VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CWSTCasella Waste Systems, Inc.
$94.35$5.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCWSTCash Flow

Casella Waste Systems, Inc. (CWST) Cash Flow Statement

29Y historyFree accessUpdated daily

Free cash flow remains highly erratic, with margins swinging from a negative 6.6% in 2024Q1 to a peak of 9.8% in 2024Q3 due to heavy acquisition-related capital deployment.

CWST Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Apr'14Apr'13Apr'12Apr'11Apr'10Apr'09Apr'08Apr'07Apr'06Apr'05Apr'04Apr'03Apr'02Apr'01Apr'00Apr'99Apr'98Apr'97
Cash from Operations341.91M329.78M281.36M233.09M217.31M182.74M139.92M116.83M120.83M107.54M80.43M70.51M38.29M43.86M43.86M63.77M47.09M69.27M77.52M71.81M81.45M75.5M83.03M69.9M61.9M51.01M41.59M38.1M19.4M14.7M
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 %38.25%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 Income7.14M7.87M13.54M25.4M53.08M41.1M91.11M31.65M6.42M-21.8M-6.85M-12.97M-9.03M-49.98M-49.66M-78.31M-3.7M-15.25M-67.98M-4.02M-16.61M11.51M7.21M5.38M7.48M-101.53M11.68M9.1M2.7M0
Depreciation & Amortization313.23M321.55M246.51M195.91M148.16M124.74M97.87M96.33M85.94M76.23M75.66M75.58M70.61M56.58M69.62M70.54M69.47M78.65M79.09M83.78M78.76M70.67M70.42M59.67M50.7M52.88M40.21M24.8M18.3M13.1M
Stock-Based Compensation14.51M0000000000002.47M0000000000000000
Deferred Taxes3.36M3.26M6.89M7.39M16.53M15.07M-52.29M-1.24M1.25M-15.53M583K795K605K-3.54M-3.54M1.9M-23.61M3.03M8.81M-2.37M-11.25M4.98M5.13M-2M5.59M-10.87M11.94M1.6M2.2M0
Other Non-Cash Items-26.51M41.33M45.02M23.97M10.79M14.89M28.4M18.7M32.56M73.22M20.44M5.74M-12.22M37.71M26.86M63.41M10.39M5.39M62.48M6.19M26.49M-4.52M1.64M7.22M-9.44M91.41M2.55M2M-1.9M400K
Working Capital Changes30.17M-44.24M-30.6M-19.57M-11.25M-13.07M-25.17M-28.61M-5.34M-4.58M-9.39M1.36M-11.68M588K588K6.24M-5.46M-2.56M-4.88M-11.76M4.06M-7.15M-1.37M-368K7.57M19.12M-24.8M600K-2.5M1.2M
Change in Receivables9.11M-3.6M1.25M-39.44M-7.1M-7.42M5.82M-5.46M-5.83M-4.66M-1.03M-4.42M-3.15M139K139K7.44M-3.27M-10.47M11.02M-1.48M-5.13M-6.51M-2.46M-5.86M8.05M8.05M0000
Change in Inventory000000000000000000000000000000
Change in Payables-2.35M-8.56M-13.63M41.59M11.07M13.89M-15.23M6.76M9.09M2.08M76K-3.6M-3.27M4.15M4.15M4.21M7.44M5.52M-17.12M-470K6.51M-1.23M6.07M8.06M-5.56M-5.56M0000
Cash from Investing-454.51M-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-71.29M70.59M-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-240.25M-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 Revenue12.8%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-215.2M-224.21M-467.25M-850.73M-77.6M-169.86M-31.92M-74.63M-88.05M-4.34M-1.48M6.05M103K-28.43M-24.34M-610K6.75M3.57M-210K-6.87M6.34M-18.01M-4.17M-58.68M-4.6M-9.33M-81.84M000
Investments------------------------------
Other Investing942K137K146K0000332K4.5M00546K1.83M-5.38M-3.02M725K126.35M3.3M209K2.61M4.89M-16.77M-74.86M689K27.27M15.28M-5.05M-7.5M3.9M-500K
Cash from Financing-30.39M-27.07M551.64M922.3M26.95M-10.12M150.98M60.1M45.38M-31.64M-17.24M-21.62M19.32M44.95M44.95M10.23M-117.89M-7.81M-13.13M3.37M23.8M74.02M21.29M46.12M-70.06M18.77M119.39M51.2M37.6M36.5M
Debt Issued (Net)-22.36M-27.07M56.45M425.98M27.76M-10.29M6.09M-46.32M44.9M-32.92M-18.71M-24.94M24.91M9.27M136K9.1M-118.5M-8.07M-14.75M76.95M22.19M72.59M22.69M44.74M18.62M-73.63M-37.74M117.25M2.92M-4.27M
Equity Issued (Net)00496.59M496.32M192K172K144.89M106.42M471K1.28M128K161K143K042.18M337K0260K1.46M-73.69M1.61M1.43M1.65M4.01M460K3.56M55M2.13M56.23M44.94M
Dividends Paid0000000000000000000-1.04M0000000000
Share Repurchases0000000000000000000-75.06M000000000-4.38M
Other Financing-8.03M0-1.4M0-1M000001.35M3.16M-5.74M-262K2.63M790K605K0162K103K00-3.05M-2.63M-11.47M0102.13M-68.19M-21.55M-4.17M
Net Change in Cash-233.89M-259.53M162.39M149.76M37.34M-120.53M150.87M-536K2.01M-549K232K31K450K-2.78M-2.78M4.53M0-432K413K-12.34M12.36M2K70K0-17.7M14.21M4.63M800K600K900K
Free Cash Flow102.33M84.7M78.13M78.19M86.35M59.44M31.81M13.66M40.19M35.44M18.95M15.13M-21.51M-11.52M-17.16M-2.58M-13.81M1.18M14.68M-8.5M-25.71M-37.34M58.31M11.56M24.22M-10.51M-27.87M-42.9M-41M-35.1M
FCF Margin %5.45%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 %7.32%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 Share1.611.331.311.411.671.150.650.280.910.850.460.37-0.54-0.34-0.64-0.10-0.540.050.58-0.34-1.01-1.482.390.481.00-0.45-1.45-2.68-4.29-4.79
FCF Conversion (FCF/Net Income)14.33x41.90x20.79x9.18x4.09x4.45x1.54x3.69x18.82x-4.93x-11.74x-5.44x-1.66x-0.81x-0.57x1.66x-3.40x-1.02x-9.89x-4.02x7.34x10.39x10.24x-1.17x8.27x-0.50x3.76x4.19x7.19x-
Interest Paid15.49M061.22M43.59M21M19.02M000000035.16M0000000000000000
Taxes Paid-588K06.78M10.11M2.8M1.44M0000000532K0000000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Acquisition-driven cash flow volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Depreciation

According to the provided quarterly data, Casella’s operating cash flow consistently dwarfs net income, with OCF/NI ratios frequently reaching extreme levels, such as the -38.46 observed in 2025Q4, indicating that reported net income is a poor proxy for the company's actual underlying cash generation capabilities.

The massive divergence between net income and operating cash flow suggests that heavy non-cash charges, primarily depreciation and amortization, are significantly depressing bottom-line profitability. Investors should interpret this as a sign that the company's accounting earnings are heavily influenced by the capital-intensive nature of its landfill assets rather than operational efficiency.

FCF Volatility Hinders Capital Stability

Based on reported financial statements, Casella’s free cash flow trajectory remains highly erratic, with margins swinging from a negative 6.6% in 2024Q1 to a peak of 9.8% in 2024Q3, reflecting the ongoing struggle to balance aggressive acquisition spending with consistent operational cash inflows.

The inconsistency in free cash flow generation suggests that the company's ability to self-fund its growth is currently compromised. This volatility warrants further investigation into whether the business can achieve sustainable cash flow margins comparable to national peers without relying on external financing.

Capital Intensity Pressures Cash Reserves

As reported in recent filings, Casella’s capital intensity remains elevated, with CapEx/Revenue ratios frequently exceeding 13%, which highlights the significant ongoing investment required to maintain landfill capacity and fleet infrastructure in a highly competitive and regulated Northeast disposal market.

The persistent level of capital expenditure suggests that a substantial portion of operating cash flow is immediately recycled back into the business to sustain operations. This capital-heavy model may limit the company's flexibility to navigate economic downturns or unexpected regulatory compliance costs.

Acquisition Strategy Consumes Cash Flow

Based on the provided cash flow data, Casella has prioritized aggressive inorganic growth, with net acquisition spending reaching as high as $257.7M in 2024Q3, effectively absorbing the majority of generated cash flow and leaving little room for shareholder returns or significant debt reduction.

The reliance on acquisitions to drive growth appears to be the primary driver of the company's cash allocation strategy. Investors should monitor whether these investments are yielding sufficient returns to justify the continued depletion of cash that could otherwise be used to strengthen the balance sheet.

CWST — Frequently Asked Questions

Quick answers to the most common questions about buying CWST stock.

How much cash does Casella Waste Systems, Inc. (CWST) generate from operations?

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.

What is Casella Waste Systems, Inc.'s free cash flow?

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.

What is Casella Waste Systems, Inc.'s capital expenditure (CapEx)?

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.