Republic Services, Inc.
NYSE:RSG · New York Stock Exchange
-$3.30 today
Vol 1.43M · Avg 1.74M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:RSG · Revenue to Net Income
Key Ratios
Analysis
$16.7B of revenue converted into $2.2B of net income for the selected period. Gross margin is 39.0% and net margin is 13.0%, showing how much revenue survives after costs and taxes. EPS is $6.97, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $16.6B +3.5% | $16.0B +7.1% | $15.0B +10.8% | $13.5B +19.6% | $11.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $9.6B -13.5% | $11.1B +5.6% | $10.5B +9.3% | $9.6B +20.5% | $8.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $7.0B +42.1% | $4.9B +10.7% | $4.4B +14.4% | $3.9B +17.5% | $3.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 42.0% +11.4pp | 30.6% +1.0pp | 29.6% +1.0pp | 28.6% -0.5pp | 29.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.7B +1.4% | $1.6B +8.2% | $1.5B +4.7% | $1.5B +21.6% | $1.2B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.6B +117.4% | $1.7B +6.0% | $1.6B +8.7% | $1.5B +21.5% | $1.2B | $5.3B | $7.0B | $8.7B |
| 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 |
| EBITDA | $5.1B +6.9% | $4.8B +10.3% | $4.3B +18.1% | $3.7B +16.3% | $3.1B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 30.7% +1.0pp | 29.7% +0.9pp | 28.9% +1.8pp | 27.1% -0.8pp | 27.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $3.3B +3.0% | $3.2B +13.4% | $2.8B +17.9% | $2.4B +15.2% | $2.1B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 20.0% -0.1pp | 20.1% +1.1pp | 19.0% +1.1pp | 17.9% -0.7pp | 18.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $8.0M -11.1% | $9.0M +38.5% | $6.5M +97.0% | $3.3M +32.0% | $2.5M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $574.0M +4.4% | $550.0M +3.8% | $529.7M +36.9% | $386.8M +27.4% | $303.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$728.0M +8.1% | -$792.0M -21.5% | -$651.8M -12.2% | -$580.9M -12.1% | -$518.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.6B +6.7% | $2.4B +11.0% | $2.2B +19.7% | $1.8B +16.3% | $1.6B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 15.6% +0.5pp | 15.2% +0.5pp | 14.6% +1.1pp | 13.6% -0.4pp | 13.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $455.0M +17.3% | $388.0M -15.7% | $460.1M +33.8% | $343.9M +21.6% | $282.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $2.1B +4.7% | $2.0B +18.0% | $1.7B +16.4% | $1.5B +15.3% | $1.3B | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.9% +0.1pp | 12.7% +1.2pp | 11.6% +0.6pp | 11.0% -0.4pp | 11.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +5.5% | $7 +18.8% | $5 +16.4% | $5 +16.0% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +5.5% | $6 +18.6% | $5 +16.6% | $5 +16.1% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $311.9M -0.8% | $314.4M -0.6% | $316.5M -0.0% | $316.5M -0.7% | $318.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $311.9M -0.9% | $314.8M -0.6% | $316.7M -0.1% | $317.1M -0.7% | $319.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Quanta Services, Inc.
NYSE:PWR
$106.12B
Cummins Inc.
NYSE:CMI
$98.21B
Waste Management, Inc.
NYSE:WM
$85.65B
CSX Corporation
NASDAQ:CSX
$84.57B
FedEx Corporation
NYSE:FDX
$77.52B
Illinois Tool Works Inc.
NYSE:ITW
$76.05B
Canadian Pacific Kansas City Ltd.
NYSE:CP
$76.05B
Canadian National Railway Company
NYSE:CNI
$68.35B
Norfolk Southern Corporation
NYSE:NSC
$67.23B
Waste Connections, Inc.
NYSE:WCN
$38.92B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does RSG generate?
Republic Services, Inc. (RSG) reported $16.59B of revenue in fiscal 2025.
Is RSG profitable?
Republic Services, Inc. (RSG) reported $2.14B of net income, with a net margin of 12.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.