|
前瞻性陈述
|
| | | | S-III | | |
|
摘要
|
| | | | S-1 | | |
|
此次提案
|
| | | | S-2 | | |
|
摘要财务数据
|
| | | | S-5 | | |
|
风险因素
|
| | | | S-9 | | |
|
所得款项的使用
|
| | | | S-14 | | |
|
大写
|
| | | | S-15 | | |
|
笔记的描述
|
| | | | S-16 | | |
|
某些美国联邦所得税注意事项
|
| | | | S-31 | | |
|
加拿大联邦所得税的某些注意事项
|
| | | | S-35 | | |
|
某些 ERISA 注意事项
|
| | | | S-36 | | |
|
承保(利益冲突)
|
| | | | S-38 | | |
|
对外国人的民事责任的可执行性
|
| | | | S-44 | | |
|
法律事务
|
| | | | S-45 | | |
|
专家们
|
| | | | S-46 | | |
|
以引用方式纳入某些信息
|
| | | | S-47 | | |
|
在哪里可以找到更多信息
|
| | | | S-48 | | |
|
关于这份招股说明书
|
| | | | 1 | | |
|
前瞻性陈述
|
| | | | 1 | | |
|
废物连接有限公司
|
| | | | 2 | | |
|
风险因素
|
| | | | 2 | | |
|
所得款项的使用
|
| | | | 2 | | |
|
债务证券的描述
|
| | | | 2 | | |
|
全球证券
|
| | | | 9 | | |
|
分配计划
|
| | | | 11 | | |
|
法律事务
|
| | | | 11 | | |
|
专家们
|
| | | | 12 | | |
|
以引用方式纳入某些信息
|
| | | | 12 | | |
|
在哪里可以找到更多信息
|
| | | | 12 | | |
| | |
截至3月31日的三个月
|
| |
截至12月31日的财年
|
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(未经审计)
|
| |
(已审计)
|
| ||||||||||||||||||||||||||||||
| | |
(以千美元计)
|
| |||||||||||||||||||||||||||||||||
运营声明
数据: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | $ | 2,072,653 | | | | | $ | 1,900,503 | | | | | $ | 8,021,951 | | | | | $ | 7,211,859 | | | | | $ | 6,151,361 | | | | | $ | 5,445,990 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
运营成本
|
| | | | 1,221,783 | | | | | | 1,146,941 | | | | | | 4,744,513 | | | | | | 4,336,012 | | | | | | 3,654,074 | | | | | | 3,276,808 | | |
销售、一般和管理
|
| | | | 220,735 | | | | | | 193,667 | | | | | | 799,119 | | | | | | 696,467 | | | | | | 612,337 | | | | | | 537,632 | | |
折旧
|
| | | | 222,691 | | | | | | 204,059 | | | | | | 845,638 | | | | | | 763,285 | | | | | | 673,730 | | | | | | 621,102 | | |
无形资产的摊销
|
| | | | 40,290 | | | | | | 39,282 | | | | | | 157,573 | | | | | | 155,675 | | | | | | 139,279 | | | | | | 131,302 | | |
损伤和其他操作
项目 |
| | | | 354 | | | | | | 1,865 | | | | | | 238,796 | | | | | | 18,230 | | | | | | 32,316 | | | | | | 466,718 | | |
营业收入
|
| | | | 366,800 | | | | | | 314,689 | | | | | | 1,236,312 | | | | | | 1,242,190 | | | | | | 1,039,625 | | | | | | 412,428 | | |
利息支出
|
| | | | (78,488) | | | | | | (68,353) | | | | | | (274,642) | | | | | | (202,331) | | | | | | (162,796) | | | | | | (162,375) | | |
利息收入
|
| | | | 2,051 | | | | | | 2,715 | | | | | | 9,350 | | | | | | 5,950 | | | | | | 2,916 | | | | | | 5,253 | | |
其他收入(支出),净额
|
| | | | (1,823) | | | | | | 3,174 | | | | | | 12,481 | | | | | | 3,154 | | | | | | 6,285 | | | | | | 1,392 | | |
提前清偿债务造成的损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (115,288) | | | | | | — | | |
所得税准备金前的收入
|
| | | | 288,540 | | | | | | 252,225 | | | | | | 983,501 | | | | | | 1,048,963 | | | | | | 770,742 | | | | | | 253,914 | | |
所得税条款
|
| | | | (59,413) | | | | | | (54,389) | | | | | | (220,675) | | | | | | (212,962) | | | | | | (152,253) | | | | | | (49,922) | | |
净收入
|
| | | | 229,127 | | | | | | 197,836 | | | | | | 762,826 | | | | | | 836,001 | | | | | | 618,489 | | | | | | 203,992 | | |
加(减):归因于非控股权益的净亏损(收益)
|
| | | | 927 | | | | | | (23) | | | | | | (26) | | | | | | (339) | | | | | | (442) | | | | | | 685 | | |
归因于废物连接的净收益(亏损)
|
| | | $ | 230,054 | | | | | $ | 197,813 | | | | | $ | 762,800 | | | | | $ | 835,662 | | | | | $ | 618,047 | | | | | $ | 204,677 | | |
| | |
截至3月31日,
|
| |
截至12月31日
|
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(未经审计)
|
| |
(已审计)
|
| ||||||||||||||||||||||||||||||
| | |
(以千美元计)
|
| |||||||||||||||||||||||||||||||||
资产负债表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金及等价物
|
| | | $ | 111,985 | | | | | $ | 133,860 | | | | | $ | 78,399 | | | | | $ | 78,637 | | | | | $ | 147,441 | | | | | $ | 617,294 | | |
营运资本盈余(赤字)
|
| | | | (414,487) | | | | | | (248,926) | | | | | | (546,147) | | | | | | (394,998) | | | | | | (199,969) | | | | | | 379,618 | | |
财产和设备,
网 |
| | | | 7,827,304 | | | | | | 6,956,620 | | | | | | 7,228,331 | | | | | | 6,950,915 | | | | | | 5,721,949 | | | | | | 5,284,506 | | |
总资产
|
| | | | 19,082,660 | | | | | | 17,227,094 | | | | | | 17,915,876 | | | | | | 17,134,603 | | | | | | 14,699,924 | | | | | | 13,992,364 | | |
长期债务和应付票据
|
| | | | 7,795,191 | | | | | | 6,921,839 | | | | | | 6,724,771 | | | | | | 6,890,149 | | | | | | 5,040,500 | | | | | | 4,708,678 | | |
权益总额
|
| | | | 7,790,960 | | | | | | 7,238,964 | | | | | | 7,697,781 | | | | | | 7,113,644 | | | | | | 6,993,545 | | | | | | 6,863,438 | | |
| | |
截至3月31日的三个月
|
| |
截至12月31日的财年
|
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(未经审计)
(以千美元计) |
| |||||||||||||||||||||||||||||||||
其他财务数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的息税折旧摊销前利润 (a)
|
| | | $ | 650,673 | | | | | $ | 566,869 | | | | | $ | 2,522,956 | | | | | $ | 2,220,652 | | | | | $ | 1,919,158 | | | | | $ | 1,661,984 | | |
调整后的自由现金流 (a)
|
| | | $ | 324,793 | | | | | $ | 273,981 | | | | | $ | 1,224,132 | | | | | $ | 1,164,844 | | | | | $ | 1,009,598 | | | | | $ | 841,898 | | |
| | |
截至3月31日的三个月
|
| |
截至12月31日的财年
|
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(以千美元计)
|
| |||||||||||||||||||||||||||||||||
归因于废物的净收入
连接 |
| | | $ | 230,054 | | | | | $ | 197,813 | | | | | $ | 762,800 | | | | | $ | 835,662 | | | | | $ | 618,047 | | | | | $ | 204,677 | | |
加(减):净收益(亏损)
归因于非控制性 利益 |
| | | | (927) | | | | | | 23 | | | | | | 26 | | | | | | 339 | | | | | | 442 | | | | | | (685) | | |
另外:所得税条款
|
| | | | 59,413 | | | | | | 54,389 | | | | | | 220,675 | | | | | | 212,962 | | | | | | 152,253 | | | | | | 49,922 | | |
另外:利息支出
|
| | | | 78,488 | | | | | | 68,353 | | | | | | 274,642 | | | | | | 202,331 | | | | | | 162,796 | | | | | | 162,375 | | |
减去:利息收入
|
| | | | (2,051) | | | | | | (2,715) | | | | | | (9,350) | | | | | | (5,950) | | | | | | (2,916) | | | | | | (5,253) | | |
另外:折旧和摊销
|
| | | | 262,981 | | | | | | 243,341 | | | | | | 1,003,211 | | | | | | 918,960 | | | | | | 813,009 | | | | | | 752,404 | | |
优点:封闭和封闭后增加
|
| | | | 9,405 | | | | | | 4,520 | | | | | | 19,605 | | | | | | 16,253 | | | | | | 14,497 | | | | | | 15,095 | | |
另外:减值和其他运营项目
|
| | | | 354 | | | | | | 1,865 | | | | | | 238,796 | | | | | | 18,230 | | | | | | 32,316 | | | | | | 466,777 | | |
加(减):其他支出(收入),净额
|
| | | | 1,823 | | | | | | (3,174) | | | | | | (12,481) | | | | | | (3,154) | | | | | | (6,285) | | | | | | 1,392 | | |
另外:提前清偿债务造成的损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 115,288 | | | | | | — | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
另外:与交易相关的费用 (1)
|
| | | | 9,847 | | | | | | 2,081 | | | | | | 10,653 | | | | | | 24,933 | | | | | | 11,318 | | | | | | 9,803 | | |
另外:某些股票奖励的公允价值变动 (2)
|
| | | | 1,286 | | | | | | 373 | | | | | | (1,726) | | | | | | 86 | | | | | | 8,393 | | | | | | 5,536 | | |
另外:行政人员离职
成本 (3) |
| | | | — | | | | | | — | | | | | | 16,105 | | | | | | — | | | | | | — | | | | | | — | | |
调整后 EBITDA
|
| | | $ | 650,673 | | | | | $ | 566,869 | | | | | $ | 2,522,956 | | | | | $ | 2,220,652 | | | | | $ | 1,919,158 | | | | | $ | 1,673,554 | | |
调整后的息税折旧摊销前利润占收入的百分比
|
| | | | 31.4% | | | | | | 29.8% | | | | | | 31.5% | | | | | | 30.8% | | | | | | 31.2% | | | | | | 30.7% | | |
| | |
三个月已结束
三月三十一日 |
| |
截至12月31日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(以千美元计)
|
| |||||||||||||||||||||||||||||||||
经营活动提供的净现金
|
| | | $ | 490,309 | | | | | $ | 442,358 | | | | | $ | 2,126,817 | | | | | $ | 2,022,492 | | | | | $ | 1,698,229 | | | | | $ | 1,408,521 | | |
加(减):书内零钱
透支 |
| | | | (271) | | | | | | 5,421 | | | | | | (790) | | | | | | (1,076) | | | | | | (367) | | | | | | 1,096 | | |
另外:处置所得的收益
资产 |
| | | | 1,085 | | | | | | 1,260 | | | | | | 31,581 | | | | | | 30,676 | | | | | | 42,768 | | | | | | 19,084 | | |
减去:房地产资本支出
和设备 |
| | | | (169,951) | | | | | | (175,786) | | | | | | (934,000) | | | | | | (912,677) | | | | | | (744,315) | | | | | | (597,053) | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收益中记录的或有对价的支付 (1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,982 | | | | | | 520 | | | | | | 10,371 | | |
因资产剥离而收到的现金 (2)
|
| | | | — | | | | | | — | | | | | | (6,194) | | | | | | (5,671) | | | | | | (17,118) | | | | | | (10,673) | | |
交易相关项目 (3)
|
| | | | 4,976 | | | | | | 1,249 | | | | | | 5,519 | | | | | | 30,825 | | | | | | 30,771 | | | | | | 9,803 | | |
高管离职费用 (4)
|
| | | | — | | | | | | — | | | | | | 1,686 | | | | | | — | | | | | | — | | | | | | — | | |
先前存在的基于累进废物股份的补助金 (5)
|
| | | | 14 | | | | | | (2) | | | | | | 1,285 | | | | | | 286 | | | | | | 397 | | | | | | 5,770 | | |
税收影响 (6)
|
| | | | (1,369) | | | | | | (519) | | | | | | (1,772) | | | | | | (2,993) | | | | | | (1,287) | | | | | | (5,021) | | |
调整后的自由现金流
|
| | | $ | 324,793 | | | | | $ | 273,981 | | | | | $ | 1,224,132 | | | | | $ | 1,164,844 | | | | | $ | 1,009,598 | | | | | $ | 841,898 | | |
调整后的自由现金流占调整后息税折旧摊销前利润的百分比
|
| | | | 49.9% | | | | | | 48.3% | | | | | | 48.5% | | | | | | 52.5% | | | | | | 52.6% | | | | | | 50.3% | | |
| | |
截至 2024 年 3 月 31 日
|
| |||||||||
| | |
实际
|
| |
经调整后
|
| ||||||
| | |
(以千美元计)
|
| |||||||||
现金及等价物
|
| | | $ | 111,985 | | | | | $ | | | |
长期债务和应付票据: | | | | | | | | | | | | | |
循环信贷协议 (1)
|
| | | $ | 2,237,794 | | | | | $ | | | |
现有的优先票据
|
| | | | 5,600,000 | | | | | | 5,600,000 | | |
特此提供的票据 (2)
|
| | | | — | | | | | | | | |
应付给卖家和其他第三方的票据
|
| | | | 46,416 | | | | | | 46,416 | | |
长期债务和应付票据总额
|
| | | $ | 7,884,210 | | | | | $ | 7,884,210 | | |
股权: | | | | | | | | | | | | | |
普通股
|
| | | $ | 3,279,130 | | | | | $ | 3,279,130 | | |
额外实收资本
|
| | | | 272,450 | | | | | | 272,450 | | |
累计其他综合收益
|
| | | | (62,836) | | | | | | (62,836) | | |
留存收益
|
| | | | 4,298,171 | | | | | | 4,298,171 | | |
废物连接的总股权
|
| | | | 7,786,915 | | | | | | 7,786,915 | | |
子公司的非控股权益
|
| | | | 4,045 | | | | | | 4,045 | | |
权益总额
|
| | | $ | 7,790,960 | | | | | $ | 7,790,960 | | |
总市值
|
| | | $ | 15,675,170 | | | | | $ | 15,675,170 | | |
承销商
|
| |
校长
的数量 注意事项 |
|
加拿大帝国商业银行世界市场公司
|
| |
|
|
道明证券公司
|
| | | |
斯科舍资本公司
|
| | | |
总计
|
| | | |
| | |
由我们支付
|
| |||
每张笔记
|
| | | | % | | |
|
关于这份招股说明书
|
| | | | 1 | | |
|
前瞻性陈述
|
| | | | 1 | | |
|
废物连接有限公司
|
| | | | 2 | | |
|
风险因素
|
| | | | 2 | | |
|
所得款项的使用
|
| | | | 2 | | |
|
债务证券的描述
|
| | | | 2 | | |
|
全球证券
|
| | | | 9 | | |
|
分配计划
|
| | | | 11 | | |
|
法律事务
|
| | | | 11 | | |
|
专家们
|
| | | | 12 | | |
|
以引用方式纳入某些信息
|
| | | | 12 | | |
|
在哪里可以找到更多信息
|
| | | | 12 | | |
|
CIBC 资本市场
|
| |
道明证券
|
| | 丰业银行 | |