|
Quotes & Info
|
| WSII > SEC Filings for WSII > Form 10-Q on 29-Oct-2009 | All Recent SEC Filings |
29-Oct-2009
Quarterly Report
Expense Structure
Our cost of operations primarily includes tipping fees and related disposal
costs, labor and related benefit costs, equipment maintenance, fuel, vehicle,
liability and workers' compensation insurance and landfill capping, closure and
post-closure costs. Our strategy is to create vertically integrated operations
where possible, using transfer stations to link collection operations with our
landfills to increase internalization of our waste volume. Internalization
lowers our disposal costs by allowing us to eliminate tipping fees otherwise
paid to third party landfill or transfer station operators. We believe that
internalization provides us with a competitive advantage by allowing us to be a
low cost provider in our markets. We expect that our internalization will
gradually increase over time as we develop our network of transfer stations and
maximize delivery of collection volumes to our landfill sites.
In markets where we do not have our own landfills, we seek to secure disposal
arrangements with municipalities or private owners of landfills or transfer
stations. In these markets, our ability to maintain competitive prices for our
collection services is generally dependent upon our ability to secure
competitive disposal pricing. If owners of third party disposal sites
discontinue our arrangements, we would have to seek alternative disposal sites,
which could impact our profitability and cash flow. In addition, if third party
disposal sites increase their tipping fees and we are unable to pass these
increases on to our collection customers, our profitability and cash flow would
be negatively impacted.
We believe that the age and condition of our vehicle fleet has a significant
impact on operating costs, including, but not limited to, repairs and
maintenance, insurance and driver training and retention costs. Through capital
investment, we seek to maintain an average fleet age of approximately six to
seven years. We believe that this enables us to best control our repair and
maintenance costs, safety and insurance costs and employee turnover related
costs.
Selling, general and administrative expenses include managerial costs,
information systems, sales force, administrative expenses and professional fees.
Depreciation, depletion and amortization includes depreciation of fixed
assets over their estimated useful lives using the straight-line method,
depletion of landfill costs, including capping, closure and post-closure
obligations using the units-of-consumption method, and amortization of
intangible assets including customer relationships and contracts and covenants
not-to-compete, which are amortized over the expected life of the benefit to be
received from such intangibles.
Costs associated with acquisitions are expensed as they are incurred. These
costs may include transaction related costs and internal costs, including
executive salaries, overhead and travel costs. Prior to January 1, 2009, we
capitalized certain third-party costs related to pending acquisitions that are
no longer capitalizable.
Recent Developments
Acquisitions and Dispositions
In October 2009, we acquired Republic Services' operations in Miami-Dade
County, Florida for $32.0 million in cash plus an adjustment for working
capital. We intend to internalize the waste flow from this acquisition into our
existing transfer station and landfill facilities. In October 2009, we also
acquired a tuck-in hauling operation in the Tampa, Florida area for an aggregate
purchase price of $1.1 million.
In September 2009, we acquired the Miami-Dade County, Florida hauling
operations of DisposAll of South Florida, Inc. ("DisposAll") for approximately
$15.6 million, of which $1.3 million was paid by way of a disposal credit for
future fees charged to DisposAll for waste disposed at certain of our transfer
station and landfill facilities. We intend to internalize the waste flow from
this acquisition into our existing transfer station and landfill facilities.
During the first nine months of 2009, we also acquired four separate
"tuck-in" hauling operations in southwest Florida for an aggregate purchase
price of $2.6 million. We are internalizing construction and demolition waste
volumes associated with these acquisitions into certain of our existing transfer
station and landfill facilities.
During July 2009, we entered into an agreement to acquire 875 acres of
agricultural land in Hardee County, Florida, subject to the land being permitted
for the operation of a Class I landfill. The purchase price, at the seller's
option, will be either (i) a lump sum payment of $10.0 million to $11.6 million
depending on the timing of the closing of the transaction and payable on closing
or (ii) a portion of the lump sum payment at closing, ranging from $1.0 million
to $7.0 million, plus a future stream of annual payments calculated as the
greater of a specified annual minimum, ranging from $0.2 million to
$0.5 million, or a percentage of revenues from the operation of the landfill,
until the property ceases to be used for landfill related operations, but not
less than twenty years.
In December 2008, we acquired RIP, Inc., the owner of a construction and
demolition waste landfill in Citrus Country, Florida, for an aggregate purchase
price of $7.7 million. Should the site be permitted as a Class I landfill,
Class III landfill, transfer station or a construction and demolition operation,
the sellers are entitled to future royalties at varied rates per ton based on
the volume and type of waste deposited at the site.
In December 2008, we acquired the assets of Commercial Clean-up Enterprises,
Inc. and We Haul of South Florida, Inc., collectively a construction and
demolition hauling operation in Fort Myers and Naples, Florida, for a total
purchase price of $6.1 million, of which $1.6 million is deferred and is being
paid as we collect waste volumes from within the counties of Charlotte, Lee and
Collier, Florida. We are internalizing the waste volumes associated with this
acquisition to our SLD Landfill in southwest Florida.
In March 2008, we sold our hauling and material recovery operations and a
construction and demolition landfill site in the Jacksonville, Florida market to
an independent third party. The proceeds from this sale approximated
$56.7 million in cash, including working capital. At the time of close, we were
actively pursuing an expansion at the landfill. If the construction and
demolition landfill site did not obtain certain permits relating to an
expansion, we would have been required to refund $10.0 million of the purchase
price and receive title to the expansion property. Accordingly, at the time of
closing we deferred this portion of the proceeds, net of our $3.0 million cost
basis. During December 2008, the permits relating to the expansion were secured
and the deferred gain was recognized. Simultaneously with the closing of the
sale transaction we entered into an operating lease with the buyer for certain
land and buildings used in the Jacksonville, Florida operations, for a term of
five years at $0.5 million per year. The lessee had the option to purchase the
leased assets for a purchase price of $6.0 million, which it exercised in
March 2009 resulting in a gain on sale of $3.3 million in the quarter. The
proceeds from the sale of the leased assets were utilized to repay amounts under
the revolver portion of our Credit Facilities. At the time of close in
March 2008, we utilized $42.5 million of the proceeds to make a prepayment of
the term loan under our Senior Secured Credit Facilities. Accordingly, we
expensed approximately $0.5 million of unamortized debt issue costs relating to
this retirement. For the year ended December 31, 2008, we recognized a pre-tax
gain on disposal of $18.4 million ($11.1 million net of tax) relative to the
sale of the Jacksonville, Florida operations, of which $11.4 million
($6.9 million net of tax) was realized during the first nine months of 2008.
Included in the calculation of the gain on disposal for the Jacksonville,
Florida operations was approximately $23.6 million of goodwill. Subsequent to
the disposal of the Jacksonville, Florida operations, we adjusted the pre-tax
gain on disposal for the settlement of working capital of approximately $0.2
million.
We have presented the net assets and operations of our Jacksonville, Florida
operations, as discontinued operations for all periods presented. Revenue from
discontinued operations was nil and $4.7 million for the three and nine months
ended September 30, 2008, respectively, and pre-tax income from discontinued
operations was nil and $0.7 million for the three and nine months ended
September 30, 2008, respectively. The transaction to dispose of the
Jacksonville, Florida operations was completed in 2008 and accordingly, these
operations do not impact our 2009 results.
In April 2007, we completed the acquisition of a roll-off collection and
transfer operation, a transfer station development project and a landfill
development project in southwest Florida operated by USA Recycling Holdings,
LLC, USA Recycling, LLC and Freedom Recycling Holdings, LLC for a total purchase
price of $51.2 million. The existing transfer station is permitted to accept
construction and demolition waste volume, and we are internalizing this
additional volume to our SLD Landfill in southwest Florida. Under the terms of
the purchase agreement, $7.5 million is contingent upon the receipt of certain
landfill operating permits, $2.5 million is contingent on the receipt of certain
operating permits for the transfer station and $18.5 million is due and payable
at the earlier of the receipt of all operating permits for the landfill site, or
January, 2009, and delivery of title to the property. Through the third quarter
of 2008, we had advanced $9.5 million towards the purchase of the landfill
development project and incurred design and other third party costs relative to
this project totaling $0.8 million. In the fourth quarter of 2008 we determined
that the landfill development project was no longer economically viable, and as
such we ceased pursuing any further investment in this project. Accordingly, we
recognized a charge for the previous advances and capitalized costs of
$10.3 million in December 2008. We will have no further obligation relative to
the $18.5 million payment or the $7.5 million contingent fee associated with
obtaining certain landfill operating permits.
Goodwill
We test for impairment of goodwill annually on December 31 and whenever
events or circumstances change between annual tests that would indicate a
possible impairment. Examples of such events may include: (i) a significant
adverse change in legal factors or in the business climate; (ii) an adverse
action or assessment by a regulator; (iii) a more likely than not expectation
that a reporting unit or a significant portion thereof will be sold;
(iv) continued or sustained losses at a reporting unit; (v) a significant
decline in our market capitalization as compared to our book value or (vi) the
testing for recoverability of a significant asset group within the reporting
unit. We test for impairment using a two-step process. The first step is a
screen for potential impairment, while the second step measures the amount of
the impairment, if any. The first step of the goodwill impairment test compares
the fair value of a reporting unit with its carrying amount, including goodwill.
During the first three quarters of 2009, our market capitalization declined
from that of the fourth quarter of 2008. We considered these declines to be
indicators of possible impairment of goodwill. As of March 31, 2009, June 30,
2009 and September 30, 2009, we performed interim step one screens for
impairment, which we passed and accordingly, we did not proceed to the second
step, and we concluded that our goodwill was not impaired. Consistent with our
annual goodwill tests performed in prior years, for these interim impairment
tests we defined our reporting units to be consistent with our operating
segments: Eastern Canada, Western Canada and Florida. In determining fair value,
we have utilized discounted future cash flows. We may compare the results of
fair value calculated using discounted cash flows to other fair value techniques
including: (i) operating results based on a comparative multiple of earnings or
revenues; (ii) offers from interested investors, if any; or (iii) appraisals.
There may be instances where these alternative methods provide a more accurate
measure or indication of fair value. Significant estimates used in the fair
value calculation utilizing discounted future cash flows include, but are not
limited to: (i) estimates of future revenue and expense growth by reporting unit
(revenue has been projected to grow by approximately 3% to 13% with
corresponding operating margins ranging from approximately 20% to 35% over the
forecast period); (ii) future estimated effective tax rates, which we estimate
to range between 32% and 40%; (iii) future estimated capital expenditures as
well as future required investments in working capital; (iv) estimated discount
rate, which we estimate to range between 11% and 12%; (v) the ability to utilize
certain domestic tax attributes and (vi) the future terminal value of the
reporting unit, which is based on its ability to exist into perpetuity and in
part on the estimated rate of inflation, which was approximately 2.5%. There
were no substantial changes in the methodologies employed, significant
assumptions used, or calculations applied in the first step of these interim
impairment tests compared to our annual test for 2008.
In preparing our interim tests for impairment, we determined that the sum of
our reporting unit fair values exceeded our market capitalization. We determined
market capitalization as the fair value of our common shares outstanding using
the twenty day weighted average to the end of the interim period. We believe one
of the primary reconciling differences between fair value and our market
capitalization relates to control premium. Control premium is the savings and /
or synergies a market participant could realize by obtaining control and
eliminating duplicative overhead costs and realizing operating efficiencies from
the consolidation of routes and internalization of waste streams. Additionally,
we believe there are qualitative factors that externally influence our market
capitalization including, but not limited to:
• The fact that, to a significant extent, our shares are held by insiders and
affiliates, reducing market liquidity.
• One of our larger shareholders, due to circumstances unrelated to us, is liquidating their position putting pressure on the market price of our shares.
• We believe that in general, the market continues to discount the value of common equity, believing that current leverage ratios are not sustainable and companies will be required to refinance debt at higher rates and / or issue additional equity thereby diluting current shareholders. However, as a result of the October 2008 refinancing of our Senior Secured Credit Facilities and September 2009 additional private placement of $50.0 million aggregate principal of our Senior Subordinated Notes, we believe our capital structure to be stable, but such stability is not reflected in our share price.
We will continue to monitor market trends in our business, the related expected cash flows and our calculation of market capitalization for purposes of identifying possible indicators of impairment. Should our book value per share continue to exceed our market price per share, or we have other indicators of impairment, as previously discussed, we will be required to perform additional interim goodwill impairment analyses, which may lead to the recognition of a goodwill impairment. Additionally, we would then be required to review our remaining long-lived assets for potential impairment.
For the third quarter of 2009, we performed a sensitivity analysis for our
interim impairment test. For the September 30, 2009 test, we noted that a 10%
decrease in projected operating margins over the forecast period would result in
the requirement to perform a step two analysis for the Florida and Western
Canada reporting units, but would not require a step two analysis for the
Eastern Canada reporting unit. We also performed a sensitivity analysis on the
market weighted average cost of capital and noted that for the September 30,
2009 test, a 10% increase in the market weighted average cost of capital would
result in the requirement to perform a step two analysis for the Florida
reporting unit, but would not require a step two analysis for the Western Canada
or Eastern Canada reporting units.
The estimated fair values of our reporting units, as calculated for the
September 30, 2009 impairment test, exceeded the carrying values of the
reporting units by 4% to 54%. The Florida reporting unit represented the low end
of this range due in part to the severity of the recent economic downturn
experienced in the Florida market.
Future events, including but not limited to continued declines in economic
activity, loss of contracts or a significant number of customers or a rapid
increase in costs or capital expenditures, could cause us to conclude that
impairment indicators exist and that goodwill associated with the affected
reporting units is impaired. Any resulting goodwill impairment loss could have a
material adverse impact on our financial condition and results of operations.
Results of Operations for the Three and Nine Months Ended September 30, 2009 and
2008
A portion of our operations is domiciled in Canada. For each reporting period
we translate the results of operations and financial condition of our Canadian
operations into U.S. dollars. Therefore, the reported results of our operations
and financial condition are subject to changes in the exchange relationship
between the two currencies. For example, as the Canadian dollar strengthens
against the U.S. dollar, revenue is favorably affected and conversely expenses
are unfavorably affected. Assets and liabilities of our Canadian operations are
translated from Canadian dollars into U.S. dollars at the exchange rates in
effect at the relevant balance sheet dates, and revenue and expenses of our
Canadian operations are translated from Canadian dollars into U.S. dollars at
the average exchange rates prevailing during the period. Unrealized gains and
losses on translation of our Canadian operations into U.S. dollars are reported
as a separate component of shareholders' equity and are included in
comprehensive income or loss. Monetary assets and liabilities are re-measured
from U.S. dollars into Canadian dollars and then translated into U.S. dollars.
The effects of re-measurement are reported currently as a component of net
income. Currently, we do not hedge our exposure to changes in foreign exchange
rates.
Exchange rates for the Canadian dollar to U.S. dollar that are applicable for
the periods covered by the accompanying Unaudited Condensed Consolidated
Financial Statements are summarized as follows:
As of:
September 30, 2009 $ 0.9340
December 31, 2008 0.8210
For the three months ended:
September 30, 2009 $ 0.9107
September 30, 2008 0.9606
For the nine months ended:
September 30, 2009 $ 0.8548
September 30, 2008 0.9818
|
Our consolidated results of operations for the three and nine months ended September 30, 2009 and 2008 are as follows (in thousands):
Three Months Ended September 30, 2009
Florida Canada Total
Revenue $ 50,821 100.0 % $ 61,640 100.0 % $ 112,461 100.0 %
Operating expenses:
Cost of operations 30,833 60.7 % 40,371 65.5 % 71,204 63.3 %
Selling, general and
administrative
expense 6,155 12.1 % 6,930 11.2 % 13,085 11.6 %
Depreciation,
depletion and
amortization 6,317 12.4 % 4,623 7.5 % 10,940 9.8 %
Loss (gain) on sale
of property and
equipment, foreign
exchange and other (76 ) -0.1 % 69 0.1 % (7 ) 0.0 %
Income from
operations $ 7,592 14.9 % $ 9,647 15.7 % $ 17,239 15.3 %
Three Months Ended September 30, 2008
Florida Canada Total
Revenue $ 58,468 100.0 % $ 67,277 100.0 % $ 125,745 100.0 %
Operating expenses:
Cost of operations 38,114 65.2 % 44,398 66.0 % 82,512 65.6 %
Selling, general and
administrative
expense 7,647 13.1 % 7,427 11.0 % 15,074 12.0 %
Depreciation,
depletion and
amortization 6,509 11.1 % 4,994 7.4 % 11,503 9.1 %
Loss on sale of
property and
equipment, foreign
exchange and other 20 0.0 % 115 0.2 % 135 0.2 %
Income from
operations $ 6,178 10.6 % $ 10,343 15.4 % $ 16,521 13.1 %
Nine Months Ended September 30, 2009
Florida Canada Total
Revenue $ 151,801 100.0 % $ 163,937 100.0 % $ 315,738 100.0 %
Operating expenses:
Cost of operations 94,348 62.2 % 109,548 66.8 % 203,896 64.6 %
Selling, general and
administrative
expense 18,922 12.5 % 20,112 12.3 % 39,034 12.4 %
Depreciation,
depletion and
amortization 19,039 12.5 % 12,977 7.9 % 32,016 10.1 %
Gain on sale of
property and
equipment, foreign
exchange and other (2,273 ) -1.5 % (260 ) -0.2 % (2,533 ) -0.8 %
Income from
operations $ 21,765 14.3 % $ 21,560 13.2 % $ 43,325 13.7 %
Nine Months Ended September 30, 2008
. . .
|
|
|