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 March 31, 2016 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 104 $ — $ 104 Other current assets 4 6 2,188 — 2,198 4 6 2,292 — 2,302 Property and equipment, net — — 10,796 — 10,796 Investments in and advances to affiliates 18,861 19,285 7,401 (45,547 ) — Other assets 18 29 7,636 — 7,683 Total assets $ 18,883 $ 19,320 $ 28,125 $ (45,547 ) $ 20,781 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 341 $ — $ 183 $ — $ 524 Accounts payable and other current liabilities 60 4 1,972 — 2,036 401 4 2,155 — 2,560 Long-term debt, less current portion 5,927 304 2,841 — 9,072 Due to affiliates 7,250 151 — (7,401 ) — Other liabilities 15 — 3,824 — 3,839 Total liabilities 13,593 459 8,820 (7,401 ) 15,471 Equity: Stockholders’ equity 5,290 18,861 19,285 (38,146 ) 5,290 Noncontrolling interests — — 20 — 20 5,290 18,861 19,305 (38,146 ) 5,310 Total liabilities and equity $ 18,883 $ 19,320 $ 28,125 $ (45,547 ) $ 20,781 CONDENSED CONSOLIDATING BALANCE SHEETS (Continued) December 31, 2015 WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 39 $ — $ 39 Other current assets 3 6 2,297 — 2,306 3 6 2,336 — 2,345 Property and equipment, net — — 10,665 — 10,665 Investments in and advances to affiliates 18,557 18,911 7,365 (44,833 ) — Other assets 23 29 7,305 — 7,357 Total assets $ 18,583 $ 18,946 $ 27,671 $ (44,833 ) $ 20,367 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 41 $ — $ 212 $ — $ 253 Accounts payable and other current liabilities 83 9 2,165 — 2,257 124 9 2,377 — 2,510 Long-term debt, less current portion 5,801 304 2,571 — 8,676 Due to affiliates 7,289 76 — (7,365 ) — Other liabilities 24 — 3,790 — 3,814 Total liabilities 13,238 389 8,738 (7,365 ) 15,000 Equity: Stockholders’ equity 5,345 18,557 18,911 (37,468 ) 5,345 Noncontrolling interests — — 22 — 22 5,345 18,557 18,933 (37,468 ) 5,367 Total liabilities and equity $ 18,583 $ 18,946 $ 27,671 $ (44,833 ) $ 20,367 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended March 31, 2016 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 3,176 $ — $ 3,176 Costs and expenses — — 2,668 — 2,668 Income from operations — — 508 — 508 Other income (expense): Interest expense, net (74 ) (5 ) (16 ) — (95 ) Loss on early extinguishment of debt (1 ) — — — (1 ) Equity in earnings of subsidiaries, net of taxes 304 307 — (611 ) — Other, net — — (16 ) — (16 ) 229 302 (32 ) (611 ) (112 ) Income (loss) before income taxes 229 302 476 (611 ) 396 Provision for (benefit from) income taxes (29 ) (2 ) 171 — 140 Consolidated net income (loss) 258 304 305 (611 ) 256 Less: Net income (loss) attributable to noncontrolling interests — — (2 ) — (2 ) Net income (loss) attributable to Waste Management, Inc. $ 258 $ 304 $ 307 $ (611 ) $ 258 Three Months Ended March 31, 2015 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 3,040 $ — $ 3,040 Costs and expenses — 6 2,594 — 2,600 Income from operations — (6 ) 446 — 440 Other income (expense): Interest expense, net (79 ) (7 ) (18 ) — (104 ) Loss on early extinguishment of debt (498 ) (52 ) — — (550 ) Equity in earnings of subsidiaries, net of taxes 231 273 — (504 ) — Other, net — — (8 ) — (8 ) (346 ) 214 (26 ) (504 ) (662 ) Income (loss) before income taxes (346 ) 208 420 (504 ) (222 ) Provision for (benefit from) income taxes (217 ) (23 ) 149 — (91 ) Consolidated net income (loss) (129 ) 231 271 (504 ) (131 ) Less: Net income (loss) attributable to noncontrolling interests — — (2 ) — (2 ) Net income (loss) attributable to Waste Management, Inc. $ (129 ) $ 231 $ 273 $ (504 ) $ (129 ) CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Three Months Ended March 31, 2016 Comprehensive income (loss) $ 260 $ 304 $ 372 $ (611 ) $ 325 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (2 ) — (2 ) Comprehensive income (loss) attributable to Waste Management, Inc. $ 260 $ 304 $ 374 $ (611 ) $ 327 Three Months Ended March 31, 2015 Comprehensive income (loss) $ (125 ) $ 231 $ 194 $ (504 ) $ (204 ) Less: Comprehensive income (loss) attributable to noncontrolling interests — — (2 ) — (2 ) Comprehensive income (loss) attributable to Waste Management, Inc. $ (125 ) $ 231 $ 196 $ (504 ) $ (202 ) CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Three Months Ended March 31, 2016 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ 258 $ 304 $ 305 $ (611 ) $ 256 Equity in earnings of subsidiaries, net of taxes (304 ) (307 ) — 611 — Other adjustments (20 ) (6 ) 476 — 450 Net cash provided by (used in) operating activities (66 ) (9 ) 781 — 706 Cash flows from investing activities: Acquisitions of businesses, net of cash acquired — — (537 ) — (537 ) Capital expenditures — — (317 ) — (317 ) Proceeds from divestitures of businesses and other assets (net of cash divested) — — 13 — 13 Net receipts from restricted trust and escrow accounts and other, net — — (6 ) — (6 ) Net cash used in investing activities — — (847 ) — (847 ) Cash flows from financing activities: New borrowings 914 — 387 — 1,301 Debt repayments (487 ) — (160 ) — (647 ) Premiums paid on early extinguishment of debt (1 ) — — — (1 ) Common stock repurchases (250 ) — — — (250 ) Cash dividends (183 ) — — — (183 ) Exercise of common stock options 18 — — — 18 Other, net 7 — (39 ) — (32 ) (Increase) decrease in intercompany and investments, net 48 9 (57 ) — — Net cash provided by (used in) financing activities 66 9 131 — 206 Effect of exchange rate changes on cash and cash equivalents — — — — — Increase (decrease) in cash and cash equivalents — — 65 — 65 Cash and cash equivalents at beginning of period — — 39 — 39 Cash and cash equivalents at end of period $ — $ — $ 104 $ — $ 104 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued) Three Months Ended March 31, 2015 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ (129 ) $ 231 $ 271 $ (504 ) $ (131 ) Equity in earnings of subsidiaries, net of taxes (231 ) (273 ) — 504 — Other adjustments (23 ) (10 ) 663 — 630 Net cash provided by (used in) operating activities (383 ) (52 ) 934 — 499 Cash flows from investing activities: Acquisitions of businesses, net of cash acquired — — (445 ) — (445 ) Capital expenditures — — (233 ) — (233 ) Proceeds from divestitures of businesses and other assets (net of cash divested) — — 19 — 19 Net receipts from restricted trust and escrow accounts and other, net — — 31 — 31 Net cash used in investing activities — — (628 ) — (628 ) Cash flows from financing activities: New borrowings 1,781 — 36 — 1,817 Debt repayments (1,820 ) (144 ) (65 ) — (2,029 ) Premiums paid on early extinguishment of debt (502 ) (52 ) — — (554 ) Cash dividends (176 ) — — — (176 ) Exercise of common stock options 39 — — — 39 Other, net 5 — — — 5 (Increase) decrease in intercompany and investments, net (11 ) 248 (237 ) — — Net cash provided by (used in) financing activities (684 ) 52 (266 ) — (898 ) Effect of exchange rate changes on cash and cash equivalents — — (3 ) — (3 ) Increase (decrease) in cash and cash equivalents (1,067 ) — 37 — (1,030 ) Cash and cash equivalents at beginning of period 1,235 — 72 — 1,307 Cash and cash equivalents at end of period $ 168 $— $ 109 $— $ 277 |