WillScot Holdings Corporation (BIT:1WSC)
Italy
· Delayed Price · Currency is EUR 26.00
+1.80 (7.44%)
At close: May 12, 2025
WillScot Holdings Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 14.94 | 28.13 | 476.46 | 339.54 | 160.14 | 74.13 | Upgrade
|
| Depreciation & Amortization | 88.05 | 82.83 | 72.92 | 62.38 | 64.41 | 54.76 | Upgrade
|
| Other Amortization | 314.84 | 314.71 | 276.94 | 268.78 | 232.82 | 205.28 | Upgrade
|
| Loss (Gain) From Sale of Assets | -27.11 | -27.09 | -32.72 | -31.2 | -26.18 | -14.12 | Upgrade
|
| Asset Writedown & Restructuring Costs | 132.54 | 132.54 | - | - | - | 0.06 | Upgrade
|
| Stock-Based Compensation | 35.21 | 35.97 | 34.49 | 29.61 | 26.18 | 9.88 | Upgrade
|
| Provision & Write-off of Bad Debts | 55.97 | 55.44 | 49.65 | 34.84 | 38.19 | 32.59 | Upgrade
|
| Other Operating Activities | -54.83 | -40.76 | 151.4 | 105.68 | 69.45 | -14.58 | Upgrade
|
| Change in Accounts Receivable | -8.76 | -34.52 | -76.36 | -94.46 | -105.05 | -26.72 | Upgrade
|
| Change in Inventory | -0.4 | -0.53 | -3.28 | -12.35 | -9.08 | 2.78 | Upgrade
|
| Change in Accounts Payable | 5.57 | -1.27 | -14.84 | 9.44 | 27.53 | -27.92 | Upgrade
|
| Change in Unearned Revenue | 8.83 | 27.39 | 19.92 | 42.43 | 22.68 | 12.45 | Upgrade
|
| Change in Other Net Operating Assets | -5.27 | -11.19 | -17.27 | 1.01 | 3.8 | -3.76 | Upgrade
|
| Operating Cash Flow | 559.6 | 561.64 | 761.24 | 744.66 | 539.9 | 304.81 | Upgrade
|
| Operating Cash Flow Growth | -31.85% | -26.22% | 2.23% | 37.92% | 77.13% | 76.63% | Upgrade
|
| Capital Expenditures | -233.64 | -235.3 | -197.92 | -416.1 | -253.79 | -149.89 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.16 | 1.87 | 13.27 | 1.78 | 16.91 | 7.36 | Upgrade
|
| Cash Acquisitions | -80.88 | -121.22 | -561.63 | -220.62 | -147.17 | 17.17 | Upgrade
|
| Investment in Securities | -4.97 | -7.7 | - | - | - | - | Upgrade
|
| Other Investing Activities | - | - | 396.28 | 325.61 | - | - | Upgrade
|
| Investing Cash Flow | -316.34 | -362.35 | -350 | -309.33 | -384.05 | -125.36 | Upgrade
|
| Long-Term Debt Issued | - | 1,317 | 1,911 | 964.31 | 728.68 | 2,787 | Upgrade
|
| Long-Term Debt Repaid | - | -1,215 | -1,492 | -631.04 | -529.58 | -2,817 | Upgrade
|
| Net Debt Issued (Repaid) | 90.07 | 101.8 | 419.38 | 333.27 | 199.1 | -30.02 | Upgrade
|
| Issuance of Common Stock | 2.42 | 0.25 | 0.5 | 11.23 | 7.48 | 10.62 | Upgrade
|
| Repurchase of Common Stock | -309.42 | -294.22 | -832.35 | -765.68 | -370.76 | -35.25 | Upgrade
|
| Other Financing Activities | -14.61 | -7.95 | -6.46 | -8.19 | -3.71 | -104.31 | Upgrade
|
| Financing Cash Flow | -244.43 | -200.12 | -418.94 | -429.37 | -167.89 | -158.96 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.3 | -1.13 | 0.88 | -0.88 | -0.21 | 1.4 | Upgrade
|
| Net Cash Flow | -2.47 | -1.96 | -6.82 | 5.08 | -12.24 | 21.89 | Upgrade
|
| Free Cash Flow | 325.95 | 326.35 | 563.32 | 328.56 | 286.12 | 154.92 | Upgrade
|
| Free Cash Flow Growth | -46.08% | -42.07% | 71.45% | 14.83% | 84.68% | 12588.29% | Upgrade
|
| Free Cash Flow Margin | 13.76% | 13.62% | 23.82% | 15.33% | 17.10% | 12.17% | Upgrade
|
| Free Cash Flow Per Share | 1.73 | 1.72 | 2.79 | 1.48 | 1.23 | 0.87 | Upgrade
|
| Cash Interest Paid | - | - | - | - | 103.8 | 118.52 | Upgrade
|
| Cash Income Tax Paid | 49.17 | 45.58 | 32.95 | 25.09 | 9.86 | 4.23 | Upgrade
|
| Levered Free Cash Flow | 491.67 | 452.51 | 423.21 | 172.71 | 185.59 | 174.3 | Upgrade
|
| Unlevered Free Cash Flow | 621.26 | 582.01 | 540.15 | 252.07 | 244.28 | 235.79 | Upgrade
|
| Change in Net Working Capital | -56.26 | -15.68 | 47.64 | -9.1 | 0.46 | 20.56 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.