Willis Lease Finance Corporation
IndustrialsNASDAQ:WLFC · NASDAQ Global Market
-$1.58 today
Vol 0.13M · Avg 0.10M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $113.8M +4.7% | $108.6M +148.1% | $43.8M +704.9% | $5.4M +62.3% | $3.4M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $111.6M +17.2% | $95.2M +4.7% | $90.9M +3.0% | $88.3M -2.5% | $90.5M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $45.9M +18.9% | $38.6M +96.3% | $19.7M +851.7% | $2.1M -50.8% | $4.2M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $44.6M +52.4% | $29.2M +97.6% | $14.8M +9.2% | $13.6M -18.3% | $16.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $21.2M +79.2% | $11.8M -80.0% | $59.1M +285.4% | $15.3M +181.0% | -$18.9M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $1.5M -93.0% | $21.1M +221.4% | -$17.4M -448.5% | -$3.2M +71.7% | -$11.2M | $592.6M | $1.3B | $626.2M |
| Inventory | $13.3M +142.8% | -$31.2M -522.5% | -$5.0M -135.1% | $14.3M +80.3% | $7.9M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $8.5M -59.1% | $20.7M +20.7% | $17.2M +1721.0% | $942.0K +1524.1% | $58.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$2.1M -272.6% | $1.2M -98.1% | $64.3M +1865.2% | $3.3M +120.8% | -$15.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$53.7M -5850.3% | $934.0K -36.4% | $1.5M -92.6% | $19.8M +492.5% | -$5.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $283.2M -0.4% | $284.4M +23.8% | $229.7M +59.1% | $144.4M +59.3% | $90.7M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$524.6M +36.8% | -$830.5M -392.0% | -$168.8M +42.4% | -$293.0M -40.9% | -$207.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $291.6M | $0 | $0 -100.0% | $69.2M +84.0% | $37.6M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$9.2M | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $16.9M -79.2% | $81.2M +6.8% | $76.0M +158.4% | $29.4M +31.7% | $22.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$256.4M +66.5% | -$764.9M -724.4% | -$92.8M +52.3% | -$194.4M -31.3% | -$148.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $424.9M -8.8% | $465.7M +1271.4% | -$39.8M -172.1% | $55.2M -43.0% | $96.7M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $250.0K | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$3.8M +54.1% | -$8.2M -42.3% | -$5.8M +34.9% | -$8.9M +40.9% | -$15.1M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$14.4M -1.8% | -$14.2M -337.5% | -$3.2M +0.8% | -$3.3M -0.5% | -$3.3M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$19.3M -70.4% | -$11.3M +25.7% | -$15.2M -4644.5% | $335.0K +107.7% | -$4.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $387.6M -12.9% | $445.0M +867.9% | -$57.9M -233.7% | $43.3M -41.5% | $74.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $414.4M +1266.5% | -$35.5M -145.0% | $79.0M +1292.6% | -$6.6M -139.6% | $16.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$241.3M +55.8% | -$546.1M -995.8% | $61.0M +141.0% | -$148.6M -26.7% | -$117.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Vestis Corporation
NYSE:VSTS
$1.74B
Hertz Global Holdings, Inc.
NASDAQ:HTZ
$1.62B
PROG Holdings, Inc.
NYSE:PRG
$1.54B
Global Ship Lease, Inc.
NYSE:GSL
$1.44B
Frontier Group Holdings, Inc.
NASDAQ:ULCC
$1.44B
Great Lakes Dredge & Dock Corporation
GLDD
$1.14B
Aebi Schmidt Holding AG
NASDAQ:AEBI
$956.43M
Energy Recovery, Inc.
NASDAQ:ERII
$429.37M
Wheels Up Experience Inc.
NYSE:UP
$298.53M
Alta Equipment Group Inc.
NYSE:ALTG
$229.38M
SEC Filings
Recent regulatory filings
No filings found.
Does WLFC generate free cash flow?
Willis Lease Finance Corporation (WLFC) generated -$241,344,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does WLFC produce?
Operating cash flow was $283.24M, before capital expenditures of $524.58M.
Explore More
Continue the stock analysis
Jump to another research area for this company.