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 September 30, 2019 (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 2,863 $ — $ 52 $ — $ 2,915 Other current assets 48 4 2,639 (46) 2,645 2,911 4 2,691 (46) 5,560 Property and equipment, net — — 12,805 — 12,805 Investments in affiliates 25,940 26,367 — (52,307) — Advances to affiliates — — 17,930 (17,930) — Other assets 5 10 8,729 — 8,744 Total assets $ 28,856 $ 26,381 $ 42,155 $ (70,283) $ 27,109 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 14 $ — $ 197 $ — $ 211 Accounts payable and other current liabilities 113 7 2,704 (46) 2,778 127 7 2,901 (46) 2,989 Long-term debt, less current portion 10,611 248 2,288 — 13,147 Due to affiliates 18,039 188 6,709 (24,936) — Other liabilities 3 — 4,183 — 4,186 Total liabilities 28,780 443 16,081 (24,982) 20,322 Equity: Stockholders’ equity 6,785 25,938 26,369 (52,307) 6,785 Advances to affiliates (6,709) — (297) 7,006 — Noncontrolling interests — — 2 — 2 76 25,938 26,074 (45,301) 6,787 Total liabilities and equity $ 28,856 $ 26,381 $ 42,155 $ (70,283) $ 27,109 CONDENSED CONSOLIDATING BALANCE SHEETS (Continued) December 31, 2018 WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 61 $ — $ 61 Other current assets 2 5 2,577 — 2,584 2 5 2,638 — 2,645 Property and equipment, net — — 11,942 — 11,942 Investments in affiliates 24,676 25,097 — (49,773) — Advances to affiliates — — 17,258 (17,258) — Other assets 8 31 8,024 — 8,063 Total assets $ 24,686 $ 25,133 $ 39,862 $ (67,031) $ 22,650 LIABILITIES AND EQUITY Current liabilities: Current portion of long-term debt $ 258 $ — $ 174 $ — $ 432 Accounts payable and other current liabilities 82 9 2,585 — 2,676 340 9 2,759 — 3,108 Long-term debt, less current portion 7,377 304 1,913 — 9,594 Due to affiliates 17,398 146 6,709 (24,253) — Other liabilities 5 — 3,667 — 3,672 Total liabilities 25,120 459 15,048 (24,253) 16,374 Equity: Stockholders’ equity 6,275 24,674 25,099 (49,773) 6,275 Advances to affiliates (6,709) — (286) 6,995 — Noncontrolling interests — — 1 — 1 (434) 24,674 24,814 (42,778) 6,276 Total liabilities and equity $ 24,686 $ 25,133 $ 39,862 $ (67,031) $ 22,650 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended September 30, 2019 (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 4,012 $ (45) $ 3,967 Costs and expenses 45 — 3,233 (45) 3,233 Income from operations (45) — 779 — 734 Other income (expense): Interest expense, net (92) (5) (8) — (105) Loss on early extinguishment of debt — — (1) — (1) Equity in earnings of subsidiaries, net of tax 595 602 — (1,197) — Other, net — 72 (13) (72) (13) 503 669 (22) (1,269) (119) Income before income taxes 458 669 757 (1,269) 615 Income tax expense (benefit) (37) 2 155 — 120 Consolidated net income 495 667 602 (1,269) 495 Less: Net income (loss) attributable to noncontrolling interests — — — — — Net income attributable to Waste Management, Inc. $ 495 $ 667 $ 602 $ (1,269) $ 495 Three Months Ended September 30, 2018 (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 3,866 $ (44) $ 3,822 Costs and expenses 44 — 3,123 (44) 3,123 Income from operations (44) — 743 — 699 Other income (expense): Interest expense, net (78) (6) (9) — (93) Equity in earnings of subsidiaries, net of tax 589 592 — (1,181) — Other, net — — (9) — (9) 511 586 (18) (1,181) (102) Income before income taxes 467 586 725 (1,181) 597 Income tax expense (benefit) (32) (2) 133 — 99 Consolidated net income 499 588 592 (1,181) 498 Less: Net income (loss) attributable to noncontrolling interests — — (1) — (1) Net income attributable to Waste Management, Inc. $ 499 $ 588 $ 593 $ (1,181) $ 499 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Continued) Nine Months Ended September 30, 2019 (Unaudited) WM Non ‑ Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 11,746 $ (137) $ 11,609 Costs and expenses 137 — 9,558 (137) 9,558 Income from operations (137) — 2,188 — 2,051 Other income (expense): Interest expense, net (258) (15) (28) — (301) Loss on early extinguishment of debt (70) (14) (1) — (85) Equity in earnings of subsidiaries, net of tax 1,565 1,594 — (3,159) — Other, net — 68 (87) (72) (91) 1,237 1,633 (116) (3,231) (477) Income before income taxes 1,100 1,633 2,072 (3,231) 1,574 Income tax expense (benefit) (123) (4) 477 — 350 Consolidated net income 1,223 1,637 1,595 (3,231) 1,224 Less: Net income (loss) attributable to noncontrolling interests — — 1 — 1 Net income attributable to Waste Management, Inc. $ 1,223 $ 1,637 $ 1,594 $ (3,231) $ 1,223 Nine Months Ended September 30, 2018 (Unaudited) WM Non ‑ Guarantor WM Holdings Subsidiaries Eliminations Consolidated Operating revenues $ — $ — $ 11,204 $ (132) $ 11,072 Costs and expenses 132 — 9,050 (132) 9,050 Income from operations (132) — 2,154 — 2,022 Other income (expense): Interest expense, net (232) (15) (30) — (277) Equity in earnings of subsidiaries, net of tax 1,662 1,672 — (3,334) — Other, net — — (28) — (28) 1,430 1,657 (58) (3,334) (305) Income before income taxes 1,298 1,657 2,096 (3,334) 1,717 Income tax expense (benefit) (96) (4) 425 — 325 Consolidated net income 1,394 1,661 1,671 (3,334) 1,392 Less: Net income (loss) attributable to noncontrolling interests — — (2) — (2) Net income attributable to Waste Management, Inc. $ 1,394 $ 1,661 $ 1,673 $ (3,334) $ 1,394 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Three Months Ended September 30: 2019 Comprehensive income $ 497 $ 667 $ 589 $ (1,269) $ 484 Less: Comprehensive income (loss) attributable to noncontrolling interests — — — — — Comprehensive income attributable to Waste Management, Inc. $ 497 $ 667 $ 589 $ (1,269) $ 484 2018 Comprehensive income $ 501 $ 588 $ 623 $ (1,181) $ 531 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (1) — (1) Comprehensive income attributable to Waste Management, Inc. $ 501 $ 588 $ 624 $ (1,181) $ 532 WM Non-Guarantor WM Holdings Subsidiaries Eliminations Consolidated Nine Months Ended September 30: 2019 Comprehensive income $ 1,229 $ 1,637 $ 1,643 $ (3,231) $ 1,278 Less: Comprehensive income (loss) attributable to noncontrolling interests — — 1 — 1 Comprehensive income attributable to Waste Management, Inc. $ 1,229 $ 1,637 $ 1,642 $ (3,231) $ 1,277 2018 Comprehensive income $ 1,400 $ 1,661 $ 1,646 $ (3,334) $ 1,373 Less: Comprehensive income (loss) attributable to noncontrolling interests — — (2) — (2) Comprehensive income attributable to Waste Management, Inc. $ 1,400 $ 1,661 $ 1,648 $ (3,334) $ 1,375 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2019 (Unaudited) WM Non-Guarantor WM(a) Holdings(a) Subsidiaries(a) Eliminations Consolidated Cash flows provided by (used in): Operating activities $ — $ — $ 2,852 $ — $ 2,852 Investing activities — — (2,096) — (2,096) Financing activities — — 2,080 — 2,080 Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents — — 1 — 1 Intercompany activity 2,863 — (2,863) — — Increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents 2,863 — (26) — 2,837 Cash, cash equivalents and restricted cash and cash equivalents at beginning of period — — 183 — 183 Cash, cash equivalents and restricted cash and cash equivalents at end of period $ 2,863 $ — $ 157 $ — $ 3,020 Nine Months Ended September 30, 2018 (Unaudited) WM Non-Guarantor WM(a) Holdings(a) Subsidiaries(a) Eliminations Consolidated Cash flows provided by (used in): Operating activities $ — $ — $ 2,658 $ — $ 2,658 Investing activities — — (1,506) — (1,506) Financing activities — — (1,015) — (1,015) Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents — — — — — Intercompany activity — — — — — Increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents — — 137 — 137 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 $ — $ — $ 430 $ — $ 430 (a) Cash receipts and payments of WM and WM Holdings are transacted by Non-Guarantor Subsidiaries. Cash, cash equivalents and restricted cash and cash equivalents of WM as of September 30, 2019 include remaining proceeds from our senior note issuances which are discussed further in Notes 3 and 13. |