Waste Industries Turns in Positive Second Quarter

Date: July 31, 2007

Source: Waste Industries USA, Inc.

Waste Industries USA, Inc. Reports Second Quarter 2007 Financial Results

-- Reports revenue of $86.1 million and earnings per share from continuing operations of $0.43
-- Operating income increases 29.6%

Waste Industries USA, Inc. (Nasdaq: WWIN), a regional, non-hazardous solid waste services company, today reported preliminary financial results for the second quarter ended June 30, 2007.

For the quarter ended June 30, 2007, revenue increased 4.3% to $86.1 million, compared to $82.6 million for the quarter ended June 30, 2006. Operating income for the second quarter 2007 increased 29.6% to $12.5 million, compared to $9.6 million for the same period in 2006. Income from continuing operations for the second quarter 2007 was $6.1 million, or $0.43 per diluted share, a 34.8% increase from income from continuing operations of $4.5 million, or $0.32 per diluted share, for the second quarter of 2006. The Company had no income from discontinued operations (net of income taxes) for the second quarter of 2007, compared to $2.3 million, or $0.16 per diluted share, for the same period in 2006, primarily due to a gain on sale of our Jacksonville, Florida landfill operation. Net income was $6.1 million, or $0.43 per diluted share, for the quarter ended June 30, 2007, compared to $6.8 million, or $0.48 per diluted share, for the same period in 2006.

For the six months ended June 30, 2007, revenue increased 3.5% to $167.4 million, compared to $161.7 million for the same period in 2006. Operating income increased 37.5% to $23.9 million, compared to $17.4 million for the six months ended June 30, 2006. Income from continuing operations was $11.5 million, or $0.81 per diluted share, a 46.2% increase from income from continuing operations of $7.9 million, or $0.56 per diluted share, for the six months ended June 30, 2006. Income from discontinued operations (net of income taxes) was $0.1 million, or $.01 per share, for the six months ended June 30, 2007, compared to $2.3 million, or $0.17 per share, for the same period in 2006, primarily due to a gain on sale of our Jacksonville, Florida landfill operation. Net income was $11.7 million, or $0.82 per diluted share, for the six months ended June 30, 2007, compared to $10.2 million, or $0.73 per diluted share, for the same period in 2006.

Jim W. Perry, President and CEO of the Company, stated, "We are very pleased with our operating and financial results for the 2nd quarter and year- to-date 2007. These results reflect our continued emphasis on strengthening routes in desired markets and our ability to reduce our disposal costs by internalizing more of our waste stream into our landfills. One of our current objectives is to leverage or reduce our existing overhead costs. Our network of collection operations, transfer stations and disposal facilities are well positioned to benefit from population and economic growth that are projected to take place in the states in which we operate."

The Company will host a conference call to discuss its second quarter results on August 1, 2007 at 2:00 PM (Eastern Time). The call number is (800) 475-3716 and the confirmation number is 8720654. The conference call will also be broadcast live over the Internet at www.wasteindustries.com under the "Investor Relations" tab. A replay of the call will be available through August 16, 2007 and may be accessed by calling (888) 203-1112 and using confirmation number 8720654.

Waste Industries USA, Inc. is a vertically integrated solid waste services company that provides collection, transfer, disposal and recycling services to commercial, industrial and residential customer locations in the states of North Carolina, South Carolina, Virginia, Tennessee, Mississippi and Georgia.

This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995. These forward-looking statements can generally be identified as such because the statement will include words such as the Company "believes," "anticipates," "expects" or words of similar import. Similarly, statements that describe the Company's future performance plans, objectives or goals are also forward-looking statements. Forward- looking statements are subject to risks and uncertainties, such as fuel prices, risks in the development and operation of landfills, managing growth, economic trends and weather that could cause actual results to differ materially from those currently anticipated. Consider these factors carefully in evaluating the forward-looking statements. Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in the Company's SEC filings.

 

                   WASTE INDUSTRIES USA, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In Thousands, Except Per Share Data)
                                   (Unaudited)

                                      Three Months Ended     Six Months Ended
                                           June 30,              June 30,
                                       2006        2007      2006        2007
     Revenues:
        Service revenues            $82,340     $85,876  $161,300    $166,987
        Equipment sales                 259         262       446         438
            Total revenues           82,599      86,138   161,746     167,425
     Operating costs and expenses:
        Operating (exclusive of
         depreciation and
         amortization shown below)   54,651      54,369   106,242     104,210
        Cost of equipment sales         157         145       286         236
        Selling, general and
         administrative              10,552      11,638    22,226      23,433
        Depreciation and
         amortization                 7,949       8,251    15,998      16,388
        Gain on sale of property
         and equipment and other
         assets                        (336)       (761)     (386)       (759)
        Impairment of property and
         equipment and other assets     -            16       -            16
           Total operating costs
            and expenses             72,973      73,658   144,366     143,524
     Operating income                 9,626      12,480    17,380      23,901
        Interest expense              2,360       2,428     4,908       4,847
        Interest income                 (49)        (29)      (95)        (56)
        Other                           (62)        (60)     (150)       (152)
           Total other expense, net   2,249       2,339     4,663       4,639

     Income from continuing
      operations before income
      taxes                           7,377      10,141    12,717      19,262
       Income tax expense             2,865       4,061     4,844       7,748

     Income from continuing
      operations                      4,512       6,080     7,873      11,514

     Discontinued operations:
     Income from discontinued
      operations, net of income
      taxes                           2,250         -       2,279         147

     Net income                      $6,762      $6,080   $10,152     $11,661

     Earnings per share:

     Basic:
     Income from continuing
      operations                      $0.33       $0.43     $0.57       $0.82
     Income from discontinued
      operations                       0.16         -        0.17        0.01
     Net income                       $0.49       $0.43     $0.74       $0.83

     Diluted:
     Income from continuing
      operations                      $0.32       $0.43     $0.56       $0.81
     Income from discontinued
      operations                       0.16         -        0.17        0.01
     Net income                       $0.48       $0.43     $0.73       $0.82

     Weighted-Average Number Of
      Shares Outstanding:
        Basic                        13,857      14,073    13,809      14,036
        Diluted                      14,029      14,182    13,951      14,156



                       WASTE INDUSTRIES USA, INC. AND SUBSIDIARIES
                          CONDENSED CONSOLIDATED BALANCE SHEETS
                                     (In Thousands)
                                       (Unaudited)

                                                 December 31,         June 30,
                                                     2006               2007
           ASSETS
           Current assets:
              Cash and cash equivalents             $1,656               $124
              Receivables, net                      36,408             39,697
              Other                                  5,013              8,710
                   Total current assets             43,077             48,531
           Property and equipment, net             218,039            225,743
           Intangible assets, net                  104,952            114,606
           Investment in real estate                   455                456
           Other noncurrent assets                   3,756              4,053
                  Total assets                    $370,279           $393,389


           LIABILITIES AND SHAREHOLDERS' EQUITY
           Current liabilities:

           Current maturities of long-term debt      7,143             12,527
              Accounts payable - trade              13,318             15,642
              Other accrued liabilities
               and deferred revenues                22,725             27,190
                  Total current liabilities         43,186             55,359
           Long-term debt, net of
            current maturities                     150,069            147,426
           Deferred taxes and related
            contingencies                           23,513             26,511
           Other long-term liabilities               7,640             10,281
                  Total liabilities                224,408            239,577

           Shareholders' equity:                   145,871            153,812
                 Total liabilities and
                  shareholders' equity            $370,279           $393,389



                   WASTE INDUSTRIES USA, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (In Thousands)
                                   (Unaudited)

                                                         Six Months Ended
                                                             June 30,
                                                      2006              2007
    Operating Activities:
      Net income                                   $10,152           $11,661
      Adjustments to reconcile net income
       to net cash provided by operating
       activities:
         Depreciation and amortization              16,124            16,388
         Landfill accretion expense                    538               271
         Amortization of debt issuance costs           309               204
         Impairment of property, equipment and
          other assets                                 -                  16
         Gain on sale of property,
          equipment and other assets                  (386)             (759)
         Gain on sale of discontinued
          collection and disposal operations        (2,270)              -
         Stock compensation expense                    290               407
         Provision for deferred income taxes          (457)              309
         Change in fair value of commodity hedges      914               681
         Provision for doubtful accounts               755             1,131
      Changes in assets and liabilities,
       net of effects from acquisition and
       disposition of operations                    (4,070)            2,295
              Net cash provided by operating
               activities                           21,899            32,604

    Investing Activities:
      Acquisitions of operations, net of
       cash acquired                                (5,033)          (18,351)
      Purchases of property and equipment          (21,143)          (13,837)
      Proceeds from sale of discontinued
       collection and disposal operations           16,352                 -
      Proceeds from sale of property,
       equipment and other assets                    1,032             1,201
      Other                                            (26)             (214)
            Net cash used in investing activities   (8,818)          (31,201)

    Financing Activities:

      Proceeds from issuance of long-term debt      16,000            34,500
      Principal payments of long-term debt         (28,443)          (35,778)
      Payment of dividends                          (2,493)           (3,377)
      Principal payments of capital lease
       obligations                                    (361)             (126)
      Debt issuance costs                             (582)              -
      Excess tax benefit from stock
       option exercises                                142               274
      Net proceeds from exercise of stock options    1,187             1,572
           Net cash used in financing activities   (14,550)           (2,935)
      Decrease in cash and cash equivalents         (1,469)           (1,532)
      Cash and cash equivalents, beginning
       of period                                     1,575             1,656
      Cash and cash equivalents, end of period        $106              $124

    Supplemental disclosures of cash flow information:
    Cash paid for interest                          $5,246            $5,219
    Cash paid for taxes                             $8,150            $7,305



    EARNINGS RELEASE - SUPPLEMENTAL DATA (dollars in thousands)
                                                           QUARTER ENDED
    REVENUE MARGINS                                  6/30/06          6/30/07
    Operating expenses including
     cost of equipment sales                          66.4%             63.3%
    SG&A                                              12.8%             13.5%
    Depreciation and amortization                      9.6%              9.6%
    Interest expense, (net)                            2.8%              2.8%
    Income from continuing operations (pre-tax)        8.9%             11.8%
    Income tax expense                                 3.5%              4.7%
    Income from continuing operations                  5.5%              7.1%

    SERVICE REVENUE MIX
     Collection:
       Industrial                                  $22,984            $22,883
       Commercial                                   22,995             23,813
       Residential                                  18,121             19,532
     Disposal and transfer                          11,984             12,816
     Recycling service                               1,200              1,109
     Recycled commodity sales                          922              1,831
     Other                                           4,134              3,892
          Total Service Revenue                    $82,340            $85,876

    OPERATING INCOME BEFORE DEPRECIATION,
     AMORTIZATION AND ACCRETION*
      Operating income                              $9,626            $12,480
      Accretion                                        122                141
      Depreciation and amortization                  7,949              8,251
        Operating income before depreciation,
         amortization and accretion                $17,697            $20,872



    CAPITAL EXPENDITURES  DETAIL                    YTD 06            YTD 07
      Collection & Transportation                  $14,982           $12,033
      Landfill Development                           6,161             1,804
        Total capital expenditures                 $21,143           $13,837

    FREE CASH FLOW RECONCILIATION *
      Net cash provided by operating activities    $21,899           $32,604
      Less:  Capital expenditures                  (21,143)          (13,837)
      Plus:  Proceeds from disposal of assets        1,032             1,201
        Free cash flow                              $1,788           $19,968



    DEBT TO TOTAL CAPITAL                          12/31/06           6/30/07
     (includes capital leases)                        51.9%             51.0%
    TOTAL LIABILITIES TO EQUITY                        1.5               1.6

    DAYS SALES OUTSTANDING                              34                33


    SERVICE REVENUE GROWTH                                            Q2 2007
      Price                                                              3.5%
      Volume                                                            -2.7%
      Energy surcharge                                                  -0.2%
      Total internal growth                                              0.6%
      Recycling commodities                                              1.0%
      Acquisitions                                                       2.7%
        Total service revenue growth                                     4.3%


     * Operating income before depreciation, amortization and accretion and
       free cash flow are considered non-GAAP financial measures.  The Company
       defines free cash flow as cash flows from operating activities less
       capital expenditures plus proceeds from the sale of property and
       equipment and other assets.  Operating income before depreciation,
       amortization and accretion and free cash flow do not represent, and
       should not be considered as, an alternative to net income or cash flows
       from operating, investing and financing activities, each as determined
       in accordance with GAAP.  The Company's definitions of operating income
       before depreciation, amortization and accretion and free cash flow
       might not be comparable to similarly titled measures reported by other
       companies.  The Company believes that the presentation of operating
       income before depreciation, amortization and accretion is useful to
       investors because it provides important information of the Company's
       operating performance exclusive of certain non-cash costs.  The Company
       has included information concerning free cash flow because it believes
       it provides additional information for determining its ability to meet
       debt service requirements and that this measure is an indicator upon
       which the Company, its lenders and some investors assess its financial
       performance and its capacity to service debt.  The Company therefore
       interprets free cash flow trends as a measure of its liquidity.

Sign up to receive our free Weekly News Bulletin