Need an investment idea? Check out Popular Stocks and S2O Stock Screener.

Market Price

110.03 

-1.07 -1.0%

as of May 17 '21

52 Week Range:

78.22 113.28


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Republic Services, Inc., together with its subsidiaries, provides non-hazardous solid waste collection, transfer, disposal, recycling, and environmental services in the United States. The company serves small-container, large-container, and municipal and residential customers. The company's collection services include curbside collection of material for transport to transfer stations, landfills, or recycling processing centers; supply of recycling and waste containers; and renting of compactors. It is also involved in the processing and sale of old corrugated containers, old newsprint, aluminum, glass, and other materials; and provision of landfill and transfer services. In addition, the company offers disposal of non-hazardous solid and liquid material and in-plant services, such as transportation and logistics. As of December 31, 2020, the company operated through 345 collection operations, 220 transfer stations, 186 active landfills, 76 recycling processing centers, 9 salt water disposal wells, and 7 deep injection wells, as well as 6 treatment, recovery, and disposal facilities in 41 states. It also operated 75 landfill gas-to-energy and renewable energy projects and had 128 closed landfills. The company was incorporated in 1996 and is based in Phoenix, Arizona.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Equity (BVPS) 20.45
20.58
21.33
21.47
22.48
22.57
22.50
23.13
24.56
25.02
26.25
growth rate 0.6% 3.6% 0.7% 4.7% 0.4% -0.3% 2.8% 6.2% 1.9% 4.9%
Earnings BIT 877.00
906.30
823.90
851.20
1,256.40
1,513.30
1,583.70
1,653.40
1,717.30
1,770.40
1,830.50
growth rate 3.3% -9.1% 3.3% 47.6% 20.5% 4.7% 4.4% 3.9% 3.1% 3.4%
Avg.PE 22.73
17.67
18.87
20.49
26.75
21.45
35.32
26.24
18.23
25.85
28.39
growth rate -22.3% 6.8% 8.6% 30.6% -19.8% 64.7% -25.7% -30.5% 41.8% 9.8%
ROA 2.60
3.02
2.92
2.98
2.74
3.69
2.97
6.12
4.85
4.85
4.19
growth rate 16.2% -3.3% 2.1% -8.1% 34.7% -19.5% 106.1% -20.8% 0.0% -13.6%
ROE 6.57
7.59
7.43
7.55
7.00
9.66
7.92
16.34
13.05
13.38
11.65
growth rate 15.5% -2.1% 1.6% -7.3% 38.0% -18.0% 106.3% -20.1% 2.5% -12.9%
ROIC 5.74
5.99
5.51
5.45
4.97
6.32
5.33
10.18
8.25
8.36
7.28
growth rate 4.4% -8.0% -1.1% -8.8% 27.2% -15.7% 91.0% -19.0% 1.3% -12.9%
Cur. Ratio 0.47
0.67
0.73
0.83
0.76
0.67
0.71
0.55
0.58
0.52
0.67
growth rate 42.6% 9.0% 13.7% -8.4% -11.8% 6.0% -22.5% 5.5% -10.3% 28.9%
Quick Ratio 0.39
0.53
0.60
0.70
0.64
0.61
0.64
0.49
0.52
0.47
0.60
growth rate 35.9% 13.2% 16.7% -8.6% -4.7% 4.9% -23.4% 6.1% -9.6% 27.7%
Leverage 2.48
2.55
2.55
2.52
2.59
2.65
2.68
2.66
2.72
2.79
2.76
growth rate 2.8% 0.0% -1.2% 2.8% 2.3% 1.1% -0.8% 2.3% 2.6% -1.1%
Balance Sheet Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Acct.Receivable 828.90
983.50
954.40
1,008.30
1,101.40
1,088.50
1,092.70
1,217.30
1,350.50
1,402.60
1,328.30
growth rate 18.7% -3.0% 5.7% 9.2% -1.2% 0.4% 11.4% 10.9% 3.9% -5.3%
Acct.Payable 1,388.30
1,166.90
1,220.90
527.30
577.40
553.80
598.10
761.50
777.90
779.00
growth rate -16.0% 4.6% -56.8% 9.5% -4.1% 8.0% 27.3% 2.2% 0.1%
Cur.Assets 1,246.10
1,265.70
1,231.30
1,421.90
1,391.00
1,230.30
1,284.50
1,436.80
1,564.40
1,606.00
1,521.80
growth rate 1.6% -2.7% 15.5% -2.2% -11.6% 4.4% 11.9% 8.9% 2.7% -5.2%
Total Assets 19,461.90
19,551.50
19,616.90
19,949.20
20,094.00
20,535.90
20,629.60
21,147.00
21,617.00
22,683.80
23,434.00
growth rate 0.5% 0.3% 1.7% 0.7% 2.2% 0.5% 2.5% 2.2% 4.9% 3.3%
Cash 88.30
66.30
67.60
213.30
75.20
32.40
67.80
83.30
70.50
47.10
38.20
growth rate -24.9% 2.0% 215.5% -64.7% -56.9% 109.3% 22.9% -15.4% -33.2% -18.9%
Inventory 31.30
35.20
34.50
37.80
35.90
38.80
44.00
51.20
53.10
56.80
59.10
growth rate 12.5% -2.0% 9.6% -5.0% 8.1% 13.4% 16.4% 3.7% 7.0% 4.1%
Cur.Liabilities 2,676.50
1,897.50
1,695.00
1,717.10
1,826.00
1,834.80
1,812.00
2,634.80
2,718.60
3,064.60
2,282.00
growth rate -29.1% -10.7% 1.3% 6.3% 0.5% -1.2% 45.4% 3.2% 12.7% -25.5%
Liabilities 11,615.40
11,870.20
11,913.60
12,045.70
12,346.20
12,759.30
12,935.90
13,185.90
13,687.50
14,562.90
14,945.20
growth rate 2.2% 0.4% 1.1% 2.5% 3.4% 1.4% 1.9% 3.8% 6.4% 2.6%
LT Debt 5,865.10
6,887.00
7,051.10
7,002.40
7,050.80
7,527.40
7,653.10
7,372.30
7,537.30
7,671.20
8,668.40
growth rate 17.4% 2.4% -0.7% 0.7% 6.8% 1.7% -3.7% 2.2% 1.8% 13.0%
Equity 7,846.50
7,681.30
7,703.30
7,903.50
7,745.30
7,774.10
7,691.30
7,958.80
7,927.10
8,118.20
8,483.90
growth rate -2.1% 0.3% 2.6% -2.0% 0.4% -1.1% 3.5% -0.4% 2.4% 4.5%
Common Shares 385.00
378.00
368.00
363.00
358.00
351.00
344.00
339.00
328.00
322.00
320.00
growth rate -1.8% -2.7% -1.4% -1.4% -2.0% -2.0% -1.5% -3.2% -1.8% -0.6%
Cash Flow Statement Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Capital Expenditures 757.30
936.50
903.50
880.80
862.50
945.60
927.80
989.80
1,071.80
1,207.10
1,194.60
growth rate 23.7% -3.5% -2.5% -2.1% 9.6% -1.9% 6.7% 8.3% 12.6% -1.0%
Cash Dividends 295.80
309.40
329.10
348.70
378.60
399.30
418.90
440.50
461.80
491.20
522.50
growth rate 4.6% 6.4% 6.0% 8.6% 5.5% 4.9% 5.2% 4.8% 6.4% 6.4%
Cash From OA 1,433.70
1,766.70
1,513.80
1,548.20
1,529.80
1,679.70
1,847.80
1,910.70
2,242.80
2,352.10
2,471.60
growth rate 23.2% -14.3% 2.3% -1.2% 9.8% 10.0% 3.4% 17.4% 4.9% 5.1%
FCF per Share 1.66
2.20
1.66
1.95
1.77
2.38
2.20
2.68
3.73
3.47
4.02
growth rate 32.5% -24.6% 17.5% -9.2% 34.5% -7.6% 21.8% 39.2% -7.0% 15.9%
Sale Purchase of Stock -420.00
-255.20
-63.30
88.60
65.90
49.70
36.90
-713.70
-390.10
growth rate 0.0% 0.0% 100.0% -25.6% -24.6% -25.8% -100.0% 0.0%
FCF 639.00
830.00
610.00
667.00
667.00
734.00
920.00
920.00
1,171.00
1,145.00
1,277.00
growth rate 29.9% -26.5% 9.3% 0.0% 10.0% 25.3% 0.0% 27.3% -2.2% 11.5%
Income Statement Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Sales 8,106.60
8,192.90
8,118.30
8,417.20
8,803.30
9,115.00
9,387.70
10,041.50
10,040.90
10,299.40
10,153.60
growth rate 1.1% -0.9% 3.7% 4.6% 3.5% 3.0% 7.0% 0.0% 2.6% -1.4%
Op.Income 1,539.10
378.40
459.20
586.80
1,256.40
1,513.30
1,583.70
1,653.40
1,717.30
1,770.40
1,830.50
growth rate -75.4% 21.4% 27.8% 114.1% 20.5% 4.7% 4.4% 3.9% 3.1% 3.4%
IBT 877.00
906.30
823.90
851.20
885.30
1,195.90
965.90
1,282.10
1,320.90
1,295.80
1,142.70
growth rate 3.3% -9.1% 3.3% 4.0% 35.1% -19.2% 32.7% 3.0% -1.9% -11.8%
Net Income 506.50
378.40
459.20
586.80
547.60
749.90
612.60
1,278.40
1,036.90
1,073.30
967.20
growth rate -25.3% 21.4% 27.8% -6.7% 36.9% -18.3% 108.7% -18.9% 3.5% -9.9%
EPS 1.32
1.56
1.55
1.62
1.53
2.13
1.78
3.77
3.16
3.33
3.02
growth rate 18.2% -0.6% 4.5% -5.6% 39.2% -16.4% 111.8% -16.2% 5.4% -9.3%
Gross Profit 3,341.80
3,327.80
3,112.60
3,182.50
3,160.20
3,546.40
3,623.70
3,826.90
3,890.90
4,081.00
4,128.30
growth rate -0.4% -6.5% 2.3% -0.7% 12.2% 2.2% 5.6% 1.7% 4.9% 1.2%

Quarterly Statements

Item Name Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Earnings BIT 433.30
436.10
489.20
480.30
growth rate 0.7% 12.2% -1.8%
Balance Sheet Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Acct.Receivable 1,295.50
1,161.20
1,199.20
1,328.30
growth rate -10.4% 3.3% 10.8%
Acct.Payable 660.60
657.40
646.30
779.00
678.30
growth rate -0.5% -1.7% 20.5% -12.9%
Cur.Assets 1,753.90
1,568.80
1,774.30
1,521.80
1,443.10
growth rate -10.6% 13.1% -14.2% -5.2%
Total Assets 22,908.90
22,826.30
23,110.10
23,434.00
23,252.60
growth rate -0.4% 1.2% 1.4% -0.8%
Cash 281.60
269.70
406.40
38.20
23.20
growth rate -4.2% 50.7% -90.6% -39.3%
Inventory 57.10
58.50
58.80
59.10
61.10
growth rate 2.5% 0.5% 0.5% 3.4%
Cur.Liabilities 1,980.60
2,066.10
2,190.80
2,282.00
2,148.80
growth rate 4.3% 6.0% 4.2% -5.8%
Liabilities 14,788.70
14,595.40
14,736.00
14,945.20
growth rate -1.3% 1.0% 1.4%
LT Debt 8,958.30
8,600.50
8,494.60
8,668.40
growth rate -4.0% -1.2% 2.1%
Equity 8,117.20
8,227.10
8,370.10
8,483.90
8,632.90
growth rate 1.4% 1.7% 1.4% 1.8%
Common Shares 3.50
3.50
3.50
3.20
3.20
growth rate 0.0% 0.0% -8.6% 0.0%
Cash Flow Statement Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Capital Expenditures 346.80
307.90
234.30
305.60
growth rate -11.2% -23.9% 30.4%
Cash Dividends 129.20
128.70
129.20
135.40
growth rate -0.4% 0.4% 4.8%
Cash From OA 569.50
764.00
575.50
562.60
661.00
growth rate 34.2% -24.7% -2.2% 17.5%
Sale Purchase of Stock -108.50
2.80
8.00
growth rate 100.0% 185.7%
FCF 222.70
456.10
341.20
257.00
growth rate 104.8% -25.2% -24.7%
Income Statement Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Sales 2,553.90
2,454.40
2,572.10
2,573.20
2,596.40
growth rate -3.9% 4.8% 0.0% 0.9%
Op.Income 433.30
436.10
489.20
480.30
growth rate 0.7% 12.2% -1.8%
IBT 322.60
300.10
318.70
201.30
400.10
growth rate -7.0% 6.2% -36.8% 98.8%
Net Income 246.30
225.50
260.00
235.40
295.90
growth rate -8.4% 15.3% -9.5% 25.7%
EPS
growth rate
Gross Profit 995.80
986.30
1,036.70
1,112.00
growth rate -1.0% 5.1% 7.3%
R&D
growth rate

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

D (39.13)

YOY Growth Grade:

E (27.42)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 36.79 34.60 27.10
EPS / Growth 12.4% 3.18 7.7%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 2.0%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 2.0% 7.4% 7.4%
Future PE 4.00 26.20 26.20
Future EPS 3.88 6.46 6.46
Value Price
MOS %
3.83
-96.5%
41.85
-62.0%
41.85
-62.0%
MOS Price 1.92 20.93 20.93
IRT 26.15 17.12 17.12

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.