News Releases

Waste Connections Reports Third Quarter 2007 Results
- Reports revenue of $250.8 million and earnings per share of $0.41
- Revenue and operating income increase 15.8% and 20.1%, respectively
- Reports internal growth of 11.2%
- Reports YTD free cash flow of $81.2 million, or 11.4% of revenue
- Completes approximately $35 million YTD of acquired annualized revenue
- Reduces borrowing cost through refinancing of revolving credit facility
PRNewswire-FirstCall
FOLSOM, Calif.

Waste Connections, Inc. today announced its results for the third quarter 2007. Revenue totaled $250.8 million, a 15.8% increase over revenue of $216.5 million in the year ago period. Operating income was $57.1 million, a 20.1% increase over operating income of $47.5 million in the third quarter of 2006. Net income in the quarter was $28.7 million, or $0.41 per share on a diluted basis of 69.9 million shares. In the year ago period, the Company reported net income of $21.9 million and diluted earnings per share of $0.31. The effective tax rate in the quarter was 34.9% compared to 39.9% in the year ago period.

"Strong organic growth and a stable cost environment enabled us to exceed the upper end of our expectations for the quarter. This strength in our existing business combined with the acceleration of acquisition activity in the second half of the year provides building blocks for revenue growth and continuing margin improvement in 2008 and beyond," said Ronald J. Mittelstaedt, Chairman and Chief Executive Officer. "Finally, our successful refinancing in the quarter not only lowers our future borrowing cost, but also provides additional financial capacity and flexibility to fund our growth strategy and return cash to shareholders."

For the nine months ended September 30, 2007, revenue was $710.8 million, a 15.8% increase over revenue of $613.7 million in the year ago period. Operating income was $157.3 million, a 23.4% increase over operating income of $127.5 million for the same period in 2006. Net income for the nine months ended September 30, 2007, was $76.3 million, or $1.08 per share on a diluted basis of 70.4 million shares. In the year ago period, the Company reported net income of $56.8 million, or $0.81 per share on a diluted basis of 70.4 million shares.

Waste Connections will be hosting a conference call related to third quarter earnings and fourth quarter outlook on October 23rd at 8:30 A.M. Eastern Time. The call will be broadcast live over the Internet at http://www.streetevents.com/ and through a link on the Company's web site at http://www.wasteconnections.com/. A playback of the call will be available at both of these sites.

For non-GAAP measures, see accompanying Non-GAAP Reconciliation Schedule.

Waste Connections, Inc. is an integrated solid waste services company that provides solid waste collection, transfer, disposal and recycling services in mostly secondary markets in the Western and Southern U.S. The Company serves more than one million residential, commercial and industrial customers from a network of operations in 23 states. The Company also provides intermodal services for the movement of containers in the Pacific Northwest. Waste Connections, Inc. was founded in September 1997 and is headquartered in Folsom, California.

For more information, visit the Waste Connections web site at http://www.wasteconnections.com/. Copies of financial literature, including this release, are available on the Waste Connections web site or through contacting us directly at (916) 608-8200.

Certain statements contained in this press release are forward-looking in nature. These statements can be identified by the use of forward-looking terminology such as "believes," "expects," "may," "will," "should," "anticipates," or the negative thereof or comparable terminology, or by discussions of strategy. Waste Connections' business and operations are subject to a variety of risks and uncertainties and, consequently, actual results may differ materially from those projected by any forward-looking statements. Factors that could cause actual results to differ from those projected include, but are not limited to, the following: (1) Waste Connections may be unable to compete effectively with larger and better capitalized companies and governmental service providers; (2) increases in the price of fuel may adversely affect Waste Connections' business and reduce its operating margins; (3) increases in labor and disposal and related transportation costs could impact Waste Connections' financial results; (4) increases in insurance costs and the amount that Waste Connections self-insures for various risks could reduce its operating margins and reported earnings; (5) Waste Connections' financial results are based upon estimates and assumptions that may differ from actual results; (6) efforts by labor unions could divert management attention and adversely affect operating results; (7) Waste Connections may lose contracts or permits through competitive bidding, early termination or governmental action; (8) Waste Connections' results are vulnerable to economic conditions and seasonal factors affecting the regions in which it operates; (9) Waste Connections may be subject in the normal course of business to judicial and administrative proceedings that could interrupt its operations, require expensive remediation and create negative publicity; (10) competition for acquisition candidates, consolidation within the waste industry and economic and market conditions may limit Waste Connections' ability to grow through acquisitions; (11) Waste Connections' growth and future financial performance depend significantly on its ability to integrate acquired businesses into its organization and operations; (12) Waste Connections' acquisitions may not be successful, resulting in changes in strategy, operating losses or a loss on sale of the business acquired; (13) because Waste Connections depends on railroads for its intermodal operations, its operating results and financial condition are likely to be adversely affected by any reduction or deterioration in rail service; (14) Waste Connections' intermodal business could be adversely affected by steamship lines diverting business to ports other than those Waste Connections services, or by heightened security measures or actual or threatened terrorist attacks; (15) Waste Connections depends significantly on the services of the members of its senior and district management team, and the departure of any of those persons could cause its operating results to suffer; (16) Waste Connections' decentralized decision-making structure could result in local managers making decisions that adversely affect Waste Connections' operating results; (17) Waste Connections may incur additional charges related to capitalized expenditures, which would decrease its earnings; (18) each business that Waste Connections acquires or has acquired may have liabilities that Waste Connections fails or is unable to discover, including environmental liabilities; (19) liabilities for environmental damage may adversely affect Waste Connections' business and earnings; and (20) the adoption of new accounting standards or interpretations could adversely impact Waste Connections' financial results. These risks and uncertainties, as well as others, are discussed in greater detail in Waste Connections' filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K. There may be additional risks of which Waste Connections is not presently aware or that it currently believes are immaterial which could have an adverse impact on its business. Waste Connections makes no commitment to revise or update any forward-looking statements in order to reflect events or circumstances that may change.

                      - financial tables attached -



                         WASTE CONNECTIONS, INC.
                    CONSOLIDATED STATEMENTS OF INCOME
         THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2007
                               (Unaudited)
            (in thousands, except share and per share amounts)

                          Three months ended        Nine months ended
                             September 30,             September 30,
                           2006         2007         2006        2007

  Revenues              $216,547     $250,775     $613,686     $710,811
  Operating expenses:
    Cost of operations   128,709      145,790      368,346      416,234
    Selling, general and
     administrative       21,424       25,782       61,846       74,482
    Depreciation and
     amortization         19,072       22,196       56,040       62,716
    Loss (gain) on
     disposal of assets     (189)         (97)         (35)          95
  Operating income        47,531       57,104      127,489      157,284

  Interest expense        (7,572)      (8,717)     (21,685)     (24,830)
  Minority interests      (3,719)      (4,175)      (9,748)     (11,145)
  Other income
   (expense), net            141         (174)      (3,840)         243
  Income before income
   taxes                  36,381       44,038       92,216      121,552

  Income tax provision   (14,508)     (15,356)     (35,420)     (45,225)
  Net income             $21,873      $28,682      $56,796      $76,327

  Basic earnings per
   common share            $0.32        $0.42        $0.83        $1.12

  Diluted earnings per
   common share            $0.31        $0.41        $0.81        $1.08

  Shares used in the
   per share
   calculations:
    Basic             68,235,948   68,022,587   68,166,312   68,358,534
    Diluted           69,895,736   69,868,793   70,404,437   70,350,770



                         WASTE CONNECTIONS, INC.
                  CONDENSED CONSOLIDATED BALANCE SHEETS
                               (Unaudited)
            (in thousands, except share and per share amounts)

                                                December 31,   September 30,
                                                    2006           2007
  ASSETS
  Current assets:
    Cash and equivalents                          $34,949        $13,089
    Accounts receivable, net of allowance for
     doubtful accounts of $3,489 and $4,098 at
     December 31, 2006 and September 30, 2007,
     respectively                                 100,269        124,616

    Deferred income taxes                           9,373         12,645
    Prepaid expenses and other current assets      15,642         14,726
      Total current assets                        160,233        165,076

  Property and equipment, net                     736,428        855,872
  Goodwill                                        750,397        784,948
  Intangible assets, net                           86,098         90,252
  Restricted assets                                15,917         16,999
  Other assets, net                                24,818         22,129
                                               $1,773,891     $1,935,276
  LIABILITIES AND STOCKHOLDERS' EQUITY
  Current liabilities:
    Accounts payable                              $53,010        $58,498
    Book overdraft                                      -          6,495
    Accrued liabilities                            57,810         70,250
    Deferred revenue                               32,161         41,620
    Current portion of long-term debt and notes
     payable                                        6,884         12,098
      Total current liabilities                   149,865        188,961

  Long-term debt and notes payable                637,308        687,595
  Other long-term liabilities                      16,712         30,759
  Deferred income taxes                           205,532        212,348
    Total liabilities                           1,009,417      1,119,663

  Commitments and contingencies
  Minority interests                               27,992         28,700

  Stockholders' equity:
  Preferred stock: $0.01 par value per share;
   7,500,000 shares authorized; none issued and
   outstanding                                          -              -
  Common stock: $0.01 par value per share;
   150,000,000 shares authorized; 68,266,038
   and 67,882,968 shares issued and outstanding
   at December 31, 2006 and September 30, 2007,
   respectively                                       455            679
  Additional paid-in capital                      310,229        284,326
  Retained earnings                               422,731        501,727
  Accumulated other comprehensive income            3,067            181
    Total stockholders' equity                    736,482        786,913
                                               $1,773,891     $1,935,276



                           WASTE CONNECTIONS, INC.
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
              NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2007
                               (Unaudited)
                          (Dollars in thousands)

                                                      Nine months ended
                                                        September 30,
                                                    2006           2007
  Cash flows from operating activities:
  Net income                                      $56,796        $76,327
  Adjustments to reconcile net income to net
   cash provided by operating activities:
    Loss (gain) on disposal of assets                 (35)            95
    Depreciation                                   52,990         59,553
    Amortization of intangibles                     3,050          3,163
    Deferred income taxes, net of acquisitions     11,524          7,984
    Minority interests                              9,748         11,145
    Amortization of debt issuance costs             5,758          1,695
    Stock-based compensation                        2,562          4,636
    Interest income on restricted assets             (462)          (332)
    Closure and post-closure accretion                476            769
    Excess tax benefit associated with
     equity-based compensation                     (5,660)       (10,190)
    Net change in operating assets and
     liabilities, net of acquisitions              15,593         15,220
  Net cash provided by operating activities       152,340        170,065

  Cash flows from investing activities:
    Payments for acquisitions, net of cash
     acquired                                     (35,948)       (85,652)
    Capital expenditures for property and
     equipment                                    (73,482)       (96,106)
    Proceeds from disposal of assets                1,950            955
    Increase in restricted assets, net of
     interest income                                 (792)          (750)
    Increase in other assets                         (321)          (512)
  Net cash used in investing activities          (108,593)      (182,065)

  Cash flows from financing activities:
    Proceeds from long-term debt                  655,996        574,000
    Principal payments on notes payable and
     long-term debt                              (608,141)      (549,748)
    Change in book overdraft                       (6,143)         6,495
    Proceeds from option and warrant exercises     26,048         24,829
    Excess tax benefit associated with
     equity-based compensation                      5,660         10,190
    Distributions to minority interest holders     (7,840)       (10,437)
    Payments for repurchase of common stock      (100,245)       (64,038)
    Debt issuance costs                            (6,069)        (1,151)
  Net cash used in financing activities           (40,734)        (9,860)

  Net increase (decrease) in cash and equivalents   3,013        (21,860)
  Cash and equivalents at beginning of period       7,514         34,949
  Cash and equivalents at end of period           $10,527        $13,089



                          ADDITIONAL STATISTICS
                  THREE MONTHS ENDED SEPTEMBER 30, 2007
                          (Dollars in thousands)

Internal Growth: The following table reflects revenue growth for operations owned for at least 12 months:

                                                    Three Months Ended
                                                    September 30, 2007
  Price                                                    4.2%
  Volume                                                   5.0%
  Intermodal, Recycling and Other                          2.0%
  Total                                                   11.2%


  Uneliminated Revenue Breakdown:
                                             Three Months Ended
                                             September 30,  2007

  Collection                                $180,333        63.5%
  Disposal and Transfer                       78,861        27.8%
  Intermodal, Recycling and Other             24,605         8.7%
  Total                                     $283,799       100.0%

  Inter-company elimination                  $33,024


Days Sales Outstanding for the three months ended September 30, 2007: 46 (30 net of deferred revenue)

  Internalization for the three months ended September 30, 2007:  66%

  Other Cash Flow Items for the three months ended September 30, 2007:

     Cash Interest Paid:    $7,947
     Cash Taxes Paid:       $7,328


  Debt to Capitalization:  47.1%


  Share Information for the three months ended September 30, 2007:

      Basic shares outstanding                             68,022,587
      Dilutive effect of options and warrants               1,483,459
      Dilutive effect of restricted stock                     362,747
      Diluted shares outstanding                           69,868,793

      Shares repurchased                                      407,900



                     NON-GAAP RECONCILIATION SCHEDULE
                              (in thousands)

Free cash flow, a non-GAAP financial measure, is provided supplementally because it is widely used by investors as a valuation and liquidity measure in the solid waste industry. Waste Connections defines free cash flow as net cash provided by operating activities, plus proceeds from disposal of assets and excess tax benefit associated with equity-based compensation, plus or minus change in book overdraft, less capital expenditures for property and equipment and distributions to minority interest holders. This measure is not a substitute for, and should be used in conjunction with, GAAP financial measures. Management uses free cash flow as one of the principal measures to evaluate and monitor the ongoing financial performance of our operations. Other companies may calculate free cash flow differently.

  Free cash flow reconciliation:

                                      Three Months Ended   Nine Months Ended
                                      September 30, 2007  September 30, 2007
  Net cash provided by
   operating activities                    $62,787             $170,065
  Plus: Change in book overdraft               657                6,495
  Plus: Proceeds from disposal
   of assets                                   397                  955
  Plus: Excess tax benefit
   associated with equity-based
   compensation                              1,655               10,190
  Less: Capital expenditures for
   property and equipment                  (31,597)             (96,106)
  Less: Distributions to minority
   interest holders                         (4,165)             (10,437)
  Free cash flow                           $29,734              $81,162

  Free cash flow as % of revenues            11.9%                11.4%

First Call Analyst:
FCMN Contact:

SOURCE: Waste Connections, Inc.

CONTACT: Worthing Jackman of Waste Connections, Inc., +1-916-608-8266,
worthingj@wasteconnections.com