GFL Environmental Inc(NYSE:GFL)

GFL Environmental Inc. operates as a diversified environmental services company in Canada and the United States. The company offers non-hazardous solid waste management, infrastructure and soil remediation, and liquid waste management services. Its solid waste management business line includes the c...
Website: http://www.gflenv.com
Founded: 2007
Full Time Employees: 13,000
CEO: Patrick Dovigi
Sector: Industrials
Industry: Waste Management
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
- North America's Third-Largest Diversified Environmental Services Provider: GFL Environmental offers a comprehensive range of solid waste, liquid waste, and infrastructure & soil remediation services across Canada and select U.S. markets, serving a broad customer base.
- Growth Driven by Strategic Acquisitions and Operational Efficiency: The company has a history of rapid expansion through M&A, consolidating the fragmented environmental services industry. Recent efforts focus on integrating these acquisitions, optimizing operations, and realizing synergies to enhance profitability.
- Improving Financial Performance with Focus on Deleveraging: GFL has demonstrated consistent revenue growth and improving EBITDA margins. While historically carrying significant debt from its growth strategy, the company is actively working to reduce its leverage ratio through free cash flow generation and strategic asset sales.
- Commitment to Sustainability and Circular Economy Initiatives: GFL emphasizes its role in the circular economy, investing in advanced recycling facilities, renewable natural gas projects, and other sustainable practices to reduce environmental impact and meet evolving ESG demands.
Bull Thesis:
- Strategic Acquisition-Led Growth: GFL has a proven track record of executing accretive acquisitions in a fragmented waste management market. This strategy allows them to expand their geographic footprint, increase market share, and realize operational synergies, driving consistent revenue and EBITDA growth.
- Resilient and Essential Service Demand: Waste management is a non-discretionary service, providing stable and predictable revenue streams regardless of economic cycles. This inherent demand resilience offers a defensive characteristic to GFL's business model, ensuring consistent cash flow generation.
- Strong Pricing Power and Inflation Pass-Through: The waste management industry generally possesses strong pricing power, allowing companies like GFL to pass through increased operating costs (such as fuel, labor, and landfill fees) to customers through contractual adjustments and surcharges, helping to protect margins during inflationary periods.
- Focus on Sustainability and Renewable Energy Initiatives: GFL is investing in sustainability initiatives, including renewable natural gas (RNG) projects at landfills and advanced recycling facilities. These investments not only align with growing ESG demands but also create new revenue streams and enhance the long-term value proposition of their assets.
Bear Thesis:
- High Leverage and Interest Rate Sensitivity: GFL carries a significant debt load, making it highly sensitive to fluctuations in interest rates. Rising rates can substantially increase debt servicing costs, putting pressure on free cash flow generation and potentially limiting capital available for growth or deleveraging.
- Integration Risks from Rapid Acquisition Pace: While acquisitions are a key growth driver, the rapid pace and sheer volume of GFL's M&A activity introduce integration risks. Challenges in harmonizing operations, IT systems, and corporate cultures across numerous acquired entities can lead to inefficiencies, unexpected costs, or failure to realize anticipated synergies.
- Labor Shortages and Wage Inflation Pressures: The waste management industry is labor-intensive, particularly reliant on drivers and operational staff. Persistent labor shortages and increasing wage demands can lead to higher operating costs, pressure on margins, and potential disruptions to service delivery if staffing levels are insufficient.
- Commodity Price Volatility in Recycling Operations: A portion of GFL's revenue and profitability is derived from its recycling operations, which are exposed to the volatile prices of recycled commodities (e.g., paper, plastics, metals). Downturns in commodity markets can negatively impact recycling revenue and overall company profitability.
Main Competitors:
- Waste Management (WM) ($WM) (Comprehensive waste management services), The largest waste management company in North America, Waste Management competes directly with GFL across a wide range of services including solid waste collection, transfer, disposal, and recycling in many U.S. markets where GFL operates. They leverage their vast network of assets, established infrastructure, and strong brand recognition.
- Republic Services (RSG) ($RSG) (Solid waste collection, recycling, and disposal), As the second-largest waste management company in the U.S., Republic Services is a direct competitor to GFL, vying for commercial, industrial, and residential contracts, as well as landfill and recycling operations in various U.S. regions. They compete on service reliability, pricing, and extensive operational footprint.
- Waste Connections (WCN) ($WCN) (Solid waste collection, transfer, disposal, and recycling), Waste Connections is a significant competitor, particularly strong in secondary markets and rural areas across North America, and has a substantial presence in Canada. They directly compete with GFL for market share in its home country across all core waste management services, often focusing on operational efficiency and customer service.
- Clean Harbors (CLH) ($CLH) (Environmental, industrial, and energy services; hazardous waste management), While not a direct competitor for residential solid waste, Clean Harbors competes with GFL in the industrial and liquid waste management segments, as well as environmental remediation, emergency response, and infrastructure services. They compete by offering specialized expertise, advanced technologies, and extensive hazardous waste infrastructure.
Moat:
GFL Environmental operates in a highly competitive and capital-intensive industry. Its moat is primarily built on its integrated service model (owning collection, transfer, and disposal assets like landfills), which provides cost control and operational efficiency. GFL has also grown significantly through strategic acquisitions, building density in specific regions and diversifying its service offerings across solid waste, liquid waste, and infrastructure services. This scale and regional density create significant barriers to entry for new competitors due to high capital requirements, extensive permitting processes, and the need for a robust logistical network. Competition is fierce, primarily from larger, well-established national players like Waste Management, Republic Services, and Waste Connections, as well as specialized firms like Clean Harbors for industrial services, and numerous smaller regional and local operators. Competition often revolves around pricing, service quality, reliability, and the ability to offer comprehensive, integrated solutions to customers.
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-11-05 | 2025-09-30 | 2025-07-30 | 2025-06-30 | 2025-04-30 | 2025-03-31 | 2025-02-24 | 2024-11-06 | 2024-09-30 | 2024-06-30 | 2024-06-01 | 2024-05-01 | 2024-03-31 | 2024-02-20 | 2023-11-01 | 2023-09-30 | 2023-07-26 | 2023-06-30 | 2023-04-27 | 2023-03-31 | 2023-02-21 | 2022-11-02 | 2022-09-30 | 2022-07-27 | 2022-06-30 | 2022-05-04 | 2022-03-31 | 2022-02-09 | 2021-11-03 | 2021-09-30 | 2021-07-28 | 2021-06-30 | 2021-05-06 | 2021-05-05 | 2021-02-22 | 2020-12-31 | 2020-11-04 | 2020-09-30 | 2020-08-05 | 2020-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 1,694,200,000 | 1,694,200,000 | 1,675,200,000 | 1,675,200,000 | 1,560,100,000 | 1,560,100,000 | 1,985,900,000 | 2,014,700,000 | 2,014,700,000 | 2,060,000,000 | 2,060,000,000 | 1,801,400,000 | 1,801,400,000 | 1,882,800,000 | 1,890,000,000 | 1,890,000,000 | 1,943,600,000 | 1,943,600,000 | 1,799,100,000 | 1,799,100,000 | 1,821,200,000 | 1,831,200,000 | 1,831,200,000 | 1,707,500,000 | 1,707,500,000 | 1,401,400,000 | 1,401,400,000 | 1,539,500,000 | 1,485,100,000 | 1,485,100,000 | 1,314,300,000 | 1,314,300,000 | 1,186,600,000 | 1,186,600,000 | 1,235,600,000 | 1,235,600,000 | 1,036,000,000 | 1,036,000,000 | 993,300,000 | 993,300,000 |
yoy | 8.60% | 8.60% | -15.65% | -16.85% | -22.56% | -24.27% | -3.60% | 11.84% | 11.84% | 9.41% | 8.99% | -4.69% | -7.32% | -3.13% | 5.05% | 5.05% | 6.72% | 6.14% | -1.75% | 5.36% | 6.66% | 30.67% | 30.67% | 10.91% | 14.98% | -5.64% | 6.63% | 17.13% | 25.16% | 25.16% | 6.37% | 6.37% | 14.54% | 14.54% | 24.39% | 24.39% | ||||
qoq | 0.00% | 1.13% | 0.00% | 7.38% | 0.00% | -21.44% | -1.43% | 0.00% | -2.20% | 0.00% | 14.36% | 0.00% | -4.32% | -0.38% | 0.00% | -2.76% | 0.00% | 8.03% | 0.00% | -1.21% | -0.55% | 0.00% | 7.24% | 0.00% | 21.84% | 0.00% | -8.97% | 3.66% | 0.00% | 13.00% | 0.00% | 10.76% | 0.00% | -3.97% | 0.00% | 19.27% | 0.00% | 4.30% | 0.00% | |
expenses | ||||||||||||||||||||||||||||||||||||||||
cost of sales | 1,324,000,000 | 1,324,000,000 | 1,303,200,000 | 1,303,200,000 | 1,272,600,000 | 1,272,600,000 | 1,606,400,000 | 1,604,500,000 | 1,604,500,000 | 1,661,200,000 | 1,661,200,000 | 1,504,200,000 | 1,504,200,000 | 1,574,100,000 | 1,526,800,000 | 1,526,800,000 | 1,590,600,000 | 1,590,600,000 | 1,554,600,000 | 1,554,600,000 | 1,624,200,000 | 1,591,900,000 | 1,591,900,000 | 1,482,000,000 | 1,482,000,000 | 1,265,600,000 | 1,265,600,000 | 1,431,600,000 | 1,292,300,000 | 1,292,300,000 | 1,187,300,000 | 1,187,300,000 | 1,086,700,000 | 1,086,700,000 | 1,363,000,000 | 1,363,000,000 | 909,500,000 | 909,500,000 | 881,300,000 | 881,300,000 |
selling, general and administrative expenses | 203,300,000 | 203,300,000 | 223,200,000 | 223,200,000 | 286,200,000 | 286,200,000 | 263,700,000 | 236,200,000 | 236,200,000 | 253,900,000 | 253,900,000 | 275,400,000 | 275,400,000 | 290,500,000 | 234,700,000 | 234,700,000 | 234,200,000 | 234,200,000 | 214,500,000 | 214,500,000 | 201,800,000 | 187,500,000 | 187,500,000 | 178,400,000 | 178,400,000 | 162,700,000 | 162,700,000 | 169,900,000 | 152,300,000 | 152,300,000 | 136,500,000 | 136,500,000 | 133,200,000 | 133,200,000 | 144,800,000 | 144,800,000 | 104,400,000 | 104,400,000 | 104,100,000 | 104,100,000 |
interest and other finance costs | 129,200,000 | 129,200,000 | 121,100,000 | 121,100,000 | 210,400,000 | 210,400,000 | 165,200,000 | 169,800,000 | 169,800,000 | 186,900,000 | 186,900,000 | 153,000,000 | 153,000,000 | 160,500,000 | 137,200,000 | 137,200,000 | 164,800,000 | 164,800,000 | 164,700,000 | 164,700,000 | 148,600,000 | 136,200,000 | 136,200,000 | 104,800,000 | 104,800,000 | 99,700,000 | 99,700,000 | 105,200,000 | 97,000,000 | 97,000,000 | 139,800,000 | 139,800,000 | 92,100,000 | 92,100,000 | 137,900,000 | 137,900,000 | 94,900,000 | 94,900,000 | 95,400,000 | 95,400,000 |
loss on sale of property and equipment | 4,100,000 | 4,100,000 | -2,800,000 | -2,800,000 | 3,200,000 | 3,200,000 | 2,100,000 | 200,000 | 200,000 | -2,100,000 | -2,100,000 | 100,000 | 100,000 | 14,800,000 | -5,700,000 | -2,600,000 | -1,800,000 | -800,000 | 1,700,000 | 1,700,000 | 200,000 | 200,000 | 800,000 | 800,000 | 2,200,000 | |||||||||||||||
loss on foreign exchange | 100,500,000 | 100,500,000 | -266,400,000 | -266,400,000 | -5,700,000 | -5,700,000 | 279,800,000 | -68,100,000 | -68,100,000 | 5,400,000 | 5,400,000 | 74,900,000 | 74,900,000 | -68,300,000 | 46,900,000 | 46,900,000 | -56,800,000 | -56,800,000 | 5,300,000 | 5,300,000 | -31,600,000 | 195,300,000 | 195,300,000 | 112,600,000 | 112,600,000 | -19,100,000 | 111,600,000 | -37,300,000 | -37,300,000 | -39,000,000 | -39,000,000 | -22,000,000 | -8,400,000 | |||||||
loss on divestiture | -12,800,000 | 500,000 | 500,000 | 494,100,000 | 494,100,000 | 1,600,000 | 1,600,000 | |||||||||||||||||||||||||||||||||
other | -168,800,000 | -24,400,000 | -24,400,000 | 8,000,000 | 8,000,000 | -1,000,000 | -25,100,000 | -25,100,000 | 3,600,000 | 3,600,000 | -4,500,000 | -4,500,000 | -5,700,000 | -15,200,000 | -15,200,000 | -2,300,000 | -2,300,000 | |||||||||||||||||||||||
share of net income of investments accounted for using the equity method | 47,800,000 | 47,800,000 | -19,100,000 | -19,100,000 | 31,800,000 | 31,800,000 | 15,700,000 | 15,700,000 | 34,000,000 | -61,900,000 | -61,900,000 | 6,200,000 | 9,200,000 | 9,200,000 | 5,300,000 | 5,300,000 | ||||||||||||||||||||||||
income before income taxes | 149,700,000 | 149,700,000 | 302,200,000 | 302,200,000 | -266,300,000 | -266,300,000 | -316,200,000 | 131,100,000 | 131,100,000 | -529,600,000 | -230,100,000 | -230,100,000 | -81,000,000 | -249,700,000 | -259,500,000 | -90,900,000 | -347,000,000 | -347,000,000 | -315,500,000 | -315,500,000 | -676,700,000 | -676,700,000 | -159,600,000 | -159,600,000 | -153,800,000 | |||||||||||||||
current income tax (recovery) expense | -16,700,000 | -67,600,000 | -10,500,000 | -3,100,000 | -3,400,000 | |||||||||||||||||||||||||||||||||||
deferred tax expense | 58,300,000 | 58,300,000 | 7,900,000 | 7,900,000 | ||||||||||||||||||||||||||||||||||||
income tax expense | 41,600,000 | 41,600,000 | 28,000,000 | 28,000,000 | 20,500,000 | 20,500,000 | 238,900,000 | 238,900,000 | 15,400,000 | 15,400,000 | ||||||||||||||||||||||||||||||
net income from continuing operations | 108,100,000 | 108,100,000 | 274,200,000 | 274,200,000 | -213,900,000 | -213,900,000 | -62,100,000 | 18,300,000 | 18,300,000 | 293,800,000 | 293,800,000 | -217,800,000 | -217,800,000 | -219,100,000 | -183,700,000 | 82,600,000 | 82,600,000 | 137,000,000 | 137,000,000 | |||||||||||||||||||||
net income from discontinued operations | 3,620,800,000 | 3,620,800,000 | -18,300,000 | -109,600,000 | ||||||||||||||||||||||||||||||||||||
net income | 108,100,000 | 108,100,000 | 274,200,000 | 274,200,000 | 3,406,900,000 | 3,406,900,000 | -199,500,000 | 110,600,000 | 110,600,000 | -472,300,000 | -176,500,000 | -176,500,000 | -62,100,000 | 18,300,000 | 18,300,000 | 293,800,000 | 293,800,000 | -217,800,000 | -217,800,000 | -219,100,000 | -183,700,000 | 64,300,000 | 64,300,000 | 27,400,000 | 27,400,000 | -77,400,000 | -245,200,000 | -245,200,000 | 25,200,000 | 25,200,000 | -226,200,000 | -226,200,000 | -486,700,000 | -486,700,000 | -114,700,000 | -114,700,000 | -115,500,000 | |||
yoy | -96.83% | -96.83% | -237.44% | 147.92% | 2980.38% | -821.34% | -162.66% | -162.66% | 660.55% | -1064.48% | -160.07% | -121.14% | -108.40% | -108.40% | -234.09% | -259.93% | -438.72% | -440.75% | -770.44% | -183.07% | -126.22% | -111.17% | 8.73% | -407.14% | 8.40% | 8.40% | -105.18% | -105.18% | 97.21% | 97.21% | 321.39% | |||||||||
qoq | 0.00% | -60.58% | 0.00% | -91.95% | 0.00% | -1807.72% | -280.38% | 0.00% | -123.42% | 0.00% | 184.22% | -439.34% | 0.00% | -93.77% | 0.00% | -234.89% | 0.00% | -0.59% | 19.27% | 0.00% | 134.67% | 0.00% | -135.40% | -68.43% | 0.00% | -1073.02% | 0.00% | -111.14% | 0.00% | -53.52% | 0.00% | 324.32% | 0.00% | |||||||
net income margin % | 6.38% | 6.38% | 16.37% | 16.37% | 218.38% | 218.38% | -10.05% | 5.49% | 5.49% | -22.93% | 0% | -9.80% | -9.80% | -3.30% | 0.97% | 0.97% | 15.12% | 15.12% | -12.11% | -12.11% | -12.03% | -10.03% | 0% | 3.77% | 3.77% | 1.96% | 1.96% | -5.03% | -16.51% | -16.51% | 1.92% | 1.92% | -19.06% | -19.06% | -39.39% | -39.39% | -11.07% | -11.07% | 0% | -11.63% |
less: net income attributable to non-controlling interests | -6,200,000 | 200,000 | 200,000 | -1,100,000 | -3,700,000 | -3,700,000 | -1,100,000 | -1,100,000 | 1,600,000 | 1,600,000 | 900,000 | |||||||||||||||||||||||||||||
net income attributable to gfl environmental inc. | 114,300,000 | 114,300,000 | 276,300,000 | 276,300,000 | 3,409,600,000 | 3,409,600,000 | -189,100,000 | 110,400,000 | 110,400,000 | -471,200,000 | 22,100,000 | 22,100,000 | 294,900,000 | 294,900,000 | -219,400,000 | -219,400,000 | ||||||||||||||||||||||||
items that may be subsequently reclassified to net income | ||||||||||||||||||||||||||||||||||||||||
currency translation adjustment | 172,700,000 | 172,700,000 | -442,500,000 | -442,500,000 | -10,400,000 | -10,400,000 | 429,000,000 | -86,200,000 | -86,200,000 | 60,600,000 | 60,600,000 | 140,700,000 | 140,700,000 | -129,400,000 | 119,400,000 | 119,400,000 | -156,300,000 | -156,300,000 | -5,500,000 | -5,500,000 | -76,800,000 | 420,000,000 | 420,000,000 | 197,700,000 | 197,700,000 | -91,400,000 | -35,900,000 | 190,600,000 | 190,600,000 | -87,000,000 | -87,000,000 | -76,800,000 | -76,800,000 | -262,500,000 | -262,500,000 | -37,100,000 | -37,100,000 | -205,700,000 | ||
reclassification to net income of fair value movements on cash flow hedges, net of tax | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 6,000,000 | 6,000,000 | 1,400,000 | -5,700,000 | -5,700,000 | -4,400,000 | -4,400,000 | |||||||||||||||||||||||||||||
fair value movements on cash flow hedges, net of tax | -700,000 | 16,000,000 | 16,000,000 | 7,300,000 | 7,300,000 | -32,200,000 | 2,100,000 | 2,100,000 | 600,000 | 600,000 | -15,300,000 | -15,300,000 | 2,900,000 | 10,700,000 | 10,700,000 | 7,500,000 | 7,500,000 | 7,400,000 | 7,400,000 | 9,300,000 | -73,400,000 | 21,600,000 | 21,600,000 | -22,400,000 | -5,500,000 | 9,500,000 | 9,500,000 | 3,100,000 | 3,100,000 | -5,800,000 | -5,800,000 | -11,400,000 | -11,400,000 | -12,000,000 | -12,000,000 | 10,900,000 | 10,900,000 | |||
share of other comprehensive income of investments accounted for using the equity method, net of tax | 7,400,000 | 7,400,000 | ||||||||||||||||||||||||||||||||||||||
reclassification to net income of foreign currency differences on divestitures | 1,500,000 | 1,500,000 | -26,500,000 | 22,500,000 | 22,500,000 | |||||||||||||||||||||||||||||||||||
other comprehensive income | 181,900,000 | 181,900,000 | -441,700,000 | -441,700,000 | 2,900,000 | 2,900,000 | 398,200,000 | -89,800,000 | -89,800,000 | 33,500,000 | 33,500,000 | 125,400,000 | 125,400,000 | 200,100,000 | 200,100,000 | -88,300,000 | -88,300,000 | -82,600,000 | -82,600,000 | -49,100,000 | -194,800,000 | |||||||||||||||||||
comprehensive income from continuing operations | 290,000,000 | 290,000,000 | -188,600,000 | 148,400,000 | 148,400,000 | 167,100,000 | 167,100,000 | -215,900,000 | -215,900,000 | -287,000,000 | 162,900,000 | 162,900,000 | 301,900,000 | 301,900,000 | 23,200,000 | 23,200,000 | ||||||||||||||||||||||||
comprehensive income from discontinued operations | 3,444,300,000 | 3,444,300,000 | -18,300,000 | -109,600,000 | ||||||||||||||||||||||||||||||||||||
total comprehensive income | 290,000,000 | 290,000,000 | -167,500,000 | -167,500,000 | 3,233,300,000 | 3,233,300,000 | 198,700,000 | 20,800,000 | 20,800,000 | -438,800,000 | -188,600,000 | 148,400,000 | 148,400,000 | 167,100,000 | 167,100,000 | -287,000,000 | 162,900,000 | 162,900,000 | 283,600,000 | 283,600,000 | -308,800,000 | -308,800,000 | ||||||||||||||||||
less: total comprehensive loss attributable to non-controlling interests | -1,500,000 | -2,700,000 | -2,700,000 | -4,500,000 | -4,500,000 | |||||||||||||||||||||||||||||||||||
total comprehensive income attributable to gfl environmental inc. | 291,500,000 | 291,500,000 | -153,100,000 | -153,100,000 | 3,236,200,000 | 3,236,200,000 | 193,900,000 | 23,500,000 | 23,500,000 | -439,700,000 | -173,700,000 | 152,900,000 | 152,900,000 | 168,400,000 | 168,400,000 | -287,900,000 | 162,900,000 | |||||||||||||||||||||||
basic income per share | 0.24 | 0.24 | -1.31 | |||||||||||||||||||||||||||||||||||||
continuing operations | 0.28 | 0.28 | 0.72 | 0.72 | -0.58 | -0.58 | -0.21 | 0.74 | 0.74 | -0.66 | -0.66 | -0.66 | -0.55 | 0.17 | 0.17 | 0.32 | 0.32 | |||||||||||||||||||||||
discontinued operations | 9.25 | 9.25 | -0.05 | -0.3 | ||||||||||||||||||||||||||||||||||||
total operations | 0.28 | 0.28 | 0.72 | 0.72 | 8.67 | 8.67 | -0.21 | 0.74 | 0.74 | -0.66 | -0.66 | -0.66 | -0.55 | 0.12 | 0.12 | 0.02 | 0.02 | |||||||||||||||||||||||
diluted income per share | 0.23 | 0.23 | -1.31 | |||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding | 362,084,803 | 365,815,712 | 380,144,960 | 376,598,800 | 369,225,007 | 364,035,921 | 360,735,698 | |||||||||||||||||||||||||||||||||
diluted weighted-average number of shares outstanding | 370,243,683 | 383,211,513 | 385,321,424 | 376,598,800 | 369,556,706 | 401,218,417 | 369,176,174 | 368,706,685 | 366,549,527 | |||||||||||||||||||||||||||||||
current income tax expense | 30,900,000 | 30,900,000 | 33,200,000 | 33,200,000 | 29,800,000 | 29,800,000 | 24,000,000 | 24,000,000 | 39,200,000 | 39,200,000 | 18,100,000 | 18,100,000 | 342,200,000 | 342,200,000 | 7,200,000 | 7,200,000 | 4,000,000 | 4,000,000 | 6,900,000 | 6,900,000 | 11,100,000 | 3,300,000 | 3,300,000 | 7,500,000 | 7,500,000 | 2,000,000 | 2,000,000 | -3,800,000 | -3,800,000 | 1,400,000 | 1,400,000 | 2,000,000 | 2,000,000 | |||||||
deferred tax recovery | -2,900,000 | -2,900,000 | -85,600,000 | -85,600,000 | -49,100,000 | -9,300,000 | -9,300,000 | -81,300,000 | -92,800,000 | -92,800,000 | -8,400,000 | -36,100,000 | -36,100,000 | -103,300,000 | -103,300,000 | -49,300,000 | -49,300,000 | -27,500,000 | -72,400,000 | -51,900,000 | -28,700,000 | -24,600,000 | -105,100,000 | -105,100,000 | -91,300,000 | -91,300,000 | -186,200,000 | -186,200,000 | -46,300,000 | -46,300,000 | -40,300,000 | |||||||||
less: net loss attributable to non-controlling interests | -2,100,000 | -2,100,000 | -2,700,000 | -2,700,000 | -10,400,000 | -3,800,000 | -3,800,000 | -200,000 | ||||||||||||||||||||||||||||||||
share of other comprehensive loss of investments accounted for using the equity method, net of tax | -16,200,000 | -16,200,000 | ||||||||||||||||||||||||||||||||||||||
comprehensive loss from continuing operations | -167,500,000 | -167,500,000 | -211,000,000 | -211,000,000 | ||||||||||||||||||||||||||||||||||||
less: total comprehensive (loss) income attributable to non-controlling interests | -14,400,000 | |||||||||||||||||||||||||||||||||||||||
less: total comprehensive income attributable to non-controlling interests | -14,400,000 | -2,900,000 | -2,900,000 | 4,800,000 | 900,000 | 900,000 | 1,800,000 | 1,800,000 | -14,900,000 | -1,300,000 | -1,300,000 | 1,500,000 | 1,500,000 | 900,000 | ||||||||||||||||||||||||||
share of net loss of investments accounted for using the equity method | -51,700,000 | -51,700,000 | -30,600,000 | -30,600,000 | -21,000,000 | -21,000,000 | ||||||||||||||||||||||||||||||||||
income tax recovery | -52,400,000 | -52,400,000 | -53,600,000 | -53,600,000 | -42,100,000 | -42,100,000 | -30,600,000 | -75,800,000 | -47,900,000 | -21,800,000 | -13,500,000 | -101,800,000 | -101,800,000 | -89,300,000 | -89,300,000 | -190,000,000 | -190,000,000 | -44,900,000 | -44,900,000 | -38,300,000 | ||||||||||||||||||||
basic and diluted income per share | ||||||||||||||||||||||||||||||||||||||||
weighted and diluted weighted-average number of shares outstanding | 391,360,731 | 393,503,219 | 372,986,761 | 370,651,938 | 369,176,174 | 369,134,504 | 368,627,958 | 363,051,517 | 362,058,515 | |||||||||||||||||||||||||||||||
mark-to-market loss on purchase contracts | 104,300,000 | 104,300,000 | 124,600,000 | -10,300,000 | -206,200,000 | -174,900,000 | 30,000,000 | 208,600,000 | 208,600,000 | -117,300,000 | -117,300,000 | 228,300,000 | 228,300,000 | 355,900,000 | 107,500,000 | |||||||||||||||||||||||||
share of net income (loss) of investments accounted for using the equity method | 1,300,000 | 34,000,000 | ||||||||||||||||||||||||||||||||||||||
income tax (recovery) expense | -116,700,000 | -57,300,000 | -18,900,000 | -18,000,000 | -18,000,000 | |||||||||||||||||||||||||||||||||||
share of other comprehensive loss of investments accounted for using the equity method | -1,200,000 | -400,000 | -400,000 | |||||||||||||||||||||||||||||||||||||
basic and diluted loss per share | -0.52 | -0.53 | -0.53 | |||||||||||||||||||||||||||||||||||||
gain on sale of property and equipment | -2,400,000 | -2,400,000 | -6,700,000 | -6,700,000 | -6,500,000 | -6,500,000 | ||||||||||||||||||||||||||||||||||
items that may be subsequently reclassified to net loss | ||||||||||||||||||||||||||||||||||||||||
total comprehensive loss attributable to gfl environmental inc. | -52,900,000 | -52,900,000 | -217,400,000 | -217,400,000 | ||||||||||||||||||||||||||||||||||||
gain on divestiture | -575,000,000 | -575,000,000 | -5,500,000 | -5,500,000 | -6,500,000 | -86,400,000 | -31,400,000 | -31,400,000 | -35,500,000 | -35,500,000 | ||||||||||||||||||||||||||||||
net loss attributable to gfl environmental inc. | -172,800,000 | -172,800,000 | -220,000,000 | -183,500,000 | ||||||||||||||||||||||||||||||||||||
total comprehensive loss | -51,100,000 | -51,100,000 | -215,900,000 | -215,900,000 | -86,400,000 | -118,800,000 | -45,100,000 | -45,100,000 | -63,100,000 | -63,100,000 | -773,700,000 | -773,700,000 | -163,800,000 | -163,800,000 | -310,300,000 | |||||||||||||||||||||||||
share of net (loss) income of investments accounted for using the equity method | -12,700,000 | |||||||||||||||||||||||||||||||||||||||
net loss from discontinued operations | ||||||||||||||||||||||||||||||||||||||||
less: net (loss) income attributable to non-controlling interests | -9,900,000 | |||||||||||||||||||||||||||||||||||||||
net (loss) income attributable to gfl environmental inc. | -52,200,000 | |||||||||||||||||||||||||||||||||||||||
reclassification to net loss of fair value movements on cash flow hedges, net of tax | -400,000 | |||||||||||||||||||||||||||||||||||||||
other comprehensive income from continuing operations | -126,500,000 | 130,100,000 | 130,100,000 | -126,700,000 | -126,700,000 | 1,900,000 | 1,900,000 | -67,900,000 | 346,600,000 | 346,600,000 | 219,300,000 | 219,300,000 | ||||||||||||||||||||||||||||
comprehensive loss from discontinued operations | ||||||||||||||||||||||||||||||||||||||||
earnings before income taxes | 300,000 | 300,000 | 532,700,000 | 532,700,000 | -259,900,000 | -259,900,000 | 34,700,000 | 34,700,000 | 115,200,000 | 115,200,000 | 40,600,000 | 40,600,000 | ||||||||||||||||||||||||||||
basic and diluted earnings per share | ||||||||||||||||||||||||||||||||||||||||
weighted average number of shares outstanding | 369,556,706 | 366,843,674 | ||||||||||||||||||||||||||||||||||||||
basic earnings per share | ||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | ||||||||||||||||||||||||||||||||||||||||
impairment and other | -5,300,000 | |||||||||||||||||||||||||||||||||||||||
impairment | 3,400,000 | 3,400,000 | 9,100,000 | 9,100,000 | ||||||||||||||||||||||||||||||||||||
mark-to-market (gain) loss on purchase contracts | ||||||||||||||||||||||||||||||||||||||||
gain on foreign exchange | -58,600,000 | -112,900,000 | ||||||||||||||||||||||||||||||||||||||
other comprehensive loss from continuing operations | -113,800,000 | |||||||||||||||||||||||||||||||||||||||
deferred purchase consideration | 1,000,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||
impairment and other charges | 21,400,000 | |||||||||||||||||||||||||||||||||||||||
other comprehensive loss | -41,400,000 | -287,000,000 | ||||||||||||||||||||||||||||||||||||||
loss per share | ||||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.25 | -0.71 | -0.71 | -0.66 | -0.66 | |||||||||||||||||||||||||||||||||||
loss (gain) on foreign exchange | 111,600,000 | |||||||||||||||||||||||||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||
basic and diluted | 0.03 | 0.03 | ||||||||||||||||||||||||||||||||||||||
diluted weighted-average number of share outstanding | 362,539,928 | |||||||||||||||||||||||||||||||||||||||
weighted-average number of shares, basic and diluted | 360,377,813 | |||||||||||||||||||||||||||||||||||||||
reclassification of net loss of fair value movement on cash flow hedges, net of tax | -13,100,000 | |||||||||||||||||||||||||||||||||||||||
loss per share | ||||||||||||||||||||||||||||||||||||||||
basic | -1.39 | -0.353 | -0.32 | -0.32 | -0.32 | |||||||||||||||||||||||||||||||||||
diluted | -1.39 | -0.353 | -0.32 | -0.32 | -0.32 | |||||||||||||||||||||||||||||||||||
loss (gain) on sale of property, plant and equipment | 600,000 | 300,000 | ||||||||||||||||||||||||||||||||||||||
(gain) loss on foreign exchange | 18,900,000 | -22,000,000 | ||||||||||||||||||||||||||||||||||||||
mark-to-market loss on teu derivative purchase contract | 23,325,000 | 107,500,000 | 74,200,000 | 74,200,000 | ||||||||||||||||||||||||||||||||||||
other comprehensive (loss) income | 12,050,000 | -49,100,000 | ||||||||||||||||||||||||||||||||||||||
loss on sale of property, plant and equipment | 300,000 | 500,000 | 500,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||
cash | 194,600,000 | 139,700,000 | 537,200,000 | 133,800,000 | 99,500,000 | 134,200,000 | 70,000,000 | 135,700,000 | 174,200,000 | 82,200,000 | 73,000,000 | 82,100,000 | 237,400,000 | 230,600,000 | 189,300,000 | 190,400,000 | 1,149,500,000 | 310,400,000 | 11,100,000 | 27,200,000 | 1,817,200,000 | 723,900,000 |
trade and other receivables | 878,700,000 | 840,600,000 | 796,500,000 | 1,175,100,000 | 1,216,600,000 | 1,186,000,000 | 1,067,600,000 | 1,080,000,000 | 1,182,800,000 | 1,113,200,000 | 1,021,600,000 | 1,118,100,000 | 1,211,500,000 | 1,093,600,000 | 844,600,000 | 1,134,700,000 | 1,091,200,000 | 873,900,000 | 816,100,000 | |||
income taxes recoverable | 24,400,000 | 12,400,000 | 25,300,000 | 86,000,000 | 8,800,000 | 12,700,000 | 47,700,000 | |||||||||||||||
prepaid expenses and other assets | 265,100,000 | 207,400,000 | 248,500,000 | 300,700,000 | 281,300,000 | 289,400,000 | 253,600,000 | 221,600,000 | 248,000,000 | 250,900,000 | 202,400,000 | 182,900,000 | 189,000,000 | 194,800,000 | 152,600,000 | 170,600,000 | 165,600,000 | 149,300,000 | 135,600,000 | 133,700,000 | 147,200,000 | 150,600,000 |
current assets | 1,362,800,000 | 1,200,100,000 | 1,607,500,000 | 1,695,600,000 | 1,606,200,000 | 1,609,600,000 | 1,403,900,000 | 1,485,000,000 | 1,605,000,000 | 1,446,300,000 | 2,318,600,000 | 1,383,100,000 | 1,637,900,000 | 1,519,000,000 | 1,758,800,000 | 1,495,700,000 | 2,406,300,000 | 1,333,600,000 | 962,800,000 | 1,028,200,000 | ||
property and equipment | 7,163,700,000 | 6,834,800,000 | 6,955,900,000 | 7,851,700,000 | 7,358,700,000 | 7,330,200,000 | 7,048,400,000 | 6,980,700,000 | 6,863,300,000 | 6,401,700,000 | 6,401,100,000 | 6,540,300,000 | 6,538,800,000 | 6,047,100,000 | 5,656,200,000 | 6,010,600,000 | 5,572,000,000 | 5,007,100,000 | 5,052,300,000 | 5,074,800,000 | ||
intangible assets | 1,691,000,000 | 1,634,600,000 | 1,698,800,000 | 2,833,200,000 | 2,846,800,000 | 2,944,500,000 | 2,992,900,000 | 3,056,300,000 | 3,056,000,000 | 2,948,100,000 | 3,125,800,000 | 3,245,000,000 | 3,290,600,000 | 3,395,300,000 | 3,174,400,000 | 3,330,000,000 | 3,180,800,000 | 2,901,300,000 | 2,994,500,000 | 3,093,400,000 | 3,023,900,000 | 3,121,100,000 |
investments accounted for using the equity method | 1,992,400,000 | 1,966,400,000 | 1,989,400,000 | 344,400,000 | 335,500,000 | 312,900,000 | 290,500,000 | 319,000,000 | 316,200,000 | 271,900,000 | 310,200,000 | 326,600,000 | 321,600,000 | 298,000,000 | 21,300,000 | |||||||
other long-term assets | 327,400,000 | 302,100,000 | 365,800,000 | 207,400,000 | 108,800,000 | 114,000,000 | 124,600,000 | 82,900,000 | 112,600,000 | 59,500,000 | 71,200,000 | 90,200,000 | 40,600,000 | 38,500,000 | 35,900,000 | 36,300,000 | 36,200,000 | 35,300,000 | 35,800,000 | 33,200,000 | 33,800,000 | 33,500,000 |
deferred income tax assets | 209,300,000 | 155,300,000 | 173,600,000 | 134,400,000 | 64,800,000 | 38,900,000 | ||||||||||||||||
goodwill | 6,817,900,000 | 6,589,100,000 | 6,854,800,000 | 8,065,800,000 | 7,727,300,000 | 7,790,600,000 | 8,053,700,000 | 7,890,500,000 | 7,898,400,000 | 7,430,300,000 | 7,603,300,000 | 8,182,400,000 | 8,184,900,000 | 7,814,100,000 | 7,295,900,000 | 7,501,100,000 | 6,930,300,000 | 6,417,900,000 | 6,463,700,000 | 6,500,400,000 | 5,757,000,000 | 5,823,300,000 |
non-current assets | 17,992,400,000 | 17,327,000,000 | 17,864,700,000 | 19,511,800,000 | 18,532,400,000 | 18,665,800,000 | 18,644,500,000 | 18,394,200,000 | 18,285,400,000 | 17,111,500,000 | 17,511,600,000 | 18,384,500,000 | 18,376,500,000 | 17,593,000,000 | 16,183,700,000 | 16,878,000,000 | 15,719,300,000 | 14,361,600,000 | 14,546,300,000 | 14,701,800,000 | ||
total assets | 19,355,200,000 | 18,527,100,000 | 19,472,200,000 | 21,207,400,000 | 20,138,600,000 | 20,275,400,000 | 20,048,400,000 | 19,879,200,000 | 19,890,400,000 | 18,557,800,000 | 19,830,200,000 | 19,767,600,000 | 20,014,400,000 | 19,112,000,000 | 17,942,500,000 | 18,373,700,000 | 18,125,600,000 | 15,695,200,000 | 15,509,100,000 | 15,730,000,000 | ||
liabilities | ||||||||||||||||||||||
accounts payable and accrued liabilities | 1,684,400,000 | 1,567,900,000 | 1,758,200,000 | 1,880,200,000 | 1,598,800,000 | 1,666,900,000 | 1,532,700,000 | 1,679,100,000 | 1,552,800,000 | 1,442,400,000 | 1,380,000,000 | 1,557,700,000 | 1,496,000,000 | 1,371,900,000 | 1,119,000,000 | 1,319,700,000 | 1,177,400,000 | 990,800,000 | 950,000,000 | 1,014,800,000 | 747,500,000 | 701,500,000 |
income taxes payable | 3,400,000 | 8,900,000 | 5,500,000 | 6,200,000 | 107,300,000 | 337,300,000 | 4,900,000 | 5,800,000 | 16,400,000 | 30,700,000 | 25,800,000 | 16,200,000 | 18,500,000 | 11,900,000 | 9,100,000 | 13,300,000 | 2,600,000 | |||||
long-term debt | 81,600,000 | 60,600,000 | 93,200,000 | 1,146,500,000 | 1,031,100,000 | 10,000,000 | 9,900,000 | 9,700,000 | 17,400,000 | 17,900,000 | 18,200,000 | 17,100,000 | 16,600,000 | 17,200,000 | 17,300,000 | 8,700,000 | 17,000,000 | 6,161,500,000 | 6,055,700,000 | 5,084,300,000 | ||
lease obligations | 144,900,000 | 112,800,000 | 46,900,000 | 69,400,000 | 66,500,000 | 61,900,000 | 63,300,000 | 59,600,000 | 53,900,000 | 51,200,000 | 53,400,000 | 51,500,000 | 51,300,000 | 49,700,000 | 47,300,000 | 50,900,000 | 50,600,000 | 48,600,000 | 39,800,000 | 153,700,000 | 145,700,000 | 151,400,000 |
due to related party | 2,900,000 | 2,900,000 | 5,800,000 | 5,800,000 | 5,800,000 | 5,800,000 | 5,800,000 | 5,800,000 | 9,300,000 | 9,300,000 | 12,800,000 | 12,800,000 | 12,800,000 | 12,800,000 | 12,800,000 | 12,800,000 | 30,800,000 | 30,800,000 | 37,200,000 | |||
landfill closure and post-closure obligations | 51,600,000 | 51,200,000 | 51,600,000 | 51,700,000 | 59,200,000 | 59,400,000 | 58,000,000 | 56,200,000 | 36,500,000 | 33,700,000 | 33,500,000 | 30,800,000 | 39,400,000 | 38,500,000 | 37,700,000 | 39,100,000 | 52,000,000 | 54,100,000 | 61,500,000 | 680,300,000 | 237,800,000 | 241,700,000 |
current liabilities | 1,965,900,000 | 1,801,400,000 | 1,955,400,000 | 3,150,700,000 | 2,758,500,000 | 1,810,200,000 | 1,669,700,000 | 1,810,400,000 | 1,756,300,000 | 1,870,400,000 | 1,549,500,000 | 2,692,100,000 | 2,546,600,000 | 2,401,500,000 | 2,443,000,000 | 1,522,400,000 | 1,383,000,000 | 1,188,100,000 | 1,147,800,000 | 1,193,300,000 | ||
other long-term liabilities | 34,800,000 | 33,400,000 | 31,200,000 | 41,600,000 | 40,000,000 | 39,800,000 | 37,400,000 | 39,100,000 | 39,900,000 | 40,100,000 | 43,100,000 | 47,500,000 | 51,100,000 | 51,000,000 | 39,800,000 | 41,000,000 | 39,400,000 | 30,000,000 | 35,600,000 | 37,200,000 | 10,000,000 | 9,000,000 |
deferred income tax liabilities | 832,100,000 | 749,400,000 | 782,400,000 | 464,500,000 | 444,700,000 | 485,500,000 | 518,300,000 | 534,000,000 | 550,000,000 | 435,400,000 | 541,700,000 | 582,600,000 | 593,300,000 | 646,800,000 | 653,400,000 | 723,900,000 | 384,800,000 | 378,400,000 | 369,300,000 | 466,000,000 | 690,700,000 | 746,800,000 |
non-current liabilities | 9,583,200,000 | 8,838,200,000 | 9,228,400,000 | 10,835,000,000 | 10,374,900,000 | 11,509,800,000 | 10,993,000,000 | 10,682,600,000 | 10,620,900,000 | 9,556,000,000 | 11,325,100,000 | 11,031,400,000 | 11,146,200,000 | 10,566,300,000 | 9,801,000,000 | 11,075,200,000 | 11,214,700,000 | 9,094,800,000 | 8,969,700,000 | 8,857,400,000 | ||
total liabilities | 11,549,100,000 | 10,639,600,000 | 11,183,800,000 | 13,985,700,000 | 13,133,400,000 | 13,320,000,000 | 12,662,700,000 | 12,493,000,000 | 12,377,200,000 | 11,426,400,000 | 12,874,600,000 | 13,723,500,000 | 13,692,800,000 | 12,967,800,000 | 12,244,000,000 | 12,597,600,000 | 12,597,700,000 | 10,282,900,000 | 10,117,500,000 | 10,050,700,000 | ||
shareholders’ equity | ||||||||||||||||||||||
share capital | 7,221,500,000 | 7,532,100,000 | 7,772,100,000 | 9,938,000,000 | 9,938,000,000 | 9,901,300,000 | 9,900,500,000 | 9,835,100,000 | 9,786,400,000 | 9,754,700,000 | 9,754,100,000 | 8,640,300,000 | 8,638,800,000 | 8,621,200,000 | 8,463,200,000 | 8,462,900,000 | 7,907,100,000 | 7,743,500,000 | 7,660,400,000 | 7,644,800,000 | 6,859,700,000 | 6,859,700,000 |
contributed surplus | 149,200,000 | 173,100,000 | 158,500,000 | 151,300,000 | 137,200,000 | 155,900,000 | 141,100,000 | 149,500,000 | 130,100,000 | 135,300,000 | 120,700,000 | 109,600,000 | 96,000,000 | 99,700,000 | 90,600,000 | 77,400,000 | 70,700,000 | 69,200,000 | 64,000,000 | 54,300,000 | 43,500,000 | 36,300,000 |
retained earnings | 203,200,000 | 96,500,000 | ||||||||||||||||||||
accumulated other comprehensive income | 37,000,000 | -140,200,000 | 289,200,000 | 462,600,000 | 79,600,000 | 166,500,000 | 135,000,000 | 15,100,000 | 136,600,000 | 5,800,000 | 132,300,000 | 130,300,000 | 198,200,000 | 45,500,000 | 94,600,000 | |||||||
total gfl environmental inc.’s shareholders’ equity | 7,610,900,000 | 7,661,500,000 | 8,048,000,000 | 6,978,400,000 | 6,777,900,000 | 6,743,600,000 | 7,174,800,000 | 7,177,100,000 | 7,289,200,000 | 7,116,200,000 | 6,939,100,000 | 6,037,200,000 | 6,315,600,000 | |||||||||
non-controlling interests | 195,200,000 | 226,000,000 | 240,400,000 | 243,300,000 | 227,300,000 | 211,800,000 | 210,900,000 | 209,100,000 | 224,000,000 | 15,200,000 | 16,500,000 | 6,900,000 | 6,000,000 | |||||||||
total shareholders’ equity | 7,806,100,000 | 7,887,500,000 | 8,288,400,000 | 7,221,700,000 | 7,005,200,000 | 6,955,400,000 | 7,385,700,000 | 7,386,200,000 | 7,513,200,000 | 7,131,400,000 | 6,955,600,000 | 6,044,100,000 | 6,321,600,000 | 6,144,200,000 | 5,698,500,000 | 5,776,100,000 | 5,527,900,000 | 5,412,300,000 | 5,391,600,000 | 5,679,300,000 | ||
total liabilities and shareholders’ equity | 19,355,200,000 | 18,527,100,000 | 19,472,200,000 | 21,207,400,000 | 20,138,600,000 | 20,275,400,000 | 20,048,400,000 | 19,879,200,000 | 19,890,400,000 | 18,557,800,000 | 19,830,200,000 | 19,767,600,000 | 20,014,400,000 | 19,112,000,000 | 17,942,500,000 | 18,373,700,000 | 18,125,600,000 | 15,695,200,000 | 15,509,100,000 | 15,730,000,000 | ||
balance, december 31, 2023 | 407,931,017,000,000 | 407,931,017,000,000 | 407,931,017,000,000 | 407,931,017,000,000 | ||||||||||||||||||
net loss and comprehensive loss | ||||||||||||||||||||||
dividends issued and paid | -7,500,000 | -6,500,000 | -5,600,000 | -4,800,000 | -4,500,000 | -4,200,000 | ||||||||||||||||
contribution from non-controlling interests | 11,200,000 | |||||||||||||||||||||
cancelled shares | -260,000,000 | -8,057,000,000 | -8,057,000,000 | -1,221,000,000 | -26,041,000,000 | -4,069,000,000 | -26,041,000,000 | |||||||||||||||
share capital issued on exercise of options | ||||||||||||||||||||||
share capital issued on settlement of rsus | 1,494,802,000,000 | 875,897,000,000 | 57,996,000,000 | 43,805,000,000 | ||||||||||||||||||
share capital issued on conversion of preferred shares | 515,764,000,000 | 1,644,022,000,000 | 209,565,000,000 | 209,565,000,000 | ||||||||||||||||||
share-based payments | 14,100,000 | 68,100,000 | 15,100,000 | 14,500,000 | 10,600,000 | 9,700,000 | ||||||||||||||||
balance, september 30, 2024 | 411,981,652,000,000 | |||||||||||||||||||||
balance, december 31, 2024 | 411,982,011,000,000 | |||||||||||||||||||||
net income and comprehensive income | ||||||||||||||||||||||
net distribution to non-controlling interests | ||||||||||||||||||||||
repurchased and cancelled shares | -31,725,083,000,000 | |||||||||||||||||||||
share capital issued on exercise of share options | 119,003,000,000 | 62,872,000,000 | 450,000,000,000 | 450,000,000,000 | 1,000,000,000,000 | |||||||||||||||||
balance, september 30, 2025 | ||||||||||||||||||||||
balance, june 30, 2024 | 409,703,320,000,000 | |||||||||||||||||||||
balance, june 30, 2025 | ||||||||||||||||||||||
deficit | -171,800,000 | -3,573,500,000 | -3,376,900,000 | -3,480,100,000 | -3,001,800,000 | -2,822,600,000 | -2,763,900,000 | -2,779,600,000 | -3,068,000,000 | -2,843,000,000 | -2,617,400,000 | -2,428,500,000 | -2,487,800,000 | -2,510,500,000 | -2,237,600,000 | -1,988,000,000 | -2,008,700,000 | -1,778,300,000 | -1,287,200,000 | -1,163,800,000 | ||
share capital issued on teu conversion | 209,565,000,000 | 25,666,465,000,000 | 25,666,465,000,000 | 25,666,465,000,000 | 297,000,000 | 25,666,465,000,000 | 25,666,465,000,000 | 4,782,030,000,000 | 328,951,000,000 | |||||||||||||
balance, march 31, 2024 | 409,635,384,000,000 | 409,635,384,000,000 | ||||||||||||||||||||
balance, march 31, 2025 | 381,624,268,000,000 | |||||||||||||||||||||
operating activities | ||||||||||||||||||||||
net income | -199,500,000 | -62,100,000 | -219,100,000 | -77,400,000 | 25,200,000 | -226,200,000 | ||||||||||||||||
adjustments for non-cash items | ||||||||||||||||||||||
depreciation of property and equipment | 295,400,000 | 284,500,000 | 271,900,000 | 278,900,000 | 221,800,000 | 203,600,000 | ||||||||||||||||
amortization of intangible assets | 110,900,000 | 105,600,000 | 133,500,000 | 126,700,000 | 110,200,000 | 111,000,000 | ||||||||||||||||
share of net (income) loss of investments accounted for using the equity method | -1,300,000 | |||||||||||||||||||||
(gain) loss on divestiture | -12,800,000 | |||||||||||||||||||||
other | -1,000,000 | -5,700,000 | ||||||||||||||||||||
interest and other finance costs | 165,200,000 | 160,500,000 | 148,600,000 | 105,200,000 | 139,800,000 | 92,100,000 | ||||||||||||||||
gain on unrealized foreign exchange on long-term debt and teus | 280,300,000 | |||||||||||||||||||||
gain on sale of property and equipment | 2,100,000 | 14,800,000 | ||||||||||||||||||||
mark to market loss on purchase contracts | ||||||||||||||||||||||
current income tax (recovery) expense | -67,600,000 | -10,500,000 | -3,100,000 | |||||||||||||||||||
deferred tax recovery | -49,100,000 | -8,400,000 | -20,700,000 | -24,600,000 | -91,300,000 | |||||||||||||||||
interest paid in cash on amortizing notes component of teus | -300,000 | -900,000 | ||||||||||||||||||||
interest paid in cash, excluding interest paid on amortizing notes | -97,200,000 | -105,600,000 | -116,300,000 | -88,300,000 | ||||||||||||||||||
income taxes paid in cash | -8,000,000 | -149,800,000 | -2,300,000 | -800,000 | -200,000 | |||||||||||||||||
changes in non-cash working capital items | 150,400,000 | 200,600,000 | 115,700,000 | -9,900,000 | -34,100,000 | |||||||||||||||||
landfill closure and post-closure expenditures | -16,600,000 | -19,900,000 | -8,400,000 | -11,600,000 | -8,600,000 | -2,100,000 | ||||||||||||||||
investing activities | ||||||||||||||||||||||
purchase of property and equipment | -317,200,000 | -225,300,000 | -237,300,000 | -229,400,000 | ||||||||||||||||||
proceeds from disposal of assets and other | 20,800,000 | 10,800,000 | ||||||||||||||||||||
proceeds from divestitures | 16,500,000 | 3,300,000 | ||||||||||||||||||||
business acquisitions and investments, net of cash acquired | -36,000,000 | -297,800,000 | ||||||||||||||||||||
distribution received from joint ventures | 1,400,000 | |||||||||||||||||||||
financing activities | ||||||||||||||||||||||
repayment of lease obligations | -500,000 | -46,600,000 | -18,000,000 | -14,600,000 | -22,400,000 | -14,800,000 | ||||||||||||||||
issuance of long-term debt | 749,600,000 | 1,940,200,000 | 210,300,000 | 205,900,000 | 1,313,900,000 | 447,400,000 | ||||||||||||||||
repayment of long-term debt | -942,300,000 | -1,768,000,000 | -316,300,000 | -639,200,000 | -906,800,000 | -418,500,000 | ||||||||||||||||
proceeds from termination of hedged arrangements | ||||||||||||||||||||||
payment for termination of hedged arrangements | -1,100,000 | |||||||||||||||||||||
payment of contingent purchase consideration and holdbacks | -1,400,000 | -26,600,000 | -5,400,000 | -4,000,000 | ||||||||||||||||||
repayment of amortizing notes | -15,400,000 | -14,000,000 | -12,900,000 | -13,500,000 | ||||||||||||||||||
payment of financing costs | -7,600,000 | -12,000,000 | -100,000 | -6,900,000 | -3,700,000 | |||||||||||||||||
repayment of loan to related party | -6,400,000 | |||||||||||||||||||||
increase in cash | 51,200,000 | -27,100,000 | -151,800,000 | -953,500,000 | 315,600,000 | |||||||||||||||||
changes due to foreign exchange revaluation of cash | -16,900,000 | -11,400,000 | -3,500,000 | -5,600,000 | -16,300,000 | -4,300,000 | ||||||||||||||||
cash, beginning of period | 99,500,000 | 174,200,000 | 237,400,000 | 1,149,500,000 | 11,100,000 | |||||||||||||||||
cash, end of period | 133,800,000 | 135,700,000 | 82,100,000 | 310,400,000 | ||||||||||||||||||
balance, december 31, 2022 | 380,211,030,000,000 | 380,211,030,000,000 | 380,211,030,000,000 | 380,211,030,000,000 | 380,211,030,000,000 | 380,211,030,000,000 | ||||||||||||||||
non-controlling interests measured upon acquisition of subsidiary | ||||||||||||||||||||||
balance, september 30, 2023 | 406,753,132,000,000 | 406,753,132,000,000 | ||||||||||||||||||||
net income and comprehensive loss | ||||||||||||||||||||||
balance, june 30, 2023 | 405,935,491,000,000 | 405,935,491,000,000 | ||||||||||||||||||||
balance, march 31, 2023 | 405,921,300,000,000 | 405,921,300,000,000 | ||||||||||||||||||||
tangible equity units | 1,024,900,000 | 926,600,000 | 895,100,000 | 1,081,600,000 | 56,900,000 | 56,700,000 | 54,600,000 | 54,800,000 | 1,327,900,000 | 1,036,900,000 | 959,000,000 | |||||||||||
share of net income (income) of investments accounted for using the equity method | 12,700,000 | |||||||||||||||||||||
gain on divestiture | -86,400,000 | -35,500,000 | ||||||||||||||||||||
impairment related to discontinued operations | -6,800,000 | |||||||||||||||||||||
(gain) loss on unrealized foreign exchange on long-term debt and teus | -68,600,000 | -32,700,000 | -19,100,000 | -38,600,000 | -38,900,000 | |||||||||||||||||
mark-to-market gain on purchase contracts | 124,600,000 | 228,300,000 | ||||||||||||||||||||
balance, december 31, 2021 | 375,061,066,000,000 | 375,061,066,000,000 | 375,061,066,000,000 | 375,061,066,000,000 | 375,061,066,000,000 | |||||||||||||||||
net loss and comprehensive income | ||||||||||||||||||||||
share capital issued upon acquisition of subsidiary | 3,976,434,000,000 | 3,976,434,000,000 | 876,419,000,000 | 46,966,000,000 | 3,092,118,000,000 | 3,092,118,000,000 | ||||||||||||||||
share capital issued on exercise and settlement of rsus | 692,482,000,000 | 158,899,000,000 | 8,716,000,000 | 401,272,000,000 | 8,716,000,000 | |||||||||||||||||
balance, september 30, 2022 | 380,172,222,000,000 | 380,172,222,000,000 | ||||||||||||||||||||
contribution from non-controlling interest | ||||||||||||||||||||||
balance, june 30, 2022 | 379,638,342,000,000 | |||||||||||||||||||||
assets held for sale | 1,021,600,000 | 572,300,000 | ||||||||||||||||||||
liabilities held for sale | 54,500,000 | 97,300,000 | ||||||||||||||||||||
balance, march 31, 2022 | 375,068,561,000,000 | 375,068,561,000,000 | ||||||||||||||||||||
net loss and comprehensive (loss) income | ||||||||||||||||||||||
share of net income of investments accounted for using the equity | -6,200,000 | |||||||||||||||||||||
impairment and other | -5,300,000 | |||||||||||||||||||||
proceeds on disposal of assets | 35,500,000 | 89,300,000 | 65,400,000 | 3,800,000 | ||||||||||||||||||
investment in joint ventures and associates | -4,600,000 | |||||||||||||||||||||
business acquisitions, net of cash acquired | -197,900,000 | -996,500,000 | -135,000,000 | -68,300,000 | ||||||||||||||||||
issuance of share capital, net of issuance costs | 372,500,000 | |||||||||||||||||||||
balance, december 31, 2020 | 354,934,813,000,000 | 354,934,813,000,000 | 354,934,813,000,000 | |||||||||||||||||||
balance, september 30, 2021 | 361,968,493,000,000 | 361,968,493,000,000 | ||||||||||||||||||||
accumulated other comprehensive loss | -148,200,000 | -367,500,000 | -253,700,000 | -212,300,000 | -412,400,000 | -324,100,000 | -241,500,000 | |||||||||||||||
notes | ||||||||||||||||||||||
balance, june 30, 2021 | ||||||||||||||||||||||
balance, march 31, 2021 | 355,306,661,000,000 | |||||||||||||||||||||
impairment and other charges | ||||||||||||||||||||||
loss on sale of property and equipment | -800,000 | 200,000 | 800,000 | |||||||||||||||||||
mark-to-market loss on purchase contracts | 30,000,000 | |||||||||||||||||||||
mark-to-market loss on fuel hedges | ||||||||||||||||||||||
current income tax expense | 11,100,000 | 7,500,000 | 2,000,000 | |||||||||||||||||||
prepayment penalties for early note redemption | ||||||||||||||||||||||
income taxes (paid) received in cash | -4,400,000 | |||||||||||||||||||||
investment in acquisition related net working capital items | -5,600,000 | |||||||||||||||||||||
changes in non-cash working capital items, excluding investment in acquisition related net working capital items | 36,500,000 | |||||||||||||||||||||
issuance of teus, net of issuance costs | ||||||||||||||||||||||
return of capital | ||||||||||||||||||||||
issuance of loan from related party | -2,500,000 | |||||||||||||||||||||
cash, end of year | 190,400,000 | |||||||||||||||||||||
balance, december 31, 2019 | 180,794,203,000,000 | 180,794,203,000,000 | ||||||||||||||||||||
share capital issued, net of cancelled shares | 142,478,008,000,000 | 142,489,153,000,000 | ||||||||||||||||||||
share issuance costs | ||||||||||||||||||||||
balance, september 30, 2020 | 326,364,329,000,000 | |||||||||||||||||||||
shares issued on options exercise | 1,000,000,000,000 | |||||||||||||||||||||
exercise and settlement of rsus | 401,272,000,000 | |||||||||||||||||||||
shares issued on teu conversion | 4,782,030,000,000 | |||||||||||||||||||||
mark-to-market (gain) loss on purchase contracts | -117,300,000 | |||||||||||||||||||||
deferred tax expense | 7,900,000 | |||||||||||||||||||||
interest paid in cash | -135,000,000 | -42,000,000 | ||||||||||||||||||||
purchase of property and equipment and intangible assets | -151,800,000 | -131,300,000 | ||||||||||||||||||||
payment of contingent purchase consideration | -900,000 | -15,000,000 | ||||||||||||||||||||
decrease in cash | -11,800,000 | |||||||||||||||||||||
cash, beginning of quarter | 27,200,000 | |||||||||||||||||||||
cash, end of quarter | 11,100,000 | |||||||||||||||||||||
trade and other receivables, net of allowance | 867,300,000 | 731,500,000 | 744,000,000 | |||||||||||||||||||
current portion of long-term debt | 4,600,000 | |||||||||||||||||||||
current portion of lease obligations | 37,500,000 | 39,700,000 | 38,700,000 | |||||||||||||||||||
current portion of due to related party | 12,800,000 | 15,700,000 | 12,800,000 | |||||||||||||||||||
current portion of tangible equity units | 59,200,000 | 62,000,000 | 63,400,000 | |||||||||||||||||||
current portion of landfill closure and post-closure obligations | 55,300,000 | 18,300,000 | 18,600,000 | |||||||||||||||||||
property, plant, and equipment | 3,258,600,000 | 3,301,300,000 | ||||||||||||||||||||
current portion of long term debt | 3,600,000 | 3,900,000 | ||||||||||||||||||||
7 | ||||||||||||||||||||||
balance, december 31, 2018 | 177,893,748,000,000 | |||||||||||||||||||||
balance, june 30, 2019 | 177,893,748,000,000 | |||||||||||||||||||||
balance, june 30, 2020 | 326,375,474,000,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-04-30 | 2025-03-31 | 2025-02-24 | 2024-09-30 | 2024-06-01 | 2024-05-01 | 2024-03-31 | 2024-02-20 | 2023-09-30 | 2023-06-30 | 2023-04-27 | 2023-03-31 | 2023-02-21 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2022-02-09 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||
net income | -166,100,000 | -3,132,700,000 | 3,406,900,000 | 3,406,900,000 | -310,100,000 | 582,900,000 | -176,500,000 | -80,400,000 | -275,500,000 | 511,600,000 | -217,800,000 | -217,800,000 | 36,900,000 | 27,400,000 | 251,400,000 | -226,200,000 | ||||||||
adjustments for non-cash items | ||||||||||||||||||||||||
depreciation of property and equipment | 6,100,000 | 4,200,000 | 257,900,000 | 257,900,000 | 6,400,000 | 1,700,000 | 32,300,000 | 255,000,000 | 255,000,000 | 42,200,000 | 4,500,000 | -2,000,000 | 239,800,000 | 239,800,000 | 7,900,000 | 22,900,000 | 9,400,000 | 231,700,000 | 51,400,000 | 5,700,000 | 18,200,000 | 203,600,000 | ||
amortization of intangible assets | 4,500,000 | -600,000 | 61,400,000 | 61,400,000 | 0 | 300,000 | 1,900,000 | 108,700,000 | 108,700,000 | -1,300,000 | -27,100,000 | -4,800,000 | 138,800,000 | 138,800,000 | 9,300,000 | -9,200,000 | 7,700,000 | 125,700,000 | 13,400,000 | 3,100,000 | -800,000 | 111,000,000 | -1,800,000 | |
share of net loss of investments accounted for using the equity method | -66,900,000 | -32,600,000 | 51,700,000 | 30,500,000 | -16,100,000 | -46,300,000 | 30,600,000 | 46,700,000 | 40,900,000 | 21,000,000 | ||||||||||||||
loss on divestiture | -13,300,000 | -493,600,000 | ||||||||||||||||||||||
other | -32,400,000 | 8,000,000 | 8,000,000 | 24,100,000 | -28,700,000 | 8,100,000 | -4,500,000 | -4,500,000 | 9,500,000 | -12,900,000 | ||||||||||||||
interest and other finance costs | 8,100,000 | -90,900,000 | 212,000,000 | 212,000,000 | -4,600,000 | -17,100,000 | 33,900,000 | 153,000,000 | 153,000,000 | 23,300,000 | -27,600,000 | 100,000 | 164,700,000 | 164,700,000 | 12,400,000 | 31,400,000 | 1,600,000 | 103,200,000 | 8,200,000 | -42,800,000 | 47,700,000 | 92,100,000 | 488,300,000 | -500,000 |
share-based payments | 1,900,000 | -43,000,000 | 59,700,000 | 59,700,000 | -3,900,000 | 2,400,000 | -41,400,000 | 57,000,000 | 57,000,000 | 41,600,000 | 11,300,000 | 200,000 | 15,000,000 | 15,000,000 | 1,700,000 | 300,000 | -400,000 | 13,500,000 | 3,600,000 | 300,000 | 900,000 | 9,700,000 | ||
loss on unrealized foreign exchange | -258,900,000 | -6,600,000 | ||||||||||||||||||||||
loss on sale of property and equipment | -7,200,000 | 4,400,000 | 2,300,000 | -2,100,000 | 100,000 | 20,500,000 | -3,100,000 | -2,500,000 | 1,500,000 | -600,000 | 800,000 | |||||||||||||
current income tax (recovery) expense | 300,000 | |||||||||||||||||||||||
deferred tax expense | 762,000,000 | 762,000,000 | ||||||||||||||||||||||
interest paid in cash | 124,400,000 | -188,700,000 | -188,700,000 | 61,300,000 | -93,000,000 | -42,000,000 | -396,300,000 | |||||||||||||||||
income taxes paid in cash | 3,700,000 | -4,600,000 | -4,600,000 | 21,300,000 | -24,700,000 | -2,700,000 | -1,900,000 | -1,900,000 | 101,100,000 | -242,000,000 | -6,900,000 | -2,000,000 | -2,000,000 | 300,000 | 16,500,000 | -18,700,000 | -400,000 | -4,800,000 | -600,000 | -200,000 | ||||
changes in non-cash working capital items | -70,800,000 | -41,500,000 | -41,500,000 | 188,800,000 | 38,300,000 | -23,500,000 | -53,200,000 | -53,200,000 | 187,700,000 | 129,600,000 | -50,900,000 | -65,800,000 | -65,800,000 | 156,500,000 | 50,000,000 | -21,200,000 | -69,600,000 | -64,100,000 | 24,200,000 | -34,100,000 | -4,100,000 | |||
landfill closure and post-closure expenditures | -3,700,000 | -2,000,000 | -2,000,000 | -3,800,000 | -7,400,000 | -3,200,000 | -2,200,000 | -2,200,000 | -14,000,000 | -2,100,000 | -900,000 | -2,900,000 | -2,900,000 | 2,900,000 | -6,400,000 | -2,000,000 | -2,900,000 | 3,200,000 | -6,200,000 | -6,500,000 | -2,100,000 | -52,800,000 | ||
investing activities | ||||||||||||||||||||||||
purchase of property and equipment | 25,600,000 | -314,600,000 | -314,600,000 | -36,100,000 | 17,300,000 | -2,100,000 | -296,300,000 | -296,300,000 | 51,000,000 | -203,200,000 | ||||||||||||||
proceeds on disposal of assets and other | -6,500,000 | 32,200,000 | ||||||||||||||||||||||
proceeds from divestitures | -6,038,700,000 | 5,929,600,000 | 5,929,600,000 | |||||||||||||||||||||
business acquisitions and investments, net of cash acquired | 196,100,000 | -241,000,000 | -241,000,000 | 26,100,000 | 377,700,000 | -328,200,000 | -111,600,000 | -111,600,000 | 94,500,000 | |||||||||||||||
distribution received from associates and joint ventures | ||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||
repayment of lease obligations | -4,800,000 | -25,600,000 | -25,600,000 | 40,500,000 | -16,400,000 | 13,100,000 | -37,700,000 | -37,700,000 | -15,800,000 | -10,000,000 | -3,000,000 | -17,800,000 | -17,800,000 | -1,200,000 | 1,600,000 | -1,800,000 | -16,600,000 | 7,600,000 | 200,000 | -7,600,000 | -14,800,000 | |||
issuance of long-term debt | 802,000,000 | -544,600,000 | 706,900,000 | 706,900,000 | 319,400,000 | -1,051,700,000 | 903,100,000 | 578,800,000 | 578,800,000 | 871,200,000 | -16,300,000 | 207,500,000 | 877,800,000 | 877,800,000 | 55,300,000 | -897,600,000 | 814,100,000 | 238,500,000 | -1,642,900,000 | 534,900,000 | 866,500,000 | 447,400,000 | 3,637,000,000 | 245,700,000 |
repayment of long-term debt | 3,628,600,000 | -3,723,800,000 | -3,723,800,000 | -489,100,000 | 594,400,000 | -584,400,000 | -463,200,000 | -463,200,000 | -1,355,800,000 | 2,218,400,000 | -2,076,300,000 | -554,300,000 | -554,300,000 | -276,000,000 | 340,700,000 | -214,100,000 | -166,900,000 | -592,900,000 | 860,500,000 | -488,300,000 | -418,500,000 | -6,170,600,000 | ||
proceeds from termination of hedged arrangements | 28,000,000 | 28,000,000 | 17,300,000 | 17,300,000 | ||||||||||||||||||||
payment for termination of hedged arrangements | ||||||||||||||||||||||||
payment of contingent purchase consideration and holdbacks | 2,200,000 | -2,400,000 | -2,400,000 | 7,700,000 | 9,200,000 | -17,100,000 | -1,200,000 | -1,200,000 | -26,000,000 | 900,000 | 1,000,000 | -2,500,000 | -2,500,000 | -2,500,000 | -10,200,000 | |||||||||
repurchase of subordinate voting shares | -2,134,600,000 | |||||||||||||||||||||||
dividends issued and paid | -100,000 | -7,900,000 | -7,900,000 | -300,000 | -100,000 | -700,000 | -6,400,000 | -6,400,000 | -100,000 | 100,000 | -900,000 | -5,600,000 | -5,600,000 | -200,000 | -400,000 | -300,000 | -4,700,000 | -400,000 | 100,000 | -300,000 | -4,200,000 | -4,400,000 | ||
payment of financing costs | -5,400,000 | -100,000 | -100,000 | 1,200,000 | -2,500,000 | -3,900,000 | -2,400,000 | -2,400,000 | -800,000 | -10,300,000 | 13,200,000 | -14,100,000 | -14,100,000 | 600,000 | 1,100,000 | -1,700,000 | -100,000 | -10,600,000 | -3,200,000 | -3,700,000 | -31,800,000 | |||
repayment of loan to related party | -2,900,000 | -2,900,000 | -2,900,000 | -2,900,000 | -6,400,000 | -6,400,000 | -6,400,000 | -6,400,000 | -2,900,000 | |||||||||||||||
distribution to non-controlling interest | ||||||||||||||||||||||||
contribution from non-controlling interests | ||||||||||||||||||||||||
increase in cash | -773,900,000 | 392,400,000 | 392,400,000 | 87,500,000 | -106,100,000 | -119,800,000 | 88,700,000 | 6,400,000 | -2,400,000 | -2,400,000 | -170,900,000 | -39,700,000 | 53,800,000 | 5,000,000 | -1,778,600,000 | 509,500,000 | 426,500,000 | |||||||
changes due to foreign exchange revaluation of cash | -27,000,000 | 11,000,000 | 11,000,000 | -18,500,000 | 7,200,000 | -10,700,000 | -5,900,000 | 11,900,000 | -6,700,000 | -6,700,000 | 8,800,000 | 5,200,000 | -11,400,000 | -6,100,000 | -19,600,000 | 30,300,000 | -12,000,000 | -4,300,000 | -34,900,000 | |||||
cash, beginning of period | -397,500,000 | 403,400,000 | 133,800,000 | -34,700,000 | 64,200,000 | -65,700,000 | 135,700,000 | 92,000,000 | 9,200,000 | -9,100,000 | 82,100,000 | 6,800,000 | 41,300,000 | 839,100,000 | 299,300,000 | 632,500,000 | ||||||||
cash, end of period | 54,900,000 | -397,500,000 | 537,200,000 | 34,300,000 | -34,700,000 | 64,200,000 | 70,000,000 | -38,500,000 | 92,000,000 | 9,200,000 | 73,000,000 | -155,300,000 | 6,800,000 | 839,100,000 | 1,093,300,000 | |||||||||
current income tax expense | -28,800,000 | 59,700,000 | 59,700,000 | 5,800,000 | -15,200,000 | 39,200,000 | 39,200,000 | -324,100,000 | 335,000,000 | 7,200,000 | 7,200,000 | -3,000,000 | 7,000,000 | 7,800,000 | -4,200,000 | 5,500,000 | 2,000,000 | -600,000 | ||||||
deferred tax (recovery) expense | ||||||||||||||||||||||||
distribution received from joint ventures | -1,900,000 | 3,600,000 | 3,600,000 | -900,000 | 6,300,000 | 6,300,000 | ||||||||||||||||||
gain on divestiture | -4,466,800,000 | -4,466,800,000 | -569,500,000 | -5,500,000 | -5,500,000 | -6,500,000 | -55,000,000 | 4,100,000 | ||||||||||||||||
proceeds from disposal of assets and other | 3,700,000 | 3,700,000 | -11,700,000 | -7,400,000 | 7,700,000 | 7,700,000 | -19,800,000 | |||||||||||||||||
repurchase of share capital, net of issuance costs | -2,134,600,000 | |||||||||||||||||||||||
share of net income of investments accounted for using the equity method | 51,700,000 | 30,600,000 | 21,000,000 | -3,900,000 | ||||||||||||||||||||
(gain) loss on unrealized foreign exchange | -6,600,000 | |||||||||||||||||||||||
gain on sale of property and equipment | 4,400,000 | -200,000 | 100,000 | |||||||||||||||||||||
cash, beginning of quarter | 133,800,000 | 135,700,000 | 82,100,000 | 190,400,000 | 27,200,000 | |||||||||||||||||||
cash, end of quarter | 537,200,000 | 70,000,000 | 73,000,000 | 189,300,000 | 11,100,000 | |||||||||||||||||||
1. | ||||||||||||||||||||||||
loss on unrealized foreign exchange on long-term debt and teus | 348,400,000 | -73,400,000 | -69,500,000 | 74,800,000 | 74,800,000 | -115,800,000 | 104,000,000 | -62,900,000 | 6,100,000 | -229,000,000 | 84,300,000 | -130,500,000 | 150,000,000 | |||||||||||
mark to market loss on purchase contracts | ||||||||||||||||||||||||
deferred tax recovery | -39,800,000 | 72,000,000 | 11,500,000 | -92,800,000 | -92,800,000 | 27,700,000 | 67,200,000 | -54,000,000 | -49,300,000 | -49,300,000 | 51,700,000 | -20,500,000 | -21,300,000 | -30,600,000 | 80,500,000 | -91,300,000 | -363,600,000 | |||||||
interest paid in cash on amortizing notes component of teus | -200,000 | -200,000 | 100,000 | 200,000 | 100,000 | -700,000 | ||||||||||||||||||
interest paid in cash, excluding interest paid on amortizing notes | 67,100,000 | -57,300,000 | 14,900,000 | -121,900,000 | -121,900,000 | 29,200,000 | -19,100,000 | 45,300,000 | -161,000,000 | -161,000,000 | -3,100,000 | -25,700,000 | 8,700,000 | -96,200,000 | ||||||||||
repayment of amortizing notes | -15,700,000 | -15,700,000 | -600,000 | -600,000 | -200,000 | -14,000,000 | -300,000 | -800,000 | 600,000 | -13,500,000 | ||||||||||||||
mark-to-market loss on purchase contracts | 104,300,000 | 134,900,000 | 195,900,000 | -178,600,000 | 325,900,000 | |||||||||||||||||||
dividend received from joint ventures | ||||||||||||||||||||||||
contribution from non-controlling interest | 8,100,000 | 8,100,000 | ||||||||||||||||||||||
net loss | -176,500,000 | -35,400,000 | 167,800,000 | |||||||||||||||||||||
decrease in cash | -65,700,000 | -65,700,000 | -11,800,000 | |||||||||||||||||||||
(gain) loss on sale of property and equipment | -2,100,000 | -1,800,000 | ||||||||||||||||||||||
impairment related to discontinued operations | -91,500,000 | 109,800,000 | ||||||||||||||||||||||
share of net loss of investments accounted for using the equity | ||||||||||||||||||||||||
proceeds on disposal of assets | 1,637,100,000 | 13,200,000 | 13,200,000 | 23,100,000 | -211,900,000 | 132,400,000 | 91,900,000 | -11,900,000 | 35,800,000 | 61,600,000 | 3,800,000 | |||||||||||||
purchase of property and equipment and intangible assets | -7,700,000 | -272,900,000 | -272,900,000 | -81,600,000 | 17,100,000 | -20,500,000 | -131,300,000 | |||||||||||||||||
investment in joint ventures and associates | -28,100,000 | -4,700,000 | -4,700,000 | 6,600,000 | 8,400,000 | -7,400,000 | -12,200,000 | |||||||||||||||||
insurance proceeds related to property and equipment | ||||||||||||||||||||||||
business acquisitions, net of cash acquired | 195,900,000 | -217,300,000 | -217,300,000 | -72,600,000 | 755,000,000 | -813,200,000 | -67,100,000 | 103,400,000 | -964,900,000 | -66,700,000 | -68,300,000 | -3,915,000,000 | ||||||||||||
gain on unrealized foreign exchange on long-term debt and teus | 6,100,000 | -58,700,000 | ||||||||||||||||||||||
mark-to-market gain on purchase contracts | 104,300,000 | 228,300,000 | ||||||||||||||||||||||
share of net income of investments accounted for using the equity | ||||||||||||||||||||||||
impairment and other | ||||||||||||||||||||||||
issuance of share capital, net of issuance costs | ||||||||||||||||||||||||
impairment | -5,700,000 | |||||||||||||||||||||||
mark-to-market (gain) loss on purchase contracts | -174,900,000 | |||||||||||||||||||||||
impairment and other charges | ||||||||||||||||||||||||
mark-to-market loss on fuel hedges | ||||||||||||||||||||||||
prepayment penalties for early note redemption | ||||||||||||||||||||||||
income taxes received in cash | ||||||||||||||||||||||||
investment in acquisition related net working capital items | ||||||||||||||||||||||||
changes in non-cash working capital items, excluding investment in acquisition related net working capital items | ||||||||||||||||||||||||
issuance of teus, net of issuance costs | ||||||||||||||||||||||||
return of capital | ||||||||||||||||||||||||
issuance of loan from related party | ||||||||||||||||||||||||
cash, end of year | ||||||||||||||||||||||||
payment of contingent purchase consideration | -2,800,000 | 14,100,000 | -15,000,000 | -19,700,000 | ||||||||||||||||||||
(gain) loss on unrealized foreign exchange on long-term debt and teus | -38,900,000 | |||||||||||||||||||||||
share based payments | -57,000,000 | 3,000,000 | ||||||||||||||||||||||
gain on unrealized foreign exchange on long-term debt | ||||||||||||||||||||||||
mark-to-market loss on fuel hedge | ||||||||||||||||||||||||
cheques issued in excess of cash on hand | ||||||||||||||||||||||||
income taxes refund received in cash | ||||||||||||||||||||||||
cash released from escrow for acquisitions | ||||||||||||||||||||||||
cash, beginning of year | ||||||||||||||||||||||||
depreciation and amortization of property, plant and equipment | 1,000,000 | |||||||||||||||||||||||
loss on unrealized foreign exchange on long-term debt | ||||||||||||||||||||||||
loss on sale of property, plant and equipment | -200,000 | |||||||||||||||||||||||
mark-to-market loss on teu purchase contract | ||||||||||||||||||||||||
proceeds on sale of property, plant and equipment | 2,100,000 | |||||||||||||||||||||||
purchase of property, plant and equipment and intangible assets | ||||||||||||||||||||||||
issuance of tangible equity units, net of issuance costs | ||||||||||||||||||||||||
repayment of tangible equity unit amortizing note | ||||||||||||||||||||||||
supplementary information | ||||||||||||||||||||||||
business acquisitions financed through issuance of share capital | ||||||||||||||||||||||||
asset additions financed through leases |
