News Releases

Republic Services, Inc. Reports Second Quarter Earnings Of $0.36 Per Share
* Company raises 2002 EPS and free cash flow guidance * Share repurchase program increased to $150 million
PRNewswire-FirstCall
FORT LAUDERDALE, Fla.

Republic Services, Inc. today reported net income of $61.0 million, or $0.36 per share, for the three months ended June 30, 2002, versus $58.1 million, or $0.34 per share, for the comparable period last year. Revenue increased 3.9 percent to $598.2 million from $576.0 million for the same period in 2001. Operating income for the three months ended June 30, 2002 was $116.3 million, compared to $111.8 million for the same quarter last year.

(Photo: NewsCom: http://www.newscom.com/cgi-bin/prnh/20020531/RSGLOGO )

For the six months ended June 30, 2002, net income was $115.9 million, or $0.69 per share, versus $107.7 million, or $0.63 per share, for the comparable period last year. Revenue increased 3.5 percent to $1,150.1 million from $1,111.4 million for the same period in 2001. Operating income for the six months ended June 30, 2002 was $223.2 million compared to $210.7 million for the same period last year.

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 three and six months ended June 30, 2001 would have been $64.2 million, or $0.38 per share, and $119.8 million, or $0.70 per share, respectively.

"We continue to see improvements in our revenue base and cost structure as a result of the strategic initiatives we started in 2001," said James E. O'Connor, President and Chief Executive Officer of Republic Services, Inc. "In January we told investors that we would update our guidance as 2002 unfolds. Given the Company's operating performance thus far in 2002, I am pleased to announce that we are raising our full year 2002 EPS guidance to a range of $1.39 to $1.41" (previous EPS guidance was $1.37 to $1.39). "We are also raising our free cash flow guidance to $155 million" (previous free cash flow guidance was $147 million).

Republic Services, Inc.'s Board of Directors also approved an increase in the 2002 stock repurchase program from $125 million to $150 million. The program will be executed in a manner consistent with the Company's previous repurchases.

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; and other factors contained in the Company's filings with the Securities and Exchange Commission.

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

                                          Three Months       Six Months
                                          Ended June 30,    Ended June 30,
                                           2002    2001     2002      2001

     Revenue                             $598.2  $576.0  $1,150.1  $1,111.4

     Expenses:
       Cost of operations                 371.5   354.5     713.5     684.2
       Depreciation, amortization and
        depletion                          49.4    53.9      93.8     104.2
       Selling, general and
        administrative                     61.0    55.8     119.6     112.3

     Operating income                     116.3   111.8     223.2     210.7

     Interest expense, net                (18.2)  (18.8)    (36.7)    (39.0)
     Other income (expense), net            0.3     0.7       0.4       2.0

     Income before income taxes            98.4    93.7     186.9     173.7

     Provision for income taxes            37.4    35.6      71.0      66.0

     Net income                           $61.0   $58.1    $115.9    $107.7

     Reported basic and diluted
      earnings per share                   $0.36   $0.34     $0.69     $0.63

     Weighted average diluted common
      and common equivalent shares
      outstanding                         167.5   171.4     168.3     171.6

     EBITDA                              $165.7  $165.7    $317.0    $314.9

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

     Reported net income                  $61.0   $58.1    $115.9    $107.7

     Goodwill amortization, net of tax      --      6.1       --       12.1

     Adjusted net income                  $61.0   $64.2    $115.9    $119.8

     Reported basic and diluted earnings
      per share                           $0.36   $0.34     $0.69     $0.63

     Goodwill amortization, net of tax      --     0.04       --       0.07

     Adjusted basic and diluted
      earnings per share                  $0.36   $0.38     $0.69     $0.70


                         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. It should also be read in conjunction with the Company's Unaudited Condensed Consolidated Financial Statements and notes thereto appearing in the Company's Form 10-Q as of and for the three months ended March 31, 2002.

CASH FLOW

The following table reflects certain components of the Company's unaudited consolidated statements of cash flows for the three and six months ended June 30, 2002 and 2001 (in millions):

                             Three months ended       Six months ended
                                 June 30,                  June 30,
                             2002       2001           2002         2001

  Depreciation, amortization
   and depletion of
   property and equipment  $48.1         $42.5        $90.2         $81.8

  Amortization of
   intangible assets        $1.3         $11.4         $3.6         $22.4

  Capital expenditures    $(67.6)       $(76.4)      $(105.2)      $(115.7)


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 three and six months ended June 30, 2001 would have been $1.4 million and $2.8 million, respectively.

Capital expenditures include $.6 million and $.7 million of capitalized interest for the three months ended June 30, 2002 and 2001, respectively, and $1.0 million and $1.1 million for the six months ended June 30, 2002 and 2001, respectively.

As of June 30, 2002, accounts receivable were $246.0 million, net of allowance for doubtful accounts of $19.8 million, resulting in days sales outstanding of approximately 37 (or 25 days net of deferred revenue).

STOCK REPURCHASE PROGRAM

During the six months ended June 30, 2002, the Company paid $92.7 million to repurchase 5,002,100 shares of its stock of which $46.2 million was paid during the three months ended June 30, 2002 to repurchase 2,317,800 shares of stock. As of June 30, 2002, the Company had repurchased 14,215,700 shares of its stock for $242.8 million and had $32.2 million remaining under its repurchase programs to fund stock repurchases.

In July 2002, the Company's Board of Directors approved an increase in the 2002 stock repurchase program from $125.0 million to $150.0 million.

REVENUE

The following table reflects total revenue of the Company by revenue source for the three and six months ended June 30, 2002 and 2001 (in millions):

                            Three months ended         Six months ended
                                    June 30,                 June 30,
                               2002         2001        2002          2001

  Collection:
   Residential                $130.5      $117.8       $255.1       $230.9
   Commercial                  174.6       172.2        345.7        340.8
   Industrial                  128.3       132.0        246.2        254.4
   Other                        13.6        11.7         25.7         23.0
    Total
     collection                447.0       433.7        872.7        849.1

  Transfer
   and disposal                221.6       200.7        408.7        375.9
  Less:
   Intercompany               (110.7)     (104.7)      (208.0)      (198.2)

  Transfer and
   disposal, net               110.9        96.0        200.7        177.7
  Other                         40.3        46.3         76.7         84.6
   Total revenue              $598.2      $576.0     $1,150.1     $1,111.4

The following table reflects the Company's revenue growth for the three and six months ended June 30, 2002 and 2001:

                             Three months ended         Six months ended
                                   June 30,                  June 30,
                              2002         2001        2002          2001

  Price                        1.7 %         .4 %        1.4 %         .9 %
  Volume                       1.3          4.0           .7          3.0
    Total internal growth      3.0          4.4          2.1          3.9
  Acquisitions                  .9          3.6          1.4          3.5
    Total revenue growth       3.9 %        8.0 %        3.5 %        7.4 %

Price growth for the three and six months ended June 30, 2002 was impacted by an increase in commodity prices. Excluding the positive effect of commodity prices, price growth was 1.3% for the three and six months ended June 30, 2002. In addition, non-core operations increased volume growth during the six months ended June 30, 2002. Non-core operations did not impact volume growth during the three months ended June 30, 2002. Excluding the positive impact of non-core operations, volume growth was .5% for the six months ended June 30, 2002. As such, adjusted internal growth for the three and six months ended June 30, 2002 was 2.6% and 1.8%, respectively.

Price growth for the three and six months ended June 30, 2001 was impacted by declining commodity prices. Excluding the negative effect of commodity prices, price growth was 2.0% and 2.1% for the three and six months ended June 30, 2001, respectively. In addition, non-core operations increased volume growth during three months ended June 30, 2001. Excluding the positive impact of non-core operations, volume growth was 3.0% and 2.5% for the three and six months ended June 30, 2001, respectively. As such, adjusted internal growth for the three and six months ended June 30, 2001 was 5.0% and 4.6%, respectively.

MAKE YOUR OPINION COUNT - Click Here
http://tbutton.prnewswire.com/prn/11690X08527118

Photo: NewsCom: http://www.newscom.com/cgi-bin/prnh/20020531/RSGLOGO

AP Archive: http://photoarchive.ap.org/

PRN Photo Desk, 888-776-6555 or 212-782-2840

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