Stock Scorer

Republic Services Inc (RSG)

Every figure this model derived for RSG, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 1,889,000,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 132,000,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 2,563,000,000 AssetsCurrent 2026-06-30
current liabilities 3,980,000,000 LiabilitiesCurrent 2026-06-30
equity 12,032,000,000 StockholdersEquity 2026-06-30
interest expense 591,000,000 InterestExpenseNonoperating 2026-06-30
ocf 4,542,000,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 16,890,000,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 44,000,000 ShareBasedCompensation 2025-09-30

The ratios

The figures themselves rather than their scores — what somebody looking up RSG on one particular measure came for.

RatioValue
cash operating margin31.24
current ratio0.73
current ratio reported0.64
deferred revenue growth-2.04
dilution pct-0.84
ebit cagr10.27
ebit yoy1.6
ev ebit24.53
ev owner earnings31.66
ev sales4.89
fcf margin15.71
growth cv0.51
interest cover5.7
net debt ebitda2.65
operating margin19.93
owner earnings margin15.45
revenue growth3.2
revenue growth per share4.08
roic10.27
rule of 4023.14
sbc pct revenue0.26

Everything else this filing tags

400 more elements from RSG's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets35,159,000,0002026-06-30 201USD
LiabilitiesAndStockholdersEquity35,159,000,0002026-06-30 140USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization27,463,000,0002025-12-31 12USD
RepaymentsOfLongTermDebtAndCapitalSecurities26,394,000,0002026-06-30 158USD
ProceedsFromIssuanceOfOtherLongTermDebt25,683,000,0002026-06-30 61USD
PropertyPlantAndEquipmentGross17,656,600,0002019-12-31 22USD
Goodwill17,186,000,0002026-06-30 173USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization14,824,000,0002025-12-31 12USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities14,069,000,0002026-06-30 62USD
LongTermDebt13,710,000,0002025-12-31 52USD
LongTermDebtAndCapitalLeaseObligations13,521,000,0002026-06-30 140USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization12,916,000,0002026-06-30 46USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest12,033,000,0002026-06-30 260USD
RetainedEarningsAccumulatedDeficit11,867,000,0002026-06-30 144USD
Revenues9,776,000,0002026-06-30 169USD
BusinessAcquisitionProFormaRevenue9,362,200,0002008-12-31 1USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment9,273,100,0002019-12-31 22USD
PropertyPlantAndEquipmentNet8,527,500,0002020-09-30 94USD
DebtInstrumentFaceAmount8,445,200,0002018-12-31 54USD
DebtLongtermAndShorttermCombinedAmount8,300,000,0002018-12-31 10USD
DebtInstrumentCarryingAmount8,281,700,0002017-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive7,864,000,0002025-12-31 17USD
DebtAndCapitalLeaseObligations7,104,400,0002012-09-30 12USD
StockIssuedDuringPeriodValueAcquisitions6,113,700,0002008-12-31 2USD
SeniorNotes5,700,000,0002012-03-31 16USD
SegmentReportingInformationRevenue4,957,200,0002013-06-30 43USD
CostOfGoodsAndServicesSold4,929,000,0002026-06-30 228USD
ProceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet3,504,800,0002019-09-30 97USD
StockRepurchaseProgramAuthorizedAmount13,000,000,0002023-10-31 3USD
AccruedCappingClosurePostClosureAndEnvironmentalCostsNoncurrent2,642,000,0002026-06-30 140USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour2,614,000,0002025-12-31 17USD
LineOfCreditFacilityRemainingBorrowingCapacity2,600,000,0002026-06-30 111USD
SalesRevenueNet2,427,500,0002018-03-31 192USD
AssetRetirementObligation2,369,000,0002026-06-30 264USD
AssetRetirementObligationsNoncurrent2,273,000,0002026-06-30 149USD
DeferredIncomeTaxLiabilities2,264,000,0002025-12-31 24USD
AccountsReceivableNetCurrent2,029,000,0002026-06-30 140USD
DeferredIncomeTaxesAndOtherTaxLiabilitiesNoncurrent1,963,000,0002026-06-30 124USD
AdditionalPaidInCapital1,872,000,0002026-06-30 140USD
DeferredTaxLiabilities1,871,000,0002025-12-31 34USD
LineOfCreditFacilityMaximumBorrowingCapacity1,750,000,0002011-09-30 4USD
OperatingIncomeLoss1,731,000,0002026-06-30 324USD
NetCashProvidedByUsedInInvestingActivities-1,727,000,0002026-06-30 158USD
TreasuryStockCommonValue1,677,000,0002026-06-30 30USD
OtherAssetsNoncurrent1,502,000,0002026-06-30 144USD
AccountsPayableCurrent1,440,000,0002026-06-30 140USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment1,400,000,0002025-12-31 34USD
PaymentsToAcquireProductiveAssets1,357,400,0002024-09-30 154USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1,355,000,0002026-06-30 104USD
OtherAccruedLiabilitiesCurrent1,242,000,0002026-06-30 140USD
ProceedsFromIssuanceOfSeniorLongTermDebt1,185,000,0002026-06-30 126USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive1,128,000,0002025-12-31 17USD
ProfitLoss1,092,000,0002026-06-30 368USD
NetIncomeLoss1,091,536,0002026-06-30 324USD
ComprehensiveIncomeNetOfTax1,088,000,0002026-06-30 213USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest1,088,000,0002026-06-30 218USD
FiniteLivedIntangibleAssetsGross1,063,000,0002026-06-30 165USD
LineOfCreditFacilityPeriodicPayment1,000,000,0002012-05-31 8USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount11,000,000,0002026-06-30 42USD
DeferredTaxAssetsLiabilitiesNet-990,900,0002014-12-31 10USD
DepreciationDepletionAndAmortization949,000,0002026-06-30 228USD
RecordedUnconditionalPurchaseObligation944,000,0002025-12-31 17USD
SellingGeneralAndAdministrativeExpense870,000,0002026-06-30 228USD
SegmentExpenditureAdditionToLongLivedAssets868,000,0002026-06-30 22USD
PaymentsToAcquireBusinessesNetOfCashAcquired865,000,0002026-06-30 158USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree845,000,0002025-12-31 17USD
CommonStockSharesAuthorized750,000,0002026-06-30 140shares
StockRepurchaseProgramAuthorizedAmount750,000,0002012-03-31 10USD
OtherSalesRevenueNet734,600,0002017-12-31 105USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets722,000,0002025-12-31 34USD
OtherLongTermInvestments715,000,0002026-06-30 50USD
FiniteLivedIntangibleAssetsNet707,000,0002026-06-30 148USD
DepreciationAmortizationAndAccretionNet692,000,0002022-06-30 137USD
SelfInsuranceReserve687,000,0002025-12-31 113USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo663,000,0002025-12-31 17USD
PaymentsForRepurchaseOfCommonStock659,000,0002026-06-30 154USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments623,300,0002018-06-30 124USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths596,000,0002025-12-31 17USD
NetCashProvidedByUsedInFinancingActivities-595,000,0002026-06-30 158USD
OtherLiabilitiesNoncurrent563,000,0002026-06-30 140USD
LongTermDebtAndCapitalLeaseObligationsCurrent548,000,0002026-06-30 140USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate545,000,0002025-12-31 3USD
TreasuryStockValue500,700,0002022-09-30 110USD
InterestPaid500,000,0002025-12-31 51USD
LineOfCreditFacilityIncreaseDecreaseForPeriodNet500,000,0002014-09-30 2USD
AccrualForEnvironmentalLossContingenciesGross499,000,0002025-12-31 4USD
FinanceLeaseLiabilityPaymentsDue485,000,0002025-12-31 10USD
ContractWithCustomerLiabilityCurrent480,000,0002026-06-30 66USD
GoodwillAcquiredDuringPeriod479,000,0002026-06-30 85USD
TaxCutsAndJobsActOf2017ChangeInTaxRateIncomeTaxExpenseBenefit-464,000,0002017-12-31 1USD
SelfInsuranceReserveNoncurrent457,000,0002026-06-30 137USD
DeferredTaxAssetsGross438,000,0002025-12-31 36USD
AccrualForEnvironmentalLossContingencies429,000,0002026-06-30 264USD
OtherAssetsCurrent427,000,0002026-06-30 140USD
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseNet417,200,0002010-12-31 1USD
LiabilityForClaimsAndClaimsAdjustmentExpense409,000,0002010-09-30 2USD
DeferredTaxAssetsNet393,000,0002025-12-31 34USD
PaymentsOfDividendsCommonStock385,000,0002026-06-30 158USD
RecordedUnconditionalPurchaseObligationDueAfterFifthYear384,000,0002025-12-31 17USD
DividendsCommonStockCash383,000,0002026-06-30 193USD
SegmentReportingInformationOperatingIncomeLoss376,200,0002011-03-31 13USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive374,000,0002025-12-31 10USD
AccruedEnvironmentalLossContingenciesNoncurrent369,000,0002026-06-30 149USD
FiniteLivedIntangibleAssetsAccumulatedAmortization356,000,0002026-06-30 165USD
CommonStockSharesOutstanding354,400,0002020-09-30 12shares
DeferredRevenueCurrent341,500,0002018-03-31 74USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest340,600,0002009-06-30 1USD
TreasuryStockValueAcquiredCostMethod340,000,0002026-06-30 148USD
InterestExpenseDebt324,800,0002017-12-31 27USD
FinanceLeaseRightOfUseAsset318,000,0002025-12-31 16USD
CommonStockSharesIssued314,000,0002026-06-30 140shares
WeightedAverageNumberOfDilutedSharesOutstanding308,451,0002026-06-30 228shares
WeightedAverageNumberOfSharesOutstandingBasic308,292,0002026-06-30 228shares
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents306,000,0002026-06-30 136USD
FinanceLeaseLiability293,000,0002025-12-31 30USD
OperatingLeasesFutureMinimumPaymentsDue289,000,0002018-12-31 10USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueAfterFifthYear286,000,0002025-12-31 4USD
BusinessAcquisitionProFormaNetIncomeLoss285,700,0002008-12-31 1USD
RestrictedCashAndInvestmentsNoncurrent285,000,0002026-06-30 201USD
FinanceLeaseLiabilityNoncurrent278,000,0002025-12-31 16USD
EmployeeRelatedLiabilitiesCurrent275,000,0002026-06-30 132USD
PaymentsForProceedsFromProductiveAssets271,500,0002016-03-31 9USD
SelfInsuranceReserveCurrent264,000,0002026-06-30 125USD
IncomeTaxExpenseBenefit263,000,0002026-06-30 228USD
LesseeOperatingLeaseLiabilityPaymentsDue248,000,0002025-12-31 10USD
DeferredFederalIncomeTaxExpenseBenefit240,000,0002025-12-31 40USD
PaymentsToAcquireEquityMethodInvestments227,000,0002025-12-31 18USD
LeaseCost226,000,0002025-12-31 18USD
SegmentReportingInformationDepreciationDepletionAndAmortizationExpense225,500,0002011-03-31 13USD
OperatingLeaseLiability225,000,0002025-12-31 10USD
TaxesPayableCurrent222,000,0002026-06-30 128USD
OperatingLeaseRightOfUseAsset209,000,0002026-06-30 60USD
RecordedUnconditionalPurchaseObligationDueWithinOneYear196,000,0002025-12-31 17USD
FinanceLeaseLiabilityUndiscountedExcessAmount192,000,0002025-12-31 10USD
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities191,400,0002012-03-31 18USD
DividendsPayableCurrent191,000,0002026-06-30 132USD
LineOfCredit186,000,0002020-12-31 38USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves182,000,0002025-12-31 34USD
AccrualForEnvironmentalLossContingenciesIncreaseDecreaseForRevisionInEstimates181,900,0002009-12-31 1USD
OperatingLeaseLiabilityNoncurrent177,000,0002026-06-30 59USD
OperatingLeasePayments174,000,0002025-12-31 19USD
OtherSundryLiabilitiesCurrent172,000,0002026-06-30 132USD
DefinedBenefitPlanFairValueOfPlanAssets171,200,0002023-12-31 36USD
DefinedBenefitPlanAccumulatedBenefitObligation166,100,0002023-12-31 14USD
DefinedBenefitPlanBenefitObligation166,100,0002023-12-31 21USD
RestrictedCashAndCashEquivalents164,200,0002012-12-31 7USD
IncomeTaxExaminationRangeOfPossibleLosses156,200,0002011-12-31 7USD
AccruedCappingClosurePostClosureAndEnvironmentalCosts156,000,0002026-06-30 140USD
DeferredCompensationPlanAssets154,000,0002026-06-30 132USD
SalesRevenueEnergyServices149,000,0002017-12-31 12USD
IncreaseDecreaseInAccountsReceivable147,000,0002026-06-30 158USD
OtherInvestments145,400,0002020-12-31 28USD
RecordedUnconditionalPurchaseObligationDueInSecondYear140,000,0002025-12-31 17USD
InterestExpense139,300,0002024-03-31 198USD
DebtInstrumentUnamortizedDiscountPremiumNet136,000,0002026-06-30 120USD
DeferredCompensationLiabilityClassifiedNoncurrent136,000,0002026-06-30 132USD
OperatingLeasesFutureMinimumPaymentsDueThereafter129,200,0002018-12-31 10USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-126,000,0002021-12-31 4USD
IncomeTaxExaminationLiabilityRefundAdjustmentFromSettlementWithTaxingAuthority125,000,0002009-12-31 1USD
IncreaseDecreaseInAccountsPayable123,000,0002026-06-30 151USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-121,000,0002009-12-31 7USD
BankOverdrafts119,000,0002025-12-31 34USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities116,000,0002025-12-31 34USD
InventoryNet115,000,0002026-06-30 132USD
InterestPayableCurrent114,000,0002026-06-30 112USD
ValuationAllowanceAmount113,800,0002013-06-30 1USD
MultiemployerPlanEmployerContributionCost112,000,0002025-12-31 18USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount110,600,0002013-09-30 1USD
IncomeLossFromEquityMethodInvestments-110,000,0002026-06-30 97USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes110,000,0002025-12-31 14USD
CapitalLeaseObligations109,500,0002018-12-31 4USD
CapitalLeaseObligationsNoncurrent108,500,0002016-12-31 54USD
InterestPayableCurrentAndNoncurrent107,900,0002009-06-30 2USD
NontradeReceivablesCurrent102,000,0002026-06-30 132USD
FinitelivedIntangibleAssetsAcquired1101,000,0002026-06-30 67USD
RestrictedCashAndCashEquivalentsNoncurrent100,300,0002015-12-31 7USD
ExtinguishmentOfDebtAmount99,300,0002009-12-31 1USD
DefinedContributionPlanCostRecognized98,000,0002025-12-31 45USD
IncomeTaxPaidFederalAfterRefundReceived98,000,0002025-12-31 3USD
AssetRetirementObligationCurrent96,000,0002026-06-30 149USD
BusinessAcquisitionCostOfAcquiredEntityCashPaid95,300,0002012-12-31 9USD
CurrentStateAndLocalTaxExpenseBenefit95,000,0002025-12-31 51USD
CashSurrenderValueOfLifeInsurance90,500,0002015-12-31 7USD
RecordedUnconditionalPurchaseObligationDueInThirdYear90,000,0002025-12-31 17USD
AccrualForEnvironmentalLossContingenciesPeriodIncreaseDecrease-88,400,0002015-12-31 28USD
PrepaidExpenseCurrent88,000,0002026-06-30 132USD
LeaseAndRentalExpense87,900,0002018-12-31 30USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths87,000,0002025-12-31 15USD
CededPremiumsPayable86,000,0002026-06-30 88USD
ReinsuranceRecoverables86,000,0002026-06-30 126USD
RestrictedInvestmentsNoncurrent86,000,0002026-06-30 124USD
ShortTermLeaseCost86,000,0002025-12-31 18USD
CurrentFederalTaxExpenseBenefit81,000,0002025-12-31 51USD
IncomeTaxExaminationInterestAccrued80,700,0002011-12-31 9USD
AccrualForEnvironmentalLossContingenciesPayments80,000,0002015-12-31 55USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo80,000,0002025-12-31 15USD
IncomeTaxesPaidNet79,000,0002026-06-30 125USD
IncomeTaxReconciliationTaxCreditsInvestment78,000,0002026-06-30 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree77,000,0002025-12-31 15USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue74,600,0002017-09-30 33USD
MultiemployerPlanContributionsByEmployer72,100,0002019-12-31 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour71,000,0002025-12-31 15USD
RecordedUnconditionalPurchaseObligationDueInFourthYear70,000,0002025-12-31 17USD
DefinedBenefitPlanBenefitsPaid67,000,0002011-12-31 2USD
FutureAmortizationExpenseYearOne65,200,0002011-12-31 2USD
IncomeTaxReconciliationTaxCredits65,000,0002025-09-30 9USD
RecordedUnconditionalPurchaseObligationDueInFifthYear64,000,0002025-12-31 17USD
FutureAmortizationExpenseYearTwo63,200,0002011-12-31 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter61,700,0002023-12-31 7USD
StockIssuedDuringPeriodValueStockOptionsExercised61,200,0002008-12-31 2USD
DeferredIncomeTaxExpenseBenefit61,000,0002026-06-30 158USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueWithinOneYear61,000,0002025-12-31 4USD
AccruedEnvironmentalLossContingenciesCurrent60,000,0002026-06-30 149USD
AssetRetirementObligationAccretionExpense60,000,0002026-06-30 228USD
DeferredTaxAssetsOperatingLossCarryforwards60,000,0002025-12-31 24USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive60,000,0002025-12-31 15USD
MultiemployerPlanPeriodContributions59,700,0002016-12-31 21USD
AllowanceForDoubtfulAccountsReceivable59,000,0002026-06-30 98USD
AllowanceForDoubtfulAccountsReceivableCurrent59,000,0002026-06-30 137USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths59,000,0002025-12-31 7USD
BusinessCombinationContingentConsiderationLiabilityNoncurrent59,000,0002025-12-31 4USD
FutureAmortizationExpenseYearThree57,400,0002011-12-31 2USD
BusinessCombinationContingentConsiderationLiability57,000,0002026-06-30 88USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect57,000,0002026-06-30 65USD
FutureAmortizationExpenseYearFour56,900,0002011-12-31 2USD
SegmentReportingOtherItemAmount-56,000,0002025-12-31 8USD
FutureAmortizationExpenseYearFive55,600,0002011-12-31 2USD
OtherAssetsMiscellaneousCurrent54,000,0002026-06-30 10USD
IncreaseDecreaseInOtherOperatingLiabilities53,000,0002026-06-30 158USD
DeferredTaxLiabilitiesLeasingArrangements52,000,0002025-12-31 13USD
DerivativeLiabilitiesNoncurrent51,000,0002026-06-30 24USD
OtherNoncashIncomeExpense-51,000,0002026-06-30 96USD
DerivativeLiabilities50,700,0002021-12-31 2USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo50,000,0002025-12-31 10USD
PreferredStockSharesAuthorized50,000,0002026-06-30 140shares
OperatingLeaseLiabilityCurrent49,000,0002026-06-30 59USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal48,000,0002026-06-30 29USD
UndistributedEarningsOfForeignSubsidiaries48,000,0002016-12-31 4USD
IncreaseDecreaseInRestrictedCash47,700,0002017-12-31 82USD
OtherAssetsMiscellaneousNoncurrent47,000,0002025-12-31 2USD
AmortizationOfIntangibleAssets46,000,0002026-06-30 102USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueInSecondYear46,000,0002025-12-31 4USD
IncomeTaxReconciliationTaxCreditsOther46,000,0002025-12-31 3USD
ValuationAllowancesAndReservesBalance45,300,0002012-12-31 8USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability45,000,0002025-12-31 19USD
MarketableSecuritiesRestrictedNoncurrent44,700,0002018-03-31 4USD
DeferredFinanceCostsNoncurrentNet44,600,0002015-12-31 46USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability44,000,0002025-12-31 19USD
OtherNoncashExpense43,600,0002017-12-31 18USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive43,000,0002025-12-31 10USD
ImpairmentOfOilAndGasProperties42,600,0002020-12-31 2USD
AssetRetirementObligationLegallyRestrictedAssetsFairValue42,400,0002021-12-31 82USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree42,000,0002025-12-31 10USD
IncomeTaxReconciliationNondeductibleExpense42,000,0002025-12-31 3USD
DebtInstrumentIncreaseDecreaseForPeriodNet-41,300,0002015-12-31 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign41,000,0002013-12-31 4USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-41,000,0002026-06-30 158USD
AccretionExpense40,000,0002026-06-30 117USD
DeferredStateAndLocalIncomeTaxExpenseBenefit40,000,0002025-12-31 39USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue39,600,0002018-12-31 34USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue139,600,0002018-12-31 8USD
DeferredTaxAssetsValuationAllowance39,000,0002026-06-30 63USD
IncomeTaxesReceivable39,000,0002026-06-30 129USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueInThirdYear39,000,0002025-12-31 4USD
OperatingLeasesFutureMinimumPaymentsDueCurrent38,700,0002018-12-31 10USD
DerivativeAssetsNoncurrent38,000,0002026-06-30 55USD
FiniteLivedIntangibleAssetsAmortizationExpense36,600,0002011-06-30 10USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue36,500,0002018-12-31 53USD
FinanceLeaseInterestPaymentOnLiability36,000,0002025-12-31 19USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueInFifthYear36,000,0002025-12-31 4USD
RestructuringReserveCurrent35,300,0002014-12-31 22USD
AssetRetirementObligationCashPaidToSettle35,200,0002011-06-30 11USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears35,100,0002018-12-31 10USD
OtherNoncurrentLiabilities34,500,0002011-03-31 8USD
AllowanceForDoubtfulAccountsReceivableWriteOffs34,000,0002026-06-30 55USD
InterimPeriodCostsNotAllocableAmountFirstItem33,300,0002010-12-31 5USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-33,000,0002026-06-30 150USD
AssetRetirementObligationRevisionOfEstimate32,600,0002008-12-31 1USD
ValuationAllowancesAndReservesDeductions32,500,0002012-12-31 6USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears32,100,0002018-12-31 10USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour32,000,0002025-12-31 10USD
ConsolidationLessThanWhollyOwnedSubsidiaryParentOwnershipInterestChangesPurchaseOfInterestByParent32,000,0002021-12-31 1USD
MultiemployerPlansWithdrawalObligation31,600,0002020-06-30 20USD
OtherNonoperatingIncomeExpense31,000,0002026-06-30 225USD
AccrualForEnvironmentalLossContingenciesUndiscountedDueInFourthYear31,000,0002025-12-31 4USD
ValuationAllowancesAndReservesChargedToCostAndExpense29,700,0002012-12-31 6USD
OtherAssetImpairmentCharges28,700,0002011-12-31 2USD
OtherReceivables28,000,0002025-09-30 100USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears27,700,0002018-12-31 10USD
MinorityInterestDecreaseFromRedemptions27,500,0002021-12-31 5USD
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital27,400,0002017-12-31 3USD
AssetRetirementObligationLiabilitiesSettled27,000,0002026-06-30 138USD
IncreaseDecreaseInAssetRetirementObligations-27,000,0002026-06-30 110USD
ProvisionForDoubtfulAccounts27,000,0002026-06-30 158USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax26,700,0002018-12-31 25USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears26,200,0002018-12-31 10USD
AccrualForEnvironmentalLossContingenciesPayments126,000,0002026-06-30 94USD
OtherTaxExpenseBenefit-26,000,0002024-12-31 36USD
PaymentsForEnvironmentalLiabilities26,000,0002026-06-30 158USD
OtherShortTermInvestments25,000,0002020-03-31 2USD
AccruedIncomeTaxesCurrent23,200,0002024-09-30 78USD
EquityMethodInvestmentOtherThanTemporaryImpairment23,100,0002019-06-30 35USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths23,000,0002025-12-31 7USD
FinanceLeaseLiabilityPaymentsDueYearThree23,000,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearTwo23,000,0002025-12-31 10USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount23,000,0002025-12-31 10USD
UnrecognizedTaxBenefits23,000,0002025-12-31 68USD
AllocatedShareBasedCompensationExpense22,100,0002018-06-30 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized22,100,0002011-09-30 2shares
AccruedProfessionalFeesCurrent22,000,0002026-06-30 132USD
FinanceLeaseLiabilityPaymentsDueYearFour22,000,0002025-12-31 10USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive22,000,0002025-12-31 10USD
EmployeeServiceShareBasedCompensationUnrecognizedCompensationCostsOnNonvestedAwards21,200,0002011-03-31 3USD
IncomeTaxReconciliationTaxSettlementsDomestic-20,800,0002023-12-31 12USD
DerivativeInstrumentsGainLossRecognizedInOtherComprehensiveIncomeEffectivePortionNet-20,700,0002011-09-30 11USD
IncomeTaxReconciliationTaxSettlements-20,600,0002023-09-30 2USD
ImpairmentOfLongLivedAssetsHeldForUse20,400,0002011-12-31 7USD
FinanceLeaseLiabilityPaymentsDueYearFive20,000,0002025-12-31 10USD
RestructuringReserveSettledWithCash18,900,0002010-12-31 6USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate18,000,0002025-12-31 41USD
BusinessCombinationContingentConsiderationLiabilityCurrent18,000,0002026-06-30 14USD
RestructuringCosts17,600,0002017-12-31 23USD
DefinedBenefitPlanBenefitObligationBenefitsPaid17,200,0002023-12-31 14USD
DefinedBenefitPlanPlanAssetsBenefitsPaid17,200,0002023-12-31 14USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-17,200,0002020-12-31 1USD
OtherComprehensiveIncomeDefinedBenefitPlansTax17,100,0002011-12-31 8USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries17,000,0002016-12-31 4USD
PaymentForContingentConsiderationLiabilityFinancingActivities17,000,0002026-06-30 55USD
PaymentsToAcquireMarketableSecurities16,900,0002020-09-30 18USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual16,000,0002011-03-31 1USD
FinanceLeaseRightOfUseAssetAmortization16,000,0002025-12-31 18USD
LossContingencyAccrualAtCarryingValue16,000,0002025-06-30 62USD
IncomeTaxPaidForeignAfterRefundReceived16,000,0002025-12-31 3USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths15,700,0002023-12-31 7USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree15,600,0002023-12-31 7USD
CashAndCashEquivalentsPeriodIncreaseDecrease15,500,0002017-12-31 82USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour15,500,0002023-12-31 7USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo15,400,0002023-12-31 7USD
DeferredTaxAssetsOther15,000,0002025-12-31 34USD
FinanceLeaseLiabilityCurrent15,000,0002025-12-31 16USD
PaymentsToAcquireRestrictedInvestments15,000,0002025-09-30 51USD
RestructuringAndRelatedCostExpectedCostRemaining115,000,0002020-06-30 5USD
CashAcquiredFromAcquisition14,700,0002021-12-31 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive14,600,0002023-12-31 7USD
ContractWithCustomerLiabilityRevenueRecognized14,000,0002023-03-31 1USD
GainLossOnDispositionOfAssets13,600,0002012-09-30 15USD
ProceedsFromIssuanceOfCommonStock-13,600,0002022-12-31 121USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxEffectPeriodIncreaseDecrease13,400,0002011-12-31 10USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue13,000,0002026-06-30 158USD
InvestmentTaxCredit13,000,0002017-12-31 1USD
ProceedsFromSaleOfRestrictedInvestments13,000,0002025-09-30 51USD
EffectiveIncomeTaxRateReconciliationTaxCreditEnergyRelatedAmount13,000,0002026-06-30 13USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear12,700,0002019-09-30 3USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation12,300,0002009-12-31 1USD
DefinedBenefitPlanActualReturnOnPlanAssets12,200,0002023-12-31 14USD
FinanceLeasePrincipalPayments12,000,0002025-12-31 19USD
DefinedBenefitPlanExpectedAmortizationOfPriorServiceCostCreditNextFiscalYear11,400,0002023-12-31 12USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant11,300,0002024-09-30 54shares
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax11,200,0002018-12-31 39USD
FinanceLeaseInterestExpense11,000,0002025-12-31 18USD
InterestCostsCapitalized11,000,0002024-12-31 48USD
LitigationSettlementExpense11,000,0002012-03-31 4USD
DeferredForeignIncomeTaxExpenseBenefit-11,000,0002025-12-31 3USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-10,300,0002012-06-30 21USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount10,100,0002010-09-30 1USD
DeferredTaxLiabilitiesOther10,000,0002025-12-31 26USD
DefinedBenefitPlanContributionsByEmployer10,000,0002011-12-31 1USD
InterestRateDerivativeAssetsAtFairValue10,000,0002020-12-31 62USD
LossContingencyAccrualCarryingValueNoncurrent10,000,0002017-09-30 22USD
MultiemployerPlanPensionInsignificantEmployerContributionCost10,000,0002025-12-31 6USD
CurrentForeignTaxExpenseBenefit10,000,0002025-12-31 3USD
ProceedsFromPaymentsForOtherFinancingActivities-9,700,0002020-09-30 60USD
AccrualForEnvironmentalLossContingenciesChargesToExpenseForNewLosses-9,600,0002019-09-30 25USD
EnvironmentalExpenseAndLiabilities-9,600,0002019-09-30 64USD
BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment9,300,0002010-09-30 1USD
IncomeTaxCreditsAndAdjustments-9,000,0002017-12-31 1USD
DefinedBenefitPlanInterestCost8,500,0002023-12-31 21USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax8,400,0002024-09-30 67USD
ValuationAllowancesAndReservesChargedToOtherAccounts8,300,0002012-12-31 8USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax-8,200,0002018-12-31 95USD
GoodwillPurchaseAccountingAdjustments-8,000,0002026-06-30 67USD
PaymentOfFinancingAndStockIssuanceCosts8,000,0002026-06-30 37USD
TreasuryStockCommonShares8,000,0002026-06-30 30shares
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetTransitionAssetObligationNetOfTax7,800,0002024-09-30 92USD
AmortizationOfDebtDiscountPremium7,600,0002017-12-31 18USD
IncreaseDecreaseInFairValueOfInterestRateFairValueHedgingInstruments17,600,0002020-12-31 84USD
DefinedBenefitPlanExpectedReturnOnPlanAssets7,500,0002023-12-31 21USD
TreasuryStockSharesAcquired7,300,0002015-09-30 32shares
AssetsNeededForImmediateSettlementAggregateFairValue7,000,0002011-06-30 8USD
LossContingencyLossInPeriod7,000,0002011-09-30 2USD
LossContingencyRangeOfPossibleLossPortionNotAccrued7,000,0002025-06-30 43USD
OtherIncreaseDecreaseInEnvironmentalLiabilities7,000,0002024-12-31 38USD
PaymentsForRestructuring7,000,0002026-06-30 118USD
ProceedsFromSaleOfPropertyPlantAndEquipment7,000,0002026-06-30 158USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities7,000,0002025-12-31 47USD
IncomeTaxReconciliationOtherAdjustments-7,000,0002025-12-31 3USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease-6,800,0002012-06-30 16USD
InterestCostsCapitalizedAdjustment6,500,0002017-12-31 21USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax6,400,0002024-09-30 65USD
RestrictedStockExpense6,200,0002011-09-30 6USD

What to be careful about

What this model itself distrusts about RSG's figures. Written by the derivation as it ran, not added afterwards.