Free Trial

Republic Services (RSG) Financials

Republic Services logo
$252.73 -0.27 (-0.11%)
Closing price 03:59 PM Eastern
Extended Trading
$255.29 +2.56 (+1.01%)
As of 07:36 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Republic Services

Annual Income Statements for Republic Services

This table shows Republic Services' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
750 613 1,278 1,037 1,073 967 1,290 1,488 1,731 2,043 2,139
Consolidated Net Income / (Loss)
750 613 1,279 1,038 1,074 970 1,292 1,488 1,731 2,044 2,139
Net Income / (Loss) Continuing Operations
750 613 1,279 1,038 1,074 970 1,292 1,488 1,731 2,044 2,139
Total Pre-Tax Income
1,196 966 1,282 1,321 1,296 1,143 1,575 1,832 2,191 2,432 2,594
Total Operating Income
1,559 1,538 1,669 1,736 1,787 1,709 2,076 2,392 2,780 3,196 3,302
Total Gross Profit
3,596 3,624 3,827 3,891 4,001 4,053 4,557 5,306 6,022 6,682 6,961
Total Revenue
9,115 9,388 10,042 10,041 10,299 10,154 11,295 13,511 14,965 16,032 16,591
Operating Revenue
9,115 9,388 10,042 10,041 10,299 10,154 11,295 13,511 14,965 16,032 16,591
Total Cost of Revenue
5,519 5,764 6,215 6,150 6,298 6,101 6,738 8,205 8,943 9,350 9,630
Operating Cost of Revenue
5,519 5,764 6,215 6,150 6,298 6,101 6,738 8,205 8,943 9,350 9,630
Total Operating Expenses
2,038 2,086 2,158 2,155 2,214 2,344 2,481 2,914 3,242 3,486 3,659
Selling, General & Admin Expense
983 970 1,057 1,060 1,092 1,053 1,196 1,454 1,609 1,674 1,710
Depreciation Expense
971 991 1,036 1,033 1,041 1,076 1,186 1,352 1,501 1,677 1,814
Other Operating Expenses / (Income)
79 79 80 81 82 83 83 89 98 107 114
Impairment Charge
0.00 -0.10 -34 -45 -15 78 0.50 -6.00 -4.00 -1.00 0.00
Restructuring Charge
0.00 41 18 26 14 20 17 27 33 29 20
Other Special Charges / (Income)
4.50 5.60 1.20 0.00 0.00 35 0.00 -2.00 5.00 0.00 1.00
Total Other Income / (Expense), net
-363 -572 -386 -415 -491 -566 -501 -560 -589 -764 -708
Interest Expense
365 568 363 384 392 458 315 395 508 541 574
Interest & Investment Income
0.80 -5.20 -26 -34 -106 -113 -186 -163 -88 -246 -155
Other Income / (Expense), net
1.20 1.10 2.70 3.40 6.40 4.10 -0.50 -2.00 7.00 23 21
Income Tax Expense
446 353 3.10 283 222 173 283 344 460 388 455
Net Income / (Loss) Attributable to Noncontrolling Interest
0.50 0.60 0.60 0.70 0.50 2.40 1.90 0.00 0.00 1.00 0.00
Basic Earnings per Share
$2.14 $1.79 $3.79 $3.17 $3.34 $3.03 $4.05 $4.70 $5.47 $6.50 $6.86
Weighted Average Basic Shares Outstanding
349.98M 343.02M 337.10M 326.90M 321.06M 319.28M 318.81M 316.53M 316.18M 314.40M 311.88M
Diluted Earnings per Share
$2.13 $1.78 $3.77 $3.16 $3.33 $3.02 $4.04 $4.69 $5.47 $6.49 $6.85
Weighted Average Diluted Shares Outstanding
351.39M 344.39M 339M 328.38M 321.99M 319.84M 319.43M 317.08M 316.67M 314.81M 312.17M
Weighted Average Basic & Diluted Shares Outstanding
339.13M 342.20M 337.30M 327.10M 319.06M 318.90M 316.43M 316.04M 314.61M 312.28M 308.80M
Cash Dividends to Common per Share
$1.16 $1.24 $1.33 $1.44 $1.56 $1.66 $1.77 $1.91 $2.06 $2.23 $2.41

Quarterly Income Statements for Republic Services

This table shows Republic Services' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
454 512 566 512 495 550 550 545 525 566 592
Consolidated Net Income / (Loss)
454 512 566 513 495 550 550 544 525 566 593
Net Income / (Loss) Continuing Operations
454 512 566 513 495 550 550 544 525 566 593
Total Pre-Tax Income
599 654 647 533 665 720 645 564 656 699 719
Total Operating Income
733 814 846 804 804 861 836 801 830 901 921
Total Gross Profit
1,579 1,665 1,709 1,729 1,695 1,786 1,749 1,731 1,747 1,867 1,896
Total Revenue
3,862 4,048 4,076 4,046 4,009 4,235 4,212 4,135 4,113 4,430 4,559
Operating Revenue
3,862 4,048 4,076 4,046 4,009 4,235 4,212 4,135 4,113 4,430 4,559
Total Cost of Revenue
2,283 2,383 2,367 2,317 2,314 2,449 2,463 2,404 2,366 2,563 2,663
Operating Cost of Revenue
2,283 2,383 2,367 2,317 2,314 2,449 2,463 2,404 2,366 2,563 2,663
Total Operating Expenses
846 851 863 925 891 925 913 930 917 966 975
Selling, General & Admin Expense
414 407 406 446 427 425 422 436 425 444 447
Depreciation Expense
399 413 422 443 434 463 459 458 461 488 494
Other Operating Expenses / (Income)
27 27 26 27 28 28 29 29 30 30 30
Impairment Charge
0.00 -2.00 1.00 - -2.00 3.00 0.00 -1.00 -1.00 0.00 0.00
Restructuring Charge
6.00 6.00 8.00 9.20 4.00 6.00 3.00 7.00 2.00 4.00 4.00
Total Other Income / (Expense), net
-134 -160 -199 -271 -139 -141 -191 -237 -174 -202 -202
Interest Expense
139 128 140 133 140 145 143 146 151 151 157
Interest & Investment Income
-8.00 -33 -69 -138 -10 0.00 -55 -90 -50 -56 -45
Other Income / (Expense), net
13 1.00 10 -0.60 11 4.00 7.00 -1.00 27 5.00 0.00
Income Tax Expense
145 142 81 20 170 170 95 20 131 133 126
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 0.00 0.50 0.00 0.00 0.00 - 0.00 0.00 1.00
Basic Earnings per Share
$1.44 $1.62 $1.80 $1.64 $1.58 $1.76 $1.76 $1.76 $1.70 $1.84 $1.93
Weighted Average Basic Shares Outstanding
315.29M 314.91M 314.00M 314.40M 312.97M 313.07M 311.73M 311.88M 309.09M 307.49M 306.31M
Diluted Earnings per Share
$1.44 $1.62 $1.80 $1.63 $1.58 $1.75 $1.76 $1.76 $1.70 $1.84 $1.93
Weighted Average Diluted Shares Outstanding
315.69M 315.24M 314.37M 314.81M 313.28M 313.37M 312.01M 312.17M 309.27M 307.63M 306.48M
Weighted Average Basic & Diluted Shares Outstanding
314.93M 314.07M 313.15M 312.28M 312.50M 312.22M 309.56M 308.80M 307.66M 306.21M 304.64M
Cash Dividends to Common per Share
$0.54 $0.54 $0.58 $0.58 $0.58 $0.58 $0.63 $0.63 $0.63 $0.63 $0.67

Annual Cash Flow Statements for Republic Services

This table details how cash moves in and out of Republic Services' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-43 27 66 -46 44 -63 -8.60 108 14 -25 46
Net Cash From Operating Activities
1,680 1,848 1,911 2,243 2,352 2,472 2,787 3,190 3,618 3,936 4,296
Net Cash From Continuing Operating Activities
1,680 1,848 1,911 2,243 2,352 2,472 2,787 3,190 3,618 3,936 4,296
Net Income / (Loss) Continuing Operations
750 613 1,279 1,038 1,074 970 1,292 1,488 1,731 2,044 2,139
Consolidated Net Income / (Loss)
750 613 1,279 1,038 1,074 970 1,292 1,488 1,731 2,044 2,139
Depreciation Expense
1,050 1,070 1,116 1,114 1,122 1,159 1,268 1,441 1,599 1,784 1,928
Non-Cash Adjustments To Reconcile Net Income
-0.70 256 70 80 166 344 278 254 222 337 265
Changes in Operating Assets and Liabilities, net
-120 -91 -555 11 -10 -0.50 -52 7.00 66 -229 -36
Net Cash From Investing Activities
-1,483 -965 -1,330 -1,229 -1,719 -1,923 -2,466 -4,423 -3,667 -2,561 -3,313
Net Cash From Continuing Investing Activities
-1,483 -965 -1,330 -1,229 -1,719 -1,923 -2,466 -4,423 -3,667 -2,561 -3,313
Purchase of Property, Plant & Equipment
-946 -928 -990 -1,072 -1,207 -1,195 -1,316 -1,454 -1,631 -1,855 -1,887
Acquisitions
-573 -62 -352 -277 -575 -770 -1,222 -3,039 -2,065 -753 -1,430
Sale of Property, Plant & Equipment
21 9.80 6.10 32 22 30 20 33 29 47 13
Divestitures
0.00 15 4.70 89 43 33 46 51 6.00 2.00 11
Other Investing Activities, net
14 -1.30 1.00 -0.30 -0.10 0.00 -1.00 -14 -6.00 -2.00 -20
Net Cash From Financing Activities
-240 -857 -514 -1,060 -589 -612 -329 1,344 62 -1,398 -938
Net Cash From Continuing Financing Activities
-240 -857 -514 -1,060 -589 -612 -329 1,344 62 -1,398 -938
Repayment of Debt
-914 -4,484 -4,923 -5,001 -5,328 -5,321 -5,305 -14,282 -40,411 -25,109 -38,206
Repurchase of Common Equity
-405 -404 -611 -737 -399 -99 -264 -216 -263 -496 -875
Payment of Dividends
-400 -420 -441 -462 -491 -523 -586 -594 -638 -687 -739
Issuance of Debt
1,416 4,401 5,433 5,129 5,638 5,342 5,847 16,446 41,393 24,909 38,898
Other Financing Activities, net
-3.20 - -9.20 -12 -17 -16 -21 -10 -19 -15 -16
Effect of Exchange Rate Changes
- - - - - 0.00 0.00 -3.00 1.00 -2.00 1.00

Quarterly Cash Flow Statements for Republic Services

This table details how cash moves in and out of Republic Services' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-70 433 -386 -3.50 21 39 -38 24 78 -21 -18
Net Cash From Operating Activities
811 1,099 1,003 1,022 1,025 1,109 1,181 981 1,227 1,153 1,139
Net Cash From Continuing Operating Activities
811 1,099 1,003 998 1,025 1,109 1,181 981 1,227 1,153 1,139
Net Income / (Loss) Continuing Operations
454 512 566 513 495 550 550 544 525 567 592
Consolidated Net Income / (Loss)
454 512 566 513 495 550 550 544 525 567 592
Depreciation Expense
426 440 449 470 462 492 488 486 491 518 524
Non-Cash Adjustments To Reconcile Net Income
39 76 82 109 39 30 83 113 84 152 23
Net Cash From Investing Activities
-679 -434 -636 -813 -1,288 -527 -756 -742 -910 -817 -746
Net Cash From Continuing Investing Activities
-679 -434 -636 -813 -1,288 -527 -756 -742 -910 -817 -746
Purchase of Property, Plant & Equipment
-515 -403 -440 -498 -459 -407 -444 -577 -476 -392 -495
Acquisitions
-166 -35 -199 -353 -834 -129 -296 -171 -437 -428 -252
Sale of Property, Plant & Equipment
2.00 2.90 3.30 38 3.00 5.00 2.00 3.00 3.00 4.00 2.00
Other Investing Activities, net
- -0.20 -0.10 0.30 -1.00 - - -3.00 -1.00 -2.00 -1.00
Net Cash From Financing Activities
-201 -233 -754 -210 284 -544 -463 -215 -238 -357 -411
Net Cash From Continuing Financing Activities
-201 -233 -754 -210 284 -544 -463 -215 -238 -357 -411
Repayment of Debt
-6,441 -4,833 -4,672 -9,163 -12,018 -9,012 -6,609 -10,567 -15,035 -11,359 -12,667
Repurchase of Common Equity
-25 -163 -150 -158 -74 1.00 -536 -266 -306 -361 -192
Payment of Dividends
-168 -169 -168 -182 -181 -181 -183 -194 -193 -192 -192
Issuance of Debt
6,437 4,936 4,243 9,293 12,558 8,650 6,871 10,819 15,310 11,558 12,645
Other Financing Activities, net
-4.00 -4.70 -6.20 -0.80 -1.00 -2.00 -6.00 -7.00 -14 -3.00 -5.00

Annual Balance Sheets for Republic Services

This table presents Republic Services' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
20,536 20,630 21,147 21,617 22,684 23,434 24,955 29,053 31,410 32,402 34,366
Total Current Assets
1,230 1,285 1,437 1,564 1,606 1,522 1,711 2,357 2,381 2,406 2,523
Cash & Equivalents
32 68 83 71 47 38 29 143 140 74 76
Accounts Receivable
963 995 1,106 1,103 1,126 1,091 1,271 1,677 1,768 1,821 1,897
Other Current Assets
235 222 248 391 433 392 410 537 473 511 550
Plant, Property, & Equipment, net
7,553 7,589 7,777 8,020 0.00 0.00 9,232 10,744 11,351 11,877 12,639
Total Noncurrent Assets
11,753 11,757 11,933 12,033 21,078 21,912 14,012 15,952 17,678 18,119 19,204
Long-Term Investments
100 91 141 108 179 149 139 128 164 208 259
Goodwill
11,146 11,163 11,315 11,400 11,633 12,046 12,826 14,452 15,834 15,982 16,715
Intangible Assets
246 182 141 107 134 173 260 347 496 546 655
Other Noncurrent Operating Assets
261 321 335 418 9,131 9,544 788 1,026 1,184 1,383 1,575
Total Liabilities & Shareholders' Equity
20,536 20,630 21,147 21,617 22,684 23,434 24,955 29,053 31,410 32,402 34,366
Total Liabilities
12,759 12,936 13,186 13,688 14,563 14,945 15,975 19,366 20,867 20,995 22,397
Total Current Liabilities
1,835 1,812 2,635 2,719 3,065 2,282 2,416 3,391 4,228 4,128 3,928
Short-Term Debt
5.50 5.80 707 691 930 168 8.20 456 932 862 596
Accounts Payable
577 554 598 762 778 779 910 1,222 1,412 1,345 1,374
Accrued Expenses
866 868 943 729 947 935 1,054 1,191 1,313 1,335 1,353
Current Deferred Revenue
314 313 312 339 336 346 381 443 467 485 496
Other Current Nonoperating Liabilities
72 72 75 69 74 55 62 79 104 101 109
Total Noncurrent Liabilities
10,925 11,124 10,551 10,969 11,498 12,663 13,560 15,975 16,639 16,867 18,469
Long-Term Debt
7,527 7,653 7,481 7,647 7,759 8,766 9,546 11,330 11,887 11,851 12,985
Asset Retirement Reserve & Litigation Obligation
1,956 1,959 1,962 1,972 1,980 1,977 2,142 2,456 2,630 2,834 3,044
Noncurrent Deferred & Payable Income Tax Liabilities
1,132 1,210 796 1,028 1,181 1,239 1,230 1,529 1,527 1,594 1,884
Other Noncurrent Operating Liabilities
309 301 312 321 579 682 642 661 595 588 556
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
7,777 7,694 7,961 7,930 8,121 8,489 8,980 9,687 10,543 11,407 11,969
Total Preferred & Common Equity
7,774 7,691 7,959 7,927 8,118 8,484 8,979 9,686 10,542 11,405 11,968
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
7,774 7,691 7,959 7,927 8,118 8,484 8,979 9,686 10,542 11,405 11,968
Common Stock
4,681 4,768 4,843 4,928 4,998 2,745 2,793 2,846 2,904 1,770 1,836
Retained Earnings
3,138 3,324 4,153 4,751 5,317 5,752 6,476 7,356 8,434 9,774 11,161
Treasury Stock
-15 -415 -1,059 -1,783 -2,200 -0.10 -275 -505 -784 -113 -1,000
Accumulated Other Comprehensive Income / (Loss)
-31 14 23 31 2.20 -12 -15 -12 -12 -26 -29
Noncontrolling Interest
2.50 2.40 2.30 2.40 2.70 4.90 0.80 0.80 1.00 2.00 1.00

Quarterly Balance Sheets for Republic Services

This table presents Republic Services' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
31,410 31,382 31,934 31,814 32,402 33,103 33,397 33,789 34,600 35,159 35,512
Total Current Assets
2,381 2,274 2,660 2,348 2,406 2,321 2,416 2,484 2,510 2,563 2,678
Cash & Equivalents
140 92 491 83 74 83 122 84 118 107 92
Accounts Receivable
1,768 1,763 1,818 1,848 1,821 1,854 1,880 1,900 1,917 2,029 2,126
Other Current Assets
473 419 351 418 511 384 414 500 475 427 460
Plant, Property, & Equipment, net
11,351 11,311 11,447 11,526 11,877 11,949 12,049 12,192 12,695 12,916 12,963
Total Noncurrent Assets
17,678 17,798 17,828 17,940 18,119 18,833 18,932 19,113 19,395 19,680 19,871
Long-Term Investments
164 143 178 203 208 222 224 225 292 285 279
Goodwill
15,834 15,852 15,865 15,883 15,982 16,585 16,626 16,699 16,926 17,186 17,330
Intangible Assets
496 483 463 455 546 632 612 599 647 707 779
Other Noncurrent Operating Assets
1,184 1,319 1,322 1,399 1,383 1,394 1,470 1,590 1,530 1,502 1,483
Total Liabilities & Shareholders' Equity
31,410 31,382 31,934 31,814 32,402 33,103 33,397 33,789 34,600 35,159 35,512
Total Liabilities
20,867 20,561 20,928 20,584 20,995 21,438 21,345 21,917 22,619 23,126 23,272
Total Current Liabilities
4,228 4,326 4,534 3,642 4,128 3,491 3,647 4,263 3,740 3,980 3,577
Short-Term Debt
932 1,432 1,433 513 862 421 421 921 547 548 48
Accounts Payable
1,412 1,179 1,286 1,225 1,345 1,154 1,199 1,247 1,196 1,440 1,448
Accrued Expenses
1,313 1,136 1,240 1,303 1,335 1,292 1,427 1,466 1,395 1,398 1,466
Current Deferred Revenue
467 472 473 486 485 504 490 504 480 480 481
Other Current Nonoperating Liabilities
104 106 103 114 101 120 110 125 122 114 134
Total Noncurrent Liabilities
16,639 16,235 16,394 16,943 16,867 17,947 17,698 17,654 18,879 19,146 19,695
Long-Term Debt
11,887 11,400 11,527 12,047 11,851 12,862 12,546 12,353 13,317 13,521 14,007
Asset Retirement Reserve & Litigation Obligation
2,630 2,655 2,698 2,729 2,834 2,893 2,968 3,000 3,074 3,099 3,094
Noncurrent Deferred & Payable Income Tax Liabilities
1,527 1,578 1,569 1,591 1,594 1,612 1,604 1,738 1,936 1,963 2,030
Other Noncurrent Operating Liabilities
595 603 600 575 588 580 580 563 552 563 564
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
10,543 10,821 11,006 11,230 11,407 11,665 12,052 11,872 11,981 12,033 12,240
Total Preferred & Common Equity
10,542 10,820 11,005 11,229 11,405 11,663 12,050 11,871 11,980 12,032 12,238
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
10,542 10,820 11,005 11,229 11,405 11,663 12,050 11,871 11,980 12,032 12,238
Common Stock
2,904 2,919 2,935 2,949 1,770 1,787 1,804 1,819 1,854 1,875 1,894
Retained Earnings
8,434 8,718 9,061 9,444 9,774 10,087 10,455 10,810 11,493 11,867 12,253
Treasury Stock
-784 -812 -982 -1,146 -113 -180 -181 -727 -1,336 -1,677 -1,876
Accumulated Other Comprehensive Income / (Loss)
-12 -5.30 -9.10 -19 -26 -31 -28 -31 -31 -33 -33
Noncontrolling Interest
1.00 0.80 1.20 1.40 2.00 2.00 2.00 1.00 1.00 1.00 2.00

Annual Metrics And Ratios for Republic Services

This table displays calculated financial ratios and metrics derived from Republic Services' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.54% 2.99% 6.96% -0.01% 2.57% -1.42% 11.24% 19.62% 10.76% 7.13% 3.49%
EBITDA Growth
17.58% -0.05% 6.84% 2.37% 2.20% -1.51% 16.43% 14.57% 14.49% 14.07% 4.96%
EBIT Growth
26.34% -1.37% 8.62% 4.07% 3.13% -4.48% 21.16% 15.14% 16.61% 15.50% 3.23%
NOPAT Growth
28.17% -0.21% 70.53% -18.08% 8.62% -2.08% 17.46% 14.06% 13.05% 22.30% 1.37%
Net Income Growth
36.96% -18.28% 108.58% -18.87% 3.49% -9.70% 33.28% 15.14% 16.33% 18.08% 4.65%
EPS Growth
39.22% -16.43% 111.80% -16.18% 5.38% -9.31% 33.77% 16.09% 16.63% 18.65% 5.55%
Operating Cash Flow Growth
9.80% 10.01% 3.40% 17.38% 4.87% 5.08% 12.75% 14.47% 13.42% 8.79% 9.15%
Free Cash Flow Firm Growth
-42.21% 145.73% -4.52% 29.32% -18.60% -16.74% -30.76% -260.78% 134.60% 506.76% -29.92%
Invested Capital Growth
3.96% 0.00% 4.80% 0.99% 3.09% 3.80% 6.58% 15.48% 8.84% 3.35% 5.79%
Revenue Q/Q Growth
0.68% 0.96% 1.83% -0.30% 0.46% -0.03% 3.48% 4.46% 2.06% 1.36% 0.54%
EBITDA Q/Q Growth
8.52% 1.44% 1.45% 2.14% -0.47% -0.72% 3.06% 3.62% 4.21% 2.89% 0.27%
EBIT Q/Q Growth
13.69% 2.42% 1.08% 4.48% -1.06% -1.77% 3.36% 3.53% 4.63% 3.12% -0.06%
NOPAT Q/Q Growth
14.97% 1.92% 60.35% -26.15% 3.14% 0.13% 4.69% 0.11% 5.05% 4.94% 0.21%
Net Income Q/Q Growth
19.40% 2.89% 59.06% -25.94% -1.02% -5.25% 6.32% 2.36% 5.63% 3.70% 1.52%
EPS Q/Q Growth
19.66% 4.09% 59.07% -24.76% -0.60% -5.33% 6.60% 2.40% 5.80% 3.84% 1.93%
Operating Cash Flow Q/Q Growth
-4.17% 7.76% 2.16% -1.44% 3.04% -0.11% 3.20% 5.32% 2.51% 3.24% -0.95%
Free Cash Flow Firm Q/Q Growth
-3.51% 12.66% 2.23% -1.06% -2.37% -36.27% 92.79% 12.59% -69.67% 95.68% -2.61%
Invested Capital Q/Q Growth
0.28% -0.31% 3.61% 0.55% 0.95% 3.74% 2.38% 1.43% 5.12% 1.36% 1.45%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
39.46% 38.60% 38.11% 38.75% 38.85% 39.92% 40.35% 39.27% 40.24% 41.68% 41.96%
EBITDA Margin
28.63% 27.79% 27.76% 28.42% 28.31% 28.29% 29.61% 28.35% 29.31% 31.21% 31.65%
Operating Margin
17.10% 16.38% 16.62% 17.29% 17.35% 16.83% 18.38% 17.70% 18.58% 19.94% 19.90%
EBIT Margin
17.11% 16.39% 16.64% 17.32% 17.41% 16.87% 18.38% 17.69% 18.62% 20.08% 20.03%
Profit (Net Income) Margin
8.23% 6.53% 12.74% 10.33% 10.43% 9.55% 11.44% 11.01% 11.57% 12.75% 12.89%
Tax Burden Percent
62.75% 63.48% 99.76% 78.55% 82.87% 84.85% 82.05% 81.22% 79.01% 84.05% 82.46%
Interest Burden Percent
76.66% 62.78% 76.72% 75.95% 72.25% 66.70% 75.88% 76.65% 78.62% 75.55% 78.06%
Effective Tax Rate
37.25% 36.52% 0.24% 21.45% 17.13% 15.15% 17.95% 18.78% 21.00% 15.95% 17.54%
Return on Invested Capital (ROIC)
6.53% 6.39% 10.65% 8.48% 9.03% 8.54% 9.54% 9.79% 9.88% 11.41% 11.05%
ROIC Less NNEP Spread (ROIC-NNEP)
3.39% 1.60% 5.71% 4.47% 4.17% 3.00% 5.03% 5.46% 6.04% 6.30% 6.54%
Return on Net Nonoperating Assets (RNNOA)
3.19% 1.58% 5.69% 4.58% 4.35% 3.13% 5.26% 6.16% 7.23% 7.22% 7.25%
Return on Equity (ROE)
9.72% 7.97% 16.34% 13.06% 13.38% 11.68% 14.80% 15.94% 17.11% 18.62% 18.30%
Cash Return on Invested Capital (CROIC)
2.65% 6.39% 5.96% 7.50% 5.98% 4.81% 3.17% -4.58% 1.42% 8.11% 5.43%
Operating Return on Assets (OROA)
7.66% 7.46% 8.00% 8.13% 8.10% 7.43% 8.58% 8.85% 9.22% 10.09% 9.95%
Return on Assets (ROA)
3.69% 2.97% 6.12% 4.85% 4.85% 4.20% 5.34% 5.51% 5.73% 6.41% 6.41%
Return on Common Equity (ROCE)
9.72% 7.97% 16.34% 13.06% 13.38% 11.67% 14.79% 15.94% 17.11% 18.62% 18.30%
Return on Equity Simple (ROE_SIMPLE)
9.76% 7.97% 16.07% 13.09% 13.23% 11.43% 14.39% 15.36% 16.42% 17.92% 0.00%
Net Operating Profit after Tax (NOPAT)
978 976 1,664 1,364 1,481 1,450 1,703 1,943 2,196 2,686 2,723
NOPAT Margin
10.73% 10.40% 16.58% 13.58% 14.38% 14.28% 15.08% 14.38% 14.68% 16.75% 16.41%
Net Nonoperating Expense Percent (NNEP)
3.14% 4.79% 4.94% 4.01% 4.86% 5.54% 4.51% 4.32% 3.84% 5.11% 4.51%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 9.05% 9.40% 11.14% 10.66%
Cost of Revenue to Revenue
60.54% 61.40% 61.89% 61.25% 61.15% 60.08% 59.65% 60.73% 59.76% 58.32% 58.04%
SG&A Expenses to Revenue
10.79% 10.33% 10.53% 10.55% 10.60% 10.37% 10.59% 10.76% 10.75% 10.44% 10.31%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.35% 22.22% 21.49% 21.46% 21.49% 23.09% 21.97% 21.57% 21.66% 21.74% 22.05%
Earnings before Interest and Taxes (EBIT)
1,560 1,539 1,671 1,739 1,794 1,713 2,076 2,390 2,787 3,219 3,323
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,610 2,609 2,787 2,853 2,916 2,872 3,344 3,831 4,386 5,003 5,251
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.71 2.22 2.55 2.71 3.29 3.44 4.76 4.10 4.87 5.51 5.47
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.44 1.82 2.02 2.14 2.59 2.88 3.78 2.94 3.43 3.92 3.94
Price to Earnings (P/E)
17.50 27.86 15.88 20.69 24.89 30.21 33.13 26.72 29.64 30.75 30.58
Dividend Yield
3.86% 2.47% 2.19% 2.18% 1.86% 1.81% 1.31% 1.52% 1.26% 1.09% 1.12%
Earnings Yield
5.71% 3.59% 6.30% 4.83% 4.02% 3.31% 3.02% 3.74% 3.37% 3.25% 3.27%
Enterprise Value to Invested Capital (EV/IC)
1.35 1.61 1.77 1.83 2.11 2.20 2.83 2.41 2.76 3.14 3.11
Enterprise Value to Revenue (EV/Rev)
2.26 2.62 2.81 2.95 3.42 3.74 4.62 3.79 4.26 4.69 4.74
Enterprise Value to EBITDA (EV/EBITDA)
7.90 9.42 10.14 10.38 12.06 13.22 15.59 13.38 14.55 15.04 14.98
Enterprise Value to EBIT (EV/EBIT)
13.22 15.97 16.91 17.03 19.61 22.17 25.12 21.45 22.90 23.38 23.67
Enterprise Value to NOPAT (EV/NOPAT)
21.09 25.17 16.98 21.72 23.75 26.19 30.61 26.38 29.06 28.02 28.89
Enterprise Value to Operating Cash Flow (EV/OCF)
12.28 13.30 14.79 13.21 14.96 15.36 18.71 16.07 17.64 19.12 18.31
Enterprise Value to Free Cash Flow (EV/FCFF)
51.93 25.17 30.33 24.58 35.86 46.49 92.19 0.00 202.83 39.42 58.80
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.00 1.00 1.03 1.05 1.07 1.05 1.06 1.22 1.22 1.11 1.13
Long-Term Debt to Equity
0.99 0.99 0.94 0.96 0.96 1.03 1.06 1.17 1.13 1.04 1.08
Financial Leverage
0.94 0.98 1.00 1.02 1.04 1.04 1.04 1.13 1.20 1.15 1.11
Leverage Ratio
2.64 2.68 2.67 2.69 2.76 2.78 2.77 2.89 2.99 2.91 2.86
Compound Leverage Factor
2.02 1.68 2.05 2.04 1.99 1.85 2.10 2.22 2.35 2.20 2.23
Debt to Total Capital
49.89% 49.89% 50.70% 51.25% 51.69% 51.28% 51.55% 54.89% 54.87% 52.71% 53.15%
Short-Term Debt to Total Capital
0.04% 0.04% 4.38% 4.25% 5.53% 0.96% 0.04% 2.12% 3.99% 3.57% 2.33%
Long-Term Debt to Total Capital
49.85% 49.85% 46.32% 47.01% 46.16% 50.31% 51.51% 52.76% 50.88% 49.13% 50.82%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.02% 0.02% 0.01% 0.01% 0.02% 0.03% 0.00% 0.00% 0.00% 0.01% 0.00%
Common Equity to Total Capital
50.10% 50.10% 49.29% 48.73% 48.30% 48.69% 48.45% 45.11% 45.12% 47.28% 46.84%
Debt to EBITDA
2.93 2.94 2.94 2.92 2.98 3.11 2.86 3.08 2.92 2.54 2.59
Net Debt to EBITDA
2.87 2.88 2.86 2.86 2.90 3.05 2.81 3.01 2.85 2.48 2.52
Long-Term Debt to EBITDA
2.93 2.93 2.68 2.68 2.66 3.05 2.85 2.96 2.71 2.37 2.47
Debt to NOPAT
7.83 7.85 4.92 6.11 5.87 6.16 5.61 6.07 5.84 4.73 4.99
Net Debt to NOPAT
7.67 7.68 4.78 5.98 5.71 6.03 5.51 5.93 5.70 4.63 4.86
Long-Term Debt to NOPAT
7.82 7.84 4.49 5.61 5.24 6.04 5.60 5.83 5.41 4.41 4.77
Altman Z-Score
1.49 1.69 1.87 1.91 2.07 2.15 2.66 2.28 2.55 2.98 2.96
Noncontrolling Interest Sharing Ratio
0.03% 0.03% 0.03% 0.03% 0.03% 0.05% 0.03% 0.01% 0.01% 0.01% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.71 0.71 0.55 0.58 0.52 0.67 0.71 0.70 0.56 0.58 0.64
Quick Ratio
0.59 0.59 0.45 0.43 0.38 0.50 0.54 0.54 0.45 0.46 0.50
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
397 976 932 1,205 981 817 566 -909 315 1,909 1,338
Operating Cash Flow to CapEx
181.71% 201.29% 194.24% 215.61% 198.42% 212.25% 214.89% 224.49% 225.84% 217.70% 229.24%
Free Cash Flow to Firm to Interest Expense
1.09 1.72 2.57 3.14 2.50 1.79 1.80 -2.30 0.62 3.53 2.33
Operating Cash Flow to Interest Expense
4.60 3.26 5.27 5.84 6.00 5.40 8.86 8.08 7.12 7.28 7.48
Operating Cash Flow Less CapEx to Interest Expense
2.07 1.64 2.56 3.13 2.98 2.86 4.74 4.48 3.97 3.93 4.22
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.45 0.46 0.48 0.47 0.47 0.44 0.47 0.50 0.50 0.50 0.50
Accounts Receivable Turnover
9.47 9.44 9.56 9.09 9.24 9.16 9.56 9.16 8.69 8.93 8.92
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
1.24 1.24 1.31 1.27 0.00 0.00 0.00 1.35 1.35 1.38 1.35
Accounts Payable Turnover
10.21 10.41 10.79 9.05 8.18 7.84 7.98 7.70 6.79 6.78 7.08
Days Sales Outstanding (DSO)
38.55 38.68 38.18 40.14 39.49 39.85 38.18 39.83 42.01 40.86 40.90
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
35.75 35.07 33.83 40.35 44.61 46.58 45.75 47.42 53.75 53.81 51.53
Cash Conversion Cycle (CCC)
2.79 3.61 4.35 -0.20 -5.12 -6.72 -7.57 -7.59 -11.73 -12.96 -10.63
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
15,266 15,266 15,999 16,157 16,657 17,290 18,428 21,280 23,162 23,939 25,324
Invested Capital Turnover
0.61 0.61 0.64 0.62 0.63 0.60 0.63 0.68 0.67 0.68 0.67
Increase / (Decrease) in Invested Capital
581 0.00 733 158 500 633 1,138 2,852 1,882 777 1,385
Enterprise Value (EV)
20,625 24,572 28,264 29,619 35,180 37,976 52,134 51,260 63,817 75,251 78,659
Market Capitalization
13,122 17,069 20,299 21,458 26,715 29,224 42,747 39,744 51,301 62,818 65,412
Book Value per Share
$22.15 $22.62 $23.81 $24.42 $25.44 $26.62 $28.32 $30.65 $33.51 $36.42 $38.66
Tangible Book Value per Share
($10.52) ($10.75) ($10.47) ($11.03) ($11.43) ($11.72) ($12.95) ($16.18) ($18.40) ($16.36) ($17.45)
Total Capital
15,353 15,353 16,149 16,267 16,809 17,423 18,534 21,472 23,362 24,120 25,550
Total Debt
7,659 7,659 8,187 8,338 8,689 8,934 9,554 11,786 12,819 12,713 13,581
Total Long-Term Debt
7,653 7,653 7,481 7,647 7,759 8,766 9,546 11,330 11,887 11,851 12,985
Net Debt
7,501 7,501 7,963 8,159 8,462 8,747 9,386 11,515 12,515 12,431 13,246
Capital Expenditures (CapEx)
924 918 984 1,040 1,185 1,165 1,297 1,421 1,602 1,808 1,874
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-590 -590 -575 -534 -576 -630 -726 -721 -1,055 -934 -885
Debt-free Net Working Capital (DFNWC)
-522 -522 -491 -464 -529 -592 -697 -578 -915 -860 -809
Net Working Capital (NWC)
-528 -528 -1,198 -1,154 -1,459 -760 -705 -1,034 -1,847 -1,722 -1,405
Net Nonoperating Expense (NNE)
228 363 385 326 407 481 411 455 465 642 584
Net Nonoperating Obligations (NNO)
7,572 7,572 8,038 8,227 8,536 8,802 9,449 11,594 12,619 12,532 13,355
Total Depreciation and Amortization (D&A)
1,050 1,070 1,116 1,114 1,122 1,159 1,268 1,441 1,599 1,784 1,928
Debt-free, Cash-free Net Working Capital to Revenue
-6.47% -6.28% -5.72% -5.32% -5.59% -6.21% -6.42% -5.34% -7.05% -5.83% -5.33%
Debt-free Net Working Capital to Revenue
-5.72% -5.56% -4.89% -4.62% -5.13% -5.83% -6.17% -4.28% -6.11% -5.36% -4.88%
Net Working Capital to Revenue
-5.79% -5.62% -11.93% -11.50% -14.16% -7.49% -6.24% -7.65% -12.34% -10.74% -8.47%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $3.79 $3.17 $3.34 $3.03 $4.05 $4.70 $5.47 $6.50 $6.86
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 337.05M 326.90M 321.10M 319.28M 318.81M 316.53M 316.18M 314.40M 311.88M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $3.77 $3.16 $3.33 $3.02 $4.04 $4.69 $5.47 $6.49 $6.85
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 338.98M 328.38M 322M 319.84M 319.43M 317.08M 316.67M 314.81M 312.17M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 331.21M 321.62M 319.06M 318.90M 316.43M 316.04M 314.61M 312.28M 308.80M
Normalized Net Operating Profit after Tax (NOPAT)
981 1,005 1,649 1,349 1,481 1,562 1,717 1,958 2,223 2,710 2,740
Normalized NOPAT Margin
10.76% 10.71% 16.43% 13.43% 14.38% 15.39% 15.21% 14.49% 14.86% 16.90% 16.52%
Pre Tax Income Margin
13.12% 10.29% 12.77% 13.16% 12.58% 11.25% 13.95% 13.56% 14.64% 15.17% 15.64%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.28 2.71 4.61 4.53 4.58 3.74 6.60 6.05 5.49 5.95 5.79
NOPAT to Interest Expense
2.68 1.72 4.59 3.55 3.78 3.17 5.41 4.92 4.32 4.97 4.74
EBIT Less CapEx to Interest Expense
1.74 1.09 1.90 1.82 1.55 1.20 2.48 2.45 2.33 2.61 2.52
NOPAT Less CapEx to Interest Expense
0.15 0.10 1.88 0.84 0.75 0.62 1.29 1.32 1.17 1.62 1.48
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
53.28% 68.43% 34.50% 44.56% 45.74% 53.91% 45.33% 39.92% 36.86% 33.61% 34.55%
Augmented Payout Ratio
107.21% 134.28% 82.24% 115.58% 82.94% 64.10% 65.77% 54.44% 52.05% 57.88% 75.46%

Quarterly Metrics And Ratios for Republic Services

This table displays calculated financial ratios and metrics derived from Republic Services' official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 308,804,970.00 307,664,087.00 306,212,978.00
DEI Adjusted Shares Outstanding
- - - - - - - - 308,804,970.00 307,664,087.00 306,212,978.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 1.70 1.84 1.93
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.84% 8.64% 6.54% 5.58% 3.81% 4.62% 3.34% 2.20% 2.59% 4.60% 8.24%
EBITDA Growth
13.78% 15.14% 14.86% 12.51% 8.96% 8.21% 1.99% 1.10% 5.56% 4.94% 8.57%
EBIT Growth
15.28% 15.27% 17.43% 13.94% 9.25% 6.14% -1.52% -0.25% 5.15% 4.74% 9.25%
NOPAT Growth
17.21% 22.21% 28.43% 21.16% 7.72% 3.21% -3.68% -0.03% 10.99% 10.93% 6.56%
Net Income Growth
18.18% 19.71% 17.82% 16.69% 9.03% 7.42% -2.83% 6.25% 6.06% 2.91% 7.82%
EPS Growth
19.01% 20.00% 18.42% 17.27% 9.72% 8.02% -2.22% 7.98% 7.59% 5.14% 9.66%
Operating Cash Flow Growth
18.00% 1.94% 5.25% 13.72% 26.39% 0.82% 17.75% -4.01% 19.71% 3.97% -3.56%
Free Cash Flow Firm Growth
50.20% -12.89% -76.90% 99.69% 51.75% -6.00% 25.27% -14,522.94% 79.75% 57.03% 46.66%
Invested Capital Growth
8.70% 5.98% 7.19% 3.35% 5.27% 5.91% 5.69% 5.79% 3.21% 4.20% 4.39%
Revenue Q/Q Growth
0.79% 4.82% 0.70% -0.74% -0.92% 5.64% -0.54% -1.83% -0.53% 7.71% 2.91%
EBITDA Q/Q Growth
3.45% 7.10% 4.03% -2.48% 0.35% 6.26% -1.92% -3.38% 4.82% 5.64% 1.47%
EBIT Q/Q Growth
5.67% 9.27% 5.12% -6.23% 1.51% 6.14% -2.54% -5.10% 7.13% 5.72% 1.66%
NOPAT Q/Q Growth
-13.02% 14.74% 16.24% 4.42% -22.60% 9.90% 8.39% 8.38% -14.02% 9.83% 4.12%
Net Income Q/Q Growth
3.21% 12.83% 10.55% -9.44% -3.41% 11.11% 0.00% -1.09% -3.49% 7.81% 4.77%
EPS Q/Q Growth
3.60% 12.50% 11.11% -9.44% -3.07% 10.76% 0.57% 0.00% -3.41% 8.24% 4.89%
Operating Cash Flow Q/Q Growth
-9.68% 35.48% -8.76% 1.88% 0.29% 8.20% 6.49% -16.93% 25.08% -6.03% -1.21%
Free Cash Flow Firm Q/Q Growth
-6.70% 48.50% -23.32% 99.55% -16,654.72% -13.14% 12.99% 2.89% 78.81% -140.03% -8.02%
Invested Capital Q/Q Growth
1.56% -0.52% 0.93% 1.36% 3.44% 0.08% 0.72% 1.45% 0.92% 1.04% 0.91%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
40.88% 41.14% 41.93% 42.73% 42.28% 42.17% 41.52% 41.86% 42.48% 42.14% 41.59%
EBITDA Margin
30.33% 30.99% 32.01% 31.45% 31.85% 32.04% 31.60% 31.10% 32.77% 32.14% 31.70%
Operating Margin
18.98% 20.10% 20.75% 19.86% 20.05% 20.33% 19.85% 19.37% 20.18% 20.34% 20.20%
EBIT Margin
19.30% 20.12% 21.00% 19.84% 20.33% 20.43% 20.01% 19.35% 20.84% 20.45% 20.20%
Profit (Net Income) Margin
11.75% 12.65% 13.88% 12.67% 12.35% 12.99% 13.06% 13.16% 12.76% 12.78% 13.01%
Tax Burden Percent
75.76% 78.27% 87.53% 96.23% 74.44% 76.39% 85.27% 96.45% 80.03% 80.97% 82.48%
Interest Burden Percent
80.35% 80.29% 75.51% 66.33% 81.60% 83.24% 76.51% 70.50% 76.55% 77.15% 78.07%
Effective Tax Rate
24.24% 21.73% 12.47% 3.77% 25.56% 23.61% 14.73% 3.55% 19.97% 19.03% 17.52%
Return on Invested Capital (ROIC)
9.70% 10.77% 12.59% 13.01% 10.00% 10.55% 11.50% 12.59% 10.72% 10.99% 11.26%
ROIC Less NNEP Spread (ROIC-NNEP)
8.87% 9.74% 11.14% 10.94% 9.20% 9.69% 10.22% 10.82% 9.67% 9.76% 10.02%
Return on Net Nonoperating Assets (RNNOA)
10.45% 11.15% 12.44% 12.53% 10.56% 10.56% 11.27% 11.98% 10.91% 10.75% 11.18%
Return on Equity (ROE)
20.16% 21.92% 25.03% 25.54% 20.56% 21.11% 22.77% 24.57% 21.63% 21.74% 22.44%
Cash Return on Invested Capital (CROIC)
1.75% 4.72% 4.27% 8.11% 6.16% 5.65% 5.66% 5.43% 7.94% 7.23% 7.14%
Operating Return on Assets (OROA)
9.73% 10.14% 10.74% 9.97% 10.20% 10.23% 10.07% 9.62% 10.28% 10.08% 10.05%
Return on Assets (ROA)
5.92% 6.38% 7.10% 6.36% 6.20% 6.51% 6.57% 6.54% 6.30% 6.30% 6.47%
Return on Common Equity (ROCE)
20.16% 21.92% 25.03% 25.54% 20.56% 21.11% 22.77% 24.56% 21.62% 21.74% 22.44%
Return on Equity Simple (ROE_SIMPLE)
16.65% 17.13% 17.55% 0.00% 17.88% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
555 637 740 773 598 658 713 773 664 730 760
NOPAT Margin
14.38% 15.74% 18.17% 19.11% 14.93% 15.53% 16.92% 18.68% 16.15% 16.47% 16.66%
Net Nonoperating Expense Percent (NNEP)
0.83% 1.03% 1.45% 2.07% 0.80% 0.86% 1.28% 1.77% 1.04% 1.23% 1.24%
Return On Investment Capital (ROIC_SIMPLE)
- - - 3.21% 2.40% 2.63% 2.83% 3.02% 2.57% 2.80% 2.89%
Cost of Revenue to Revenue
59.12% 58.86% 58.07% 57.27% 57.72% 57.83% 58.48% 58.14% 57.52% 57.86% 58.41%
SG&A Expenses to Revenue
10.72% 10.07% 9.96% 11.03% 10.65% 10.04% 10.02% 10.54% 10.33% 10.02% 9.80%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
21.90% 21.04% 21.18% 22.87% 22.23% 21.84% 21.68% 22.49% 22.30% 21.81% 21.39%
Earnings before Interest and Taxes (EBIT)
745 815 856 803 815 865 843 800 857 906 921
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,171 1,254 1,305 1,273 1,277 1,357 1,331 1,286 1,348 1,424 1,445
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.54 5.55 5.60 5.51 6.47 6.38 6.02 5.47 5.63 5.43 5.23
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.93 3.92 3.98 3.92 4.66 4.70 4.33 3.94 4.04 3.87 3.72
Price to Earnings (P/E)
33.26 32.38 31.92 30.75 36.19 36.22 33.92 30.58 31.09 29.91 28.76
Dividend Yield
1.08% 1.08% 1.07% 1.09% 0.92% 0.92% 1.01% 1.12% 1.10% 1.16% 1.20%
Earnings Yield
3.01% 3.09% 3.13% 3.25% 2.76% 2.76% 2.95% 3.27% 3.22% 3.34% 3.48%
Enterprise Value to Invested Capital (EV/IC)
3.08 3.13 3.18 3.14 3.57 3.61 3.38 3.11 3.17 3.06 2.98
Enterprise Value to Revenue (EV/Rev)
4.76 4.71 4.75 4.69 5.47 5.47 5.12 4.74 4.85 4.68 4.51
Enterprise Value to EBITDA (EV/EBITDA)
16.01 15.62 15.46 15.04 17.31 17.18 16.12 14.98 15.20 14.67 14.13
Enterprise Value to EBIT (EV/EBIT)
25.11 24.49 24.08 23.38 26.89 26.81 25.39 23.67 24.04 23.21 22.31
Enterprise Value to NOPAT (EV/NOPAT)
31.82 30.61 29.37 28.02 32.43 32.62 31.07 28.89 28.97 27.54 26.66
Enterprise Value to Operating Cash Flow (EV/OCF)
19.37 19.49 19.72 19.12 21.31 21.52 19.46 18.31 17.99 17.40 17.28
Enterprise Value to Free Cash Flow (EV/FCFF)
183.65 68.25 77.05 39.42 59.43 65.74 61.45 58.80 40.48 43.21 42.71
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.19 1.18 1.12 1.11 1.14 1.08 1.12 1.13 1.16 1.17 1.15
Long-Term Debt to Equity
1.05 1.05 1.07 1.04 1.10 1.04 1.04 1.08 1.11 1.12 1.14
Financial Leverage
1.18 1.14 1.12 1.15 1.15 1.09 1.10 1.11 1.13 1.10 1.12
Leverage Ratio
2.92 2.91 2.87 2.91 2.87 2.83 2.84 2.86 2.86 2.85 2.87
Compound Leverage Factor
2.34 2.34 2.17 1.93 2.34 2.36 2.17 2.01 2.19 2.20 2.24
Debt to Total Capital
54.25% 54.08% 52.80% 52.71% 53.24% 51.83% 52.79% 53.15% 53.64% 53.90% 53.45%
Short-Term Debt to Total Capital
6.05% 5.98% 2.16% 3.57% 1.69% 1.68% 3.66% 2.33% 2.12% 2.10% 0.18%
Long-Term Debt to Total Capital
48.20% 48.10% 50.64% 49.13% 51.56% 50.15% 49.13% 50.82% 51.53% 51.80% 53.27%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.01% 0.01% 0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% 0.01%
Common Equity to Total Capital
45.74% 45.92% 47.20% 47.28% 46.75% 48.16% 47.21% 46.84% 46.35% 46.10% 46.54%
Debt to EBITDA
2.83 2.76 2.58 2.54 2.60 2.49 2.53 2.59 2.61 2.61 2.55
Net Debt to EBITDA
2.78 2.62 2.52 2.48 2.54 2.42 2.48 2.52 2.53 2.54 2.49
Long-Term Debt to EBITDA
2.52 2.46 2.48 2.37 2.52 2.41 2.36 2.47 2.50 2.51 2.55
Debt to NOPAT
5.63 5.41 4.91 4.73 4.87 4.73 4.89 4.99 4.96 4.90 4.82
Net Debt to NOPAT
5.53 5.13 4.80 4.63 4.76 4.60 4.77 4.86 4.82 4.77 4.69
Long-Term Debt to NOPAT
5.00 4.81 4.71 4.41 4.72 4.57 4.55 4.77 4.77 4.71 4.80
Altman Z-Score
2.62 2.65 2.79 2.73 3.07 3.13 2.91 2.72 2.78 2.69 2.68
Noncontrolling Interest Sharing Ratio
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.53 0.59 0.64 0.58 0.66 0.66 0.58 0.64 0.67 0.64 0.75
Quick Ratio
0.43 0.51 0.53 0.46 0.55 0.55 0.47 0.50 0.54 0.54 0.62
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,328 -684 -844 -3.82 -641 -725 -631 -612 -130 -311 -336
Operating Cash Flow to CapEx
158.47% 274.51% 229.96% 222.56% 224.78% 275.87% 267.19% 170.91% 259.41% 297.16% 231.03%
Free Cash Flow to Firm to Interest Expense
-9.54 -5.33 -6.00 -0.03 -4.58 -5.00 -4.41 -4.19 -0.86 -2.06 -2.14
Operating Cash Flow to Interest Expense
5.83 8.57 7.13 7.70 7.32 7.65 8.26 6.72 8.13 7.64 7.25
Operating Cash Flow Less CapEx to Interest Expense
2.15 5.45 4.03 4.24 4.06 4.88 5.17 2.79 4.99 5.07 4.11
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.50 0.50 0.51 0.50 0.50 0.50 0.50 0.50 0.49 0.49 0.50
Accounts Receivable Turnover
8.84 8.75 8.60 8.93 8.95 8.85 8.81 8.92 8.85 8.64 8.56
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
1.39 1.41 1.42 1.38 1.39 1.39 1.39 1.35 1.35 1.35 1.37
Accounts Payable Turnover
8.37 7.73 7.67 6.78 8.04 7.60 7.72 7.08 8.24 7.42 7.42
Days Sales Outstanding (DSO)
41.29 41.71 42.43 40.86 40.80 41.23 41.44 40.90 41.22 42.24 42.63
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
43.60 47.22 47.58 53.81 45.39 48.00 47.28 51.53 44.30 49.16 49.20
Cash Conversion Cycle (CCC)
-2.31 -5.51 -5.15 -12.96 -4.59 -6.76 -5.84 -10.63 -3.07 -6.93 -6.58
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
23,524 23,401 23,619 23,939 24,763 24,783 24,962 25,324 25,557 25,824 26,058
Invested Capital Turnover
0.68 0.68 0.69 0.68 0.67 0.68 0.68 0.67 0.66 0.67 0.68
Increase / (Decrease) in Invested Capital
1,883 1,321 1,584 777 1,239 1,383 1,344 1,385 794 1,041 1,096
Enterprise Value (EV)
72,492 73,327 75,171 75,251 88,423 89,505 84,416 78,659 80,898 79,044 77,743
Market Capitalization
59,894 61,034 62,896 62,818 75,443 76,882 71,450 65,412 67,443 65,366 64,057
Book Value per Share
$34.39 $34.94 $35.75 $36.42 $37.35 $38.56 $38.02 $38.66 $38.79 $39.11 $39.97
Tangible Book Value per Share
($17.53) ($16.90) ($16.27) ($16.36) ($17.79) ($16.60) ($17.38) ($17.45) ($18.11) ($19.05) ($19.17)
Total Capital
23,653 23,966 23,791 24,120 24,948 25,019 25,146 25,550 25,845 26,102 26,295
Total Debt
12,832 12,960 12,560 12,713 13,283 12,967 13,274 13,581 13,864 14,069 14,055
Total Long-Term Debt
11,400 11,527 12,047 11,851 12,862 12,546 12,353 12,985 13,317 13,521 14,007
Net Debt
12,597 12,291 12,274 12,431 12,978 12,621 12,965 13,246 13,454 13,677 13,684
Capital Expenditures (CapEx)
512 401 436 459 456 402 442 574 473 388 493
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-712 -932 -864 -934 -832 -932 -942 -885 -801 -976 -943
Debt-free Net Working Capital (DFNWC)
-620 -441 -780 -860 -749 -810 -858 -809 -683 -869 -851
Net Working Capital (NWC)
-2,052 -1,874 -1,293 -1,722 -1,170 -1,231 -1,779 -1,405 -1,230 -1,417 -899
Net Nonoperating Expense (NNE)
101 125 175 261 103 108 163 229 139 164 167
Net Nonoperating Obligations (NNO)
12,703 12,394 12,388 12,532 13,098 12,731 13,090 13,355 13,576 13,791 13,818
Total Depreciation and Amortization (D&A)
426 440 449 470 462 492 488 486 491 518 524
Debt-free, Cash-free Net Working Capital to Revenue
-4.67% -5.98% -5.46% -5.83% -5.14% -5.69% -5.71% -5.33% -4.80% -5.78% -5.47%
Debt-free Net Working Capital to Revenue
-4.07% -2.83% -4.93% -5.36% -4.63% -4.95% -5.20% -4.88% -4.09% -5.15% -4.94%
Net Working Capital to Revenue
-13.46% -12.04% -8.18% -10.74% -7.23% -7.52% -10.78% -8.47% -7.37% -8.39% -5.22%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.44 $1.62 $1.80 $1.64 $1.58 $1.76 $1.76 $1.76 $1.70 $1.84 $1.93
Adjusted Weighted Average Basic Shares Outstanding
315.29M 314.91M 314.00M 314.40M 312.97M 313.07M 311.73M 311.88M 309.09M 307.49M 306.31M
Adjusted Diluted Earnings per Share
$1.44 $1.62 $1.80 $1.63 $1.58 $1.75 $1.76 $1.76 $1.70 $1.84 $1.93
Adjusted Weighted Average Diluted Shares Outstanding
315.69M 315.24M 314.37M 314.81M 313.28M 313.37M 312.01M 312.17M 309.27M 307.63M 306.48M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
314.93M 314.07M 313.15M 312.28M 312.50M 312.22M 309.56M 308.80M 307.66M 306.21M 304.64M
Normalized Net Operating Profit after Tax (NOPAT)
560 640 748 782 600 665 715 778 665 733 763
Normalized NOPAT Margin
14.49% 15.82% 18.35% 19.33% 14.97% 15.69% 16.99% 18.82% 16.17% 16.54% 16.73%
Pre Tax Income Margin
15.51% 16.16% 15.86% 13.16% 16.59% 17.00% 15.31% 13.64% 15.95% 15.78% 15.77%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.35 6.35 6.09 6.05 5.82 5.97 5.90 5.48 5.68 6.00 5.87
NOPAT to Interest Expense
3.99 4.96 5.27 5.82 4.27 4.54 4.99 5.29 4.40 4.83 4.84
EBIT Less CapEx to Interest Expense
1.67 3.23 2.99 2.59 2.56 3.19 2.80 1.55 2.54 3.43 2.73
NOPAT Less CapEx to Interest Expense
0.31 1.84 2.16 2.36 1.02 1.76 1.89 1.36 1.27 2.26 1.70
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
36.10% 35.12% 34.18% 33.61% 33.57% 33.54% 34.50% 34.55% 34.62% 34.87% 34.61%
Augmented Payout Ratio
51.50% 58.70% 54.82% 57.88% 59.71% 51.44% 70.86% 75.46% 85.66% 102.11% 85.10%

Financials Breakdown Chart

Key Financial Trends

Republic Services (NYSE: RSG) continues to show steady operating growth, but its acquisition spending and leveraged balance sheet remain important considerations for investors. In the second quarter of 2026, revenue increased to $4.43 billion from $4.24 billion in the restated second quarter of 2025, a gain of approximately 4.6%. Operating income also rose 4.6% to $901 million, while net income increased 2.9% to $566 million. Diluted earnings per share grew 5.1% to $1.84, helped by a decline in diluted weighted-average shares from 313.4 million to 307.6 million.

Republic Services generated $1.15 billion in operating cash flow during Q2 2026, up from $1.11 billion in the year-earlier period. The company has consistently produced substantial operating cash flow, generally ranging from approximately $800 million to $1.2 billion per quarter in the provided period. However, capital expenditures and acquisitions consume much of that cash, limiting free cash flow available for debt reduction and shareholder returns.

  • Revenue growth remains consistent: Quarterly revenue increased from $3.53 billion in Q4 2022 to $4.43 billion in Q2 2026, supported by a combination of organic growth and acquisitions.
  • Operating cash flow is strong: Q2 2026 operating cash flow of $1.15 billion exceeded the year-earlier figure and covered capital expenditures, acquisitions, dividends and share repurchases before considering debt activity.
  • Margins remain resilient: Q2 2026 gross margin was approximately 42.1%, and operating margin was approximately 20.3%. The operating margin was broadly consistent with Q2 2025 despite higher revenue and operating expenses.
  • Per-share earnings are growing faster than net income: Diluted EPS increased to $1.84 from $1.75 in Q2 2025 as the share count continued to decline.
  • Shareholder distributions are increasing: The quarterly dividend rose to $0.625 per share from $0.58 in Q2 2025 and $0.535 in Q2 2024. The company also repurchased $361 million of stock in Q2 2026.
  • Property and equipment investment is expanding the asset base: Net property, plant and equipment increased to $12.92 billion at June 30, 2026, from $11.45 billion at September 30, 2024, indicating continued investment in the operating network.
  • Acquisition activity has accelerated: Republic Services spent $428 million on acquisitions in Q2 2026, compared with $129 million in Q2 2025. Acquisitions can support long-term growth, but their returns will depend on successful integration and pricing discipline.
  • Cash balances remain structurally low: Cash and equivalents were $107 million at June 30, 2026, compared with $140 million at the end of 2023. The company appears to rely heavily on operating cash flow and capital markets rather than maintaining a large cash reserve.
  • Debt has increased: Short- and long-term debt totaled approximately $14.1 billion at June 30, 2026, up from approximately $13.0 billion at June 30, 2025 and $12.3 billion at September 30, 2024. Interest expense also reached $151 million in Q2 2026, versus $145 million a year earlier.
  • Liquidity is limited: Current liabilities of $3.98 billion substantially exceeded current assets of $2.56 billion, producing a current ratio below 1.0. This does not necessarily signal near-term distress for a stable waste-services company, but it highlights dependence on recurring cash generation and refinancing access.

Overall, the statements show a durable business with rising revenue, reliable operating cash flow and improving EPS. The main risks are the growing debt burden, modest cash reserves and heavier acquisition spending. Investors should monitor whether future operating growth and acquisition synergies are sufficient to offset higher interest costs while still funding dividends and share repurchases.

11/13/26 09:15 PM ETAI Generated. May Contain Errors.

Republic Services Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Republic Services' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Republic Services' net income appears to be on an upward trend, with a most recent value of $2.14 billion in 2025, rising from $750.40 million in 2015. The previous period was $2.04 billion in 2024. See Republic Services' forecast for analyst expectations on what's next for the company.

Republic Services' total operating income in 2025 was $3.30 billion, based on the following breakdown:
  • Total Gross Profit: $6.96 billion
  • Total Operating Expenses: $3.66 billion

Over the last 10 years, Republic Services' total revenue changed from $9.12 billion in 2015 to $16.59 billion in 2025, a change of 82.0%.

In the past 11 quarters, Republic Services' cash and equivalents has ranged from $74 million in Q4 2024 to $490.60 million in Q2 2024, and is currently $92 million as of their latest financial filing in Q3 2026.

Republic Services had total debt of $13.58 billion at the end of 2025, a 6.8% increase from 2024, and a 77.3% increase since 2015.

Over the last 10 years, Republic Services' book value per share changed from 22.15 in 2015 to 38.66 in 2025, a change of 74.5%.



Financial statements for NYSE:RSG last updated on 10/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners