Waste Connections Inc. logo

Waste Connections Inc.

WCN | NYSE
Chart Builder DCF Calculator
$187.79
+$3.71 (+2.02%)
Nov 2, 2026, 3:43 PM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
1.13B 1.06B 1.05B 1.08B 622.05M 643.83M 628.95M 616.57M 939.2M 860.35M 794.12M 762.83M 830.5M 838.43M 853.47M 836M 808.13M 685.66M 638.55M 618.49M 582.64M 625.97M 221.41M
Depreciation & Amortization
1.3B 1.28B 1.26B 1.23B 1.23B 1.21B 1.19B 1.16B 1.1B 1.06B 1.02B 1B 992.92M 970.69M 944.72M 918.96M 890.31M 865.47M 841M 813.01M 795.53M 778.47M 759.54M
Stock-Based Compensation
80.84M 79.03M 73.6M 79.45M 77.09M 79.03M 79.37M 77.89M 75.56M 69.78M 73.92M 70.44M 71.2M 77.24M 67.32M 63.49M 63.92M 57.21M 62.55M 58.22M 50.13M 49.83M 43.01M
Other Working Capital
-157.16M -140.44M -331.72M -264.17M -236.59M -259.93M -205.58M -209.31M -139.37M -72.74M -10.62M 12.53M -32.98M 1.28M -50.96M -19.5M -39.34M -77.74M -48.6M -374K 434.13M 516.47M 535.19M
Other Non-Cash Items
123.4M 180.62M 255.92M 173.47M 773.56M 677.59M 638.19M 637.3M 186.91M 276.08M 286.01M 271.48M 107.85M 45.66M 33.77M 37.77M 63.38M 184.74M 188.61M 182.26M 152.1M 37.67M 470M
Deferred Income Tax
47.94M 58.36M 109.03M 116.65M -44.72M -46.59M -51.52M -57.29M 58.54M 22.49M 8.5M 6.33M 31.44M 39.92M 83.33M 93.48M 129.94M 96.03M 44.56M 14.56M 2.84M 19.85M -65.37M
Change in Working Capital
-157.16M -140.44M -331.72M -264.17M -236.59M -259.93M -205.58M -209.31M -139.37M -72.74M -10.62M 12.53M 59.33M 93.59M 41.35M 72.8M -27.28M -65.68M -36.54M 11.69M -90.32M -7.99M 10.74M
Operating Cash Flow
2.53B 2.51B 2.42B 2.41B 2.43B 2.31B 2.28B 2.23B 2.22B 2.21B 2.17B 2.13B 2.09B 2.07B 2.02B 2.02B 1.93B 1.82B 1.74B 1.7B 1.49B 1.5B 1.44B
Capital Expenditures
-699.36M -696.6M -1.28B -1.19B -1.19B -1.17B -1.1B -1.06B -977.75M -927.03M -928.17M -934M -909.92M -935.39M -936.15M -912.68M -883.15M -844.35M -799.84M -744.32M -656.54M -650.79M -623.57M
Cash Acquisitions
-558.95M -616.48M -500.25M -817.58M -737.91M -1.2B -1.31B -2.08B -2.08B -1.86B -1.69B -676.79M -1.51B -1.87B -2B -2.21B -1.7B -1.46B -1.33B -985.45M -776.26M -369.96M -391.39M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 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 n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-642.3M -652.14M 3.02M -11.3M -17.74M -22.55M -21.44M -19.31M 13.35M 18.81M 18.87M 29.71M 2.9M 8.62M 17.4M 32.41M 63M 56.65M 49.15M 36.28M 1.98M 1.87M 1.99M
Investing Cash Flow
-1.9B -1.97B -1.78B -2.02B -1.95B -2.39B -2.43B -3.16B -3.04B -2.77B -2.6B -1.58B -2.41B -2.8B -2.92B -3.09B -2.52B -2.25B -2.08B -1.69B -1.43B -1.02B -1.01B
Debt Repayment
776.63M 946.75M 615.5M 544.39M 400.2M 538.21M 558.13M 1.32B 1.24B 901.9M 752.08M -233.39M 505.09M 914.9M 959.09M 1.74B 1.19B 772.77M 1.02B 219.09M 116.84M 10.11M -553.12M
Common Stock Repurchased
-1.01B -677.85M -347.3M -63.34M n/a n/a n/a n/a n/a -740K -6.45M -6.45M -7.34M -6.6M -893K -425.89M -458.35M -458.42M -698.06M -339.06M -305.71M -305.64M -66M
Dividend Paid
-355.35M -347.96M -341.08M -333.81M -324.96M -317.94M -310.16M -302.26M -295.04M -286.74M -278.39M -270.6M -262.12M -255.34M -249.41M -243.01M -237.16M -231.69M -225.69M -220.2M -214.72M -210.3M -205.77M
Other Financial Acitivies
-56M -474.14M -499.39M -507.28M -502.96M -71.35M -70.19M -73.88M -83.68M -68.01M -68.06M -34.76M -24.88M -39.67M -38.93M -45.45M -49.09M -164.79M -143.16M -159.76M -162.26M -33.22M -46.33M
Financial Cash Flow
-636.19M -550.09M -569.56M -360.04M -426.9M 150.59M 179.85M 944.95M 862.49M 546.75M 399.5M -544.41M 211.51M 614.05M 670.98M 1.03B 442.5M -81.17M -41.96M -499.5M -565.71M -538.92M -871.1M
Net Cash Flow
-11.77M -5.89M 73.2M 31.41M 52.08M 75.07M 31.78M 14.14M 39.48M -11.93M -22.82M 2.67M -109.34M -120.21M -222.8M -38.25M -150M -513.22M -385.87M -494.77M -497.24M -45.66M -435.05M
Free Cash Flow
1.83B 1.82B 1.14B 1.22B 1.23B 1.14B 1.18B 1.17B 1.24B 1.28B 1.25B 1.19B 1.18B 1.13B 1.09B 1.11B 1.05B 979.08M 938.89M 953.91M 836.37M 853.02M 815.76M
Adj. Free Cash Flow
1.75B 1.74B 1.07B 1.14B 1.16B 1.06B 1.1B 1.1B 1.16B 1.21B 1.17B 1.12B 1.11B 1.05B 1.02B 1.05B 981.34M 921.87M 876.34M 895.69M 786.24M 803.19M 772.75M
Maintenance CapEx
-1.15B -1.03B -863.74M -628.99M -550.64M -373.18M -241.75M -180.99M -157.28M -190.7M -204.95M -203.87M -88.91M -51.87M -37.63M -37.63M -21.33M -21.33M -21.33M -71.22M -186.44M -388.78M -536.16M
Growth CapEx
448.41M 332.3M -414.77M -565.38M -640.98M -793.4M -856.75M -875M -820.47M -736.33M -723.22M -730.13M -821.01M -883.52M -898.52M -875.05M -861.82M -823.03M -778.51M -673.09M -470.1M -262.01M -87.41M
Owner Earnings
1.38B 1.48B 1.55B 1.79B 1.88B 1.93B 2.04B 2.05B 2.06B 2.02B 1.97B 1.92B 2B 2.01B 1.99B 1.98B 1.91B 1.8B 1.72B 1.63B 1.31B 1.12B 903.17M

© 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.