RSG - Republic Services, Inc. Stock Analysis | Stock Taper
Logo
Republic Services, Inc.

RSG

Republic Services, Inc. NYSE
$229.00 1.96% (+4.41)

Market Cap $70.89 B
52w High $258.75
52w Low $201.42
Dividend Yield 1.16%
Frequency Quarterly
P/E 33.43
Volume 1.44M
Outstanding Shares 309.56M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $4.14B $438M $545M 13.18% $1.76 $1.29B
Q3-2025 $4.21B $422M $550M 13.06% $1.76 $1.28B
Q2-2025 $4.24B $425M $550M 12.99% $1.76 $1.36B
Q1-2025 $4.01B $427M $495M 12.35% $1.58 $1.27B
Q4-2024 $4.05B $447M $512M 12.65% $1.63 $1.14B

What's going well?

The company remains solidly profitable, with stable margins and no major surprises. Lower taxes this quarter helped keep net income steady despite softer sales.

What's concerning?

Revenue and profits both slipped, and operating expenses rose even as sales fell. 'Other' expenses also increased, putting extra pressure on the bottom line.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $335M $34.37B $22.4B $11.97B
Q3-2025 $84M $33.79B $21.92B $11.87B
Q2-2025 $122M $33.4B $21.34B $12.05B
Q1-2025 $83M $33.1B $21.44B $11.66B
Q4-2024 $74M $32.4B $21B $11.4B

What's financially strong about this company?

The company wiped out almost all its debt, leaving it with a much safer balance sheet. Equity is strong, and there's a long track record of profits.

What are the financial risks or weaknesses?

Liquidity is tight, with less than $1 in current assets for every $1 due soon. Almost half the assets are goodwill, which could be written down if acquisitions underperform.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $545M $981M $-742M $-215M $-8M $404M
Q3-2025 $550M $1.18B $-756M $-463M $-38M $737M
Q2-2025 $550M $1.11B $-527M $-544M $39M $702M
Q1-2025 $495M $1.02B $-1.29B $284M $21M $566M
Q4-2024 $512.5M $1.02B $-812.5M $-209.9M $-9.4M $524.4M

What's strong about this company's cash flow?

RSG consistently brings in a lot of cash from its core business, with operating cash flow far above reported earnings. The company continues to return significant cash to shareholders through dividends and buybacks.

What are the cash flow concerns?

Free cash flow dropped by nearly half due to higher capital spending and working capital needs. The cash balance is now quite low, and shareholder payouts exceeded free cash flow this quarter.

Revenue by Products

Product Q1-2025Q2-2025Q3-2025Q4-2025
Collection Service Line
Collection Service Line
$0 $0 $2.83Bn $8.40Bn
Collection Service Line Largecontainer
Collection Service Line Largecontainer
$740.00M $790.00M $800.00M $770.00M
Collection Service Line Other
Collection Service Line Other
$20.00M $20.00M $20.00M $20.00M
Collection Service Line Residential
Collection Service Line Residential
$740.00M $750.00M $750.00M $760.00M
Collection Service Line Smallcontainer
Collection Service Line Smallcontainer
$1.24Bn $1.26Bn $1.27Bn $1.29Bn
Environmental Solutions Service Line
Environmental Solutions Service Line
$470.00M $480.00M $450.00M $430.00M
Other Service Line Other Noncore
Other Service Line Other Noncore
$100.00M $100.00M $100.00M $90.00M
Other Service Line Sale Of Recycled Commodities
Other Service Line Sale Of Recycled Commodities
$110.00M $110.00M $110.00M $100.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Republic Services, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

Key strengths include steady and predictable revenue growth, improving profitability, and very strong cash generation. The company’s vertically integrated network and ownership of critical landfill assets create high barriers to entry and support durable customer relationships. Recent deleveraging has significantly reduced financial risk, while ongoing investments in technology, recycling, and environmental solutions are reinforcing both efficiency and the breadth of services offered.

! Risks

Main risks center on the heavy use of acquisitions, which has built up a large base of goodwill and intangibles and creates ongoing integration and execution challenges. The business is also exposed to regulatory change, environmental liabilities, and volatility in recycling economics. While liquidity has improved, working capital remains run fairly tight, and rising interest costs in prior years highlight the importance of maintaining a prudent capital structure if debt use increases again.

Outlook

The overall outlook appears constructive: a stable, essential service provider with scale advantages, strengthening margins, and a clear strategy around technology and sustainability. If the company continues to execute on its innovation projects, manage acquisitions carefully, and maintain a disciplined balance sheet, it is well‑positioned to sustain moderate growth in revenue, earnings, and cash flow. That said, outcomes will depend on regulatory trends, competitive responses, and the success of newer initiatives like Polymer Centers and renewable natural gas developments.