Republic Services (RSG) FY2025 results: revenue $16.6 billion, up 3.5% on the year
Republic Services, Inc. (RSG) reported revenue of $16.6 billion for fiscal 2025, the year ended 31 December 2025, up 3.5% on the year before. Net income was $2.1 billion, up 4.7%, and diluted earnings per share $6.85. The figures are the company's own, from the 10-K it filed with the SEC on 18 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 13 new.
- Quarterly revenue up 2.2 percent: Total revenue rose 2.2 percent. Recycling and waste organic growth was 2.9 percent, environmental solutions organic decline 2.0 percent, and acquisitions added 1.3 percent.
- Quarterly adjusted EPS up 11.4 percent: Adjusted EPS was $1.76, up from $1.58. Reported EPS was also $1.76, up 8.0 percent from $1.63 in the prior-year quarter.
- Recycling and waste margin 32.6 percent: Recycling and waste revenue was $3,714 million in the quarter, with adjusted EBITDA of $1,210 million. Full-year margin was 33.3 percent on $14,825 million of revenue.
- Core price added 5.8 percent: Core price on total revenue raised revenue 5.8 percent in the quarter.
- Adjusted free cash flow up 11.5 percent: Adjusted free cash flow was $2.43 billion for 2025, up 11.5 percent versus the prior year. Management said this measure is a key metric used to determine compensation.
From this 10-K
Republic Services is one of the largest providers of environmental services in North America measured by revenue. Across the United States and Canada it runs 377 collection operations, 255 transfer stations, 79 recycling centres, 207 active landfills, 24 treatment, storage and disposal facilities, two treatment, recovery and disposal facilities, five salt water disposal wells, 15 deep injection wells, nine industrial wastewater treatment plants and two polymer centres, and it holds post-closure responsibility for 124 closed landfills. It is engaged in 84 landfill gas-to-energy and other renewable energy projects. Collection and disposal is largely a local business, so local management keeps day-to-day decisions while standardised practices run across the group. Operations are managed through three field groups: two regional recycling and waste businesses and one environmental solutions business covering both countries.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 16,591 | 16,032 | 14,964 | +3.5% | |
| Cost of revenue | 9,630 | 9,350 | 8,942 | +3.0% | |
| Gross profit | 6,961 | 6,682 | 6,022 | +4.2% | |
| Gross margin | 42.0% | 41.7% | 40.2% | ||
| Selling, general and administrative | 1,710 | 1,674 | 1,609 | +2.2% | |
| Operating income | 3,302 | 3,196 | 2,780 | +3.3% | |
| Operating margin | 19.9% | 19.9% | 18.6% | ||
| Interest expense | 574 | 539 | 508 | +6.5% | |
| Pre-tax income | 2,594 | 2,432 | 2,192 | +6.7% | |
| Income tax | 455 | 388 | 460 | +17.3% | |
| Effective tax rate | 17.5% | 16.0% | 21.0% | ||
| Net income | 2,139 | 2,043 | 1,731 | +4.7% | |
| Net margin | 12.9% | 12.7% | 11.6% | ||
| Diluted EPS | $6.85 | $6.49 | $5.47 | +5.5% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 4,296 | 3,936 | 3,618 | +9.1% | |
| Capital expenditure | 1,887 | 1,855 | 1,631 | +1.7% | |
| Free cash flow | 2,409 | 2,081 | 1,987 | +15.8% | |
| Free cash flow margin | 14.5% | 13.0% | 13.3% | ||
| Cash from investing | -3,313 | -2,561 | -3,667 | ||
| Cash from financing | -938 | -1,398 | 61.9 | ||
| Depreciation and amortisation | 1,814 | 1,677 | 1,501 | +8.2% | |
| Share-based compensation | n/a | 42.0 | 41.0 | ||
| Buybacks | 870 | 482 | 262 | +80.5% | |
| Dividends paid | 738 | 687 | 638 | +7.4% | |
| Dividend per share | $2.41 | $2.23 | $2.06 | +8.1% | |
| Diluted shares, weighted | 312m | 315m | 317m | -0.8% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 11,968 | 11,405 | 10,542 | +4.9% | |
| Non-controlling interest | 1.0 | 2.0 | 1.0 | -50.0% | |
| Debt | 13,710 | 12,840 | 12,819 | +6.8% | |
| Operating lease liabilities | 177 | 189 | 195 | -6.3% | |
| Finance lease liabilities | 278 | 249 | 238 | +11.6% | |
| Other liabilities | 8,232 | 7,717 | 7,614 | +6.7% | |
| Total liabilities and equity | 34,366 | 32,402 | 31,410 | +6.1% | |
| Goodwill | 16,715 | 15,982 | 15,834 | +4.6% | |
| Intangible assets | 655 | 546 | 496 | +20.0% | |
| Cash and equivalents | 76.0 | 74.0 | 140 | +2.7% | |
| Receivables | 1,897 | 1,821 | 1,768 | +4.2% | |
| Inventory | 106 | 98.0 | 98.0 | +8.2% | |
| Other assets | 14,917 | 13,881 | 13,073 | +7.5% | |
| Total assets | 34,366 | 32,402 | 31,410 | +6.1% |
10-K for the year ended 31 December 2025, filed 18 February 2026: the filing.