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 September 30, 2017 (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 35 $ — $ 35 Other current assets 3 5 2,257 — 2,265 3 5 2,292 — 2,300 Property and equipment, net — — 11,136 — 11,136 Investments in affiliates 21,105 21,607 — (42,712) — Advances to affiliates — — 14,171 (14,171) — Other assets 12 31 7,470 — 7,513 Total assets $ 21,120 $ 21,643 $ 35,069 $ (56,883) $ 20,949 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 736 $ — $ 114 $ — $ 850 Accounts payable and other current liabilities 61 4 2,344 — 2,409 797 4 2,458 — 3,259 Long-term debt, less current portion 5,911 304 2,280 — 8,495 Due to affiliates 14,425 231 5,299 (19,955) — Other liabilities 8 — 3,887 — 3,895 Total liabilities 21,141 539 13,924 (19,955) 15,649 Equity: Stockholders’ equity 5,278 21,104 21,608 (42,712) 5,278 Advances to affiliates (5,299) — (485) 5,784 — Noncontrolling interests — — 22 — 22 (21) 21,104 21,145 (36,928) 5,300 Total liabilities and equity $ 21,120 $ 21,643 $ 35,069 $ (56,883) $ 20,949 CONDENSED CONSOLIDATING BALANCE SHEETS (Continued) December 31, 2016 WM Non-Guarantor WM Holdings 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 September 30, 2017 (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 3,716 $ — $ 3,716 Costs and expenses — — 3,015 — 3,015 Income from operations — — 701 — 701 Other income (expense): Interest expense, net (75) (5) (10) — (90) Equity in earnings of subsidiaries, net of tax 432 435 — (867) — Other, net — — (8) — (8) 357 430 (18) (867) (98) Income before income taxes 357 430 683 (867) 603 Income tax expense (benefit) (29) (2) 246 — 215 Consolidated net income 386 432 437 (867) 388 Less: Net income (loss) attributable to noncontrolling interests — — 2 — 2 Net income attributable to Waste Management, Inc. $ 386 $ 432 $ 435 $ (867) $ 386 Three Months Ended September 30, 2016 (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 3,548 $ — $ 3,548 Costs and expenses — — 2,988 — 2,988 Income from operations — — 560 — 560 Other income (expense): Interest expense, net (77) (5) (12) — (94) Equity in earnings of subsidiaries, net of tax 349 352 — (701) — Other, net — — (9) — (9) 272 347 (21) (701) (103) Income before income taxes 272 347 539 (701) 457 Income tax expense (benefit) (30) (2) 185 — 153 Consolidated net income 302 349 354 (701) 304 Less: Net income (loss) attributable to noncontrolling interests — — 2 — 2 Net income attributable to Waste Management, Inc. $ 302 $ 349 $ 352 $ (701) $ 302 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Continued) Nine Months Ended September 30, 2017 (Unaudited) WM Non‑Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 10,833 $ — $ 10,833 Costs and expenses — — 8,901 — 8,901 Income from operations — — 1,932 — 1,932 Other income (expense): Interest expense, net (223) (15) (34) — (272) Equity in earnings of subsidiaries, net of tax 1,181 1,190 — (2,371) — Other, net — — (53) — (53) 958 1,175 (87) (2,371) (325) Income before income taxes 958 1,175 1,845 (2,371) 1,607 Income tax expense (benefit) (88) (6) 655 — 561 Consolidated net income 1,046 1,181 1,190 (2,371) 1,046 Less: Net income (loss) attributable to noncontrolling interests — — — — — Net income attributable to Waste Management, Inc. $ 1,046 $ 1,181 $ 1,190 $ (2,371) $ 1,046 Nine Months Ended September 30, 2016 (Unaudited) WM Non‑Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 10,149 $ — $ 10,149 Costs and expenses — — 8,470 — 8,470 Income from operations — — 1,679 — 1,679 Other income (expense): Interest expense, net (227) (15) (40) — (282) Equity in earnings of subsidiaries, net of tax 986 995 — (1,981) — Other, net (1) — (84) — (85) 758 980 (124) (1,981) (367) Income before income taxes 758 980 1,555 (1,981) 1,312 Income tax expense (benefit) (89) (6) 561 — 466 Consolidated net income 847 986 994 (1,981) 846 Less: Net income (loss) attributable to noncontrolling interests — — (1) — (1) Net income attributable to Waste Management, Inc. $ 847 $ 986 $ 995 $ (1,981) $ 847 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Three Months Ended September 30: 2017 Comprehensive income $ 388 $ 432 $ 482 $ (867) $ 435 Less: Comprehensive income (loss) attributable to noncontrolling interests — — 2 — 2 Comprehensive income attributable to Waste Management, Inc. $ 388 $ 432 $ 480 $ (867) $ 433 2016 Comprehensive income $ 303 $ 349 $ 339 $ (701) $ 290 Less: Comprehensive income (loss) attributable to noncontrolling interests — — 2 — 2 Comprehensive income attributable to Waste Management, Inc. $ 303 $ 349 $ 337 $ (701) $ 288 WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Nine Months Ended September 30: 2017 Comprehensive income $ 1,052 $ 1,181 $ 1,278 $ (2,371) $ 1,140 Less: Comprehensive income (loss) attributable to noncontrolling interests — — — — — Comprehensive income attributable to Waste Management, Inc. $ 1,052 $ 1,181 $ 1,278 $ (2,371) $ 1,140 2016 Comprehensive income $ 852 $ 986 $ 1,053 $ (1,981) $ 910 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (1) — (1) Comprehensive income attributable to Waste Management Inc. $ 852 $ 986 $ 1,054 $ (1,981) $ 911 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2017 (Unaudited) WM Non-Guarantor WM(a) Holdings(a) Subsidiaries(a) Eliminations Consolidated Cash flows provided by (used in): Operating activities $ — $ — $ 2,390 $ — $ 2,390 Investing activities — — (984) — (984) Financing activities — — (1,404) — (1,404) Effect of exchange rate changes on cash and cash equivalents — — 1 — 1 Intercompany activity — — — — — Increase (decrease) in cash and cash equivalents — — 3 — 3 Cash and cash equivalents at beginning of period — — 32 — 32 Cash and cash equivalents at end of period $ — $ — $ 35 $ — $ 35 Nine Months Ended September 30, 2016 (Unaudited) WM Non-Guarantor WM(a) Holdings(a) Subsidiaries(a) Eliminations Consolidated Cash flows provided by (used in): Operating activities $ — $ — $ 2,252 $ — $ 2,252 Investing activities — — (1,550) — (1,550) Financing activities — — (711) — (711) Effect of exchange rate changes on cash and cash equivalents — — — — — Intercompany activity — — — — — Increase (decrease) in cash and cash equivalents — — (9) — (9) Cash and cash equivalents at beginning of period — — 39 — 39 Cash and cash equivalents at end of period $ — $ — $ 30 $ — $ 30 (a) Cash receipts and payments of WM and WM Holdings are transacted by Non-Guarantor Subsidiaries. |