VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
RSGRepublic Services, Inc.
$216.39$66.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksRSGCash Flow

Republic Services, Inc. (RSG) Cash Flow Statement

28Y historyFree accessUpdated daily

Cash conversion remains high, evidenced by an OCF/NI ratio frequently exceeding 2.0x, though free cash flow margins have fluctuated significantly from a low of 7.7% to a peak of 18.3%.

RSG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations4.5B4.3B3.94B3.62B3.19B2.79B2.47B2.35B2.24B1.91B1.85B1.68B1.53B1.55B1.51B1.77B1.43B1.4B512.2M661.3M522.1M767.5M666.3M600.5M569.7M459.2M461.8M323.8M271.1M
Operating CF Margin %-25.89%24.55%24.18%23.61%24.67%24.34%22.84%22.34%19.02%19.68%18.43%17.46%18.39%18.65%21.54%17.68%17.04%13.9%20.82%17%26.8%24.6%23.85%24.09%20.34%21.96%17.61%19.8%
Operating CF Growth %34.3%9.15%8.8%13.41%14.47%12.75%5.08%4.87%17.38%3.4%10.01%9.46%-0.88%2.27%-14.31%23.23%2.66%172.65%-22.55%26.66%-31.97%15.19%10.96%5.41%24.06%-0.56%42.62%19.44%-
Net Income2.17B2.14B2.04B1.73B1.49B1.29B969.6M1.07B1.04B1.28B613.2M750.4M547.9M589.1M572.1M588.9M507.5M496.5M73.8M290.2M279.6M253.7M237.9M177.6M239.6M125.5M221M200.8M153.7M
Depreciation & Amortization1.96B1.93B1.78B1.6B1.44B1.27B1.16B1.12B1.11B1.12B1.07B1.05B984.9M954M926.9M843.6M833.7M869.7M354.1M305.5M296M278.8M259.4M239.1M199.6M153.9M197.4M163.2M106.3M
Stock-Based Compensation20M042M40.9M38.8M57M37.3M39.5M39M34.6M23.2M18.9M17.4M19.2M21.2M20.6M24.5M15M10M04.9M00000000
Deferred Taxes301M269M87M101.7M181.1M-15.5M60.8M166.1M152.1M-379M47.2M116.7M-9M-38.5M83.9M334.8M61.3M-24.6M-30.4M27.8M29.9M27.5M57.6M178.9M73.1M-10.7M29.8M41.9M19.2M
Other Non-Cash Items344M319M239M119.4M153M162M252.9M40M-29.1M-45.2M122.5M-261.5M128.9M57.1M65.7M382.1M367.6M291.8M183.5M41.5M31.4M53.9M2.1M65.8M10.4M132.3M19.8M12.4M0
Working Capital Changes-295M-359M-260M25.1M-111.7M22.7M-7.8M-89.7M-70.9M-94.8M-28.5M5.2M-135.6M-32.7M-156M-403.3M-360.9M-251.9M-78.8M10.1M-119.7M153.6M77M-60.9M47M-20.5M-6.2M-94.5M-8.1M
Change in Receivables-94M-87M-76M-71.3M-198.8M-135.4M13.8M-38.3M-29.6M-118.9M-52.3M-15.7M-54.3M-61.6M-37.2M-16M8.8M53.1M21.1M0-22M-17.7M-27.5M-21.8M00000
Change in Inventory0000006.5M-109.7M-152.5M-36.4M-1.1M-8.7M-41.3M-25.9M-13.9M-5.1M-76.6M39.6M15.8M0-115.6M272.2M39.3M67.9M00000
Change in Payables77M-14M-27M82.8M106.4M113.8M-46.7M6.4M85.9M21.7M-9.8M35.6M3.3M37.9M-49.6M11.9M-34.9M-121M-198.2M04M83.8M15.3M9M00000
Cash from Investing-2.94B-3.31B-2.56B-3.67B-4.42B-2.47B-1.92B-1.72B-1.23B-1.38B-961.2M-1.48B-959.8M-933.8M-937.6M-950.2M-690.5M-242.5M-934.7M-260.3M-215.4M-297.2M-206.7M-552.4M-316.3M-481.8M-465M-1.05B-607.4M
Capital Expenditures-1.9B-1.89B-1.85B-1.63B-1.45B-1.32B-1.19B-1.21B-1.07B-989.8M-927.8M-945.6M-862.5M-880.8M-903.5M-936.5M-794.7M-826.3M-386.9M-292.5M-337.6M-328.7M-283.8M-273.2M-258.6M-249.3M-208M-1.03B-618.2M
CapEx % of Revenue11.4%11.37%11.57%10.9%10.76%11.65%11.77%11.72%10.68%9.85%9.88%10.37%9.81%10.46%11.13%11.42%9.8%10.08%10.5%9.21%10.99%11.48%10.48%10.85%10.93%11.04%9.89%55.88%45.15%
Acquisitions-1.02B-1.43B-751M-2.06B-2.99B-1.18B-736.6M-532.3M-188.1M-350M-47.4M-572.7M-195.7M-66M-85.7M-28.4M1.1M-100K-550.5M37.7M2.2M-26.7M-47.3M-48.3M-55.8M0000
Investments-----------------------------
Other Investing-10M4M47M52.1M18.8M18.5M30.1M21.6M31.3M-43.6M14M35.5M98.4M13M51.6M14.7M-600K510.5M2.7M-5.5M120M9.4M-25.1M-57.6M-1.9M-232.5M-257M-26.3M10.8M
Cash from Financing-1.46B-938M-1.4B61.9M1.34B-329.2M-612M-589M-1.06B-511.8M-851.2M-239.7M-712.8M-468.6M-574.9M-838.5M-702.9M-1.17B469.4M-408.3M-409.4M-480M-437.3M-70.4M-128M36.7M-7.9M186.4M892.9M
Debt Issued (Net)427M692M-200M982.6M2.16B542.1M120.2M309.7M128.7M509.8M93.7M500.6M-15.1M-58.9M50.8M36.8M-423.6M-927.5M712.8M11.1M72M75.6M-163.4M83.7M-7.9M-364.5M43M150.3M928.8M
Equity Issued (Net)-1.11B-875M-496M-261.8M-203.5M-264.2M-98.8M-399.4M-736.9M-610.7M-403.8M-404.7M-312M-63.3M-255.2M-420M43.4M38.6M-117.8M-331.5M-416.7M-483.4M-227.9M-135.1M-120.1M-46.2M-50M01.43B
Dividends Paid-750M-738M-687M-638.1M-592.9M-552.6M-522.5M-491.2M-461.8M-440.5M-418.9M-399.3M-378.6M-348.5M-329.1M-309.4M-294.6M-288.3M-128.3M-93.9M-78.5M-72.2M-46M-19M00000
Share Repurchases-1.11B-870M-482M-261.8M-203.5M-252.2M-98.8M-399.4M-736.9M-610.7M-403.8M-404.7M-400.6M-214.1M-325.6M-460.7M-43.1M-1M-138.4M-362.8M-492M-558.4M-266.1M-184.2M-150M-99.2M-50.9M00
Other Financing-30M-17M-15M-20.8M-24M-54.5M-110.9M-8.1M10.5M29.6M-122.2M63.7M-7.1M2.1M-41.4M-145.9M-28.1M2.5M2.7M6M13.8M0000447.4M-900K36.1M-1.47B
Net Change in Cash35M46M-25M13.2M108.7M-8.6M-63.2M44.1M-45.8M15.5M35.4M-42.8M-138.1M145.7M1.3M-22M40.3M-20.7M46.9M-7.3M-102.7M-9.7M22.3M-22.3M125.4M14.1M-11.1M-543.5M892.9M
Free Cash Flow2.59B2.41B2.08B1.99B1.74B1.47B1.28B1.15B1.17B920.9M920M734.1M672M667.4M610.3M830.2M639M570.2M125.3M368.8M184.5M438.8M382.5M327.3M311.1M209.9M253.8M-703.6M-347.1M
FCF Margin %15.54%14.52%12.98%13.28%12.85%13.02%12.58%11.12%11.66%9.17%9.8%8.05%7.65%7.93%7.52%10.12%7.88%6.96%3.4%11.61%6.01%15.32%14.12%13%13.15%9.3%12.07%-38.27%-25.35%
FCF Growth %10.38%15.76%4.75%14.44%18.06%15.14%11.53%-2.22%27.16%0.1%25.32%9.24%0.69%9.36%-26.49%29.92%12.07%355.07%-66.02%99.89%-57.95%14.72%16.87%5.21%48.21%-17.3%136.07%-102.71%-
FCF per Share8.397.726.616.275.474.603.993.563.572.722.672.091.881.841.662.201.661.500.631.920.922.081.731.441.240.820.97-2.67-1.70
FCF Conversion (FCF/Net Income)1.20x2.01x1.93x2.09x2.14x2.16x2.56x2.19x2.16x1.49x3.02x2.24x2.80x2.63x2.65x3.00x2.83x2.82x6.94x2.28x1.87x3.03x2.80x3.38x2.38x3.66x2.09x1.61x1.76x
Interest Paid00000000000000000000000000000
Taxes Paid00000000000000000000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Regulatory landfill compliance costs

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Through Cash Conversion

According to recent financial disclosures, Republic Services consistently generates operating cash flow significantly exceeding net income, with the OCF/NI ratio frequently surpassing 2.0x, which underscores the substantial non-cash depreciation charges inherent in the company's capital-intensive landfill-based business model and validates the high quality of reported earnings.

The persistent gap between net income and operating cash flow suggests that the company's profitability is heavily supported by non-cash accounting items, primarily depreciation and amortization. Investors should interpret this as a sign of operational maturity, where the cash-generating engine remains far more potent than the accounting-based net income figures would otherwise imply.

FCF Margin Volatility and Trends

As reported in quarterly filings, free cash flow margins have exhibited significant variance, ranging from a low of 7.7% in 2024Q1 to a peak of 18.3% in 2026Q1, reflecting the lumpy nature of capital expenditures and the impact of periodic large-scale acquisitions on overall cash availability.

The trajectory of free cash flow appears sensitive to the timing of major capital projects and integration costs. While the recent expansion to 18.3% suggests improved efficiency, the historical volatility warrants caution regarding the sustainability of these margins during periods of aggressive fleet renewal or landfill expansion.

Capital Intensity and Asset Maintenance

Based on the provided data, Republic Services maintains a capital-intensive profile with CapEx/Revenue ratios fluctuating between 9.6% and 14.3%, indicating that a significant portion of cash flow is perpetually reinvested to maintain the integrity of its 198-landfill network and modernize the collection fleet.

The high level of capital expenditure appears necessary to sustain the company's competitive moat, as landfill capacity and fleet efficiency are the primary drivers of long-term margin preservation. Analysts should monitor whether these expenditures continue to yield commensurate returns or if they are merely defensive costs required to offset regulatory and operational obsolescence.

Working Capital Dynamics and Efficiency

As indicated by the quarterly cash flow statements, working capital changes have been inconsistent, swinging from a positive $83 million inflow in 2026Q1 to a $324 million outflow in 2025Q4, which suggests that the company's cash conversion cycle is subject to significant seasonal or project-based timing differences.

The erratic nature of working capital changes may reflect the integration of US Ecology and the associated complexities of managing hazardous waste receivables. This volatility suggests that short-term cash flow projections should be treated with skepticism, as timing differences in collections and payables can create temporary distortions in liquidity.

Disciplined Capital Allocation Strategy

Based on reported figures, Republic Services utilizes a balanced capital deployment strategy, consistently funding dividends and share repurchases while simultaneously allocating substantial cash to net acquisitions, which totaled over $400 million in the most recent quarter to bolster its environmental services footprint.

The company's ability to fund both inorganic growth and shareholder returns suggests a robust cash-generating capacity that remains largely unconstrained by its debt obligations. However, the reliance on acquisitions to drive growth implies that the company must maintain this high level of cash flow to avoid diluting its long-term return on invested capital.

RSG — Frequently Asked Questions

Quick answers to the most common questions about buying RSG stock.

How much cash does Republic Services, Inc. (RSG) generate from operations?

Republic Services, Inc. (RSG) generated $4.30B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Republic Services, Inc.'s free cash flow?

Republic Services, Inc. (RSG) generated $2.41B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Republic Services, Inc.'s capital expenditure (CapEx)?

Republic Services, Inc. (RSG) spent $1.89B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Republic Services, Inc. distribute cash to shareholders?

In 2025, Republic Services, Inc. (RSG) returned $738.0M to shareholders via cash dividends and spent $870.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.