Casella waste systems, inc. (CWST)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Apr'14Apr'13Apr'12Apr'11Apr'10
Net Cash Provided by (Used in) Operating Activities [Abstract]
Net income (loss)

31,653

6,420

-21,799

-6,858

-11,781

-27,404

-54,463

-77,592

38,428

-13,858

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Income from discontinued operations, net of income tax

-

-

-

-

-

284

-4,480

-614

-

1,011

Loss on disposal of discontinued operations, net of income tax

-

-

-

-

-

-378

0

725

-

-

Depreciation and amortization

79,790

70,508

62,102

61,856

62,704

60,339

56,576

58,415

58,121

63,619

Operating lease right-of-use assets expense

9,559

-

-

-

-

-

-

-

-

-

Depletion of landfill operating lease obligations

-

9,724

9,646

9,295

9,428

9,948

9,372

8,482

7,878

6,867

Interest accretion on landfill and environmental remediation liabilities

6,976

5,708

4,482

3,606

3,449

3,985

3,675

3,479

3,331

3,506

Amortization of debt issuance costs and discount on long-term debt

2,293

2,449

2,692

3,881

3,977

-

-

-

-

-

Stock-based compensation

7,223

8,445

6,432

3,393

3,079

2,404

2,516

1,855

1,592

1,987

Environmental remediation charge

-

-

-

900

-

-

-

-

549

335

Loss from discontinued operations, net of tax

-

-

-

-

-

-

-

-

-2,198

-

Gain on disposal of discontinued operations, net of tax

-

-

-

-

-

-

-

-

43,590

1,180

Gain on sale of assets

-

-

-

-

-

-

-

-

3,502

-

Loss (gain) on sale of property and equipment

892

492

-49

574

0

840

407

1,004

470

1,343

Southbridge Landfill non-cash closure charge

74

16,179

63,526

0

0

-

-

-

-

-

Southbridge Landfill insurance recovery for investing activities

0

-3,506

0

0

-

-

-

-

-

-

Divestiture transactions

-

-

-

-

-5,517

-

-

-

-

-

Development project charge

0

311

0

0

-

1,394

-

131

-

-

Non-cash expense from acquisition activities and other items

65

757

0

0

-

-

-

-

-

-

Asset impairment charge

-

-

-

-

-

7,455

-

40,746

3,654

-

Bargain purchase gain

-

-

-

-

-

-

-

-

2,975

-

Gain on settlement of acquisition related contingent consideration

-

-

-

-

-

1,058

-

-

-

-

Amortization of discount on long-term debt

-

-

-

-

-

243

626

964

-

-

Loss on debt extinguishment

0

-7,352

-517

-13,747

-999

-

-15,584

-300

-7,390

-511

Impairment of investments

0

1,069

0

0

2,099

-

-

10,680

-

-

Loss on derivative instruments

-

-

-

-

-227

-280

-4,512

-

-

-

Withdrawal costs - multiemployer pension plan

2,230

0

0

-

-

-

-

-

-

-

Amortization of premium on redeemed senior subordinated notes

-

-

-

-

-

-

-

-

611

-727

Amortization of discount on second lien notes and senior subordinated notes

-

-

-

-

-

-

-

-

801

685

Loss from equity method investments

-

-

-

-

-

-936

-4,441

-9,994

-4,096

-2,691

Gain on sale of equity method investment

-

-

-

-

-

593

-

-

-

-

Excess tax benefit on the vesting of share based awards

-

-

-

-

185

-

96

254

129

-

Deferred income taxes

-1,244

1,250

-15,525

583

795

1,579

-3,543

1,824

-23,124

3,031

Changes in assets and liabilities, net of effects of acquisitions and divestitures:
Accounts receivable

5,464

5,833

4,664

1,029

4,419

3,418

-139

-7,442

3,273

8,179

Landfill operating lease contract expenditures

-5,307

0

0

-

-

-

-

-

-

-

Accounts payable

6,762

9,091

2,084

76

-3,597

-186

4,152

4,210

7,443

5,092

Prepaid expenses, inventories and other assets

1,669

-535

1,404

2,256

-5,240

463

-4,056

-336

-3,861

-2,755

Accrued expenses, contract liabilities and other liabilities

-22,931

-9,133

-600

-6,186

4,140

-5,053

-7,714

-5,726

-13,459

-695

Net cash provided by operating activities

116,829

120,834

107,538

80,434

70,507

49,642

43,906

64,171

48,209

64,086

Cash Flows from Investing Activities:
Acquisitions, net of cash acquired

75,379

88,918

5,056

2,839

0

8,305

25,225

2,102

1,744

864

Acquisition related additions to property, plant and equipment

-

-

-

-

0

-

1,746

-

-

-

Additions to property, plant and equipment

103,165

73,232

64,862

54,238

49,995

43,326

53,281

57,834

5

-

Additions to property, plant and equipment - growth

-

-

-

-

-

-

-

-

2,803

4,187

Additions to property, plant and equipment - maintenance

-

-

-

-

-

-

-

-

51,780

48,647

Payments on landfill operating lease contracts

0

7,415

7,240

7,249

5,385

6,505

6,261

6,616

5,655

13,737

Proceeds from divestiture transactions

-

-

-

-

5,335

-

-

-

-

-

Payments for capital related to divestiture

-

-

-

-

-

-

618

-

-

-

Purchase of gas rights

-

-

-

-

-

-

-

-

1,608

-

Proceeds from sale of assets

-

-

-

-

-

-

-

-

7,533

-

Proceeds from sale of property and equipment

750

870

711

1,362

715

1,524

883

1,492

959

4,434

Investments in unconsolidated entities

-

-

-

-

-

-

-

-

0

49

Proceeds from sale of equity method investment

-

-

-

-

-

3,442

-

-

-

-

Proceeds from property insurance settlement

332

992

0

0

546

-

-

-

-

-

Payments related to investments

-

-

-

-

-

2,107

3,207

5,045

-

-

Net cash used in investing activities

-177,462

-164,197

-76,447

-62,964

-48,784

-57,910

-89,455

-70,634

-55,103

-63,050

Cash Flows from Financing Activities:
Proceeds from debt borrowings

197,800

634,700

185,500

604,850

355,229

161,650

376,346

163,500

383,757

492,344

Principal payments on debt

243,374

584,223

216,966

608,198

370,996

152,380

360,858

152,806

491,669

485,796

Change in restricted cash

-

-

-

-

4,471

-

-

-

-

-

Payments of debt issuance costs

749

5,573

1,452

8,146

9,025

-

-

-

-

-

Payments of financing costs

-

-

-

-

-

405

4,609

1,592

10,588

14,089

Payments of debt extinguishment costs

-

-

-

7,219

146

-

10,743

-

-

-

Proceeds from the exercise of share based awards

3,355

471

1,278

128

161

143

-

337

476

260

Excess tax benefit on the vesting of share based awards

-

-

-

-

185

-

96

254

129

-

Proceeds from the public issuance of Class A Common Stock

100,446

0

0

-

-

-

42,184

-

-

-

Proceeds from unregistered sale of Class A Common Stock

2,619

0

0

-

-

-

-

-

-

-

Distribution to noncontrolling interest holders

-

-

-

-

-1,495

-

2,531

-

-

-

Contributions from noncontrolling interest holders

-

-

-

-

-

-

-

536

-

-

Discontinued Operations:
Net cash used in operating activities

-

-

-

-

-

-201

-1,037

-396

-1,477

5,651

Net cash provided by investing activities

-

-

-

-

-

170

-1,140

-653

129,453

1,317

Net cash used in financing activities

-

-

-

-

-

-

-

-

-3,405

-526

Net cash provided by (used in) discontinued operations

-

-

-

-

-

-31

-2,177

-1,049

124,571

6,442

Net cash provided by financing activities

60,097

45,375

-31,640

-18,585

-21,616

9,008

44,947

10,229

-117,895

-7,281

Net increase in cash and cash equivalents

-536

2,012

-549

-1,115

107

709

-2,779

2,717

-218

197

Supplemental Disclosures of Cash Flow Information:
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for:
Interest

23,183

23,523

25,029

42,712

35,232

35,162

41,348

40,710

43,923

35,583

Income taxes, net of refunds

-1,631

105

146

274

282

532

-253

5,048

1,480

234

Cash paid, net of cash acquired

75,379

88,918

5,056

2,839

0

8,305

-

-

1,744

864

Non-current assets acquired through long-term obligations

-

-

-

-

-

2,301

-

-

-

404

Non-current assets obtained through long-term obligations

13,053

7,092

3,564

2,299

3,264

-

-

-

6,456

1,512

Bargain purchase gain

-

-

-

-

-

-

-

-

2,975

-

Notes payable, liabilities assumed and holdbacks to sellers

-

-

-

-

-

-

-

-

-1,737

648

Landfill
Operating lease right-of-use assets expense

7,711

-

-

-

-

-

-

-

-

-

Acquisition [Member]
Additions to property, plant and equipment

-

-

-

-

-

2,633

-

-

-

-

Landfills
Proceeds from property insurance settlement

0

3,506

0

-

-

-

-

-

-

-