Covanta Holding Corporation Reports 2014 Second Quarter Results REAFFIRMS 2014 GUIDANCE

MORRISTOWN, N.J., July 22, 2014 /PRNewswire/ -- Covanta Holding Corporation (NYSE: CVA) ("Covanta" or the "Company"), a leading global owner and operator of Energy-from-Waste ("EfW") projects, reported financial results today for the three and six months ended June 30, 2014.

 



Three Months Ended



June 30,



2014


2013

Continuing Operations


(Unaudited, $ in millions, except per share amounts)

Revenue


$        432



$         411


Net Income from Continuing Operations


$            2



$           13


Adjusted EBITDA


$        121



$         124


Free Cash Flow


$          15



$           23


Adjusted EPS


$       0.06



$        0.12


 

Q2 2014 Highlights:

  • Operating and financial results on track – reaffirming full year guidance ranges
  • Announced cost savings initiatives – targeting approximately $30 million Adjusted EBITDA benefit starting in 2015
  • Announced intention to increase annual cash dividend to $1.00 per share starting with the September 2014 dividend declaration

Commenting on Covanta's second quarter performance and 2014 outlook, Anthony Orlando, Covanta's President and CEO stated, "The business performed well during the quarter on all fronts and we remain on track for our full year guidance.  Thus far, our proactive turbine generator inspections have resulted in less additional work than we had originally anticipated, and overall I'm pleased with our first half performance.  We're now focused on finishing the year strong, while executing on our key growth and cost savings initiatives to drive long-term value." 

Second Quarter Results – From Continuing Operations
Total revenues increased by $21 million to $432 million for the three months ended June 30, 2014.  North American EfW revenue increased by $13 million on a same store basis as follows:

  • waste and service revenues were flat, as higher overall pricing was offset by the revenue impact of a shift in volume mix in the quarter from tip fee to service fee;
  • energy revenues increased by $7 million, driven by higher market pricing and higher production; and
  • recycled metals revenues increased by $6 million, primarily as a result of prior investments to increase metal recovery.

Also within North American EfW revenue, contract transitions, including the mark-to-market impact of the expiration of energy contracts and lower debt service revenues, resulted in a decline of $7 million, while the Camden EfW facility acquisition increased revenue by $6 million

Construction revenue decreased by $2 million, while other non-EfW revenues increased by $11 million, compared with the second quarter of 2013.

Excluding write-offs (1), operating expenses increased by $26 million to $378 million for the quarter.  The year-over-year increase was primarily due to:

  • $11 million of benefits to operating expenses in 2013 from an energy contract buyout and insurance recoveries; and
  • increased expenses in 2014 related to the acquisition of the Camden EfW facility and New Jersey transfer stations as well as the implementation of the previously announced cost savings initiatives.

Excluding write-offs (1), operating income declined by $5 million to $54 million in the three months ended June 30, 2014 due to the revenue and expense items noted above.

Adjusted EBITDA declined by $3 million to $121 million in the quarter.  Excluding the $11 million of benefits to expenses in 2013 noted above, Adjusted EBITDA from North America EfW operations increased by $8 million.

Free Cash Flow declined by $8 million to $15 million, as a result of the decline in Adjusted EBITDA and increased maintenance capital expenditures.

Adjusted EPS declined by $0.06 to $0.06. The decline was primarily due to lower operating income, higher interest expense and a higher effective tax rate.

Year-to-Date Results
For the six months ended June 30, 2014 compared to the same period last year:

  • Total revenues increased $50 million (6%) to $833 million;
  • Free Cash Flow increased $32 million to $82 million;
  • Adjusted EBITDA increased $23 million to $208 million; and
  • Adjusted EPS was $0.04 compared to $(0.07) in 2013.

Dividend
During the second quarter, Covanta announced the intention of its Board of Directors to increase the quarterly cash dividend to an annualized rate of $1.00 per share, beginning in the third quarter of 2014.

2014 Guidance
The Company is reaffirming guidance for 2014 for the following key metrics:

 


Continuing Operations
(In millions, except per share amounts)







Metric


2013
Actual


2014
Guidance Range


Adjusted EBITDA


$    494


$   470 - $  500


Free Cash Flow


$    245


$   170 - $  210

Excluding Construction Working Capital


$   251


$  215 - $  245

Adjusted EPS


$   0.38


$  0.35 - $ 0.50

 

Conference Call Information 
Covanta will host a conference call at 8:30 AM (Eastern) on Wednesday, July 23, 2014 to discuss its second quarter results.  The conference call will begin with prepared remarks, which will be followed by a question and answer session.  To participate, please dial 800-860-2442 approximately 10 minutes prior to the scheduled start of the call. If calling from Canada, please dial 866-605-3852. If calling outside of the United States and Canada, please dial 412-858-4600. Please request the "Covanta Holding Corporation call" when prompted by the conference call operator. The conference call will also be webcast live from the Investor Relations section of the Company's website.  A presentation will be made available during the call and will be found on the Investor Relations section of the Covanta website at www.covanta.com.

A replay will be available one hour after the end of the conference call through 9:00 AM (Eastern) Thursday, July 31, 2014. To access the replay, please dial 877-344-7529, or from outside of the United States 412-317-0088 and use the replay conference ID number 10048987. The webcast will also be archived on www.covanta.com.

About Covanta
Covanta is a world leader in providing sustainable waste and energy solutions. The Company's 45 Energy-from-Waste facilities provide communities and businesses around the world with environmentally sound solid waste disposal by using waste to generate clean, renewable energy. Annually, Covanta's modern Energy-from-Waste facilities safely and securely convert approximately 20 million tons of waste into clean, renewable electricity to power one million homes and recycle over 440,000 tons of metal. Energy-from-Waste facilities reduce greenhouse gases, complement recycling and are a critical component to sustainable solid waste management. For more information, visit www.covanta.com.

Cautionary Note Regarding Forward-Looking Statements 
Certain statements in this press release may constitute "forward-looking" statements as defined in Section 27A of the Securities Act of 1933 (the "Securities Act"), Section 21E of the Securities Exchange Act of 1934 (the "Exchange Act"), the Private Securities Litigation Reform Act of 1995 (the "PSLRA") or in releases made by the Securities and Exchange Commission ("SEC"), all as may be amended from time to time. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause the actual results, performance or achievements of Covanta Holding Corporation and its subsidiaries ("Covanta") or industry results, to differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. Statements that are not historical fact are forward-looking statements.  For additional information see the Cautionary Note Regarding Forward-Looking Statements at the end of the Exhibits. 

(1) Q2 2014 and Q2 2013 include net write-offs of $7 million and $4 million, respectively. For additional information, see Exhibit 4A - Note (a) of this press release. 

 

 

Covanta Holding Corporation


Exhibit 1


Condensed Consolidated Statements of Operations








Three Months Ended
June 30,


Six Months Ended
June 30,


2014



2013



2014



2013



(Unaudited)
(In millions, except per share amounts)

Operating revenues












Waste and service revenues

$

267



$

257



$

508



$

487


Recycled metals revenues

25



17



46



33


Energy revenues

110



103



230



205


Other operating revenues

30



34



49



58


Total operating revenues

432



411



833



783


Operating expenses












Plant operating expenses

268



250



550



530


Other operating expenses

29



25



47



42


General and administrative expenses

26



21



47



42


Depreciation and amortization expense

53



52



106



105


Net interest expense on project debt

2



4



5



7


Net write-offs(a)

7



4



16



4


Total operating expenses

385



356



771



730


Operating income

47



55



62



53


Other expenses












Interest expense

(33)



(29)



(62)



(58)


Non-cash convertible debt related expense

(5)



(7)



(13)



(14)


Loss on extinguishment of debt(b)





(2)



(1)


Total other expenses

(38)



(36)



(77)



(73)


Income (loss) from continuing operations before income tax

   (expense) benefit and equity in net income from unconsolidated

   investments

9



19



(15)



(20)


Income tax (expense) benefit

(9)



(7)



5



9


Equity in net income from unconsolidated investments

2



1



3




Income (loss) from continuing operations

2



13



(7)



(11)


Loss from discontinued operations, net of income tax expense of $0,

   $0, $0 and $1, respectively



(51)





(53)


Net Income (Loss)

2



(38)



(7)



(64)


Less: Net loss from continuing operations attributable to

   noncontrolling interests in subsidiaries







1


Net Income (Loss) Attributable to Covanta Holding Corporation

$

2



$

(38)



$

(7)



$

(63)


















































Covanta Holding Corporation












Condensed Consolidated Statements of Operations (continued)

























Three Months Ended
June 30,


Six Months Ended
June 30,


2014



2013



2014



2013



(Unaudited)
(In millions, except per share amounts)

Amounts Attributable to Covanta Holding Corporation

   stockholders:












Continuing operations

$

2



$

13



$

(7)



$

(10)


Discontinued operations



(51)





(53)


Net Income (Loss) Attributable to Covanta Holding Corporation

$

2



$

(38)



$

(7)



$

(63)














Net Income (Loss) Per Share Attributable to Covanta Holding

   Corporation stockholders:












Basic












Continuing operations

$

0.02



$

0.09



$

(0.05)



$

(0.08)


Discontinued operations



(0.39)





(0.41)


Covanta Holding Corporation

$

0.02



$

(0.30)



$

(0.05)



$

(0.49)


Weighted Average Shares

130



129



129



129














Diluted












Continuing operations

$

0.02



$

0.09



$

(0.05)



$

(0.08)


Discontinued operations



(0.39)





(0.41)


Covanta Holding Corporation

$

0.02



$

(0.30)



$

(0.05)



$

(0.49)


Weighted Average Shares

131



130



129



129














Cash Dividend Declared Per Share:

$

0.18



$

0.165



$

0.36



$

0.33














Supplemental Information - Non-GAAP












Adjusted EPS(c)

$

0.06



$

0.12



$

0.04



$

(0.07)














(a) For additional information, see Exhibit 4A - Note (a) of this Press Release.

(b) For additional information, see Exhibit 7 - Note (d) of this Press Release.

(c) For additional information, see Exhibit 4 of this Press Release.

 

 


Covanta Holding Corporation

Exhibit 2



Condensed Consolidated Balance Sheets



As of



               June 30, 2014          


December 31, 2013




    (Unaudited)




ASSETS

(In millions, except per share amounts)


Current:







Cash and cash equivalents

$

172



$

198



Restricted funds held in trust

50



41



Receivables (less allowances of $6 and $4, respectively)

284



265



Unbilled service receivables

8



16



Deferred income taxes

39



25



Note Hedge(a)



78



Prepaid expenses and other current assets

99



110



         Assets held for sale

4



7



Total Current Assets

656



740



Property, plant and equipment, net

2,656



2,636



Investments in fixed maturities at market (cost: $31 and $32, respectively)

31



32



Restricted funds held in trust

114



126



Unbilled service receivables

10



13



Waste, service and energy contract intangibles, net

333



364



Other intangible assets, net

20



20



Goodwill

387



249



Investments in investees and joint ventures

41



47



Other assets

160



151



Total Assets

$

4,408



$

4,378



LIABILITIES AND EQUITY







Current:







Current portion of long-term debt(a)

$

2



$

528



Current portion of project debt

48



55



Accounts payable

49



24



Accrued expenses and other current liabilities

241



250



Liabilities held for sale

1



2



Total Current Liabilities

341



859



Long-term debt(a)

2,034



1,557



Project debt

171



181



Deferred income taxes

872



722



Waste, service and other contract intangibles, net

24



30



Other liabilities

116



118



Total Liabilities

3,558



3,467



Equity:







Covanta Holding Corporation stockholders' equity:







Preferred stock ($0.10 par value; authorized 10 shares; none issued and outstanding)





Common stock ($0.10 par value; authorized 250 shares; issued 136 and 136 shares, respectively;

   outstanding 131 and 130 shares, respectively)

14



14



Additional paid-in capital

797



790



Accumulated other comprehensive loss

(8)



(2)



Accumulated earnings

52



106



Treasury stock, at par

(1)



(1)



Total Covanta Holding Corporation stockholders equity

854



907



Noncontrolling interests in subsidiaries

(4)



4



Total Equity

850



911



Total Liabilities and Equity

$

4,408



$

4,378










(a) For additional information, see Exhibit 7 - Note (d) and (e) of this Press Release.












 



Covanta Holding Corporation

Exhibit 3

Condensed Consolidated Statements of Cash Flow



Six Months Ended June 30,


2014


2013


(Unaudited, in millions)

OPERATING ACTIVITIES:




Net loss

$

(7)


$

(64)

Less: Loss from discontinued operations, net of tax expense


(53)

Loss from continuing operations

(7)


(11)

Adjustments to reconcile net loss from continuing operations to net cash provided by

   operating activities from continuing operations:




Depreciation and amortization expense

106


105

Net write-offs (a)

16


4

Pension plan settlement gain


(6)

Loss on extinguishment of debt(b)

2


1

Non-cash convertible debt related expense

13


14

Stock-based compensation expense

8


9

Deferred income taxes

(5)


(6)

Other, net

11


3

Change in restricted funds held in trust

1


8

Change in working capital, net of effects of acquisitions

(2)


(17)

Net cash provided by operating activities from continuing operations

143


104

Net cash used in operating activities from discontinued operations


(7)

Net cash provided by operating activities

143


97

INVESTING ACTIVITIES:




Purchase of property, plant and equipment

(115)


(97)

Acquisition of noncontrolling interest in subsidiary


(14)

Other, net

1


(14)

Net cash used in investing activities from continuing operations

(114)


(125)

Net cash provided by investing activities from discontinued operations


Net cash used in investing activities

(114)


(125)

FINANCING ACTIVITIES:




Proceeds from borrowings on long-term debt(b)

400


Payment of deferred financing costs(b)

(10)


(1)

Principal payments on long-term debt (b)

(556)


(2)

Payments related to Cash Conversion Option (b)

(83)


Proceeds from settlement of Note Hedge(b)

83


Principal payments on project debt 

(18)


(29)

Payments of borrowings on revolving credit facility(b)

(221)


(206)

Proceeds from borrowings on revolving credit facility

391


292

Change in restricted funds held in trust

1


(3)

Cash dividends paid to stockholders

(45)


(22)

Common stock repurchased


(34)

Other, net

5


(18)

Net cash used in financing activities from continuing operations

(53)


(23)

Net cash (used in) provided by financing activities from discontinued operations

(2)


10

Net cash used in financing activities

(55)


(13)

Effect of exchange rate changes on cash and cash equivalents

(1)


Net decrease in cash and cash equivalents

(27)


(41)

Cash and cash equivalents at beginning of period

200


246

Cash and cash equivalents at end of period

173


205

Less: Cash and cash equivalents of discontinued operations at end of period

1


5

Cash and cash equivalents of continuing operations at end of period

$

172


$

200





(a) For additional information, see Exhibit 4A - Note (a) of this Press Release.

(b) See Exhibit 7 - Note (d) and (e) of this Press Release.








 


Covanta Holding Corporation


Exhibit 4

Reconciliation of Diluted Income (Loss) Per Share to Adjusted EPS










Three Months Ended
June 30,



Six Months Ended
June 30,



 

Full Year
Estimated 2014


2014



2013



2014



2013




(Unaudited)




Continuing Operations - Diluted Income (Loss)

   Per Share

$

0.02



$

0.09



$

(0.05)



$

(0.08)



$0.23 - $0.38

Reconciling Items(a)

0.04



0.03



0.09



0.01



0.12

Adjusted EPS

$

0.06



$

0.12



$

0.04



$

(0.07)



$0.35 - $0.50















(a) For details related to the Reconciling Items, see Exhibit 4A of this Press Release.










Covanta Holding Corporation




Exhibit 4A

Reconciling Items












Three Months Ended
June 30,


Six Months Ended
June 30,




2014



2013



2014



2013





(Unaudited)
(In millions, except per share amounts)



Reconciling Items














Operating loss related to insurance subsidiaries

$



$

1



$

1



$

1




Net write-offs(a)

7



4



16



4




Severance and reorganization costs(b)

2





3






Pension plan settlement gain







(6)




Loss on extinguishment of debt(c)





2



1




Effect of foreign exchange gain on indebtedness

1










Total Reconciling Items, pre-tax

10



5



22






Pro forma income tax impact

(5)



(2)



(11)






Total Reconciling Items, net of tax

$

5



$

3



$

11



$




Diluted Income Per Share Impact

$

0.04



$

0.03



$

0.09



$

0.01




Weighted Average Diluted Shares Outstanding

131



130



129



129



















(a) The service contract to operate the Hudson Valley energy-from-waste facility in New York expired on June 30, 2014. During the six months ended June 30, 2014, we recorded a $9 million non-cash write-down of the intangible asset associated with the contract we assumed in a 2009 acquisition.


The service contract for the Abington transfer station will expire at December 31, 2014. During the three and six months ended June 30, 2014, we recorded a $7 million non-cash write-down of the intangible asset associated with this contract we assumed in a 2009 acquisition.


During the three months ended June 30, 2013, we recorded a non-cash write-off of $4 million associated with funds advanced related to the Harrisburg EfW facility.


(b) Includes certain costs incurred in connection with costs savings initiatives.

(c) For additional information, see Exhibit 7 - Note (d) of this Press Release.

 


Covanta Holding Corporation


Exhibit 5

Reconciliation of Net Income (Loss) to Adjusted EBITDA










Three Months Ended
June 30,


Six Months Ended
June 30,


Full  Year
Estimated 2014


2014



2013



2014



2013




(Unaudited, in millions)



Net Income (Loss) from Continuing Operations

   Attributable to Covanta Holding Corporation

$

2



$

13



$

(7)



$

(10)



$30 - $50















Operating loss related to insurance subsidiaries



1



1



1



(2) - 1















Depreciation and amortization expense

53



52



106



105



217 - 207















Debt service:














Net interest expense on project debt

2



4



5



7




Interest expense

33



29



62



58




Non-cash convertible debt related expense

5



7



13



14




Subtotal debt service

40



40



80



79



162 - 146















Income tax expense (benefit)

9



7



(5)



(9)



25 - 50















Net write-offs (a)

7



4



16



4



16















Pension plan settlement gain







(6)


















Loss on extinguishment of debt (b)





2



1



2















Net loss attributable to noncontrolling interests

   in subsidiaries







(1)



0 - 4















Other adjustments:














Debt service billings in excess of revenue recognized

2



1



2



8




Severance and reorganization costs(c)

2





3






Non-cash compensation expense

4



4



8



9




Other non-cash items(d)

2



2



2



4




Subtotal other adjustments

10



7



15



21



20 - 24

Total adjustments

119



111



215



195




Adjusted EBITDA

$

121



$

124



$

208



$

185



$470 - $500















(a)  For additional information, see Exhibit 4A - Note (a) of this Press Release.

(b)  For additional information, see Exhibit 7 - Note (d) of this Press Release.

(c)  Includes certain costs incurred in connection with costs savings initiatives.

(d)   Includes certain non-cash items that are added back under the definition of Adjusted EBITDA in Covanta Energy Corporation's credit agreement.

 


Covanta Holding Corporation


Exhibit 6

Consolidated Reconciliation of Cash Flow Provided by Operating Activities to Adjusted EBITDA










Three Months Ended
June 30,


Six Months Ended
June 30,


Full Year
Estimated 2014


2014



2013



2014



2013




(Unaudited, in millions)



Cash flow provided by operating activities

   from continuing operations

$

41



$

40



$

143



$

104



$275 - $320















Cash flow (used in) provided by operating

   activities from insurance subsidiaries

(1)



2





3



0 - 5















Debt service

40



40



80



79



162 - 146















Change in working capital

45



50



2



17




Change in restricted funds held in trust

(1)



1



(1)



(8)




Non-cash convertible debt related

   expense

(5)



(7)



(13)



(14)




Equity in net income from unconsolidated

   investments

2



1



3






Dividends from unconsolidated

   investments

(10)



(5)



(10)



(6)




Current tax provision

6



2



 



(3)




Other

4





4



13




Sub-total

41



42



(15)



(1)



33 - 29

Adjusted EBITDA

$

121



$

124



$

208



$

185



$470 - $500




































Covanta Holding Corporation


Exhibit 7

Reconciliation of Cash Flow Provided by Operating Activities to Free Cash Flow









Three Months Ended
June 30,


Six Months Ended
June 30,


Full  Year
Estimated 2014


2014



2013



2014



2013




(Unaudited, in millions)



Cash flow provided by operating activities from

   continuing operations

$

41



$

40



$

143



$

104



$275 - $320

Plus: Cash flow (provided by) used in operating

   activities from insurance subsidiaries

(1)



2





3



0 - 5

Less: Maintenance capital expenditures(a)

(25)



(19)



(61)



(57)



(105) - (115)

Free Cash Flow

$

15



$

23



$

82



$

50



$170 - $210

Construction working capital

$

(16)



(5)



(29)



(29)



(45) - (35)

Free Cash Flow Excluding Construction Working

   Capital

$

31



$

28



$

111



$

79



$215 - $245















Weighted Average Diluted Shares Outstanding

131



130



129



129
































Uses of Free Cash Flow














Investments:














Acquisition of noncontrolling interest in subsidiary

$



$



$



$

(14)




Non-maintenance capital expenditures(a)

(18)



(15)



(54)



(40)




Other investing activities, net(b)

2



(4)



1



(14)




Total investments

$

(16)



$

(19)



$

(53)



$

(68)


















Return of capital to stockholders:














Cash dividends paid to stockholders

$

(23)



$

(22)



$

(45)



$

(22)




Common stock repurchased



(10)





(34)




Total return of capital to stockholders

$

(23)



$

(32)



$

(45)



$

(56)


















Capital raising activities:














Net proceeds from issuance of corporate debt(c) (d)

$



$



$

393



$




Other financing activities, net

(2)



(3)



5



(18)




Net proceeds from capital raising activities

$

(2)



$

(3)



$

398



$

(18)


















Debt repayments:














Net cash used for scheduled principal payments on

   corporate debt(e)

$

(461)



$

(1)



$

(461)



$

(2)




Payments related to Cash Conversion Option (e)

(83)





(83)






Proceeds from the settlement of Note Hedge(e)

83





83






Net cash used for scheduled principal payments on

   project debt (f)

(10)



(13)



(17)



(32)




Voluntary prepayment of corporate debt(d)





(95)






Fees incurred for debt refinancing





(3)



(1)




Total debt repayments

$

(471)



$

(14)



$

(576)



$

(35)


















Borrowing activities - Revolving credit facility, net(d)

$

280



$

39



$

170



$

86


















Effect of exchange rate changes on cash and cash equivalents

$



$



$

(1)



$


















Net change in cash and cash equivalents

$

(217)



$

(6)



$

(25)



$

(41)




























































(a)  Purchases of property, plant and equipment are also referred to as capital expenditures. Capital expenditures that primarily maintain existing facilities are classified as maintenance capital expenditures. Growth investments includes investments in growth opportunities, including organic growth initiatives, technology, business development, and other similar expenditures.  The following table provides the components of total purchases of property, plant and equipment:







Three Months Ended
June 30,


Six Months Ended
June 30,




2014



2013



2014



2013



Maintenance capital expenditures

$

(25)



$

(19)



$

(61)



$

(57)


















Capital expenditures associated with organic growth

   initiatives

(8)



(15)



(16)



(40)




Capital expenditures associated with the New York

   City contract

(10)





(38)






Total capital expenditures associated with organic

   growth investments and New York City contract

(18)



(15)



(54)



(40)


















Total purchases of property, plant and equipment

$

(43)



$

(34)



$

(115)



$

(97)


















(b)  Other investing activities is primarily comprised of net payments from the purchase/sale of investment securities.




(c)  Excludes borrowings under Revolving Credit Facility. Calculated as follows:

















Proceeds from borrowings on long-term debt(d)

$



$



$

400



$




Less: Financing costs related to issuance of long-term  debt(d)





(7)






Net proceeds from issuance of corporate debt(d)

$



$



$

393



$


















(d) During the first quarter in 2014, we completed the following financing transactions:



-- We issued $400 million aggregate principal amount 5.875% senior notes due 2024. The proceeds of the Notes were used for general corporate purposes including to repay, at maturity, the 3.25% Cash Convertible Notes due June 1, 2014.






-- We amended our credit facilities. The amendment: (i) raised the revolving credit facility maximum available credit by a $100 million to $1.0 billion; (ii) extended the maturity of the revolving credit facility by two additional years through March 2019; and (iii) reduced the interest rate on the term loan by 25 basis points






-- We made a voluntary prepayment on the term loan of $95 million, consisting of principal and accrued interest.






As a result of these transactions, we recognized a loss on extinguishment of debt of approximately $2 million, pre-tax, consisting of the write-off of deferred financing costs and discounts related to the pre-amended credit facilities. We incurred $10 million in costs related to these transactions which have been paid as of June 30, 2014.

















(e) The $460 million of 3.25% Cash Convertible Senior Notes matured on June 1, 2014. Upon maturity, we were required to pay $83 million to satisfy the obligation under the Cash Conversion Option in addition to the principal amount of the 3.25% Notes. We cash-settled the Note Hedge for $83 million effectively offsetting our liability under the Cash Conversion Option.

















(f) Calculated as follows:




























Total scheduled principal payments on project debt

$

(9)



$

(13)



$

(18)



$

(29)




(Increase) decrease in related restricted funds held in

   trust

(1)





1



(3)




Net cash used for principal payments on project debt

$

(10)



$

(13)



$

(17)



$

(32)


















 


 


Covanta Holding Corporation