Skip to main content
Equibles
RSG logo

RSG

Republic Services, Inc.
$218.69 -1.77 (-0.80%) At close · Jul 9
Market Cap
$67.19B
Shares
307,664,087

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue
$19.03B +3.3%
FY2025 Revenue FY2007–FY2025
Net Income
$2.14B +4.7%
FY2025 Net Income FY2007–FY2025
Gross Margin
49.39% +0.2pp
FY2025 Gross Margin FY2007–FY2025
Operating Margin
17.35% 0pp
FY2025 Operating Margin FY2007–FY2025
Diluted EPS
$6.85 +5.5%
FY2025 Diluted EPS FY2007–FY2025
Operating Cash Flow
$4.3B +9.1%
FY2025 Operating Cash Flow FY2007–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Income Statement Balance Sheet Cash Flow All Metrics
Annual Quarterly
Line Item FY2026 (G) TTM FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011 FY2010 FY2009 FY2008 FY2007
— $19.13B $19.03B $18.42B $17.28B $15.65B $13.32B $12.03B $12.19B $11.9B $12.07B $11.36B $11.01B $10.63B $10.14B $9.73B $9.76B $8.11B $8.2B $3.69B $3.18B
— $9.68B $9.63B $9.35B $8.94B $8.21B $6.74B $6.1B $6.3B $6.15B $6.21B $5.76B $5.52B $5.64B $5.23B $5.01B $4.87B $4.76B $4.84B $2.42B $2B
— $9.45B $9.4B $9.07B $8.34B $7.44B $6.58B $5.93B $5.89B $5.75B $5.86B $5.59B $5.49B $4.98B $4.91B $4.73B $4.89B $3.34B $3.35B $1.27B $1.17B
— — 49.39% 49.23% 48.24% 47.56% 49.42% 49.3% 48.34% 48.31% 48.52% 49.24% 49.89% 46.89% 48.4% 48.56% 50.15% 41.22% 40.92% 34.42% 36.91%
— $1.71B $1.71B $1.67B $1.61B $1.45B $1.2B $1.05B $1.09B $1.06B $1.06B $969.8M $983.1M $918.9M $853.8M $820.9M $825.4M $858M $880.4M $434.7M $313.7M
— — $89M $79M $66M $53.9M $33.4M $21.1M $20.6M $56.8M $66.7M $66.9M $67.3M $63.7M $60.9M $67.8M $74.8M $71.5M $70.6M $11.8M $6.5M
— $1.84B $1.81B $1.68B $1.5B $1.35B $1.19B $1.08B $1.04B $1.03B $1.04B $991.1M $970.6M $906.9M $877.4M $848.5M $843.6M $833.7M $869.7M $354.1M $305.5M
— $18M $20M $29M $33M $27M $16.6M $20M $14.2M $26.4M $17.6M $40.7M $0 $1.8M $8.6M $11.1M $0 $11.4M $63.2M $82.7M $0
— $3.33B $3.3B $3.2B $2.78B $2.39B $2.08B $1.71B $1.79B $1.74B $1.67B $1.54B $1.56B $1.23B $1.21B $1.32B $1.55B $1.54B $1.59B $283.2M $536M
— — 17.35% 17.35% 16.09% 15.29% 15.59% 14.2% 14.66% 14.59% 13.82% 13.54% 14.15% 11.6% 11.93% 13.57% 15.91% 18.99% 19.39% 7.69% 16.88%
— $5.17B $5.12B $4.87B $4.28B $3.74B $3.26B $2.79B $2.83B $2.77B $2.7B $2.53B $2.53B $2.14B $2.09B $2.17B $2.4B $2.37B $2.46B $637.3M $841.5M
— $585M $574M $539M $508.2M $395.6M $314.6M $355.6M $392M $383.8M $361.9M $371.3M $364.9M $348.7M $360M $388.5M $440.2M $507.4M $595.9M $131.9M $94.8M
— $8M $8M $9M $6M $3M $2.5M $5.2M $6.4M $1.6M $1M $900K $800K $600K $700K $1M $300K $700K $2M $9.6M $12.8M
— $37M $21M $23M $7M -$2M -$500K $4.1M $6.4M $3.4M $2.7M $1.1M $1.2M $1.7M $2.3M $3.4M $4.3M $5.4M $3.2M -$1.6M $14.1M
— -$203M -$163M -$255M -$94M -$166M -$188.5M -$118.2M -$112.2M -$35.8M -$27.4M — — — — — — — — — —
— $2.59B $2.59B $2.43B $2.19B $1.83B $1.58B $1.14B $1.3B $1.32B $1.28B $965.9M $1.2B $885.3M $851.2M $823.9M $906.3M $877M $865M $159.3M $468.1M
— $416M $455M $388M $460M $344M $282.8M $173.1M $222M $283.3M $3.1M $352.7M $445.5M $337.4M $262.1M $251.8M $317.4M $369.5M $368.5M $85.4M $177.9M
— $2.17B $2.14B $2.04B $1.73B $1.49B $1.29B $967.24M $1.07B $1.04B $1.28B $612.59M $749.91M $547.6M $588.9M $571.8M $589.2M $506.5M $495M $73.8M $290.2M
— — 11.24% 11.09% 10.02% 9.51% 9.69% 8.04% 8.8% 8.71% 10.59% 5.39% 6.81% 5.15% 5.81% 5.88% 6.04% 6.25% 6.04% 2% 9.14%
— $1.3M — — — — $1.9M $2.4M $500K $700K $600K $600K $500K $300K $200K $300K -$300K $1M $1.5M $100K $0
— $2.17B $2.14B $2.03B $1.73B $1.49B $1.29B $952.6M $1.04B $1.05B $1.29B $657.3M $748.3M $515.7M $597.7M $587.5M $545.8M $509.4M $517.1M — —
USD/shares — — $6.86 $6.50 $5.47 $4.70 $4.05 $3.03 $3.34 $3.17 $3.79 $1.79 $2.14 $1.54 $1.63 $1.56 $1.57 $1.32 $1.30 $0.38 $1.53
USD/shares $7.20 – $7.28* — $6.85 $6.49 $5.47 $4.69 $4.04 $3.02 $3.33 $3.16 $3.77 $1.78 $2.13 $1.53 $1.62 $1.55 $1.56 $1.32 $1.30 $0.37 $1.51
shares — — 311.88M 314.4M 316.18M 316.53M 318.81M 319.28M 321.06M 326.9M 337.05M 343.02M 349.98M 356.67M 362.05M 366.88M 375.96M 382.99M 379.7M 196.7M 190.1M
shares — — 312.17M 314.81M 316.67M 317.08M 319.43M 319.84M 321.99M 328.38M 338.98M 344.39M 351.39M 358.11M 363.42M 368.02M 377.61M 385.11M 381M 198.4M 192M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2007–FY2025: $6.67B in buybacks, $8.11B in dividends.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
—
Waste Management median 1.30×
EV/EBIT
—
Waste Management median 26.41×
P/E (TTM)
31.33×
Waste Management median 41.42×

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Recycling and Solid Waste Segments $16,874,000,000 $16,214,000,000 $15,329,000,000 $14,136,000,000 $12,849,100,000 $11,640,500,000 — —
Group 1 Segment $8,630,000,000 $8,130,000,000 $7,573,000,000 $7,107,000,000 $6,511,100,000 $6,059,300,000 $6,012,500,000 $5,794,100,000
Group 2 Segment $8,244,000,000 $8,084,000,000 $7,756,000,000 $7,029,000,000 $6,338,000,000 $5,581,200,000 $5,782,100,000 $5,704,600,000
Group 3 Segment $1,784,000,000 $1,860,000,000 $1,697,000,000 $1,262,000,000 $242,400,000 $162,800,000 — —
Corporate Entities and Other Segment — — $242,700,000 $247,500,000 $229,600,000 $228,400,000 $353,600,000 $399,700,000
Segment Geographical Region One — — — — — — $6,012,500,000 $5,796,500,000
Segment Geographical Region Two — — — — — — $6,007,200,000 $5,928,000,000

By Geography (USD)

Component 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Canada $188,000,000 $182,000,000 $170,000,000 $90,000,000 $0

By Product & Service (USD)

Component 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Collection Service Line $11,233,000,000 $10,855,000,000 $10,253,000,000 $9,343,000,000 $8,278,200,000 $7,589,500,000 $7,737,600,000 $7,524,100,000
Collection Service Line Small Container $5,055,000,000 $4,820,000,000 $4,439,000,000 $3,946,000,000 $3,417,700,000 $3,106,800,000 $3,170,000,000 $3,059,100,000
Landfill Service Line $3,202,000,000 $2,981,000,000 $2,885,000,000 $2,682,000,000 $2,516,600,000 $2,307,300,000 $2,324,200,000 $2,291,700,000
Collection Service Line Large Container $3,098,000,000 $3,024,000,000 $2,922,000,000 $2,701,000,000 $2,355,600,000 $2,128,500,000 $2,249,600,000 $2,184,700,000
Collection Service Line Residential $3,010,000,000 $2,939,000,000 $2,823,000,000 $2,642,000,000 $2,452,800,000 $2,309,000,000 $2,271,900,000 $2,236,500,000
Transfer Service Line $1,833,000,000 $1,780,000,000 $1,699,000,000 $1,575,000,000 $1,490,000,000 $1,349,400,000 $1,318,700,000 $1,244,900,000
Environmental Solutions Service Line $1,828,000,000 $1,907,000,000 $1,701,000,000 $1,262,000,000 $242,400,000 $163,300,000 $191,700,000 —
Other Service Line $824,000,000 $788,000,000 $642,000,000 $685,000,000 $694,500,000 $526,600,000 $499,400,000 $520,100,000
Other Service Line Sale of Recycled Commodities $433,000,000 $409,000,000 $312,000,000 $359,000,000 $420,500,000 $297,100,000 $273,300,000 $297,800,000
Other Service Line Other Noncore $391,000,000 $379,000,000 $330,000,000 $326,000,000 $274,000,000 $229,500,000 $226,100,000 $222,300,000
Collection Service Line Other $70,000,000 $72,000,000 $69,000,000 $54,000,000 $52,100,000 $45,200,000 $46,100,000 $43,800,000
Environmental Services Service Line — — — — — $127,700,000 $191,700,000 $194,700,000

Segment Operating Income

Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.

By Segment (USD)

Component 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31
Group 1 Segment $1,495,700,000 $1,343,300,000 $1,231,700,000 $1,157,500,000 —
Group 2 Segment $1,135,700,000 $966,800,000 $926,600,000 $900,000,000 —
Corporate Entities and Other Segment — -$600,600,000 -$371,000,000 -$321,700,000 —
Segment Geographical Region One — — $1,234,600,000 — $1,135,100,000
Segment Geographical Region Two — — $961,400,000 — $945,900,000

Operating Margin by Segment (%)

Component 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Group 1 Segment 23% 22.2% 20.5% 20%
Group 2 Segment 17.9% 17.3% 16% 15.8%
Corporate Entities and Other Segment — -263% -104.9% -80.5%
Segment Geographical Region One — — 20.5% —
Segment Geographical Region Two — — 16% —
Key facts CIK 1060391 CUSIP 760759100 13F (30d) 85 filings 60 filers Visit website Investor relations

Report a Problem

Category
Description
Email (optional, for follow-up)