WillScot Mobile Mini Holdings Corp.
WillScot Mobile Mini Holdings Corp. provides work space and portable storage solutions in the United States, Canada, Mexico, and the United Kingdom. The company leases modular space and portable storage units to customers in the commercial and industrial…
Rental & Leasing Services
US, Phoenix [HQ]
Cash Flow Statements
9 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Cash Flow (OCF) | 119.00 | - - | -1.00 | 37.00 | 172.00 | 304.00 | 539.00 | 744.00 | 761.00 | |
| Operating Cash (Net) | 119.00 | - - | -1.00 | 37.00 | 172.00 | 304.00 | 539.00 | 744.00 | 761.00 | |
| Accounts Receivable | 8.00 | -4.00 | -20.00 | -36.00 | -63.00 | -26.00 | -105.00 | -94.00 | -76.00 | |
| Accounts Payable | 3.00 | - - | 39.00 | -14.00 | 4.00 | -16.00 | 27.00 | 9.00 | -14.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 15.00 | - - | -23.00 | -15.00 | -38.00 | -43.00 | -60.00 | -53.00 | -91.00 | |
| Other WC | 5.00 | - - | -43.00 | 37.00 | 19.00 | -3.00 | 26.00 | 43.00 | 2.00 | |
| Investing Activities | ||||||||||
| Used Cash (Net) | -193.00 | -1.00 | -392.00 | -1,217.00 | -152.00 | -125.00 | -384.00 | -309.00 | -350.00 | |
| Capital Expenditure | -184.00 | -71.00 | -116.00 | -165.00 | -213.00 | -188.00 | -308.00 | -486.00 | -249.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | - - | -7.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | -169.00 | |
| Property, Plant, Equipment (P&PE) | -184.00 | -71.00 | -116.00 | -165.00 | -213.00 | -188.00 | -308.00 | -486.00 | -249.00 | |
| Acquisitions (Net) | - - | 29.00 | -237.00 | -1,083.00 | 60.00 | 17.00 | -147.00 | 104.00 | -157.00 | |
| Other Investing Activities | -8.00 | -1.00 | -39.00 | 31.00 | 18.00 | 46.00 | 72.00 | 72.00 | 233.00 | |
| Financing Activities | ||||||||||
| Used Cash (Net) | -76.00 | -31.00 | -396.00 | -1,180.00 | -26.00 | -158.00 | -167.00 | -429.00 | -418.00 | |
| Debt Repayment | -154.00 | -31.00 | -1,380.00 | -143.00 | -568.00 | -2,816.00 | -529.00 | -631.00 | -1,491.00 | |
| Dividends Paid | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | 1 | 32 | 371 | 763 | 818 | |
| Issued | - - | - - | - - | 147.00 | - - | 10.00 | 7.00 | 11.00 | - - | |
| Repurchased | - - | - - | - - | - - | - - | -21.00 | -363.00 | -751.00 | -818.00 | |
| Other Financing Activities | 230.00 | -2.00 | 1,777.00 | 1,176.00 | 543.00 | 2,690.00 | 1,446.00 | 942.00 | 3,795.00 | |
| Cash Balances | ||||||||||
| Begin of Period | 6.00 | 1.00 | 6.00 | 9.00 | 8.00 | 3.00 | 24.00 | 12.00 | 17.00 | |
| End of Period | 9.00 | - - | 9.00 | 8.00 | 3.00 | 24.00 | 12.00 | 17.00 | 10.00 | |
| Change | 3.00 | - - | 3.00 | - - | -5.00 | 21.00 | -12.00 | 5.00 | -6.00 | |
| Non-Cash Balances | ||||||||||
| Depreciation and Amortization | 136.00 | 78.00 | 107.00 | 136.00 | 189.00 | 246.00 | 318.00 | 343.00 | 338.00 | |
| Stock Based Compensation | - - | - - | 2.00 | - - | 6.00 | 9.00 | 26.00 | 29.00 | 34.00 | |
| Other | -57.00 | 268.00 | 48.00 | 6.00 | 29.00 | 74.00 | 58.00 | -14.00 | -138.00 | |
| Highlighted metrics | ||||||||||
| Free Cash Flow (FCF) | -64.00 | -70.00 | -117.00 | -128.00 | -40.00 | 115.00 | 230.00 | 257.00 | 512.00 | |
| Cash Conversion Cycle (CCC) | - - | - - | 18.00 | 41.00 | 31.00 | 45.00 | 43.00 | 45.00 | 55.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | 1.00 | - - | - - | - - |