Republic Services, Inc. (RSG) Bundle
Understanding Republic Services, Inc. (RSG) Revenue Streams
Understanding Republic Services, Inc.’s Revenue Streams
As of September 30, 2024, Republic Services, Inc. reported a net revenue of $11,986.0 million, reflecting a year-over-year growth of 7.7% from $11,132.9 million in 2023. This increase is driven by several key factors, detailed in the following sections.
Breakdown of Primary Revenue Sources
- Group 1 (Recycling & Waste): Gross revenue of $6,231.1 million for the nine months ended September 30, 2024.
- Group 2 (Recycling & Waste): Gross revenue of $5,923.1 million for the same period.
- Group 3 (Environmental Solutions): Gross revenue of $1,377.0 million.
| Segment | Gross Revenue (9M 2024) | Gross Revenue (9M 2023) | Year-over-Year Growth |
|---|---|---|---|
| Group 1 (Recycling & Waste) | $6,231.1 million | $5,774.3 million | 7.9% |
| Group 2 (Recycling & Waste) | $5,923.1 million | $5,653.0 million | 4.8% |
| Group 3 (Environmental Solutions) | $1,377.0 million | $1,278.9 million | 7.7% |
Year-over-Year Revenue Growth Rate
The company experienced a revenue growth rate of 7.7% for the nine months ended September 30, 2024, compared to the same period in 2023. This was attributed to:
- Average yield increases of 5.4%.
- Revenue from acquisitions net of divestitures contributing 3.1%.
- Increased recycling processing and commodity sales by 0.5%.
Contribution of Different Business Segments to Overall Revenue
The contributions from the primary segments to overall revenue for the nine months ended September 30, 2024 are as follows:
| Segment | Contribution to Revenue |
|---|---|
| Group 1 (Recycling & Waste) | 52.0% |
| Group 2 (Recycling & Waste) | 48.0% |
| Group 3 (Environmental Solutions) | 11.5% |
Analysis of Significant Changes in Revenue Streams
Significant changes in revenue streams were noted in the following areas:
- Average yield increased due to positive pricing changes across all business lines, contributing 4.6% to revenue in Q3 2024.
- Volume declines in large-container collection and landfill services impacted overall revenue negatively, with a decrease of 1.2% for the three months ended September 30, 2024.
- Acquisitions continued to play a vital role, with net revenue increases of 2.3% for Q3 2024.
Overall, the revenue analysis illustrates a solid performance with strategic growth through acquisitions and pricing adjustments, despite some volume-related challenges in specific segments.
A Deep Dive into Republic Services, Inc. (RSG) Profitability
Profitability Metrics
Gross Profit Margin: For the three months ended September 30, 2024, the gross profit was approximately $1,709.3 million, resulting in a gross profit margin of 41.9%. In comparison, for the same period in 2023, the gross profit was about $1,541.6 million, with a margin of 40.3%.
Operating Profit Margin: The operating income for the three months ended September 30, 2024, was $845.9 million, giving an operating profit margin of 20.8%. This is an increase from $727.8 million and a margin of 19.0% in the same quarter of 2023.
Net Profit Margin: The net income attributable to the company for the three months ended September 30, 2024, was $565.7 million, resulting in a net profit margin of 13.9%, compared to $480.2 million and a margin of 12.5% in the same quarter of 2023.
Trends in Profitability Over Time
From 2023 to 2024, the company has shown an upward trend in profitability metrics. The gross profit margin increased from 40.3% to 41.9%, the operating margin improved from 19.0% to 20.8%, and the net profit margin rose from 12.5% to 13.9% during the third quarter.
| Metric | Q3 2024 | Q3 2023 |
|---|---|---|
| Gross Profit Margin | 41.9% | 40.3% |
| Operating Profit Margin | 20.8% | 19.0% |
| Net Profit Margin | 13.9% | 12.5% |
Comparison of Profitability Ratios with Industry Averages
The industry average gross profit margin for waste management services is approximately 38%, indicating that the company is performing above the industry standard. The average operating profit margin in the industry is around 18%, showing the company's superiority with a margin of 20.8%. Furthermore, the industry average net profit margin stands at approximately 11%, which the company exceeds with its 13.9% margin.
Analysis of Operational Efficiency
Operational efficiency is demonstrated through effective cost management. The cost of operations for the three months ended September 30, 2024, was $2,366.9 million, which is 58.0% of revenue, compared to $2,284.3 million or 59.8% of revenue in the same quarter of 2023. This indicates improved cost control and operational efficiency.
Additionally, depreciation, amortization, and depletion of property and equipment for Q3 2024 amounted to $382.5 million, which is 9.4% of revenue, compared to $349.0 million or 9.1% of revenue in Q3 2023.
| Cost Category | Q3 2024 (in millions) | Q3 2023 (in millions) | Percentage of Revenue |
|---|---|---|---|
| Cost of Operations | $2,366.9 | $2,284.3 | 58.0% vs 59.8% |
| Depreciation, Amortization, and Depletion | $382.5 | $349.0 | 9.4% vs 9.1% |
Debt vs. Equity: How Republic Services, Inc. (RSG) Finances Its Growth
Debt vs. Equity Structure
The company has a total debt of $12.6 billion as of September 30, 2024, down from $12.8 billion at the end of 2023. The long-term portion of the debt is $12.0 billion, while the current portion is $513 million.
The company's debt-to-equity ratio stands at approximately 1.12, which is above the industry average of 0.9.
Recent debt issuances include:
- $400 million of 5.000% senior notes due 2029 issued in June 2024.
- $500 million of 5.200% senior notes due 2034 issued in June 2024.
- $650 million of 5.000% senior notes due 2033 issued in December 2023.
The company holds credit ratings of BBB+ from Standard & Poor’s, Baa1 from Moody’s, and A- from Fitch Ratings.
In terms of equity financing, the total stockholders' equity as of September 30, 2024, is $11.2 billion. The company has declared cash dividends of $518.2 million for the nine months ended September 30, 2024.
| Debt Type | Principal Amount | Interest Rate | Maturity |
|---|---|---|---|
| Senior Notes | $400 million | 5.000% | 2029 |
| Senior Notes | $500 million | 5.200% | 2034 |
| Senior Notes | $650 million | 5.000% | 2033 |
| Commercial Paper | $595 million | 4.910% | Variable |
To balance its financing strategies, the company utilizes both debt and equity. The debt financing helps to leverage growth opportunities, while equity funding provides a buffer against market volatility.
Assessing Republic Services, Inc. (RSG) Liquidity
Assessing Republic Services, Inc.'s Liquidity
Current and Quick Ratios
The current ratio for Republic Services, Inc. as of September 30, 2024, stands at 1.06, indicating that the company has $1.06 in current assets for every $1.00 of current liabilities. The quick ratio, which excludes inventory from current assets, is 0.88. This suggests a solid liquidity position, although the quick ratio being below 1.0 may raise some concerns regarding immediate liquidity without relying on inventory sales.
Analysis of Working Capital Trends
As of September 30, 2024, the working capital of Republic Services, Inc. is approximately $206.0 million. This marks a decrease from $227.5 million at the end of 2023, reflecting changes in current asset management and short-term liabilities. The reduction in working capital suggests a tighter liquidity position, influenced by the timing of accounts receivable and payable.
Cash Flow Statements Overview
In the nine months ended September 30, 2024, the cash flows from operating activities totaled $2,914.0 million, an increase from $2,719.3 million in the same period of 2023. Cash flows used in investing activities were $(1,748.5) million, compared to $(2,100.8) million in the prior year, showing improved cash management in capital expenditures. Cash used in financing activities totaled $(1,188.1) million, reflecting ongoing debt repayments and dividend distributions, compared to $(579.2) million in 2023.
| Cash Flow Category | 2024 (in millions) | 2023 (in millions) |
|---|---|---|
| Cash Provided by Operating Activities | $2,914.0 | $2,719.3 |
| Cash Used in Investing Activities | $(1,748.5) | $(2,100.8) |
| Cash Used in Financing Activities | $(1,188.1) | $(579.2) |
Potential Liquidity Concerns or Strengths
Despite the generally positive cash flow from operations, the decrease in cash and cash equivalents to $83.4 million as of September 30, 2024, from $140.0 million at the end of 2023, raises potential liquidity concerns. The company has significant short-term obligations, with $513.0 million of principal debt maturing within the next 12 months. However, the availability of approximately $1.5 billion under the commercial paper program and revolving credit facilities provides a buffer against immediate liquidity issues.
Is Republic Services, Inc. (RSG) Overvalued or Undervalued?
Valuation Analysis
The valuation of Republic Services, Inc. can be assessed through several key financial ratios, stock price trends, dividend yield, and analyst consensus. This analysis highlights whether the company may be overvalued or undervalued in the current market.
Price-to-Earnings (P/E) Ratio
As of September 30, 2024, the diluted earnings per share (EPS) was $4.86. The stock price around the same time was approximately $194.14. This gives a P/E ratio of:
P/E Ratio = Stock Price / EPS = $194.14 / $4.86 ≈ 39.96
Price-to-Book (P/B) Ratio
The total assets as of September 30, 2024, were $30.04 billion, with total liabilities of $18.81 billion, resulting in a book value of $11.23 billion. The P/B ratio is calculated as:
P/B Ratio = Market Capitalization / Book Value
Market Capitalization = Stock Price Shares Outstanding = $194.14 314.00 million ≈ $61.00 billion
P/B Ratio = $61.00 billion / $11.23 billion ≈ 5.43
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value (EV) is calculated as follows:
EV = Market Capitalization + Total Debt - Cash
Total Debt as of September 30, 2024, was $10.12 billion, and cash and cash equivalents were $1.34 billion. Thus, EV is:
EV = $61.00 billion + $10.12 billion - $1.34 billion = $69.78 billion
Adjusted EBITDA for the nine months ended September 30, 2024, was $3.30 billion. Therefore, the EV/EBITDA ratio is:
EV/EBITDA = EV / Adjusted EBITDA = $69.78 billion / $3.30 billion ≈ 21.12
Stock Price Trends
Over the last 12 months, the stock price has shown the following movements:
- September 2023: $146.89
- October 2023: $194.59
- December 2023: $182.34
- September 2024: $194.14
These figures indicate a price increase of approximately 32% over the past year.
Dividend Yield and Payout Ratios
The quarterly dividend declared in July 2024 was $0.580 per share. With the stock price at $194.14, the dividend yield is:
Dividend Yield = Annual Dividend / Stock Price = ($0.580 4) / $194.14 ≈ 1.19%
The dividend payout ratio, calculated based on the EPS of $4.86, is:
Payout Ratio = Annual Dividend / EPS = ($0.580 4) / $4.86 ≈ 47.73%
Analyst Consensus
As of the latest analysis, the consensus on the stock valuation is as follows:
- Buy: 8 analysts
- Hold: 5 analysts
- Sell: 2 analysts
| Metric | Value |
|---|---|
| P/E Ratio | 39.96 |
| P/B Ratio | 5.43 |
| EV/EBITDA Ratio | 21.12 |
| Stock Price (Sept 2024) | $194.14 |
| Dividend Yield | 1.19% |
| Dividend Payout Ratio | 47.73% |
| Analyst Consensus (Buy/Hold/Sell) | 8/5/2 |
Key Risks Facing Republic Services, Inc. (RSG)
Key Risks Facing Republic Services, Inc.
Republic Services, Inc. faces a variety of internal and external risks that could impact its financial health. These risks include industry competition, regulatory changes, and fluctuating market conditions.
Industry Competition
The waste management industry is characterized by intense competition. As of September 30, 2024, Republic Services operated in a market with several significant competitors, which could pressure pricing and margins. The company reported a net revenue of $11,986.0 million for the nine months ended September 30, 2024, reflecting an increase of 7.7% from $11,132.9 million in the same period of 2023.
Regulatory Changes
Changes in environmental regulations can significantly impact operational costs and compliance requirements. For example, the company has liabilities for uncertain tax positions, with accrued liabilities for penalties of $1.1 million and interest liabilities of $13.1 million as of September 30, 2024.
Market Conditions
Market conditions, including demand fluctuations for recycling and waste services, can adversely affect revenue. During the nine months ended September 30, 2024, the company experienced a 1.0% decrease in volume, which contributed to revenue changes.
Operational Risks
Operational risks include increased labor costs and third-party maintenance costs, driven by inflationary pressures. The cost of operations for the nine months ended September 30, 2024, was $7,032.7 million, representing 58.7% of total revenue.
Financial Risks
Financial risks include exposure to interest rate fluctuations. The fair value of interest rate locks changed significantly, with losses of $12.5 million recognized for the nine months ended September 30, 2024.
Strategic Risks
Strategic risks arise from potential failures in executing growth strategies, such as acquisitions. The company reported that acquisitions net of divestitures increased revenue by 3.1% during the nine months ended September 30, 2024.
Mitigation Strategies
To mitigate these risks, Republic Services has implemented several strategies, including cost management initiatives and investments in technology to improve efficiency. The company’s capital expenditures for the nine months ended September 30, 2024, were $1,357.4 million, aimed at enhancing operational capabilities.
| Risk Factor | Description | Financial Impact |
|---|---|---|
| Industry Competition | Intense competition affecting pricing and margins | Net revenue increased by 7.7% to $11,986.0 million |
| Regulatory Changes | Changes in environmental regulations increasing compliance costs | Liabilities for uncertain tax positions of $14.2 million |
| Market Conditions | Fluctuations in demand for services affecting revenue | Volume decreased by 1.0% |
| Operational Risks | Increased labor and maintenance costs | Cost of operations at $7,032.7 million |
| Financial Risks | Exposure to interest rate fluctuations | Losses of $12.5 million on interest rate locks |
| Strategic Risks | Failures in executing growth strategies | Revenue growth from acquisitions of 3.1% |
Future Growth Prospects for Republic Services, Inc. (RSG)
Future Growth Prospects for Republic Services, Inc.
The growth opportunities for Republic Services, Inc. (RSG) are driven by several key factors that enhance its market position and revenue potential. These include product innovations, market expansions, strategic acquisitions, and various partnerships.
Key Growth Drivers
1. Product Innovations: The company continues to enhance its service offerings, particularly in recycling and waste management solutions. The average price for recycled commodities at recycling centers was $177 per ton for the three months ended September 30, 2024, compared to $112 per ton for the same period in 2023.
2. Market Expansions: Republic Services operates across 361 collection operations, 247 transfer stations, 75 recycling centers, and 208 active landfills across the U.S. and Canada. This extensive network positions the company to tap into new markets and customer segments effectively.
3. Acquisitions: The company has adopted a growth strategy that includes acquiring complementary businesses. In the nine months ended September 30, 2024, acquisitions net of divestitures accounted for a 3.1% increase in revenue. For instance, adjusted EBITDA in Group 3 (Environmental Solutions) increased to $317.2 million in 2024 from $266.9 million in 2023.
Future Revenue Growth Projections
Revenue for the nine months ended September 30, 2024, was $11,986.0 million, reflecting an 8.4% increase from $11,132.9 million in the same period of 2023. The projected revenue growth is anticipated to continue, supported by the following:
- Average Yield: The average yield increased by 5.4% in the nine months ended September 30, 2024.
- Acquisition Impact: Continued acquisitions are expected to drive revenue growth further, with 2.3% growth attributed to acquisitions in the three months ended September 30, 2024.
Strategic Initiatives and Partnerships
Strategic initiatives include the focus on sustainable practices and partnerships that align with environmental goals. The company engages in 78 landfill gas-to-energy and renewable energy projects, which not only enhance service offerings but also improve sustainability metrics.
Competitive Advantages
Republic Services maintains several competitive advantages that position it for growth:
- Extensive Infrastructure: With 208 active landfills and 75 recycling centers, the company has a robust infrastructure that supports efficient operations.
- Strong Financial Performance: The company reported a pre-tax income of $1,899.3 million for the nine months ended September 30, 2024, up from $1,708.6 million in 2023.
- Innovative Service Offerings: The focus on innovations in waste management services keeps the company ahead in a competitive market.
| Metric | Q3 2024 | Q3 2023 | Change (%) |
|---|---|---|---|
| Revenue | $4,076.2 million | $3,825.9 million | +6.5% |
| Adjusted EBITDA | $1,145.7 million | $1,054.3 million | +8.6% |
| Net Income | $565.7 million | $480.2 million | +17.8% |
| Diluted EPS | $1.80 | $1.52 | +18.4% |
Through these growth opportunities, Republic Services, Inc. is well-positioned to continue its upward trajectory in the environmental services sector, leveraging its extensive network, strategic initiatives, and commitment to innovation.
Republic Services, Inc. (RSG) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Republic Services, Inc. (RSG) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Republic Services, Inc. (RSG)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Republic Services, Inc. (RSG)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.