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, 2018 (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 47 $ — $ 47 Other current assets 91 7 2,326 — 2,424 91 7 2,373 — 2,471 Property and equipment, net — — 11,625 — 11,625 Investments in affiliates 23,466 23,921 — (47,387) — Advances to affiliates — — 15,969 (15,969) — Other assets 8 31 7,879 — 7,918 Total assets $ 23,565 $ 23,959 $ 37,846 $ (63,356) $ 22,014 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 491 $ — $ 337 $ — $ 828 Accounts payable and other current liabilities 84 9 2,384 — 2,477 575 9 2,721 — 3,305 Long-term debt, less current portion 6,936 304 1,728 — 8,968 Due to affiliates 16,069 181 6,073 (22,323) — Other liabilities 4 — 3,681 — 3,685 Total liabilities 23,584 494 14,203 (22,323) 15,958 Equity: Stockholders’ equity 6,054 23,465 23,922 (47,387) 6,054 Advances to affiliates (6,073) — (281) 6,354 — Noncontrolling interests — — 2 — 2 (19) 23,465 23,643 (41,033) 6,056 Total liabilities and equity $ 23,565 $ 23,959 $ 37,846 $ (63,356) $ 22,014 CONDENSED CONSOLIDATING BALANCE SHEETS (Continued) December 31, 2017 WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 22 $ — $ 22 Other current assets 5 5 2,592 — 2,602 5 5 2,614 — 2,624 Property and equipment, net — — 11,559 — 11,559 Investments in affiliates 22,393 22,893 — (45,286) — Advances to affiliates — — 15,349 (15,349) — Other assets 9 31 7,606 — 7,646 Total assets $ 22,407 $ 22,929 $ 37,128 $ (60,635) $ 21,829 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 537 $ — $ 202 $ — $ 739 Accounts payable and other current liabilities 55 9 2,459 — 2,523 592 9 2,661 — 3,262 Long-term debt, less current portion 6,457 304 1,991 — 8,752 Due to affiliates 15,404 224 6,073 (21,701) — Other liabilities 8 — 3,765 — 3,773 Total liabilities 22,461 537 14,490 (21,701) 15,787 Equity: Stockholders’ equity 6,019 22,392 22,894 (45,286) 6,019 Advances to affiliates (6,073) — (279) 6,352 — Noncontrolling interests — — 23 — 23 (54) 22,392 22,638 (38,934) 6,042 Total liabilities and equity $ 22,407 $ 22,929 $ 37,128 $ (60,635) $ 21,829 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended June 30, 2018 (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 3,783 $ (44) $ 3,739 Costs and expenses 44 — 3,024 (44) 3,024 Income from operations (44) — 759 — 715 Other income (expense): Interest expense, net (78) (4) (11) — (93) Equity in earnings of subsidiaries, net of tax 588 591 — (1,179) — Other, net — — (13) — (13) 510 587 (24) (1,179) (106) Income before income taxes 466 587 735 (1,179) 609 Income tax expense (benefit) (33) (1) 144 — 110 Consolidated net income 499 588 591 (1,179) 499 Less: Net loss attributable to noncontrolling interests — — — — — Net income attributable to Waste Management, Inc. $ 499 $ 588 $ 591 $ (1,179) $ 499 Three Months Ended June 30, 2017 (Unaudited) WM Non-Guarantor WM Holdings 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 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 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Continued) Six Months Ended June 30, 2018 (Unaudited) WM Non‑Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 7,338 $ (88) $ 7,250 Costs and expenses 88 — 5,927 (88) 5,927 Income from operations (88) — 1,411 — 1,323 Other income (expense): Interest expense, net (154) (9) (21) — (184) Equity in earnings of subsidiaries, net of tax 1,073 1,080 — (2,153) — Other, net — — (19) — (19) 919 1,071 (40) (2,153) (203) Income before income taxes 831 1,071 1,371 (2,153) 1,120 Income tax expense (benefit) (64) (2) 292 — 226 Consolidated net income 895 1,073 1,079 (2,153) 894 Less: Net loss attributable to noncontrolling interests — — (1) — (1) Net income attributable to Waste Management, Inc. $ 895 $ 1,073 $ 1,080 $ (2,153) $ 895 Six Months Ended June 30, 2017 (Unaudited) WM Non‑Guarantor WM Holdings 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 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 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Three Months Ended June 30: 2018 Comprehensive income $ 501 $ 588 $ 568 $ (1,179) $ 478 Less: Comprehensive loss attributable to noncontrolling interests — — — — — Comprehensive income attributable to Waste Management, Inc. $ 501 $ 588 $ 568 $ (1,179) $ 478 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 WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Six Months Ended June 30: 2018 Comprehensive income $ 899 $ 1,073 $ 1,023 $ (2,153) $ 842 Less: Comprehensive loss attributable to noncontrolling interests — — (1) — (1) Comprehensive income attributable to Waste Management, Inc. $ 899 $ 1,073 $ 1,024 $ (2,153) $ 843 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 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2018 (Unaudited) WM Non-Guarantor WM(a) Holdings(a) Subsidiaries(a) Eliminations Consolidated Cash flows provided by (used in): Operating activities $ — $ — $ 1,784 $ — $ 1,784 Investing activities — — (1,010) — (1,010) Financing activities — — (647) — (647) Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents — — (1) — (1) Intercompany activity — — — — — Increase in cash, cash equivalents and restricted cash and cash equivalents — — 126 — 126 Cash, cash equivalents and restricted cash and cash equivalents at beginning of period — — 293 — 293 Cash, cash equivalents and restricted cash and cash equivalents at end of period $ — $ — $ 419 $ — $ 419 Six Months Ended June 30, 2017 (Unaudited) WM Non-Guarantor WM(a) Holdings(a) Subsidiaries(a) Eliminations Consolidated Cash flows provided by (used in): Operating activities $ — $ — $ 1,535 $ — $ 1,535 Investing activities — — (673) — (673) Financing activities — — (859) — (859) Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents — — — — — Intercompany activity — — — — — Increase in cash, cash equivalents and restricted cash and cash equivalents — — 3 — 3 Cash, cash equivalents and restricted cash and cash equivalents at beginning of period — — 94 — 94 Cash, cash equivalents and restricted cash and cash equivalents at end of period $ — $ — $ 97 $ — $ 97 (a) Cash receipts and payments of WM and WM Holdings are transacted by Non-Guarantor Subsidiaries. |