Last Price$107.3(1.5%)
Market Cap$6,842.7M
$1,557.3M
+23.2% YoY
$13.5M
-46.7% YoY
($265.9M)
Net Debt to FCF - (3.4x)
$77.8M
5.0% margin
CWST Income Statement
CWST Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$1,557.3M 23.1% YoY
Cost of revenue
$1,027.3M 2.5% YoY
Pre-tax income
$21.0M (43.2%) YoY
1.4% margin
CWST Income statement key metrics
Annual
Quarterly
LTM
CWST Balance Sheet
CWST Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$3,230.1M
Current assets ($393.5M, 12.2% of total)
$383.3M (11.9%)
$0.0 (0.0%)
Other current assets
$10.2M (0.3%)
Non-current assets ($2,836.6M, 87.8% of total)
$11.0M (0.3%)
$1,262.9M (39.1%)
$313.5M (9.7%)
Other non-current assets
$1,249.3M (38.7%)
Financial position
$53.7B
Cash & Short-term
Investments
Total Debt
CWST Balance Sheet Metrics
Annual
Quarterly
LTM
CWST Cash Flow Statement
CWST Cash Flow Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$162.4M Net Change in Cash
CWST Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$281.4M +20.7% YoY
Capital Expenditure (CAPEX)
($203.5M) +31.4% YoY
Free Cash Flow (FCF)
$77.8M -0.4% YoY
CWST Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Apr'05 | Apr'06 | Apr'07 | Apr'08 | Apr'09 | Apr'10 | Apr'11 | Apr'12 | Apr'13 | Apr'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 482.0 9.6% | 525.9 9.1% | 547.0 4.0% | 579.5 5.9% | 554.2 (4.4%) | 522.3 (5.8%) | 466.1 (10.8%) | 480.8 3.2% | 455.3 (5.3%) | 497.6 9.3% | 546.5 9.8% | 565.0 3.4% | 599.3 6.1% | 660.7 10.2% | 743.3 12.5% | 774.6 4.2% | 889.2 14.8% | 1,085.1 22.0% | 1,264.5 16.5% | 1,557.3 23.1% |
| Cost of Goods Sold (COGS) | 310.9 | 348.5 | 360.7 | 383.0 | 372.2 | 347.5 | 317.5 | 330.8 | 323.0 | 354.6 | 382.6 | 382.0 | 405.2 | 453.3 | 508.7 | 515.6 | 582.4 | 723.1 | 1,002.7 | 1,027.3 |
% margin | 171.0 35.5% | 177.4 33.7% | 186.3 34.1% | 196.5 33.9% | 182.1 32.8% | 174.9 33.5% | 148.6 31.9% | 150.1 31.2% | 132.3 29.1% | 143.0 28.7% | 163.9 30.0% | 183.1 32.4% | 194.1 32.4% | 207.4 31.4% | 234.6 31.6% | 258.9 33.4% | 306.8 34.5% | 362.0 33.4% | 261.8 20.7% | 529.9 34.0% |
| Operating Expenses | 129.6 | 135.1 | 174.2 | 153.9 | 145.2 | 130.1 | 115.8 | 120.8 | 114.8 | 124.0 | 135.6 | 138.1 | 141.3 | 155.6 | 172.6 | 193.2 | 223.3 | 260.5 | 351.1 | 457.2 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.8 | 0.5 | 0.4 | 0.0 | 0.0 | 0.1 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 64.0 | 70.5 | 74.9 | 74.2 | 72.2 | 61.9 | 64.0 | 62.1 | 58.2 | 61.9 | 72.9 | 75.4 | 79.2 | 84.8 | 92.8 | 102.4 | 118.8 | 133.4 | 155.8 | 190.8 |
% margin | 41.4 8.6% | 42.3 8.1% | 12.1 2.2% | 42.6 7.4% | (18.5) (3.3%) | 44.4 8.5% | 28.6 6.1% | (11.5) (2.4%) | 12.4 2.7% | 11.9 2.4% | 31.9 5.8% | 44.9 8.0% | (12.6) (2.1%) | 39.7 6.0% | 53.1 7.1% | 59.3 7.7% | 77.7 8.7% | 95.4 8.8% | 80.4 6.4% | 72.8 4.7% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.1 | 0.1 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | 10.7 | 10.4 |
| Interest Expense | 29.4 | 29.4 | 38.9 | 41.5 | 39.8 | 54.3 | 45.9 | 45.5 | 41.4 | 37.9 | 40.1 | 38.7 | 24.9 | 26.0 | 24.7 | 22.1 | 20.9 | 23.0 | 47.6 | 62.4 |
| Pre-tax Income | 12.9 | 18.1 | (25.1) | (2.3) | (58.9) | (12.2) | (27.9) | (77.1) | (52.5) | (25.5) | (10.4) | (6.4) | (37.1) | 6.0 | 29.8 | 38.3 | 58.0 | 75.0 | 37.0 | 21.0 |
% effective tax rate | 5.7 44.3% | 7.0 38.5% | (8.5) 33.9% | 1.7 (76.9%) | 9.1 (15.5%) | 3.0 (24.7%) | (24.2) 86.7% | 1.2 (1.5%) | (2.5) 4.8% | 1.8 (7.1%) | 1.4 (13.0%) | 0.5 (7.8%) | (15.3) 41.2% | (0.4) (6.4%) | (1.9) (6.3%) | (52.8) (137.9%) | 16.9 29.2% | 21.9 29.2% | 11.6 31.4% | 7.5 35.7% |
% margin | 7.3 1.5% | 11.1 2.1% | (17.9) (3.3%) | (7.8) (1.4%) | (68.0) (12.3%) | (13.9) (2.7%) | 38.4 8.2% | (77.6) (16.1%) | (54.1) (11.9%) | (23.1) (4.6%) | (13.0) (2.4%) | (6.8) (1.2%) | (21.8) (3.6%) | 6.4 1.0% | 31.7 4.3% | 91.1 11.8% | 41.1 4.6% | 53.1 4.9% | 25.4 2.0% | 13.5 0.9% |
| EPS | 0.29 | 0.44 | (0.71) | (0.31) | (2.66) | (0.54) | 1.47 | (2.90) | (1.59) | (0.58) | (0.32) | (0.17) | (0.52) | 0.15 | 0.67 | 1.87 | 0.80 | 1.03 | 0.46 | 0.23 |
| Diluted EPS | 0.29 | 0.44 | (0.71) | (0.31) | (2.66) | (0.54) | 1.47 | (2.90) | (1.59) | (0.58) | (0.32) | (0.17) | (0.52) | 0.15 | 0.66 | 1.86 | 0.80 | 1.03 | 0.46 | 0.23 |
% margin | 112.5 23.3% | 90.9 17.3% | 124.4 22.7% | 58.3 10.1% | 101.1 18.2% | 117.2 22.4% | 27.7 5.9% | 41.3 8.6% | 80.2 17.6% | 101.4 20.4% | 105.6 19.3% | 109.1 19.3% | 64.8 10.8% | 118.6 18.0% | 141.9 19.1% | 151.5 19.6% | 208.8 23.5% | 248.3 22.9% | 274.2 21.7% | 318.4 20.4% |
FAQ
What is the Casella Waste Systems, Inc. (CWST) revenue?
The Casella Waste Systems, Inc. (CWST) revenue is $1,557.3M, reflecting a year-over-year (YoY) growth of +23.1% YoY.
What is the Casella Waste Systems, Inc. (CWST) Net Income?
The Casella Waste Systems, Inc. (CWST) Net Income is $13.5M, showcasing a YoY growth of -46.7% YoY.
What is Casella Waste Systems, Inc. (CWST) net debt?
What is the Casella Waste Systems, Inc. (CWST) Free Cash Flow (FCF)?
The Casella Waste Systems, Inc. (CWST) Free Cash Flow (FCF) stands at $77.8M, accounting for a 5.0% margin.