Biggest changeYears Ended December 31, 2023 vs. 2022 Change 2022 vs 2021 Change 2023 2022 2021 Revenues: Leasing and services revenue: Leasing $ 1,833,935 $ 1,621,690 $ 1,252,490 $ 212,245 $ 369,200 Delivery and installation 437,179 429,152 321,129 8,027 108,023 Sales revenue: New units 48,129 40,338 46,993 7,791 (6,655) Rental units 45,524 51,443 52,368 (5,919) (925) Total revenues 2,364,767 2,142,623 1,672,980 222,144 469,643 Costs: Costs of leasing and services: Leasing 398,467 376,868 282,576 21,599 94,292 Delivery and installation 317,117 322,636 267,533 (5,519) 55,103 Costs of sales: New units 26,439 24,011 31,348 2,428 (7,337) Rental units 23,141 26,907 28,030 (3,766) (1,123) Depreciation of rental equipment 265,733 256,719 218,790 9,014 37,929 Gross profit 1,333,870 1,135,482 844,703 198,388 290,779 Expenses: Selling, general and administrative 596,090 567,407 480,407 28,683 87,000 Other depreciation and amortization 72,921 62,380 61,777 10,541 603 Currency losses, net 6,754 886 427 5,868 459 Other (income) expense, net (15,354) (6,673) 1,715 (8,681) (8,388) Operating income 673,459 511,482 300,377 161,977 211,105 Interest expense 205,040 146,278 116,358 58,762 29,920 Fair value loss on common stock warrant liabilities — — 26,597 — (26,597) Loss on extinguishment of debt — — 5,999 — (5,999) Income from continuing operations before income tax 468,419 365,204 151,423 103,215 213,781 Income tax expense from continuing operations 126,575 88,863 36,528 37,712 52,335 Income from continuing operations 341,844 276,341 114,895 65,503 161,446 Discontinued operations: Income from discontinued operations before income tax 4,003 63,468 58,267 (59,465) 5,201 Income tax expense from discontinued operations 45,468 35,725 13,018 9,743 22,707 Gain on sale of discontinued operations 176,078 35,456 — 140,622 35,456 Income from discontinued operations 134,613 63,199 45,249 71,414 17,950 Net income $ 476,457 $ 339,540 $ 160,144 $ 136,917 $ 179,396 44 Cash Flow Data: Net cash from operating activities $ 761,240 $ 744,658 $ 539,902 $ 16,582 $ 204,756 Net cash from investing activities $ (350,003) $ (309,333) $ (384,047) $ (40,670) $ 74,714 Net cash from financing activities $ (418,935) $ (429,368) $ (167,887) $ 10,433 $ (261,481) Other Financial Data: Adjusted EBITDA from continuing operations (a) $ 1,061,465 $ 883,874 $ 649,604 $ 177,591 $ 234,270 Adjusted EBITDA from discontinued operations (a) 4,124 85,750 90,789 (81,626) (5,039) Adjusted EBITDA from continuing and discontinued operations (a) $ 1,065,589 $ 969,624 $ 740,393 $ 95,965 $ 229,231 Free Cash Flow (a) $ 576,589 $ 330,334 $ 303,027 $ 246,255 $ 27,307 Adjusted Gross Profit (a) $ 1,599,603 $ 1,392,201 $ 1,063,493 $ 207,402 $ 328,708 Net CAPEX (a) $ 184,651 $ 414,324 $ 236,875 $ (229,673) $ 177,449 Balance Sheet Data (end of year): Cash and cash equivalents $ 10,958 $ 7,390 $ 6,393 $ 3,568 $ 997 Rental equipment, net $ 3,381,315 $ 3,077,287 $ 2,777,800 $ 304,028 $ 299,487 Total assets $ 6,137,915 $ 5,827,651 $ 5,773,599 $ 310,264 $ 54,052 Long-term debt $ 3,538,516 $ 3,063,042 $ 2,671,831 $ 475,474 $ 391,211 Total shareholders’ equity $ 1,261,250 $ 1,565,300 $ 1,996,763 $ (304,050) $ (431,463) (a) WillScot Mobile Mini presen ts Adjusted EBITDA, F ree Cash Flow, Adjusted Gross Profit and Net CAPEX, which are measurements not calculated in accordance with GAAP and are defined below in the section "Reconciliation of non-GAAP Financial Measures," because they are key metrics used by management to assess financial performance.
Biggest changeYears Ended December 31, 2024 vs. 2023 Change (in thousands, except share data) 2024 2023 Revenues: Leasing and services revenue: Leasing $ 1,839,875 $ 1,833,935 $ 5,940 Delivery and installation 418,881 437,179 (18,298) Sales revenue: New units 74,499 48,129 26,370 Rental units 62,463 45,524 16,939 Total revenues 2,395,718 2,364,767 30,951 Costs: Costs of leasing and services: Leasing 385,078 398,467 (13,389) Delivery and installation 328,880 317,117 11,763 Costs of sales: New units 45,554 26,439 19,115 Rental units 32,224 23,141 9,083 Depreciation of rental equipment 302,143 265,733 36,410 Gross profit 1,301,839 1,333,870 (32,031) Other operating expenses: Selling, general and administrative 630,705 596,090 34,615 Other depreciation and amortization 82,829 72,921 9,908 Termination fee 180,000 — 180,000 Impairment loss on intangible asset 132,540 — 132,540 Restructuring costs 8,559 — 8,559 Currency losses, net 593 6,754 (6,161) Other expense (income), net 2,698 (15,354) 18,052 Operating income 263,915 673,459 (409,544) Interest expense, net 227,311 205,040 22,271 Income from continuing operations before income tax 36,604 468,419 (431,815) Income tax expense from continuing operations 8,475 126,575 (118,100) Income from continuing operations 28,129 341,844 (313,715) Discontinued operations: Income from discontinued operations before income tax — 4,003 (4,003) Income tax expense from discontinued operations — 45,468 (45,468) Gain on sale of discontinued operations — 176,078 (176,078) Income from discontinued operations — 134,613 (134,613) Net income $ 28,129 $ 476,457 $ (448,328) Earnings per share from continuing operations - basic $ 0.15 $ 1.72 $ (1.57) Earnings per share from continuing operations - diluted $ 0.15 $ 1.69 $ (1.54) Weighted average shares - basic 188,101,693 198,554,885 (10,453,192) Weighted average shares - diluted 190,292,256 201,849,836 (11,557,580) 40 Cash Flow Data: Net cash from operating activities $ 561,644 $ 761,240 $ (199,596) Net cash from investing activities $ (362,348) $ (350,003) $ (12,345) Net cash from financing activities $ (200,119) $ (418,935) $ 218,816 Other Financial Data: Adjusted EBITDA from continuing operations (a) $ 1,063,160 $ 1,061,465 $ 1,695 Capital expenditures for rental equipment $ (280,857) $ (226,976) $ (53,881) Net CAPEX (a) $ (233,428) $ (184,651) $ (48,777) Adjusted Free Cash Flow (a) $ 553,937 $ 576,589 $ (22,652) Balance Sheet Data (end of year): Cash and cash equivalents $ 9,001 $ 10,958 $ (1,957) Rental equipment, net $ 3,377,939 $ 3,381,315 $ (3,376) Total assets $ 6,034,911 $ 6,137,915 $ (103,004) Long-term debt $ 3,683,502 $ 3,538,516 $ 144,986 Total shareholders’ equity $ 1,018,593 $ 1,261,250 $ (242,657) (a) WillScot presen ts Adjusted EBITDA from continuing operations, Net CAPEX, and Adjusted F ree Cash Flow, which are measurements not calculated in accordance with GAAP and are defined and reconciled below in the section "Reconciliation of Non-GAAP Financial Measures," because they are key metrics used by management to assess financial performance.