Waste Management Announces Second Quarter 2005 Earnings; Company Announces Plans to Divest Non-Strategic Operations and to Streamline Organization

July 28, 2005 at 7:32 AM EDT

HOUSTON--(BUSINESS WIRE)--July 28, 2005--Waste Management, Inc. (NYSE:WMI) today announced financial results for its second quarter ended June 30, 2005. Revenues for the quarter were $3.29 billion as compared with $3.14 billion in the year ago period, an increase of 4.8%. Net income for the quarter was $527 million, or $0.92 per diluted share, compared with $216 million, or $0.37 per diluted share, in the prior year period.

The Company noted several items that impacted the current quarter's results:

    --  A net after-tax benefit of $311 million due to tax expense
        reductions from tax audit settlements, partially offset by
        higher tax expense resulting from a plan to repatriate
        accumulated earnings and capital from Canadian subsidiaries
        under the American Jobs Creation Act of 2004.

    --  An after-tax charge of $24 million due to the previously
        announced impairment of the Pottstown landfill in
        Pennsylvania.

    --  An after-tax gain of $21 million from the sales of operations
        in Alaska, North Carolina and Georgia.

Combined, these items improved second quarter 2005 after-tax earnings by $308 million, or $0.54 per diluted share. Without the impact of these items, net income for the quarter would have been $219 million, or $0.38 per diluted share.

For the six months ended June 30, 2005, Waste Management reported operating revenues of $6.33 billion, as compared with $6.03 billion for the comparable period last year. Net income was $677 million and diluted earnings per share was $1.18 for the six months ended June 30, 2005, as compared with $368 million and $0.63, respectively, for the same period in 2004. The 2004 results include the favorable impact of the cumulative effect of change in accounting principle of $8 million, or $0.01 per diluted share. The cumulative effect of change in accounting principle in 2004 was related to the final implementation of Financial Accounting Standards Board Interpretation No. 46, Consolidation of Variable Interest Entities.

"We saw the continuation of a number of encouraging trends during the second quarter. Strong pricing was again a driver of our financial results, as our internal revenue growth on base business due to yield reached 2.1% for the second consecutive quarter. The revenue growth from yield was 3.1% if we include the $32 million obtained through our fuel surcharge program," stated David P. Steiner, Chief Executive Officer of Waste Management. "We continued to make progress in our labor productivity, in our collection fleet maintenance programs and in our safety and risk management costs. As of July 1, we have also implemented a redesigned fuel surcharge program to capture the full impact that fuel prices have on our business. While our previous fuel surcharge program has historically recovered a large percentage of our increased direct fuel costs, it did not recoup the substantial indirect fuel-related cost increases paid to our subcontract haulers. We expect that our new fuel surcharge program will recover increases in subcontractor costs related to higher fuel prices."

Plans for Divesting of Certain Operations and Restructuring

The Company also announced its plan to divest under-performing or non-strategic operations. To date, operations identified for divestiture represent over $400 million in annual revenue. These operations consist primarily of collection businesses and transfer stations. These businesses generated approximately $215 million in gross revenue and $11 million in operating income for the first six months of 2005.

Steiner continued, "Improving the quality of our assets has been one of my top priorities. We have been studying our under-performing business operations with the objective to either fix or sell them. Our extensive reviews have been based on a number of financial and operational criteria and on how operating units fit into our strategic business model. This step is consistent with our plans to increase our internalization rates and improve our operating margins. We will also be looking for opportunities to reinvest the divestiture proceeds to grow our business in areas with higher margins."

The Company also unveiled plans to simplify its organizational structure in order to increase the accountability of its Market Areas, to streamline business decisions and to reduce costs at the Group and Corporate offices. The new organizational structure will place more emphasis on the day-to-day decision making that occurs at the Company's Market Areas, which encompass major metropolitan or geographical regions across the country.

President and Chief Operating Officer Larry O'Donnell stated, "We have essentially eliminated the extra layer between our Corporate office and our field operations. We have also eliminated the Canadian Group office, which reduces the number of our operating groups from seven to six. This restructuring will make us a more nimble organization, bring us closer to our customers and enable us to move our best people into areas where they can directly impact day-to-day business decisions. The standard operating practices that have been implemented across the organization prepare us well for this change. We expect the streamlined structure will enhance our competitiveness and also contribute to the achievement of our financial goals."

Steiner added, "Having the President and Chief Operating Officer position separate from the CEO role enables Larry to spend more time working directly with the Market Areas. This new structure gives corporate a more direct line of sight to the Market Areas, with the goal of providing the Market Areas the support they need to accomplish their business objectives."

The reorganization will eliminate about 600 positions, and the Company anticipates taking a third quarter pre-tax restructuring charge to earnings in the range of $20 to $30 million. The reduction in workforce and other related cost savings, before the restructuring charge, are projected to create pre-tax cost savings estimated to be about $30 million during 2005 and $70 million annually beginning in 2006.

    Key Highlights for the Quarter

    --  Net cash provided by operating activities of $595 million, up
        8.4% over the prior year quarter.

    --  Free cash flow (a) of $314 million, an increase of 31.9%
        versus the second quarter of last year. For the six-month
        period, free cash flow was $734 million, a 33.7% increase as
        compared to the first six months of 2004 and is in line to
        achieve our full year goal of $1.1 to $1.2 billion.

    --  Capital expenditures of $308 million, a decrease of 10.7%
        compared with the prior year quarter.

    --  Internal revenue growth on base business of 3.3%, with 2.1% of
        that from average yield and 1.2% from volume. The yield
        component excludes 0.7% from the combined impact of higher
        revenues from fuel surcharges, slight increases in electricity
        rates at Independent Power Production facilities, and lower
        recycling commodity prices.

    --  Acquisitions net of divestitures contributed 0.4% to higher
        revenues in the quarter, and foreign currency translation
        contributed an additional 0.4%.

    --  Price increases averaging 4.1% on our commercial customer base
        and 3.2% on our total collection customer base.

    --  $293 million returned to shareholders, consisting of $114
        million in cash dividends and $179 million in common stock
        repurchases. This is on pace with our full year objective of
        $600 to $700 million in share repurchases.

Steiner continued "During the second quarter, we also maintained the momentum of our pricing initiatives as demonstrated by the results of our internal revenue growth from yield. We saw 1.2% volume growth in the quarter, two-thirds of which occurred in very low margin lines of business, which negatively impacted our overall margins."

Steiner concluded "Our 2005 EPS guidance was predicated on maintaining solid volumes along with our price improvements. We are meeting our expectations with regard to price, but we did see a downturn in volumes in May, June and in the first three weeks of July. If we don't see improvement in volumes, we will have to see accelerated results from our pricing, productivity and other cost initiatives if we are to meet our goals for the third quarter and the year. Given that, we believe that it is more likely that we will be at the lower end of the analysts' current range rather than the mid-to-upper end of the range. It is not uncommon for a price leader to see volumes decrease over the short term, but we believe that our current pricing program is in the best long term interest of our company and our shareholders."

    (a) The Company included its free cash flow, which is a non-GAAP
        financial measure, herein because it uses that measure in the
        management of its business and because it believes that
        investors are interested in the cash produced by the Company
        from non-financing activities that is available for uses such
        as the Company's acquisition program, its share repurchase
        program, its scheduled debt reduction and the payment of
        dividends. The Company defines free cash flow as:

    --  Net cash provided by operating activities

    --  Less, capital expenditures

    --  Plus, proceeds from divestitures of businesses, net of cash
        divested, and other sales of assets

For the purposes of the Company's full year projection, cash costs of the restructuring are not included in full year projections.

The Company's definition of free cash flow may not be comparable to similarly titled measures presented by other companies. The Company has reconciled its free cash flow as presented herein to cash flow from operations, which is the most comparable GAAP measure, in the accompanying schedules.

The Company has scheduled an investor and analyst conference call for later this morning to discuss the results of today's earnings announcement. The information in this press release should be read in conjunction with the information on the conference call. The call will begin at 10:00 a.m. eastern time, 9:00 a.m. central time, and is open to the public. To listen to the conference call, which will be broadcast live over the Internet, go to the Waste Management Website at http://www.wm.com, and select "2Q2005 Earnings Report Webcast." You may also listen to the analyst conference call by telephone by contacting the conference call operator 5-10 minutes prior to the scheduled start time and asking for the "Waste Management Conference Call - Call ID 7068485." US/Canada Dial-In #: 877-710-6139. Int'l/Local Dial-In #: 706-643-7398. For those unable to listen to the live call, a replay will be available 24 hours a day beginning at approximately 11:00 a.m. CT July 28th through 5:00 p.m. CT on August 11th. To hear a replay of the call over the Internet, access the Waste Management Website at http://www.wm.com. To hear a telephonic replay of the call, dial 800-642-1687 or 706-645-9291 and enter reservation code 7068485.

Waste Management, Inc. is its industry's leading provider of comprehensive waste management and environmental services. Based in Houston, the Company serves municipal, commercial, industrial, and residential customers throughout North America.

Certain statements contained in this press release include statements that are "forward-looking statements." Outlined below are some of the risks that the Company faces and that could affect our financial statements for 2005 and beyond and that could cause actual results to be materially different from those that may be set forth in forward-looking statements made by the Company. However, they are not the only risks that the Company faces. There may be additional risks that we do not presently know or that we currently believe are immaterial which could also impair our business. We caution you not to place undue reliance on these forward-looking statements, which speak only as of their dates. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In addition, the Company, from time to time, provides estimates of financial and other data relating to future periods. Such estimates and other information are the Company's expectations at the point in time of issuance but may change at some future point in time. By issuing such estimates the Company has no obligation, and is not undertaking any obligation, to update such estimates or provide any other information relating to such estimates. The following are some of the risks we face:

    --  the effects competition may have on our profitability or cash
        flows, including the negative impact our price increases may
        have on volumes or the negative impact to our yield on base
        business resulting from price roll-backs and lower than
        average pricing to retain and attract customers;

    --  our inability to maintain or expand margins as volumes
        increase if we are unable to control variable costs or our
        fixed cost base increases;

    --  increases in employee-related costs and expenses, including
        health care and other employee benefits such as unemployment
        insurance and workers' compensation, as well as the costs and
        expenses associated with attracting and retaining qualified
        personnel;

    --  increases in expenses due to fuel price increases or fuel
        supply shortages;

    --  the effect that fluctuating commodity prices may have on our
        operating revenues and expenses;

    --  the general effects of a weak economy, including the resulting
        decreases in volumes of waste generated;

    --  external factors beyond our control, such as higher interest
        rates and the possible inability of insurers to meet their
        obligations, both of which may cause increased expenses;

    --  the effect the weather has on our quarter to quarter results,
        as well as the effect of extremely harsh weather on our
        operations;

    --  possible changes in our estimates of site remediation
        requirements, final capping, closure and post-closure
        obligations, compliance and regulatory developments;

    --  the possible impact of regulations on our business, including
        the cost to comply with regulatory requirements and the
        potential liabilities associated with disposal operations;

    --  our ability to obtain and maintain permits needed to operate
        our facilities;

    --  the effect of limitations or bans on disposal or
        transportation of out-of-state waste or certain categories of
        waste;

    --  possible charges against earnings as a result of shut-down
        operations, uncompleted development or expansion projects or
        other events;

    --  the effects that trends toward requiring recycling, waste
        reduction at the source and prohibiting the disposal of
        certain types of wastes could have on volumes of waste going
        to landfills and waste-to-energy facilities;

    --  possible diversions of management's attention and increases in
        operating expenses due to efforts by labor unions to organize
        our employees;

    --  the outcome of litigation or threatened litigation;

    --  the need for additional capital if cash flows are less than we
        expect or capital expenditures are more than we expect, and
        the possibility that we cannot obtain additional capital on
        acceptable terms if needed;

    --  possible errors or problems upon implementation of new
        information technology systems; and

    --  possible fluctuations in quarterly results of operations or
        adverse impacts on our results of operations as a result of
        the adoption of new accounting standards or interpretations.

Additional information regarding these and/or other factors that could materially affect results and the accuracy of the forward-looking statements contained herein may be found in Part I, Item 1 of the Company's Annual Report on Form 10-K for the year ended December 31, 2004 and Part II of the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2005.


                        Waste Management, Inc.
           Condensed Consolidated Statements of Operations
               (In Millions, Except Per Share Amounts)
                             (Unaudited)

                                                           Quarters
                                                        Ended June 30,
                                                       ---------------
                                                         2005    2004
                                                       ------- -------

 Operating revenues                                    $3,289  $3,138
                                                       ------- -------

 Costs and expenses:
    Operating (exclusive of depreciation
      and amortization shown below)                     2,173   2,040
    Selling, general and administrative                   313     317
    Depreciation and amortization                         346     348
    Asset impairments and unusual items                    (6)     (9)
                                                       ------- -------
                                                        2,826   2,696
                                                       ------- -------
 Income from operations                                   463     442
                                                       ------- -------

 Other income (expense):
    Interest expense                                     (128)   (119)
    Interest income                                         6       7
    Equity in net losses of unconsolidated entities       (26)    (24)
    Minority interest                                     (11)     (9)
    Other, net                                              1       -
                                                       ------- -------
                                                         (158)   (145)
                                                       ------- -------

 Income before income taxes                               305     297
 Provision for (benefit from) income taxes               (222)     81
                                                       ------- -------
 Net income                                            $  527  $  216
                                                       ======= =======


 Basic earnings per common share                       $ 0.93  $ 0.37
                                                       ======= =======

 Diluted earnings per common share                     $ 0.92  $ 0.37
                                                       ======= =======

 Basic common shares outstanding                        566.3   580.2
                                                       ======= =======

 Diluted common shares outstanding                      570.1   585.4
                                                       ======= =======

 Cash dividends per common share                       $ 0.20  $ 0.19
                                                       ======= =======


                        Waste Management, Inc.
                          Earnings Per Share
               (In Millions, Except Per Share Amounts)
                             (Unaudited)

                                                           Quarters
                                                        Ended June 30,
                                                       ---------------
                                                         2005    2004
                                                       ------- -------

 EPS Calculation:

 Diluted net income                                    $  527  $  216
                                                       ======= =======


 Number of common shares outstanding at end of period   563.0   580.0
 Effect of using weighted average common shares
  outstanding                                             3.3     0.2
                                                       ------- -------
 Weighted average basic common shares outstanding       566.3   580.2
 Dilutive effect of equity-based compensation
  awards, warrants and other contingently issuable
  shares                                                  3.8     5.2
                                                       ------- -------
 Weighted average diluted common shares outstanding     570.1   585.4
                                                       ======= =======



 Basic earnings per common share                       $ 0.93  $ 0.37
                                                       ======= =======

 Diluted earnings per common share                     $ 0.92  $ 0.37
                                                       ======= =======


                        Waste Management, Inc.
            Condensed Consolidated Statements of Operations
                (In Millions, Except Per Share Amounts)
                              (Unaudited)

                                                         Six Months
                                                        Ended June 30,
                                                       ---------------
                                                         2005    2004
                                                        ------  ------

Operating revenues                                     $6,327  $6,034
                                                        ------  ------

Costs and expenses:
 Operating (exclusive of depreciation
  and amortization shown below)                         4,217   3,960
 Selling, general and administrative                      643     633
 Depreciation and amortization                            667     673
 Asset impairments and unusual items                      (29)    (18)
                                                        ------  ------
                                                        5,498   5,248
                                                        ------  ------
Income from operations                                    829     786
                                                        ------  ------

Other income (expense):
 Interest expense                                        (244)   (232)
 Interest income                                           12      10
 Equity in net losses of unconsolidated entities          (52)    (43)
 Minority interest                                        (21)    (16)
 Other, net                                                 1      (2)
                                                        ------  ------
                                                         (304)   (283)
                                                        ------  ------

Income before income taxes and cumulative effect of
 change in accounting principle                           525     503
Provision for (benefit from) income taxes                (152)    143
                                                        ------  ------
Income before cumulative effect of change in
 accounting principle                                     677     360
Cumulative effect of change in accounting principle,
 net of income tax expense of $5 in 2004                    -       8
                                                        ------  ------
Net income                                             $  677  $  368
                                                        ======  ======


Basic earnings per common share:
 Income before cumulative effect of change in
  accounting principle                                 $ 1.19  $ 0.62
 Cumulative effect of change in accounting
  principle                                                 -    0.01
                                                        ------  ------
 Net income                                            $ 1.19  $ 0.63
                                                        ======  ======


Diluted earnings per common share:
 Income before cumulative effect of change in
  accounting principle                                 $ 1.18  $ 0.62
 Cumulative effect of change in accounting
  principle                                                 -    0.01
                                                        ------  ------
 Net income                                            $ 1.18  $ 0.63
                                                        ======  ======

Basic common shares outstanding                         567.6   578.8
                                                        ======  ======

Diluted common shares outstanding                       571.3   584.1
                                                        ======  ======

Cash dividends per common share                        $ 0.40  $ 0.38
                                                        ======  ======


                        Waste Management, Inc.
                          Earnings Per Share
                (In Millions, Except Per Share Amounts)
                              (Unaudited)

                                                         Six Months
                                                        Ended June 30,
                                                       ---------------
                                                         2005    2004
                                                        ------  ------
EPS Calculation:

Income before cumulative effect of change in
 accounting principle                                  $  677  $  360
Cumulative effect of change in accounting principle         -       8
                                                        ------  ------
Net income                                             $  677  $  368
                                                        ======  ======

Number of common shares outstanding at end of period    563.0   580.0
 Effect of using weighted average common shares
  outstanding                                             4.6    (1.2)
                                                        ------  ------
Weighted average basic common shares outstanding        567.6   578.8
 Dilutive effect of equity-based compensation awards,
  warrants and other contingently issuable shares         3.7     5.3
                                                        ------  ------
Weighted average diluted common shares                  571.3   584.1
                                                        ======  ======

Basic earnings per common share:
 Income before cumulative effect of change in
  accounting principle                                 $ 1.19  $ 0.62
 Cumulative effect of change in accounting
  principle                                                 -    0.01
                                                        ------  ------
 Net income                                            $ 1.19  $ 0.63
                                                        ======  ======
Diluted earnings per common share:
 Income before cumulative effect of change in
  accounting principle                                 $ 1.18  $ 0.62
 Cumulative effect of change in accounting
  principle                                                 -    0.01
                                                        ------  ------
 Net income                                            $ 1.18  $ 0.63
                                                        ======  ======


                        Waste Management, Inc.
                 Condensed Consolidated Balance Sheets
                             (In Millions)

                                               June 30,   December 31,
                                                 2005        2004
                                              ----------- ------------
                                              (Unaudited)
 Assets

 Current assets:
   Cash and cash equivalents                        $481         $424
   Receivables, net                                1,922        1,949
   Other                                             424          446
                                              ----------- ------------
     Total current assets                          2,827        2,819

 Property and equipment, net                      11,309       11,476
 Goodwill                                          5,351        5,301
 Other intangible assets, net                        151          152
 Other assets                                      1,056        1,157
                                              ----------- ------------
     Total assets                                $20,694      $20,905
                                              =========== ============


 Liabilities and Stockholders' Equity

 Current liabilities:
   Accounts payable, accrued liabilities, and
     deferred revenues                            $2,538       $2,821
   Current portion of long-term debt                 215          384
                                              ----------- ------------
     Total current liabilities                     2,753        3,205

 Long-term debt, less current portion              8,216        8,182
 Other liabilities                                 3,234        3,265
                                              ----------- ------------
     Total liabilities                            14,203       14,652

 Minority interest in subsidiaries and
  variable interest entities                         294          282
 Stockholders' equity                              6,197        5,971
                                              ----------- ------------
     Total liabilities and stockholders'
      equity                                     $20,694      $20,905
                                              =========== ============

Note: Prior year information has been reclassified to conform to
      2005 presentation.


                        Waste Management, Inc.
            Condensed Consolidated Statements of Cash Flows
                             (In Millions)
                              (Unaudited)

                                                         Six Months
                                                        Ended June 30,
                                                       ---------------
                                                         2005    2004
                                                       -------- ------

Cash flows from operating activities:
  Net income                                              $677   $368
  Adjustments to reconcile net income to net cash
   provided by operating activities:
      Cumulative effect of change in accounting principle    -     (8)
      Depreciation and amortization                        667    673
      Other                                                  7    134
      Change in operating assets and liabilities, net
       of effects of acquisitions and divestitures        (248)  (148)
                                                       -------- ------
Net cash provided by operating activities                1,103  1,019
                                                       -------- ------

Cash flows from investing activities:
  Acquisitions of businesses, net of cash acquired         (91)   (98)
  Capital expenditures                                    (493)  (526)
  Purchases of short-term investments                     (225)  (933)
  Proceeds from sales of short-term investments            202    768
  Net receipts from restricted funds, business
   divestitures, asset sales and other                     314    244
                                                       -------- ------
Net cash used in investing activities                     (293)  (545)
                                                       -------- ------

Cash flows from financing activities:
  New borrowings                                             8    348
  Debt repayments                                         (234)  (369)
  Common stock repurchases                                (278)  (108)
  Cash dividends                                          (228)  (218)
  Exercise of common stock options and warrants             51    120
  Other, net                                               (73)   (71)
                                                       -------- ------
Net cash used in financing activities                     (754)  (298)
                                                       -------- ------

Effect of exchange rate changes on cash and cash
 equivalents                                                 1     (2)
                                                       -------- ------

Increase in cash and cash equivalents                       57    174
Cash and cash equivalents at beginning of period           424    217
                                                       -------- ------
Cash and cash equivalents at end of period                $481   $391
                                                       ======== ======

Note: Prior year information has been reclassified to conform to 2005
      presentation.


                        Waste Management, Inc.
                          Summary Data Sheet
                     (Dollar amounts in Millions)
                              (Unaudited)

                                           Quarters Ended
                                     ---------------------------
                                     June 30, March 31, June 30,
                                       2005     2005     2004
                                     -------- -------- --------
Operating Revenues by Lines of Business
---------------------------------------

  NASW:
    Collection                         $2,168  $2,057  $2,059
    Landfill                              791     676     773
    Transfer                              463     387     441
    Wheelabrator                          214     202     211
    Recycling and other                   301     287     271
    Intercompany                         (648)   (571)   (617)
                                       ------- ------- -------
       Operating revenues              $3,289  $3,038  $3,138
                                       ======= ======= =======

Internal Growth of Operating Revenues
 from Comparable Prior Periods
-------------------------------------

  Internal growth                         4.0%    4.0%    4.6%
  Less: Yield changes due to recycling
   commodities, electricity (IPP)
   and fuel surcharge                     0.7%    0.9%    1.7%
                                       ------- ------- -------
       Adjusted internal growth           3.3%    3.1%    2.9%
                                       ======= ======= =======

Acquisition Summary (a)
-----------------------

  Gross annualized revenue acquired       $11     $97     $27
                                       ======= ======= =======

  Total consideration                     $10    $100     $25
                                       ======= ======= =======

  Cash paid for acquisitions               $2     $85     $23
                                       ======= ======= =======

Recycling Segment Supplemental Data (b)
---------------------------------------

  Operating revenues                     $203    $196    $184
                                       ======= ======= =======

  Operating expenses (exclusive of
   depreciation and amortization)        $173    $167    $154
                                       ======= ======= =======


                                        Quarters Ended    Six Months
                                           June 30,     Ended June 30,
                                       --------------- ---------------
                                         2005    2004    2005    2004
                                       ------- ------- ------- -------
Free Cash Flow Analysis (c)
---------------------------

Net cash provided by operating
 activities                              $595    $549  $1,103  $1,019
Capital expenditures                     (308)   (345)   (493)   (526)
Proceeds from divestitures of
 businesses, net of cash divested,
 and other sales of assets                 27      34     124      56
                                       ------- ------- ------- -------
Free cash flow                           $314    $238    $734    $549
                                       ======= ======= ======= =======

(a) Represents amounts associated with business acquisitions
    consummated during the indicated periods.

(b) Information provided is after the elimination of intercompany
    revenues and related expenses.

(c) The summary of free cash flows has been prepared to highlight and
    facilitate understanding of the principal cash flow elements. Free
    cash flow is not a measure of financial performance under
    generally accepted accounting principles and is not intended to
    replace the consolidated statement of cash flows that was prepared
    in accordance with generally accepted accounting principles. Our
    current free cash flow forecast confirms our expectations that
    full-year 2005 free cash flow will be in the range of $1.1 billion
    to $1.2 billion, based on estimated net cash provided by operating
    activities in the range of $2.25 billion to $2.35 billion, capital
    expenditures of between $1.25 billion and $1.35 billion, and
    proceeds from divestitures, net of cash divested and other sales
    of assets of $125 million to $150 million.


                        Waste Management, Inc.
                          Summary Data Sheet
                     (Dollar amounts in Millions)
                             (Unaudited)

                                                 Quarters Ended
                                           ---------------------------
                                           June 30, March 31, June 30,
                                             2005     2005     2004
                                            -------  -------  -------
Balance Sheet Data
------------------

Cash and cash equivalents (a)              $   481   $   441  $   391
                                            =======   =======  =======

Debt-to-total capital ratio:
   Long-term indebtedness, including
    current portion                        $ 8,431   $ 8,386  $ 8,722
   Total equity (a)                          6,197     5,943    5,792
                                            -------   -------  -------
     Total capital                         $14,628   $14,329  $14,514
                                            =======   =======  =======

   Debt-to-total capital (a)                  57.6%     58.5%    60.1%
                                            =======   =======  =======

Capitalized interest (b)                       ($1)  $     3  $     5
                                            =======   =======  =======


Other Operational Data
----------------------

Internalization of waste, based on
 disposal costs                               65.3%     65.1%    65.0%
                                            =======   =======  =======

Total landfill disposal volumes (tons in
 millions) (a)                                32.3      28.0     31.5
Total waste-to-energy disposal volumes
 (tons in millions) (a)                        2.0       1.9      2.0
                                            -------   -------  -------
   Total disposal volumes (tons in
    millions)                                 34.3      29.9     33.5
                                            =======   =======  =======

Active landfills                               286       285      290
                                            =======   =======  =======

Landfills reporting volume                     265       264      268
                                            =======   =======  =======


Amortization and SFAS No. 143 Expenses
 for Landfills Included in Operating
 Groups
--------------------------------------

Non - SFAS No. 143 amortization expense    $ 102.3   $  87.7  $ 104.8
Amortization expense related to SFAS No.
 143 obligations                              19.7      14.0     23.5
                                            -------   -------  -------
   Total amortization expense                122.0     101.7    128.3
Accretion and other related expense           12.8      13.1     13.0
                                            -------   -------  -------
   Landfill amortization, accretion and
    other related expense                  $ 134.8   $ 114.8  $ 141.3
                                            =======   =======  =======

(a) Prior period information has been reclassified to conform to 2005
    presentation.

(b) The quarter ended June 30, 2005 includes the reversal of $5
    million of previously recorded capitalized interest associated
    with certain projects that did not qualify for interest
    capitalization.


    CONTACT: Waste Management, Inc.
             Greg Nikkel, 713-265-1358 (Analysts)
              or
             Lynn Brown, 713-394-5093 (Media)
             Web site: http://www.WM.com

    SOURCE: Waste Management, Inc.