Condensed Consolidating Financial Statements | 16. 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 September 30, 2015 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 113 $ — $ 113 Other current assets 3 6 2,277 — 2,286 3 6 2,390 — 2,399 Property and equipment, net — — 10,659 — 10,659 Investments in and advances to affiliates 18,241 18,632 7,230 (44,103 ) — Other assets 57 29 7,258 — 7,344 Total assets $ 18,301 $ 18,667 $ 27,537 $ (44,103 ) $ 20,402 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 14 $ — $ 201 $ — $ 215 Accounts payable and other current liabilities 59 4 2,164 — 2,227 73 4 2,365 — 2,442 Long-term debt, less current portion 5,856 304 2,675 — 8,835 Due to affiliates 7,112 118 — (7,230 ) — Other liabilities 25 — 3,843 — 3,868 Total liabilities 13,066 426 8,883 (7,230 ) 15,145 Equity: Stockholders’ equity 5,235 18,241 18,632 (36,873 ) 5,235 Noncontrolling interests — — 22 — 22 5,235 18,241 18,654 (36,873 ) 5,257 Total liabilities and equity $ 18,301 $ 18,667 $ 27,537 $ (44,103 ) $ 20,402 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 September 30, 2015 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 3,360 $ — $ 3,360 Costs and expenses — — 2,759 — 2,759 Income from operations — — 601 — 601 Other income (expense): Interest expense, net (72 ) (5 ) (18 ) — (95 ) Loss on early extinguishment of debt — — — — — Equity in earnings of subsidiaries, net of taxes 378 381 — (759 ) — Other, net — — (10 ) — (10 ) 306 376 (28 ) (759 ) (105 ) Income (loss) before income taxes 306 376 573 (759 ) 496 Provision for (benefit from) income taxes (29 ) (2 ) 190 — 159 Consolidated net income (loss) 335 378 383 (759 ) 337 Less: Net income (loss) attributable to noncontrolling interests — — 2 — 2 Net income (loss) attributable to Waste Management, Inc. $ 335 $ 378 $ 381 $ (759 ) $ 335 Three Months Ended September 30, 2014 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 3,602 $ — $ 3,602 Costs and expenses — — 3,056 — 3,056 Income from operations — — 546 — 546 Other income (expense): Interest expense, net (89 ) (8 ) (19 ) — (116 ) Equity in earnings of subsidiaries, net of taxes 324 329 — (653 ) — Other, net — — (16 ) — (16 ) 235 321 (35 ) (653 ) (132 ) Income (loss) before income taxes 235 321 511 (653 ) 414 Provision for (benefit from) income taxes (35 ) (3 ) 171 — 133 Consolidated net income (loss) 270 324 340 (653 ) 281 Less: Net income (loss) attributable to noncontrolling interests — — 11 — 11 Net income (loss) attributable to Waste Management, Inc. $ 270 $ 324 $ 329 $ (653 ) $ 270 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Continued) Nine Months Ended September 30, 2015 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 9,715 $ — $ 9,715 Costs and expenses — — 8,172 — 8,172 Income from operations — — 1,543 — 1,543 Other income (expense): Interest expense, net (226 ) (17 ) (51 ) — (294 ) Loss on early extinguishment of debt (500 ) (52 ) — — (552 ) Equity in earnings of subsidiaries, net of taxes 929 971 — (1,900 ) — Other, net — — (34 ) — (34 ) 203 902 (85 ) (1,900 ) (880 ) Income (loss) before income taxes 203 902 1,458 (1,900 ) 663 Provision for (benefit from) income taxes (277 ) (27 ) 488 — 184 Consolidated net income (loss) 480 929 970 (1,900 ) 479 Less: Net income (loss) attributable to noncontrolling interests — — (1 ) — (1 ) Net income (loss) attributable to Waste Management, Inc. $ 480 $ 929 $ 971 $ (1,900 ) $ 480 Nine Months Ended September 30, 2014 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 10,559 $ — $ 10,559 Costs and expenses — (34 ) 9,046 — 9,012 Income from operations — 34 1,513 — 1,547 Other income (expense): Interest expense, net (263 ) (24 ) (65 ) — (352 ) Equity in earnings of subsidiaries, net of taxes 867 848 — (1,715 ) — Other, net — — (43 ) — (43 ) 604 824 (108 ) (1,715 ) (395 ) Income (loss) before income taxes 604 858 1,405 (1,715 ) 1,152 Provision for (benefit from) income taxes (104 ) (9 ) 525 — 412 Consolidated net income (loss) 708 867 880 (1,715 ) 740 Less: Net income (loss) attributable to noncontrolling interests — — 32 — 32 Net income (loss) attributable to Waste Management, Inc. $ 708 $ 867 $ 848 $ (1,715 ) $ 708 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Three Months Ended September 30, 2015 Comprehensive income (loss) $ 336 $ 378 $ 325 $ (759 ) $ 280 Less: Comprehensive income (loss) attributable to noncontrolling interests — — 2 — 2 Comprehensive income (loss) attributable to Waste Management, Inc. $ 336 $ 378 $ 323 $ (759 ) $ 278 Three Months Ended September 30, 2014 Comprehensive income (loss) $ 271 $ 324 $ 281 $ (653 ) $ 223 Less: Comprehensive income (loss) attributable to noncontrolling interests — — 11 — 11 Comprehensive income (loss) attributable to Waste Management, Inc. $ 271 $ 324 $ 270 $ (653 ) $ 212 WM WM Non-Guarantor Eliminations Consolidated Nine Months Ended September 30, 2015 Comprehensive income (loss) $ 487 $ 929 $ 849 $ (1,900 ) $ 365 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (1 ) — (1 ) Comprehensive income (loss) attributable to Waste Management, Inc. $ 487 $ 929 $ 850 $ (1,900 ) $ 366 Nine Months Ended September 30, 2014 Comprehensive income (loss) $ 708 $ 867 $ 803 $ (1,715 ) $ 663 Less: Comprehensive income (loss) attributable to noncontrolling interests — — 32 — 32 Comprehensive income (loss) attributable to Waste Management, Inc. $ 708 $ 867 $ 771 $ (1,715 ) $ 631 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2015 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ 480 $ 929 $ 970 $ (1,900 ) $ 479 Equity in earnings of subsidiaries, net of taxes (929 ) (971 ) — 1,900 — Other adjustments (17 ) (11 ) 1,521 — 1,493 Net cash provided by (used in) operating activities (466 ) (53 ) 2,491 — 1,972 Cash flows from investing activities: Acquisitions of businesses, net of cash acquired — — (473 ) — (473 ) Capital expenditures — — (864 ) — (864 ) Proceeds from divestitures of businesses and other assets (net of cash divested) — — 114 — 114 Net receipts from restricted trust and escrow accounts and other, net — — 42 — 42 Net cash provided by (used in) investing activities — — (1,181 ) — (1,181 ) Cash flows from financing activities: New borrowings 1,781 — 279 — 2,060 Debt repayments (1,825 ) (145 ) (451 ) — (2,421 ) Premiums paid on early extinguishment of debt (503 ) (52 ) — — (555 ) Common stock repurchases (600 ) — — — (600 ) Cash dividends (523 ) — — — (523 ) Exercise of common stock options 53 — — — 53 Distributions paid to noncontrolling interests and other 5 — (2 ) — 3 (Increase) decrease in intercompany and investments, net 843 250 (1,093 ) — — Net cash provided by (used in) financing activities (769 ) 53 (1,267 ) — (1,983 ) Effect of exchange rate changes on cash and cash equivalents — — (2 ) — (2 ) Increase (decrease) in cash and cash equivalents (1,235 ) — 41 — (1,194 ) Cash and cash equivalents at beginning of period 1,235 — 72 — 1,307 Cash and cash equivalents at end of period $ — $ — $ 113 $ — $ 113 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued) Nine Months Ended September 30, 2014 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ 708 $ 867 $ 880 $ (1,715 ) $ 740 Equity in earnings of subsidiaries, net of taxes (867 ) (848 ) — 1,715 — Other adjustments (46 ) (8 ) 1,125 — 1,071 Net cash provided by (used in) operating activities (205 ) 11 2,005 — 1,811 Cash flows from investing activities: Acquisitions of businesses, net of cash acquired — — (32 ) — (32 ) Capital expenditures — — (781 ) — (781 ) Proceeds from divestitures of businesses and other assets (net of cash divested) — 42 277 — 319 Net receipts from restricted trust and escrow accounts and other, net — — (82 ) — (82 ) Net cash provided by (used in) investing activities — 42 (618 ) — (576 ) Cash flows from financing activities: New borrowings 2,157 — 207 — 2,364 Debt repayments (1,995 ) — (397 ) — (2,392 ) Common stock repurchases (600 ) — — — (600 ) Cash dividends (521 ) — — — (521 ) Exercise of common stock options 70 — — — 70 Distributions paid to noncontrolling interests and other 3 — (31 ) — (28 ) (Increase) decrease in intercompany and investments, net 1,091 (53 ) (1,038 ) — — Net cash provided by (used in) financing activities 205 (53 ) (1,259 ) — (1,107 ) Effect of exchange rate changes on cash and cash equivalents — — (3 ) — (3 ) Increase (decrease) in cash and cash equivalents — — 125 — 125 Cash and cash equivalents at beginning of period — — 58 — 58 Cash and cash equivalents at end of period $ — $ — $ 183 $ — $ 183 |