Willscot Holdings Corp balance sheet
At the end of fiscal 2025, Willscot Holdings Corp had total assets of $5.82bn, total liabilities of $4.96bn and shareholders' equity of $856m. It held $14.6m in cash against $3.59bn of debt: net debt of $3.57bn.
Balance sheet
| Fiscal year | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 9 | 6 | 9 | 9 | 3 | 25 | 6 | 7 | 11 | 9 | 15 | 18 |
| Receivables | — | 71 | 95 | 207 | 248 | 331 | 351 | 410 | 451 | 430 | 395 | 422 |
| Inventory | — | 9 | 10 | 16 | 15 | 24 | 30 | 41 | 47 | 47 | 46 | 49 |
| Total current assets | 1 | 138 | 128 | 256 | 293 | 422 | 483 | 521 | 569 | 558 | 525 | 557 |
| Goodwill | 62 | 57 | 29 | 247 | 235 | 962 | 1,014 | 1,011 | 1,177 | 1,201 | 1,258 | 1,257 |
| Total assets | 501 | 1,699 | 1,411 | 2,752 | 2,898 | 5,572 | 5,774 | 5,828 | 6,138 | 6,035 | 5,816 | 5,866 |
| Accounts payable | — | 33 | 57 | 90 | 110 | 107 | 103 | 109 | 86 | 97 | 110 | 152 |
| Deferred revenue (current) | — | 29 | 37 | 72 | 83 | 135 | 152 | 204 | 225 | 251 | 237 | 251 |
| Total current liabilities | 0 | 173 | 156 | 269 | 320 | 449 | 518 | 562 | 562 | 585 | 611 | 687 |
| Short-term debt | — | — | — | — | 0 | — | — | — | — | — | — | — |
| Long-term debt | — | 656 | 625 | 1,675 | 1,633 | 2,454 | 2,672 | 3,063 | 3,539 | 3,684 | 3,557 | 3,462 |
| Total debt | 0 | 658 | 627 | 1,676 | 1,633 | 2,470 | 2,684 | 3,076 | 3,557 | 3,708 | 3,588 | 3,495 |
| Total liabilities | 20 | 1,676 | 926 | 2,050 | 2,342 | 3,508 | 3,777 | 4,262 | 4,877 | 5,016 | 4,960 | 4,955 |
| Shareholders' equity | 5 | 23 | 436 | 638 | 491 | 2,064 | 1,997 | 1,565 | 1,261 | 1,019 | 856 | 911 |
| Non-controlling interests and other (assets − liabilities − equity) | 476 | — | 49 | 64 | 65 | — | — | — | — | — | — | — |
| Net debt (negative = net cash) | −9 | 651 | 618 | 1,668 | 1,630 | 2,445 | 2,677 | 3,069 | 3,546 | 3,699 | 3,574 | 3,477 |
| Shares outstanding | — | — | — | — | — | — | 224m | 208m | 190m | 184m | 181m | 181m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 446 | 430 | 401 | 414 | 404 | 395 | 397 | 422 |
| Inventory | 53 | 47 | 48 | 47 | 43 | 46 | 46 | 49 |
| Total current assets | 578 | 558 | 518 | 530 | 520 | 525 | 530 | 557 |
| Goodwill | 1,177 | 1,201 | 1,202 | 1,257 | 1,257 | 1,258 | 1,257 | 1,257 |
| Total assets | 6,037 | 6,035 | 5,962 | 6,105 | 6,105 | 5,816 | 5,811 | 5,866 |
| Accounts payable | 108 | 97 | 94 | 116 | 109 | 110 | 142 | 152 |
| Deferred revenue (current) | 250 | 251 | 241 | 240 | 248 | 237 | 245 | 251 |
| Total current liabilities | 639 | 585 | 621 | 656 | 660 | 611 | 670 | 687 |
| Long-term debt | 3,608 | 3,684 | 3,597 | 3,673 | 3,590 | 3,557 | 3,482 | 3,462 |
| Total debt | 3,608 | 3,684 | 3,597 | 3,673 | 3,590 | 3,557 | 3,482 | 3,462 |
| Total liabilities | 4,983 | 5,016 | 4,950 | 5,070 | 5,045 | 4,960 | 4,940 | 4,955 |
| Shareholders' equity | 1,054 | 1,019 | 1,011 | 1,035 | 1,060 | 856 | 871 | 911 |
| Shares outstanding | 187m | 184m | 183m | 182m | 182m | 181m | 181m | 181m |
Compare with peers
- Corecivic, Inc. balance sheet
- Unifirst Corp balance sheet
- Openlane, Inc. balance sheet
- Vestis Corp balance sheet
- Healthcare Services Group Inc balance sheet
Head to head: CXW vs WSCUNF vs WSCOPLN vs WSCHCSG vs WSC
More: Diversified Support Services stocks compared, Industrials sector, rankings of US companies