Stock Analysis on Net

Waste Management Inc. (NYSE:WM)

This company has been moved to the archive! The financial data has not been updated since February 15, 2022.

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Waste Management Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017
Consolidated net income 506 539 351 421 438 390 307 361 447 495 382 347 531 498 499 395 903 388 361 297
Depreciation and amortization 510 517 500 472 436 419 414 402 395 404 409 366 370 376 384 347 342 350 356 328
Deferred income tax expense (benefit) 14 (24) (53) (14) 104 96 (31) (4) 71 41 (13) 1 57 (11) (6) (15) (205) (43) (39) 36
Interest accretion on landfill and environmental remediation liabilities 29 29 27 26 28 26 25 24 26 25 24 23 24 24 24 23 24 23 23 22
Provision for bad debts 9 11 6 11 14 4 22 14 12 8 9 10 19 13 10 12 12 10 10 11
Equity-based compensation expense 27 36 22 23 20 51 10 13 24 19 16 27 26 22 18 23 27 20 18 36
Net gain on disposal of assets (9) (4) (3) (9) 1 (3) (4) (3) (8) (14) (3) (2) (26) (11) (5) (5) (13) (2) (2) (3)
(Gain) loss from divestitures, asset impairments and other, net 1 (34) 17 (33) 8 61 7 34 1 23 55 (44) 28 (39) (3) 11 9 7 22
Equity in net losses of unconsolidated entities, net of dividends 2 14 13 9 12 15 14 19 16 14 16 9 12 9 13 7 14 8 10 7
Loss on early extinguishment of debt 220 1 52 1 84
Receivables 84 (32) (223) 199 (255) (109) 58 127 (51) (21) (193) 212 (59) (159) 19 183 (383) 69 (108) 151
Other current assets (4) (13) (21) (1) 57 (46) 9 (10) 29 (47) 4 (9) 6 (13) (1) (8) 5 (22) 5 (8)
Other assets 2 23 2 7 12 27 13 1 3 3 7 (3) (11) (1) (1) (1) 4 6 1 (7)
Accounts payable and accrued liabilities (183) 176 215 (2) 25 109 (48) (123) 30 86 244 (117) 26 146 150 (119) 21 73 176 (144)
Deferred revenues and other liabilities 3 (54) (13) (39) (107) (10) 6 (63) (6) (63) 1 (29) (19) (47) (90) (30) 28 (33) (5) (27)
Change in operating assets and liabilities, net of effects of acquisitions and divestitures (98) 100 (40) 164 (268) (29) 38 (68) 5 (42) 63 54 (57) (74) 77 25 (325) 93 69 (35)
Adjustments to reconcile consolidated net income to net cash provided by operating activities 485 645 692 699 315 639 549 404 575 457 628 543 381 376 476 414 (113) 468 452 424
Net cash provided by operating activities 991 1,184 1,043 1,120 753 1,029 856 765 1,022 952 1,010 890 912 874 975 809 790 856 813 721
Acquisitions of businesses, net of cash acquired (64) (1) (3) (7) (4,082) (2) (1) (8) (73) (46) (394) (118) (79) (17) (246) (120) (29) (41) (10)
Capital expenditures (774) (464) (396) (270) (394) (343) (436) (459) (286) (483) (578) (471) (454) (404) (436) (400) (528) (350) (299) (332)
Proceeds from divestitures of businesses and other assets, net of cash divested 26 53 2 15 865 5 3 12 20 9 8 12 102 10 82 14 80 6 6 7
Net receipts from restricted trust and escrow accounts 243
Other, net 24 14 23 (72) 5 17 18 (55) (6) 16 (149) 53 (193) (23) (2) (5) (70) 66 (3) (5)
Net cash used in investing activities (788) (398) (374) (334) (3,606) (323) (415) (503) (280) (531) (765) (800) (663) (496) (373) (637) (395) (307) (337) (340)
New borrowings 1,520 4,721 1,707 6,770 2,650 8,679 587 3,614 357 115 171 (6) 532 917 284 75 264
Debt repayments (1,167) (4,911) (1,997) (329) (3,865) (5,059) (680) (25) (8,585) (117) (1,330) (56) (161) (142) (116) (80) (1,158) (122) (86) (541)
Premiums and other paid on early extinguishment of debt (211) (30) (84)
Common stock repurchase program (350) (500) (250) (250) (402) (180) (68) (254) (200) (300) (250) (500) (250)
Cash dividends (240) (241) (242) (247) (231) (230) (230) (236) (218) (218) (217) (223) (197) (199) (200) (206) (184) (185) (187) (194)
Exercise of common stock options 6 19 24 17 14 7 11 31 7 15 20 25 7 12 10 23 3 6 9 77
Tax payments associated with equity-based compensation transactions (28) (1) (33) (1) (2) (30) (1) (28) (15) (32)
Other, net 17 36 (11) 7 (3) (7) (7) (3) 2 (7) (43) 37 (2) (10) 3 (29) 15 (30) (20) 43
Net cash provided by (used in) financing activities (214) (876) (980) (830) 2,685 (2,669) (907) (668) (116) 258 1,780 42 (493) (368) (609) (38) (407) (547) (474) (383)
Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents (2) 2 2 3 4 1 (4) 1 (1) 2 (3) 1 (1) (1) 1
Increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents (11) (92) (309) (42) (165) (1,959) (465) (410) 627 678 2,027 132 (247) 11 (7) 133 (13) 3 2 (2)

Based on: 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Waste Management Inc. net cash provided by operating activities increased from Q2 2021 to Q3 2021 but then decreased significantly from Q3 2021 to Q4 2021.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Waste Management Inc. net cash used in investing activities decreased from Q2 2021 to Q3 2021 and from Q3 2021 to Q4 2021.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Waste Management Inc. net cash provided by (used in) financing activities increased from Q2 2021 to Q3 2021 and from Q3 2021 to Q4 2021.