Republic Services, Inc.
Republic Services, Inc.
RSG
Valuace
15
Růst
85
Zdraví
61
Cena
$ 219.02
Dnes
+0.17 (0.08%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues16.5916.5916.0314.9613.5111.3010.1510.3010.0410.049.399.128.798.428.128.198.11
Cost of Revenues11.5611.5611.138.948.206.746.106.306.156.215.765.525.635.235.014.874.76
Gross Profit5.035.034.906.025.314.564.054.003.893.833.623.603.163.183.113.333.34
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues4.144.214.244.014.054.084.053.863.833.83
Cost of Revenues2.892.952.942.782.792.822.822.712.692.28
Gross Profit1.251.261.301.231.261.261.231.151.141.54
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.001.521.341.181.031.041.061.030.950.960.900.840.790.900.94
Depreciation & Amortization1.931.931.781.601.371.101.181.041.111.121.071.050.980.950.930.840.83
Total Operating Expenses1.711.711.673.242.822.462.212.202.172.172.042.031.901.811.751.751.79
Operating Income3.323.323.222.782.392.081.711.791.741.671.541.561.231.211.321.551.54
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.420.38
Depreciation & Amortization0.490.490.490.460.470.450.440.430.430.41
Total Operating Expenses0.440.420.430.430.450.410.410.410.430.80
Operating Income0.810.840.870.810.810.850.820.740.710.73
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.010.010.010.010.000.000.010.010.000.000.000.000.000.000.000.000.00
Interest Expense0.570.570.550.510.400.310.360.390.380.360.370.360.350.360.390.440.51
Other Expense-0.73-0.73-0.79-0.59-0.56-0.50-0.57-0.49-0.01-0.01-0.250.00-0.02-0.16-0.15-0.23-0.17
IBT2.592.592.432.191.831.581.141.301.321.280.971.200.890.850.820.910.88
Income Tax Expense0.460.460.390.460.340.280.170.220.280.000.350.450.340.260.250.320.37
Net Income2.142.142.041.731.491.290.971.071.041.280.610.750.550.590.570.590.51
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.00
Interest Expense0.150.140.150.140.130.140.130.140.140.13
Other Expense-0.24-0.19-0.15-0.14-0.28-0.21-0.16-0.14-0.22-0.12
IBT0.560.650.720.670.530.650.650.600.480.61
Income Tax Expense0.020.100.170.170.020.080.140.150.040.13
Net Income0.550.550.550.500.510.570.510.450.440.48
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$5.47$4.70$4.05$3.03$3.34$3.17$3.79$1.79$2.14$1.54$1.63$1.56$1.57$1.32
EPS Diluted$0.00$0.00$0.00$5.47$4.69$4.04$3.02$3.33$3.16$3.77$1.78$2.13$1.53$1.62$1.55$1.56$1.32
Shares Outstanding0.310.310.310.320.320.320.320.320.330.340.340.350.360.360.370.380.38
Diluted Shares Outstanding0.310.310.310.320.320.320.320.320.330.340.340.350.360.360.370.380.39
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.40$1.52
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.39$1.52
Shares Outstanding0.310.310.310.310.310.310.310.320.320.32
Diluted Shares Outstanding0.310.310.310.310.310.310.320.320.320.32
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.490.070.140.140.030.040.050.070.080.070.030.080.210.070.070.09
Short Term Investments0.180.000.000.130.140.150.180.110.140.090.100.120.170.160.190.17
Total Cash & ST Investments0.490.070.140.140.030.040.050.070.080.070.030.080.210.070.070.09
Accounts Receivable1.942.071.991.681.271.091.131.101.110.990.960.930.890.840.830.83
Inventory0.100.100.100.100.070.060.060.050.050.040.040.040.040.030.040.03
Other Current Assets0.130.160.150.540.000.010.010.000.000.010.000.000.000.010.000.01
Total Current Assets2.662.412.382.361.711.521.611.561.441.281.231.391.421.231.271.25
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.080.120.080.070.080.490.090.140.160.18
Short Term Investments0.000.000.000.000.000.000.000.160.150.15
Total Cash & ST Investments0.080.120.080.070.080.490.090.140.160.18
Accounts Receivable1.902.051.982.071.981.941.921.991.831.74
Inventory0.320.100.100.100.100.100.100.100.100.10
Other Current Assets0.180.140.160.160.190.130.160.150.260.24
Total Current Assets2.482.422.322.412.352.662.272.382.352.26
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment11.6812.1111.5910.749.238.738.388.027.787.597.557.177.046.916.796.70
Goodwill15.8615.9815.8314.4512.8312.0511.6311.4011.3211.1611.1510.8310.7210.6910.6510.66
Intangible Assets0.460.550.500.350.260.170.130.110.140.180.250.300.320.360.410.45
Long-Term Investments0.940.640.470.280.130.150.090.070.030.02-1.13-0.12-0.12-0.12-0.160.17
Other Long-Term Assets-1.240.720.64-0.660.930.970.93-0.58-0.35-0.820.400.410.450.430.440.12
Total Long-Term Assets29.2730.0029.0326.6923.2421.9121.0820.0519.7119.3519.3518.7018.5318.3918.2918.22
Total Assets31.9332.4031.4129.0524.9623.4322.6821.6221.1520.6320.5820.0919.9519.6219.5519.46
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment12.1912.2912.1812.1111.7611.6811.5411.5910.7010.56
Goodwill16.7016.6316.5915.9815.8815.8615.8515.8315.2915.35
Intangible Assets0.600.610.630.550.450.460.480.500.450.43
Long-Term Investments0.820.700.640.640.670.590.580.820.37-1.52
Other Long-Term Assets0.990.760.740.720.700.680.65-1.24-0.591.21
Total Long-Term Assets31.3130.9830.7830.0029.4729.2729.1129.0327.6927.56
Total Assets33.7933.4033.1032.4031.8131.9331.3831.4130.0429.82
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable1.291.351.411.220.910.780.780.760.600.550.580.530.510.470.560.61
Short-Term Debt1.490.920.990.460.010.170.930.690.710.010.010.010.020.020.030.88
Other Current Liabilities1.291.381.181.271.120.991.000.931.020.940.940.980.890.891.010.90
Current Liabilities4.534.134.233.392.422.283.042.722.631.811.831.831.721.701.902.68
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable1.251.201.151.351.231.291.181.411.201.10
Short-Term Debt0.980.480.480.920.571.491.480.990.980.20
Other Current Liabilities1.541.481.361.381.341.101.021.181.121.06
Current Liabilities4.263.653.494.133.644.534.334.234.072.99
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt11.5312.0412.0811.339.558.777.767.657.487.657.577.057.007.056.895.87
Capital Leases0.190.240.250.300.280.240.260.000.000.000.000.000.000.000.000.00
Def. Tax Liability1.571.591.531.531.231.241.181.030.801.211.131.151.191.231.161.04
Total Liabilities20.9321.0020.8719.3615.9814.9514.5613.6913.1912.9412.8012.3512.0411.9111.8711.61
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt12.5312.7413.0512.0412.2411.7211.5911.8411.1912.16
Capital Leases0.000.610.250.240.240.190.240.430.250.25
Def. Tax Liability1.741.601.611.591.591.571.581.531.471.52
Total Liabilities21.9221.3521.4421.0020.5820.9320.5620.8719.7119.62
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings9.069.778.437.366.485.755.324.754.153.323.142.802.632.402.161.89
Comprehensive Income-0.01-0.03-0.01-0.01-0.01-0.010.000.030.020.01-0.03-0.030.00-0.01-0.020.02
Total Common Equity11.0111.4110.549.698.988.488.127.937.967.697.777.757.907.707.687.85
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings10.8110.4610.099.779.449.068.728.438.167.85
Comprehensive Income-0.03-0.03-0.03-0.03-0.02-0.01-0.01-0.010.00-0.01
Total Common Equity11.8712.0511.6611.4111.2311.0110.8210.5410.3310.20
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt13.2012.9613.0711.789.558.938.698.348.197.667.577.067.027.076.926.74
Book Value11.0111.4110.549.698.988.498.127.937.967.697.787.757.917.717.687.85
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value11.8712.0511.6611.4111.2311.0110.8210.5410.3310.20
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.892.142.041.731.491.290.971.071.041.280.610.750.550.590.570.590.51
Depreciation & Amortization1.721.931.781.601.441.271.161.121.111.121.071.050.980.950.930.840.83
Stock-Based Compensation0.040.000.040.040.040.060.040.040.040.030.020.020.020.020.020.020.02
Change Working Capital-0.20-0.36-0.260.03-0.110.02-0.01-0.09-0.07-0.09-0.030.01-0.14-0.03-0.16-0.40-0.36
Change In Accounts Receivable-0.09-0.09-0.08-0.07-0.20-0.140.01-0.04-0.03-0.12-0.05-0.02-0.05-0.06-0.04-0.020.01
Change In Accounts Payable0.07-0.01-0.030.080.110.11-0.050.010.090.02-0.010.040.000.04-0.050.01-0.03
Change In Inventories0.000.000.000.000.000.000.01-0.11-0.15-0.040.00-0.01-0.04-0.03-0.01-0.01-0.08
Other Non-cash Items1.130.320.240.120.150.160.250.04-0.03-0.050.12-0.260.130.060.070.380.37
Cash from Operations3.760.000.003.623.192.792.472.352.241.911.851.681.531.551.511.771.43
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.550.550.550.500.510.570.510.450.440.48
Depreciation & Amortization0.490.490.490.460.470.450.440.430.430.42
Stock-Based Compensation0.000.010.010.010.010.010.010.010.010.01
Change Working Capital-0.32-0.090.040.04-0.10-0.100.08-0.16-0.160.02
Change In Accounts Receivable-0.01-0.03-0.03-0.020.02-0.03-0.070.000.09-0.11
Change In Accounts Payable-0.040.040.03-0.040.00-0.050.020.00-0.010.06
Change In Inventories0.000.000.000.000.000.000.000.000.000.00
Other Non-cash Items0.130.080.030.020.110.060.060.040.130.00
Cash from Operations0.000.000.000.000.000.000.000.000.900.95
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-1.83-1.89-1.86-1.63-1.45-1.32-1.19-1.21-1.07-0.99-0.93-0.95-0.86-0.88-0.90-0.94-0.79
Acquisitions-1.26-1.43-0.75-2.03-2.99-1.18-0.74-0.53-0.19-0.35-0.05-0.57-0.20-0.07-0.09-0.030.00
Investments-0.040.00-0.03-0.03-0.02-0.03-0.03-0.01-0.040.000.000.000.000.000.000.000.04
Sales of Investment0.040.000.020.010.020.040.010.010.040.000.000.000.000.000.000.000.07
Other Investing Activities-0.010.000.000.010.020.020.030.020.03-0.040.010.040.100.010.050.010.00
Cash from Investing-3.110.000.00-3.67-4.42-2.47-1.92-1.72-1.23-1.38-0.96-1.48-0.96-0.93-0.94-0.95-0.69
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.58-0.44-0.41-0.46-0.50-0.44-0.40-0.51-0.55-0.37
Acquisitions-0.16-0.30-0.13-0.83-0.35-0.20-0.03-0.17-1.01-0.06
Investments0.02-0.01-0.010.000.000.00-0.01-0.01-0.020.00
Sales of Investment-0.010.010.010.000.000.000.000.010.020.00
Other Investing Activities0.000.000.000.000.000.000.000.00-0.010.00
Cash from Investing0.000.000.000.000.000.000.000.00-1.57-0.43
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-1.190.000.000.98-14.28-5.30-5.22-5.33-5.00-4.92-4.31-0.92-1.40-1.28-3.57-3.37-3.12
Debt Issued2.2812.96-0.112.2716.515.925.475.685.155.454.391.431.441.233.723.559.86
Issuance of Common Stock-0.020.000.000.00-0.015.850.000.010.020.040.050.070.080.150.070.040.09
Repurchase of Common Stock-0.45-0.87-0.48-0.26-0.22-0.26-0.10-0.40-0.74-0.61-0.40-0.40-0.40-0.21-0.33-0.46-0.04
Dividends Paid-0.660.000.00-0.64-0.59-0.55-0.52-0.49-0.46-0.44-0.42-0.40-0.38-0.35-0.33-0.31-0.29
Other Financing Activities-0.010.000.00-0.0216.45-0.055.235.625.125.434.231.411.381.223.583.262.66
Cash from Financing-0.340.000.000.061.34-0.33-0.61-0.59-1.06-0.51-0.85-0.24-0.71-0.47-0.57-0.84-0.70
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.88-0.20
Debt Issued13.510.29-0.310.570.15-0.400.130.002.030.01
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.27-0.540.00-0.06-0.16-0.15-0.170.00-0.07-0.19
Dividends Paid0.000.000.000.000.000.000.000.00-0.17-0.16
Other Financing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Financing0.000.000.000.000.000.000.000.000.64-0.55
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.290.05-0.030.010.11-0.01-0.060.04-0.050.020.04-0.04-0.140.150.00-0.020.04
Closing Cash Balance0.490.250.200.230.210.110.110.180.130.080.070.030.080.210.070.070.09
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.01-0.040.040.02-0.01-0.390.43-0.07-0.02-0.02
Closing Cash Balance0.080.230.260.220.070.210.590.160.140.25
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow1.932.412.081.991.741.471.281.151.170.920.920.730.670.670.610.830.64
Real Free Cash Flow1.892.412.041.951.701.411.241.111.130.890.900.720.650.650.590.810.61
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.400.740.700.570.520.560.700.300.350.58
Real Free Cash Flow0.400.730.690.550.510.550.690.290.340.57
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader