Waste Connections, Inc. (WCN)
NYSE: WCN · Real-Time Price · USD
194.49
-2.23 (-1.13%)
Apr 25, 2025, 4:00 PM EDT - Market closed
Waste Connections Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 629.03 | 617.57 | 762.8 | 835.66 | 618.05 | 204.68 | Upgrade
|
| Depreciation & Amortization | 1,191 | 1,164 | 1,003 | 918.96 | 813.01 | 752.4 | Upgrade
|
| Other Amortization | 7.99 | 10.01 | 6.48 | 5.45 | 5.06 | 7.51 | Upgrade
|
| Loss (Gain) From Sale of Assets | 128.77 | 122.64 | 38.88 | 9.52 | 11.35 | 28.26 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 16.38 | 417.38 | Upgrade
|
| Stock-Based Compensation | 79.37 | 77.89 | 70.44 | 63.49 | 58.22 | 45.75 | Upgrade
|
| Provision & Write-off of Bad Debts | 18.98 | 20.24 | 17.43 | 17.35 | 9.72 | 15.51 | Upgrade
|
| Other Operating Activities | 430.86 | 426.12 | 215.05 | 99.26 | 147.44 | -23.49 | Upgrade
|
| Change in Accounts Receivable | -10.65 | -10.65 | -20.63 | -100.55 | -54.69 | 31.33 | Upgrade
|
| Change in Accounts Payable | -33.32 | -33.32 | 32.33 | 192.85 | 66.75 | -148.36 | Upgrade
|
| Change in Unearned Revenue | 18.24 | 18.24 | 26.52 | 42.25 | 31.71 | 14.98 | Upgrade
|
| Change in Other Net Operating Assets | -179.84 | -183.57 | -25.68 | -61.76 | -24.76 | 62.57 | Upgrade
|
| Operating Cash Flow | 2,280 | 2,229 | 2,127 | 2,022 | 1,698 | 1,409 | Upgrade
|
| Operating Cash Flow Growth | 4.85% | 4.80% | 5.16% | 19.09% | 20.57% | -8.57% | Upgrade
|
| Capital Expenditures | -1,098 | -1,056 | -934 | -912.68 | -744.32 | -664.56 | Upgrade
|
| Sale of Property, Plant & Equipment | 7.79 | 7.9 | 31.58 | 30.68 | 42.77 | 19.08 | Upgrade
|
| Cash Acquisitions | -1,345 | -2,121 | -676.79 | -2,207 | -985.45 | -388.79 | Upgrade
|
| Divestitures | 37 | 37 | - | - | - | - | Upgrade
|
| Other Investing Activities | -29.23 | -27.21 | -1.87 | 1.73 | -6.49 | -11.78 | Upgrade
|
| Investing Cash Flow | -2,428 | -3,159 | -1,581 | -3,087 | -1,693 | -1,046 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 1.1 | Upgrade
|
| Long-Term Debt Issued | - | 4,564 | 1,819 | 4,816 | 2,112 | 1,816 | Upgrade
|
| Total Debt Issued | 2,994 | 4,564 | 1,819 | 4,816 | 2,112 | 1,817 | Upgrade
|
| Short-Term Debt Repaid | - | -0.23 | -0.79 | -1.08 | -0.37 | - | Upgrade
|
| Long-Term Debt Repaid | - | -3,245 | -2,052 | -3,074 | -1,893 | -1,543 | Upgrade
|
| Total Debt Repaid | -2,436 | -3,246 | -2,053 | -3,075 | -1,893 | -1,543 | Upgrade
|
| Net Debt Issued (Repaid) | 558.06 | 1,319 | -234.18 | 1,741 | 218.73 | 273.76 | Upgrade
|
| Issuance of Common Stock | 6.95 | 6.5 | 4.7 | 3.93 | 1.65 | 0.68 | Upgrade
|
| Repurchase of Common Stock | -31.06 | -32.93 | -31.01 | -443.36 | -357.6 | -129.1 | Upgrade
|
| Common Dividends Paid | -310.16 | -302.26 | -270.6 | -243.01 | -220.2 | -199.88 | Upgrade
|
| Other Financing Activities | -43.94 | -45.19 | -13.32 | -30.18 | -142.07 | -23.68 | Upgrade
|
| Financing Cash Flow | 179.85 | 944.95 | -544.41 | 1,028 | -499.5 | -78.22 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.42 | -0.56 | 1.34 | -2.04 | -0.03 | 6.91 | Upgrade
|
| Net Cash Flow | 31.78 | 14.14 | 2.67 | -38.25 | -494.77 | 291.17 | Upgrade
|
| Free Cash Flow | 1,182 | 1,173 | 1,193 | 1,110 | 953.91 | 743.96 | Upgrade
|
| Free Cash Flow Growth | -5.21% | -1.67% | 7.48% | 16.34% | 28.22% | -14.92% | Upgrade
|
| Free Cash Flow Margin | 13.02% | 13.15% | 14.87% | 15.39% | 15.51% | 13.66% | Upgrade
|
| Free Cash Flow Per Share | 4.57 | 4.54 | 4.62 | 4.30 | 3.65 | 2.82 | Upgrade
|
| Cash Interest Paid | 298.93 | 298.93 | 260.92 | 177.42 | 157.49 | 142.31 | Upgrade
|
| Cash Income Tax Paid | 216 | 216 | 207.02 | 100.16 | 146.2 | 104.62 | Upgrade
|
| Levered Free Cash Flow | 887.36 | 853 | 945.95 | 906.76 | 810.31 | 573.29 | Upgrade
|
| Unlevered Free Cash Flow | 1,085 | 1,047 | 1,111 | 1,028 | 907 | 667.26 | Upgrade
|
| Change in Net Working Capital | -127.54 | -95.33 | -132.57 | -165.99 | -106.34 | -5.45 | Upgrade
|
Updated Apr 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.