Name: WSC Cash Flow - Willscot Holdings. Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

WSC - Willscot Holdings. Corp.

USD | NASDAQ | Industrials

WSC Cash Flow - Willscot Holdings. Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Net Income
Net Income	28.1	(187.3)	43.3	47.9	43.1	89.2	(70.5)	(46.9)	56.2	86.3	91.5	87.7	210.9	86.4	128.6	73.4

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Net Income
Net Income	(67.9)	(53.0)	28.1	476.5	339.5	160.1	74.0	(11.1)	(25.2)	(147.7)	(30.9)	(71.6)
Cash From Operating Activities
Depreciation & Amortization	96.6	96.1	82.8	72.9	62.4	61.8	35.2	12.4	13.3	8.7	9.0	22.7
Amortization Of Intangibles
Cash From Investing Activities
Capital Expenditures	-	24.3	18.4	22.2	43.7	30.5	16.5	8.3	4.6	4.4	2.4	7.5
Acquisitions	-
Cash From Financing Activities
Debt Issued	-	1,186.0	1,317.2	1,911.2	964.3	728.7	2,786.8	552.2	1,212.6	-	-	-
Debt Repaid	-	1,332.0
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	1.6	(1.1)	0.9	(0.9)	(0.2)	1.4	0.2	(0.2)	0.2	(0.2)	(0.4)
Net Change In Cash
Free Cash Flow
Free Cash Flow	-	737.7	543.2	739.0	701.0	509.4	288.4	164.2	32.5	(5.8)	56.4	112.4
Free Cash Flow To Equity	-	591.6

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	23.7	24.3	24.4	24.2	23.1	23.7	23.1	18.1	17.9	20.6	17.9	17.3	17.2	16.4	15.7	15.0	15.4	5.4	16.5	21.6	18.3	12.4	16.9	2.9	3.1	3.0	3.5	2.9	3.0	5.6	3.7	1.6	2.4	2.9	1.9	1.9	1.9	-	-	-
Amortization Of Intangibles	10.7	11.2	11.5	11.8	11.3	11.9	11.9	7.3	7.4	8.0	5.9	6.0	5.9	6.4	5.6	5.9	5.9
Stock-Based Compensation	7.1	-	-	-	8.3	-	-	-	9.1	-	-	-	8.2	6.7	7.2	9.3	6.4
Deffered Income Tax	8.4	-	-	-	(5.3)	-	-	-	8.8	-	-	-	63.7	-	-	-	12.4	-
Asset Impairments	-	-	-	-	-	-	-	-	0.0	-	-	-	0.0	-	-	-	0.0	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	20.8	-	-	-	(17.7)	-	-	-	8.1	-	-	-	11.0	-	-	-	12.1
Change In Inventory	0.8	-	-	-	0.2	-	-	-	0.4	-	-	-	0.4	-	-	-	7.1	-
Change In Accounts Payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Other Working Capital	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Activities	(1.1)	-	-	-	(1.2)	-	-	-	1.0	-	-	-	1.1	-	-	-	0.9
Cash From Operating Activities	191.1	-	-	-	206.6	-	-	-	208.7	-	-	-	148.8	-	-

Cash From Investing Activities
Capital Expenditures	3.6	-	-	-	4.6	-	-	-	6.6	-	-	-	6.7	-	-	-	10.5	-	-	-	7.3	-	-	-	1.5	-	-	-	1.6	-	-	-	1.0	-	-	-	0.7	-	-	-
Acquisitions	0.0	-	-	-	3.1	-	-	-	43.4	-	-	-	78.5	-	-	-	57.5	-
Divestitures	-	-	-	-	-	-	-	-	0.0	-	-	-	404.0	-	-	-	0.0	-
Purchase Of Investments	0.1	-	-	-	0.1	-	-	-	2.8	-	-	-	0.0	-	-	-	-
Sales Of Investments	0.2	-	-	-	0.0	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Investing Activities	(84.5)	-	-	-	(65.0)	-	-	-	(111.0)	-	-	-	271.9	-	-

Cash From Financing Activities
Debt Issued	115.8	-	-	-	615.4	-	-	-	123.6	-	-	-	363.8	-	-	-	152.5	-	-	-	162.0	-	-	-	35.8	-	-	-	39.3	-	-	-	37.3	-	-	-	-	-	-	-
Debt Repaid	191.8	-	-	-	702.6	-	-	-	199.9	-	-	-	558.3	-	-	-	59.0	-
Common Stock Issuance	0.0	-	-	-	2.2	-	-	-	0.1	-	-	-	0.1	-	-	-	3.3
Common Stock Repurchased	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends Paid	12.7	-	-	-	12.9	-	-	-	0.0	-	-	-	-	-	-	-	-	-
Other Financing Activities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Financing Activities	(105.0)	-	-	-	(139.9)	-	-	-	(95.6)	-	-	-	(423.1)	-	-

Free Cash Flow
Free Cash Flow	187.4	-	-	-	202.0	-	-	-	202.1	-	-	-	142.0	-	-	-	135.0	-	-	-	114.8	-	-	-	36.8	-	-	-	13.6	-	-	-	3.8	-	-	-	24.6	-	-	-
Free Cash Flow To Equity	111.4	-	-	-	114.8	-	-	-	125.8	-	-	-	(52.5)	-	-	-	228.5

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	(0.6)	-	-	-	(0.1)	-	-	-	0.1	-	-	-	0.5	-	-	-	(0.1)	-	-	-	0.1	-	-	-	(0.6)	-	-	-	0.1	-	-	-	0.1	-	-	-	0.2	-	-	-
Net Change In Cash	1.0	-	-	-	1.7	-	-	-	2.2	-	-	-	(1.9)	-	-	-	(1.4)	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow Statement