Waste Management (WM) FY2025 results: revenue $25.2 billion, up 14.2% on the year
Waste Management Inc. (WM) reported revenue of $25.2 billion for fiscal 2025, the year ended 31 December 2025, up 14.2% on the year before. Net income was $2.7 billion, down 1.4%, and diluted earnings per share $6.70. The figures are the company's own, from the 10-K it filed with the SEC on 9 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 17 new, 1 kept.
- Operating EBITDA grew double digits: Total operating EBITDA grew 13.3% in 2025, and 15.5% on an adjusted basis. Full-year adjusted margin exceeded 30% for the first time.
- Legacy operating EBITDA rose 8.0%: Legacy Business operating EBITDA rose 8.0% in 2025, and margin expanded 90 basis points.
- Core price drove Legacy revenue: Legacy revenue growth came from Collection and Disposal core price of 6.3% and yield of 3.8%, with a focus on customer lifetime value.
- Legacy cost ratio improved 150 bps: Legacy operating expenses as a percentage of revenue improved 150 basis points in 2025.
- 2026 revenue and EBITDA projected: 2026 revenue of $26,425 to $26,625 million, up 5.2% at midpoint, and adjusted operating EBITDA of $8,150 to $8,250 million, up 6.2% on a comparable basis.
From this 10-K
Waste Management is a holding company whose subsidiaries provide environmental services across the United States and Canada, from collection through transfer, disposal, recycling and resource recovery. It was incorporated in Oklahoma in 1987 as USA Waste Services, reincorporated in Delaware in 1995, and took its present name in the 1998 merger with the Illinois company then called Waste Management. The solid waste business is run locally by subsidiaries covering distinct geographic areas. Alongside it sit a Renewable Energy segment developing and operating landfill gas-to-energy facilities, a Recycling Processing and Sales segment, and a Healthcare Solutions segment formed from the 2024 acquisition of Stericycle. In 2025 the largest customer was less than 5% of annual revenues.
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 | 25,204 | 22,063 | 20,426 | +14.2% | |
| Cost of revenue | 15,012 | 13,383 | 12,606 | +12.2% | |
| Gross profit | 10,192 | 8,680 | 7,820 | +17.4% | |
| Gross margin | 40.4% | 39.3% | 38.3% | ||
| Selling, general and administrative | 2,722 | 2,264 | 1,926 | +20.2% | |
| Operating income | 4,308 | 4,063 | 3,575 | +6.0% | |
| Operating margin | 17.1% | 18.4% | 17.5% | ||
| Interest expense | 912 | 598 | 500 | +52.5% | |
| Pre-tax income | 3,426 | 3,458 | 3,021 | -0.9% | |
| Income tax | 717 | 713 | 745 | +0.6% | |
| Effective tax rate | 20.9% | 20.6% | 24.7% | ||
| Net income | 2,708 | 2,746 | 2,304 | -1.4% | |
| Net margin | 10.7% | 12.4% | 11.3% | ||
| Diluted EPS | $6.70 | $6.81 | $5.66 | -1.6% |
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 | 6,043 | 5,390 | 4,719 | +12.1% | |
| Capital expenditure | 3,227 | 3,231 | 2,895 | -0.1% | |
| Free cash flow | 2,816 | 2,159 | 1,824 | +30.4% | |
| Free cash flow margin | 11.2% | 9.8% | 8.9% | ||
| Cash from investing | -3,566 | -10,601 | -3,091 | ||
| Cash from financing | -2,673 | 5,155 | -1,524 | ||
| Depreciation and amortisation | 2,863 | 2,267 | 2,071 | +26.3% | |
| Share-based compensation | 169 | 118 | 93.0 | +43.2% | |
| Buybacks | n/a | 262 | 1,302 | ||
| Dividends paid | 1,334 | 1,210 | 1,136 | +10.2% | |
| Dividend per share | $3.30 | $3.00 | $2.80 | +10.0% | |
| Diluted shares, weighted | 404m | 403m | 407m | +0.2% | |
| Shares outstanding at period end | 403m | 402m | 402m | +0.3% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 9,990 | 8,252 | 6,903 | +21.1% | |
| Non-controlling interest | 1.0 | 2.0 | -7.0 | -50.0% | |
| Debt | 22,907 | 23,900 | 16,229 | -4.2% | |
| Operating lease liabilities | 845 | 878 | 452 | -3.8% | |
| Finance lease liabilities | 477 | 374 | 321 | +27.5% | |
| Other liabilities | 11,615 | 11,161 | 8,925 | +4.1% | |
| Total liabilities and equity | 45,835 | 44,567 | 32,823 | +2.8% | |
| Goodwill | 13,880 | 13,438 | 9,254 | +3.3% | |
| Intangible assets | 3,767 | 4,188 | 759 | -10.1% | |
| Cash and equivalents | 201 | 414 | 458 | -51.4% | |
| Receivables | 3,435 | 3,272 | 2,633 | +5.0% | |
| Other assets | 24,552 | 23,255 | 19,719 | +5.6% | |
| Total assets | 45,835 | 44,567 | 32,823 | +2.8% |
10-K for the year ended 31 December 2025, filed 9 February 2026: the filing.