Willscot Mobile Statements
WS
Willscot Mobile Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
604.59
100
277.47
45.9
327.12
54.1
—
0
171.54
28.4
190.6
31.5
136.52
22.6
-55.506
-9.2
—
0
71.76
11.9
-13.929
-2.3
85.689
14.2
0.452
189.68
587.18
100
270.29
46
316.89
54
—
0
164.69
28
183.24
31.2
133.65
22.8
-56.665
-9.7
—
0
73.358
12.5
17.118
2.9
56.24
9.6
0.291
193.07
612.38
100
269.2
44
343.18
56
—
0
142.94
23.3
162.67
26.6
180.51
29.5
-58.994
-9.6
—
0
118.05
19.3
31.72
5.2
86.328
14.1
0.445
194.02
604.8
100
265.1
43.8
339.7
56.2
—
0
151.2
25
160.7
26.6
179
29.6
-53.9
-8.9
—
0
124.3
20.6
32.8
5.4
91.5
15.1
0.46
199.3
582.1
100
254.2
43.7
327.9
56.3
—
0
144.6
24.8
159.1
27.3
168.7
29
-47.2
-8.1
—
0
119.3
20.5
31.6
5.4
87.7
15.1
0.43
204.3
565.5
100
242.3
42.8
323.1
57.1
—
0
147
26
160.8
28.4
162.3
28.7
-51.7
-9.1
—
0
106.8
18.9
30.5
5.4
210.9
37.3
1
209.7
510.3
100
233.4
45.7
276.9
54.3
—
0
119.6
23.4
132.1
25.9
144.8
28.4
-44.5
-8.7
—
0
97.9
19.2
21.8
4.3
86.4
16.9
0.4
213.8
578
100
280.1
48.5
297.9
51.5
—
0
136.2
23.6
149.3
25.8
148.6
25.7
-38.2
-6.6
—
0
106.5
18.4
28.3
4.9
128.6
22.2
0.59
217.9
522.9
100
247.7
47.4
275.2
52.6
—
0
144.9
27.7
156.1
29.9
119.1
22.8
-33
-6.3
—
0
80.9
15.5
20.8
4
73.4
14
0.32
227.5
451.2
100
217.1
48.1
234.1
51.9
—
0
134
29.7
148.2
32.8
85.9
19
-30.7
-6.8
—
0
51.1
11.3
12.1
2.7
51.2
11.3
0.22
229
377.3
100
183.8
48.7
193.6
51.3
—
0
102.4
27.1
114
30.2
79.6
21.1
-28.8
-7.6
—
0
43.8
11.6
-4.2
-1.1
74.2
19.7
0.32
228.9
461
100
221.8
48.1
239.2
51.9
—
0
119.1
25.8
137.1
29.7
102.2
22.2
-29.1
-6.3
—
0
62.4
13.5
5.2
1.1
61.1
13.3
0.25
231.9
409.3
100
210.7
51.5
198.5
48.5
—
0
105.2
25.7
122.9
30
75.6
18.5
-28.8
-7.04
0.6
0.1
30.3
7.4
16.6
4.1
20.4
5
0.08
233.8
425.3
100
211.9
49.8
213.4
50.2
—
0
109.2
25.7
125.6
29.5
87.8
20.6
-30
-7.05
-27.2
-6.4
14.9
3.5
10.5
2.5
4.4
1
0.02
234.7
343
100
160.3
46.7
182.7
53.3
—
0
102
29.7
114.4
33.4
68.3
19.9
-29.1
-8.5
-42.6
-12.4
-1.8
-0.5
10.1
2.9
3.9
1.1
0.01
229.1
417.3
100
207.8
49.8
209.6
50.2
—
0
103.8
24.9
119.7
28.7
89.8
21.5
-32.6
-7.8
-22.3
-5.3
-72.7
-17.4
-66.7
-16
-6.1
-1.5
-0.03
226.6
256.9
100
146.9
57.2
110
42.8
—
0
61.5
23.9
63.4
24.7
46.6
18.1
-28.1
-10.9
-27
-10.5
-14.4
-5.6
-0.3
-0.1
-15.5
-6.03
-0.14
110.7
255.8
100
149.6
58.5
106.2
41.5
—
0
63.9
25
67.2
26.3
39
15.2
-29.2
-11.4
95.3
37.3
92.4
36.1
0.8
0.3
91.8
35.9
0.81
112.7
278
100
168.9
60.8
109.2
39.3
—
0
62.3
22.4
66.6
24
42.6
15.3
-29.4
-10.6
-109.6
-39.4
-100.9
-36.3
2.6
0.9
-101.6
-36.5
-0.93
108.8
268.2
100
168.9
63
99.3
37
—
0
59.5
22.2
62
23.1
37.3
13.9
-30.2
-11.3
—
0
-0.2
-0.07
-1.2
-0.4
0.7
0.3
0.01
112
263.7
100
162.2
61.5
101.5
38.5
—
0
62.1
23.5
63.9
24.2
37.7
14.3
-31.3
-11.9
—
0
-12.6
-4.8
-1.2
-0.5
-10.6
-4.02
-0.1
108.7
253.7
100
150.4
59.3
103.3
40.7
—
0
63.2
24.9
64.9
25.6
38.4
15.1
-30.8
-12.1
—
0
-9.7
-3.8
0.4
0.2
-9.3
-3.7
-0.09
108.5
257.4
100
154.5
60
102.9
40
—
0
90
35
96
37.3
6.9
2.7
-32.4
-12.6
—
0
-35.4
-13.8
-9.1
-3.5
-11.7
-4.5
-0.11
102.3
218.9
100
138
63
80.9
37
—
0
71.9
32.8
75
34.3
5.9
2.7
-43
-19.6
—
0
-43.2
-19.7
-6.5
-3
-33.5
-15.3
-0.37
90.7
140.3
100
85.7
61.1
54.6
38.9
—
0
47.7
34
47.7
34
6.9
4.9
-12.8
-9.1
—
0
-6.3
-4.5
-2.1
-1.5
0.2
0.1
—
82.2
134.8
100
83.8
62.2
50.9
37.8
—
0
45.2
33.5
44.9
33.3
6.1
4.5
-12.7
-9.4
—
0
-7.3
-5.4
-0.1
-0.07
-6.2
-4.6
-0.08
77.2
445.9
280.4
165.6
—
160.1
171.6
-6.1
-94.2
-2.5
-165.6
24.8
-147.9
-7.46
19.8
116.2
74.9
41.3
—
36.1
39
2.3
-22.1
—
-21.1
-7.6
-8.4
-0.57
14.5
110.1
70.5
39.6
—
31.7
34
5.6
-19.9
—
-15
-5.3
-5.9
-0.4
14.5
99.3
61.4
37.9
—
32.8
34.8
3.1
-20.1
—
-17.3
-4.9
-10.2
-0.7
14.5
426.6
—
—
—
138.6
429.3
-2.6
—
-85.3
-87.9
-24.5
-31.2
-2.29
13.6
—
—
—
—
0.1
0.1
-0.1
—
0.3
0.2
—
0.2
—
62.5
—
—
—
—
0.1
0.1
-0.1
—
0.3
0.1
—
0.1
—
62.5
—
—
—
—
0.3
0.3
-0.3
—
0.2
—
—
—
—
14.9
—
—
—
—
0.1
0.1
-0.1
—
0.1
—
—
—
—
62.5
—
—
—
—
—
—
—
—
—
—
—
—
—
62.5