Stock Scorer

Casella Waste Systems, Inc. (CWST)

Every figure this model derived for CWST, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 245,481,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 25,541,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 314,592,000 AssetsCurrent 2026-06-30
current liabilities 316,959,000 LiabilitiesCurrent 2026-06-30
equity 1,580,024,000 StockholdersEquity 2026-06-30
interest expense 65,161,000 InterestExpenseNonoperating 2026-06-30
ocf 351,154,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 1,955,482,000 Revenues 2026-06-30
sbc 13,323,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up CWST on one particular measure came for.

RatioValue
cash operating margin20.67
current ratio1.15
current ratio reported0.99
deferred revenue growth-0.67
dilution pct6.51
ebit cagr-9.97
ebit yoy1.15
ev ebit102.25
ev owner earnings73.15
ev sales3.45
fcf margin5.4
growth cv0.17
interest cover1.01
net debt ebitda3.39
operating margin3.38
owner earnings margin4.72
revenue growth13.59
revenue growth per share6.64
roic1.8
rule of 4016.97
sbc pct revenue0.68

Everything else this filing tags

400 more elements from CWST's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets3,557,516,0002026-06-30 173USD
LiabilitiesAndStockholdersEquity3,557,516,0002026-06-30 124USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization2,784,972,0002025-12-31 12USD
AdditionalPaidInCapitalCommonStock1,705,710,0002026-06-30 124USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization1,611,612,0002026-06-30 28USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization1,381,271,0002026-06-30 28USD
Goodwill1,372,773,0002026-06-30 140USD
DebtAndCapitalLeaseObligations1,363,656,0002026-06-30 96USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities1,350,712,0002026-06-30 84USD
LongTermDebtAndCapitalLeaseObligations1,325,132,0002026-06-30 124USD
PropertyPlantAndEquipmentGross1,283,278,0002018-12-31 17USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,136,955,0002023-09-30 95USD
BusinessAcquisitionsProFormaRevenue1,031,914,0002026-06-30 163USD
RevenueFromContractWithCustomerExcludingAssessedTax1,001,076,0002026-06-30 113USD
CostsAndExpenses976,257,0002026-06-30 201USD
PropertyPlantAndEquipmentNet935,402,0002023-09-30 95USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour795,657,0002025-12-31 7USD
CostOfGoodsAndServicesSold673,874,0002026-06-30 201USD
FiniteLivedIntangibleAssetsGross619,965,0002026-06-30 116USD
AssetsNoncurrent549,674,0002016-03-31 42USD
NetCashProvidedByUsedInInvestingActivities-522,464,0002026-06-30 89USD
StockIssuedDuringPeriodValueNewIssues496,245,0002024-12-31 31USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFive421,021,0002018-12-31 6USD
LongTermDebtFairValue405,462,0002012-07-31 1USD
PaymentsToAcquireBusinessesNetOfCashAcquired400,816,0002026-06-30 128USD
FiniteLivedIntangibleAssetsNet341,589,0002026-06-30 125USD
ProceedsFromIssuanceOfLongTermDebt296,929,0002015-09-30 24USD
FiniteLivedIntangibleAssetsAccumulatedAmortization278,376,0002026-06-30 116USD
GoodwillAcquiredDuringPeriod252,144,0002026-06-30 62USD
ProceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet248,950,0002026-06-30 105USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive242,987,0002025-12-31 7USD
ContractWithCustomerAssetGrossCurrent225,554,0002026-06-30 68USD
AccountsReceivableNetCurrent220,366,0002026-06-30 124USD
AssetRetirementObligation204,963,0002026-06-30 216USD
AccruedCappingClosurePostClosureAndEnvironmentalCostsNoncurrent198,481,0002026-06-30 124USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-191,318,0002026-06-30 64USD
BusinessAcquisitionPurchasePriceAllocationGoodwillExpectedTaxDeductibleAmount187,753,0002026-06-30 2USD
NetCashProvidedByUsedInFinancingActivities170,120,0002026-06-30 89USD
Depreciation168,410,0002025-12-31 45USD
DepreciationDepletionAndAmortization166,481,0002026-06-30 201USD
FinanceLeaseRightOfUseAssetBeforeAccumulatedAmortization166,085,0002025-12-31 12USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal156,096,0002025-12-31 14USD
PaymentsToAcquireProductiveAssets154,907,0002023-12-31 33USD
DerivativeLiabilityNotionalAmount150,000,0002014-12-31 7USD
LineOfCreditFacilityFairValueOfAmountOutstanding141,700,0002013-01-31 2USD
LineOfCreditFacilityAmountOutstanding137,300,0002014-01-31 3USD
DeferredIncomeTaxLiabilities127,744,0002025-12-31 23USD
RetainedEarningsAccumulatedDeficit-126,883,0002026-06-30 124USD
AccountsPayableCurrent126,550,0002026-06-30 124USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalAfterYearFive125,455,0002018-12-31 6USD
OperatingLossCarryforwards124,227,0002025-12-31 1USD
CashCashEquivalentsAndShortTermInvestments123,773,0002025-12-31 8USD
ProceedsFromDivestitureOfBusinessesNetOfCashDivested122,953,0002011-03-01 1USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest122,753,0002019-12-31 79USD
SegmentExpenditureAdditionToLongLivedAssets122,288,0002026-06-30 22USD
GeneralAndAdministrativeExpense121,296,0002026-06-30 201USD
DeferredTaxAssetsGross117,835,0002025-12-31 30USD
OperatingLeasesFutureMinimumPaymentsDue117,715,0002018-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDue111,997,0002025-12-31 13USD
OperatingLeaseRightOfUseAsset111,528,0002026-06-30 56USD
DeferredTaxAssetsNet108,779,0002025-12-31 30USD
FinanceLeaseLiabilityPaymentsDue107,653,0002025-12-31 13USD
FinanceLeaseLiability104,425,0002026-06-30 56USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic101,187,0002017-12-31 9USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment86,659,0002025-12-31 12USD
OperatingLeaseLiability84,465,0002025-12-31 13USD
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration83,211,0002024-12-31 11USD
OperatingLeaseLiabilityNoncurrent81,988,0002026-06-30 56USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations80,434,0002016-12-31 51USD
RepaymentsOfLongTermDebtAndCapitalSecurities78,364,0002026-06-30 140USD
NetIncomeLossAvailableToCommonStockholdersBasic-77,586,0002012-04-30 11USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths76,226,0002026-06-30 42USD
OtherAccruedLiabilitiesCurrent74,389,0002026-06-30 124USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals67,293,0002025-12-31 30USD
ConstructionInProgressGross65,941,0002025-12-31 2USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo65,502,0002026-06-30 57USD
OperatingLeasesFutureMinimumPaymentsDueThereafter65,145,0002018-12-31 4USD
WeightedAverageNumberOfDilutedSharesOutstanding63,579,0002026-06-30 185shares
WeightedAverageNumberOfSharesOutstandingBasic63,579,0002026-06-30 187shares
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-62,964,0002016-12-31 51USD
ProceedsFromLongTermLinesOfCredit62,310,0002012-07-31 11USD
InterestExpenseDebtExcludingAmortization59,827,0002025-12-31 50USD
OtherSundryLiabilitiesCurrent57,263,0002026-06-30 17USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree52,246,0002026-06-30 57USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive50,857,0002025-12-31 11USD
LeaseCost48,899,0002025-12-31 28USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive46,337,0002025-12-31 7USD
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities46,029,0002011-10-31 4USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted45,913,0002019-03-31 57shares
FairValueOfAssetsAcquired45,311,0002025-12-31 82USD
ContractWithCustomerLiabilityCurrent43,880,0002026-06-30 68USD
PropertyPlantAndEquipmentAdditions43,326,0002014-04-30 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear41,808,0002026-06-30 34USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets41,085,0002025-12-31 30USD
AmortizationOfIntangibleAssets40,406,0002026-06-30 187USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive39,231,0002025-12-31 30USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour39,220,0002026-06-30 57USD
InterestIncomeExpenseNet37,863,0002014-04-30 6USD
InterestExpenseLongTermDebtAndCapitalSecurities36,955,0002013-04-30 3USD
LinesOfCreditFairValueDisclosure36,000,0002017-12-31 8USD
DeferredTaxAssetsOperatingLossCarryforwards35,374,0002025-12-31 29USD
InterestPaid35,162,0002014-04-30 3USD
PrepaidExpenseCurrent34,844,0002026-06-30 124USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree34,644,0002025-12-31 7USD
OtherAssetsCurrent33,841,0002026-06-30 124USD
TaxCutsAndJobsActOf2017ChangeInTaxRateIncomeTaxExpenseBenefit33,700,0002017-12-31 1USD
OtherLiabilitiesNoncurrent31,809,0002026-06-30 124USD
IncreaseDecreaseInAccountsReceivable31,631,0002026-06-30 140USD
SelfInsuranceReserve31,616,0002025-12-31 30USD
InterestIncomeExpenseNonoperatingNet-31,414,0002026-06-30 45USD
InterestPaidNet31,405,0002026-06-30 137USD
NonoperatingIncomeExpense-30,278,0002026-06-30 201USD
ProceedsFromLinesOfCredit29,890,0002013-07-31 2USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths29,121,0002025-12-31 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive28,533,0002025-12-31 38USD
ProfitLoss28,189,0002020-09-30 169USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquiredLiabilitiesAssumedNet27,908,0002013-04-30 8USD
EmployeeRelatedLiabilitiesCurrent27,774,0002026-06-30 124USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount27,532,0002025-12-31 13USD
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets26,956,0002013-10-31 10USD
LettersOfCreditOutstandingAmount26,582,0002025-09-30 4USD
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted26,564,0002011-07-31 2shares
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths25,735,0002025-12-31 7USD
LongTermDebtAndCapitalLeaseObligationsCurrent25,580,0002026-06-30 124USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents25,541,0002026-06-30 112USD
PaymentsToAcquireBusinessesAndInterestInAffiliates-25,225,0002013-04-30 15USD
OtherLiabilitiesCurrent24,997,0002013-04-30 8USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability24,954,0002026-06-30 48USD
OperatingIncomeLoss24,819,0002026-06-30 295USD
OtherInventory24,357,0002025-12-31 2USD
InventoryGross24,142,0002025-09-30 102USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo23,272,0002025-12-31 7USD
DeferredIncomeTaxLiabilitiesNet23,123,0002026-06-30 78USD
OperatingLeaseCost22,140,0002025-12-31 28USD
OtherAssetsNoncurrent21,664,0002026-06-30 124USD
FinanceLeasePrincipalPayments20,931,0002025-12-31 28USD
DeferredTaxLiabilities18,965,0002025-12-31 16USD
EquityMethodInvestmentSummarizedFinancialInformationCurrentAssets17,854,0002013-10-31 10USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive17,838,0002025-12-31 11USD
FinanceLeaseLiabilityPaymentsDueYearTwo17,722,0002025-12-31 13USD
IncreaseDecreaseInAccountsPayable17,239,0002026-06-30 140USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-17,238,0002016-12-31 51USD
FinanceLeaseLiabilityPaymentsDueYearThree16,454,0002025-12-31 13USD
EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities16,398,0002013-10-31 10USD
InterestExpense15,882,0002024-03-31 171USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths15,852,0002025-12-31 9USD
OperatingLeasesFutureMinimumPaymentsDueCurrent15,572,0002018-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo15,069,0002025-12-31 13USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability14,851,0002026-06-30 62USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures14,432,0002014-12-31 27USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount14,222,0002013-04-30 8USD
FinanceLeaseLiabilityPaymentsDueYearFour14,219,0002025-12-31 13USD
OperatingLeasePayments14,041,0002025-12-31 28USD
FinanceLeaseLiabilityUndiscountedExcessAmount13,618,0002025-12-31 13USD
DeferredCosts13,525,0002026-06-30 5USD
OtherAssetsMiscellaneousCurrent13,153,0002025-12-31 2USD
DeferredFinanceCostsNet12,944,0002026-06-30 56USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears12,678,0002018-12-31 4USD
BusinessCombinationAcquisitionRelatedCosts12,590,0002026-06-30 41USD
OperatingLeaseExpense12,453,0002026-06-30 62USD
OperatingLeaseLiabilityCurrent12,304,0002026-06-30 56USD
FinanceLeaseLiabilityPaymentsDueYearFive12,299,0002025-12-31 11USD
FinanceLeaseRightOfUseAssetAmortization11,691,0002025-12-31 28USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree11,595,0002025-12-31 13USD
CostMethodInvestments11,264,0002018-12-31 50USD
InvestmentsAndOtherNoncurrentAssets11,264,0002022-06-30 28USD
OciBeforeReclassificationsBeforeTaxAttributableToParent-11,184,0002020-12-31 3USD
OtherInvestmentsAndSecuritiesAtCost10,967,0002026-06-30 32USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour10,685,0002025-12-31 13USD
EquityMethodInvestmentOtherThanTemporaryImpairment10,680,0002012-04-30 8USD
ShortTermLeaseCost10,671,0002025-12-31 28USD
DeferredTaxAssetsLiabilitiesNet10,597,0002023-12-31 20USD
OperatingLeasesRentExpenseNet10,571,0002018-12-31 24USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears10,117,0002018-12-31 4USD
LitigationSettlementAmountAwardedFromOtherParty10,000,0002018-09-30 4USD
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired19,996,0002014-01-31 5USD
BusinessAcquisitionPurchasePriceAllocationAmortizableIntangibleAssets9,850,0002013-04-30 8USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet9,801,0002019-06-30 26USD
DeferredIncomeTaxExpenseBenefit-9,485,0002026-06-30 141USD
BusinessAcquisitionPurchasePriceAllocationEquipment9,423,0002013-04-30 8USD
IncreaseDecreaseInAccruedLiabilities-9,288,0002026-06-30 65USD
DeferredTaxAssetsValuationAllowance9,056,0002025-12-31 30USD
PaymentsOfFinancingCosts9,025,0002015-12-31 32USD
OtherComprehensiveIncomeLossFinancialLiabilityFairValueOptionUnrealizedGainLossArisingDuringPeriodBeforeTax-8,812,0002020-06-30 17USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax-8,731,0002020-09-30 19USD
RelatedPartyTransactionPurchasesFromRelatedParty8,559,0002025-12-31 45USD
AccretionExpenseIncludingAssetRetirementObligations8,021,0002026-06-30 131USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears7,953,0002018-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive7,939,0002025-12-31 11USD
AssetRetirementObligationAccretionExpense7,927,0002026-06-30 116USD
AllowanceForDoubtfulAccountsReceivableCurrent7,720,0002026-06-30 136USD
SelfInsuranceReserveCurrent7,691,0002023-03-31 4USD
EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss7,641,0002013-10-31 16USD
ProceedsFromDivestitureOfBusinesses7,533,0002011-04-30 4USD
ProceedsFromSaleOfOtherAssets7,533,0002011-04-30 1USD
ProceedsFromSalesOfAssetsInvestingActivities7,533,0002011-04-30 1USD
AssetImpairmentCharges7,455,0002014-04-30 10USD
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration7,152,0002023-12-31 6USD
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilities7,009,0002013-04-30 8USD
DefinedContributionPlanCostRecognized6,886,0002025-12-31 18USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest-6,858,0002016-12-31 112USD
AssetRetirementObligationLiabilitiesIncurred6,702,0002026-06-30 116USD
SignificantAcquisitionsAndDisposalsAcquisitionCostsOrSaleProceeds6,650,0002012-07-31 3USD
AccruedCappingClosurePostClosureAndEnvironmentalCosts6,482,0002026-06-30 124USD
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent6,415,0002026-06-30 107USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax6,405,0002026-06-30 61USD
IncomeTaxesReceivable6,269,0002025-09-30 103USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears6,250,0002018-12-31 4USD
DeferredTaxLiabilitiesNoncurrent6,123,0002016-09-30 46USD
PaymentsForProceedsFromOtherInvestingActivities6,052,0002012-01-31 8USD
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding5,936,0002017-03-31 16USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice5,631,0002013-04-30 8USD
DeferredTaxAssetsTaxCreditCarryforwardsOther5,560,0002025-12-31 12USD
AccrualForEnvironmentalLossContingenciesGross5,530,0002025-12-31 14USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-5,459,0002026-06-30 201USD
DerivativeLiabilityFairValueGrossAsset5,427,0002019-12-31 14USD
AccrualForEnvironmentalLossContingenciesNet5,297,0002013-04-30 8USD
BusinessAcquisitionCostOfAcquiredEntityCashPaid5,080,0002013-04-30 8USD
DeferredFederalIncomeTaxExpenseBenefit5,031,0002025-12-31 45USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue4,987,0002016-09-30 13USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest4,946,0002018-12-31 86USD
FederalIncomeTaxExpenseBenefitContinuingOperations4,861,0002025-12-31 45USD
AccrualForEnvironmentalLossContingencies4,624,0002026-06-30 81USD
AssetRetirementObligationRevisionOfEstimate4,603,0002025-12-31 71USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent4,515,0002026-06-30 159USD
IncreaseDecreaseInFairValueOfUnhedgedDerivativeInstruments-4,512,0002013-04-30 3USD
LossOnDerivativeInstrumentsPretax4,512,0002013-04-30 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue4,501,0002026-06-30 83USD
IncomeLossFromDiscontinuedOperationsNetOfTax-4,480,0002013-04-30 3USD
PaymentOfFinancingAndStockIssuanceCosts4,329,0002012-10-31 13USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost4,311,0002025-12-31 30USD
DeferredTaxAssetsTaxCreditCarryforwardsGeneralBusiness4,291,0002025-12-31 24USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax4,247,0002013-04-30 13USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense4,123,0002025-12-31 12USD
OtherComprehensiveIncomeLossTax4,095,0002022-12-31 22USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue4,017,0002026-06-30 157USD
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses3,738,0002012-04-30 3USD
SeveranceCosts3,709,0002013-04-30 9USD
IncomeTaxExpenseBenefit-3,690,0002026-06-30 201USD
ReclassificationFromAociCurrentPeriodBeforeTaxAttributableToParent-3,679,0002020-12-31 3USD
CashFlowHedgeGainLossReclassifiedToOtherExpenseNet3,626,0002013-04-30 4USD
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax3,606,0002025-12-31 29USD
FinanceLeaseInterestExpense3,605,0002025-12-31 28USD
InterestPayableCurrent3,598,0002025-09-30 118USD
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal3,502,0002011-04-30 4USD
GainLossOnDispositionOfAssets3,502,0002011-04-30 1USD
GainsLossesOnSalesOfAssets3,502,0002011-04-30 1USD
InventoryNet3,494,0002013-04-30 16USD
AccruedEnvironmentalLossContingenciesNoncurrent3,446,0002026-06-30 36USD
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations-3,405,0002011-04-30 6USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear3,301,0002020-09-30 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingAfterYearFive3,206,0002014-04-30 8USD
RestrictedCashAndInvestmentsNoncurrent3,132,0002026-06-30 124USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueAfterFifthYear3,094,0002025-12-31 14USD
BusinessCombinationBargainPurchaseGainRecognizedAmount2,975,0002011-04-30 2USD
AssetRetirementObligationCashPaidToSettle2,821,0002014-07-31 18USD
PaymentsToAcquireBusinessesGross2,793,0002013-10-31 3USD
ComprehensiveIncomeNetOfTax2,746,0002026-06-30 190USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate2,741,0002025-12-31 45USD
WriteOffOfDeferredDebtIssuanceCost2,667,0002013-01-31 7USD
BusinessAcquisitionEquityInterestIssuedOrIssuableValueAssigned-2,650,0002013-04-30 3USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearTwo2,648,0002018-12-31 6USD
GoodwillOtherIncreaseDecrease-2,619,0002019-12-31 4USD
GoodwillTransfers-2,619,0002019-12-31 5USD
CurrentStateAndLocalTaxExpenseBenefit2,546,0002025-12-31 45USD
ContributionsFromNoncontrollingInterests2,531,0002013-04-30 6USD
ProceedsFromMinorityShareholders2,531,0002013-04-30 7USD
IncomeTaxExpenseBenefitContinuingOperations-2,526,0002013-04-30 3USD
DeferredTaxAssetsCapitalLossCarryforwards2,510,0002014-04-30 3USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax-2,492,0002020-09-30 4USD
IncomeTaxesPaidNet-2,416,0002026-06-30 140USD
AssetRetirementObligationLiabilitiesSettled2,388,0002026-06-30 98USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-2,330,0002012-04-30 3USD
CapitalLeaseObligationsIncurred2,299,0002016-12-31 15USD
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths2,298,0002018-12-31 6USD
AmortizationOfFinancingCostsAndDiscounts2,288,0002021-12-31 43USD
AllocatedShareBasedCompensationExpense2,236,0002013-04-30 3USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-2,226,0002025-12-31 45USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearThree2,175,0002018-12-31 6USD
PaymentsForProceedsFromInvestments2,148,0002013-10-31 2USD
DeferredOtherTaxExpenseBenefit-2,137,0002019-09-30 1USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill2,137,0002019-05-31 10USD
PaymentsToAcquireInterestInSubsidiariesAndAffiliates2,107,0002014-04-30 22USD
GainLossOnContractTermination-2,100,0002018-12-31 5USD
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentLiabilities2,097,0002013-10-31 10USD
LossContingencyAccrualAtCarryingValue2,063,0002026-06-30 21USD
AssetsHeldForSaleLongLived2,051,0002012-04-30 1USD
AssetsHeldForSalePropertyPlantAndEquipment2,051,0002012-04-30 1USD
OtherNonoperatingIncome1,979,0002025-12-31 127USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-1,972,0002026-06-30 122USD
OtherComprehensiveIncomeLossTaxPortionAttributableToParent11,900,0002026-06-30 98USD
AccountsPayableRelatedPartiesCurrent1,891,0002022-12-31 24USD
InterestIncomeOther1,848,0002026-06-30 175USD
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss-1,843,0002013-10-31 16USD
DeferredTaxAssetsNetCurrent1,839,0002015-09-30 39USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax-1,837,0002018-12-31 14USD
ProvisionForDoubtfulAccounts1,789,0002025-12-31 21USD
AccruedIncomeTaxesCurrent1,775,0002011-07-31 5USD
IncomeLossFromContinuingOperations-1,769,0002026-06-30 161USD
NetIncomeLoss-1,769,0002026-06-30 311USD
StockIssuedDuringPeriodValueShareBasedCompensation1,689,0002026-06-30 138USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFour1,652,0002018-12-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue1,626,0002026-06-30 53USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount1,608,0002019-12-31 27USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear1,605,0002020-09-30 6USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax1,503,0002018-09-30 16USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders1,495,0002015-12-31 6USD
PaymentsToMinorityShareholders1,495,0002015-09-30 3USD
AmortizationOfFinancingCosts1,492,0002026-06-30 73USD
OtherComprehensiveIncomeLossBeforeTax-1,474,0002018-12-31 13USD
OtherComprehensiveIncomeLossNetOfTax-1,474,0002018-12-31 78USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationNoncurrent1,471,0002014-04-30 4USD
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent1,471,0002014-04-30 1USD
DeferredTaxAssetsDerivativeInstruments1,461,0002021-12-31 16USD
CurrentIncomeTaxExpenseBenefit-1,426,0002018-09-30 9USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssets1,422,0002013-04-30 2USD
UnrealizedGainLossOnInterestRateCashFlowHedgesPretaxAccumulatedOtherComprehensiveIncomeLoss1,383,0002018-12-31 3USD
LitigationSettlementAmount-1,359,0002012-04-30 1USD
OtherComprehensiveIncomeLossDerivativeExcludedComponentIncreaseDecreaseAdjustmentsBeforeTax1,351,0002020-06-30 17USD
LossContingencyRangeOfPossibleLossMaximum1,350,0002014-12-31 7USD
RestructuringSettlementAndImpairmentProvisions1,339,0002025-12-31 3USD
MultiemployerPlansWithdrawalObligation1,305,0002025-12-31 12USD
DisposalGroupIncludingDiscontinuedOperationLongLivedAssetsNoncurrent1,283,0002014-10-31 5USD
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired11,270,0002012-04-30 6USD
RestructuringReserveCurrent1,247,0002014-12-31 5USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueWithinOneYear1,245,0002025-12-31 14USD
LossContingencyLossInPeriod1,216,0002018-09-30 8USD
LitigationSettlementAmountAwardedToOtherParty1,200,0002018-12-31 3USD
AccruedEnvironmentalLossContingenciesCurrent1,178,0002026-06-30 36USD
OtherNonoperatingIncomeExpense1,136,0002026-06-30 77USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber1,100,0002016-09-30 12shares
CostmethodInvestmentsOtherThanTemporaryImpairment1,069,0002018-12-31 3USD
LegalFees1,044,0002018-09-30 21USD
NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed11,023,0002014-01-31 4USD
CashAndCashEquivalentsPeriodIncreaseDecrease1,021,0002019-09-30 76USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue11,010,0002026-06-30 53USD
ValuationAllowancesAndReservesBalance988,0002015-12-31 2USD
PreferredStockSharesAuthorized944,0002025-12-31 10shares
PaymentsForLegalSettlements850,0002018-12-31 2USD
BusinessAcquisitionsProFormaNetIncomeLoss-846,0002026-06-30 161USD
IncomeTaxReconciliationNondeductibleExpense809,0002023-12-31 39USD
IncomeTaxPaidFederalAfterRefundReceived803,0002025-12-31 1USD
VariableLeaseCost792,0002025-12-31 28USD
InterestCostsCapitalized773,0002025-12-31 45USD
InterestCostsCapitalizedAdjustment773,0002025-12-31 53USD
PaymentsToAcquireIntangibleAssets672,0002025-12-31 14USD
ProceedsFromSaleOfPropertyPlantAndEquipment640,0002026-06-30 140USD
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities-600,0002017-12-31 64USD
ValuationAllowanceDeferredTaxAssetChangeInAmount600,0002025-12-31 18USD
GainLossOnSaleOfPropertyPlantEquipment580,0002022-09-30 106USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax578,0002012-04-30 3USD
GoodwillPurchaseAccountingAdjustments573,0002026-06-30 20USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax560,0002026-06-30 130USD
AccrualForEnvironmentalLossContingenciesDiscount542,0002025-12-31 14USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod542,0002014-04-30 3shares
BusinessCombinationConsiderationTransferredOther1483,0002014-01-31 3USD
BusinessAcquisitionCostOfAcquiredEntityLiabilitiesIncurred476,0002012-10-31 4USD
PaymentsOfDebtIssuanceCosts466,0002026-06-30 93USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber454,0002014-04-30 3shares
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount447,0002026-06-30 186shares
AccrualForEnvironmentalLossContingenciesIncreaseDecreaseForRevisionInEstimates-412,0002025-12-31 2USD
AccrualForEnvironmentalLossContingenciesPayments1408,0002026-06-30 36USD
DerivativeAssetsNoncurrent401,0002017-12-31 1USD
PensionExpense-397,0002019-12-31 7USD
BusinessCombinationConsiderationTransferred1381,0002014-10-31 3USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent371,0002014-10-31 15USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod370,0002014-12-31 4shares
AmortizationOfDebtDiscountPremium364,0002015-12-31 31USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax-363,0002018-12-31 13USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesBeforeTaxPortionAttributableToParent-361,0002018-12-31 3USD
GainLossOnSaleOfBusiness-353,0002013-01-31 5USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet350,0002014-10-31 2USD
CapitalLeasesIncomeStatementAmortizationExpense349,0002018-12-31 21USD
ProceedsFromIssuanceOrSaleOfEquity337,0002012-04-30 14USD
MinorityInterestInNetIncomeLossJointVenturePartners-321,0002013-04-30 8USD
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations320,0002025-12-31 45USD
NoncashMergerRelatedCosts315,0002021-12-31 3USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueInFifthYear312,0002025-12-31 14USD
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment306,0002025-12-31 1USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueInThirdYear304,0002025-12-31 14USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueInFourthYear297,0002025-12-31 14USD
StockIssuedDuringPeriodValueShareBasedCompensationGross287,0002014-07-31 5USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueInSecondYear278,0002025-12-31 14USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost-258,0002025-12-31 5USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes253,0002025-12-31 45USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill251,0002014-10-31 2USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax-247,0002018-09-30 41USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares240,0002018-09-30 8shares
DeferredTaxAssetsDeferredIncome218,0002012-04-30 1USD
ProceedsFromPreviousAcquisition214,0002014-06-30 2USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax207,0002026-06-30 95USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit194,0002015-12-31 3USD
IncomeTaxReconciliationOtherAdjustments186,0002025-12-31 1USD
SupplementalDeferredPurchasePrice182,0002012-01-31 2USD
BusinessAcquisitionContingentConsiderationPotentialCashPayment180,0002013-01-31 2USD
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet179,0002015-09-30 3USD
CurrentFederalTaxExpenseBenefit-170,0002025-12-31 34USD
UnrecognizedTaxBenefitsIncreasesResultingFromSettlementsWithTaxingAuthorities168,0002015-12-31 1USD
DeferredTaxAssetsOther158,0002025-12-31 30USD
OtherNoncashIncomeExpense-158,0002026-06-30 11USD

What to be careful about

What this model itself distrusts about CWST's figures. Written by the derivation as it ran, not added afterwards.