(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Title of Each Class | Trading Symbol | Name of exchange on which registered | ||||||
Emerging growth company | |||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o |
Item 7.01 Regulation FD Disclosure. | |||||||||||
EX-99.1 | |||||||||||
EX-104 |
Exhibit No. | Description | |||||||
Press release of Republic Services, Inc. issued | ||||||||
104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document. | |||||||
REPUBLIC SERVICES, INC. | |||||||||||
Date: | By: | /s/ BRIAN DELGHIACCIO | |||||||||
Brian DelGhiaccio | |||||||||||
Executive Vice President, Chief Financial Officer (Principal Financial Officer) | |||||||||||
Date: | By: | /s/ BRIAN A. GOEBEL | |||||||||
Brian A. Goebel | |||||||||||
Vice President and Chief Accounting Officer (Principal Accounting Officer) |
● | Fourth Quarter Total Revenue Growth of 20 Percent Included Approximately 11 Percent Growth from Acquisitions | |||||||
● | Fourth Quarter Earnings Per Share of $1.09 and Adjusted Earnings Per Share of $1.13 | |||||||
● | Generated Cash Flow from Operations of $3,190 Million and Adjusted Free Cash Flow of $1,742 Million in 2022 | |||||||
● | Exceeded Full-Year Financial Guidance by Growing Adjusted Free Cash Flow 15 Percent and Adjusted EPS 18 Percent | |||||||
● | Invested $2.7 Billion in Value-Creating Acquisitions and Returned $796 Million of Cash to Shareholders in 2022 |
For more information, contact: | |||||
Media Inquiries | Investor Inquiries | ||||
Donna Egan (480) 757-9770 | Aaron Evans (480) 718-0309 | ||||
media@RepublicServices.com | investor@RepublicServices.com |
SUPPLEMENTAL UNAUDITED FINANCIAL INFORMATION | |||||||||||
AND OPERATING DATA | |||||||||||
REPUBLIC SERVICES, INC. | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
(in millions, except per share amounts) | |||||||||||
December 31, | December 31, | ||||||||||
2022 | 2021 | ||||||||||
(Unaudited) | |||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 143.4 | $ | 29.0 | |||||||
Accounts receivable, less allowance for doubtful accounts and other of $51.9 and $38.5, respectively | 1,677.2 | 1,271.4 | |||||||||
Prepaid expenses and other current assets | 536.5 | 410.4 | |||||||||
Total current assets | 2,357.1 | 1,710.8 | |||||||||
Restricted cash and marketable securities | 127.6 | 139.0 | |||||||||
Property and equipment, net | 10,743.2 | 9,232.1 | |||||||||
Goodwill | 14,451.5 | 12,826.0 | |||||||||
Other intangible assets, net | 347.2 | 259.5 | |||||||||
Other assets | 1,024.3 | 787.6 | |||||||||
Total assets | $ | 29,050.9 | $ | 24,955.0 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 1,221.8 | $ | 910.0 | |||||||
Notes payable and current maturities of long-term debt | 455.9 | 8.2 | |||||||||
Deferred revenue | 443.0 | 381.3 | |||||||||
Accrued landfill and environmental costs, current portion | 132.6 | 124.5 | |||||||||
Accrued interest | 79.0 | 62.1 | |||||||||
Other accrued liabilities | 1,056.0 | 929.5 | |||||||||
Total current liabilities | 3,388.3 | 2,415.6 | |||||||||
Long-term debt, net of current maturities | 11,328.8 | 9,546.2 | |||||||||
Accrued landfill and environmental costs, net of current portion | 2,141.3 | 1,837.7 | |||||||||
Deferred income taxes and other long-term tax liabilities, net | 1,528.8 | 1,229.5 | |||||||||
Insurance reserves, net of current portion | 315.1 | 303.9 | |||||||||
Other long-term liabilities | 661.8 | 642.4 | |||||||||
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; 320.3 and 319.6 issued including shares held in treasury, respectively | 3.2 | 3.2 | |||||||||
Additional paid-in capital | 2,843.2 | 2,789.5 | |||||||||
Retained earnings | 7,356.3 | 6,475.6 | |||||||||
Treasury stock, at cost; 4.2 and 2.4 shares, respectively | (504.6) | (274.8) | |||||||||
Accumulated other comprehensive loss, net of tax | (12.1) | (14.6) | |||||||||
Total Republic Services, Inc. stockholders' equity | 9,686.0 | 8,978.9 | |||||||||
Non-controlling interests in consolidated subsidiary | 0.8 | 0.8 | |||||||||
Total stockholders' equity | 9,686.8 | 8,979.7 | |||||||||
Total liabilities and stockholders' equity | $ | 29,050.9 | $ | 24,955.0 |
REPUBLIC SERVICES, INC. | |||||||||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Revenue | $ | 3,529.7 | $ | 2,952.9 | $ | 13,511.3 | $ | 11,295.0 | |||||||||||||||
Expenses: | |||||||||||||||||||||||
Cost of operations | 2,181.3 | 1,809.9 | 8,205.0 | 6,737.7 | |||||||||||||||||||
Depreciation, amortization and depletion | 349.8 | 299.0 | 1,351.6 | 1,185.5 | |||||||||||||||||||
Accretion | 22.7 | 20.8 | 89.6 | 82.7 | |||||||||||||||||||
Selling, general and administrative | 395.3 | 315.5 | 1,454.3 | 1,195.8 | |||||||||||||||||||
Adjustment to withdrawal liability for a multiemployer pension fund | (3.8) | — | (1.6) | — | |||||||||||||||||||
Gain (loss) on business divestitures and impairments, net | (1.0) | 0.7 | (6.3) | 0.5 | |||||||||||||||||||
Restructuring charges | 8.2 | 5.4 | 27.0 | 16.6 | |||||||||||||||||||
Operating income | 577.2 | 501.6 | 2,391.7 | 2,076.2 | |||||||||||||||||||
Interest expense | (112.9) | (79.7) | (395.6) | (314.6) | |||||||||||||||||||
Loss from unconsolidated equity method investments | (96.4) | (144.5) | (165.6) | (188.5) | |||||||||||||||||||
Interest income | 1.4 | 0.6 | 3.3 | 2.5 | |||||||||||||||||||
Other income (expense), net | 4.1 | (1.1) | (2.3) | (0.5) | |||||||||||||||||||
Income before income taxes | 373.4 | 276.9 | 1,831.5 | 1,575.1 | |||||||||||||||||||
Provision (benefit) for income taxes | 26.4 | (36.2) | 343.9 | 282.8 | |||||||||||||||||||
Net income | 347.0 | 313.1 | $ | 1,487.6 | 1,292.3 | ||||||||||||||||||
Net income attributable to non-controlling interests in consolidated subsidiary | (0.2) | — | — | (1.9) | |||||||||||||||||||
Net income attributable to Republic Services, Inc. | $ | 346.8 | $ | 313.1 | $ | 1,487.6 | $ | 1,290.4 | |||||||||||||||
Basic earnings per share attributable to Republic Services, Inc. stockholders: | |||||||||||||||||||||||
Basic earnings per share | $ | 1.10 | $ | 0.99 | $ | 4.70 | $ | 4.05 | |||||||||||||||
Weighted average common shares outstanding | 316.5 | 317.6 | 316.5 | 318.8 | |||||||||||||||||||
Diluted earnings per share attributable to Republic Services, Inc. stockholders: | |||||||||||||||||||||||
Diluted earnings per share | $ | 1.09 | $ | 0.98 | $ | 4.69 | $ | 4.04 | |||||||||||||||
Weighted average common and common equivalent shares outstanding | 317.1 | 318.5 | 317.1 | 319.4 | |||||||||||||||||||
Cash dividends per common share | $ | 0.495 | $ | 0.460 | $ | 1.910 | $ | 1.770 |
REPUBLIC SERVICES, INC. | |||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
(in millions) | |||||||||||
Years Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash provided by operating activities: | |||||||||||
Net income | $ | 1,487.6 | $ | 1,292.3 | |||||||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||||||
Depreciation, amortization, depletion and accretion | 1,441.2 | 1,268.2 | |||||||||
Non-cash interest expense | 71.6 | 70.5 | |||||||||
Stock-based compensation | 38.8 | 57.0 | |||||||||
Deferred tax provision (benefit) | 181.1 | (15.5) | |||||||||
Provision for doubtful accounts, net of adjustments | 41.5 | 19.9 | |||||||||
(Gain) loss on disposition of assets and asset impairments, net | (9.2) | 0.4 | |||||||||
Environmental adjustments | 2.9 | 0.5 | |||||||||
Loss from unconsolidated equity method investments | 165.6 | 188.5 | |||||||||
Other non-cash items | (0.1) | (1.1) | |||||||||
Change in assets and liabilities, net of effects from business acquisitions and divestitures: | |||||||||||
Accounts receivable | (198.8) | (135.4) | |||||||||
Prepaid expenses and other assets | (83.8) | (57.0) | |||||||||
Accounts payable | 106.4 | 113.8 | |||||||||
Capping, closure and post-closure expenditures | (64.6) | (59.6) | |||||||||
Remediation expenditures | (54.7) | (57.1) | |||||||||
Other liabilities | 64.5 | 101.3 | |||||||||
Cash provided by operating activities | 3,190.0 | 2,786.7 | |||||||||
Cash (used in) provided by investing activities: | |||||||||||
Purchases of property and equipment | (1,454.0) | (1,316.3) | |||||||||
Proceeds from sales of property and equipment | 32.8 | 19.5 | |||||||||
Cash used in acquisitions and investments, net of cash and restricted cash acquired | (3,038.5) | (1,221.7) | |||||||||
Cash received from business divestitures | 50.6 | 46.3 | |||||||||
Purchases of restricted marketable securities | (19.6) | (30.8) | |||||||||
Sales of restricted marketable securities | 19.7 | 37.9 | |||||||||
Other | (14.0) | (1.0) | |||||||||
Cash used in investing activities | (4,423.0) | (2,466.1) | |||||||||
Cash provided by (used in) financing activities: | |||||||||||
Proceeds from credit facilities and notes payable, net of fees | 16,446.3 | 5,154.3 | |||||||||
Proceeds from issuance of senior notes, net of discount and fees | — | 692.3 | |||||||||
Payments of credit facilities and notes payable | (14,281.7) | (5,304.5) | |||||||||
Issuances of common stock, net | (13.6) | (12.0) | |||||||||
Purchases of common stock for treasury | (203.5) | (252.2) | |||||||||
Cash dividends paid | (592.9) | (552.6) | |||||||||
Distributions paid to non-controlling interests in consolidated subsidiary | (0.8) | (33.2) | |||||||||
Contingent consideration payments | (9.6) | (21.3) | |||||||||
Cash provided by (used in) financing activities | 1,344.2 | (329.2) | |||||||||
Effect of foreign exchange rate changes on cash | (2.5) | — | |||||||||
Increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents | 108.7 | (8.6) | |||||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of year | 105.6 | 114.2 | |||||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | $ | 214.3 | $ | 105.6 |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||
Collection: | |||||||||||||||||||||||||||||||||||||||||||||||
Residential | $ | 679.6 | 19.3 | % | $ | 621.5 | 21.0 | % | $ | 2,642.6 | 19.5 | % | $ | 2,452.8 | 21.7 | % | |||||||||||||||||||||||||||||||
Small-container | 1,032.8 | 29.3 | 892.4 | 30.2 | 3,945.7 | 29.2 | 3,417.7 | 30.3 | |||||||||||||||||||||||||||||||||||||||
Large-container | 683.1 | 19.3 | 610.9 | 20.7 | 2,701.1 | 20.0 | 2,355.6 | 20.8 | |||||||||||||||||||||||||||||||||||||||
Other | 13.5 | 0.4 | 13.3 | 0.5 | 53.9 | 0.4 | 52.1 | 0.5 | |||||||||||||||||||||||||||||||||||||||
Total collection | 2,409.0 | 68.3 | 2,138.1 | 72.4 | 9,343.3 | 69.1 | 8,278.2 | 73.3 | |||||||||||||||||||||||||||||||||||||||
Transfer | 391.0 | 379.6 | 1,574.5 | 1,490.0 | |||||||||||||||||||||||||||||||||||||||||||
Less: intercompany | (212.3) | (208.6) | (849.8) | (814.4) | |||||||||||||||||||||||||||||||||||||||||||
Transfer, net | 178.7 | 5.1 | 171.0 | 5.8 | 724.7 | 5.4 | 675.6 | 6.0 | |||||||||||||||||||||||||||||||||||||||
Landfill | 662.0 | 637.5 | 2,681.7 | 2,516.6 | |||||||||||||||||||||||||||||||||||||||||||
Less: intercompany | (280.0) | (274.7) | (1,131.9) | (1,092.8) | |||||||||||||||||||||||||||||||||||||||||||
Landfill, net | 382.0 | 10.8 | 362.8 | 12.3 | 1,549.8 | 11.5 | 1,423.8 | 12.6 | |||||||||||||||||||||||||||||||||||||||
Environmental solutions | 434.2 | 105.5 | 1,262.1 | 242.4 | |||||||||||||||||||||||||||||||||||||||||||
Less: intercompany | (16.8) | (8.6) | (53.9) | (19.5) | |||||||||||||||||||||||||||||||||||||||||||
Environmental solutions, net | 417.4 | 11.8 | 96.9 | 3.3 | 1,208.2 | 8.9 | 222.9 | 2.0 | |||||||||||||||||||||||||||||||||||||||
Other: | |||||||||||||||||||||||||||||||||||||||||||||||
Recycling processing and commodity sales | 58.7 | 1.7 | 109.9 | 3.7 | 359.3 | 2.7 | 420.5 | 3.7 | |||||||||||||||||||||||||||||||||||||||
Other non-core | 83.9 | 2.3 | 74.2 | 2.5 | 326.0 | 2.4 | 274.0 | 2.4 | |||||||||||||||||||||||||||||||||||||||
Total other | 142.6 | 4.0 | 184.1 | 6.2 | 685.3 | 5.1 | 694.5 | 6.1 | |||||||||||||||||||||||||||||||||||||||
Total revenue | $ | 3,529.7 | 100.0 | % | $ | 2,952.9 | 100.0 | % | $ | 13,511.3 | 100.0 | % | $ | 11,295.0 | 100.0 | % |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Average yield | 5.9 | % | 3.4 | % | 5.2 | % | 2.9 | % | |||||||||||||||
Fuel recovery fees | 2.5 | 1.6 | 2.6 | 0.8 | |||||||||||||||||||
Total price | 8.4 | 5.0 | 7.8 | 3.7 | |||||||||||||||||||
Volume | 1.5 | 3.6 | 2.4 | 3.8 | |||||||||||||||||||
Change in workdays | (0.4) | — | (0.1) | (0.1) | |||||||||||||||||||
Recycling processing and commodity sales | (1.8) | 1.1 | (0.6) | 1.1 | |||||||||||||||||||
Environmental solutions | 0.6 | 0.2 | 0.5 | (0.1) | |||||||||||||||||||
Total internal growth | 8.3 | 9.9 | 10.0 | 8.4 | |||||||||||||||||||
Acquisitions / divestitures, net | 11.2 | 4.9 | 9.6 | 2.8 | |||||||||||||||||||
Total | 19.5 | % | 14.8 | % | 19.6 | % | 11.2 | % | |||||||||||||||
Core price | 7.4 | % | 5.4 | % | 6.7 | % | 5.0 | % |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
As a % of Related Business | As a % of Related Business | ||||||||||||||||||||||
Average yield | 6.7 | % | 3.6 | % | 5.7 | % | 3.1 | % | |||||||||||||||
Core price | 8.4 | % | 5.8 | % | 7.3 | % | 5.3 | % |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||
Yield | Volume | Yield | Volume | Yield | Volume | Yield | Volume | ||||||||||||||||||||||||||||||||||||||||
Collection: | |||||||||||||||||||||||||||||||||||||||||||||||
Residential | 4.4 | % | 1.2 | % | 3.0 | % | (0.8) | % | 4.1 | % | 0.1 | % | 3.4 | % | (0.5) | % | |||||||||||||||||||||||||||||||
Small-container | 8.6 | % | 1.6 | % | 4.1 | % | 4.6 | % | 7.0 | % | 2.7 | % | 3.2 | % | 3.8 | % | |||||||||||||||||||||||||||||||
Large-container | 8.4 | % | 0.6 | % | 5.5 | % | 3.7 | % | 8.0 | % | 2.1 | % | 3.6 | % | 4.6 | % | |||||||||||||||||||||||||||||||
Landfill: | |||||||||||||||||||||||||||||||||||||||||||||||
Municipal solid waste | 3.9 | % | 0.3 | % | 2.0 | % | 3.8 | % | 3.4 | % | 1.3 | % | 2.3 | % | 3.5 | % | |||||||||||||||||||||||||||||||
Construction and demolition waste | 1.9 | % | — | % | 0.8 | % | 3.2 | % | 2.0 | % | 4.9 | % | 2.2 | % | 2.7 | % | |||||||||||||||||||||||||||||||
Special waste | — | % | 10.7 | % | — | % | 11.0 | % | — | % | 10.7 | % | — | % | 13.7 | % |
Three Months Ended December 31 | Years Ended December 31 | ||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||
Labor and related benefits | $ | 699.5 | 19.8 | % | $ | 609.1 | 20.6 | % | $ | 2,702.9 | 20.0 | % | $ | 2,324.4 | 20.6 | % | |||||||||||||||||||||||||||||||
Transfer and disposal costs | 259.2 | 7.3 | 224.5 | 7.6 | 992.9 | 7.3 | 865.8 | 7.7 | |||||||||||||||||||||||||||||||||||||||
Maintenance and repairs | 325.9 | 9.2 | 277.9 | 9.4 | 1,228.4 | 9.1 | 1,048.8 | 9.3 | |||||||||||||||||||||||||||||||||||||||
Transportation and subcontract costs | 301.4 | 8.5 | 213.9 | 7.2 | 1,086.5 | 8.0 | 779.5 | 6.9 | |||||||||||||||||||||||||||||||||||||||
Fuel | 157.0 | 4.5 | 111.2 | 3.8 | 631.1 | 4.7 | 383.0 | 3.4 | |||||||||||||||||||||||||||||||||||||||
Disposal fees and taxes | 84.5 | 2.4 | 84.2 | 2.9 | 342.3 | 2.5 | 336.6 | 3.0 | |||||||||||||||||||||||||||||||||||||||
Landfill operating costs | 81.4 | 2.3 | 70.7 | 2.4 | 283.2 | 2.1 | 258.9 | 2.3 | |||||||||||||||||||||||||||||||||||||||
Risk management | 89.8 | 2.6 | 74.8 | 2.5 | 321.4 | 2.4 | 261.6 | 2.3 | |||||||||||||||||||||||||||||||||||||||
Other | 182.6 | 5.2 | 143.6 | 4.9 | 616.0 | 4.6 | 479.1 | 4.2 | |||||||||||||||||||||||||||||||||||||||
Subtotal | 2,181.3 | 61.8 | 1,809.9 | 61.3 | 8,204.7 | 60.7 | 6,737.7 | 59.7 | |||||||||||||||||||||||||||||||||||||||
US Ecology acquisition integration and deal costs | — | — | — | — | 0.3 | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total cost of operations | $ | 2,181.3 | 61.8 | % | $ | 1,809.9 | 61.3 | % | $ | 8,205.0 | 60.7 | % | $ | 6,737.7 | 59.7 | % | |||||||||||||||||||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||
Salaries | $ | 253.8 | 7.2 | % | $ | 221.6 | 7.5 | % | $ | 937.9 | 7.0 | % | $ | 844.4 | 7.5 | % | |||||||||||||||||||||||||||||||
Provision for doubtful accounts | 13.7 | 0.4 | 1.2 | — | 41.5 | 0.3 | 19.9 | 0.2 | |||||||||||||||||||||||||||||||||||||||
Other | 115.9 | 3.3 | 90.1 | 3.1 | 397.9 | 2.9 | 309.5 | 2.7 | |||||||||||||||||||||||||||||||||||||||
Subtotal | 383.4 | 10.9 | 312.9 | 10.6 | 1,377.3 | 10.2 | 1,173.8 | 10.4 | |||||||||||||||||||||||||||||||||||||||
Accelerated vesting of compensation expense for CEO transition | — | — | 2.6 | 0.1 | — | — | 22.0 | 0.2 | |||||||||||||||||||||||||||||||||||||||
US Ecology acquisition integration and deal costs | 11.9 | 0.3 | — | — | 77.0 | 0.6 | — | — | |||||||||||||||||||||||||||||||||||||||
Total selling, general and administrative expenses | $ | 395.3 | 11.2 | % | $ | 315.5 | 10.7 | % | $ | 1,454.3 | 10.8 | % | $ | 1,195.8 | 10.6 | % |
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to Republic Services, Inc. | $ | 346.8 | 9.8 | % | $ | 313.1 | 10.6 | % | $ | 1,487.6 | 11.0 | % | $ | 1,290.4 | 11.4 | % | |||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests | 0.2 | — | — | 1.9 | |||||||||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes | 26.4 | (36.2) | 343.9 | 282.8 | |||||||||||||||||||||||||||||||||||||||||||
Other (income) expense, net | (4.1) | 1.1 | 2.3 | 0.5 | |||||||||||||||||||||||||||||||||||||||||||
Interest income | (1.4) | (0.6) | (3.3) | (2.5) | |||||||||||||||||||||||||||||||||||||||||||
Interest expense | 112.9 | 79.7 | 395.6 | 314.6 | |||||||||||||||||||||||||||||||||||||||||||
Depreciation, amortization and depletion | 349.8 | 299.0 | 1,351.6 | 1,185.5 | |||||||||||||||||||||||||||||||||||||||||||
Accretion | 22.7 | 20.8 | 89.6 | 82.7 | |||||||||||||||||||||||||||||||||||||||||||
EBITDA and EBITDA margin | $ | 853.3 | 24.2 | % | $ | 676.9 | 22.9 | % | $ | 3,667.3 | 27.1 | % | $ | 3,155.9 | 27.9 | % | |||||||||||||||||||||||||||||||
Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||
EBITDA | $ | 853.3 | 24.2 | % | $ | 676.9 | 22.9 | % | $ | 3,667.3 | 27.1 | % | $ | 3,155.9 | 27.9 | % | |||||||||||||||||||||||||||||||
Loss from unconsolidated equity method investment | 96.4 | 144.5 | 165.6 | 188.5 | |||||||||||||||||||||||||||||||||||||||||||
Adjustment to withdrawal liability for a multiemployer pension fund | (3.8) | — | (1.6) | — | |||||||||||||||||||||||||||||||||||||||||||
Restructuring charges | 8.2 | 5.4 | 27.0 | 16.6 | |||||||||||||||||||||||||||||||||||||||||||
(Gain) loss on business divestitures and impairments, net | (1.0) | 0.7 | (6.3) | 0.5 | |||||||||||||||||||||||||||||||||||||||||||
US Ecology acquisition integration and deal costs | 11.9 | — | 77.3 | — | |||||||||||||||||||||||||||||||||||||||||||
Accelerated vesting of compensation expense for CEO transition | — | 2.6 | — | 22.0 | |||||||||||||||||||||||||||||||||||||||||||
Total adjustments | 111.7 | 153.2 | 262.0 | 227.6 | |||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA and adjusted EBITDA margin | $ | 965.0 | 27.3 | % | $ | 830.1 | 28.1 | % | $ | 3,929.3 | 29.1 | % | $ | 3,383.5 | 30.0 | % | |||||||||||||||||||||||||||||||
Three Months Ended December 31, 2022 | |||||||||||||||||
Recycling & Solid Waste | Environmental Solutions | Total | |||||||||||||||
Revenue | $ | 3,109.3 | $ | 420.4 | $ | 3,529.7 | |||||||||||
Adjusted EBITDA(a) | $ | 893.0 | $ | 72.0 | $ | 965.0 | |||||||||||
Adjusted EBITDA Margin | 28.7 | % | 17.1 | % | 27.3 | % | |||||||||||
Year Ended December 31, 2022 | |||||||||||||||||
Recycling & Solid Waste | Environmental Solutions | Total | |||||||||||||||
Revenue | $ | 12,297.6 | $ | 1,213.7 | $ | 13,511.3 | |||||||||||
Adjusted EBITDA(a) | $ | 3,718.2 | $ | 211.1 | $ | 3,929.3 | |||||||||||
Adjusted EBITDA Margin | 30.2 | % | 17.4 | % | 29.1 | % |
Three Months Ended December 31, 2022 | Three Months Ended December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | Diluted | |||||||||||||||||||||||||||||||||||||||||||||||||
Net | Earnings | Net | Earnings | |||||||||||||||||||||||||||||||||||||||||||||||
Pre-tax | Tax | Income - | per | Pre-tax | Tax | Income - | per | |||||||||||||||||||||||||||||||||||||||||||
Income | Impact(2) | Republic | Share | Income | Impact(2) | Republic | Share | |||||||||||||||||||||||||||||||||||||||||||
As reported | $ | 373.4 | $ | 26.4 | $ | 346.8 | $ | 1.09 | $ | 276.9 | $ | (36.2) | $ | 313.1 | $ | 0.98 | ||||||||||||||||||||||||||||||||||
Restructuring charges | 8.2 | 2.2 | 6.0 | 0.02 | 5.4 | 1.5 | 3.9 | 0.01 | ||||||||||||||||||||||||||||||||||||||||||
(Gain) loss on business divestitures and impairments, net(1) | (1.0) | (0.3) | (0.7) | — | 0.7 | (5.2) | 5.9 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||
Adjustment to withdrawal liability for a multiemployer pension fund | (3.8) | (1.0) | (2.8) | (0.01) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
US Ecology acquisition integration and deal costs | 11.9 | 3.1 | 8.8 | 0.03 | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Accelerated vesting of compensation expense for CEO transition | — | — | — | — | 2.6 | — | 2.6 | 0.01 | ||||||||||||||||||||||||||||||||||||||||||
Total adjustments | 15.3 | 4.0 | 11.3 | 0.04 | 8.7 | (3.7) | 12.4 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||
As adjusted | $ | 388.7 | $ | 30.4 | $ | 358.1 | $ | 1.13 | $ | 285.6 | $ | (39.9) | $ | 325.5 | $ | 1.02 |
Year Ended December 31, 2022 | Year Ended December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | Diluted | |||||||||||||||||||||||||||||||||||||||||||||||||
Net | Earnings | Net | Earnings | |||||||||||||||||||||||||||||||||||||||||||||||
Pre-tax | Tax | Income - | per | Pre-tax | Tax | Income - | per | |||||||||||||||||||||||||||||||||||||||||||
Income | Impact(2) | Republic | Share | Income | Impact(2) | Republic | Share | |||||||||||||||||||||||||||||||||||||||||||
As reported | $ | 1,831.5 | $ | 343.9 | $ | 1,487.6 | $ | 4.69 | $ | 1,575.1 | $ | 282.8 | $ | 1,290.4 | $ | 4.04 | ||||||||||||||||||||||||||||||||||
Restructuring charges | 27.0 | 7.1 | 19.9 | 0.06 | 16.6 | 4.4 | 12.2 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||
(Gain) loss on business divestitures and impairments, net | (6.3) | (2.5) | (3.8) | (0.01) | 0.5 | (5.5) | 6.0 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||
Adjustment to withdrawal liability for a multiemployer pension fund(1) | (1.6) | (0.4) | (1.2) | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
US Ecology acquisition integration and deal costs | 77.3 | 17.0 | 60.3 | 0.19 | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Accelerated vesting of compensation expense for CEO transition | — | — | — | — | 22.0 | — | 22.0 | 0.07 | ||||||||||||||||||||||||||||||||||||||||||
Total adjustments | 96.4 | 21.2 | 75.2 | 0.24 | 39.1 | (1.1) | 40.2 | 0.13 | ||||||||||||||||||||||||||||||||||||||||||
As adjusted | $ | 1,927.9 | $ | 365.1 | $ | 1,562.8 | $ | 4.93 | $ | 1,614.2 | $ | 281.7 | $ | 1,330.6 | $ | 4.17 |
Years Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash provided by operating activities | $ | 3,190.0 | $ | 2,786.7 | |||||||
Property and equipment received | (1,552.5) | (1,303.6) | |||||||||
Proceeds from sales of property and equipment | 32.8 | 19.5 | |||||||||
Cash paid related to adjustments to withdrawal liabilities for a multiemployer pension fund, net of tax | 2.2 | — | |||||||||
Restructuring payments, net of tax | 14.6 | 12.7 | |||||||||
Divestiture related tax payments | 2.5 | (0.1) | |||||||||
US Ecology acquisition integration and deal costs, net of tax | 52.8 | — | |||||||||
Adjusted free cash flow | $ | 1,742.4 | $ | 1,515.2 |
Years Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Purchases of property and equipment per the unaudited consolidated statements of cash flows | $ | 1,454.0 | $ | 1,316.3 | |||||||
Adjustments for property and equipment received during the prior period but paid for in the following period, net | 98.5 | (12.7) | |||||||||
Property and equipment received during the period | $ | 1,552.5 | $ | 1,303.6 |
(Anticipated) Year Ending December 31, 2023 | |||||
Net income attributable to Republic Services, Inc. | $ 1,595 to 1,620 | ||||
Provision for income taxes | 390 to 400 | ||||
Other (income) expense, net | — | ||||
Interest expense, net | 480 | ||||
Depreciation, amortization, depletion and accretion | 1,585 to 1,600 | ||||
Loss from unconsolidated equity method investments | 170 | ||||
Restructuring charges | 20 | ||||
US Ecology acquisition integration and deal costs | 35 | ||||
Adjusted EBITDA | $ 4,275 to 4,325 |
(Anticipated) Year Ending December 31, 2023 | |||||
Diluted earnings per share | $ 5.02 to 5.10 | ||||
Restructuring charges | 0.05 | ||||
Gain on business divestitures and impairments, net | — | ||||
US Ecology acquisition integration and deal costs | 0.08 | ||||
Adjusted diluted earnings per share | $ 5.15 to 5.23 |
(Anticipated) Year Ending December 31, 2023 | |||||
Cash provided by operating activities | $ 3,470 to 3,530 | ||||
Property and equipment received | (1,670 to 1,690) | ||||
Proceeds from sales of property and equipment | 20 | ||||
Restructuring payments, net of tax | 15 | ||||
US Ecology acquisition integration and deal costs, net of tax | 25 | ||||
Adjusted free cash flow | $ 1,860 to 1,900 |
Y&7,>Y*(G&4.&7'CX^&<)>@^K]Z,I/$_\]?K5_P!SO_ :?_227_/;ZU?]
MSA_VS5_Z36MUKZJ?5GHE(MS,_*+W_P WCL](VO\ ZC?2]K?^%?\ HU2^JOU9
MZ=U^G)=9?=CW8]@'IMV.'IO$TN+G5^Y^YMK7_P!1#6Z;(R<@<1S>Q'VHD#C.
M&/7TZ>EL=&_Q@=2HR6MZNYN3B/,/M:P,LKG_ D5>RRMOY[/3]3_ *A>BMX7G/7?JQ]7>AU@Y.?D6WO$U8K!7ZCAQNU9MJJ_X5__ $UT
M_P!1LXYGU 41I=&AE &UP1SIT>7!E/2)04D]#15-3(B!X;7!'.G)E
M9#TB,3 Y(B!X;7!'.F=R965N/2(Q,3 B('AM<$ 2IF!UOUR43*/=N<:?!]FOX/H ,Z>7H>:
MI)^D> A$?T$>8_.4 ":1)^DV01F.O,
M "*!'NVN+=@>U, "0+F.O28A).FOO?O
M@ -5^/M=7_Q#]" _5Z664X_,GDS]]8 >/_ #F,,B,]U.D;%7D_5Z25
M\YUE2TI#U%=B]L>^DBK/X/^G3S'YR@ 9K_%1^;1(H#(1VH5
M\K<_Q08AV=4SG#1SJJ&._J!]UH_\'J7==9S#@=(SLXFE@R8N0%&\LH\)%B/JG_/?-PN%GX3\#-R,"S4XUCJI(^DT
M']&__KE6QZ]+^I'5G]1Z&QMSB_(PW&BQQ.K@T!U-A_K4N8W=_I&/7)MZ??\
M73J.7U'%?3A6M]-MF-9N<[:&[*[O58UK+/4V/9_P?IKJOJA]6HJG_CJ_^%7?U6UW5,NJ<'UV-#V/'!:X;FN']9J\:Z9@NZCU'&P6S^LV
MM8\MY#/I7/\ [%+;'+U7K/7NF]#Q@_)=[R(HQF1O?'[C/S6-_P!([]&Q*)T-
MK?BG*XXY<<<$#[F2[A#Y:_1/"Z%MM5-;K;GMKJ8-SWO(:T ?G.<[VM67TGZU
M=%ZOD/QL2XBYI.QE@+#8T#=ZM&[Z;/\ P7_@US76#9]
NY1P\%E+G&P.VDV L976UVVS]Y[_ /K:]0_QG9;QMC'TU_I6_06I_C3S&W_6AM#3(Q,6
MMCAX/>ZRYW_@;J5(=9P&X XM=V/:$SL2>&@YG1V_4K[$#UM^=]M+G;AC#]&&
M3^B[.W.V_27:=+P?J_TCZH=4^L71'9(;EXEK:W91&\&LW4U;6M#=F_(/_4+E
ML#J_^+ZG!QZLWHF1DY;*F-R+P\ /L _2V-_66>UUGT?8M[ZP]9Z=?_BUK'3,
M1^%@Y.0S$QZ;""=M5ANL=[7V_G8MK?IIL[) J0N77Y5T ";B:'Z+R7U2Z9T
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M .NY<]EY.)U#ZR7Y678ZO!RLY[[K6R7-H=:=SF;6O=O;C_0]B[KZC]/R>@?
M5+JO7LEIJNR*77TUO&TBJBNQV.YS7?1==;9:_P#XOTEP/U>R^EX'4J,GJV,<
MW$J:X/Q@UCP]Q;L9O9>6UN:QSMZ=$W+)(:T!$4MD*ACB=+-FVWUW&^KAS,;&
M^J]F3EBWVV&_V@V.+6T5T>LS'L_?]7U/T7\U_P (NR^LN-D= _Q98W2,IV_(
MM?50\@R&DV.SGU-=^Y2RIU#5Q/7
'2HD[7OI\W"CBUU ^QZR_ZR_5;+QG5WWUY.+;E?
MLUS'5OLK?D'7[-M]-S+OZ_\ ,_RUG]9M_P 6_0[6T]4QNG47/&X5#%98^/WG
MUT4VO8W^4]9>3TC$P_K']4_JQBASJ.E5VY]Q U
]?RW=S&ZG]3>F])_;>$<7%Z=:0PY&/4&22=@K>RFOU=^_\ ,>SV*HSZ
MP?XOOK#U"C&+L7J.=9-= MQS8Z '6EC7W4^QFCW_ $ES_7,3I=^)T'I?U6I9
M51UG/?U%@O%HK<:&:V6TY'Z9N+:W8[TV;*[*F?H?YQ='1D=[=98ZRW4P&?1;:&M]K?S46CZH?5S&Q\;&HPFUTX>2
M,VA@?9#<@?1O=[_TCFQ_A=ZV4DN*7<_:KA'8-/)Z1T_*S\7J-]6_+P=_V6W<
MX;/4&RWV-
5!U%S6% "5EIW<4_&N%D0/A?3YTU-YJ+]/^_P $@K6NRK)FK%J
M0! ,L?6Z*?N+3H V_0F;6DM1+>@ 58-OJ?ZFIG# !+'TUN6>Y7.QPT
M-;%UU6@VLJB !<5?]VMV#]$CO!+9544J45:M2O5X(\'Z!+[
MGJ&?Q1W,T#\HAW.*,]$CMB#!^A2'@52C2A4ASPD'I\QV,P#\PYW&(J4"7S33
M3STE6%-7;W31PF@.V(1MA1E6EEEEEW/&?0K"]C5@_2H[<[HSTR4V%Y.:
MFU1$-?.7"-RI,X$R>XM,#]2KMT8PE@9BXCS+F,J#_BGN5HST"9XDXZ)6:R3R
MU)-RV2-!6%AF5&!,+XEQ88&XI"M^'3,NY0G89/% T8(,!?-94'_%# K
M4Y$DDU2
RG!,J Q2:C2:D+EBE^5D5:>"<7G[0)X
MC,%.?(U+EZ)27*R6.']M+CCW-@;A_#7SY=W[9],'W_9_'$@_8VLY5QSA=+V5V)\\,$P?(U4%ZV27*R.MQ
M \;K]GJ%"L)KM(B*3;MERLECA_8'VX\7#^4,YRG(1@)Q$$8EXPI,/V=LT;SJ
M&_\ R[GG#ZFOEML*<3X4^_+O?04$-<)^SN-IO/:T3RKCG"Z7LKN)#@>GCI#J
ML ND;RLEZ,]2F/V>UHGE7&.%TO9;D8S4@+A
M6Y3Q&- H:7]FZ%"L)KL\@Z+8M?RLECA^6&W223U9V?M&>-VS%KVV332(CE9
M7C+DDV7[-V:-[U#?_ECB B,ZOPI&Z^%(W7PI&ZE1B/DC\22FOB24T#)28NFT
MNE6I$D7C
1OGE\ ^%P--BJ7^EC4:_TL:G7^EK7ZFR7-I",V2]N80_TP;[4
.EN(*-T^0>D)*IRBY.PXX2.II9I
M9L<@&@&8CE9+' ]0;[2TL,3DPMPL$# =!@P8$'W*U()E=D-R5CJF;/9)//2G
MMOOU-DQHC/253%/-%"@H$,_608&3&Q(< %"3