Condensed Consolidating Financial Statements | 14. 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, 2017 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 32 $ — $ 32 Other current assets 3 5 2,286 — 2,294 3 5 2,318 — 2,326 Property and equipment, net — — 11,002 — 11,002 Investments in affiliates 20,673 21,127 — (41,800 ) — Advances to affiliates — — 13,791 (13,791 ) — Other assets 13 37 7,461 — 7,511 Total assets $ 20,689 $ 21,169 $ 34,572 $ (55,591 ) $ 20,839 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 250 $ — $ 140 $ — $ 390 Accounts payable and other current liabilities 77 9 2,294 — 2,380 327 9 2,434 — 2,770 Long-term debt, less current portion 6,075 304 2,288 — 8,667 Due to affiliates 14,088 184 5,299 (19,571 ) — Other liabilities 12 — 3,883 — 3,895 Total liabilities 20,502 497 13,904 (19,571 ) 15,332 Equity: Stockholders’ equity 5,486 20,672 21,128 (41,800 ) 5,486 Advances to affiliates (5,299 ) — (481 ) 5,780 — Noncontrolling interests — — 21 — 21 187 20,672 20,668 (36,020 ) 5,507 Total liabilities and equity $ 20,689 $ 21,169 $ 34,572 $ (55,591 ) $ 20,839 December 31, 2016 WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 32 $ — $ 32 Other current assets 5 5 2,334 — 2,344 5 5 2,366 — 2,376 Property and equipment, net — — 10,950 — 10,950 Investments in affiliates 19,924 20,331 — (40,255 ) — Advances to affiliates — — 13,000 (13,000 ) — Other assets 14 30 7,489 — 7,533 Total assets $ 19,943 $ 20,366 $ 33,805 $ (53,255 ) $ 20,859 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 269 $ — $ 148 $ — $ 417 Accounts payable and other current liabilities 81 9 2,287 — 2,377 350 9 2,435 — 2,794 Long-term debt, less current portion 6,229 304 2,360 — 8,893 Due to affiliates 13,350 128 5,299 (18,777 ) — Other liabilities 16 — 3,836 — 3,852 Total liabilities 19,945 441 13,930 (18,777 ) 15,539 Equity: Stockholders’ equity 5,297 19,925 20,330 (40,255 ) 5,297 Advances to affiliates (5,299 ) — (478 ) 5,777 — Noncontrolling interests — — 23 — 23 (2 ) 19,925 19,875 (34,478 ) 5,320 Total liabilities and equity $ 19,943 $ 20,366 $ 33,805 $ (53,255 ) $ 20,859 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2017 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 3,677 $ — $ 3,677 Costs and expenses — — 3,004 — 3,004 Income from operations — — 673 — 673 Other income (expense): Interest expense, net (74 ) (5 ) (11 ) — (90 ) Equity in earnings of subsidiaries, net of tax expense 406 409 — (815 ) — Other, net — — (13 ) — (13 ) 332 404 (24 ) (815 ) (103 ) Income before income taxes 332 404 649 (815 ) 570 Income tax expense (benefit) (30 ) (2 ) 241 — 209 Consolidated net income 362 406 408 (815 ) 361 Less: Net loss attributable to noncontrolling interests — — (1 ) — (1 ) Net income attributable to Waste Management, Inc. $ 362 $ 406 $ 409 $ (815 ) $ 362 Three Months Ended June 30, 2016 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries 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 ) Equity in earnings of subsidiaries, net of tax expense 333 336 — (669 ) — Other, net — — (59 ) — (59 ) 257 331 (71 ) (669 ) (152 ) Income before income taxes 257 331 540 (669 ) 459 Income tax expense (benefit) (30 ) (2 ) 205 — 173 Consolidated net income 287 333 335 (669 ) 286 Less: Net loss attributable to noncontrolling interests — — (1 ) — (1 ) Net income attributable to Waste Management, Inc. $ 287 $ 333 $ 336 $ (669 ) $ 287 Six Months Ended June 30, 2017 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 7,117 $ — $ 7,117 Costs and expenses — — 5,886 — 5,886 Income from operations — — 1,231 — 1,231 Other income (expense): Interest expense, net (148 ) (10 ) (24 ) — (182 ) Equity in earnings of subsidiaries, net of tax expense 749 755 — (1,504 ) — Other, net — — (45 ) — (45 ) 601 745 (69 ) (1,504 ) (227 ) Income before income taxes 601 745 1,162 (1,504 ) 1,004 Income tax expense (benefit) (59 ) (4 ) 409 — 346 Consolidated net income 660 749 753 (1,504 ) 658 Less: Net loss attributable to noncontrolling interests — — (2 ) — (2 ) Net income attributable to Waste Management, Inc. $ 660 $ 749 $ 755 $ (1,504 ) $ 660 Six Months Ended June 30, 2016 (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries 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 ) Equity in earnings of subsidiaries, net of tax expense 637 643 — (1,280 ) — Other, net (1 ) — (75 ) — (76 ) 486 633 (103 ) (1,280 ) (264 ) Income before income taxes 486 633 1,016 (1,280 ) 855 Income tax expense (benefit) (59 ) (4 ) 376 — 313 Consolidated net income 545 637 640 (1,280 ) 542 Less: Net loss attributable to noncontrolling interests — — (3 ) — (3 ) Net income attributable to Waste Management, Inc. $ 545 $ 637 $ 643 $ (1,280 ) $ 545 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated Three Months Ended June 30: 2017 Comprehensive income $ 364 $ 406 $ 439 $ (815 ) $ 394 Less: Comprehensive loss attributable to noncontrolling interests — — (1 ) — (1 ) Comprehensive income attributable to Waste Management, Inc. $ 364 $ 406 $ 440 $ (815 ) $ 395 2016 Comprehensive income $ 289 $ 333 $ 342 $ (669 ) $ 295 Less: Comprehensive loss attributable to noncontrolling interests — — (1 ) — (1 ) Comprehensive income attributable to Waste Management, Inc. $ 289 $ 333 $ 343 $ (669 ) $ 296 WM WM Holdings Non-Guarantor Subsidiaries Eliminations Consolidated Six Months Ended June 30: 2017 Comprehensive income $ 664 $ 749 $ 796 $ (1,504 ) $ 705 Less: Comprehensive loss attributable to noncontrolling interests — — (2 ) — (2 ) Comprehensive income attributable to Waste Management, Inc. $ 664 $ 749 $ 798 $ (1,504 ) $ 707 2016 Comprehensive income $ 549 $ 637 $ 714 $ (1,280 ) $ 620 Less: Comprehensive loss attributable to noncontrolling interests — — (3 ) — (3 ) Comprehensive income attributable to Waste Management, Inc. $ 549 $ 637 $ 717 $ (1,280 ) $ 623 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2017 (Unaudited) WM(a) WM Holdings(a) Non-Guarantor Subsidiaries(a) Eliminations Consolidated Cash flows provided by (used in): Operating activities $ — $ — $ 1,534 $ — $ 1,534 Investing activities — — (677 ) — (677 ) Financing activities — — (857 ) — (857 ) Effect of exchange rate changes on cash and cash equivalents — — — — — Intercompany activity — — — — — Increase (decrease) in cash and cash equivalents — — — — — Cash and cash equivalents at beginning of period — — 32 — 32 Cash and cash equivalents at end of period $ — $ — $ 32 $ — $ 32 Six Months Ended June 30, 2016 (Unaudited) WM(a) WM Holdings(a) Non-Guarantor Subsidiaries(a) Eliminations Consolidated Cash flows provided by (used in): Operating activities $ — $ — $ 1,494 $ — $ 1,494 Investing activities — — (1,186 ) — (1,186 ) Financing activities — — (309 ) — (309 ) Effect of exchange rate changes on cash and cash equivalents — — 1 — 1 Intercompany activity — — — — — 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 (a) Cash receipts and payments of WM and WM Holdings are transacted by Non-Guarantor Non-Guarantor |