Operating cash flow averaged $77.2M per quarter versus net income of $4.1M, yielding a cash conversion ratio of 18x, but FCF margin is just 4.9% and acquisitions consumed $306.3M in 2026Q2, highlighting aggressive capital deployment.
Casella Waste Systems, Inc. (CWST) cash flow statement — 29-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Apr'14 | Apr'13 | Apr'12 | Apr'11 | Apr'10 | Apr'09 | Apr'08 | Apr'07 | Apr'06 | Apr'05 | Apr'04 | Apr'03 | Apr'02 | Apr'01 | Apr'00 | Apr'99 | Apr'98 | Apr'97 |
|---|
| Cash from Operations | 351.15M | 329.78M | 281.36M | 233.09M | 217.31M | 182.74M | 139.92M | 116.83M | 120.83M | 107.54M | 80.43M | 70.51M | 38.29M | 43.86M | 43.86M | 63.77M | 47.09M | 69.27M | 77.52M | 71.81M | 81.45M | 75.5M | 83.03M | 69.9M | 61.9M | 51.01M | 41.59M | 38.1M | 19.4M | 14.7M |
| Operating CF Margin % | - | 17.95% | 18.07% | 18.43% | 20.03% | 20.55% | 18.06% | 15.72% | 18.29% | 17.94% | 14.24% | 12.9% | 7.69% | 9.63% | 9.12% | 13.68% | 9.02% | 12.5% | 13.38% | 13.13% | 15.49% | 15.67% | 18.88% | 16.61% | 14.71% | 10.63% | 12.33% | 21.97% | 16.43% | 20.08% |
| Operating CF Growth % | 24.41% | 17.21% | 20.71% | 7.26% | 18.92% | 30.6% | 19.77% | -3.31% | 12.36% | 33.7% | 14.08% | 84.16% | -12.71% | 0% | -31.23% | 35.43% | -32.01% | -10.65% | 7.94% | -11.83% | 7.89% | -9.07% | 18.79% | 12.93% | 21.33% | 22.67% | 9.15% | 96.39% | 31.97% | - |
| Net Income | 5.7M | 7.87M | 13.54M | 25.4M | 53.08M | 41.1M | 91.11M | 31.65M | 6.42M | -21.8M | -6.85M | -12.97M | -9.03M | -49.98M | -49.66M | -78.31M | -3.7M | -15.25M | -67.98M | -4.02M | -16.61M | 11.51M | 7.21M | 5.38M | 7.48M | -101.53M | 11.68M | 9.1M | 2.7M | 0 |
| Depreciation & Amortization | 321.01M | 321.55M | 246.51M | 195.91M | 148.16M | 124.74M | 97.87M | 96.33M | 85.94M | 76.23M | 75.66M | 75.58M | 70.61M | 56.58M | 69.62M | 70.54M | 69.47M | 78.65M | 79.09M | 83.78M | 78.76M | 70.67M | 70.42M | 59.67M | 50.7M | 52.88M | 40.21M | 24.8M | 18.3M | 13.1M |
| Stock-Based Compensation | 18.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -6.08M | 3.26M | 6.89M | 7.39M | 16.53M | 15.07M | -52.29M | -1.24M | 1.25M | -15.53M | 583K | 795K | 605K | -3.54M | -3.54M | 1.9M | -23.61M | 3.03M | 8.81M | -2.37M | -11.25M | 4.98M | 5.13M | -2M | 5.59M | -10.87M | 11.94M | 1.6M | 2.2M | 0 |
| Other Non-Cash Items | -4.73M | 41.33M | 45.02M | 23.97M | 10.79M | 14.89M | 28.4M | 18.7M | 32.56M | 73.22M | 20.44M | 5.74M | -12.22M | 37.71M | 26.86M | 63.41M | 10.39M | 5.39M | 62.48M | 6.19M | 26.49M | -4.52M | 1.64M | 7.22M | -9.44M | 91.41M | 2.55M | 2M | -1.9M | 400K |
| Working Capital Changes | 16.72M | -44.24M | -30.6M | -19.57M | -11.25M | -13.07M | -25.17M | -28.61M | -5.34M | -4.58M | -9.39M | 1.36M | -11.68M | 588K | 588K | 6.24M | -5.46M | -2.56M | -4.88M | -11.76M | 4.06M | -7.15M | -1.37M | -368K | 7.57M | 19.12M | -24.8M | 600K | -2.5M | 1.2M |
| Change in Receivables | 19.46M | -3.6M | 1.25M | -39.44M | -7.1M | -7.42M | 5.82M | -5.46M | -5.83M | -4.66M | -1.03M | -4.42M | -3.15M | 139K | 139K | 7.44M | -3.27M | -10.47M | 11.02M | -1.48M | -5.13M | -6.51M | -2.46M | -5.86M | 8.05M | 8.05M | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -16.24M | -8.56M | -13.63M | 41.59M | 11.07M | 13.89M | -15.23M | 6.76M | 9.09M | 2.08M | 76K | -3.6M | -3.27M | 4.15M | 4.15M | 4.21M | 7.44M | 5.52M | -17.12M | -470K | 6.51M | -1.23M | 6.07M | 8.06M | -5.56M | -5.56M | 0 | 0 | 0 | 0 |
| Cash from Investing | -695.22M | -469.15M | -670.61M | -1.01B | -206.92M | -293.15M | -140.03M | -177.46M | -164.2M | -76.45M | -62.96M | -48.78M | -57.87M | -89.19M | -91.59M | -71.29M | 70.59M | -61.26M | -65.37M | -84.73M | -100.32M | -150.67M | -103.75M | -123.66M | -9.53M | -55.56M | -156.34M | -88.5M | -56.5M | -50.3M |
| Capital Expenditures | -246.15M | -245.07M | -203.51M | -154.91M | -130.96M | -123.3M | -108.11M | -103.17M | -80.65M | -72.1M | -61.49M | -55.38M | -59.8M | -55.38M | -61.02M | -66.36M | -62.51M | -68.09M | -62.84M | -80.32M | -107.17M | -112.84M | -24.72M | -58.34M | -37.67M | -61.52M | -69.45M | -81M | -60.4M | -49.8M |
| CapEx % of Revenue | 12.59% | 13.34% | 13.07% | 12.25% | 12.07% | 13.87% | 13.96% | 13.88% | 12.21% | 12.03% | 10.88% | 10.13% | 12.02% | 12.16% | 12.69% | 14.24% | 11.97% | 12.28% | 10.84% | 14.68% | 20.38% | 23.41% | 5.62% | 13.86% | 8.95% | 12.82% | 20.59% | 46.71% | 51.14% | 68.03% |
| Acquisitions | -450.29M | -224.21M | -467.25M | -850.73M | -77.6M | -169.86M | -31.92M | -74.63M | -88.05M | -4.34M | -1.48M | 6.05M | 103K | -28.43M | -24.34M | -610K | 6.75M | 3.57M | -210K | -6.87M | 6.34M | -18.01M | -4.17M | -58.68M | -4.6M | -9.33M | -81.84M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 1.22M | 137K | 146K | 0 | 0 | 0 | 0 | 332K | 4.5M | 0 | 0 | 546K | 1.83M | -5.38M | -3.02M | 725K | 126.35M | 3.3M | 209K | 2.61M | 4.89M | -16.77M | -74.86M | 689K | 27.27M | 15.28M | -5.05M | -7.5M | 3.9M | -500K |
| Cash from Financing | 151.83M | -27.07M | 551.64M | 922.3M | 26.95M | -10.12M | 150.98M | 60.1M | 45.38M | -31.64M | -17.24M | -21.62M | 19.32M | 44.95M | 44.95M | 10.23M | -117.89M | -7.81M | -13.13M | 3.37M | 23.8M | 74.02M | 21.29M | 46.12M | -70.06M | 18.77M | 119.39M | 51.2M | 37.6M | 36.5M |
| Debt Issued (Net) | 152.3M | -27.07M | 56.45M | 425.98M | 27.76M | -10.29M | 6.09M | -46.32M | 44.9M | -32.92M | -18.71M | -24.94M | 24.91M | 9.27M | 136K | 9.1M | -118.5M | -8.07M | -14.75M | 76.95M | 22.19M | 72.59M | 22.69M | 44.74M | 18.62M | -73.63M | -37.74M | 117.25M | 2.92M | -4.27M |
| Equity Issued (Net) | 0 | 0 | 496.59M | 496.32M | 192K | 172K | 144.89M | 106.42M | 471K | 1.28M | 128K | 161K | 143K | 0 | 42.18M | 337K | 0 | 260K | 1.46M | -73.69M | 1.61M | 1.43M | 1.65M | 4.01M | 460K | 3.56M | 55M | 2.13M | 56.23M | 44.94M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75.06M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.38M |
| Other Financing | -466K | 0 | -1.4M | 0 | -1M | 0 | 0 | 0 | 0 | 0 | 1.35M | 3.16M | -5.74M | -262K | 2.63M | 790K | 605K | 0 | 162K | 103K | 0 | 0 | -3.05M | -2.63M | -11.47M | 0 | 102.13M | -68.19M | -21.55M | -4.17M |
| Net Change in Cash | -285.32M | -259.53M | 162.39M | 149.76M | 37.34M | -120.53M | 150.87M | -536K | 2.01M | -549K | 232K | 31K | 450K | -2.78M | -2.78M | 4.53M | 0 | -432K | 413K | -12.34M | 12.36M | 2K | 70K | 0 | -17.7M | 14.21M | 4.63M | 800K | 600K | 900K |
| Free Cash Flow | 105.67M | 84.7M | 78.13M | 78.19M | 86.35M | 59.44M | 31.81M | 13.66M | 40.19M | 35.44M | 18.95M | 15.13M | -21.51M | -11.52M | -17.16M | -2.58M | -13.81M | 1.18M | 14.68M | -8.5M | -25.71M | -37.34M | 58.31M | 11.56M | 24.22M | -10.51M | -27.87M | -42.9M | -41M | -35.1M |
| FCF Margin % | 5.4% | 4.61% | 5.02% | 6.18% | 7.96% | 6.68% | 4.11% | 1.84% | 6.08% | 5.91% | 3.35% | 2.77% | -4.32% | -2.53% | -3.57% | -0.55% | -2.64% | 0.21% | 2.53% | -1.55% | -4.89% | -7.75% | 13.26% | 2.75% | 5.76% | -2.19% | -8.26% | -24.74% | -34.72% | -47.95% |
| FCF Growth % | 16.1% | 8.42% | -0.07% | -9.46% | 45.27% | 86.84% | 132.83% | -66% | 13.41% | 87.03% | 25.25% | 170.31% | -86.79% | 32.88% | -564.64% | 81.31% | -1271.59% | -91.97% | 272.69% | 66.94% | 31.14% | -164.04% | 404.29% | -52.26% | 330.57% | 62.31% | 35.03% | -4.63% | -16.81% | - |
| FCF per Share | 1.66 | 1.33 | 1.31 | 1.41 | 1.67 | 1.15 | 0.65 | 0.28 | 0.91 | 0.85 | 0.46 | 0.37 | -0.54 | -0.34 | -0.64 | -0.10 | -0.54 | 0.05 | 0.58 | -0.34 | -1.01 | -1.48 | 2.39 | 0.48 | 1.00 | -0.45 | -1.45 | -2.68 | -4.29 | -4.79 |
| FCF Conversion (FCF/Net Income) | 18.53x | 41.90x | 20.79x | 9.18x | 4.09x | 4.45x | 1.54x | 3.69x | 18.82x | -4.93x | -11.74x | -5.44x | -1.66x | -0.81x | -0.57x | 1.66x | -3.40x | -1.02x | -9.89x | -4.02x | 7.34x | 10.39x | 10.24x | -1.17x | 8.27x | -0.50x | 3.76x | 4.19x | 7.19x | - |
| Interest Paid | 0 | 0 | 61.22M | 43.59M | 21M | 19.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 6.78M | 10.11M | 2.8M | 1.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 532K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying CWST stock.
Casella Waste Systems, Inc. (CWST) generated $329.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Casella Waste Systems, Inc. (CWST) generated $84.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Casella Waste Systems, Inc. (CWST) spent $245.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Thin margins and integration drag
Metrics are mathematically derived from official filings.
Cash Conversion Diverges Sharply from Net Income
Operating cash flow averaged $77.2M per quarter over the last four quarters versus net income of just $4.1M, per reported figures, indicating a cash conversion ratio exceeding 18x.
The persistent gap between net income and operating cash flow is driven by substantial non-cash D&A charges, which averaged $80.3M per quarter in the last four quarters, and volatile working capital swings. This suggests that reported profitability understates the company's cash-generative capacity, but also that earnings quality is heavily reliant on non-cash add-backs. Investors should monitor whether this divergence narrows as acquisition-related amortization subsides.
Free Cash Flow Remains Positive but Volatile
FCF turned positive in 2026Q2 at $26.5M, recovering from a negative $5.4M in 2025Q1, per quarterly data, with FCF margin swinging from -1.3% to 4.9%.
The FCF trajectory is choppy, reflecting seasonal patterns and acquisition timing, but the latest quarter shows improvement. However, FCF margins remain well below peers like RSG at 20.2%, indicating that capital intensity and integration costs are constraining cash generation. The company's ability to sustain positive FCF while funding growth will be critical, especially as acquisition spending has been substantial.
Capital Intensity Reflects Landfill Investment Needs
CapEx as a percentage of revenue averaged 13.3% over the last four quarters, per reported figures, exceeding the 8-10% typical for mature waste peers, indicating heavy investment in landfill development.
The elevated capital intensity is consistent with the company's need to develop new landfill cells and expand capacity in the Northeast, where permits are scarce. While this supports long-term pricing power, it also pressures near-term FCF. The consistency of CapEx/Rev around 13% suggests this is maintenance-level spending rather than discretionary growth, implying limited flexibility to reduce capex without impairing operations.
Working Capital Swings Reflect Acquisition Activity
Working capital changes ranged from -$50.0M in 2024Q1 to +$37.3M in 2025Q3, per quarterly data, with the most recent quarter showing a modest -$3.3M outflow.
The volatility in working capital is likely tied to the timing of acquisitions and contract settlements, as the company integrates new operations. The negative working capital changes in several quarters suggest cash outflows for receivables or inventory buildup, but the latest quarter's small outflow indicates stabilization. Investors should watch for any persistent deterioration in collection efficiency, which could signal integration challenges.
Acquisitions Dominate Capital Deployment
Net cash used for acquisitions totaled $306.3M in 2026Q2 alone, per reported figures, dwarfing the $26.5M FCF generated in the same quarter, indicating aggressive M&A-driven growth.
The company is deploying significant capital into tuck-in acquisitions, consistent with its stated strategy, but this is outpacing internal cash generation. With no dividends or buybacks, all discretionary cash flow is directed toward M&A, which may strain the balance sheet if acquisition pace continues. The negative FCF in some quarters suggests reliance on debt or equity financing, though the reported debt/equity ratio appears understated and warrants verification.
Cash Flow Statement May Overstate Sustainability
SBC averaged $4.6M per quarter in the last four quarters, per reported data, but was zero in several quarters, suggesting inconsistent reporting that may understate true cash costs.
The sporadic reporting of SBC raises questions about the completeness of cash flow disclosures, as SBC is a non-cash expense that still dilutes shareholders. Additionally, the heavy reliance on D&A add-backs to bridge net income to operating cash flow means that if D&A growth slows, cash conversion could weaken. The company's aggressive acquisition spending may also be capitalizing costs that could obscure underlying cash generation, warranting closer scrutiny of adjusted metrics.