Republic Services, Inc.
IndustrialsNYSE:RSG · New York Stock Exchange
+$1.86 today
Vol 1.07M · Avg 1.69M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $2.1B +4.6% | $2.0B +18.1% | $1.7B +16.4% | $1.5B +15.1% | $1.3B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $1.9B +8.1% | $1.8B +11.5% | $1.6B +11.0% | $1.4B +13.6% | $1.3B | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $269.0M +209.2% | $87.0M -14.5% | $101.7M -43.8% | $181.1M +1268.4% | -$15.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $42.0M +2.7% | $40.9M +5.4% | $38.8M -31.9% | $57.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$359.0M -38.1% | -$260.0M -1135.9% | $25.1M +122.5% | -$111.7M -592.1% | $22.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$87.0M -14.5% | -$76.0M -6.6% | -$71.3M +64.1% | -$198.8M -46.8% | -$135.4M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$14.0M +48.1% | -$27.0M -132.6% | $82.8M -22.2% | $106.4M -6.5% | $113.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$258.0M -64.3% | -$157.0M -1254.4% | $13.6M +170.5% | -$19.3M -143.6% | $44.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $319.0M +33.5% | $239.0M +100.2% | $119.4M -22.0% | $153.0M -5.6% | $162.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $4.3B +9.1% | $3.9B +8.8% | $3.6B +13.4% | $3.2B +14.5% | $2.8B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.9B -1.7% | -$1.9B -13.7% | -$1.6B -12.2% | -$1.5B -10.5% | -$1.3B | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$1.4B -90.4% | -$751.0M +63.5% | -$2.1B +31.1% | -$3.0B -154.2% | -$1.2B | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 +100.0% | -$26.0M +10.0% | -$28.9M -47.4% | -$19.6M +36.4% | -$30.8M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $24.0M | $0 -100.0% | $19.7M -48.0% | $37.9M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $4.0M -91.5% | $47.0M -9.8% | $52.1M +177.1% | $18.8M +1.6% | $18.5M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$3.3B -29.4% | -$2.6B +30.2% | -$3.7B +17.1% | -$4.4B -79.4% | -$2.5B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $692.0M +446.0% | -$200.0M -120.4% | $982.6M -54.6% | $2.2B +299.3% | $542.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | -$5.0M +64.3% | -$14.0M -1066.7% | -$1.2M +91.2% | -$13.6M -13.3% | -$12.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$870.0M -80.5% | -$482.0M -84.1% | -$261.8M -28.6% | -$203.5M +19.3% | -$252.2M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$738.0M -7.4% | -$687.0M -7.7% | -$638.1M -7.6% | -$592.9M -7.3% | -$552.6M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$17.0M -13.3% | -$15.0M +27.9% | -$20.8M +13.3% | -$24.0M +56.0% | -$54.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$938.0M +32.9% | -$1.4B -2358.5% | $61.9M -95.4% | $1.3B +508.3% | -$329.2M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $1.0M +150.0% | -$2.0M -766.7% | $300.0K +112.0% | -$2.5M | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $46.0M +284.0% | -$25.0M -289.4% | $13.2M -87.9% | $108.7M +1364.0% | -$8.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $2.4B +15.8% | $2.1B +4.7% | $2.0B +14.4% | $1.7B +18.1% | $1.5B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Quanta Services, Inc.
NYSE:PWR
$106.20B
Cummins Inc.
NYSE:CMI
$91.01B
CSX Corporation
NASDAQ:CSX
$88.39B
Waste Management, Inc.
NYSE:WM
$88.13B
FedEx Corporation
NYSE:FDX
$80.72B
Canadian Pacific Kansas City Ltd.
NYSE:CP
$79.97B
Illinois Tool Works Inc.
NYSE:ITW
$74.06B
Canadian National Railway Company
NYSE:CNI
$72.17B
Norfolk Southern Corporation
NYSE:NSC
$70.50B
Waste Connections, Inc.
NYSE:WCN
$39.66B
SEC Filings
Recent regulatory filings
No filings found.
Does RSG generate free cash flow?
Republic Services, Inc. (RSG) generated $2.41B of free cash flow in fiscal 2025.
How much operating cash flow does RSG produce?
Operating cash flow was $4.30B, before capital expenditures of $1.89B.
Explore More
Continue the stock analysis
Jump to another research area for this company.