Condensed Consolidating Financial Statements | 15. Condensed Consolidating Financial Statements WM Holdings has fully and unconditionally guaranteed all of WM’s senior indebtedness. WM has fully and unconditionally guaranteed all of WM Holdings’ senior indebtedness. None of WM’s other subsidiaries have guaranteed any of WM’s or WM Holdings’ debt. As a result of these guarantee arrangements, we are required to present the following condensed consolidating financial information (in millions): CONDENSED CONSOLIDATING BALANCE SHEETS June 30, 2015 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 148 $ — $ 125 $ — $ 273 Other current assets 3 6 2,271 — 2,280 151 6 2,396 — 2,553 Property and equipment, net — — 10,665 — 10,665 Investments in and advances to affiliates 17,863 18,309 6,872 (43,044 ) — Other assets 56 28 7,276 — 7,360 Total assets $ 18,070 $ 18,343 $ 27,209 $ (43,044 ) $ 20,578 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ — $ — $ 196 $ — $ 196 Accounts payable and other current liabilities 82 9 2,190 — 2,281 82 9 2,386 — 2,477 Long-term debt, less current portion 5,872 304 2,734 — 8,910 Due to affiliates 6,705 167 — (6,872 ) — Other liabilities 25 — 3,759 — 3,784 Total liabilities 12,684 480 8,879 (6,872 ) 15,171 Equity: Stockholders’ equity 5,386 17,863 18,309 (36,172 ) 5,386 Noncontrolling interests — — 21 — 21 5,386 17,863 18,330 (36,172 ) 5,407 Total liabilities and equity $ 18,070 $ 18,343 $ 27,209 $ (43,044 ) $ 20,578 CONDENSED CONSOLIDATING BALANCE SHEETS (Continued) December 31, 2014 WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 1,235 $ — $ 72 $ — $ 1,307 Other current assets 5 6 2,323 — 2,334 1,240 6 2,395 — 3,641 Property and equipment, net — — 10,657 — 10,657 Investments in and advances to affiliates 17,312 17,782 6,745 (41,839 ) — Other assets 50 28 7,036 — 7,114 Total assets $ 18,602 $ 17,816 $ 26,833 $ (41,839 ) $ 21,412 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 957 $ — $ 133 $ — $ 1,090 Accounts payable and other current liabilities 86 13 2,296 — 2,395 1,043 13 2,429 — 3,485 Long-term debt, less current portion 4,958 449 2,938 — 8,345 Due to affiliates 6,703 42 — (6,745 ) — Other liabilities 32 — 3,661 — 3,693 Total liabilities 12,736 504 9,028 (6,745 ) 15,523 Equity: Stockholders’ equity 5,866 17,312 17,782 (35,094 ) 5,866 Noncontrolling interests — — 23 — 23 5,866 17,312 17,805 (35,094 ) 5,889 Total liabilities and equity $ 18,602 $ 17,816 $ 26,833 $ (41,839 ) $ 21,412 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2015 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 3,315 $ — $ 3,315 Costs and expenses — (6 ) 2,819 — 2,813 Income from operations — 6 496 — 502 Other income (expense): Interest expense, net (75 ) (5 ) (15 ) — (95 ) Loss on early extinguishment of debt (2 ) — — — (2 ) Equity in earnings of subsidiaries, net of taxes 320 317 — (637 ) — Other, net — — (16 ) — (16 ) 243 312 (31 ) (637 ) (113 ) Income (loss) before income taxes 243 318 465 (637 ) 389 Provision for (benefit from) income taxes (31 ) (2 ) 149 — 116 Consolidated net income (loss) 274 320 316 (637 ) 273 Less: Net income (loss) attributable to noncontrolling interests — — (1 ) — (1 ) Net income (loss) attributable to Waste Management, Inc. $ 274 $ 320 $ 317 $ (637 ) $ 274 Three Months Ended June 30, 2014 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 3,561 $ — $ 3,561 Costs and expenses — (34 ) 3,063 — 3,029 Income from operations — 34 498 — 532 Other income (expense): Interest expense, net (87 ) (8 ) (20 ) — (115 ) Equity in earnings of subsidiaries, net of taxes 262 233 — (495 ) — Other, net — — (15 ) — (15 ) 175 225 (35 ) (495 ) (130 ) Income (loss) before income taxes 175 259 463 (495 ) 402 Provision for (benefit from) income taxes (35 ) (3 ) 218 — 180 Consolidated net income (loss) 210 262 245 (495 ) 222 Less: Net income (loss) attributable to noncontrolling interests — — 12 — 12 Net income (loss) attributable to Waste Management, Inc. $ 210 $ 262 $ 233 $ (495 ) $ 210 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Continued) Six Months Ended June 30, 2015 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 6,355 $ — $ 6,355 Costs and expenses — — 5,413 — 5,413 Income from operations — — 942 — 942 Other income (expense): Interest expense, net (154 ) (12 ) (33 ) — (199 ) Loss on early extinguishment of debt (500 ) (52 ) — — (552 ) Equity in earnings of subsidiaries, net of taxes 551 590 — (1,141 ) — Other, net — — (24 ) — (24 ) (103 ) 526 (57 ) (1,141 ) (775 ) Income (loss) before income taxes (103 ) 526 885 (1,141 ) 167 Provision for (benefit from) income taxes (248 ) (25 ) 298 — 25 Consolidated net income (loss) 145 551 587 (1,141 ) 142 Less: Net income (loss) attributable to noncontrolling interests — — (3 ) — (3 ) Net income (loss) attributable to Waste Management, Inc. $ 145 $ 551 $ 590 $ (1,141 ) $ 145 Six Months Ended June 30, 2014 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 6,957 $ — $ 6,957 Costs and expenses — (34 ) 5,990 — 5,956 Income from operations — 34 967 — 1,001 Other income (expense): Interest expense, net (174 ) (16 ) (46 ) — (236 ) Equity in earnings of subsidiaries, net of taxes 543 519 — (1,062 ) — Other, net — — (27 ) — (27 ) 369 503 (73 ) (1,062 ) (263 ) Income (loss) before income taxes 369 537 894 (1,062 ) 738 Provision for (benefit from) income taxes (69 ) (6 ) 354 — 279 Consolidated net income (loss) 438 543 540 (1,062 ) 459 Less: Net income (loss) attributable to noncontrolling interests — — 21 — 21 Net income (loss) attributable to Waste Management, Inc. $ 438 $ 543 $ 519 $ (1,062 ) $ 438 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Three Months Ended June 30, 2015 Comprehensive income (loss) $ 276 $ 320 $ 330 $ (637 ) $ 289 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (1 ) — (1 ) Comprehensive income (loss) attributable to Waste Management, Inc. $ 276 $ 320 $ 331 $ (637 ) $ 290 Three Months Ended June 30, 2014 Comprehensive income (loss) $ 213 $ 262 $ 288 $ (495 ) $ 268 Less: Comprehensive income (loss) attributable to noncontrolling interests — — 12 — 12 Comprehensive income (loss) attributable to Waste Management, Inc. $ 213 $ 262 $ 276 $ (495 ) $ 256 WM WM Non-Guarantor Eliminations Consolidated Six Months Ended June 30, 2015 Comprehensive income (loss) $ 151 $ 551 $ 524 $ (1,141 ) $ 85 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (3 ) — (3 ) Comprehensive income (loss) attributable to Waste Management, Inc. $ 151 $ 551 $ 527 $ (1,141 ) $ 88 Six Months Ended June 30, 2014 Comprehensive income (loss) $ 437 $ 543 $ 522 $ (1,062 ) $ 440 Less: Comprehensive income (loss) attributable to noncontrolling interests — — 21 — 21 Comprehensive income (loss) attributable to Waste Management, Inc. $ 437 $ 543 $ 501 $ (1,062 ) $ 419 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2015 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income $ 145 $ 551 $ 587 $ (1,141 ) $ 142 Equity in earnings of subsidiaries, net of taxes (551 ) (590 ) — 1,141 — Other adjustments 5 (5 ) 1,173 — 1,173 Net cash provided by (used in) operating activities (401 ) (44 ) 1,760 — 1,315 Cash flows from investing activities: Acquisitions of businesses, net of cash acquired — — (454 ) — (454 ) Capital expenditures — — (529 ) — (529 ) Proceeds from divestitures of businesses and other assets (net of cash divested) — — 78 — 78 Net receipts from restricted trust and escrow accounts and other, net — — 26 — 26 Net cash provided by (used in) investing activities — — (879 ) — (879 ) Cash flows from financing activities: New borrowings 1,781 — 85 — 1,866 Debt repayments (1,825 ) (144 ) (212 ) — (2,181 ) Premiums paid on early extinguishment of debt (503 ) (52 ) — — (555 ) Common stock repurchases (300 ) — — — (300 ) Cash dividends (351 ) — — — (351 ) Exercise of common stock options 47 — — — 47 Distributions paid to noncontrolling interests and other 5 — — — 5 (Increase) decrease in intercompany and investments, net 460 240 (700 ) — — Net cash provided by (used in) financing activities (686 ) 44 (827 ) — (1,469 ) Effect of exchange rate changes on cash and cash equivalents — — (1 ) — (1 ) Increase (decrease) in cash and cash equivalents (1,087 ) — 53 — (1,034 ) Cash and cash equivalents at beginning of period 1,235 — 72 — 1,307 Cash and cash equivalents at end of period $ 148 $ — $ 125 $ — $ 273 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued) Six Months Ended June 30, 2014 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ 438 $ 543 $ 540 $ (1,062 ) $ 459 Equity in earnings of subsidiaries, net of taxes (543 ) (519 ) — 1,062 — Other adjustments (39 ) — 719 — 680 Net cash provided by (used in) operating activities (144 ) 24 1,259 — 1,139 Cash flows from investing activities: Acquisitions of businesses, net of cash acquired — — (26 ) — (26 ) Capital expenditures — — (474 ) — (474 ) Proceeds from divestitures of businesses and other assets (net of cash divested) — 42 224 — 266 Net receipts from restricted trust and escrow accounts and other, net — — (60 ) — (60 ) Net cash provided by (used in) investing activities — 42 (336 ) — (294 ) Cash flows from financing activities: New borrowings 1,367 — 133 — 1,500 Debt repayments (1,685 ) — (240 ) — (1,925 ) Cash dividends (349 ) — — — (349 ) Exercise of common stock options 31 — — — 31 Distributions paid to noncontrolling interests and other 1 — (24 ) — (23 ) (Increase) decrease in intercompany and investments, net 779 (66 ) (713 ) — — Net cash provided by (used in) financing activities 144 (66 ) (844 ) — (766 ) Effect of exchange rate changes on cash and cash equivalents — — — — — Increase (decrease) in cash and cash equivalents — — 79 — 79 Cash and cash equivalents at beginning of period — — 58 — 58 Cash and cash equivalents at end of period $ — $ — $ 137 $ — $ 137 |