Waste Connections Inc. logo

Waste Connections Inc.

WCN | NYSE
Chart Builder DCF Calculator
$186.37
+$2.29 (+1.24%)
Nov 2, 2026, 11:22 AM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
1.08B 616.57M 762.83M 836M 618.49M 203.99M
Depreciation & Amortization
1.23B 1.16B 1B 918.96M 813.01M 752.4M
Stock-Based Compensation
79.45M 77.89M 70.44M 63.49M 58.22M 45.75M
Other Working Capital
-253.19M -165.34M 837K -19.5M 11.33M 6.69M
Other Non-Cash Items
173.47M 637.3M 271.48M 37.77M 174.93M 480.83M
Deferred Income Tax
116.65M -57.29M 6.33M 93.48M 14.56M -50.49M
Change in Working Capital
-264.17M -209.31M 12.53M 72.8M 19.01M -23.97M
Operating Cash Flow
2.41B 2.23B 2.13B 2.02B 1.7B 1.41B
Capital Expenditures
-1.19B -1.06B -934M -912.68M -744.32M -664.56M
Cash Acquisitions
-817.58M -2.08B -676.79M -2.21B -985.45M -388.79M
Purchase of Investments
n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-11.3M -19.31M 29.71M 32.41M 36.28M 7.31M
Investing Cash Flow
-2.02B -3.16B -1.58B -3.09B -1.69B -1.05B
Debt Repayment
544.39M 1.32B -233.39M 1.74B 219.09M 272.67M
Common Stock Repurchased
-505.52M n/a n/a -425M -338.99M -105.65M
Dividend Paid
-333.81M -302.26M -270.6M -243.01M -220.2M -199.88M
Other Financial Acitivies
-70.9M -73.86M -41.21M -46.35M -159.82M -46.03M
Financial Cash Flow
-360.04M 944.95M -544.41M 1.03B -499.5M -78.22M
Net Cash Flow
31.41M 14.14M 2.67M -38.25M -494.77M 291.17M
Free Cash Flow
1.22B 1.17B 1.19B 1.11B 953.91M 743.96M
Adj. Free Cash Flow
1.14B 1.1B 1.12B 1.05B 895.69M 698.21M
Maintenance CapEx
-628.99M -175.47M -126.09M n/a n/a -600.58M
Growth CapEx
-565.38M -880.52M -807.91M -912.68M -744.32M -63.98M
Owner Earnings
1.79B 2.05B 2B 2.02B 1.7B 807.94M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.