Republic Services, Inc. (BMV:RSGA)
Mexico · Delayed Price · Currency is MXN 4,367.08
-169.32 (-3.73%)
At close: Aug 14, 2025
Republic Services Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2005 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2005 - 2019 |
Net Income | 2,123 | 2,044 | 1,731 | 1,488 | 1,292 | 969.6 | Upgrade |
Depreciation & Amortization | 1,873 | 1,784 | 1,599 | 1,441 | 1,268 | 1,159 | Upgrade |
Stock-Based Compensation | 43 | 42 | 41 | 39 | 57 | 37.3 | Upgrade |
Other Adjustments | 324 | 420 | 335 | 454 | 262.8 | 447.2 | Upgrade |
Change in Receivables | -58 | -76 | -71 | -199 | -135.4 | 13.8 | Upgrade |
Changes in Accounts Payable | -59 | -27 | 83 | 106 | 113.8 | -46.7 | Upgrade |
Changes in Other Operating Activities | -96 | -251 | -100 | -139 | -72.4 | -108.4 | Upgrade |
Operating Cash Flow | 4,159 | 3,936 | 3,618 | 3,190 | 2,787 | 2,472 | Upgrade |
Operating Cash Flow Growth | 10.53% | 8.79% | 13.42% | 14.47% | 12.75% | 5.08% | Upgrade |
Capital Expenditures | -1,803 | -1,855 | -1,631 | -1,454 | -1,316 | -1,195 | Upgrade |
Sale of Property, Plant & Equipment | 50 | 47 | 29 | 33 | 19.5 | 30.1 | Upgrade |
Purchases of Investments | -18 | -26 | -29 | -20 | -30.8 | -32.9 | Upgrade |
Proceeds from Sale of Investments | 16 | 24 | 13 | 20 | 37.9 | 11.2 | Upgrade |
Payments for Business Acquisitions | -1,515 | -753 | -2,065 | -3,039 | -1,222 | -769.5 | Upgrade |
Proceeds from Business Divestments | 7 | 2 | 6 | 51 | 46.3 | 32.9 | Upgrade |
Other Investing Activities | - | - | 10 | -14 | -1 | - | Upgrade |
Investing Cash Flow | -3,263 | -2,561 | -3,667 | -4,423 | -2,466 | -1,923 | Upgrade |
Long-Term Debt Issued | 34,744 | 24,909 | 41,393 | 16,446 | 5,847 | 5,342 | Upgrade |
Long-Term Debt Repaid | -34,865 | -25,109 | -40,411 | -14,282 | -5,305 | -5,221 | Upgrade |
Net Long-Term Debt Issued (Repaid) | -121 | -200 | 982 | 2,164 | 542.1 | 120.2 | Upgrade |
Issuance of Common Stock | -7 | -14 | -1 | -13 | -12 | 3.9 | Upgrade |
Repurchase of Common Stock | -373 | -482 | -262 | -203 | -252.2 | -98.8 | Upgrade |
Net Common Stock Issued (Repurchased) | -380 | -496 | -263 | -216 | -264.2 | -94.9 | Upgrade |
Common Dividends Paid | -712 | -687 | -638 | -593 | -552.6 | -522.5 | Upgrade |
Other Financing Activities | -10 | -15 | -19 | -11 | -54.5 | -114.8 | Upgrade |
Financing Cash Flow | -1,223 | -1,398 | 62 | 1,344 | -329.2 | -612 | Upgrade |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | -2 | -2 | 1 | -3 | - | - | Upgrade |
Net Cash Flow | -329 | -25 | 14 | 108 | -8.6 | -63.2 | Upgrade |
Beginning Cash & Cash Equivalents | 592 | 228 | 214 | 106 | 114.2 | 177.4 | Upgrade |
Ending Cash & Cash Equivalents | 263 | 203 | 228 | 214 | 105.6 | 114.2 | Upgrade |
Free Cash Flow | 2,356 | 2,081 | 1,987 | 1,736 | 1,470 | 1,277 | Upgrade |
Free Cash Flow Growth | 13.21% | 4.73% | 14.46% | 18.06% | 15.14% | 11.53% | Upgrade |
FCF Margin | 14.40% | 12.98% | 13.28% | 12.85% | 13.02% | 12.58% | Upgrade |
Free Cash Flow Per Share | 7.51 | 6.61 | 6.27 | 5.47 | 4.60 | 3.99 | Upgrade |
Levered Free Cash Flow | 1,917 | 1,494 | 2,664 | 3,606 | 1,826 | 896.5 | Upgrade |
Unlevered Free Cash Flow | 2,660 | 2,337 | 2,147 | 1,897 | 1,697 | 1,259 | Upgrade |
Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.