Republic Services, Inc. Reports First Quarter 2025 Results

• First Quarter Earnings Per Share of $1.58
• Expanded First Quarter Net Income Margin 50 Basis Points and Adjusted EBITDA Margin 140 Basis Points
• Generated Cash Flow from Operations of $1,025 Million and Adjusted Free Cash Flow of $727 Million
• Invested More Than $800 Million in Value-Creating Acquisitions
• Named to Barron's 2025 100 Most Sustainable Companies List

PHOENIX, April 24, 2025 /PRNewswire/ -- Republic Services, Inc. (NYSE: RSG) today reported net income of $495 million, or $1.58 per diluted share, for the three months ended March 31, 2025, versus $454 million, or $1.44 per diluted share, for the comparable 2024 period. Excluding certain expenses and other items, on an adjusted basis, net income for the three months ended March 31, 2025, was $496 million, or $1.58 per diluted share, versus $458 million, or $1.45 per diluted share, for the comparable 2024 period.

"We are off to a solid start to the year, and our business continues to perform well even with increased volatility in the broader economy," said Jon Vander Ark, president and chief executive officer. "While topline results were impacted by sluggish cyclical volumes and challenging winter weather, we generated high single-digit growth in EBITDA and 140 basis points of adjusted EBITDA margin expansion by pricing ahead of cost inflation and effective cost management. Our ability to produce these results reflects the resiliency of our business model, and the financial benefits we are delivering by investing in our differentiating capabilities."

First Quarter 2025 Highlights:

• Total revenue growth of 3.8 percent includes 2.9 percent organic growth and 0.9 percent growth from acquisitions. The impact of one less work day decreased revenue by 50 basis points compared to the same period in 2024.
• Core price on total revenue increased revenue by 6.1 percent. Core price on related business revenue increased revenue by 7.3 percent, which consisted of 9.0 percent in the open market and 4.6 percent in the restricted portion of the business.
• Revenue growth from average yield on total revenue was 4.5 percent, and volume decreased revenue by 1.2 percent. Revenue growth from average yield on related business revenue was 5.4 percent, and volume decreased related business revenue by 1.5 percent.
• Net income was $495 million, or a margin of 12.3 percent.
• EPS was $1.58 per share, an increase of 9.7 percent over the prior year.
• Adjusted EPS, a non-GAAP measure, was $1.58 per share, an increase of 9.0 percent over the prior year.
• Adjusted EBITDA, a non-GAAP measure, was $1.27 billion, and adjusted EBITDA margin, a non-GAAP measure, was 31.6 percent of revenue, an increase of 140 basis points over the prior year.
• Cash invested in acquisitions was $826 million.
• Cash returned to shareholders was $226 million, which included $45 million of share repurchases and $181 million of dividends paid.
• The Company's average recycled commodity price per ton sold at its recycling centers during the first quarter was $155. This represents an increase of $2 per ton over the prior year.
• The Company completed and commenced operations on one renewable natural gas project during the quarter.
• Republic was recognized by several leading organizations during the quarter, including:
  • Barron's 2025 100 Most Sustainable Companies List
  • Ethisphere's 2025 World's Most Ethical Companies^® List
  • Fortune's 2025 Most Innovative Companies List

Company Declared Quarterly Dividend

Republic announced that its Board of Directors declared a regular quarterly dividend of $0.58 per share for shareholders of record on July 2, 2025. The dividend will be paid on July 15, 2025.

Presentation of Certain Performance Metrics and Non-GAAP Measures

Adjusted diluted earnings per share, adjusted net income - Republic, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted EBITDA by business type, adjusted EBITDA margin by business type and adjusted free cash flow are described in the Performance Metrics and Reconciliations of Certain Non-GAAP Measures section of this document.

About Republic Services

Republic Services, Inc. is a leader in the environmental services industry. Through its subsidiaries, the Company provides customers with the most complete set of products and services, including recycling, solid waste, special waste, hazardous waste and field services. Republic's industry-leading commitments to advance circularity and support decarbonization are helping deliver on its vision to partner with customers to create a more sustainable world. For more information, please visit RepublicServices.com.

For more information, contact:
Media Inquiries	Investor Inquiries
Roman Blahoski [phone]	Aaron Evans [phone]
[email protected]	[email protected]

SUPPLEMENTAL UNAUDITED FINANCIAL INFORMATION
AND OPERATING DATA
REPUBLIC SERVICES, INC.
CONSOLIDATED BALANCE SHEETS
(in millions, except per share amounts)
	March 31,		December 31,
	2025		2024
	(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$ 83		$ 74
Accounts receivable, less allowance for doubtful accounts and other of $67 and $74, respectively	1,854		1,821
Prepaid expenses and other current assets	384		511
Total current assets	2,321		2,406
Restricted cash and marketable securities	222		208
Property and equipment, net	11,949		11,877
Goodwill	16,585		15,982
Other intangible assets, net	632		546
Other assets	1,394		1,383
Total assets	$ 33,103		$ 32,402
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable	$ 1,154		$ 1,345
Notes payable and current maturities of long-term debt	421		862
Deferred revenue	504		485
Accrued landfill and environmental costs, current portion	159		159
Accrued interest	120		101
Other accrued liabilities	1,133		1,176
Total current liabilities	3,491		4,128
Long-term debt, net of current maturities	12,862		11,851
Accrued landfill and environmental costs, net of current portion	2,477		2,432
Deferred income taxes and other long-term tax liabilities, net	1,612		1,594
Insurance reserves, net of current portion	416		402
Other long-term liabilities	580		588
Commitments and contingencies
Stockholders' equity:
Preferred stock, par value $0.01 per share; 50 shares authorized; none issued	-		-
Common stock, par value $0.01 per share; 750 shares authorized; 313 and 313 issued including shares held in treasury, respectively	3		3
Additional paid-in capital	1,784		1,767
Retained earnings	10,087		9,774
Treasury stock, at cost; 1 and 1 shares, respectively	(180)		(113)
Accumulated other comprehensive loss, net of tax	(31)		(26)
Total Republic Services, Inc. stockholders' equity	11,663		11,405
Non-controlling interests in consolidated subsidiary	2		2
Total stockholders' equity	11,665		11,407
Total liabilities and stockholders' equity	$ 33,103		$ 32,402

REPUBLIC SERVICES, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share data)
	Three Months Ended March 31,
	2025		2024
Revenue	$ 4,009		$ 3,862
Expenses:
Cost of operations	2,314		2,283
Depreciation, depletion and amortization	434		399
Accretion	28		27
Selling, general and administrative	427		414
Gain on business divestitures and impairments, net	(2)		-
Restructuring charges	4		6
Operating income	804		733
Interest expense	(140)		(139)
Loss from unconsolidated equity method investments	(12)		(9)
Interest income	2		1
Other income, net	11		13
Income before income taxes	665		599
Provision for income taxes	170		145
Net income	495		454
Net income attributable to Republic Services, Inc.	$ 495		$ 454
Basic earnings per share attributable to Republic Services, Inc. stockholders:
Basic earnings per share	$ 1.58		$ 1.44
Weighted average common shares outstanding	313.0		315.3
Diluted earnings per share attributable to Republic Services, Inc. stockholders:
Diluted earnings per share	$ 1.58		$ 1.44
Weighted average common and common equivalent shares outstanding	313.3		315.7
Cash dividends per common share	$ 0.580		$ 0.535

REPUBLIC SERVICES, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
	Three Months Ended March 31,
	2025		2024
Cash provided by operating activities:
Net income	$ 495		$ 454
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation, depletion, amortization and accretion	462		426
Non-cash interest expense	18		22
Stock-based compensation	13		11
Deferred tax provision	1		47
Provision for doubtful accounts, net of adjustments	10		7
Gain on disposition of assets and asset impairments, net	(3)		-
Loss from unconsolidated equity method investments	12		9
Other non-cash items	(2)		-
Change in assets and liabilities, net of effects from business acquisitions and divestitures:
Accounts receivable	(18)		(1)
Prepaid expenses and other assets	90		18
Accounts payable	(42)		(1)
Capping, closure and post-closure expenditures	(8)		(9)
Remediation expenditures	(9)		(10)
Other liabilities	6		(162)
Cash provided by operating activities	1,025		811
Cash used in investing activities:
Purchases of property and equipment	(459)		(515)
Proceeds from sales of property and equipment	3		2
Cash used in acquisitions and investments, net of cash and restricted cash acquired	(834)		(166)
Cash received from business divestitures	3		-
Purchases of restricted marketable securities	(3)		(12)
Sales of restricted marketable securities	2		12
Cash used in investing activities	(1,288)		(679)
Cash provided by (used in) financing activities:
Proceeds from credit facilities and notes payable, net of fees	11,372		6,437
Proceeds from issuance of senior notes, net of discount and fees	1,186		-
Payments of credit facilities and notes payable	(12,018)		(6,441)
Issuances of common stock, net	(19)		(25)
Purchases of common stock for treasury	(55)		-
Cash dividends paid	(181)		(168)
Contingent consideration payments	(1)		(4)
Cash provided by (used in) financing activities	284		(201)
Effect of foreign exchange rate changes on cash	-		(1)
Increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents	21		(70)
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period	203		228
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period	$ 224		$ 158

You should read the following information in conjunction with our audited consolidated financial statements and notes thereto appearing in our Annual Report on Form 10-K as of and for the year ended December 31, 2024. All amounts below are in millions and as a percentage of our revenue, except per share data.

REVENUE

The following table reflects our total revenue by line of business for the three months ended March 31, 2025 and 2024:

	Three Months Ended March 31,
	2025				2024
Collection:
Residential	$ 743		18.6 %		$ 723		18.7 %
Small-container	1,243		31.0		1,189		30.8
Large-container	739		18.4		733		19.0
Other	18		0.4		18		0.5
Total collection	2,743		68.4		2,663		69.0
Transfer	424				419
Less: intercompany	(236)				(236)
Transfer, net	188		4.7		183		4.7
Landfill	723				705
Less: intercompany	(302)				(301)
Landfill, net	421		10.5		404		10.4
Environmental solutions	466				440
Less: intercompany	(17)				(16)
Environmental solutions, net	449		11.2		424		11.0
Other:
Recycling processing and commodity sales	108		2.7		95		2.5
Other non-core	100		2.5		93		2.4
Total other	208		5.2		188		4.9
Total revenue	$ 4,009		100.0 %		$ 3,862		100.0 %

The following table reflects changes in components of our revenue, as a percentage of total revenue, for the three months ended March 31, 2025 and 2024:

	Three Months Ended March 31,
	2025		2024
Average yield	4.5 %		6.0 %
Fuel recovery fees	(0.4)		(0.4)
Total price	4.1		5.6
Volume	(1.2)		(0.9)
Change in workdays	(0.5)		0.1
Recycling processing and commodity sales	0.3		0.4
Environmental solutions	0.2		(1.1)
Total internal growth	2.9		4.1
Acquisitions / divestitures, net	0.9		3.7
Total	3.8 %		7.8 %
Core price	6.1 %		7.0 %

Average yield is defined as revenue growth from the change in average price per unit of service, expressed as a percentage. Core price is defined as price increases to our customers and fees, excluding fuel recovery fees, net of price decreases to retain customers. We also measure changes in core price, average yield and volume as a percentage of related-business revenue, defined as total revenue excluding recycled commodities, fuel recovery fees and environmental solutions revenue, to determine the effectiveness of our pricing and organic growth strategies. The following table reflects core price, average yield and volume as a percentage of related-business revenue for the three months ended March 31, 2025 and 2024:

	Three Months Ended March 31,
	2025		2024
	As a % of Related Business
Core price	7.3 %		8.5 %
Average yield	5.4 %		7.3 %
Volume	(1.5) %		(1.1) %

The following table reflects changes in average yield and volume, as a percentage of related business revenue by line of business, for the three months ended March 31, 2025 and 2024:

	Three Months Ended March 31,
	2025				2024
	Yield		Volume		Yield		Volume
Collection:
Residential	5.5 %		(2.9) %		6.7 %		(2.6) %
Small-container	6.3 %		(1.3) %		10.7 %		0.3 %
Large-container	5.7 %		(3.3) %		7.0 %		(4.4) %
Landfill:
Municipal solid waste	6.8 %		(3.6) %		5.7 %		1.6 %
Construction and demolition waste	4.2 %		11.0 %		6.2 %		(2.9) %
Special waste	- %		6.3 %		- %		(2.5) %

COST OF OPERATIONS

The following table summarizes the major components of our cost of operations for the three months ended March 31, 2025 and 2024 (in millions of dollars and as a percentage of revenue):

	Three Months Ended March 31,
	2025				2024
Labor and related benefits	$ 818		20.4 %		$ 789		20.4 %
Transfer and disposal costs	253		6.3		263		6.8
Maintenance and repairs	359		9.0		356		9.2
Transportation and subcontract costs	292		7.3		280		7.3
Fuel	114		2.8		126		3.3
Disposal fees and taxes	83		2.1		84		2.2
Landfill operating costs	90		2.2		91		2.3
Risk management	104		2.6		96		2.5
Other	201		5.0		198		5.1
Total cost of operations	$ 2,314		57.7 %		$ 2,283		59.1 %

These cost categories may change from time to time and may not be comparable to similarly titled categories used by other companies. As such, you should take care when comparing our cost of operations by cost component to that of other companies and of ours for prior periods.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

The following table summarizes our selling, general and administrative expenses for the three months ended March 31, 2025 and 2024 (in millions of dollars and as a percentage of revenue):

	Three Months Ended March 31,
	2025				2024
Salaries and related benefits	$ 293		7.3 %		$ 280		7.2 %
Provision for doubtful accounts	10		0.3		7		0.2
Other	124		3.1		127		3.3
Total selling, general and administrative expenses	$ 427		10.7 %		$ 414		10.7 %

These cost categories may change from time to time and may not be comparable to similarly titled categories used by other companies. As such, you should take care when comparing our selling, general and administrative expenses by cost component to those of other companies and of ours for prior periods.

PERFORMANCE METRICS AND RECONCILIATIONS OF CERTAIN NON-GAAP MEASURES

The following tables calculate EBITDA, EBITDA margin, adjusted EBITDA, adjusted EBITDA margin, adjusted EBITDA and adjusted EBITDA margin by business type, adjusted pre-tax income, adjusted tax impact, adjusted net income - Republic, adjusted diluted earnings per share, and adjusted free cash flow, which are not measures determined in accordance with U.S. generally accepted accounting principles (U.S. GAAP), for the three months ended March 31, 2025 and 2024. Our definitions of the foregoing non-GAAP financial measures may not be comparable to similarly titled measures presented by other companies.

Adjusted EBITDA and Adjusted EBITDA Margin

The following table calculates adjusted EBITDA and adjusted EBITDA margin for the three months ended March 31, 2025 and 2024 (in millions of dollars and as a percentage of revenue):

	Three Months Ended March 31,
	2025				2024
Net income attributable to Republic Services, Inc. and net income margin	$ 495		12.3 %		$ 454		11.8 %
Provision for income taxes	170				145
Other income, net	(11)				(13)
Interest income	(2)				(1)
Interest expense	140				139
Depreciation, depletion and amortization	434				399
Accretion	28				27
EBITDA and EBITDA margin	$ 1,254		31.3 %		$ 1,150		29.8 %
Loss from unconsolidated equity method investments	12				9
Restructuring charges	4				6
Gain on business divestitures and impairments, net	(2)				-
Total adjustments	$ 14				$ 15
Adjusted EBITDA and adjusted EBITDA margin	$ 1,268		31.6 %		$ 1,165		30.2 %

Adjusted EBITDA and Adjusted EBITDA Margin by Business Type

The following table summarizes revenue, adjusted EBITDA and adjusted EBITDA margin by business type for the three months ended March 31, 2025 and 2024 (in millions of dollars and adjusted EBITDA margin as a percentage of revenue):

		Three Months Ended March 31, 2025						Three Months Ended March 31, 2024
		Recycling & Waste		Environmental Solutions(b)		Total		Recycling & Waste(b)		Environmental Solutions		Total
Revenue		$ 3,560		$ 449		$ 4,009		$ 3,438		$ 424		$ 3,862
Adjusted EBITDA(a)		$ 1,178		$ 90		$ 1,268		$ 1,078		$ 87		$ 1,165
Adjusted EBITDA Margin		33.1 %		20.1 %		31.6 %		31.3 %		20.5 %		30.2 %

(a)	Certain corporate expenses, including selling, general and administrative expenses, and National Accounts revenue are allocated to the two business types.
(b)	Adjusted EBITDA Margin does not calculate due to rounding.

The amounts shown for Recycling & Waste represent the sum of our Group 1 and Group 2 reportable segments, and Environmental Solutions represents our Group 3 reportable segment.

Adjusted Earnings Per Share

The following table calculates adjusted pre-tax income, adjusted tax impact, adjusted net income - Republic, and adjusted diluted earnings per share for the three months ended March 31, 2025 and 2024 (in millions of dollars except per share data):

		Three Months Ended March 31, 2025								Three Months Ended March 31, 2024
								Diluted								Diluted
						Net		Earnings						Net		Earnings
		Pre-tax		Tax		Income -		per		Pre-tax		Tax		Income -		per
		Income		Impact(1)		Republic		Share		Income		Impact(1)		Republic		Share
As reported		$ 665		$ 170		$ 495		$ 1.58		$ 599		$ 145		$ 454		$ 1.44
Restructuring charges		4		1		3		0.01		6		2		4		0.01
Gain on business divestitures and impairments, net		(2)		-		(2)		(0.01)		-		-		-		-
Total adjustments		2		1		1		-		6		2		4		0.01
As adjusted		$ 667		$ 171		$ 496		$ 1.58		$ 605		$ 147		$ 458		$ 1.45

(1)	The income tax effect related to our adjustments includes both current and deferred income tax impact and is individually calculated based on the statutory rates applicable to each adjustment.

We believe that presenting EBITDA and EBITDA margin is useful to investors because they provide important information concerning our operating performance exclusive of certain non-cash and other costs. EBITDA and EBITDA margin demonstrate our ability to execute our financial strategy, which includes reinvesting in existing capital assets to ensure a high level of customer service, investing in capital assets to facilitate growth in our customer base and services provided, maintaining our investment grade credit ratings and minimizing debt, paying cash dividends, repurchasing our common stock, and maintaining and improving our market position through business optimization. Although depreciation, depletion, amortization and accretion are considered operating costs in accordance with U.S. GAAP, they represent the allocation of non-cash costs generally associated with long-lived assets acquired or constructed in prior years.

We believe that presenting adjusted EBITDA and adjusted EBITDA margin, adjusted EBITDA margin by business type, adjusted pre-tax income, adjusted tax impact, adjusted net income - Republic, and adjusted diluted earnings per share provide an understanding of operational activities before the financial impact of certain items. We use these measures, and believe investors will find them helpful, in understanding the ongoing performance of our operations separate from items that have a disproportionate impact on our results for a particular period. We have incurred comparable charges, costs and recoveries in prior periods, and similar types of adjustments can reasonably be expected to be recorded in future periods.

Restructuring charges. During the three months ended March 31, 2025 and 2024, we incurred restructuring charges of $4 million and $6 million, respectively. The 2025 charges primarily related to the design and implementation of a new accounts receivable system. The 2024 charges primarily related to the redesign of our asset management, and customer and order management software systems.

Gain on business divestitures and impairments, net. During the three months ended March 31, 2025, we recorded a net gain on business divestitures and impairments of $2 million. During the three months ended March 31, 2024, we did not record a gain or loss on business divestitures and impairments.

Adjusted Free Cash Flow

The following table calculates our adjusted free cash flow, which is not a measure determined in accordance with U.S. GAAP, for the three months ended March 31, 2025 and 2024 (in millions of dollars):

		Three Months Ended March 31
		2025		2024
Cash provided by operating activities		$ 1,025		$ 811
Property and equipment received		(304)		(283)
Proceeds from sales of property and equipment		3		2
Restructuring payments, net of tax		3		5
Adjusted free cash flow		$ 727		$ 535

We believe that presenting adjusted free cash flow provides useful information regarding our recurring cash provided by operating activities after certain expenditures or recoveries. It also demonstrates our ability to execute our financial strategy and is a key metric we use to determine compensation. The presentation of adjusted free cash flow has material limitations. Adjusted free cash flow does not represent our cash flow available for discretionary payments because it excludes certain payments that are required or to which we have committed, such as debt service requirements and dividend payments.

Purchases of property and equipment as reflected on our consolidated statements of cash flows represent amounts paid during the period for such expenditures. A reconciliation of property and equipment expenditures reflected on our consolidated statements of cash flows to property and equipment received during the period follows for the three months ended March 31, 2025 and 2024 (in millions of dollars):

	Three Months Ended March 31
	2025	2024
Purchases of property and equipment per the unaudited consolidated statements of cash flows	$ 459	$ 515
Adjustments for property and equipment received in a different period	(155)	(232)
Property and equipment received during the period	$ 304	$ 283

The adjustments noted above do not affect our net change in cash, cash equivalents, restricted cash and restricted cash equivalents as reflected in our consolidated statements of cash flows.

ACCOUNTS RECEIVABLE

As of March 31, 2025 and December 31, 2024, accounts receivable were $1,854 million and $1,821 million, net of allowance for doubtful accounts of $67 million and $74 million, respectively, resulting in days sales outstanding of 42.1, or 30.7 days net of deferred revenue, compared to 40.9, or 30.0 days net of deferred revenue, respectively.

CASH DIVIDENDS

In January 2025, we paid a cash dividend of $181 million to shareholders of record as of January 2, 2025. As of March 31, 2025, we recorded a quarterly dividend payable of $181 million to shareholders of record at the close of business on April 2, 2025, which was paid on April 15, 2025.

SHARE REPURCHASE PROGRAM

During the three months ended March 31, 2025, we repurchased 0.2 million shares of our common stock for $45 million at a weighted average cost per share of $202. As of March 31, 2025, the remaining authorized purchase capacity under our October 2023 repurchase program was approximately $2.5 billion.

INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

This press release contains certain forward-looking information about us that is intended to be covered by the safe harbor for "forward-looking statements" provided by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts. Words such as "guidance," "expect," "will," "may," "anticipate," "plan," "estimate," "project," "intend," "should," "can," "likely," "could," "outlook" and similar expressions are intended to identify forward-looking statements. These statements include information about our plans, strategies, and expectations of future financial performance and prospects. Forward-looking statements are not guarantees of performance. These statements are based upon the current beliefs and expectations of our management and are subject to risk and uncertainties that could cause actual results to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, such expectations may not prove to be correct. Among the factors that could cause actual results to differ materially from the expectations expressed in the forward-looking statements are the impacts of the overall global economy and increasing interest rates, impacts from international trade restrictions, tariffs, our ability to effectively integrate and manage companies we acquire, and to realize the anticipated benefits of any such acquisitions, the amount of the financial contribution of our sustainability initiatives, acts of war, riots or terrorism, and the impact of these acts on economic, financial and social conditions in the United States, as well as our dependence on large, long-term collection, transfer and disposal contracts. More information on factors that could cause actual results or events to differ materially from those anticipated is included from time to time in our reports filed with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2024, particularly under Part I, Item 1A - Risk Factors. Additionally, new risk factors emerge from time to time and it is not possible for us to predict all such risk factors, or to assess the impact such risk factors might have on our business. We undertake no obligation to update publicly any forward-looking statements whether as a result of new information, future events or otherwise, except as required by law.

SOURCE Republic Services, Inc.