2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.4B | $1.9B | $2.1B | $2.4B | $2.4B |
Cost of Revenue | $708M | $927M | $1B | $1B | $1.1B |
Gross Profit | $660M | $968M | $1.1B | $1.3B | $1.3B |
Gross Profit % | 48% | 51% | 53% | 56% | 54% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $72M | $160M | $340M | $476M | $28M |
Dep. & Amort. | $247M | $318M | $344M | $339M | $385M |
Def. Tax | -$55M | $37M | $101M | $142M | -$45M |
Stock Comp. | $9.9M | $26M | $30M | $34M | $36M |
Chg. in WC | -$43M | -$60M | -$54M | -$92M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $25M | $13M | $7.4M | $11M | $9M |
ST Investments | $0 | $0 | $0 | $9.1M | $0 |
Cash & ST Inv. | $25M | $13M | $7.4M | $11M | $9M |
Receivables | $331M | $351M | $410M | $451M | $430M |
Inventory | $22M | $33M | $41M | $47M | $47M |
WillScot reported 2024 revenue of $2.4 billion and adjusted EBITDA of $1.063 billion, achieving record levels despite challenging end markets.
The company introduced a quarterly cash dividend of $0.07 per share, reflecting confidence in its cash flow resilience and strategic growth outlook.
For 2025, WillScot provided guidance of $2.375 billion in revenue and $1.045 billion in adjusted EBITDA, with expectations of modest top-line growth in the second half of the year.
Investments in new product categories like cold storage, clear span structures, and perimeter solutions are expected to drive incremental growth, with a focus on commercial execution and operational excellence.
Free cash flow for 2025 is projected at approximately $500 million, with increased CapEx and federal cash taxes as key factors impacting year-over-year margins.