) |
The three months ended |
|
(d) |
The Company calculates its effective tax rate based on actual dollars. When the effective tax rate is calculated by dividing the Tax Expense amount in the table above by the Pre-tax Income amount, differences occur due to rounding, as these items have been rounded in millions. The second quarter 2025 and 2024 adjusted effective tax rates were 21.8% and 23.9%, respectively. |
|
|||||||||||||||||||||||||||||
RECONCILIATION OF CERTAIN NON-GAAP MEASURES |
|||||||||||||||||||||||||||||
(In Millions) |
|||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Three Months Ended |
|
||||||||||||||||||||||||||
|
|
|
|
|
Recycling |
|
WM |
|
|
|
Total WM |
|
WM |
|
|
|
|||||||||||||
|
|
Collection |
|
Processing |
|
Renewable |
|
Corporate |
|
Legacy |
|
Healthcare |
|
|
|
|
|||||||||||||
|
|
and Disposal(a)(b) |
|
and Sales(a) |
|
Energy(b) |
|
and Other |
|
Business |
|
Solutions |
|
Total WM |
|
||||||||||||||
Adjusted Operating EBITDA and Adjusted Operating EBITDA Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Gross operating revenues, as reported |
|
$ |
6,516 |
|
|
$ |
482 |
|
|
$ |
115 |
|
|
$ |
15 |
|
|
$ |
7,128 |
|
|
$ |
647 |
|
|
$ |
7,775 |
|
|
Intercompany operating revenues |
|
|
(1,235 |
) |
|
|
(101 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(1,344 |
) |
|
|
(1 |
) |
|
|
(1,345 |
) |
|
Net operating revenues, as reported |
|
$ |
5,281 |
|
|
$ |
381 |
|
|
$ |
115 |
|
|
$ |
7 |
|
|
$ |
5,784 |
|
|
$ |
646 |
|
|
$ |
6,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income from operations, as reported |
|
$ |
1,461 |
|
|
$ |
24 |
|
|
$ |
38 |
|
|
$ |
(349 |
) |
|
$ |
1,174 |
|
|
$ |
(23 |
) |
|
$ |
1,151 |
|
|
Depreciation, depletion and amortization |
|
|
517 |
|
|
|
45 |
|
|
|
15 |
|
|
|
26 |
|
|
|
603 |
|
|
|
105 |
|
|
|
708 |
|
|
Operating EBITDA, as reported |
|
$ |
1,978 |
|
|
$ |
69 |
|
|
$ |
53 |
|
|
$ |
(323 |
) |
|
$ |
1,777 |
|
|
$ |
82 |
|
|
$ |
1,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9 |
|
|
|
9 |
|
|
|
28 |
|
|
|
37 |
|
|
Loss from asset impairments, unusual items and other, net(d) |
|
|
25 |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
27 |
|
|
|
— |
|
|
|
27 |
|
|
|
|
|
25 |
|
|
|
1 |
|
|
|
— |
|
|
|
10 |
|
|
|
36 |
|
|
|
28 |
|
|
|
64 |
|
|
Adjusted operating EBITDA |
|
$ |
2,003 |
|
|
$ |
70 |
|
|
$ |
53 |
|
|
$ |
(313 |
) |
|
$ |
1,813 |
|
|
$ |
110 |
|
|
$ |
1,923 |
|
|
Operating EBITDA margin, as reported |
|
|
37.5 |
|
% |
|
18.1 |
|
% |
|
46.1 |
|
% |
|
N/A |
|
|
30.7 |
|
% |
|
12.7 |
|
% |
|
28.9 |
|
% |
|
Adjusted operating EBITDA margin |
|
|
37.9 |
|
% |
|
18.4 |
|
% |
|
46.1 |
|
% |
|
N/A |
|
|
31.3 |
|
% |
|
17.0 |
|
% |
|
29.9 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Three Months Ended |
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
Recycling |
|
WM |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Collection |
|
Processing |
|
Renewable |
|
Corporate |
|
|
|
|
|
|
|
|
|||||||||||||
|
|
and Disposal(a)(b) |
|
and Sales(a) |
|
Energy(b) |
|
and Other |
|
Total WM |
|
|
|
|
|
||||||||||||||
Adjusted Operating EBITDA and Adjusted Operating EBITDA Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Gross operating revenues, as reported |
|
$ |
6,051 |
|
|
$ |
475 |
|
|
$ |
70 |
|
|
$ |
14 |
|
|
$ |
6,610 |
|
|
|
|
|
|
|
|
||
Intercompany operating revenues |
|
|
(1,129 |
) |
|
|
(70 |
) |
|
|
(1 |
) |
|
|
(8 |
) |
|
|
(1,208 |
) |
|
|
|
|
|
|
|
||
Net operating revenues, as reported |
|
$ |
4,922 |
|
|
$ |
405 |
|
|
$ |
69 |
|
|
$ |
6 |
|
|
$ |
5,402 |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income from operations, as reported |
|
$ |
1,359 |
|
|
$ |
29 |
|
|
$ |
18 |
|
|
$ |
(397 |
) |
|
$ |
1,009 |
|
|
|
|
|
|
|
|
||
Depreciation, depletion and amortization |
|
|
475 |
|
|
|
31 |
|
|
|
9 |
|
|
|
28 |
|
|
|
543 |
|
|
|
|
|
|
|
|
||
Operating EBITDA, as reported |
|
$ |
1,834 |
|
|
$ |
60 |
|
|
$ |
27 |
|
|
$ |
(369 |
) |
|
$ |
1,552 |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
7 |
|
|
|
|
|
|
|
|
||
Collective bargaining agreement costs |
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
|
|
|
|
|
||
Loss from asset impairments, unusual items and other, net(d) |
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
55 |
|
|
|
58 |
|
|
|
|
|
|
|
|
||
|
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
62 |
|
|
|
66 |
|
|
|
|
|
|
|
|
||
Adjusted operating EBITDA |
|
$ |
1,838 |
|
|
$ |
60 |
|
|
$ |
27 |
|
|
$ |
(307 |
) |
|
$ |
1,618 |
|
|
|
|
|
|
|
|
||
Operating EBITDA margin, as reported |
|
|
37.3 |
|
% |
|
14.8 |
|
% |
|
39.1 |
|
% |
|
N/A |
|
|
28.7 |
|
% |
|
|
|
|
|
|
|||
Adjusted operating EBITDA margin |
|
|
37.3 |
|
% |
|
14.8 |
|
% |
|
39.1 |
|
% |
|
N/A |
|
|
30.0 |
|
% |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Certain fees related to the processing of recycled material we collect are included within our Collection and Disposal businesses. The amounts in Income from Operations for the three months ended |
|
(b) |
WM Renewable Energy pays a 15% intercompany royalty to our Collection and Disposal and Corporate and Other businesses for landfill gas. The total amount of royalties in Income from Operations for the three months ended |
|
(c) |
Includes acquisition and integration-related costs, severance and retention costs, and WM Healthcare Solutions Enterprise Resource Planning (ERP) system costs. |
|
(d) |
The three months ended |
|
|||||||||||||||||||||
RECONCILIATION OF CERTAIN NON-GAAP MEASURES |
|||||||||||||||||||||
(In Millions) |
|||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Three Months Ended |
|
Three Months Ended |
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
WM |
|
WM |
|
|
|
|
|
|
|
|
|
||||||||
|
|
Legacy |
|
Healthcare |
|
|
|
|
|
|
|
|
|
||||||||
|
|
Business |
|
Solutions |
|
Total WM |
|
Total WM |
|
|
|
|
|||||||||
Adjusted Operating Expenses and Adjusted Operating Expenses Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross operating revenues, as reported |
|
$ |
7,128 |
|
|
$ |
647 |
|
|
$ |
7,775 |
|
|
$ |
6,610 |
|
|
|
|
|
|
Intercompany operating revenues |
|
|
(1,344 |
) |
|
|
(1 |
) |
|
|
(1,345 |
) |
|
|
(1,208 |
) |
|
|
|
|
|
Operating revenues, as reported |
|
$ |
5,784 |
|
|
$ |
646 |
|
|
$ |
6,430 |
|
|
$ |
5,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating expenses, as reported |
|
$ |
3,433 |
|
|
$ |
406 |
|
|
$ |
3,839 |
|
|
$ |
3,291 |
|
|
|
|
|
|
As a % of net revenues |
|
|
59.4 |
|
% |
|
62.8 |
|
% |
|
59.7 |
|
% |
|
60.9 |
|
% |
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
— |
|
|
|
(4 |
) |
|
|
(4 |
) |
|
|
— |
|
|
|
|
|
|
Collective bargaining agreement costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
|
|
|
Operating expenses, as adjusted |
|
$ |
3,433 |
|
|
$ |
402 |
|
|
$ |
3,835 |
|
|
$ |
3,290 |
|
|
|
|
|
|
As a % of net revenues |
|
|
59.4 |
|
% |
|
62.2 |
|
% |
|
59.6 |
|
% |
|
60.9 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
|
WM |
|
WM |
|
|
|
|
|
|
|
WM |
|
||||||||
|
|
Legacy |
|
Healthcare |
|
|
|
|
|
|
|
Healthcare |
|
||||||||
|
|
Business |
|
Solutions |
|
Total WM |
|
Total WM |
|
Solutions |
|
||||||||||
Adjusted SG&A Expenses and Adjusted SG&A Expenses Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross operating revenues, as reported |
|
$ |
7,128 |
|
|
$ |
647 |
|
|
$ |
7,775 |
|
|
$ |
6,610 |
|
|
$ |
627 |
|
|
Intercompany operating revenues |
|
|
(1,344 |
) |
|
|
(1 |
) |
|
|
(1,345 |
) |
|
|
(1,208 |
) |
|
|
(8 |
) |
|
Operating revenues, as reported |
|
$ |
5,784 |
|
|
$ |
646 |
|
|
$ |
6,430 |
|
|
$ |
5,402 |
|
|
$ |
619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SG&A expenses, as reported |
|
$ |
546 |
|
|
$ |
150 |
|
|
$ |
696 |
|
|
$ |
501 |
|
|
$ |
156 |
|
|
As a % of net revenues |
|
|
9.4 |
|
% |
|
23.2 |
|
% |
|
10.8 |
|
% |
|
9.3 |
|
% |
|
25.2 |
|
% |
Adjustment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
(9 |
) |
|
|
(15 |
) |
|
|
(24 |
) |
|
|
(7 |
) |
|
|
(10 |
) |
|
SG&A expenses, as adjusted |
|
$ |
537 |
|
|
$ |
135 |
|
|
$ |
672 |
|
|
$ |
494 |
|
|
$ |
146 |
|
|
As a % of net revenues |
|
|
9.3 |
|
% |
|
20.9 |
|
% |
|
10.5 |
|
% |
|
9.1 |
|
% |
|
23.6 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
2025 Projected Free Cash Flow Reconciliation (b) |
|
Scenario 1 |
|
Scenario 2 |
|
|
|
|
|
|
|
|
|
|
|||||||
Net cash provided by operating activities |
|
$ |
5,860 |
|
|
$ |
6,025 |
|
|
|
|
|
|
|
|
|
|
|
|||
Capital expenditures to support the business |
|
|
(2,575 |
) |
|
|
(2,625 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Proceeds from divestitures of businesses and other assets, net of cash divested |
|
|
115 |
|
|
|
150 |
|
|
|
|
|
|
|
|
|
|
|
|||
Free cash flow without sustainability growth investments |
|
$ |
3,400 |
|
|
$ |
3,550 |
|
|
|
|
|
|
|
|
|
|
|
|||
Capital expenditures - sustainability growth investments |
|
|
(600 |
) |
|
|
(650 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Free cash flow |
|
$ |
2,800 |
|
|
$ |
2,900 |
|
|
|
|
|
|
|
|
|
|
|
|||
(a) |
|
|
(b) |
The reconciliation includes two scenarios that illustrate our projected free cash flow range for 2025. The amounts used in the reconciliation are subject to many variables, some of which are not under our control and, therefore, are not necessarily indicative of actual results. |
|
SUPPLEMENTAL INFORMATION PROVIDED FOR ILLUSTRATIVE PURPOSES ONLY |
(In Millions) |
(Unaudited) |
Diversity in the structure of recycling contracts results in different accounting treatment for commodity rebates. In accordance with revenue recognition guidance, our Company records gross recycling revenue and records rebates paid to customers as cost of goods sold. Other contract structures allow for netting of rebates against revenue. |
Additionally, there are differences in whether companies adjust for accretion expense in their calculation of EBITDA. Our Company does not adjust for landfill accretion expenses when calculating operating EBITDA, while other companies do adjust it for the calculation of their EBITDA measure. |
The table below illustrates the impact that differing contract structures and treatment of accretion expense has on the Company’s adjusted operating EBITDA margin results. This information has been provided to enhance comparability and is not intended to replace or adjust GAAP reported results. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
||||||||
|
|
Amount |
|
Change in
|
|
Amount |
|
Change in
|
||||
|
|
|
|
|
|
|
|
|
|
|
||
Recycling commodity rebates |
|
$ |
139 |
|
0.7 |
% |
|
$ |
212 |
|
1.2 |
% |
Accretion expense |
|
$ |
36 |
|
0.5 |
% |
|
$ |
33 |
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Six Months Ended |
||||||||||
|
|
|
|
|
||||||||
|
|
Amount |
|
Change in
|
|
Amount |
|
Change in
|
||||
|
|
|
|
|
|
|
|
|
|
|
||
Recycling commodity rebates |
|
$ |
377 |
|
0.9 |
% |
|
$ |
403 |
|
1.2 |
% |
Accretion expense |
|
$ |
71 |
|
0.6 |
% |
|
$ |
66 |
|
0.6 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250728215579/en/
FOR MORE INFORMATION
WM
W
ebsite
www.wm.com
A
nalysts
713.265.1656
eegl@wm.com
Media
media@wm.com
Source: WM