News Releases

Republic Services, Inc. Reports First Quarter Earnings Per Share Of $0.32
* Free cash flow on target *Company realizing benefits from productivity and operational initiatives
PRNewswire-FirstCall
FORT LAUDERDALE, Fla.

Republic Services, Inc. today reported that first quarter revenue increased 3.1 percent to $551.9 million from $535.4 million for the same period in 2001. Net income for the first quarter increased 10.7 percent to $54.9 million, or $0.32 per share, compared to $49.6 million, or $0.29 per share, last year. Operating income for the first quarter was $106.9 million, compared to $98.9 million for the same quarter last year. EBITDA in the first quarter increased to $151.3 million, from $149.2 million for the same period in 2001.

In the first quarter of 2002, the Company adopted Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"). In accordance with SFAS 142, the Company ceased amortizing intangibles with indefinite lives effective January 1, 2002. If SFAS 142 had been effective January 1, 2001, net income for the first quarter of 2001 would have been $55.6 million, or $.32 per share.

Commenting on these results, James E. O'Connor, Chief Executive Officer of Republic Services, said, "I am pleased with the Company's performance during the quarter. While the economy is relatively unchanged from the fourth quarter, we are beginning to realize the positive effects of the initiatives we started in 2001, especially in the areas of increasing route productivity and reducing maintenance costs. During the quarter we generated free cash flow of $88 million and our internal growth was 1.0%. I believe that this performance is consistent with the guidance we provided in January of $1.37 to $1.39 earnings per share for 2002."

Republic Services, Inc. is a leading provider of solid waste collection, transfer and disposal services in the United States. The Company's operating units are focused on providing solid waste services for commercial, industrial, municipal and residential customers.

Certain statements and information included herein constitute "forward- looking statements" within the meaning of the Federal Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance, or achievements of the Company to be materially different from any future results, performance, or achievements expressed or implied, in or by such forward-looking statements. Such factors include, among other things, whether the Company's estimates and assumptions concerning its selected balance sheet accounts, closure and post-closure costs, available airspace, and projected costs and expenses related to the Company's landfills and property, plant, equipment, labor, fuel rates and economic and inflationary trends, turn out to be correct or appropriate, and various factors that will impact the actual business and financial performance of the Company such as competition and demand for services in the solid waste industry; dependence on acquisitions for growth; the Company's ability to manage growth; compliance with, and future changes in, environmental regulations; the Company's ability to obtain approval from regulatory agencies in connection with expansions at the Company's landfills; the ability to obtain financing on acceptable terms to finance the Company's operations and growth strategy and for the Company to operate within the limitations imposed by financing arrangements; the ability of the Company to repurchase common stock at prices that are accretive to earnings per share; the Company's dependence on key personnel; general economic and market conditions including, but not limited to, inflation and changes in commodity pricing, fuel, labor and other variable costs that are generally not within the control of the Company; dependence on large, long-term collection contracts; risks associated with undisclosed liabilities of acquired businesses; risks associated with pending legal proceedings; and other factors contained in the Company's filings with the Securities and Exchange Commission.

                           REPUBLIC SERVICES, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (In millions, except per share data)

                                            Three Months Ended March 31,

                                                    2002              2001

      Revenue                                      $551.9            $535.4

      Expenses:
        Cost of operations                          342.0             329.7
        Depreciation, amortization and
         depletion                                   44.4              50.3
        Selling, general and
         administrative                              58.6              56.5

      Operating income                              106.9              98.9

      Interest expense, net                         (18.5)            (20.2)
      Other income (expense), net                     0.1               1.3

      Income before income taxes                     88.5              80.0

      Provision for income taxes                     33.6              30.4

      Net income                                    $54.9             $49.6

      Reported basic and diluted
       earnings per share                           $0.32             $0.29

      Weighted average diluted common
       and common equivalent shares
       outstanding                                  169.1             171.8

      EBITDA                                       $151.3            $149.2

      Adjustments to net income and
       earnings per share as if SFAS 142
       were adopted on January 1, 2001:

      Reported net income                           $54.9             $49.6

      Goodwill amortization, net of tax               --                6.0

      Adjusted net income                           $54.9             $55.6

      Reported basic and diluted
       earnings per share                           $0.32             $0.29

      Goodwill amortization, net of tax               --               0.03

      Adjusted basic and diluted
       earnings per share                           $0.32             $0.32


                         REPUBLIC SERVICES, INC.
               SUPPLEMENTAL UNAUDITED FINANCIAL INFORMATION

The following information should be read in conjunction with the Company's audited Consolidated Financial Statements and notes thereto appearing in the Company's Form 10-K as of and for the year ended December 31, 2001.

CASH FLOW

The following table reflects certain components of the Company's unaudited consolidated statements of cash flows for the three months ended March 31, 2002 and 2001 (in millions):

                                                Three months ended March 31,
                                                      2002          2001
  Depreciation, amortization
   and depletion of property and equipment           $42.1          $39.3

  Amortization of intangible assets                  $ 2.3          $11.0

  Capital expenditures                             $(37.6)        $(39.2)

The Company defines free cash flow as net income plus depreciation, amortization and depletion less capital expenditures plus net changes in assets and liabilities resulting from operating activities. This simple definition excludes certain commonly used elements of free cash flow such as deferred taxes and proceeds from the sale of equipment.

During the first quarter of 2002, the Company adopted Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"). In accordance with SFAS 142, the Company ceased amortizing intangibles with indefinite lives effective January 1, 2002. If SFAS 142 had been effective January 1, 2001, amortization of intangible assets for the first quarter of 2001 would have been $1.4 million.

Capital expenditures include $.4 million and $.3 million of capitalized interest for the three months ended March 31, 2002 and 2001, respectively.

As of March 31, 2002, accounts receivable were $224.0 million, net of allowance for doubtful accounts of $19.2 million, resulting in days sales outstanding of approximately 37 (or 24 days net of deferred revenue).

STOCK REPURCHASE PROGRAM

During the three months ended March 31, 2002, the Company paid $46.5 million to repurchase 2,684,300 shares of its stock. As of March 31, 2002, the Company had repurchased 11,897,900 shares of its stock for $196.6 million and had $78.4 million remaining under its repurchase programs to fund stock repurchases.

REVENUE

The following table reflects total revenue of the Company by revenue source for the three months ended March 31, 2002 and 2001 (in millions):

                                                     Three months ended
                                                           March 31,
                                                      2002           2001

  Collection:
   Residential                                      $124.6         $113.1
   Commercial                                        171.1          168.6
   Industrial                                        117.9          122.4
   Other                                              12.1           11.3
    Total collection                                 425.7          415.4

  Transfer and disposal                              187.1          175.2
  Less: Intercompany                                (97.3)         (93.5)
   Transfer and
   disposal, net                                      89.8           81.7
  Other                                               36.4           38.3
    Total revenue                                   $551.9         $535.4

The following table reflects the Company's revenue growth for the three months ended March 31, 2002 and 2001:

                                                      Three months ended
                                                            March 31,
                                                      2002           2001
  Price                                               1.0%           1.4%
  Volume                                                --            2.1
  Total internal growth                                1.0            3.5

  Acquisitions                                         2.1            3.3

   Total revenue growth                               3.1%           6.8%

Price growth for the three months ended March 31, 2002 was impacted by declining commodity prices. Excluding the negative effect of commodity prices, price growth was 1.3%. In addition, non-core operations increased volume growth during the three months ended March 31, 2002. Excluding the positive impact of non-core operations, volume growth was (.4%) for the three months ended March 31, 2002. As such, adjusted internal growth for the three months ended March 31, 2002 was .9%.

Price growth for the three months ended March 31, 2001 was impacted by declining commodity prices. Excluding the negative effect of commodity prices, price growth and adjusted internal growth were 2.2% and 4.3% for the three months ended March 31, 2001, respectively.

MAKE YOUR OPINION COUNT - Click Here
http://tbutton.prnewswire.com/prn/11690X36561734

SOURCE: Republic Services, Inc.

Contact: media, Will Flower, 1-954-769-6392, or investors, Tod Holmes,
+1-954-769-2387, or Ed Lang, +1-954-769-3591, all of Republic Services