REPUBLIC SERVICES, INC. RSG

Utilities SIC 4953 - Refuse Systems NYSE

Republic Services is one of the largest providers of environmental services in North America, as measured by revenue. We operate across the United States and Canada through 377 collection operations, 255 transfer stations, 79 recycling centers, 207 active landfills, 2 treatment, recovery and disposal facilities, 24 treatment, storage and disposal facilities (TSDF), 5 salt water disposal wells, 15 deep injection wells, 9 industrial wastewater treatment facilities, and 2 polymer centers. We are engaged in 84 landfill gas-to-energy and other renewable energy projects and had post-closure responsibility for 124 closed landfills.

We believe the total addressable United States and Canada environmental services market in which we operate generates approximately $163 billion of annual revenue, which includes the $110 billion recycling and waste industry, $37 billion of the broader environmental solutions industry, and $16 billion in sustainability innovation (described below) and emerging waste and recycling technologies. Within our recycling and waste business, we prioritize investments in market verticals with above-average growth rates and higher return profiles. The environmental solutions market remains fragmented, which provides consolidation opportunities to drive scale. In our sustainability innovation businesses, we believe customer demand for products and services that respond to evolving environmental trends, including circularity and decarbonization, should support above average growth rates and attractive returns. We believe we can further expand our addressable market into other segments of the environmental services industry over time by leveraging our differentiated capabilities, including (1) customer zeal, (2) digital and (3) sustainability.

Last close 222.71 2026-09-04
Market cap $68.20B 2026-06-30 share count
52-week range 196.41 - 233.42

Valuation FY2025 figures against the last close

P/S4.1x
P/E32.5x
P/FCF28.3x
EV/EBITDA16.0x
Dividend yield1.1%
Diluted EPS6.85

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $16.59B$16.03B$14.96B$13.51B$11.29B$10.15B$10.30B$10.04B$10.04B$9.39B
Cost of revenue $9.63B$9.35B$8.94B$8.21B$6.74B$6.10B$6.30B$6.15B$6.21B$5.76B
Gross profit $6.96B$6.68B$6.02B$5.31B$4.56B$4.05B$4.00B$3.89B$3.83B$3.62B
SG&A $1.71B$1.67B$1.61B$1.45B$1.20B$1.05B$1.09B$1.06B$1.06B$969.8M
Operating income $3.30B$3.20B$2.78B$2.39B$2.08B$1.71B$1.79B$1.74B$1.67B$1.54B
Interest expense $574.0M$539.0M$508.0M$395.0M$314.6M$355.6M$392.0M$383.8M$361.9M$371.3M
Pre-tax income $2.59B$2.43B$2.19B$1.83B$1.58B$1.14B$1.30B$1.32B$1.28B$965.9M
Income tax $455.0M$388.0M$460.0M$344.0M$282.8M$173.1M$222.0M$283.3M$3.1M$352.7M
Net income $2.14B$2.04B$1.73B$1.49B$1.29B$967.2M$1.07B$1.04B$1.28B$612.6M
EPS, basic 6.866.505.474.704.053.033.343.173.791.79
EPS, diluted 6.856.495.474.694.043.023.333.163.771.78
Shares, diluted (wtd. avg.) $312.2M$314.8M$316.7M$317.1M$319.4M$319.8M$322.0M$328.4M$339.0M$344.4M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $76.0M$74.0M$140.0M$214.0M$106.0M$114.2M$177.4M$133.3M$179.1M$113.0M
Receivables $1.90B$1.82B$1.77B$1.68B$1.27B$1.09B$1.13B$1.10B$1.11B$994.8M
Inventory $106.0M$98.0M$98.0M$96.6M$72.2M$59.1M$56.8M$53.1M$51.2M$44.0M
Total current assets $2.52B$2.41B$2.38B$2.36B$1.71B$1.52B$1.61B$1.56B$1.44B$1.28B
Property, plant and equipment $8.38B$8.02B$7.78B$7.59B
Goodwill $16.71B$15.98B$15.83B$14.45B$12.83B$12.05B$11.63B$11.40B$11.32B$11.16B
Other intangibles $655.0M$546.0M$496.0M$347.2M$259.5M$173.1M$133.9M$106.5M$141.1M$182.3M
Total assets $34.37B$32.40B$31.41B$29.05B$24.95B$23.43B$22.68B$21.62B$21.15B$20.63B
Accounts payable $1.37B$1.34B$1.41B$1.22B$910.0M$779.0M$777.9M$761.5M$598.1M$553.8M
Total current liabilities $3.93B$4.13B$4.23B$3.39B$2.42B$2.28B$3.06B$2.72B$2.63B$1.81B
Long-term debt $13.71B$12.84B$12.82B$11.90B$9.68B$9.05B$8.79B$8.45B
Retained earnings $11.16B$9.77B$8.43B$7.36B$6.48B$5.75B$5.32B$4.75B$4.15B$3.32B
Total equity $11.97B$11.40B$10.54B$9.69B$8.98B$8.49B$8.12B$7.93B$7.96B$7.69B

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $4.30B$3.94B$3.62B$3.19B$2.79B$2.47B$2.35B$2.24B$1.91B$1.85B
Depreciation and amortisation $1.81B$1.68B$1.50B$1.35B$1.19B$1.08B$1.04B$1.03B$1.04B$991.1M
Stock-based compensation $42.0M$41.0M$39.0M$57.0M$37.3M$39.5M$39.0M$34.6M$23.2M
Capital expenditure $1.89B$1.85B$1.63B$1.45B$1.32B$1.19B$1.21B$1.07B$989.8M$927.8M
Investing cash flow -$3.31B-$2.56B-$3.67B-$4.42B-$2.47B-$1.92B-$1.72B-$1.23B-$1.33B-$964.5M
Financing cash flow -$938.0M-$1.40B$62.0M$1.34B-$329.2M-$612.0M-$589.0M-$1.06B-$514.4M-$856.8M
Dividends paid $738.0M$687.0M$638.0M$593.0M$552.6M$522.5M$491.2M$461.8M$440.5M$418.9M
Buybacks $870.0M$482.0M$262.0M$203.0M$252.2M$98.8M$399.4M$736.9M$610.7M$403.8M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001060391-26-000094.

Others in SIC 4953

TickerCompanyMarket capP/ERevenue growth
WM WASTE MANAGEMENT INC $87.53B 32.7x 14.2%
WCN Waste Connections, Inc. $41.56B 39.5x 6.1%
CWST CASELLA WASTE SYSTEMS INC $5.95B 779.4x 18.0%
QRHC Quest Resource Holding Corp $29.1M -13.3%
AWX AVALON HOLDINGS CORP $8.6M -0.3%
VIVK Vivakor, Inc. $6.7M 16.3%
RENX RenX Enterprises Corp. $5.2M 3,860.7%
OIO OIO Group