WillScot Holdings Corporation
NASDAQ:WSC · NASDAQ Capital Market
+$0.80 today
Vol 2.50M · Avg 2.51M
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 | -$53.0M -288.4% | $28.1M -94.1% | $476.5M +40.3% | $339.5M +112.0% | $160.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $430.0M +11.7% | $385.0M +13.7% | $338.7M -1.4% | $343.5M +8.0% | $318.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$7.0M +84.5% | -$45.3M -132.0% | $141.6M +40.4% | $100.8M +175.8% | $36.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $38.4M +6.8% | $36.0M +4.3% | $34.5M +16.5% | $29.6M +13.1% | $26.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $117.0K +100.6% | -$20.1M +78.1% | -$91.8M -70.2% | -$53.9M +10.3% | -$60.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$19.3M +44.2% | -$34.5M +54.8% | -$76.4M +19.2% | -$94.5M +10.1% | -$105.1M | $592.6M | $1.3B | $626.2M |
| Inventory | $1.9M +452.0% | -$529.0K +83.9% | -$3.3M +73.5% | -$12.3M -35.9% | -$9.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $42.6M | $0 +100.0% | -$14.8M -257.1% | $9.4M -65.4% | $27.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$25.1M -267.9% | $14.9M +461.4% | $2.7M -93.9% | $43.4M +62.7% | $26.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $353.4M +98.5% | $178.0M +228.8% | -$138.2M -826.2% | -$14.9M -125.3% | $58.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $762.0M +35.7% | $561.6M -26.2% | $761.2M +2.2% | $744.7M +37.9% | $539.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$24.3M +91.9% | -$299.3M -20.1% | -$249.2M +48.8% | -$486.8M -57.5% | -$309.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$144.7M -19.4% | -$121.2M +78.4% | -$561.6M -634.9% | $105.0M +171.3% | -$147.2M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$806.0K +89.5% | -$7.7M +0.2% | -$7.7M | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $1.2M | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$248.9M -477.9% | $65.9M -85.9% | $468.6M +546.5% | $72.5M +0.5% | $72.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$417.5M -15.2% | -$362.3M -3.5% | -$350.0M -13.1% | -$309.3M +19.5% | -$384.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$162.5M -259.7% | $101.8M -75.7% | $419.4M +25.8% | $333.3M +67.4% | $199.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $10.3M | $0 -100.0% | $498.0K -95.6% | $11.2M +50.1% | $7.5M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$99.9M +63.1% | -$270.4M +66.9% | -$818.2M -8.8% | -$751.8M -106.8% | -$363.6M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$51.1M | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$37.3M -18.5% | -$31.5M -52.6% | -$20.6M +6.6% | -$22.1M -102.9% | -$10.9M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$340.5M -70.2% | -$200.1M +52.2% | -$418.9M +2.4% | -$429.4M -155.7% | -$167.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $1.6M +241.0% | -$1.1M -228.6% | $882.0K +200.0% | -$882.0K -328.2% | -$206.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $5.6M +385.4% | -$2.0M +71.3% | -$6.8M -234.3% | $5.1M +141.5% | -$12.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $737.7M +181.2% | $262.4M -48.8% | $512.0M +98.6% | $257.9M +11.7% | $230.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Argan, Inc.
NYSE:AGX
$10.21B
MYR Group Inc.
NASDAQ:MYRG
$7.06B
Avis Budget Group, Inc.
NASDAQ:CAR
$6.47B
Schneider National, Inc.
NYSE:SNDR
$6.30B
MDU Resources Group, Inc.
NYSE:MDU
$4.45B
Atmus Filtration Technologies Inc.
NYSE:ATMU
$4.24B
Mueller Water Products, Inc.
NYSE:MWA
$4.09B
SkyWest, Inc.
NASDAQ:SKYW
$3.72B
McGrath RentCorp
NASDAQ:MGRC
$2.85B
Exponent, Inc.
NASDAQ:EXPO
$2.79B
SEC Filings
Recent regulatory filings
No filings found.
Does WSC generate free cash flow?
WillScot Holdings Corporation (WSC) generated $737.65M of free cash flow in fiscal 2025.
How much operating cash flow does WSC produce?
Operating cash flow was $761.99M, before capital expenditures of $24.33M.
Explore More
Continue the stock analysis
Jump to another research area for this company.