Republic Services Financial Model
Business Services Company Financials Example (Free Excel Download)
Republic Services is the second-largest provider of environmental services in North America, offering solid waste collection, transfer, disposal, recycling, and environmental solutions.
professionals from Deloitte
Used by professionals from
About this model
This model evaluates the equity valuation and free cash flow generation of Republic Services, Inc. (RSG), allowing an analyst to assess the impact of pricing power, volume trends, cyclical environmental solutions work, and ongoing M&A roll-ups on the company's long-term intrinsic value.
Republic Services is the second-largest provider of environmental services in North America, offering solid waste collection, transfer, disposal, recycling, and environmental solutions. The company operates a vertically integrated, asset-heavy business model where route density and ownership of landfill assets create significant barriers to entry.
Business segments include Collection (approximately 68% of total revenue), Landfill (11%), Environmental Solutions (9%), Transfer (5%), and Other/Recycling (7%). The company operates exclusively in the United States and Canada. Republic Services benefits from highly predictable, annuity-like revenue streams, with approximately 80% of its revenue considered recurring. Recently, the company has heavily invested in sustainability innovations, including Polymer Centers for plastics circularity and landfill gas-to-energy projects, while continuing its strategy of serial bolt-on acquisitions, deploying over $1.1 billion toward M&A in 2025.
The downloadable Republic Services financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsRepublic Services financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $11.29B | $13.51B | $14.96B | $16.03B | $16.59B |
| Gross profit | $4.56B | $5.31B | $6.02B | $6.68B | $6.96B |
| Operating income | $2.08B | $2.39B | $2.78B | $3.20B | $3.30B |
| Cost of operations | $6.74B | $8.21B | $8.94B | $9.35B | $9.63B |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for Republic Services
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Collection
- Segment name: Collection (further split into Small-Container, Large-Container, Residential, and Other)
- Revenue driver formula: Prior Year Revenue x (1 + Core Price Growth + Volume Growth) + Acquisition Revenue
- Historical growth rate: 4-6% CAGR
- Key growth levers and headwinds: Route density improvements, municipal contract renewals, and fuel recovery fees. Volume is highly correlated with housing starts and commercial business formation.
- Pricing dynamics: Split between open market (highly elastic, strong pricing power) and restricted/franchise markets (pricing tied to CPI indices with a lag).
- Revenue recognition notes: Recognised over time as services are rendered.
- Seasonality: Q2 and Q3 are typically strongest due to higher construction and demolition (C&D) activity in warmer months.
Landfill
- Segment name: Landfill
- Revenue driver formula: Tipping Volumes (Tons) x Average Price per Ton
- Historical growth rate: 3-5% CAGR
- Key growth levers and headwinds: Internalisation of collected waste (vertical integration) and third-party special waste volumes.
- Pricing dynamics: High pricing power due to scarcity of permitted landfill airspace.
- Revenue recognition notes: Recognised at the point in time when waste is deposited.
- Seasonality: Mirrors collection seasonality; higher in summer months.
Environmental Solutions
- Segment name: Environmental Solutions
- Revenue driver formula: Number of Projects x Average Project Value + Recurring Industrial Services
- Historical growth rate: 5-10% CAGR (highly variable)
- Key growth levers and headwinds: Driven by industrial activity and emergency response events. Faced headwinds in 2025 due to non-repeating emergency response work from 2024.
- Pricing dynamics: Contractual and spot pricing based on the complexity of hazardous waste handling.
- Revenue recognition notes: Milestone-based for large remediation projects.
- Seasonality: Unpredictable, heavily dependent on environmental incidents or regulatory deadlines.
Transfer and Other (Recycling)
- Segment name: Transfer; Other (includes Recycling)
- Revenue driver formula: (Third-Party Transfer Volumes x Transfer Fee) + (Recycled Commodity Volumes x Average Commodity Price)
- Historical growth rate: 1-3% CAGR
- Key growth levers and headwinds: Recycling revenue is highly volatile and dependent on global commodity prices (e.g., old corrugated containers, plastics).
- Pricing dynamics: Spot market for recycled commodities.
- Revenue recognition notes: Recognised when commodities are shipped to buyers.
- Seasonality: Minimal seasonality, but high cyclicality based on commodity markets.
Cost Structure
Variable Costs / COGS
- Line-by-line breakdown: Labour and related benefits, transfer and disposal costs, maintenance and repairs, fuel, subcontracted costs, and risk management.
- Gross margin range: 39-41% historically.
- Key input costs and commodity exposures: Diesel fuel is a major input cost, though largely mitigated by fuel recovery fees charged to customers. Labour inflation (driver wages) is the most significant cost pressure.
- How COGS scales with revenue: Step-function. Adding a new truck or route requires a step-up in capital and labour, but adding a customer to an existing route (route density) drops almost entirely to the bottom line.
Operating Expenses
- R&D: Not material for this business.
- SG&A: Includes corporate overhead, sales force compensation, and administrative staff. Typically runs at 10-11% of revenue. Highly headcount-driven.
- Depreciation & Amortisation: Very heavy, typically 10-11% of revenue. Split between tangible assets (trucks, equipment) and landfill depletion (amortised based on airspace consumed).
- Stock-Based Compensation: Approximately 0.3-0.5% of revenue.
- Restructuring / one-time charges: Occasional charges related to multi-employer pension plan withdrawals or acquisition integration, usually small in magnitude.
Margin Profile
- Gross margin: 39-41%
- EBITDA margin: 29-32% (expanding recently to ~32.8% in late 2025 due to pricing exceeding cost inflation).
- Operating margin: 18-20%
- Net margin: 12-13%
- Margin trend: Expanding. The company has successfully pushed core price increases (5.9% in 2025) that outpace underlying cost inflation.
Balance Sheet Structure
- Total assets: Approximately $30-35 billion.
- Key asset categories: Property and equipment (trucks, containers, facilities), Landfills, and Goodwill.
- Goodwill & intangibles: Represents over 35% of total assets, reflecting the company's history as a serial acquirer of regional waste operators.
- Working capital profile:
- Days Sales Outstanding (DSO): 35-45 days.
- Days Inventory Outstanding (DIO): Not material (parts and supplies only).
- Days Payable Outstanding (DPO): 40-50 days.
- Net working capital as % of revenue: Slightly negative to neutral.
- Working capital dynamic: The company operates with a slight negative working capital advantage, collecting receivables roughly in line with or slightly faster than paying suppliers.
- PP&E: Consists of collection fleet, transfer stations, and landfill airspace. Landfills are depleted based on tons disposed relative to total permitted capacity.
- Right-of-use assets / operating leases: Material, typically representing $500-700 million, primarily for real estate and some equipment.
Capital Expenditure & Investment
- Capex as % of revenue: 10-12% (highly consistent).
- Maintenance capex vs. growth capex: Approximately 70% maintenance (fleet replacement, landfill cell construction) and 30% growth (Polymer Centers, renewable natural gas facilities).
- Major capex programmes underway: Construction of multiple Polymer Centers to enhance plastics circularity and over 40 landfill gas-to-energy projects targeting $120 million in incremental EBITDA by 2029.
- Capitalised software / development costs: Minimal relative to total capex.
- M&A pattern: Serial bolt-on acquirer. The company routinely spends $500 million to $1.2 billion annually on acquisitions (e.g., $1.1 billion in 2025).
- Typical acquisition multiple paid: 9x to 12x post-synergy EBITDA.
Debt & Capital Structure
- Total debt: Approximately $13.4 billion.
- Debt/EBITDA ratio: 2.6x (comfortably within the target range of 2.5x to 3.0x).
- Credit rating: A3 (Moody's), upgraded in 2025 due to revenue stability and strong cash flow.
- Key debt instruments: Senior unsecured notes, tax-exempt bonds, and a large revolving credit facility.
- Maturity profile: Well-laddered, with average maturities typically exceeding 7 years.
- Interest rate profile: Predominantly fixed-rate senior notes.
- Covenants: Maximum leverage ratio covenants on the revolving credit facility (typically capped at 3.5x or 3.75x).
- Share repurchase programme: Highly active. The company has a $3 billion authorisation through 2026 and repurchased $864 million in 2025.
- Dividend policy: Steady grower. Paid $749 million in 2025, with a payout ratio of approximately 35% of net income.
Cash Flow Characteristics
- Operating cash flow conversion: OCF / Net Income is typically 1.8x to 2.0x (e.g., $4.30B OCF vs $2.14B Net Income in 2025).
- Free cash flow margin: 14-15% of revenue ($2.43 billion adjusted FCF in 2025).
- Major non-cash items: Heavy depreciation, landfill depletion, and asset retirement obligation (ARO) accretion.
- Working capital cash flow impact: Generally a minor source of cash due to the negative working capital dynamic.
- Capex intensity: High, requiring constant reinvestment in fleet and landfill infrastructure.
- Cash tax rate vs. GAAP effective tax rate: Cash taxes are typically lower than the GAAP rate due to accelerated depreciation on heavy equipment.
Sheet Structure
- Assumptions: Hardcoded drivers for macroeconomic indicators, core price growth, volume growth, commodity prices, margin targets, and capital allocation (M&A spend, buybacks).
- Revenue Build: Detailed build for Collection (Residential, Small-Container, Large-Container, Other), Landfill, Transfer, Environmental Solutions, and Other. Must calculate organic growth (yield + volume) separately from acquisition growth.
- Operating Costs: Line items for Labour, Fuel, Maintenance, Disposal, and SG&A. Includes fuel price sensitivity logic.
- Income Statement: Consolidated view down to Net Income and EPS, mirroring the 10-K format.
- Balance Sheet: Standard assets and liabilities, with specific breakouts for Landfill Assets, Goodwill, and Asset Retirement Obligations (AROs).
- Cash Flow Statement: OCF, CFI, CFF. Must explicitly show the add-back for landfill depletion and ARO accretion.
- Debt & Interest Schedule: Tranche-by-tranche debt build, revolver draw logic, and interest expense calculation.
- PP&E & Landfill Roll-forward: Tracks gross PP&E, accumulated depreciation, landfill airspace depletion, and ARO liability accretion.
- Valuation: DCF using Unlevered Free Cash Flow, WACC calculation, and terminal multiple approach based on EV/EBITDA.
Key Financial Relationships
- `Collection Revenue = Prior Year Collection Revenue * (1 + Core Price Growth + Volume Growth) + Acquired Collection Revenue`
- `Landfill Revenue = Total Tons Disposed * Average Tipping Fee per Ton`
- `Recycling Revenue = Recycled Tons Sold * Average Commodity Price per Ton`
- `Fuel Cost = (Total Fleet Miles / Average MPG) * Price per Gallon`
- `Landfill Depletion Expense = Tons Disposed in Period * (Total Capitalised Landfill Costs / Total Permitted Airspace Tons)`
- `ARO Accretion Expense = Beginning ARO Liability * Discount Rate`
- `Adjusted EBITDA = Operating Income + D&A + Depletion + Restructuring Charges`
- `Maintenance Capex = Total Capex - Growth Capex (Polymer Centers & RNG Projects)`
- `Free Cash Flow = Cash from Operations - Total Capex + Proceeds from Sale of PP&E`
- `Ending Shares Outstanding = Beginning Shares - (Share Repurchase Spend / Average Share Price)`
Cross-Sheet Dependencies
- The Assumptions sheet dictates the growth rates in the Revenue Build and the cost margins in the Operating Costs sheet.
- The Revenue Build and Operating Costs feed directly into the Income Statement.
- The PP&E & Landfill Roll-forward calculates D&A and Depletion, which feed the Income Statement (operating expenses) and the Cash Flow Statement (non-cash add-backs).
- The Cash Flow Statement determines the ending cash balance or required revolver draw, which feeds the Debt & Interest Schedule.
- The Debt & Interest Schedule calculates interest expense, feeding back into the Income Statement (creating a potential circularity that must be managed with a toggle).
Sign Convention
- Revenue and Assets: Positive.
- Expenses: Positive in the Operating Costs build, but subtracted in the Income Statement.
- Liabilities and Equity: Positive on the Balance Sheet.
- Cash Flow: Inflows are positive, outflows (including Capex, Dividends, and Share Repurchases) are negative.
Things Most Likely to Go Wrong
- Landfill depletion accounting is highly specific; failing to link depletion expense to actual disposed volumes will break the margin profile.
- Asset Retirement Obligations (AROs) require an accretion expense line item; omitting this understates non-cash expenses.
- Fuel recovery fees act as a pass-through. If fuel prices spike, revenue and costs both rise, compressing gross margin percentages even if gross profit dollars remain flat. The model must account for this margin dilution effect.
- The company frequently reports "Adjusted EBITDA" which excludes restructuring and integration costs. The model must clearly bridge GAAP Operating Income to Adjusted EBITDA.
- M&A revenue must be pro-rated for the year of acquisition. Assuming a full year of revenue for mid-year acquisitions will overstate growth.
- Environmental Solutions revenue is lumpy. Extrapolating a high-growth year that included emergency response work (like 2024) into the future will overstate long-term segment revenue.
- Recycling revenue is highly sensitive to commodity prices. Hardcoding a high growth rate here rather than linking it to a flat or cyclical commodity price assumption will create unrealistic out-year forecasts.
- Share repurchases are a massive driver of EPS growth. Failing to reduce the share count dynamically based on the $800M+ annual buyback spend will understate EPS.
Validation Checks
- Adjusted EBITDA margin should remain in the 31.0% to 33.0% range; flag if it expands beyond 33.5% without a specified structural change.
- Capex as a percentage of revenue must stay between 10.0% and 12.0%.
- OCF / Net Income conversion should consistently be >1.7x due to the heavy D&A and deferred tax profile of the business.
- Debt / EBITDA should remain between 2.5x and 3.0x. If it drops below 2.5x, the model should assume excess cash is swept into share repurchases or M&A.
- Total Assets must equal Total Liabilities + Equity in every period.
- Core price growth should outpace volume growth (the company prioritises pricing over volume).
- Effective tax rate should be approximately 24-25%.
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| Total Revenue Growth | 3.5 | % | Based on 2025 actuals and 2026 management guidance |
| Core Price Growth | 5.5 | % | Reflects strong pricing power in open and restricted markets |
| Volume Growth | -0.5 | % | Reflects cyclical pressures and intentional shedding of unprofitable contracts |
| M&A Revenue Contribution | 1.3 | % | Historical average for bolt-on acquisitions |
| Adjusted EBITDA Margin | 32.0 | % | Aligns with late 2025 actuals and margin expansion trends |
| SG&A as % of Revenue | 10.5 | % | Historical average |
| D&A as % of Revenue | 10.8 | % | Historical average reflecting heavy asset base |
| Capex as % of Revenue | 11.0 | % | Consistent historical run-rate |
| Effective Tax Rate | 24.5 | % | Standard corporate rate plus state taxes |
| Cost of Debt | 4.5 | % | Weighted average interest rate on senior notes |
| Target Leverage (Debt/EBITDA) | 2.75 | x | Midpoint of management's target range |
| Annual Share Repurchases | 850 | $M | Aligns with 2025 actuals and $3B authorisation |
| Dividend Payout Ratio | 35.0 | % | Based on historical dividend policy |
| WACC | 7.5 | % | Standard cost of capital for a low-beta, stable utility-like business |
| Terminal EV/EBITDA Multiple | 14.0 | x | Aligns with historical trading multiples for waste management peers |
Data Sources & Benchmarks
- Filings: SEC EDGAR (RSG 10-K, 10-Q, 8-K), Republic Services Investor Relations website.
- Key Peers: Waste Management (WM), Waste Connections (WCN), Casella Waste Systems (CWST).
- Industry Data: Waste Dive (industry news), EPA data on landfill capacity and recycling rates.
- Consensus Estimates: FactSet or Bloomberg for out-year revenue and EBITDA estimates.
- Commodity Data: RISI (for recycled paper/OCC pricing) and OPIS (for diesel fuel pricing).
Sources
Do more with the Republic Services model
Frequently asked
What services does Republic Services (RSG) provide?+
Republic Services is a leading provider of environmental services in North America, offering solid waste collection, transfer, disposal, recycling, and environmental solutions. The company operates a vertically integrated, asset-heavy business model, with approximately 80% of its revenue considered recurring.
What are the primary revenue drivers for Republic Services?+
Republic Services' revenue is primarily driven by its Collection segment, which accounts for approximately 68% of total revenue, alongside contributions from Landfill, Environmental Solutions, Transfer, and Recycling. The company benefits from highly predictable, annuity-like revenue streams, influenced by pricing power, volume trends, and cyclical environmental solutions work.
What is Republic Services' typical capital expenditure as a percentage of revenue?+
Republic Services consistently allocates 10-12% of its revenue to capital expenditures. Approximately 70% of this capex is for maintenance, such as fleet replacement and landfill cell construction, while 30% is for growth initiatives like Polymer Centers and renewable natural gas facilities.
What is the assumed revenue growth rate for Republic Services in the financial model?+
The financial model for Republic Services assumes a revenue growth rate of approximately 9.79%. This assumption helps forecast the company's top-line performance over the FY2026–FY2030 forecast horizon.
How does the financial model for Republic Services assess its intrinsic value?+
The financial model evaluates Republic Services' equity valuation and free cash flow generation. It allows an analyst to assess the impact of factors such as pricing power, volume trends, cyclical environmental solutions work, and ongoing M&A roll-ups on the company's long-term intrinsic value.
Can I download an Excel financial model for Republic Services?+
Yes, a downloadable Excel financial model is available for Republic Services (RSG). This model provides a detailed forecast horizon from FY2026 to FY2030, allowing for in-depth analysis of the company's financial performance.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Business Services Company Financial Models
Browse another company in the same sector.
Automatic Data Processing
Automatic Data Processing is a global provider of cloud based human capital management solutions, payroll processing, and human resources outsourcing services.
Cintas
Cintas Corporation provides highly specialised corporate identity uniform programmes, facility services, first aid and safety products, and fire protection services to over one million businesses.
Equifax
Equifax is a global data, analytics, and technology company that provides information solutions and human resources business process outsourcing services.
Gartner
Gartner is the world's leading research and advisory company, providing objective insights, tools, and advice to executives across enterprise technology, business strategy, and operational functions.
Paychex
Paychex is a leading provider of integrated human capital management solutions, offering payroll, benefits, human resources, insurance, and retirement services for small to medium-sized businesses in the United States and Europe.
Rollins
Rollins is a global consumer and commercial services company that provides pest control services and protection against termite damage, rodents, and insects, primarily through its flagship Orkin brand alongside numerous acquired regional and international brands.
Verisk Analytics
Verisk Analytics is a leading data analytics and technology partner to the global insurance industry, providing predictive analytics and decision support solutions.
Waste Management
Waste Management (WM) is North America's largest provider of comprehensive environmental solutions, offering waste collection, transfer, disposal, recycling, and renewable energy services to residential, commercial, industrial, and municipal customers.
Explore more Manufacturing financial model templates.
