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, 2016 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 39 $ — $ 39 Other current assets 6 7 2,224 — 2,237 6 7 2,263 — 2,276 Property and equipment, net — — 10,841 — 10,841 Investments in and advances to affiliates(a) 19,194 19,628 7,490 (46,312 ) — Other assets 15 30 7,590 — 7,635 Total assets $ 19,215 $ 19,665 $ 28,184 $ (46,312 ) $ 20,752 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 500 $ — $ 114 $ — $ 614 Accounts payable and other current liabilities 84 11 2,097 — 2,192 584 11 2,211 — 2,806 Long-term debt, less current portion(a) 6,073 304 2,539 — 8,916 Due to affiliates(a) 7,334 156 — (7,490 ) — Other liabilities 16 — 3,786 — 3,802 Total liabilities 14,007 471 8,536 (7,490 ) 15,524 Equity: Stockholders’ equity 5,208 19,194 19,628 (38,822 ) 5,208 Noncontrolling interests — — 20 — 20 5,208 19,194 19,648 (38,822 ) 5,228 Total liabilities and equity $ 19,215 $ 19,665 $ 28,184 $ (46,312 ) $ 20,752 (a) In conjunction with the preparation of our June 30, 2016 Condensed Consolidating Balance Sheet, we identified and corrected the presentation of $126 million of tax-exempt bonds previously reported in Non-Guarantor Subsidiaries’ rather than WM’s “Long-term debt, less current portion,” which had corresponding impacts on “Investments in and advances to affiliates” and “Due to affiliates.” This immaterial correction has been reflected in our June 30, 2016 Condensed Consolidating Financial Statements. 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 June 30, 2016 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 3,425 $ — $ 3,425 Costs and expenses — — 2,814 — 2,814 Income from operations — — 611 — 611 Other income (expense): Interest expense, net (76 ) (5 ) (12 ) — (93 ) Loss on early extinguishment of debt — — (3 ) — (3 ) Equity in earnings of subsidiaries, net of taxes 333 336 — (669 ) — Other, net — — (56 ) — (56 ) 257 331 (71 ) (669 ) (152 ) Income (loss) before income taxes 257 331 540 (669 ) 459 Provision for (benefit from) income taxes (30 ) (2 ) 205 — 173 Consolidated net income 287 333 335 (669 ) 286 Less: Net income (loss) attributable to noncontrolling interests — — (1 ) — (1 ) Net income attributable to Waste Management, Inc. $ 287 $ 333 $ 336 $ (669 ) $ 287 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 274 320 316 (637 ) 273 Less: Net income (loss) attributable to noncontrolling interests — — (1 ) — (1 ) Net income attributable to Waste Management, Inc. $ 274 $ 320 $ 317 $ (637 ) $ 274 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Continued) Six Months Ended June 30, 2016 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Operating revenues $ — $ — $ 6,601 $ — $ 6,601 Costs and expenses — — 5,482 — 5,482 Income from operations — — 1,119 — 1,119 Other income (expense): Interest expense, net (150 ) (10 ) (28 ) — (188 ) Loss on early extinguishment of debt (1 ) — (3 ) — (4 ) Equity in earnings of subsidiaries, net of taxes 637 643 — (1,280 ) — Other, net — — (72 ) — (72 ) 486 633 (103 ) (1,280 ) (264 ) Income (loss) before income taxes 486 633 1,016 (1,280 ) 855 Provision for (benefit from) income taxes (59 ) (4 ) 376 — 313 Consolidated net income 545 637 640 (1,280 ) 542 Less: Net income (loss) attributable to noncontrolling interests — — (3 ) — (3 ) Net income attributable to Waste Management, Inc. $ 545 $ 637 $ 643 $ (1,280 ) $ 545 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 145 551 587 (1,141 ) 142 Less: Net income (loss) attributable to noncontrolling interests — — (3 ) — (3 ) Net income attributable to Waste Management, Inc. $ 145 $ 551 $ 590 $ (1,141 ) $ 145 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Three Months Ended June 30, 2016 Comprehensive income $ 289 $ 333 $ 342 $ (669 ) $ 295 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (1 ) — (1 ) Comprehensive income attributable to Waste Management, Inc. $ 289 $ 333 $ 343 $ (669 ) $ 296 Three Months Ended June 30, 2015 Comprehensive income $ 276 $ 320 $ 330 $ (637 ) $ 289 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (1 ) — (1 ) Comprehensive income attributable to Waste Management, Inc. $ 276 $ 320 $ 331 $ (637 ) $ 290 WM WM Non-Guarantor Eliminations Consolidated Six Months Ended June 30, 2016 Comprehensive income $ 549 $ 637 $ 714 $ (1,280 ) $ 620 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (3 ) — (3 ) Comprehensive income attributable to Waste Management, Inc. $ 549 $ 637 $ 717 $ (1,280 ) $ 623 Six Months Ended June 30, 2015 Comprehensive income $ 151 $ 551 $ 524 $ (1,141 ) $ 85 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (3 ) — (3 ) Comprehensive income attributable to Waste Management, Inc. $ 151 $ 551 $ 527 $ (1,141 ) $ 88 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2016 (Unaudited) WM WM Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Consolidated net income $ 545 $ 637 $ 640 $ (1,280 ) $ 542 Equity in earnings of subsidiaries, net of taxes (637 ) (643 ) — 1,280 — Other adjustments 6 (1 ) 907 — 912 Net cash provided by (used in) operating activities (86 ) (7 ) 1,547 — 1,454 Cash flows from investing activities: Acquisitions of businesses, net of cash acquired — — (572 ) — (572 ) Capital expenditures — — (629 ) — (629 ) Proceeds from divestitures of businesses and other assets (net of cash divested) — — 24 — 24 Net receipts from restricted trust and escrow accounts and other, net — — (9 ) — (9 ) Net cash used in investing activities — — (1,186 ) — (1,186 ) Cash flows from financing activities: New borrowings 1,647 — 447 — 2,094 Debt repayments (1,038 ) — (479 ) — (1,517 ) Premiums paid on early extinguishment of debt (1 ) — (1 ) — (2 ) Common stock repurchases (500 ) — — — (500 ) Cash dividends (364 ) — — — (364 ) Exercise of common stock options 44 — — — 44 Other, net 15 — (39 ) — (24 ) (Increase) decrease in intercompany and investments, net 283 7 (290 ) — — Net cash provided by (used in) financing activities 86 7 (362 ) — (269 ) Effect of exchange rate changes on cash and cash equivalents — — 1 — 1 Increase (decrease) in cash and cash equivalents — — — — — Cash and cash equivalents at beginning of period — — 39 — 39 Cash and cash equivalents at end of period $ — $ — $ 39 $ — $ 39 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued) 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 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 Other, net 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 |