XML 68 R50.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2015
Allocation of Purchase Price

The allocation of the purchase price for the Deffenbaugh acquisition is preliminary and subject to change based on the finalization of our detailed valuations. The following table presents adjustments since the acquisition date to the allocation of the purchase price (in millions):

 

     March 26,
2015
    Adjustments     December 31,
2015
 

Cash and cash equivalents

   $ 15      $ —        $ 15   

Accounts and other receivables

     18        4        22   

Parts and supplies

     2        —          2   

Deferred income tax asset

     9        2        11   

Other current assets

     12        (2     10   

Property and equipment

     212        (5     207   

Goodwill

     140        19        159   

Other intangible assets

     134        (34     100   

Other assets

     1        —          1   

Accounts payable

     (4     2        (2

Accrued liabilities

     (12     (8     (20

Deferred revenues

     (5     (1     (6

Landfill and environmental remediation liabilities

     (21     3        (18

Deferred income tax liability

     (65     13        (52

Other liabilities

     (20     6        (14
  

 

 

   

 

 

   

 

 

 

Total purchase price

   $ 416      $ (1   $ 415   
  

 

 

   

 

 

   

 

 

 

RCI and Greenstar [Member]  
Pro Forma Consolidated Results of Operations

The following pro forma consolidated results of operations have been prepared as if the acquisitions of RCI and Greenstar occurred at January 1, 2013 (in millions, except per share amounts):

 

    

Year Ended

December 31,

 
     2013  

Operating revenues

   $ 14,085   

Net income attributable to Waste Management, Inc.

     112   

Basic earnings per common share

     0.24   

Diluted earnings per common share

     0.24   

Deffenbaugh Disposal, Inc. [Member]  
Pro Forma Consolidated Results of Operations

The following pro forma consolidated results of operations have been prepared as if the acquisition of Deffenbaugh occurred at January 1, 2014 (in millions, except per share amounts):

 

     Years Ended
December 31,
 
     2015      2014  

Operating revenues

   $ 13,001       $ 14,168   

Net income attributable to Waste Management, Inc.

     753         1,304   

Basic earnings per common share

     1.66         2.82   

Diluted earnings per common share

     1.65         2.80