
Americold Realty (COLD) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
629.0M
Gross Profit
205.8M
32.73%
Operating Income
47.6M
7.57%
Net Income
-16.5M
-2.62%
EPS (Diluted)
$-0.06
Balance Sheet Metrics
Total Assets
7.8B
Total Liabilities
4.6B
Shareholders Equity
3.2B
Debt to Equity
1.43
Cash Flow Metrics
Operating Cash Flow
95.8M
Free Cash Flow
-82.3M
Revenue & Profitability Trend
Americold Realty Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.7B | 2.7B | 2.9B | 2.7B | 2.0B |
Cost of Goods Sold | 1.8B | 1.9B | 2.2B | 2.1B | 1.4B |
Gross Profit | 846.7M | 770.6M | 696.0M | 629.8M | 551.5M |
Gross Margin % | 31.8% | 28.8% | 23.9% | 23.2% | 27.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 255.1M | 227.7M | 228.8M | 182.1M | 144.7M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 255.1M | 227.7M | 228.8M | 182.1M | 144.7M |
Operating Income | 230.8M | 189.2M | 139.1M | 127.9M | 190.9M |
Operating Margin % | 8.7% | 7.1% | 4.8% | 4.7% | 9.6% |
Non-Operating Items | |||||
Interest Income | 5.0M | 2.4M | 1.6M | 841.0K | 1.2M |
Interest Expense | 135.3M | 140.1M | 116.1M | 99.2M | 91.5M |
Other Non-Operating Income | -203.6M | -379.6M | -54.5M | -59.3M | -80.5M |
Pre-tax Income | -103.2M | -328.1M | -29.9M | -30.6M | 17.6M |
Income Tax | -8.4M | -2.3M | -18.8M | -1.6M | -6.9M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | -39.3% |
Net Income | -94.7M | -336.3M | -19.5M | -30.3M | 24.6M |
Net Margin % | -3.6% | -12.6% | -0.7% | -1.1% | 1.2% |
Key Metrics | |||||
EBITDA | 596.1M | 546.1M | 468.6M | 449.0M | 402.8M |
EPS (Basic) | $-0.33 | $-1.22 | $-0.07 | $-0.12 | $0.11 |
EPS (Diluted) | $-0.33 | $-1.22 | $-0.07 | $-0.12 | $0.11 |
Basic Shares Outstanding | 284782000 | 275773000 | 269565000 | 259056000 | 203255000 |
Diluted Shares Outstanding | 284782000 | 275773000 | 269565000 | 259056000 | 203255000 |
Income Statement Trend
Americold Realty Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 47.7M | 60.4M | 53.1M | 83.0M | 621.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 386.9M | 426.0M | 430.0M | 380.0M | 324.2M |
Inventory | 7.4M | 30.7M | 29.3M | 27.0M | 21.5M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 530.1M | 575.4M | 551.0M | 517.0M | 1.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 326.5M | 505.0M | 479.6M | 523.9M | 401.2M |
Goodwill | 2.4B | 2.5B | 3.0B | 3.1B | 2.4B |
Intangible Assets | 838.7M | 897.4M | 925.2M | 981.0M | 797.4M |
Long-term Investments | 29.9M | 15.5M | 23.5M | 2.0M | 0 |
Other Non-Current Assets | 165.9M | 89.6M | 67.3M | 61.4M | 6.6M |
Total Non-Current Assets | 7.2B | 7.3B | 7.6B | 7.7B | 6.8B |
Total Assets | 7.7B | 7.9B | 8.1B | 8.2B | 7.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 221.6M | 201.1M | 215.3M | 223.9M | 179.0M |
Short-term Debt | 255.1M | 392.2M | 500.1M | 399.3M | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | 9.6M |
Total Current Liabilities | 844.5M | 956.3M | 1.1B | 951.4M | 414.2M |
Non-Current Liabilities | |||||
Long-term Debt | 3.4B | 3.1B | 3.1B | 3.0B | 3.2B |
Deferred Tax Liabilities | 115.8M | 135.8M | 135.1M | 169.2M | 220.5M |
Other Non-Current Liabilities | 7.4M | - | - | - | - |
Total Non-Current Liabilities | 3.6B | 3.3B | 3.3B | 3.2B | 3.6B |
Total Liabilities | 4.4B | 4.2B | 4.3B | 4.2B | 4.0B |
Equity | |||||
Common Stock | 2.8M | 2.8M | 2.7M | 2.7M | 2.5M |
Retained Earnings | -2.3B | -2.0B | -1.4B | -1.2B | -895.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.3B | 3.6B | 3.8B | 4.0B | 3.8B |
Key Metrics | |||||
Total Debt | 3.7B | 3.5B | 3.6B | 3.4B | 3.2B |
Working Capital | -314.4M | -380.8M | -506.7M | -434.4M | 599.6M |
Balance Sheet Composition
Americold Realty Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -94.7M | -336.3M | -19.5M | -30.3M | 24.6M |
Depreciation & Amortization | 360.8M | 353.7M | 331.4M | 319.8M | 216.0M |
Stock-Based Compensation | 28.2M | 23.6M | 27.1M | 23.9M | 17.9M |
Working Capital Changes | -80.3M | -70.4M | -124.3M | -105.2M | -17.2M |
Operating Cash Flow | 234.0M | 7.9M | 246.0M | 262.9M | 232.7M |
Investing Activities | |||||
Capital Expenditures | -300.1M | -322.2M | -318.2M | -490.9M | -322.2M |
Acquisitions | -13.0M | -34.9M | -30.3M | -748.3M | -1.9B |
Investment Purchases | - | - | 0 | 0 | -922.4M |
Investment Sales | - | - | 0 | 0 | 880.4M |
Investing Cash Flow | -313.2M | -357.1M | -348.5M | -1.2B | -2.2B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -252.1M | -242.2M | -238.7M | -227.5M | -167.1M |
Debt Issuance | 500.0M | 0 | 470.0M | 50.0M | 1.1B |
Debt Repayment | -1.2B | -889.6M | -725.2M | -652.2M | -807.6M |
Financing Cash Flow | -1.1B | -838.8M | -398.4M | 18.5M | 1.7B |
Free Cash Flow | 102.4M | 35.9M | -23.0M | -218.8M | -108.7M |
Net Change in Cash | -1.1B | -1.2B | -500.9M | -946.2M | -320.3M |
Cash Flow Trend
Americold Realty Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-44.61
Forward P/E
32.28
Price to Book
1.36
Price to Sales
1.62
PEG Ratio
0.43
Profitability Ratios
Profit Margin
-2.09%
Operating Margin
7.17%
Return on Equity
-1.66%
Return on Assets
1.50%
Financial Health
Current Ratio
0.84
Debt to Equity
133.89
Beta
0.82
Per Share Data
EPS (TTM)
$-0.19
Book Value per Share
$10.94
Revenue per Share
$9.18
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cold | 4.2B | -44.61 | 1.36 | -1.66% | -2.09% | 133.89 |
Prologis | 102.8B | 29.85 | 1.95 | 6.37% | 38.69% | 61.59 |
Public Storage | 50.4B | 31.34 | 10.04 | 18.92% | 38.06% | 110.17 |
Lineage Logistics | 10.0B | -10.83 | 1.06 | -8.17% | -10.57% | 83.74 |
Rexford Industrial | 9.7B | 29.44 | 1.07 | 3.75% | 32.18% | 36.51 |
CubeSmart | 9.1B | 24.25 | 3.22 | 13.04% | 34.20% | 118.36 |
Financial data is updated regularly. All figures are in the company's reporting currency.