WASTE MANAGEMENT INC /DE/
10-Q/A, 1998-06-09
REFUSE SYSTEMS
Previous: WASTE MANAGEMENT INC /DE/, 10-Q/A, 1998-06-09
Next: WASTE MANAGEMENT INC /DE/, S-3, 1998-06-09



<PAGE>
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                                 FORM 10-Q/A
(MARK ONE)
  X   QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
- ----  EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1997

- ----  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM __________ TO_________


                         Commission file number 1-7327


                            WASTE MANAGEMENT, INC.
            (Exact name of Registrant as specified in its charter)



              Delaware                                36-2660763
   (State or other jurisdiction of                 (I.R.S. Employer
   incorporation or organization)                 Identification No.)


           3003 Butterfield Road,
            Oak Brook, Illinois                          60523
  (Address of principal executive office)             (Zip Code)

      Registrant's telephone number, including area code:  (630) 572-8800


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that Registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days.
                            Yes  X             No 
                                ---               ---
   
         Shares of Registrant's Common Stock, $1 par value, issued and
                 outstanding, at July 31, 1997 -- 454,593,714
(excluding 10,886,361 shares held in the Waste Management, Inc. Employee Stock
                                Benefit Trust)
                                        
================================================================================
<PAGE>

                    WASTE MANAGEMENT, INC. AND SUBSIDIARIES


                                     INDEX
                                     -----

                                                                            PAGE
                                                                            ----
PART I. Financial Information:*

Consolidated balance sheets as of December 31, 1996, and
     June 30, 1997........................................................    3

Consolidated statements of income for the three months and six months
     ended June 30, 1996 and 1997.........................................    5

Consolidated statements of stockholders' equity for the six months
     ended June 30, 1996 and 1997.........................................    6

Consolidated statements of cash flows for the six months
     ended June 30, 1996 and 1997.........................................    8

Notes to consolidated financial statements................................   10

Management's discussion and analysis of results of operations
     and financial condition..............................................   20

PART II.  Other Information**

*     As amended.  See Notes to Consolidated Financial Statements.
**    Part II was not amended and, accordingly, is not included herein.

                                 ******

                                       2
<PAGE>
 
<TABLE>
<CAPTION>

                                               PART I. FINANCIAL INFORMATION
                                          Waste Management, Inc. and Subsidiaries
                                                Consolidated Balance Sheets
                                                        (Unaudited)
                                                      (000's omitted)

                                                          Assets
                                                          ------
                                                                  Restated             Restated
                                                            --------------------  -------------------
                                                             December 31, 1996       June 30, 1997
                                                            --------------------  -------------------
CURRENT ASSETS:
<S>                                                       <C>                   <C>
  Cash and cash equivalents                                      $   323,288          $   435,136
  Short-term investments                                             319,338              145,009
  Accounts receivable, less reserve of $52,847 in 1996
   and $44,488 in 1997                                             1,650,719            1,553,507
  Employee receivables                                                10,084                8,847
  Parts and supplies                                                 135,417              137,905
  Costs and estimated earnings in excess of billings on
   uncompleted contracts                                             240,531              258,200
  Prepaid expenses                                                   119,273              130,009
                                                                 -----------          -----------
 
     Total Current Assets                                        $ 2,798,650          $ 2,668,613
                                                                 -----------          -----------
 
PROPERTY AND EQUIPMENT, at cost:
  Land, primarily disposal sites                                 $ 4,583,699          $ 4,525,413
  Buildings                                                        1,485,045            1,452,325
  Vehicles and equipment                                           7,454,460            7,216,984
  Leasehold improvements                                              85,431               85,955
                                                                 -----------          -----------
 
                                                                 $13,608,635          $13,280,677
 
  Less - Accumulated depreciation and amortization                (4,810,235)          (4,963,948)
                                                                 -----------          -----------
 
     Total Property and Equipment, Net                           $ 8,798,400          $ 8,316,729
                                                                 -----------          -----------
 
OTHER ASSETS:
  Intangible assets relating to acquired businesses,
   net                                                           $ 3,871,919          $ 3,695,473
  Net assets of continuing businesses held for sale                  227,351              240,515
  Sundry, including other investments                              1,387,257              951,507
                                                                 -----------          -----------
 
     Total Other Assets                                          $ 5,486,527          $ 4,887,495
                                                                 -----------          -----------
 
          Total Assets                                           $17,083,577          $15,872,837
                                                                 ===========          ===========
</TABLE>

     The accompanying notes are an integral part of these balance sheets.

                                       3
<PAGE>
 
<TABLE>
<CAPTION>

                                          Waste Management, Inc. and Subsidiaries
                                                Consolidated Balance Sheets
                                                        (Unaudited)
                                         (000's omitted except per share amounts)
                                           Liabilities and Stockholders' Equity

                                                                            Restated              Restated
                                                                       -------------------   -------------------
                                                                        December 31, 1996      June 30, 1997
                                                                       -------------------   ------------------- 
<S>                                                                    <C>                   <C> 
CURRENT LIABILITIES:
  Portion of long-term debt payable within one year                           $   553,493           $   802,243
  Accounts payable                                                                951,491               776,367
  Accrued expenses                                                              1,362,048             1,660,173
  Unearned revenue                                                                212,541               213,071
                                                                              -----------           -----------
          Total Current Liabilities                                           $ 3,079,573           $ 3,451,854
                                                                              -----------           -----------
 
DEFERRED ITEMS:
  Income taxes                                                                $   562,906           $   412,220
  Environmental liabilities                                                       673,492               729,783
  Other                                                                           723,112               649,345
                                                                              -----------           -----------
          Total Deferred Items                                                $ 1,959,510           $ 1,791,348
                                                                              -----------           -----------
 
LONG-TERM DEBT, less portion payable within one year                          $ 6,971,607           $ 6,520,035
                                                                              -----------           -----------
 
NET LIABILITIES OF DISCONTINUED OPERATIONS                                    $    57,874           $    60,014
                                                                              -----------           -----------
 
MINORITY INTEREST IN SUBSIDIARIES                                             $ 1,177,463           $ 1,146,670
                                                                              -----------           -----------
 
COMMITMENTS AND CONTINGENCIES
 
PUT OPTIONS                                                                   $    95,789           $         -
                                                                              -----------           -----------
 
STOCKHOLDERS' EQUITY:
  Preferred stock, $1 par value (issuable in
   series), 50,000,000 shares authorized; none
   outstanding during the periods                                             $         -           $         -
  Common stock, $1 par value; 1,500,000,000 shares             
   authorized; 507,101,774 shares issued in 1996 and 1997                         507,102               507,102
  Additional paid-in capital                                                      887,026               978,156
  Cumulative translation adjustment                                               (79,213)             (188,879)
  Retained earnings                                                             3,228,346             3,276,677
                                                                              -----------           -----------
                                                               
                                                                              $ 4,543,261           $ 4,573,056
 
  Less:  Treasury stock; 12,782,864 shares in 1996 and       
          41,668,633 in 1997, at cost                                             419,871             1,286,350
         1988 Employee Stock Ownership Plan                                         6,396                 3,063
         Employee Stock Benefit Trust; 10,886,361                   
          shares in 1996 and 1997, at market                                      353,807               349,724
         Minimum pension liability                                                 18,885                18,885
         Restricted Stock unearned compensation                                     2,541                12,118
                                                                              -----------           -----------
 
          Total Stockholders' Equity                                          $ 3,741,761           $ 2,902,916
                                                                              -----------           -----------
 
            Total Liabilities and Stockholders' Equity                        $17,083,577           $15,872,837
                                                                              ===========           ===========
</TABLE>


      The accompanying notes are an integral part of these balance sheets.

                                       4
<PAGE>
                    Waste Management, Inc. and Subsidiaries
                    
                       Consolidated Statements of Income

               For the Three Months and Six Months Ended June 30

                                  (Unaudited)

                   (000's omitted except per share amounts)
                                        
<TABLE>
<CAPTION>
                                                                                   Restated                      Restated
                                                                           -------------------------     -------------------------
                                                                                 Three Months                   Six Months
                                                                                 Ended June 30                 Ended June 30
                                                                           -------------------------     -------------------------
                                                                              1996           1997           1996           1997
                                                                           ----------     ----------     ----------     ----------
<S>                                                                        <C>            <C>            <C>            <C>    
REVENUE                                                                    $2,330,994     $2,333,308     $4,475,473     $4,538,293
                                                                           ----------     ----------     ----------     ----------
  Operating expenses                                                       $1,701,441     $1,715,507     $3,234,159     $3,413,035
  Special charge                                                                    -            917              -         16,833
  Asset impairment loss                                                        11,744         46,873         11,862         52,778
  Selling and administrative expenses                                         259,611        257,106        521,432        506,922
  Interest expense                                                            111,707        111,143        220,430        226,198
  Interest income                                                              (6,421)       (10,069)       (12,661)       (22,431)
  Minority interest                                                            29,518         27,943         55,961         55,018
  (Income) loss from continuing operations held for sale,                  
    net of minority interest                                                   (3,811)         4,249         (4,983)         4,130
  Sundry income, net                                                          (17,623)       (32,387)       (40,308)      (167,832)
                                                                           ----------     ----------     ----------     ----------
  Income from continuing operations before income taxes                    $  244,828     $  212,026     $  489,581     $  453,642
  Provision for income taxes                                                  130,770        127,912        241,952        255,143
                                                                           ----------     ----------     ----------     ----------
Income from continuing operations                                          $  114,058     $   84,114     $  247,629     $  198,499
 
Discontinued operations:
  Income from operations, less applicable income taxes
   and minority interest of $1,856 and $6,353 for the 3 months  
   and 6 months, respectively, ended June 30, 1996                                842              -          5,219              -
  Income from gain on disposal or from reserve adjustment, net of
   applicable income taxes and minority interest of $23,925 and  
   $25,455 for the 3 months and 6 months, respectively, ended    
   June 30, 1996, and $82,080 and $82,073 for the 3 months and 
   6 months, respectively, ended June 30, 1997                                 19,670          7,561         20,140          8,208
                                                                           ----------     ----------     ----------     ----------
NET INCOME                                                                 $  134,570     $   91,675     $  272,988     $  206,707
                                                                           ==========     ==========     ==========     ==========
AVERAGE COMMON AND COMMON EQUIVALENT SHARES OUTSTANDING                       496,031        466,276        492,593        475,498
                                                                           ==========     ==========     ==========     ==========
EARNINGS PER COMMON AND COMMON EQUIVALENT SHARE
  Continuing operations                                                    $     0.23     $     0.18     $     0.50     $     0.42
  Discontinued operations                                                        0.04           0.02           0.05           0.01
                                                                           ----------     ----------     ----------     ----------
NET INCOME                                                                 $     0.27     $     0.20     $     0.55     $     0.43
                                                                           ==========     ==========     ==========     ==========
DIVIDENDS DECLARED PER SHARE                                               $     0.16     $     0.17     $     0.31     $     0.33
                                                                           ==========     ==========     ==========     ==========
</TABLE>
       The accompanying notes are an integral part of these statements.

                                       5
<PAGE>
 

                    Waste Management, Inc. and Subsidiaries
                                        
                Consolidated Statement of Stockholders' Equity
                                        
                    For the Six Months Ended June 30, 1996
                                        
                                  (Unaudited)
                                        
                   (000's omitted except per share amounts)
                                        
<TABLE>
<CAPTION>
                                                           Additional  Cumulative
                                                  Common    Paid-In    Translation   Retained    Treasury
                                                  Stock     Capital    Adjustment    Earnings     Stock
                                                 --------  ----------  -----------  ----------  ----------
<S>                                              <C>       <C>         <C>          <C>         <C>
Balance, January 1, 1996                         $498,817  $  438,816    $(102,943) $3,582,861  $        -
Net income for the period (restated)                    -           -            -     272,988           -
Cash dividends ($.31 per share)                         -           -            -    (153,222)          -
Dividends paid to Employee Stock Benefit Trust          -       3,460            -      (3,460)          -
Stock repurchase (5,000,000 shares)                     -           -            -           -     168,305
Stock issued upon exercise of stock options           217      (7,332)           -           -     (25,617)
Treasury stock received in connection with
  exercise of stock options                             -           -            -           -         791
Tax benefit of non-qualified stock options
  exercised                                             -       4,999            -           -           -
Contribution to 1988 Employee Stock
  Ownership Plan                                        -           -            -           -           -
Treasury stock received as settlement for
  claims                                                -           -            -           -       2,400
Common stock issued upon conversion of
  Liquid Yield Option Notes                           107       1,893            -           -           -
Common stock issued for acquisitions                7,957     226,222            -           -           -
Common stock purchased through
  non-qualified deferred compensation plan              -       6,123            -           -           -
Temporary equity related to put options                 -    (135,957)           -           -           -
Proceeds from sale of put options                       -      14,774            -           -           -
Adjustment of Employee Stock Benefit Trust
  to market value                                       -      34,999            -           -           -
Cumulative translation adjustment of
  Foreign currency statements                           -           -       (5,587)          -           -
                                                 --------  ----------  -----------  ----------  ----------

Balance, June 30, 1996 (restated)                $507,098  $  587,997  $  (108,530) $3,699,167  $  145,879
                                                 ========  ==========  ===========  ==========  ==========
</TABLE>
<TABLE>
<CAPTION>
                                                   1988
                                                 Employee   Employee
                                                   Stock     Stock     Minimum
                                                 Ownership  Benefit    Pension
                                                   Plan      Trust    Liability
                                                 ---------  --------  ---------
<S>                                              <C>        <C>       <C>
Balance, January 1, 1996                         $  13,062  $350,151  $  11,692
Net income for the period (restated)                     -         -          -
Cash dividends ($.31 per share)                          -         -          -
Dividends paid to Employee Stock Benefit Trust           -         -          -
Stock repurchase (5,000,000 shares)                      -         -          -
Stock issued upon exercise of stock options              -   (28,622)         -
Treasury stock received in connection with
  exercise of stock options                              -         -          -
Tax benefit of non-qualified stock options
  exercised                                              -         -          -
Contribution to 1988 Employee Stock
  Ownership Plan                                    (3,333)        -          -
Treasury stock received as settlement for
  claims                                                 -         -          -
Common stock issued upon conversion of
  Liquid Yield Option Notes                              -         -          -
Common stock issued for acquisitions                     -         -          -
Common stock purchased through
  non-qualified deferred compensation plan               -         -          -
Temporary equity related to put options                  -         -          -
Proceeds from sale of put options                        -         -          -
Adjustment of Employee Stock Benefit Trust
  to market value                                        -    34,999          -
Cumulative translation adjustment of
  Foreign currency statements                            -         -          -
                                                 ---------  --------  ---------

Balance, June 30, 1996 (restated)                $   9,729  $356,528  $  11,692
                                                 =========  ========  =========
</TABLE>

The accompanying notes are an integral part of this statement.

                                       6
<PAGE>
                    Waste Management, Inc. and Subsidiaries

                Consolidated Statement of Stockholders' Equity

                    For the Six Months Ended June 30, 1997

                                  (Unaudited)

                   (000's omitted except per share amounts)
<TABLE>
<CAPTION>
                                                           Additional  Cumulative
                                                  Common    Paid-In    Translation   Retained    Treasury
                                                  Stock     Capital    Adjustment    Earnings     Stock
                                                 --------  ----------  -----------  ----------  ----------
<S>                                              <C>       <C>         <C>          <C>         <C>
Balance, January 1, 1997                         $507,102  $  887,026  $   (79,213) $3,228,346  $  419,871
Net income for the period (restated)                    -           -            -     206,707           -
Cash dividends ($.33 per share)                         -           -            -    (154,784)          -
Dividends paid to Employee Stock Benefit Trust          -       3,592            -      (3,592)          -
Stock repurchase (30,000,000 shares)                    -           -            -           -     902,629
Stock issued upon exercise of stock options
  and grant of restricted stock                         -      (5,976)           -           -     (35,951)
Compensation paid with stock Options                    -         701            -           -           -
Tax benefit of non-qualified stock options
  exercised                                             -       1,950            -           -           -
Unearned compensation related to issuance of
  restricted stock to employees                         -           -            -           -           -
Earned compensation related to restricted
  stock (net of reversals on forfeited shares)          -           -            -           -           -
Contribution to 1988 Employee Stock
  Ownership Plan                                        -           -            -           -           -
Treasury stock received as settlement for claims        -           -            -           -         141
Common stock issued upon conversion of
  Liquid Yield Option Notes                             -        (124)           -           -        (340)
Temporary equity related to put options                 -      95,789            -           -           -
Settlement of put options                               -      (1,605)           -           -           -
Common stock purchased through Non-qualified
  deferred Compensation plan                            -       1,387            -           -           -
Adjustment of Employee Stock Benefit Trust
  to market value                                       -      (4,083)           -           -           -
Unrealized loss on securities to be sold                -        (501)           -           -           -
Cumulative translation adjustment of
  foreign currency statements                           -           -     (109,666)          -           -
                                                 --------  ----------  -----------  ----------  ----------

Balance, June 30, 1997 (restated)                $507,102  $  978,156  $  (188,879) $3,276,677  $1,286,350
                                                 ========  ==========  ===========  ==========  ==========
</TABLE>
<TABLE>
<CAPTION>
                                                   1988
                                                 Employee   Employee              Restricted
                                                   Stock     Stock     Minimum      Stock -
                                                 Ownership  Benefit    Pension     Unearned
                                                   Plan      Trust    Liability  Compensation
                                                 ---------  --------  ---------  ------------
<S>                                              <C>        <C>       <C>        <C>
Balance, January 1, 1997                         $   6,396  $353,807  $  18,885  $      2,541
Net income for the period (restated)                     -         -          -             -
Cash dividends ($.33 per share)                          -         -          -             -
Dividends paid to Employee Stock Benefit Trust           -         -          -             -
Stock repurchase (30,000,000 shares)                     -         -          -             -
Stock issued upon exercise of stock options
  and grant of restricted stock                          -         -          -             -
Compensation paid with stock Options                     -         -          -             -
Tax benefit of non-qualified stock options
  exercised                                              -         -          -             -
Unearned compensation related to issuance of
  restricted stock to employees                          -         -          -        10,001
Earned compensation related to restricted
  stock (net of reversals on forfeited shares)           -         -          -          (424)
Contribution to 1988 Employee Stock
  Ownership Plan                                    (3,333)        -          -             -
Treasury stock received as settlement for claims         -         -          -             -
Common stock issued upon conversion of
  Liquid Yield Option Notes                              -         -          -             -
Temporary equity related to put options                  -         -          -             -
Settlement of put options                                -         -          -             -
Common stock purchased through Non-qualified
  deferred Compensation plan                             -         -          -             -
Adjustment of Employee Stock Benefit Trust
  to market value                                        -    (4,083)         -             -
Unrealized loss on securities to be sold                 -         -          -             -
Cumulative translation adjustment of
  foreign currency statements                            -         -          -             -
                                                 ---------  --------  ---------  ------------

Balance, June 30, 1997 (restated)                $   3,063  $349,724  $  18,885  $     12,118
                                                 =========  ========  =========  ============
</TABLE>

The accompanying notes are an integral part of this statement.

                                       7
<PAGE>

                    Waste Management, Inc. and Subsidiaries

                     Consolidated Statements of Cash Flows

                       For the Six Months Ended June 30
                                  (Unaudited)
                                (000's omitted)
<TABLE>
<CAPTION>

                                                                                  Restated
                                                                         --------------------------
                                                                              1996          1997
                                                                         -----------   ------------
<S>                                                                      <C>           <C>
Cash flows from operating activities:
  Net income for the period                                              $  272,988    $   206,707
  Adjustments to reconcile net income to net cash provided
    by operating activities:
      Depreciation and amortization                                         529,726        499,234
      Provision for deferred income taxes                                    84,237       (212,160)
      Undistributed earnings of equity investee                             (17,539)        10,385
      Minority interest in subsidiaries                                      57,302         54,569
      Interest on Liquid Yield Option Notes (LYONs) and
        Subordinated Notes                                                   11,234         10,976
      Contribution to 1988 Employee Stock Ownership Plan                      3,333          3,333
      Special charges                                                             -         16,833
      Asset impairment loss                                                  11,862         52,778
      Income on disposal of discontinued operations or
        reserve adjustments, net of tax and minority interest               (20,140)        (8,208)
      Gain on disposition of businesses and assets                                -       (171,194)

Changes in assets and liabilities, excluding effects of
  acquired or divested companies:
     Receivables, net                                                       (26,941)        49,904
     Other current assets                                                   (37,931)       (43,588)
     Sundry other assets                                                     58,878        (44,167)
     Accounts payable                                                      (116,620)      (152,753)
     Accrued expenses and unearned revenue                                  (68,138)       456,282
     Deferred items                                                         (55,655)      (133,511)
     Other, net                                                               9,499        (22,931)
                                                                         -----------   ------------

Net cash provided by operating activities                                $  696,095    $   572,489
                                                                         -----------   ------------
Cash flows from investing activities:
  Short-term investments                                                 $    8,371    $  (139,990)
  Capital expenditures                                                     (553,901)      (347,204)
  Proceeds from asset monetization program                                  146,901      1,329,284
  Cost of acquisitions, net of cash acquired                                (57,911)       (34,800)
  Other investments                                                         (21,089)        (5,300)
  Acquisition of minority interests                                        (329,653)       (67,625)
                                                                         -----------   ------------
Net cash obtained from (used for) investing activities                   $ (807,282)   $   734,365
                                                                         -----------   ------------
Cash flows from financing activities:
  Cash dividends                                                         $ (153,222)   $  (154,784)
  Proceeds from issuance of indebtedness                                  1,360,627        529,450
  Repayments of indebtedness                                               (906,535)      (677,692)
  Proceeds from exercise of stock options, net                               46,333         29,975
  Contributions from minority interests                                       3,680              -
  Other distributions to minority stockholders by affiliated
    companies                                                                (8,761)       (17,721)
  Stock repurchases                                                        (168,305)      (902,629)
  Proceeds from sale of put options                                          14,774              -
  Settlement of put options                                                       -         (1,605)
                                                                         -----------   ------------
Net cash obtained from (used for) financing activities                   $  188,591    $(1,195,006)
                                                                         -----------   ------------

Net increase in cash and cash equivalents                                 $  77,404    $   111,848
Cash and cash equivalents at beginning of period                            169,541        323,288
                                                                         -----------   ------------
Cash and cash equivalents at end of period                                $ 246,945    $   435,136
                                                                         ===========   ============
</TABLE>

       The accompanying notes are an integral part of these statements.

                                       8
<PAGE>
 
                    Waste Management, Inc. and Subsidiaries

                     Consolidated Statements of Cash Flows

                       For the Six Months Ended June 30

                                  (Unaudited)

                                (000's omitted)

<TABLE> 
<CAPTION> 
                                                                        Restated
                                                               ___________________________

                                                                  1996            1997
                                                               ___________     ___________
<S>                                                            <C>             <C> 
Supplemental disclosure of cash flow information:
   Cash paid during the period for:
     Interest, net of amounts capitalized                      $   209,195     $   215,222  
     Income taxes, net of refunds received                         147,372         210,984

Supplemental schedule of noncash investing and financing
  activities: 
   LYONs converted into common stock of the Company            $     2,000     $       216
   Liabilities assumed in acquisitions of businesses                89,352          15,402
   Fair market value of Company stock issued for acquired
     Businesses                                                    234,179               -
   Marketable securities received from sale of discontinued
     Operations                                                          -          63,967
</TABLE> 
The Company considers cash and cash equivalents to include
currency on hand, demand deposits with banks and short-term
investments with maturities of less than three months when 
purchased.



       The accompanying notes are an integral part of these statements.




                                       9
<PAGE>
 
                    WASTE MANAGEMENT, INC. AND SUBSIDIARIES
                                        
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                              
                                  (Unaudited)
                                        
                              (Tables in millions)
                                        
The financial statements included herein have been prepared by Waste Management,
Inc. (the "Company) without audit, pursuant to the rules and regulations of the
Securities and Exchange Commission. Certain information and footnote disclosures
normally included in financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted pursuant to such
rules and regulations. A complete presentation of the Company's financial
statements, including the related notes, (as restated; see Note 1) for the year
ended December 31, 1996 is included in the Company's Consolidated Financial
Statements included in the Company's Annual Report on Form 10-K for the year
ended December 31, 1997. This includes a summary of the Company's accounting
policies. The financial information included herein reflects, in the opinion of
the Company, all adjustments (which include only normal recurring adjustments)
necessary to present fairly the financial position and results of operations for
the periods presented. The results for interim periods are not necessarily
indicative of results for the entire year.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect reported amounts of assets, liabilities, income and expenses and
disclosures of contingencies. Future events could alter such estimates in the
near term.

The financial statements included herein are filed as part of a Quarterly Report
on Form 10-Q/A to the Securities and Exchange Commission, which amends (for the
restatements and reclassifications discussed in Note 1) the previous Quarterly
Report on Form 10-Q for the quarterly period ended June 30, 1997 filed August 8,
1997. For subsequent updates and information regarding certain pending
transactions and events discussed in this Report and any additional developments
occurring subsequent to August 8, 1997, see the Company's Annual Report on Form
10-K for the year ended December 31, 1997, its Quarterly Report on Form 10-Q for
the quarterly period ended March 31, 1998, and its Reports on Form 8-K dated
January 5, January 29, February 24, March 11 and May 15, 1998 and the Form S-4
Registration Statement of USA Waste Services, Inc. filed with the Securities and
Exchange Commission on June 5, 1998 with respect to the proposed merger
transaction between the Company and USA Waste Services, Inc.

Note 1 - Restatements and Reclassifications -

In its 1997 Report on Form 10-K, the Company has restated and reclassified its
previously reported financial results for 1992 through 1997.  Unaudited
quarterly financial data for 1996 and the first three quarters of 1997 have also
been restated and reclassified.  Except as otherwise stated herein, all
information presented in this Report on Form 10-Q/A includes all such
restatements and reclassifications.

As a result of a comprehensive review begun in the third quarter of 1997, the
Company determined that certain items of expense were incorrectly reported in
previously issued financial statements.  These principally relate to vehicle,

                                      10
<PAGE>
 
equipment and container depreciation expense, capitalized interest and income
taxes. With respect to depreciation, the Company determined that incorrect
vehicle and container salvage values had been used, and errors had been made in
the expense calculations. The Company also concluded that capitalized interest
relating to landfill construction projects had been misstated. On January 1,
1995, the Company changed its accounting for capitalized interest, but the
cumulative "catch-up" charge was not properly recorded in the 1995 financial
statements, and errors were made in applying the new method in subsequent years.
Accordingly, capitalized interest for the interim periods from 1995 through the
third quarter of 1997 has been restated.

The prior period restatements also include earlier recognition of certain asset
value impairments (primarily related to land, landfill and recycling
investments) and of environmental liabilities (primarily related to remediation
and landfill closure and post-closure expense accruals including restatement of
purchase accounting).

The effect of such reclassifications, and the restatements discussed above on
the income statement line items for the second quarters and related year-to-date
periods, is shown in the following table. The Company's reclassifications and
restatements for the first quarters of 1996 and 1997 were indicated in the
Company's Report on Form 10-Q for the quarter ended March 31, 1998.

<TABLE>
<CAPTION>
                                                        Three Months                Six Months
                                                     Ended June 30, 1996       Ended June 30, 1996
                                                  ------------------------   ------------------------
                                                  Previously                 Previously
                                                   Reported    As Restated    Reported    As Restated
                                                  ----------   -----------   ----------   -----------
<S>                                              <C>           <C>           <C>          <C>
Revenue                                           $  2,331.0   $   2,331.0   $  4,475.5   $   4,475.5
Operating expenses                                   1,619.3       1,701.4      3,114.1       3,234.2
Special charges                                            -             -            -             -
Asset impairment loss                                      -          11.7            -          11.9
Selling and administrative expenses                    246.7         259.6        492.6         521.4
Interest, net                                           87.9         105.3        175.4         207.8
Minority interest                                       31.4          29.5         58.6          55.9
Income from continuing operations
  held for sale                                            -          (3.8)           -          (5.0)
Sundry income                                          (21.4)        (17.6)       (38.7)        (40.3)
Provision for income tax                               149.4         130.8        275.6         242.0
                                                  ----------   -----------   ----------   -----------
Income from continuing operations                 $    217.7   $     114.1   $    397.9   $     247.6
Discontinued operations                                  5.3          20.5         10.3          25.4
                                                  ----------   -----------   ----------   -----------
Net income                                        $    223.0   $     134.6   $    408.2   $     273.0
                                                  ==========   ===========   ==========   ===========
Average common and common
  equivalent  shares outstanding                       496.0         496.0        492.6         492.6
                                                  ==========   ===========   ==========   ===========
Earnings per common and common
 equivalent share --
    Continuing operations                         $     0.44   $      0.23   $     0.81   $      0.50
    Discontinued operations                             0.01          0.04         0.02          0.05
                                                  ----------   -----------   ----------   -----------
    Net income                                    $     0.45   $      0.27   $     0.83   $      0.55
                                                  ==========   ===========   ==========   ===========
</TABLE>

                                      11
<PAGE>
 
<TABLE>
<CAPTION>
                                                       Three Months                Six Months
                                                    Ended June 30, 1997        Ended June 30, 1997
                                                 ------------------------   ------------------------ 
                                                 Previously                 Previously
                                                  Reported    As Restated    Reported    As Restated
                                                 ----------   -----------   ----------   ----------- 
<S>                                              <C>          <C>           <C>          <C>
Revenue                                            $2,327.3      $2,333.3     $4,525.6      $4,538.3
Operating expenses                                  1,639.2       1,715.5      3,257.0       3,413.0
Special charges                                           -           0.9            -          16.8
Asset impairment loss                                     -          46.9            -          52.8
Selling and administrative expenses                   253.8         257.1        515.0         506.9
Interest, net                                          93.6         101.1        189.1         203.8
Minority interest                                      27.9          28.0         55.7          55.1
Loss from continuing operations held
  for sale                                                -           4.2            -           4.1
Sundry income                                         (32.5)        (32.4)      (166.4)       (167.8)
Provision for income tax                              170.1         127.9        321.6         255.1
                                                   --------      --------     --------      --------
Income from continuing operations                  $  175.2      $   84.1     $  353.6      $  198.5
Discontinued operations                                 0.8           7.6          0.8           8.2
                                                   --------      --------     --------      --------
Net income                                         $  176.0      $   91.7     $  354.4      $  206.7
                                                   ========      ========     ========      ========
 
Average common and common
  equivalent shares outstanding                       466.3         466.3        475.5         475.5
                                                   ========      ========     ========      ========
 
Earnings per common and common
  equivalent share --
     Continuing operations                         $   0.38      $   0.18     $   0.74      $   0.42
     Discontinued operations                              -          0.02         0.01          0.01
                                                   --------      --------     --------      --------
     Net income                                    $   0.38      $   0.20     $   0.75      $   0.43
                                                   ========      ========     ========      ========
</TABLE>

Note 2 - Income Taxes -

The following table sets forth the provision for income taxes for continuing
operations for the three months and six months ended June 30, 1996 and 1997:

<TABLE>
<CAPTION>
                                                Three Months                             Six Months
                                               Ended June 30                            Ended June 30
                                       ------------------------------           -----------------------------
                                        1996                   1997               1996                 1997
                                       -------               --------            -------             -------
<S>                                    <C>                   <C>                 <C>                 <C>
Currently payable                      $  93.5               $  327.6            $ 157.8             $ 467.3
Deferred                                  37.3                 (199.7)              84.2              (212.2)
                                       -------               --------           --------             -------

                                       $ 130.8               $  127.9            $ 242.0             $ 255.1
                                       =======               ========           ========             =======

</TABLE>

The negative deferred tax provision for the three months and six months ended
June 30, 1997, is primarily due to previously deferred taxes becoming payable as
a result of the Company's asset monetization program.

Note 3 - Business Acquisitions and Divestitures -

During the six months ended June 30, 1996, the Company and its principal
subsidiaries acquired 67 businesses for $57.9 million in cash (net of cash
acquired) and notes, $34.9 million of debt assumed, and 8.0 million shares of
the Company's common stock. These acquisitions were accounted for as purchases.
                                 
                                      12
<PAGE>
 
During the six months ended June 30, 1997, the Company and its principal
subsidiaries acquired 20 businesses for $34.8 million in cash and notes and
$14.5 million of debt assumed. These acquisitions were accounted for as
purchases. The pro forma effect of the acquisitions made during 1996 and 1997 is
not material.

On June 20, 1997, the Company announced an offer to acquire, for $15 per share
in cash, all of the outstanding shares of Wheelabrator Technologies Inc. ("WTI")
it did not already own. At the time, the Company owned approximately 67% of the
156.6 million outstanding WTI shares. The offer was subject to approval by a
committee of independent WTI directors and the holders of a majority of the
outstanding WTI shares, other than those held by the Company, voting on it at a
special meeting of WTI stockholders called for that purpose. Several lawsuits
were filed seeking relief as to the transaction.

The Company divested nine North American solid waste businesses in the second
quarter of 1997 for a price of $234.0 million. The largest of these transactions
was the sale of most of its Canadian operations. During the first six months of
1997, the Company has divested 17 solid waste operations in North America for a
total price of $265.0 million. In Europe, the Company's Waste Management
International plc ("WM International") subsidiary completed in June 1997, the
sale of substantially all of its remaining operations in France for 67.5 million
pounds, or approximately $112.0 million, and subsequent to June 30, 1997, sold
its business in Spain.

Note 4 - Discontinued Operations -

In the fourth quarter of 1995, the Board of Directors of Rust International Inc.
("Rust"), a subsidiary owned 60% by the Company and 40% by WTI, approved a plan
to sell or otherwise discontinue Rust's process engineering, construction,
specialty contracting and similar lines of business. During the second quarter
of 1996, the sale of the industrial process engineering and construction
businesses, based in Birmingham, Alabama, was completed.

During the fourth quarter of 1996, WTI sold its water process systems and
equipment manufacturing businesses. WTI had also entered into an agreement to
sell its water and wastewater facility operations and privatization business,
which was sold in the second quarter of 1997. As of September 30, 1996, Rust
sold its industrial scaffolding business and began implementing plans to exit
its remaining international engineering and consulting business. The Company
recorded a fourth-quarter 1996 provision for loss of $360.0 million before tax
and minority interest in connection with the planned divestiture of these
businesses, and other businesses subsequently reclassified to continuing
operations (see discussion below).

The discontinued businesses have been segregated and the accompanying
consolidated balance sheets, statements of income and related footnote
information have been restated. Revenues from the discontinued businesses were
$208.8 million for the three months and $407.4 million for the six months ended
June 30, 1996, and $13.8 million for the three months and $64.7 million for the
six months ended June 30, 1997. The decreases in revenue during the periods
primarily reflect the sales of certain of the discontinued businesses. As
required by Accounting Principles Board Opinion No. 30, results of their
operations in 1997 were included in the reserve for loss on disposition provided
previously. Such results were not material.

At December 31, 1996, management also classified as discontinued and planned to
sell Rust's domestic environmental and infrastructure engineering and consulting
business and Chemical Waste Management, Inc.'s ("CWM") high organic waste fuel
blending services business. In 1997, management reclassified the CWM business
back into continuing operations, and classified certain of its sites as
                                  
                                      13
<PAGE>
 
operations held for sale. The Rust disposition was not completed within one
year, and, accordingly, this business has been reclassified back into continuing
operations, as operations held for sale, at December 31, 1997, in accordance
with generally accepted accounting principles, although management is continuing
its efforts to market its investment in this business. Because these businesses
were reclassified to continuing operations, the remaining provision for loss on
disposal ($95 million after tax -- $87 million related to Rust and $8 million
related to CWM) was reversed in discontinued operations and an impairment loss
for Rust of $122.2 million was recorded in continuing operations in the fourth
quarter of 1997. Prior year financial statements were restated. Information
regarding the businesses reclassified as continuing operations held for sale for
the first six months is as follows:

<TABLE>
<CAPTION>
                                                             Three Months                           Six Months
                                                             Ended June 30                        Ended June 30
                                                       -------------------------            -------------------------
                                                         1996               1997               1996             1997
                                                       ------            -------            -------           -------
<S>                                                    <C>               <C>                <C>               <C>
Results of operations -
  Revenue                                              $ 91.9            $  92.3            $ 181.8           $ 175.1
  Income (loss) before tax after                                  
     minority interest                                    3.8               (4.2)               5.0              (4.1)
  Net income (loss)                                       2.4               (3.1)               3.0              (3.3)
</TABLE>

The net assets of these businesses are included in Net Assets of Continuing
Businesses held for sale in the accompanying balance sheet.

Note 5 - Asset Impairment Loss -

In the second quarter of 1996, the Company recorded impairment losses of $11.7
million. This primarily related to the abandonment of landfill expansion
projects.

In the second quarter of 1997, the Company recorded impairment losses of $46.9
million. This primarily related to two operating landfill sites that became
impaired during the second quarter as a result of declining market conditions
and divestiture efforts. The impairment losses for the six months ended June 30,
1997 included $5.9 million of goodwill related to exiting certain areas of
business.

Note 6 - Accounting Principles -

Effective January 1, 1996, the Company adopted Financial Accounting Standard
("FAS") No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to be Disposed Of." The adoption of this statement did not
have a material impact on the financial statements.

FAS No. 123, "Accounting for Stock-Based Compensation," also became effective in
1996. However, FAS No. 123 permitted compensation to continue to be accounted
for under Accounting Principles Board Opinion No. 25, and the Company elected to
follow this alternative.

Effective January 1, 1997, the Company adopted American Institute of Certified
Public Accountants Statement of Position ("SOP") 96-1, "Environmental
Remediation Liabilities." SOP 96-1 provides that environmental remediation
liabilities should be accrued when the criteria of FAS No. 5, "Accounting for
Contingencies," are met. It also provides that the accrual for such liabilities
should include future costs for those employees expected to devote a significant
amount of time directly to the management of remediation liabilities. The
adoption of SOP 96-1 reduced 1997 pretax income in the first quarter of 1997 by
$49.9 million.

                                      14
<PAGE>
 
In February 1997, the Financial Accounting Standards Board ("FASB") issued FAS
No. 128, "Earnings Per Share". This statement supersedes Accounting Principles
Board Opinion No. 15. Primary EPS is replaced by Basic EPS, which is computed by
dividing income available to common stockholders by the weighted average number
of common shares outstanding for the period. In addition, Fully Diluted EPS is
replaced with Diluted EPS, which gives effect to all common shares that would
have been outstanding if all dilutive potential common shares (relating to such
things as the exercise of stock options and convertible debt) had been issued.

FAS No. 128 is effective for interim and annual periods ending after December
15, 1997. Earlier application is not permitted, but when the opinion becomes
effective, all prior periods presented must be restated. EPS computed in
accordance with FAS No. 128 for the three months and six months ended June 30,
1996 and 1997, would have been as follows:
 
<TABLE>
<CAPTION>
                                               Three Months                   Six Months
                                              Ended June 30                 Ended June 30
                                          ----------------------       ------------------------
                                            1996          1997           1996            1997
                                          --------      --------       --------       ---------
<S>  <C>                                  <C>           <C>            <C>            <C> 
Basic -
     Continuing operations                 $  0.23       $  0.18        $  0.50         $  0.42     
     Discontinued operations                  0.04          0.01           0.05            0.01     
                                           -------       -------        -------         -------     
          Net income                       $  0.27       $  0.19        $  0.55         $  0.43     
                                           =======       =======        =======         =======     
                                                                                                    
Diluted -                                                                                           
     Continuing operations                 $  0.23       $  0.18        $  0.50         $  0.41     
     Discontinued operations                  0.04          0.01           0.05            0.01     
                                           -------       -------        -------         -------     
          Net income                       $  0.27       $  0.19        $  0.55         $  0.42     
                                           =======       =======        =======         =======     
</TABLE>

In June 1997, the FASB issued FAS No. 130, "Reporting Comprehensive Income" and
FAS No. 131, "Disclosure about Segments of an Enterprise and Related
information." Both statements are effective for fiscal years beginning after
December 15, 1997. FAS 130 requires only a different format for presentation of
information already included in the Company's financial statements. FAS 131
modifies and expands required segment disclosure but does not affect accounting
principles, and accordingly will not require any change to reported financial
position, results of operations and cash flows.

Note 7 - Environmental Liabilities -

The continuing business in which the Company is engaged is intrinsically
connected with the protection of the environment. As such, a significant portion
of the Company's operating costs and capital expenditures could be characterized
as costs of environmental protection. Such costs may increase in the future as a
result of legislation or regulation; however, the Company believes that in
general it tends to benefit when government regulation increases, which may
increase the demand for its services, and that it has the resources and
experience to manage environmental risk.

As part of its ongoing operations, the Company provides for estimated closure
and post-closure monitoring costs over the operating life (including likely
expansions) of disposal sites as airspace is consumed. The Company has also
established procedures to evaluate its potential remedial liabilities at closed
sites which it owns or operated, or to which it transported waste, including
sites listed on the Superfund National Priority List ("NPL"). The majority of
situations involving NPL sites relate to allegations that
                                
                                      15
<PAGE>
                                      
subsidiaries of the Company (or their predecessors) transported waste to the
facilities in question, often prior to the acquisition of such subsidiaries by
the Company. Where the Company concludes that it is probable that a liability
has been incurred, provision is made in the financial statements.

The Company has filed suit against numerous insurance carriers seeking
reimbursement for past and future remedial, defense and tort claim costs at a
number of sites. Carriers involved in these matters have typically denied
coverage and are defending against the Company's claims. While the Company is
vigorously pursuing such claims, it regularly considers settlement opportunities
when appropriate terms are offered. Settlements for the first six months of 1996
and 1997 were $39.0 million and $10.8 million, respectively (which included
settlements in the second quarter of 1997 for $10.4 million), and have been
included in operating expenses as a reduction to environmental remediation
expenses.

Estimates of the extent of the Company's degree of responsibility for
remediation of a particular site and the method and ultimate cost of remediation
require a number of assumptions and are inherently difficult, and the ultimate
outcome may differ from current estimates. However, the Company believes that
its extensive experience in the environmental services business, as well as its
involvement with a large number of sites, provides a reasonable basis for
estimating its aggregate liability. As additional information becomes available,
estimates are adjusted as necessary. While the Company does not anticipate that
any such adjustment would be material to its financial statements, it is
reasonably possible that technological, regulatory or enforcement developments,
the results of environmental studies or other factors could necessitate the
recording of additional liabilities which could be material.

Note 8 - Stockholders' Equity -

The Company and WTI were authorized by their respective Boards of Directors to
repurchase shares of their own common stock (up to 50 million shares in the case
of the Company and 30 million shares in the case of WTI) in the open market, in
privately negotiated transactions, or through issuer tender offers. During the
1997 second quarter, the Company repurchased 30 million of its shares with its
"Dutch auction" tender offer; it has not repurchased any other shares during
1997. WTI repurchased 5.1 million of its shares in open market transactions
during the first six months of 1997; however, in light of the Company's offer to
acquire its remaining public shares, WTI suspended its repurchase activity in
the second quarter of 1997.

The Company has periodically sold put options on its common stock. The put
options give the holders the right at maturity to require the Company to
repurchase its shares at specified prices. Proceeds from the sale of the options
are credited to additional paid-in capital. In the event the options are
exercised, the Company may elect to pay the holder in cash the difference
between the strike price and the market price of the Company's shares in lieu of
repurchasing the stock. In February 1997, options on 1.9 million shares were
exercised, and the Company elected to settle them for $1.6 million in cash; 1.0
million options expired unexercised as the price of the Company's stock was in
excess of the strike price at maturity. At June 30, 1997, no put options were
outstanding.

Note 9 - Commitments and Contingencies -

During the first quarter of 1995, Waste Management International plc ("WM
International") received an assessment from the Swedish Tax Authority of
approximately 417 million Krona (approximately $60 million) plus interest from

                                      16
<PAGE>
                                 
the date of the assessment, relating to a transaction completed in 1990. WM
International believes that all appropriate tax returns and disclosures were
filed at the time of the transaction and intends to vigorously contest the
assessment.

A Company subsidiary has been involved in litigation challenging a municipal
zoning ordinance which restricted the height of its New Milford, Connecticut
landfill to a level below that allowed by the permit previously issued by the
Connecticut Department of Environmental Protection ("DEP"). Although a lower
court had declared the zoning ordinance's height limitation unconstitutional,
during 1995 the Connecticut Supreme Court reversed this ruling and remanded the
case for further proceedings in the Superior Court. In November 1995, the
Superior Court ordered the subsidiary to apply to the DEP for permission to
remove all waste above the height allowed by the zoning ordinance, and the
Connecticut Supreme Court has upheld that ruling. Depending upon the nature of
any plan eventually approved by applicable regulatory authorities for removing
the waste, the actual volume of waste to be moved, and other currently
unforeseeable factors, the subsidiary could incur costs which would have a
material adverse impact on the Company's financial condition and results of
operations in one or more future periods.

In May 1994, the U.S. Supreme Court ruled that state and local governments may
not constitutionally restrict the free movement of trash in interstate commerce
through the use of flow control laws. Such laws typically involve a municipality
specifying the disposal site for all solid waste generated within its borders.
Since the ruling, several decisions of state or federal courts have invalidated
regulatory flow control schemes in a number of jurisdictions. Other judicial
decisions have upheld nonregulatory means by which municipalities may
effectively control the flow of municipal solid waste.

WTI's Gloucester County, New Jersey, facility relies on a disposal franchise for
substantially all of its supply of municipal solid waste. In July 1996, a
Federal District Court permanently enjoined the State of New Jersey from
enforcing its solid waste regulatory flow control system, which was held to be
unconstitutional, but stayed the injunction for as long as its ruling is on
appeal plus an additional period of two years to enable the State to devise an
alternative nondiscriminatory approach. On May 1, 1997, the Third Circuit Court
of Appeals affirmed the District Court's ruling that the New Jersey flow control
system was unconstitutional, but vacated the two year "post appeal" stay.
However, the Appeals Court granted a continued stay for so long as any appeals
were pending. The State indicated that it will continue to enforce flow control
during the appeal process. The New Jersey legislature has considered a bill to
authorize counties and authorities, including the Gloucester County Improvement
Authority, which administers WTI's franchise there, to implement a
constitutionally permissible system of "economic flow control" designed to
recover waste disposal costs incurred in reliance on the State's franchise
system.

The Supreme Court's 1994 ruling and subsequent court decisions have not to date
had a material adverse effect on any of the Company's operations. Federal
legislation has been considered, but not yet enacted, to effectively grandfather
existing flow control mandates. In the event that legislation to effectively
grandfather existing flow control mandates is not adopted, the Company believes
that affected municipalities will endeavor to implement alternative lawful means
to continue controlling the flow of waste. In view of the uncertain state of the
law at this time, however, the Company is unable to predict whether such efforts
would be successful or what impact, if any, this matter might have on the
Company's disposal facilities, particularly WTI's trash-to-energy facilities.

                                      17
<PAGE>
                                 
As the states and U.S. Congress have accelerated their consideration of ways in
which economic efficiencies can be gained by deregulating the electric
generation industry, some have argued that over-market power sales agreements
entered into pursuant to the Public Utilities Regulatory Policies Act of 1978
("PURPA") should be voidable as "stranded assets." WTI's 25 power production
facilities are qualifying facilities under PURPA and depend on the sanctity of
their power sales agreements for their economic viability. Recent state and
federal agency and court decisions have unanimously upheld the inviolate nature
of these contracts. WTI believes that federal law offers strong protections to
its PURPA contracts. However, there is a risk that future utility
restructurings, court decisions or legislative or administrative action in this
area will have a material adverse effect on its business.

WM International operates facilities in Hong Kong which are owned by the Hong
Kong government. On July 1, 1997, control of the Hong Kong government
transferred to the People's Republic of China. WM International is unable to
predict what impact, if any, this change will have on its operations in Hong
Kong. At June 30, 1997, WM International had identifiable assets of $269.3
million related to its Hong Kong operations which generated pretax income of
approximately $15.3 million in calendar 1996 and $13.4 million in the first six
months of 1997.

From time to time, the Company and certain of its subsidiaries are named as
defendants in personal injury and property damage lawsuits, including purported
class actions, on the basis of a Company subsidiary's having owned, operated or
transported waste to a disposal facility which is alleged to have contaminated
the environment, or, in certain cases, conducted environmental remediation
activities at such sites. Some of these lawsuits may seek to have the Company or
its subsidiaries pay the cost of groundwater monitoring and health care
examinations of allegedly affected persons for a substantial period of time,
even where no actual damage is proven. While the Company believes that it has
meritorious defenses to these lawsuits, their ultimate resolution is often
substantially uncertain due to the difficulty of determining the cause, extent
and impact of alleged contamination (which may have occurred over a long period
of time), the potential for successive groups of complainants to emerge, the
diversity of the individual plaintiffs' circumstances, and the potential
contribution or indemnification obligations of co-defendants or other third
parties, among other things. Accordingly, it is reasonably possible that such
matters could have a material adverse impact on the Company's earnings for one
or more fiscal quarters or years.

In the ordinary course of conducting its business, the Company becomes involved
in lawsuits, administrative proceedings and governmental investigations,
including antitrust and environmental matters and commercial disputes. Some of
these proceedings may result in fines, penalties or judgments being assessed
against the Company which, from time to time, may have an impact on earnings for
a particular quarter or year. The Company believes it has adequately provided
for such matters in its financial statements and does not believe that their
outcome, individually or in the aggregate, will have a material adverse impact
on its business or financial condition.

For subsequent updates and information regarding the above issues or any
additional developments occurring subsequent to August 8, 1997, see the
Company's Annual Report on Form 10-K for the year ended December 31, 1997, its
Quarterly Report on Form 10-Q for the quarterly period ended March 31, 1998,

                                      18
<PAGE>
                               
and its Reports on Form 8-K dated January 5, January 29, February 24, March 11
and May 15, 1998 and the Form S-4 Registration Statement of USA Waste Services,
Inc. filed with the Securities and Exchange Commission on June 5, 1998 with
respect to the proposed merger transaction between the Company and USA Waste
Services, Inc.

                                      19
<PAGE>
 
                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                             (Tables in millions)
RESULTS OF OPERATIONS:

As more fully described in Note 1 to the Consolidated Financial Statements,
certain financial information in this Report has been restated and reclassified
to correct previously issued financial statements. Except as otherwise stated
herein, all information presented in this Quarterly Report on Form 10-Q/A
includes such restatements and reclassifications. For subsequent updates and
information regarding certain pending transactions and events discussed in this
Quarterly Report on Form 10-Q/A and any additional developments occurring
subsequent to August 8, 1997, see the Company's Annual Report on Form 10-K for
the year ended December 31, 1997, its Quarterly Report on Form 10-Q for the
quarterly period ended March 31, 1998, and its Reports on Form 8-K dated January
5, January 29, February 24, March 11 and May 15, 1998 and the Form S-4
Registration Statement of USA Waste Services, Inc. filed with the Securities and
Exchange Commission on June 5, 1998 with respect to the proposed merger
transaction between the Company and USA Waste Services, Inc.

Consolidated -
- ---------------

For the three months ended June 30, 1997, Waste Management, Inc. and its
subsidiaries (the "Company") had net income from continuing operations of $84.1
million, or $.18 per share, versus $114.1 million, or $.23 per share in the
comparable quarter in 1996. Revenue from continuing operations was $2.33 billion
in both the current-year and the year-earlier quarters. Net income was $.20 per
share for the three months ended June 30, 1997, compared with $.27 for the same
three months in 1996.

Six-month 1997 net income from continuing operations was $198.5 million, or $.42
per share, on revenue of $4.54 billion. For the first six months of 1996, income
from continuing operations was $247.6 million, or $.50 per share, on revenue of
$4.48 billion. Net income was $206.7 for the first six months of 1997, compared
with $273.0 for the first six months of 1996.

Results for the three-month and six-month periods ended June 30, 1997, include
the Company's share ($10.4 million after tax and minority interest, or $0.02 per
share) of a special charge recorded by OHM Corporation ("OHM"), an environmental
remediation services business, in which the Company's Rust International Inc.
("Rust") subsidiary held an approximately 37% equity interest.

In February 1997, the Company articulated a comprehensive set of strategic
initiatives, including returning its focus to waste management services in
domestic and selected international markets where the Company holds or can
develop a strong competitive position, and a financial strategy focused on
generating cash and using that cash for the benefit of stockholders. The
increased cash flow is to come from the divestiture of non-core or non-
integrated assets, reduction of capital expenditures, control of costs, and
improved return on the asset base. During the first six months of 1997, the
Company and its subsidiaries monetized $1.3 billion of non-core and non-
integrated assets, including the investments in Wessex Water Plc ("Wessex") and
ServiceMaster Limited Partnership ("ServiceMaster"). Its Wheelabrator
Technologies Inc. ("WTI") subsidiary sold its water and wastewater facility
operations and privatization business to United States Filter Corporation ("U.S.
Filter") for 2.3 million shares of U.S. Filter stock. Waste Management of North
America, Inc. ("WMNA") divested 17 solid waste operations in North America,
including the sale of most of its Canadian operations, for a total
                                 
                                      20
<PAGE>
                                     
price of $265 million. In Europe, the Company's Waste Management International
plc ("WM International") subsidiary completed in June 1997 the sale of
substantially all of its operations in France, for approximately $112 million,
and subsequent to June 30, 1997 sold its business in Spain.

During the first quarter of 1997, the Company announced a Dutch auction tender
offer which culminated in May with its repurchasing 30 million of its
outstanding shares for $30 a share. On May 9, 1997, the Board of Directors
approved an increase in the quarterly dividend from $0.16 to $0.17 per share.

The Company has five primary operating subsidiaries. WMNA provides integrated
solid waste management services in North America and manages the industrial
cleaning services business owned by Rust. Chemical Waste Management, Inc.
("CWM") provides chemical waste treatment, storage, disposal and related
services and furnishes low-level radioactive waste management and disposal
services in North America. WTI is engaged in the ownership and operation of
trash-to-energy, waste-fuel powered independent power, and biosolids pelletizer
facilities as well as providing biosolids land application services. WM
International provides comprehensive waste management and related services
outside North America, with operations in eight countries in Europe, five
countries in Asia, and Argentina, Australia, Brazil, Israel and New Zealand. The
Company considers its operations to be part of a single industry segment - waste
management services - and reports accordingly. Certain other services formerly
provided by Rust have been classified as discontinued operations or continuing
operations held for sale in the accompanying financial statements and have been
or are in process of being sold. The discussion which follows relates to the
Company's continuing operations.

Revenue -
- ---------

Consolidated revenue for the three months and six months ended June 30, 1997,
compared with the same periods in 1996, is shown in the table which follows:

<TABLE>
<CAPTION>
                          Three Months Ended June 30            Six Months Ended June 30
                      ----------------------------------   ----------------------------------
                                              Percentage                           Percentage
                                              Increase/                            Increase/
                         1996        1997     (Decrease)      1996        1997     (Decrease)
                      ---------   ---------   ----------   ---------   ---------   ----------
<S>                   <C>         <C>        <C>          <C>        <C>        <C>
North America -
  WMNA -
    Residential       $   326.4   $   327.3          0.3%  $   638.8   $   646.3          1.2%
    Commercial            405.2       400.1         (1.3)      799.2       799.7          0.1
    Rolloff and
      industrial          332.0       327.0         (1.5)      631.8       626.0         (0.9)
    Disposal,
      transfer &
      other               400.3       398.5         (0.5)      723.8       721.0         (0.4)
                      ---------   ---------                ---------   ---------
 
      Total WMNA      $ 1,463.9   $ 1,452.9         (0.8)  $ 2,793.6   $ 2,793.0            -
  CWM                     132.8       126.3         (4.9)      258.0       242.3         (6.1)
  Rust                     76.3        80.4          5.4       141.6       152.3          7.6
  WTI                     244.4       256.1          4.8       463.9       504.3          8.7
WM International          477.0       463.6         (2.8)      930.7       920.8         (1.1)
Eliminations              (63.4)      (46.0)                  (112.3)      (74.4)
                      ---------   ---------                ---------   ---------
 
   Total              $ 2,331.0   $ 2,333.3          0.1%  $ 4,475.5   $ 4,538.3          1.4%
                      =========   =========   ==========   =========   =========   ==========
</TABLE>

                                      21
<PAGE>
                            
Total revenue for the quarter ended June 30, 1997, was essentially flat compared
with the second quarter a year ago. The overall revenue impact of dispositions,
net of acquisitions, was a reduction of approximately $45 million in the
quarter. For the six months ended June 30, 1997, total revenue increased $62.8
million or 1.4%.

WMNA revenue was down approximately $11 million in the second quarter of 1997
compared with 1996. When divestitures of approximately $40 million, net of
acquisitions, are factored out, revenue increased about 2% versus the same
period in 1996. Excluding the effect of divestitures, commercial and industrial
sales remained flat, while the residential line of business, as well as
recycling processing and recycled commodity sales showed increases. The company
believes it is still feeling the effect of customer losses in its commercial and
industrial lines of business as a result of aggressive price increases
implemented during the second and third quarters of 1996. For the six months
ending June 30, WMNA revenue was virtually flat, including the impact of over
$40 million of divestitures, net of acquisitions. The residential line-of-
business showed encouraging gains as several new municipal bids were awarded to
the company during the first six months of 1997.

WM International, a U.K. corporation which maintains its accounts in pounds
sterling, has been adversely impacted by the strength of the pound against other
world currencies. Year over year revenue growth, in U.S. dollars excluding
currency translation, of 3.1% in the second quarter and 3.7% for the six months
ended June 30, 1997, was more than offset by foreign currency translation losses
of 5.9% in the quarter and 4.8% for the six months.

WTI 1997 revenue included $18.3 million in the second quarter and $34.2 million
for the six months of construction revenue related to the retrofit of its
Pinellas County, Florida, trash-to-energy facility and construction of a
biosolids compost facility for Burlington County, New Jersey. No similar
construction revenue was earned during the first half of 1996. Revenue growth of
$3.8 million for the second quarter and $10.2 million for the first six months
of 1997, compared with 1996, related to new industrial cogeneration plants (so-
called "inside-the-fence" facilities) acquired in 1996. WTI's other revenue
decreased during the quarter and six-month periods of 1997 compared with 1996,
due to divestitures of biosolids land spreading operations and a slight decline
in revenue from trash deliveries offsetting contractual price escalation.
 
Operating Expenses -
- --------------------

Consolidated operating expenses increased $14.1 million or less than 1% in the
second quarter of 1997 versus 1996, and increased as a percent of revenue from
73.0% to 73.5%. The slight increase as a percentage of revenue is primarily the
result of the impact of construction revenue at WTI which carries virtually no
profit. Operating expenses in both years' quarters were impacted by changes in
estimates and accounting principles. Remediation expenses, net of insurance
recoveries increased $15.6 million in the second quarter of 1997 from the same
period in 1996. In the second quarters of 1996 and 1997, losses incurred and
accrued provisions for loss-making contracts impacted expenses by $17.8 million
and $6.9 million respectively. Various other asset disposals and write-downs
affected the second quarter of 1996 by $5.8 million, and the second quarter of
1997 by $2.4 million.

For the six months ended June 30, 1997, consolidated operating expenses
increased $178.9 million, or 5.5% versus the same six month period of 1996.

                                      22
<PAGE>
                                      
As a percentage of revenue, operating expenses increased from 72.3% to 75.2%.
Although operating expenses as a percentage of expense were increased due to WTI
construction revenue and weakness in the hazardous waste business, the majority
of the actual expense increase was due to changes in estimates and accounting
principles. Remediation expenses, net of insurance recoveries, increased $103.4
million for the six months of 1997 versus the same period of 1996. Remediation
expenses in 1997 were impacted $49.9 million as a result of implementation of
SOP 96-1, and $44.8 million related to changes in remediation cost estimates at
several disposal sites. During the first six months of 1996, remediation
expenses were decreased by $39 million of insurance recoveries, offset by $19.5
million of additional expenses related to changes in cost estimates. Other items
affecting the six months of 1996 operating expenses include $17.8 million
related to losses incurred and accrued provisions for loss-making contracts, and
$6.5 million related to various other asset disposals and write-downs. The six
months of 1997 operating expenses were affected by $10.8 million relating to
loss-making contracts, and $13.7 million of asset write-downs, primarily
recycling-related assets.

Selling and Administrative Expenses -
- -------------------------------------

Consolidated selling and administrative expenses declined $2.5 million or about
1% in the quarter ended June 30, 1997 compared with the same quarter in 1996. As
a percent of revenue, these expenses were 11.0% of revenue in the current year
quarter versus 11.1% in the year-ago quarter. For the six months ended June 30,
selling and administrative expenses were 11.2% of revenue in 1997 compared with
11.7% in 1996, and declined $14.5 million in absolute terms. The 1996 second
quarter expenses were impacted by $8.0 of asset write-downs, primarily related
to information systems assets. The Company continues to focus on increasing
sales and administrative productivity through various initiatives, and reducing
these expenses as a result of these efforts.

Special Charge -
- ----------------

In the first six months of 1997, the Company had special charges totaling $16.8
million for employee severance. This primarily reflected a $15.9 million charge
taken in the first quarter of 1997 related to certain severed officers of the
Company, including its chief executive at the time.

Asset Impairment Loss -
- -----------------------

In the second quarter of 1996, the Company recorded impairment losses of $11.7
million. This primarily related to the abandonment of landfill expansion
projects.

In the second quarter of 1997, the Company recorded impairment losses of $46.9
million. This primarily related to two operating landfill sites that became
impaired during the second quarter as a result of declining market conditions
and divestiture efforts. The impairment losses for the six months ended June 30,
1997, included $5.9 million of goodwill relating to exiting certain areas of
business.

Interest, net -
- ---------------

The following table sets forth the components of consolidated interest, net, for
the three months and six months ended June 30, 1996 and 1997:

                                      23
<PAGE>
 
<TABLE>
<CAPTION>
                                                       Three Months                         Six Months
                                                       Ended June 30                      Ended June 30
                                                 ------------------------           ------------------------ 
                                                  1996              1997            1996               1997
                                                 ------            ------           ------            ------
<S>                                             <C>               <C>              <C>               <C>
Interest expense                                 $119.8            $118.0           $236.2            $239.7
Interest income                                    (6.4)            (10.1)           (12.6)            (22.4)
Capitalized interest                               (8.1)             (6.8)           (15.8)            (13.5)
                                                 ------            ------           ------            ------
                                                                                                   
     Interest expense, net                       $105.3            $101.1           $207.8            $203.8
                                                 ======            ======           ======            ======
</TABLE>

Net interest expense was relatively unchanged between years for both the three-
month and six-month periods ended June 30. Although net debt declined slightly
from December 31, 1996 to June 30, 1997, it increased in the interim due to cash
required to complete the Dutch auction. Interest rates have also increased
slightly in 1997, and net interest expense was adversely impacted by the mix of
debt between the domestic entities and WM International.


Sundry Income (Expense), net -
- ------------------------------

Below is a summary of major components in sundry income, net:

<TABLE>
<CAPTION>
                                                       Three Months                        Six Months
                                                      Ended June 30                       Ended June 30
                                                 ------------------------           ------------------------ 
                                                  1996              1997             1996              1997
                                                 ------            ------           ------            ------     
<S>                                             <C>               <C>               <C>              <C>
Gain on sale of investments/businesses            $   -            $ 42.2             $   -           $171.2
Equity income                                      14.1             (11.3)             33.9             (9.9)
Other                                               3.5               1.5               6.4              6.5
                                                  -----            ------             -----           ------
                                                                   
Sundry income, net                                $17.6            $ 32.4             $40.3           $167.8
                                                  =====            ======             =====           ======
</TABLE>

Equity income in the first six months of 1996 included income from ServiceMaster
and Wessex investments of $31.9 million. These investments were sold in the
first quarter of 1997 with no equity income recorded in 1997 for Wessex or
ServiceMaster. Equity income in the second quarter of 1997, was reduced by $10.4
million as a result of a special charge recorded by OHM. Gains on sale of
investments/businesses consist of $129 million in the first quarter of 1997 from
the sale of the Company's investment in ServiceMaster, $32.6 million from the
sale of Canadian operations and the balance related to gains on sales of North
American solid waste businesses.


Income Taxes
- --------------

The Company's effective income tax rates before minority interest for the first
six months of 1996 and 1997 were 44.4% and 50.2%, respectively. The fluctuations
between periods are primarily due to the large shifts in the source of taxable
income attributable to numerous divestiture gains or losses, asset impairment
losses and other changes in income mix.


Discontinued Operations
- -----------------------

See Note 4 to the Consolidated Financial Statements for discussion.

                                       24
<PAGE>
 

Accounting Principles -
- -----------------------

In February 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("FAS") No. 128, "Earnings Per
Share." This statement supersedes Accounting Principles Board Opinion No. 15.
Primary EPS is replaced by Basic EPS, which is computed by dividing income
available to common stockholders by the weighted average number of common shares
outstanding for the period. In addition, Fully Diluted EPS is replaced with
Diluted EPS, which gives effect to all common shares that would have been
outstanding if all dilutive potential common shares (relating to such things as
the exercise of stock options and convertible debt) had been issued. FAS No. 128
is effective for interim and annual periods ending after December 15, 1997.
Earlier application is not permitted, but when the opinion becomes effective all
prior periods presented must be restated. EPS computed in accordance with FAS
No. 128 for the quarter and six months ended June 30, 1997 and 1996, is
presented in Note 6 to the Consolidated Financial Statements.
 
See Note 6 to the Consolidated Financial Statements for discussion of other
accounting principles.


Derivatives
- ------------

From time to time, the Company and certain of its subsidiaries use derivatives
to manage currency, interest rate and commodity (fuel) risk. Derivatives used
are simple agreements which provide for payments based on the notional amount
with no multipliers or leverage. The Company's use of derivatives has not been
and is not expected to be material with respect to financial condition or
results of operations. For further discussion of the Company's use of and
accounting for derivatives, see the Company's Notes to Consolidated Financial
Statements for the year ended December 31, 1996 included in the Company's Annual
Report on Form 10-K for the year ended December 31, 1997.


Environmental Liabilities -
- ---------------------------

The continuing business in which the Company is engaged is intrinsically
connected with the protection of the environment. As such, a significant portion
of the Company's operating costs and capital expenditures could be characterized
as costs of environmental protection. As part of its ongoing operations, the
Company provides for estimated closure and post-closure monitoring costs over
the life of disposal sites as airspace is consumed. The Company has also
established procedures to evaluate its potential remedial liabilities at closed
sites which it owns or operated, or to which it transported waste. While the
Company believes that it has adequately provided for its environmental
liabilities, it is reasonably possible that technological, regulatory or
enforcement developments, the results of environmental studies or other factors
could necessitate the recording of additional liabilities which could be
material. For further discussion, see Note 7 to the Consolidated Financial
Statements.

The Company has filed suit against numerous insurance carriers seeking
reimbursement for past and future remedial, defense and tort claim costs at a
number of sites. Carriers involved in these matters have typically denied
coverage and are defending against the Company's claims. While the Company is
vigorously pursuing such claims, it regularly considers settlement opportunities
when appropriate terms are offered. Settlements for the first six months of 1996
and 1997 were $39.0 million and $10.8 million, respectively (which included
settlements in the second quarter of 1997 of $10.4 million), and have been
included in operating expenses as a reduction to environmental remediation
expenses.

                                      25
<PAGE>
 
FINANCIAL CONDITION:

Liquidity and Capital Resources
- ---------------------------------

The Company had a working capital deficit of $783.2 million at June 30, 1997,
compared with a working capital deficit of $280.9 million at December 31, 1996.
In connection with its strategy to maximize cash flow, the Company has placed
emphasis on minimizing working capital, because it operates in a service
industry with neither significant inventory nor seasonal variation in
receivables, and thus reducing working capital typically does not adversely
affect operations.

The Company generated $1,399.8 million of "owners' cash flow" (which it defines
as cash flow from operating activities, less capital expenditures and dividends,
plus proceeds from asset monetization) during the six months ended June 30,
1997.  Included in this total is $1,329.3 million of proceeds from asset
monetization.   Through the Dutch auction tender offer, $900 million of this
owners' cash flow was returned to Company stockholders during 1997.

Acquisitions and Capital Expenditures -
- ---------------------------------------

Capital expenditures, excluding property and equipment of purchased businesses,
were $347.2 million for the six months ended June 30, 1997, and $553.9 million
for the comparable period in 1996.  In addition, the Company and its principal
subsidiaries spent $34.8 million on acquisitions in 1997 compared with $92.8
million in cash and debt (including debt assumed) and 8.0 million shares of the
Company's common stock during the first six months of 1996.

Capital Structure -
- -------------------

Although the Company has placed increasing emphasis on generating owners' cash
flow during the past two years, a substantial portion of such cash has been
returned to stockholders through stock repurchases.  However, during the first
six months of 1997, total debt declined $202.8 million from December 31, 1996.
Cash and marketable securities decreased $62.5 million in the first six months
of 1997 to $580.1 million as a result of the Dutch auction tender offer.

On June 20, 1997, the Company announced an offer to acquire, for $15 per share
in cash, all of the outstanding shares of WTI that it does not already  own.  At
the time, the Company owned approximately 67% of the 156.6 million outstanding
WTI shares.  The offer was subject to the approval by a committee of independent
WTI directors and the holders of a majority of the outstanding WTI shares, other
than those held by the Company, voting on it at a special meeting of WTI
stockholders called for that purpose.  Several lawsuits were also filed seeking
relief as to the proposed transaction.

The Company and WTI were authorized by their respective Boards of Directors to
repurchase shares of their own common stock (up to 50 million shares in the case
of the Company and 30 million shares in the case of WTI) in the open market, in
privately negotiated transactions, or through issuer tender offers. During the
1997 second quarter, the Company  purchased 30 million of its shares through the
Dutch auction tender offer; it has not repurchased any other shares during 1997.
WTI repurchased 5.1 million of its shares in open market transactions during the
first six months of 1997; however, in light of the offer to acquire its
remaining public shares, WTI has suspended its repurchase activity.

The Company periodically sold put options on its common stock.  These options
give the holders the right at maturity to require the Company to repurchase 

                                       26
<PAGE>
 
its shares at specified prices. There were no put options outstanding at June
30, 1997.


Risks and Uncertainties -
- -------------------------

See "Commitments and Contingencies" in Note 9 to the Consolidated Financial
Statements for a description of certain contingent liabilities relating to the
Company and its subsidiaries.


Outlook -
- ---------

While the Company expected revenue and earnings to be flat in 1997 compared with
1996, second quarter results were below management's expectations. WMNA
continued to experience a very difficult pricing environment. While it had
success obtaining and renewing residential contracts, renewals in many cases
were at lower prices. Disposal pricing was very competitive for both special and
solid wastes. Hazardous waste landfill prices continued to be flat to weaker. WM
International was adversely affected by the strength of the British pound
against the currencies in the other countries where it operated.


Forward-Looking Information -
- -----------------------------

Except for historical data, the information contained herein constitutes 
forward-looking statements. Forward-looking statements are inherently uncertain
and subject to risks. Such statements should be viewed with caution. Actual
results or experience could differ materially from the forward-looking
statements as a result of many factors, including the ability of the Company to
meet price increase and new business sales goals, changes in the price of
recyclable commodities, weather conditions, slowing of the overall economy,
higher interest rates, failure of the Company's restructuring and reengineering
plans to produce the anticipated cost savings, the inability to complete the
divestiture of discontinued businesses or the monetization of other assets at
appropriate prices and terms, and the cost and timing of stock repurchase
programs. The Company makes no commitment to disclose any revisions to forward-
looking statements, or any facts, events or circumstances after the date hereof
that may bear upon forward-looking statements.


                                       27
<PAGE>
 
                                 SIGNATURES
                                 ----------


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                               WASTE MANAGEMENT, INC.




                               /s/Donald R. Chappel
                               --------------------
                               Donald R. Chappel, Vice President and
                               Acting Chief Financial Officer




June 8, 1998




                                      28

<PAGE>

                                                                                
                                                                      EXHIBIT 12
 

                            WASTE MANAGEMENT, INC.

                      Ratio of Earnings to Fixed Charges
                                  (Unaudited)

                      (millions of dollars, except ratio)

<TABLE>
<CAPTION>
                                                             Restated
                                                    ---------------------------
                                                            Six Months
                                                           Ended June 30
                                                    ---------------------------
                                                      1996              1997
                                                    ---------         ---------
<S>                                                 <C>               <C>
Income from continuing operations before
  income taxes, undistributed earnings from
  affiliated companies and minority interest        $   528.0         $   519.0

Interest expense                                        236.2             239.7

Capitalized interest                                    (15.8)            (13.5)

One-third of rents payable in the next year              26.9              24.4
                                                    ---------         ---------

Income from continuing operations before
  income taxes, undistributed earnings from
  affiliated companies, minority interest,
  interest and one-third of rents                   $   775.3         $   769.6
                                                    =========         =========

Interest expense                                        236.2             239.7

One third of rents payable in the next year              26.9              24.4
                                                    ---------         ---------

Interest expense plus one-third of rents            $   263.1         $   264.1
                                                    =========         =========

Ratio of earnings to fixed charges                  2.95 to 1         2.91 to 1
</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND> THIS SCHEDULE CONTAINS RESTATED SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE JUNE 30, 1996 CONSOLIDATED BALANCE SHEET AND THE CONSOLIDATED STATEMENT
OF INCOME FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 1996, AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS AND THE FOOTNOTES THERETO.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                         DEC-31-1996
<PERIOD-START>                            JAN-01-1996
<PERIOD-END>                              JUN-30-1996
<CASH>                                        246,945
<SECURITIES>                                    5,878
<RECEIVABLES>                               1,966,336
<ALLOWANCES>                                   64,357
<INVENTORY>                                         0
<CURRENT-ASSETS>                            2,874,469
<PP&E>                                     13,760,341
<DEPRECIATION>                              4,642,164
<TOTAL-ASSETS>                             18,233,500
<CURRENT-LIABILITIES>                       3,253,120
<BONDS>                                     7,123,055
                               0
                                         0
<COMMON>                                      507,098
<OTHER-SE>                                  3,654,806
<TOTAL-LIABILITY-AND-EQUITY>               18,233,500
<SALES>                                             0 
<TOTAL-REVENUES>                            4,475,473
<CGS>                                               0         
<TOTAL-COSTS>                               3,246,021
<OTHER-EXPENSES>                                    0
<LOSS-PROVISION>                               14,896
<INTEREST-EXPENSE>                            220,430
<INCOME-PRETAX>                               489,581
<INCOME-TAX>                                  241,952
<INCOME-CONTINUING>                           247,629
<DISCONTINUED>                                 25,359
<EXTRAORDINARY>                                     0
<CHANGES>                                           0 
<NET-INCOME>                                  272,988
<EPS-PRIMARY>                                    0.55
<EPS-DILUTED>                                    0.00
        


</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND> THIS SCHEDULE CONTAINS RESTATED SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE JUNE 30, 1997 CONSOLIDATED BALANCE SHEET AND THE CONSOLIDATED STATEMENT
OF INCOME FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 1997, AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS AND THE FOOTNOTES THERETO.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                         DEC-31-1997
<PERIOD-START>                            JAN-01-1997
<PERIOD-END>                              JUN-30-1997
<CASH>                                        435,136
<SECURITIES>                                  145,009
<RECEIVABLES>                               1,597,995
<ALLOWANCES>                                   44,488
<INVENTORY>                                         0
<CURRENT-ASSETS>                            2,668,613
<PP&E>                                     13,280,677
<DEPRECIATION>                              4,963,948
<TOTAL-ASSETS>                             15,872,837
<CURRENT-LIABILITIES>                       3,451,854
<BONDS>                                     6,520,035
                               0
                                         0
<COMMON>                                      507,102
<OTHER-SE>                                  2,395,814
<TOTAL-LIABILITY-AND-EQUITY>               15,872,837
<SALES>                                             0 
<TOTAL-REVENUES>                            4,538,293
<CGS>                                               0         
<TOTAL-COSTS>                               3,482,646
<OTHER-EXPENSES>                                    0
<LOSS-PROVISION>                               14,718
<INTEREST-EXPENSE>                            226,198
<INCOME-PRETAX>                               453,642
<INCOME-TAX>                                  255,143
<INCOME-CONTINUING>                           198,499
<DISCONTINUED>                                  8,208
<EXTRAORDINARY>                                     0
<CHANGES>                                           0 
<NET-INCOME>                                  206,707
<EPS-PRIMARY>                                    0.43
<EPS-DILUTED>                                    0.00
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission