Americold Realty Trust(NYSE:COLD)

Americold is the world's largest publicly traded REIT focused on the ownership, operation, acquisition and development of temperature-controlled warehouses. Based in Atlanta, Georgia, Americold owns and operates 185 temperature-controlled warehouses, with over 1 billion refrigerated cubic feet of st...
Website: http://www.americold.com
Founded: 1997
Full Time Employees: 12,600
CEO: Fred W. Boehler
Sector: Real Estate
Industry: REIT-Industrial
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||
rent, storage, and warehouse services | 600,675,000 | 607,014,000 | 594,070,000 | 575,357,000 | 606,465,000 | 612,181,000 | 600,387,000 | 248,359,750 | 365,593,000 | 338,231,000 | 289,615,000 | ||||||||||||||||||||||
transportation services | 48,297,000 | 47,843,000 | 48,097,000 | 43,993,000 | 49,875,000 | 51,764,000 | 50,637,000 | 56,853,000 | 57,878,000 | 55,642,000 | 58,072,000 | 68,078,000 | 76,190,000 | 76,367,000 | 81,891,000 | 78,910,000 | 78,041,000 | 78,979,000 | 78,800,000 | 76,272,000 | 37,329,000 | 34,096,000 | 34,861,000 | 35,917,000 | 35,571,000 | 35,685,000 | 36,492,000 | 37,096,000 | 41,363,000 | 40,193,000 | 38,889,000 | 38,345,000 | |
third-party managed services | 9,481,000 | 8,808,000 | 8,581,000 | 9,630,000 | 10,095,000 | 10,226,000 | 9,931,000 | 10,417,000 | 9,151,000 | 9,692,000 | 10,368,000 | 13,359,000 | 46,624,000 | 82,436,000 | 83,486,000 | 85,860,000 | 84,284,000 | 87,782,000 | 72,173,000 | 73,072,000 | 78,538,000 | 75,338,000 | 72,954,000 | 64,921,000 | 64,442,000 | 62,846,000 | 61,515,000 | 64,136,000 | 66,852,000 | 62,551,000 | 65,755,000 | 63,876,000 | |
total revenues | 658,453,000 | 663,665,000 | 650,748,000 | 628,980,000 | 666,435,000 | 674,171,000 | 660,955,000 | 664,980,000 | 679,291,000 | 667,939,000 | 649,610,000 | 676,489,000 | 721,504,000 | 757,780,000 | 729,756,000 | 705,695,000 | 716,480,000 | 708,808,000 | 654,707,000 | 634,795,000 | 523,678,000 | 497,458,000 | 482,522,000 | 484,069,000 | 485,984,000 | 466,182,000 | 438,460,000 | 393,079,000 | 415,817,000 | 402,010,000 | 394,667,000 | 391,141,000 | |
yoy | -1.20% | -1.56% | -1.54% | -5.41% | -1.89% | 0.93% | 1.75% | -1.70% | -5.85% | -11.86% | -10.98% | -4.14% | 0.70% | 6.91% | 11.46% | 11.17% | 36.82% | 42.49% | 35.68% | 31.14% | 7.76% | 6.71% | 10.05% | 23.15% | 16.87% | 15.96% | 11.10% | 0.50% | |||||
qoq | -0.79% | 1.98% | 3.46% | -5.62% | -1.15% | 2.00% | -0.61% | -2.11% | 1.70% | 2.82% | -3.97% | -6.24% | -4.79% | 3.84% | 3.41% | -1.51% | 1.08% | 8.26% | 3.14% | 21.22% | 5.27% | 3.10% | -0.32% | -0.39% | 4.25% | 6.32% | 11.55% | -5.47% | 3.43% | 1.86% | 0.90% | ||
operating expenses: | |||||||||||||||||||||||||||||||||
rent, storage, and warehouse services cost of operations | 393,797,000 | 412,031,000 | 393,065,000 | 378,772,000 | 405,038,000 | 413,557,000 | 395,856,000 | 168,848,750 | 252,185,000 | 224,414,000 | 198,796,000 | 204,967,000 | 203,587,000 | 196,877,000 | 196,947,000 | ||||||||||||||||||
transportation services cost of operations | 40,783,000 | 40,107,000 | 39,355,000 | 36,739,000 | 42,165,000 | 43,323,000 | 41,787,000 | 45,331,000 | 46,966,000 | 45,983,000 | 48,263,000 | 56,418,000 | 61,738,000 | 65,531,000 | 68,306,000 | 70,381,000 | 70,869,000 | 72,728,000 | 69,550,000 | 69,569,000 | 32,286,000 | 29,909,000 | 30,089,000 | 31,112,000 | 30,706,000 | 31,045,000 | 32,286,000 | 32,740,000 | 36,956,000 | 36,045,000 | 35,303,000 | 34,751,000 | |
third-party managed services cost of operations | 7,019,000 | 6,499,000 | 6,672,000 | 7,621,000 | 8,042,000 | 8,073,000 | 7,829,000 | 8,234,000 | 7,330,000 | 8,063,000 | 8,968,000 | 12,280,000 | 45,177,000 | 78,776,000 | 79,765,000 | 82,359,000 | 80,946,000 | 83,231,000 | 70,480,000 | 68,690,000 | 76,771,000 | 71,945,000 | 69,655,000 | 61,152,000 | 61,327,000 | 60,263,000 | 58,711,000 | 60,877,000 | 63,281,000 | 58,997,000 | 61,896,000 | 60,099,000 | |
depreciation and amortization | 99,895,000 | 88,023,000 | 90,462,000 | 88,982,000 | 89,711,000 | 89,362,000 | 89,649,000 | 92,095,000 | 94,099,000 | 89,728,000 | 84,892,000 | 85,024,000 | 82,467,000 | 83,669,000 | 82,690,000 | 82,620,000 | 87,601,000 | 70,569,000 | 84,459,000 | 77,211,000 | |||||||||||||
selling, general, and administrative | 62,350,000 | 70,982,000 | 66,907,000 | 69,235,000 | 66,576,000 | 63,663,000 | 59,453,000 | ||||||||||||||||||||||||||
acquisition, cyber incident, and other | 26,201,000 | 29,052,000 | 23,226,000 | 25,414,000 | 33,144,000 | 26,014,000 | 3,013,000 | ||||||||||||||||||||||||||
impairment of long-lived assets | 1,325,750 | 77,000 | 5,226,000 | 1,784,000 | 1,528,000 | 1,954,000 | 2,615,000 | 3,667,000 | 930,000 | 12,555,000 | 747,000 | ||||||||||||||||||||||
net loss from sale of real estate | 55,941,000 | 143,000 | |||||||||||||||||||||||||||||||
total operating expenses | 727,782,000 | 646,914,000 | 613,153,000 | 606,763,000 | 677,802,000 | 643,992,000 | 597,587,000 | 623,149,000 | 873,612,000 | 634,939,000 | 628,943,000 | 644,140,000 | 688,460,000 | 734,610,000 | 706,091,000 | 697,704,000 | 712,285,000 | 677,273,000 | 631,802,000 | 620,569,000 | 496,907,000 | 460,001,000 | 425,977,000 | 436,391,000 | 439,405,000 | 426,797,000 | 409,375,000 | 376,662,000 | 364,645,000 | 358,457,000 | 353,747,000 | 355,209,000 | |
operating income | -69,329,000 | 16,751,000 | 37,595,000 | 22,217,000 | -11,367,000 | 30,179,000 | 63,368,000 | 41,831,000 | -194,321,000 | 33,000,000 | 20,667,000 | 32,349,000 | 33,044,000 | 23,170,000 | 23,665,000 | 7,991,000 | 4,195,000 | 31,535,000 | 22,905,000 | 14,226,000 | 26,771,000 | 37,457,000 | 56,545,000 | 47,678,000 | 46,579,000 | 39,385,000 | 29,085,000 | 16,417,000 | 51,172,000 | 43,553,000 | 40,920,000 | 35,932,000 | |
yoy | 509.91% | -44.49% | -40.67% | -46.89% | -94.15% | -8.55% | 206.61% | 29.31% | -688.07% | 42.43% | -12.67% | 304.82% | 687.70% | -26.53% | 3.32% | -43.83% | -84.33% | -15.81% | -59.49% | -70.16% | -42.53% | -4.90% | 94.41% | 190.42% | -8.98% | -9.57% | -28.92% | -54.31% | |||||
qoq | -513.88% | -55.44% | 69.22% | -295.45% | -137.67% | -52.38% | 51.49% | -121.53% | -688.85% | 59.67% | -36.11% | -2.10% | 42.62% | -2.09% | 196.15% | 90.49% | -86.70% | 37.68% | 61.01% | -46.86% | -28.53% | -33.76% | 18.60% | 2.36% | 18.27% | 35.41% | 77.16% | -67.92% | 17.49% | 6.43% | 13.88% | ||
operating margin % | -10.53% | 2.52% | 5.78% | 3.53% | -1.71% | 4.48% | 9.59% | 6.29% | -28.61% | 4.94% | 3.18% | 4.78% | 4.58% | 3.06% | 3.24% | 1.13% | 0.59% | 4.45% | 3.50% | 2.24% | 5.11% | 7.53% | 11.72% | 9.85% | 9.58% | 8.45% | 6.63% | 4.18% | 12.31% | 10.83% | 10.37% | 9.19% | |
other income: | |||||||||||||||||||||||||||||||||
interest expense | -39,483,000 | -33,931,000 | -38,245,000 | -36,117,000 | -34,458,000 | -34,255,000 | -33,180,000 | -33,430,000 | -33,681,000 | -35,572,000 | -36,431,000 | -34,423,000 | -33,407,000 | -30,402,000 | -26,545,000 | -25,773,000 | -21,339,000 | -25,303,000 | -26,579,000 | -25,956,000 | -21,367,000 | -23,066,000 | -23,178,000 | -23,870,000 | -23,827,000 | -24,907,000 | -24,098,000 | -21,576,000 | -23,054,000 | -22,834,000 | -22,929,000 | -24,495,000 | |
loss on debt extinguishment and termination of derivative instruments | -29,020,500 | -218,000 | -110,682,000 | -5,182,000 | |||||||||||||||||||||||||||||
loss from investments in partially owned entities | -373,000 | -41,000 | -335,000 | -1,363,000 | -682,000 | -1,037,000 | -1,034,000 | -949,000 | -709,000 | -3,029,000 | -1,799,750 | -1,440,000 | -700,000 | -63,500 | -98,000 | -27,750 | -165,000 | ||||||||||||||||
other | 327,000 | -477,000 | 5,775,000 | 1,296,000 | 3,000,000 | 770,000 | 14,623,000 | 9,526,000 | 1,054,000 | 723,000 | -415,000 | 1,433,000 | -299,250 | -2,593,000 | -4,609,000 | 245,000 | 2,296,000 | 2,163,000 | 2,193,000 | 2,058,000 | 2,222,000 | 2,232,000 | |||||||||||
income before income taxes | -6,718,750 | -17,698,000 | 4,790,000 | -13,967,000 | -4,215,000 | -9,643,500 | -12,305,000 | -8,116,000 | |||||||||||||||||||||||||
income tax benefit: | |||||||||||||||||||||||||||||||||
current income tax | -2,069,000 | -136,000 | -1,995,000 | -1,933,000 | 386,000 | -1,936,000 | -1,857,000 | ||||||||||||||||||||||||||
deferred income tax | 22,017,000 | 6,385,000 | -1,245,000 | -573,000 | 6,712,000 | 2,764,000 | 4,353,000 | ||||||||||||||||||||||||||
total income tax benefit | 19,948,000 | 6,249,000 | -3,240,000 | 7,098,000 | 828,000 | 2,496,000 | -1,994,000 | 418,000 | 492,000 | -464,000 | 1,644,000 | 2,691,000 | 3,368,000 | 12,069,000 | 708,000 | 9,526,000 | 226,000 | 791,000 | 9,397,000 | -819,000 | -1,196,000 | -2,236,000 | 6,975,000 | 906,000 | -488,000 | 854,000 | 2,551,000 | 126,000 | 89,000 | ||||
net income | -88,910,000 | -11,449,000 | 1,550,000 | -16,473,000 | -36,409,000 | -3,733,000 | -64,409,000 | 9,802,000 | -226,800,000 | -2,096,000 | -104,802,000 | -2,571,000 | 2,955,000 | -8,937,000 | 3,953,000 | -17,445,000 | -7,982,000 | 5,308,000 | -13,399,000 | -14,236,000 | -43,992,000 | 12,374,000 | 32,662,000 | 23,511,000 | 6,838,250 | 27,091,000 | 4,891,000 | -4,629,000 | 11,326,500 | 24,540,000 | 29,406,000 | -8,639,000 | |
yoy | 144.20% | 206.70% | -102.41% | -268.06% | -83.95% | 78.10% | -38.54% | -481.25% | -7775.13% | -76.55% | -2751.20% | -85.26% | -137.02% | -268.37% | -129.50% | 22.54% | -81.86% | -57.10% | -141.02% | -160.55% | -743.32% | -54.32% | 567.80% | -607.91% | -39.63% | 10.40% | -83.37% | -46.42% | |||||
qoq | 676.57% | -838.65% | -109.41% | -54.76% | 875.33% | -94.20% | -757.10% | -104.32% | 10720.61% | -98.00% | 3976.31% | -187.01% | -133.06% | -326.08% | -122.66% | 118.55% | -250.38% | -139.61% | -5.88% | -67.64% | -455.52% | -62.11% | 38.92% | 243.82% | -74.76% | 453.89% | -205.66% | -140.87% | -53.84% | -16.55% | -440.39% | ||
net income margin % | -13.50% | -1.73% | 0.24% | -2.62% | -5.46% | -0.55% | -9.74% | 1.47% | -33.39% | -0.31% | -16.13% | -0.38% | 0.41% | -1.18% | 0.54% | -2.47% | -1.11% | 0.75% | -2.05% | -2.24% | -8.40% | 2.49% | 6.77% | 4.86% | 1.41% | 5.81% | 1.12% | -1.18% | 2.72% | 6.10% | 7.45% | -2.21% | |
net loss attributable to noncontrolling interests | -569,000 | -83,000 | -194,000 | -4,000 | -300,000 | -23,750 | -8,000 | -9,000 | |||||||||||||||||||||||||
net loss attributable to americold realty trust, inc. | -88,341,000 | -11,366,000 | -36,215,000 | -3,729,000 | -64,109,000 | -226,841,000 | -2,088,000 | -2,562,000 | |||||||||||||||||||||||||
weighted-average common stock outstanding – basic | 285,742,000 | 285,898,000 | 285,604,000 | 285,363,000 | 284,782,000 | 284,861,000 | 284,683,000 | 284,644,000 | 275,773,000 | 278,137,000 | 270,462,000 | 270,230,000 | 269,565,000 | 269,586,000 | 269,497,000 | ||||||||||||||||||
weighted-average common stock outstanding – diluted | 285,742,000 | 285,898,000 | 285,794,000 | 285,363,000 | 284,782,000 | 284,861,000 | 284,683,000 | 284,878,000 | 275,773,000 | 278,137,000 | 270,462,000 | 270,230,000 | 269,565,000 | 269,586,000 | 270,384,000 | ||||||||||||||||||
net loss per common share - basic | -22.5 | -40 | -10 | ||||||||||||||||||||||||||||||
net loss per common share - diluted | -22.5 | -40 | -10 | ||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements. | |||||||||||||||||||||||||||||||||
net gain from sale of real estate | -11,760,000 | ||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | 11,000 | -93,000 | 62,000 | -78,000 | 11,000 | -25,000 | 18,000 | ||||||||||||||||||||||||||
net income attributable to americold realty trust, inc. | 1,539,000 | -16,380,000 | 9,740,000 | -104,724,000 | 2,944,000 | -8,912,000 | |||||||||||||||||||||||||||
net income per common share - basic | 10 | -60 | 10 | -30 | 10 | ||||||||||||||||||||||||||||
net income per common share - diluted | 10 | -60 | 10 | -30 | 10 | ||||||||||||||||||||||||||||
total income tax expense | -2,506,000 | -8,974,000 | -455,000 | ||||||||||||||||||||||||||||||
loss from sale of real estate | -878,500 | -3,514,000 | -564,750 | 78,000 | 191,000 | -21,000 | 5,710,000 | -676,000 | 427,000 | -19,414,000 | 34,000 | -2,093,000 | 12,000 | ||||||||||||||||||||
impairment of related party loan receivable | -21,972,000 | ||||||||||||||||||||||||||||||||
loss on put option | -56,576,000 | ||||||||||||||||||||||||||||||||
loss from continuing operations before income taxes | -43,507,000 | -4,561,000 | -66,905,000 | -227,401,000 | -2,791,000 | -96,063,000 | |||||||||||||||||||||||||||
net loss: | |||||||||||||||||||||||||||||||||
net income from continuing operations | -36,409,000 | -3,733,000 | -64,409,000 | -96,527,000 | |||||||||||||||||||||||||||||
gain from discontinued operations, net of tax | -2,613,250 | 203,000 | |||||||||||||||||||||||||||||||
net loss per common share from continuing operations - basic | -130 | -10 | -230 | -90 | -10 | ||||||||||||||||||||||||||||
net loss per common share from discontinued operations - basic | -30 | ||||||||||||||||||||||||||||||||
basic loss per share | -0.13 | -0.01 | -0.23 | -0.82 | -0.01 | ||||||||||||||||||||||||||||
net loss per common share from continuing operations - diluted | -0.13 | -0.01 | -0.23 | -0.09 | -0.01 | ||||||||||||||||||||||||||||
net loss per common share from discontinued operations - diluted | -0.03 | ||||||||||||||||||||||||||||||||
diluted loss per share | -0.13 | -0.01 | -0.23 | -0.82 | -0.01 | ||||||||||||||||||||||||||||
gain from sale of real estate | -2,528,000 | -2,461,000 | |||||||||||||||||||||||||||||||
net loss from discontinued operations | |||||||||||||||||||||||||||||||||
rent, storage and warehouse services | 597,710,000 | 444,706,750 | 602,605,000 | 581,170,000 | 595,052,000 | 598,690,000 | 598,977,000 | 564,379,000 | 540,925,000 | 554,155,000 | 542,047,000 | 503,734,000 | 485,451,000 | 407,811,000 | 388,024,000 | 372,411,000 | 381,068,000 | ||||||||||||||||
rent, storage and warehouse services cost of operations | 400,579,000 | 313,331,500 | 424,773,000 | 408,328,000 | 420,225,000 | 426,363,000 | 432,315,000 | 413,394,000 | 394,667,000 | 403,271,000 | 397,055,000 | 359,355,000 | 339,270,000 | 262,139,000 | 260,268,000 | 252,279,000 | 254,295,000 | ||||||||||||||||
selling, general and administrative | 65,426,000 | 42,255,750 | 52,383,000 | 53,785,000 | 62,855,000 | 60,073,000 | 57,119,000 | 56,273,000 | 57,602,000 | 49,004,000 | 45,545,000 | 42,475,000 | 45,052,000 | 39,536,000 | 35,969,000 | 32,340,000 | 36,893,000 | 33,048,000 | 32,476,000 | 32,669,000 | 31,117,000 | 26,813,000 | 28,517,000 | 27,482,000 | 31,947,000 | ||||||||
acquisition, cyber incident and other | 14,998,000 | 12,078,250 | 13,931,000 | 27,235,000 | |||||||||||||||||||||||||||||
income from continuing operations before income taxes | 11,796,000 | ||||||||||||||||||||||||||||||||
current | -1,375,000 | -2,627,000 | -1,981,000 | -1,923,000 | -1,977,000 | -721,000 | -1,006,000 | -817,000 | -1,181,000 | -625,000 | -3,336,000 | -2,406,000 | -1,211,000 | 18,000 | -2,103,000 | -2,163,000 | -2,557,000 | -716,000 | -834,000 | -2,446,000 | -1,548,000 | -205,000 | 3,063,000 | -1,323,000 | -1,067,000 | ||||||||
deferred | -619,000 | 3,228,000 | 2,473,000 | 1,459,000 | 3,621,000 | 3,412,000 | 4,374,000 | 12,886,000 | 1,889,000 | 10,151,000 | 3,562,000 | -6,568,000 | 2,002,000 | 9,379,000 | 1,284,000 | 967,000 | 2,102,000 | -1,520,000 | 7,809,000 | 3,352,000 | 1,060,000 | 1,059,000 | -512,000 | 1,449,000 | 1,156,000 | ||||||||
net income : | |||||||||||||||||||||||||||||||||
income from continuing operations | 9,802,000 | ||||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax | -8,275,000 | ||||||||||||||||||||||||||||||||
net income per common share from continuing operations - basic | 30 | -360 | |||||||||||||||||||||||||||||||
basic income per share | 0.03 | ||||||||||||||||||||||||||||||||
net income per common share from continuing operations - diluted | 0.03 | -0.36 | |||||||||||||||||||||||||||||||
diluted income per share | 0.03 | ||||||||||||||||||||||||||||||||
impairment of indefinite and long-lived assets | 764,000 | 6,616,000 | |||||||||||||||||||||||||||||||
loss on debt extinguishment, modifications and termination of derivative instruments | -627,000 | -683,000 | -627,000 | -545,000 | -933,000 | -1,040,000 | -627,000 | -616,000 | -638,000 | -627,000 | -925,000 | -3,499,000 | |||||||||||||||||||||
gain from investments in partially owned entities | -404,000 | -259,000 | |||||||||||||||||||||||||||||||
net income: | |||||||||||||||||||||||||||||||||
loss from continuing operations | -24,754,000 | -2,299,000 | |||||||||||||||||||||||||||||||
basic earnings per share | -0.39 | ||||||||||||||||||||||||||||||||
diluted earnings per share | -0.39 | ||||||||||||||||||||||||||||||||
acquisition, litigation and other | 7,147,000 | 11,899,000 | 4,874,000 | 5,663,000 | 10,075,000 | 20,567,000 | 6,338,000 | 3,922,000 | 20,751,000 | 26,535,000 | 5,282,000 | 2,801,000 | 1,688,000 | 10,377,000 | 3,780,000 | ||||||||||||||||||
other expense, net: | |||||||||||||||||||||||||||||||||
income tax benefit | |||||||||||||||||||||||||||||||||
net income loss attributable to americold realty trust, inc. | 3,935,000 | ||||||||||||||||||||||||||||||||
loss before income tax benefit | -18,153,000 | -4,141,000 | |||||||||||||||||||||||||||||||
net income attributable to non controlling interests | -38,000 | 40,750 | 14,000 | -29,000 | 178,000 | ||||||||||||||||||||||||||||
net loss attributable to americold realty trust | -17,407,000 | ||||||||||||||||||||||||||||||||
weighted-average common shares outstanding – basic | 269,164,000 | 259,056,000 | 261,865,000 | 253,213,000 | 252,938,000 | 203,255,000 | 204,289,000 | 201,787,000 | 200,707,000 | 179,598,000 | 192,325,000 | 182,325,000 | 149,404,000 | 141,415,000 | 144,948,000 | 143,499,000 | 124,433,000 | ||||||||||||||||
weighted-average common shares outstanding – diluted | 269,164,000 | 259,056,000 | 262,550,000 | 253,213,000 | 252,938,000 | 206,940,000 | 208,500,000 | 205,298,000 | 203,783,000 | 183,950,000 | 197,363,000 | 186,117,000 | 149,404,000 | 144,338,000 | 147,626,000 | 146,474,000 | 124,433,000 | ||||||||||||||||
net loss per common share of beneficial interest - basic | -60 | -30 | -80 | ||||||||||||||||||||||||||||||
net loss per common share of beneficial interest - diluted | -60 | -30 | -80 | ||||||||||||||||||||||||||||||
cost of operations related to other revenues | 27,000 | 23,000 | 33,000 | 26,000 | 43,000 | 17,000 | 2,161,000 | 2,108,000 | 1,966,000 | 1,983,000 | 1,930,000 | 1,988,000 | 1,935,000 | 1,896,000 | 2,391,000 | 2,057,000 | |||||||||||||||||
income before income tax benefit | -17,508,000 | 5,082,000 | -4,425,000 | -15,027,000 | -53,389,000 | 13,193,000 | 33,858,000 | 23,966,000 | 23,045,000 | 20,116,000 | 3,985,000 | 1,825,000 | 21,989,000 | ||||||||||||||||||||
net income attributable to americold realty trust | -7,965,000 | 5,294,000 | -13,370,000 | -14,414,000 | |||||||||||||||||||||||||||||
net income per common share of beneficial interest - basic | -30 | 20 | -50 | -60 | -220 | 60 | 160 | 120 | 110 | 140 | 30 | 170 | 200 | ||||||||||||||||||||
net income per common share of beneficial interest - diluted | -30 | 20 | -50 | -60 | -220 | 60 | 160 | 110 | 110 | 140 | 30 | 170 | 200 | ||||||||||||||||||||
interest income | 191,000 | 224,000 | 135,000 | 179,000 | 261,000 | 587,000 | 1,080,000 | 1,798,000 | 2,405,000 | 1,003,000 | 1,386,000 | 877,000 | 1,109,000 | 623,000 | |||||||||||||||||||
foreign currency exchange gain | -140,000 | 173,000 | 315,000 | -492,000 | 76,000 | -43,000 | -83,000 | 60,000 | -44,000 | 734,000 | 1,511,000 | 680,000 | |||||||||||||||||||||
other income | 184,000 | 44,000 | 871,000 | -251,750 | -249,000 | -591,000 | -167,000 | 46,000 | 96,000 | 33,000 | 56,000 | ||||||||||||||||||||||
income from investments in partially owned entities | -61,000 | -129,000 | -27,000 | -68,000 | 122,000 | -81,000 | -437,000 | 252,000 | |||||||||||||||||||||||||
other expense | 505,000 | -2,395,000 | -1,083,000 | ||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 39,393,000 | 53,569,000 | 52,399,000 | 51,604,000 | 47,750,000 | 45,065,000 | 40,437,000 | ||||||||||||||||||||||||||
bridge loan commitment fees | -2,665,000 | ||||||||||||||||||||||||||||||||
loss on debt extinguishment and modifications | -195,250 | -781,000 | |||||||||||||||||||||||||||||||
foreign currency exchange loss | -93,250 | -196,000 | |||||||||||||||||||||||||||||||
gain from sale of partially owned entities | 4,297,000 | ||||||||||||||||||||||||||||||||
less distributions on preferred shares of beneficial interest - series a | -1,000 | ||||||||||||||||||||||||||||||||
less distributions on preferred shares of beneficial interest - series b | -1,817,000 | ||||||||||||||||||||||||||||||||
net income attributable to common shares of beneficial interest | 20,809,000 | 27,091,000 | 4,891,000 | 2,679,000 | 24,540,000 | 29,406,000 | |||||||||||||||||||||||||||
acquisition, litigation, and other | 17,964,000 | 8,493,000 | |||||||||||||||||||||||||||||||
depreciation, depletion, and amortization | 30,096,000 | 29,792,000 | 29,403,000 | 29,051,000 | 29,408,000 | ||||||||||||||||||||||||||||
net loss attributable to common shares of beneficial interest | -4,629,000 | -10,457,000 | |||||||||||||||||||||||||||||||
rent, storage, and warehouse services revenues | 305,458,000 | 297,225,000 | 287,712,000 | 286,517,000 | |||||||||||||||||||||||||||||
other revenues | 2,144,000 | 2,041,000 | 2,311,000 | 2,403,000 | |||||||||||||||||||||||||||||
impairment of investments in partially owned entities | |||||||||||||||||||||||||||||||||
loss on debt extinguishment and modification | -5,346,250 | -21,385,000 | |||||||||||||||||||||||||||||||
less accretion on preferred shares of beneficial interest - series b | |||||||||||||||||||||||||||||||||
income before income tax and gain from sale of real estate, net of tax | 20,896,000 | ||||||||||||||||||||||||||||||||
gain from sale of real estate, net of tax | 8,384,000 | ||||||||||||||||||||||||||||||||
distributions declared per common share of beneficial interest | 190 | 150 | |||||||||||||||||||||||||||||||
loss from partially owned entities | -139,000 | ||||||||||||||||||||||||||||||||
income before income tax | -8,728,000 | ||||||||||||||||||||||||||||||||
less accretion on preferred shares of beneficial interest – series b |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||
property, buildings, and equipment: | |||||||||||||||||||||||||||||||||
land | 818,606,000 | 826,556,000 | 832,480,000 | 819,590,000 | 806,981,000 | 825,965,000 | 816,949,000 | 813,243,000 | 820,831,000 | 794,776,000 | 797,381,000 | 789,118,000 | 786,975,000 | 770,775,000 | 780,381,000 | 811,442,000 | 807,495,000 | 769,720,000 | 705,862,000 | 663,569,000 | 662,885,000 | 533,822,000 | 523,620,000 | 515,744,000 | 526,226,000 | 516,354,000 | 516,874,000 | 408,982,000 | 385,232,000 | 384,971,000 | 385,713,000 | 389,565,000 | 389,443,000 |
buildings and improvements | 4,798,286,000 | 4,569,012,000 | 4,577,009,000 | 4,524,128,000 | 4,462,565,000 | 4,488,472,000 | 4,458,632,000 | 4,444,068,000 | 4,464,359,000 | 4,390,940,000 | 4,373,257,000 | 4,350,529,000 | 4,245,607,000 | 4,159,993,000 | 4,150,724,000 | 4,163,054,000 | 4,152,763,000 | 4,057,597,000 | 3,847,631,000 | 4,016,435,000 | 4,004,824,000 | 2,954,633,000 | 2,889,402,000 | 2,835,697,000 | 2,696,732,000 | 2,612,087,000 | 2,591,532,000 | 1,862,064,000 | 1,849,749,000 | 1,838,086,000 | 1,894,824,000 | 1,887,206,000 | 1,865,727,000 |
machinery and equipment | 1,612,744,000 | 1,667,689,000 | 1,671,187,000 | 1,633,310,000 | 1,598,502,000 | 1,593,267,000 | 1,575,540,000 | 1,568,141,000 | 1,565,431,000 | 1,501,899,000 | 1,438,824,000 | 1,426,398,000 | 1,407,874,000 | 1,368,207,000 | 1,360,551,000 | 1,361,741,000 | 1,352,399,000 | 1,297,087,000 | 1,274,690,000 | 1,188,608,000 | 1,177,572,000 | 907,006,000 | 879,837,000 | 859,709,000 | 817,617,000 | 792,661,000 | 770,336,000 | 600,148,000 | 577,175,000 | 579,325,000 | 549,083,000 | 549,908,000 | 555,453,000 |
assets under construction | 756,798,000 | 1,032,294,000 | 886,925,000 | 708,200,000 | 606,233,000 | 593,515,000 | 510,085,000 | 476,421,000 | 452,312,000 | 452,557,000 | 494,617,000 | 463,953,000 | 526,811,000 | 520,702,000 | 533,028,000 | 512,694,000 | 450,153,000 | 402,576,000 | 382,730,000 | 374,962,000 | 303,531,000 | 182,297,000 | 132,793,000 | 102,919,000 | 108,639,000 | 105,917,000 | 118,375,000 | 74,937,000 | 85,983,000 | 75,606,000 | |||
property, buildings, and equipment: - sum | 7,986,434,000 | 8,095,551,000 | 7,967,601,000 | 7,685,228,000 | 7,474,281,000 | 7,501,219,000 | 7,302,933,000 | ||||||||||||||||||||||||||
accumulated depreciation | -2,641,241,000 | -2,676,181,000 | -2,616,706,000 | -2,533,658,000 | -2,453,597,000 | -2,413,063,000 | -2,330,672,000 | -2,259,390,000 | -2,196,196,000 | -2,107,133,000 | -2,042,566,000 | -1,971,897,000 | -1,901,450,000 | -1,825,107,000 | -1,765,611,000 | -1,708,031,000 | -1,634,909,000 | -1,563,868,000 | -1,504,758,000 | -1,441,337,000 | -1,382,298,000 | -21,317,000 | -25,118,000 | -44,181,000 | -42,996,000 | -41,051,000 | |||||||
property, buildings, and equipment – net | 5,345,193,000 | 5,419,370,000 | 5,350,895,000 | 5,151,570,000 | 5,020,684,000 | 5,088,156,000 | 5,106,737,000 | ||||||||||||||||||||||||||
operating leases - net | 179,935,000 | 179,596,000 | 178,868,000 | 174,518,000 | 222,294,000 | 224,866,000 | |||||||||||||||||||||||||||
financing leases - net | 157,936,000 | 137,294,000 | 122,440,000 | 115,445,000 | 104,216,000 | 98,595,000 | |||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash | 136,863,000 | 33,338,000 | 101,376,000 | 38,946,000 | 47,652,000 | 61,271,000 | 60,392,000 | 621,051,000 | |||||||||||||||||||||||||
accounts receivable - net of allowance of 16,396 and 24,426 at december 31, 2025 and 2024, respectively | 368,521,000 | ||||||||||||||||||||||||||||||||
identifiable intangible assets – net | 819,494,000 | 827,562,000 | 839,730,000 | 835,233,000 | 838,660,000 | 874,105,000 | 874,788,000 | 884,521,000 | 897,414,000 | 897,238,000 | 914,173,000 | 918,945,000 | 925,223,000 | 919,052,000 | 944,058,000 | 968,099,000 | 980,966,000 | 1,011,102,000 | 875,038,000 | 788,044,000 | 797,423,000 | 363,698,000 | 352,100,000 | 355,613,000 | 284,758,000 | 288,232,000 | 275,363,000 | 25,003,000 | 25,056,000 | 25,444,000 | 25,839,000 | 26,239,000 | 26,645,000 |
goodwill | 828,335,000 | 827,047,000 | 828,457,000 | 831,937,000 | 784,042,000 | 792,786,000 | 790,612,000 | 790,568,000 | 794,004,000 | 1,022,989,000 | 1,036,332,000 | 1,030,562,000 | 1,033,637,000 | 1,009,330,000 | 1,040,746,000 | 1,068,479,000 | 1,072,980,000 | 1,039,850,000 | 1,018,288,000 | 800,362,000 | 794,335,000 | 399,301,000 | 385,285,000 | 378,152,000 | 318,483,000 | 310,640,000 | 300,007,000 | 186,359,000 | 186,095,000 | 186,383,000 | 186,890,000 | 188,096,000 | 188,169,000 |
investments in and advances to partially owned entities | 39,231,000 | 36,054,000 | 35,618,000 | 46,535,000 | 40,252,000 | 43,470,000 | 41,481,000 | 38,799,000 | 38,113,000 | ||||||||||||||||||||||||
other assets | 246,090,000 | 251,552,000 | 265,779,000 | 252,210,000 | 291,230,000 | 241,690,000 | 254,168,000 | 226,113,000 | 194,078,000 | 213,188,000 | 194,421,000 | 157,761,000 | 158,705,000 | 150,085,000 | 141,836,000 | 109,676,000 | 112,139,000 | 112,019,000 | 107,518,000 | 96,643,000 | 86,394,000 | 68,112,000 | 75,457,000 | 82,841,000 | 61,372,000 | 64,642,000 | 78,502,000 | 54,110,000 | 58,659,000 | 51,180,000 | 51,438,000 | 41,685,000 | 44,383,000 |
total assets | 8,121,598,000 | 8,080,936,000 | 8,089,619,000 | 7,825,379,000 | 7,735,954,000 | 7,885,249,000 | 7,802,453,000 | 7,788,177,000 | 7,869,252,000 | 8,013,719,000 | 8,215,759,000 | 8,071,718,000 | 8,104,561,000 | 8,001,904,000 | 8,135,326,000 | 8,207,869,000 | 8,216,197,000 | 8,127,554,000 | 7,823,320,000 | 7,540,008,000 | 7,831,151,000 | 4,618,106,000 | 4,612,776,000 | 4,503,392,000 | 4,170,683,000 | 4,142,191,000 | 4,162,457,000 | 2,587,729,000 | 2,532,428,000 | 2,580,231,000 | 2,475,475,000 | 2,493,755,000 | 2,515,124,000 |
liabilities and equity | |||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||
borrowings under revolving line of credit | 332,111,000 | 364,758,000 | 293,570,000 | 516,932,000 | 255,052,000 | 268,508,000 | 619,636,000 | 455,919,000 | 392,156,000 | 359,201,000 | 723,436,000 | 610,500,000 | 500,052,000 | 468,286,000 | 584,330,000 | 513,824,000 | 399,314,000 | 305,664,000 | 139,105,000 | 43,786,000 | |||||||||||||
accounts payable and accrued expenses | 574,059,000 | 570,865,000 | 579,642,000 | 514,643,000 | 603,411,000 | 567,356,000 | 570,818,000 | 513,820,000 | 568,764,000 | 501,662,000 | 527,073,000 | 479,738,000 | 557,540,000 | 516,728,000 | 554,601,000 | 535,617,000 | 559,412,000 | 577,721,000 | 563,566,000 | 524,876,000 | 552,547,000 | 356,734,000 | 335,651,000 | 341,113,000 | 350,963,000 | 314,173,000 | 287,691,000 | 258,055,000 | 253,080,000 | 249,715,000 | 224,749,000 | 232,737,000 | 240,188,000 |
senior unsecured notes and term loans - net of deferred financing costs of 16,001 and 13,882 at december 31, 2025 and 2024, respectively | 3,792,123,000 | ||||||||||||||||||||||||||||||||
sale-leaseback financing obligations | 42,352,000 | 75,924,000 | 77,031,000 | 78,132,000 | 79,001,000 | 80,326,000 | 81,201,000 | 143,825,000 | 161,937,000 | 164,372,000 | 166,654,000 | 168,919,000 | 171,089,000 | 173,344,000 | 175,340,000 | 177,305,000 | 178,817,000 | 182,979,000 | 184,515,000 | 181,951,000 | 185,060,000 | 113,023,000 | 113,974,000 | 114,893,000 | 115,759,000 | 116,628,000 | 117,420,000 | 118,181,000 | 118,920,000 | 119,640,000 | 120,289,000 | 120,911,000 | 121,516,000 |
financing lease obligations | 152,262,000 | 132,008,000 | 116,133,000 | 108,838,000 | 95,784,000 | 88,869,000 | 95,768,000 | 91,412,000 | 97,177,000 | 70,170,000 | 76,502,000 | 78,421,000 | 77,561,000 | 83,353,000 | 91,926,000 | 91,436,000 | 97,633,000 | 98,135,000 | 111,703,000 | 124,434,000 | 125,926,000 | 79,973,000 | 72,571,000 | 62,289,000 | 58,170,000 | 57,258,000 | 55,292,000 | 40,888,000 | |||||
operating lease obligations | 179,965,000 | 177,453,000 | 175,963,000 | 171,294,000 | 219,099,000 | 220,796,000 | 226,764,000 | 231,921,000 | 240,251,000 | 245,034,000 | 255,819,000 | 257,791,000 | 264,634,000 | 271,433,000 | 282,990,000 | 291,050,000 | 301,765,000 | 316,457,000 | 285,715,000 | 282,226,000 | 269,147,000 | 49,198,000 | 50,092,000 | 55,097,000 | 62,342,000 | 61,849,000 | 68,428,000 | 80,257,000 | |||||
unearned revenues | 20,169,000 | 23,306,000 | 21,952,000 | 22,933,000 | 21,979,000 | ||||||||||||||||||||||||||||
deferred tax liability - net | 98,591,000 | 119,745,000 | 127,596,000 | 118,976,000 | 115,772,000 | 130,924,000 | 135,797,000 | 22,669,000 | 17,110,000 | 17,992,000 | 18,889,000 | 18,474,000 | 20,423,000 | 21,940,000 | |||||||||||||||||||
other liabilities | 7,953,000 | 7,648,000 | 7,581,000 | 7,452,000 | 7,389,000 | 8,728,000 | 7,854,000 | 7,653,000 | |||||||||||||||||||||||||
total liabilities | 5,199,585,000 | 5,010,003,000 | 4,944,299,000 | 4,606,320,000 | 4,428,949,000 | 4,492,298,000 | 4,332,865,000 | 4,186,773,000 | 4,234,665,000 | 4,067,069,000 | 4,626,000,000 | 4,350,441,000 | 4,316,683,000 | 4,179,313,000 | 4,235,746,000 | 4,236,630,000 | 4,187,121,000 | 4,112,371,000 | 3,957,145,000 | 3,831,801,000 | 4,038,330,000 | 2,509,234,000 | 2,481,770,000 | 2,482,716,000 | 2,337,665,000 | 2,303,612,000 | 2,306,800,000 | 1,907,252,000 | 1,825,673,000 | 1,849,228,000 | 1,832,658,000 | 1,851,767,000 | 1,871,604,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||
equity | |||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||
common stock, 0.01 par value per share... | 2,848,000 | 2,848,000 | 2,847,000 | 2,847,000 | 2,842,000 | 2,842,000 | 2,840,000 | 2,840,000 | 2,837,000 | 2,835,000 | 2,702,000 | 2,701,000 | 2,698,000 | 2,694,000 | 2,693,000 | ||||||||||||||||||
paid-in capital | 5,664,195,000 | 5,660,410,000 | 5,657,220,000 | 5,653,251,000 | 5,646,879,000 | 5,642,286,000 | 5,635,353,000 | 5,631,968,000 | 5,625,907,000 | 5,622,152,000 | 5,203,891,000 | 5,197,893,000 | 5,191,969,000 | 5,189,215,000 | 5,182,309,000 | 5,177,642,000 | 5,171,690,000 | 5,110,432,000 | 4,900,398,000 | 4,681,809,000 | 4,687,823,000 | 2,936,762,000 | 2,932,040,000 | 2,818,389,000 | 2,582,087,000 | 2,579,318,000 | 2,577,888,000 | 1,365,767,000 | 1,356,133,000 | 1,349,761,000 | 1,257,779,000 | 1,255,094,000 | 1,250,951,000 |
accumulated deficit and distributions in excess of net earnings | -2,719,408,000 | -2,565,199,000 | -2,487,951,000 | -2,423,607,000 | -2,341,654,000 | -2,242,604,000 | -2,176,035,000 | -2,048,978,000 | -1,995,975,000 | -1,706,591,000 | -1,641,872,000 | -1,477,452,000 | -1,415,198,000 | -1,359,106,000 | -1,290,511,000 | -1,234,875,000 | -1,157,888,000 | -1,090,595,000 | -1,036,987,000 | -965,844,000 | -895,521,000 | -797,935,000 | -767,027,000 | -756,418,000 | -736,861,000 | -718,874,000 | -707,170,000 | -673,297,000 | -612,795,000 | -611,208,000 | -613,363,000 | -608,625,000 | |
accumulated other comprehensive loss | -63,190,000 | -64,804,000 | -58,468,000 | -42,012,000 | -27,279,000 | -32,786,000 | -16,640,000 | -17,737,000 | -13,477,000 | -4,628,000 | -13,659,000 | -4,379,000 | -31,992,000 | -36,043,000 | -43,298,000 | -14,126,000 | -23,783,000 | -16,977,000 | -13,484,000 | -12,515,000 | -7,442,000 | -5,189,000 | -1,168,000 | -230,000 | |||||||||
total stockholders’ equity | 2,884,445,000 | 3,033,255,000 | 3,113,648,000 | 3,190,479,000 | 3,280,788,000 | 3,369,738,000 | 3,447,845,000 | 3,581,296,000 | 3,616,129,000 | 3,929,855,000 | 3,575,098,000 | 3,705,405,000 | 3,773,419,000 | 3,809,609,000 | 3,887,995,000 | ||||||||||||||||||
noncontrolling interests | 37,568,000 | 37,678,000 | 31,672,000 | 28,580,000 | 26,217,000 | 23,213,000 | 21,743,000 | ||||||||||||||||||||||||||
total equity | 2,922,013,000 | 3,070,933,000 | 3,145,320,000 | 3,219,059,000 | 3,307,005,000 | 3,392,951,000 | 3,469,588,000 | 3,601,404,000 | 3,634,587,000 | 3,946,650,000 | 3,589,759,000 | 3,721,277,000 | 3,787,878,000 | 3,822,591,000 | 3,899,580,000 | 3,971,239,000 | 4,029,076,000 | 4,015,183,000 | 3,866,175,000 | 3,708,207,000 | 3,792,821,000 | ||||||||||||
total liabilities and equity | 8,121,598,000 | 8,080,936,000 | 8,089,619,000 | 7,825,379,000 | 7,735,954,000 | 7,885,249,000 | 7,802,453,000 | 7,788,177,000 | 7,869,252,000 | 8,013,719,000 | 8,215,759,000 | 8,071,718,000 | 8,104,561,000 | 8,001,904,000 | 8,135,326,000 | 8,207,869,000 | 8,216,197,000 | 8,127,554,000 | 7,823,320,000 | 7,540,008,000 | 7,831,151,000 | ||||||||||||
see accompanying notes to consolidated financial statements. | |||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 16,836 and 24,426 at september 30, 2025 and december 31, 2024, respectively | 369,123,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 16,585 and 13,882 at september 30, 2025 and december 31, 2024, respectively | 3,538,296,000 | ||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements. | |||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 19,117 and 24,426 at june 30, 2025 and december 31, 2024, respectively | 366,456,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 17,486 and 13,882 at june 30, 2025 and december 31, 2024, respectively | 3,544,831,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 21,987 and 24,426 at march 31, 2025 and december 31, 2024, respectively | 378,985,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 13,106 and 13,882 at march 31, 2025 and december 31, 2024, respectively | 3,067,120,000 | ||||||||||||||||||||||||||||||||
accounts receivable - net of allowance of 24,426 and 21,647 at december 31, 2024 and 2023, respectively | 386,924,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans - net of deferred financing costs of 13,882 and 10,578 at december 31, 2024 and 2023, respectively | 3,031,462,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 22,222 and 21,647 at september 30, 2024 and december 31, 2023, respectively | 460,310,000 | ||||||||||||||||||||||||||||||||
liabilities: | |||||||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 14,568 and 10,578, in the aggregate, at september 30, 2024 and december 31, 2023, respectively | 3,100,441,000 | ||||||||||||||||||||||||||||||||
unearned revenue | 26,350,000 | 27,290,000 | 29,089,000 | 28,379,000 | 29,865,000 | 31,180,000 | 32,921,000 | 32,046,000 | 34,205,000 | 30,670,000 | 28,349,000 | 26,143,000 | 22,114,000 | 20,344,000 | 18,957,000 | 19,209,000 | 17,172,000 | 15,266,000 | 17,118,000 | 16,423,000 | 17,925,000 | 18,805,000 | 17,994,000 | 18,625,000 | 19,471,000 | 20,145,000 | 18,200,000 | 19,196,000 | |||||
stockholders' equity | |||||||||||||||||||||||||||||||||
property, buildings and equipment: | |||||||||||||||||||||||||||||||||
property, buildings and equipment: - sum | 7,361,206,000 | 7,301,873,000 | 7,140,172,000 | 7,104,079,000 | 7,029,998,000 | 6,967,267,000 | 6,819,677,000 | 6,824,684,000 | 6,848,931,000 | 6,526,980,000 | 6,243,574,000 | 6,148,812,000 | 4,577,758,000 | 4,425,652,000 | 4,314,069,000 | ||||||||||||||||||
property, buildings and equipment – net | 5,030,534,000 | 5,042,483,000 | 5,033,039,000 | 5,061,513,000 | 5,058,101,000 | 5,065,817,000 | 4,994,570,000 | 5,059,073,000 | 5,140,900,000 | 5,127,901,000 | 4,963,112,000 | 4,706,155,000 | 4,802,237,000 | 4,766,514,000 | 3,238,196,000 | 3,123,946,000 | 3,062,403,000 | 2,932,661,000 | |||||||||||||||
operating leases – net | 231,822,000 | 238,065,000 | 253,180,000 | 265,541,000 | 268,270,000 | 276,219,000 | 283,628,000 | 298,787,000 | 308,347,000 | 320,053,000 | 336,363,000 | 312,678,000 | 288,638,000 | 267,314,000 | 46,447,000 | 47,736,000 | 52,426,000 | 59,613,000 | 58,787,000 | ||||||||||||||
financing leases – net | 105,770,000 | 100,997,000 | 105,164,000 | 79,465,000 | 86,010,000 | 84,610,000 | 82,929,000 | 87,677,000 | 95,615,000 | 98,529,000 | 101,728,000 | 105,588,000 | 119,384,000 | 127,047,000 | 128,992,000 | 81,976,000 | 73,707,000 | 62,920,000 | 58,341,000 | 57,097,000 | 54,448,000 | 39,647,000 | |||||||||||
cash, cash equivalents and restricted cash | 44,198,000 | 59,204,000 | 53,831,000 | 48,873,000 | 47,222,000 | 53,063,000 | 45,693,000 | 74,616,000 | 50,965,000 | 82,958,000 | 152,770,000 | 316,077,000 | 287,691,000 | ||||||||||||||||||||
accounts receivable – net of allowance of 21,672 and 21,647 at june 30, 2024 and december 31, 2023, respectively | 429,080,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 9,254 and 10,578, in the aggregate, at june 30, 2024 and december 31, 2023, respectively | 2,574,022,000 | ||||||||||||||||||||||||||||||||
deferred tax liability – net | 129,512,000 | 134,142,000 | 125,890,000 | 133,236,000 | 132,415,000 | 135,098,000 | 128,404,000 | 143,340,000 | 165,331,000 | 169,209,000 | 193,194,000 | 208,799,000 | 221,922,000 | 220,502,000 | 47,481,000 | 50,177,000 | 52,776,000 | 17,119,000 | 14,385,000 | ||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -14,313,000 | -4,534,000 | 11,459,000 | 10,377,000 | -6,050,000 | -23,194,000 | -6,496,000 | 15,926,000 | 4,522,000 | ||||||||||||||||||||||||
accounts receivable – net of allowance of 21,204 and 21,647 at march 31, 2024 and december 31, 2023, respectively | 407,427,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 9,908 and 10,578, in the aggregate, at march 31, 2024 and december 31, 2023, respectively | 2,578,992,000 | ||||||||||||||||||||||||||||||||
noncontrolling interests: | |||||||||||||||||||||||||||||||||
noncontrolling interests in operating partnership | 20,108,000 | 18,458,000 | 16,795,000 | 14,661,000 | 15,872,000 | 14,459,000 | 12,982,000 | 11,585,000 | 9,859,000 | 8,069,000 | 2,381,000 | ||||||||||||||||||||||
operating leases: | |||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 343,532,000 | 342,031,000 | 356,636,000 | 352,442,000 | 352,553,000 | 356,260,000 | 367,774,000 | 369,706,000 | 377,536,000 | 385,341,000 | 352,880,000 | 320,438,000 | 291,797,000 | 68,512,000 | 70,890,000 | 73,231,000 | 77,723,000 | 73,362,000 | 75,849,000 | 83,663,000 | |||||||||||||
accumulated amortization-operating leases | -96,230,000 | ||||||||||||||||||||||||||||||||
operating leases-net | 247,302,000 | 65,438,000 | 77,482,000 | ||||||||||||||||||||||||||||||
financing leases: | |||||||||||||||||||||||||||||||||
financing leases: - sum | 174,988,000 | 150,586,000 | 153,173,000 | 145,790,000 | 140,555,000 | 144,086,000 | 150,970,000 | 155,000,000 | 162,274,000 | 174,830,000 | 169,929,000 | 118,188,000 | 108,530,000 | 95,729,000 | 83,444,000 | 78,415,000 | 61,062,000 | ||||||||||||||||
accounts receivable | 426,048,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans - net of deferred financing cost of 10,578 and 13,044 at december 31, 2023 and 2022, respectively | 2,601,122,000 | ||||||||||||||||||||||||||||||||
pension and postretirement benefits | 1,624,000 | 2,398,000 | 1,580,000 | 1,564,000 | 1,531,000 | 2,624,000 | 3,051,000 | 3,057,000 | 2,843,000 | 7,247,000 | 7,880,000 | 8,980,000 | 9,145,000 | 9,589,000 | 11,001,000 | 11,877,000 | 12,706,000 | 16,257,000 | 17,135,000 | 15,721,000 | 16,317,000 | 14,297,000 | 15,392,000 | 16,105,000 | 16,756,000 | ||||||||
multiemployer pension plan withdrawal liability | 7,458,000 | 7,851,000 | 8,179,000 | 8,528,000 | 8,736,000 | 8,938,000 | |||||||||||||||||||||||||||
accumulated depreciation – operating leases | -88,851,000 | -91,095,000 | -84,172,000 | -76,334,000 | -72,632,000 | -68,987,000 | -61,359,000 | -57,483,000 | -48,978,000 | -40,202,000 | -31,800,000 | -24,483,000 | -22,065,000 | -23,154,000 | -20,805,000 | -18,110,000 | -14,575,000 | ||||||||||||||||
accumulated depreciation – financing leases | -71,121,000 | -67,163,000 | -61,180,000 | -57,626,000 | -56,409,000 | -55,355,000 | -56,471,000 | -58,165,000 | -56,686,000 | -53,785,000 | -47,783,000 | -40,937,000 | -36,212,000 | -34,823,000 | -32,809,000 | -29,697,000 | -26,347,000 | ||||||||||||||||
accounts receivable – net of allowance of 18,470 and 15,951 at september 30, 2023 and december 31, 2022, respectively | 424,540,000 | ||||||||||||||||||||||||||||||||
investments in partially owned entities and other | 36,249,000 | 36,957,000 | 96,717,000 | 78,926,000 | |||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 11,173 and 13,044, in the aggregate, at september 30, 2023 and december 31, 2022, respectively | 2,560,927,000 | ||||||||||||||||||||||||||||||||
multi-employer pension plan withdrawal liability | 7,550,000 | 7,641,000 | 7,731,000 | 7,932,000 | 8,011,000 | 8,091,000 | 8,267,000 | 8,354,000 | 8,441,000 | 8,580,000 | 8,632,000 | 8,684,000 | 8,787,000 | 8,837,000 | 8,926,000 | 8,987,000 | 9,037,000 | 9,086,000 | 9,134,000 | ||||||||||||||
accounts receivable – net of allowance of 15,891 and 15,951 at june 30, 2023 and december 31, 2022, respectively | 465,571,000 | ||||||||||||||||||||||||||||||||
assets held for sale | 106,368,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 11,848 and 13,044, in the aggregate, at june 30, 2023 and december 31, 2022, respectively | 2,590,127,000 | ||||||||||||||||||||||||||||||||
liabilities held for sale | 112,752,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 17,411 and 15,951 at march 31, 2023 and december 31, 2022, respectively | 409,530,000 | ||||||||||||||||||||||||||||||||
senior unsecured notes and term loans – net of deferred financing costs of 12,434 and 13,044, in the aggregate, at march 31, 2023 and december 31, 2022, respectively | 2,580,441,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 15,951 and 18,755 at december 31, 2022 and 2021, respectively | 430,042,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loan – net of deferred financing costs of 13,044 and 11,050 at december 31, 2022 and 2021, respectively | 2,569,281,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 12,423 and 18,755 at september 30, 2022 and december 31, 2021, respectively | 441,739,000 | ||||||||||||||||||||||||||||||||
investments in partially owned entities | 70,130,000 | 72,505,000 | 43,526,000 | 37,458,000 | 38,571,000 | 42,742,000 | 42,376,000 | 44,907,000 | 21,536,000 | 22,102,000 | 23,041,000 | 12,788,000 | 13,167,000 | 14,541,000 | 15,952,000 | 16,289,000 | 15,935,000 | 15,942,000 | |||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 12,025 and 11,050, in the aggregate, at september 30, 2022 and december 31, 2021, respectively | 2,493,004,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 10,523 and 18,755 at june 30, 2022 and december 31, 2021, respectively | 408,090,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 9,934 and 11,050, in the aggregate, at june 30, 2022 and december 31, 2021, respectively | 2,361,487,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 20,725 and 18,755 at march 31, 2022 and december 31, 2021, respectively | 419,348,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 10,492 and 11,050, in the aggregate, at march 31, 2022 and december 31, 2021, respectively | 2,422,570,000 | ||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – 500,000,000 authorized shares; 268,672,465 and 268,282,592 shares issued and outstanding at march 31, 2022 and december 31, 2021, respectively | 2,687,000 | ||||||||||||||||||||||||||||||||
total shareholders’ equity | 3,961,380,000 | 4,021,007,000 | 4,009,028,000 | 3,861,393,000 | 3,704,831,000 | 3,790,440,000 | 2,108,872,000 | 2,131,006,000 | 2,020,676,000 | 1,833,018,000 | 1,838,579,000 | 1,855,657,000 | 680,477,000 | 706,755,000 | 731,003,000 | 642,817,000 | 641,988,000 | 643,520,000 | |||||||||||||||
accounts receivable – net of allowance of 18,755 and 12,286 at december 31, 2021 and 2020, respectively | 380,014,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loan – net of deferred financing costs of 11,050 and 15,952 in the aggregate, at december 31, 2021 and 2020, respectively | 2,443,806,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – 500,000,000 and 325,000,000 authorized shares; 268,282,592 and 251,702,603 issued and outstanding at december 31, 2021 and 2020, respectively | 2,683,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 17,017 and 12,286 at september 30, 2021 and december 31, 2020, respectively | 368,179,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 11,446 and 15,952, in the aggregate, at september 30, 2021 and december 31, 2020, respectively | 2,400,593,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – 500,000,000 and 325,000,000 authorized shares; 266,769,008 and 251,702,603 shares issued and outstanding at september 30, 2021 and december 31, 2020, respectively | 2,668,000 | ||||||||||||||||||||||||||||||||
noncontrolling interests in operating partnership and consolidated joint venture | 6,155,000 | 4,782,000 | 3,376,000 | ||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 15,197 and 12,286 at june 30, 2021 and december 31, 2020, respectively | 325,440,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 11,994 and 15,952, in the aggregate, at june 30, 2021 and december 31, 2020, respectively | 2,427,164,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – 500,000,000 and 325,000,000 authorized shares; 261,015,053 and 251,702,603 shares issued and outstanding at june 30, 2021 and december 31, 2020, respectively | 2,610,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 12,866 and 12,286 at march 31, 2021 and december 31, 2020, respectively | 306,970,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 12,474 and 15,952, in the aggregate, at march 31, 2021 and december 31, 2020, respectively | 2,416,228,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – 500,000,000 and 325,000,000 authorized shares; 252,519,518 and 251,702,603 shares issued and outstanding at march 31, 2021 and december 31, 2020, respectively | 2,525,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 12,286 and 6,927 at december 31, 2020 and 2019, respectively | 324,221,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loan – net of deferred financing costs of 15,952 and 12,996 in the aggregate, at december 31, 2020 and 2019, respectively | 2,648,266,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – 325,000,000 and 250,000,000 authorized shares; 251,702,603 and 191,799,909 issued and outstanding at december 31, 2020 and 2019, respectively | 2,517,000 | ||||||||||||||||||||||||||||||||
accumulated depreciation and depletion | -1,339,562,000 | -1,301,706,000 | -1,251,666,000 | -1,216,553,000 | -1,192,126,000 | -1,157,430,000 | -1,127,419,000 | -1,097,624,000 | -1,090,336,000 | -1,044,371,000 | -1,030,240,000 | -1,010,903,000 | |||||||||||||||||||||
cash and cash equivalents | 173,913,000 | 298,709,000 | 262,955,000 | 234,303,000 | 310,116,000 | 320,805,000 | 172,838,000 | 208,078,000 | 226,807,000 | 153,200,000 | 193,868,000 | 183,656,000 | |||||||||||||||||||||
restricted cash | 7,441,000 | 33,131,000 | 6,222,000 | 6,310,000 | 6,872,000 | 6,441,000 | 6,812,000 | 6,019,000 | 38,448,000 | 37,575,000 | 19,394,000 | 21,090,000 | |||||||||||||||||||||
accounts receivable – net of allowance of 12,452 and 6,927 at september 30, 2020 and december 31, 2019, respectively | 217,486,000 | ||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 13,607 and 12,996, in the aggregate, at september 30, 2020 and december 31, 2019, respectively | 1,827,484,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – 325,000,000 and 250,000,000 authorized shares; 203,679,575 and 191,799,909 shares issued and outstanding at september 30, 2020 and december 31, 2019, respectively | 2,037,000 | ||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 4,618,106,000 | 4,612,776,000 | 4,503,392,000 | 4,170,683,000 | 4,142,191,000 | 4,162,457,000 | 2,587,729,000 | ||||||||||||||||||||||||||
accounts receivable – net of allowance of 10,481 and 6,927 at june 30, 2020 and december 31, 2019, respectively | 200,603,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 14,295 and 12,996, in the aggregate, at june 30, 2020 and december 31, 2019, respectively | 1,824,406,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – 325,000,000 and 250,000,000 authorized shares; 203,615,707 and 191,799,909 shares issued and outstanding at june 30, 2020 and december 31, 2019, respectively | 2,036,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 7,426 and 6,927 at march 31, 2020 and december 31, 2019, respectively | 216,819,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans – net of unamortized deferred financing costs of 14,976 and 12,996, in the aggregate, at march 31, 2020 and december 31, 2019, respectively | 1,818,869,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 325,000,000 and 250,000,000 shares; 200,265,965 and 191,799,909 shares issued and outstanding at march 31, 2020 and december 31, 2019, respectively | 2,003,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 6,927 and 5,706 at december 31, 2019 and 2018, respectively | 214,842,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loan – net of deferred financing costs of 12,996 and 13,943 in the aggregate, at december 31, 2019 and 2018, respectively | 1,695,447,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 191,799,909 and 148,234,959 issued and outstanding at december 31, 2019 and 2018, respectively | 1,918,000 | ||||||||||||||||||||||||||||||||
property, plant, and equipment: | |||||||||||||||||||||||||||||||||
property, plant, and equipment: - sum | 4,027,019,000 | 3,997,117,000 | 2,946,131,000 | 2,898,139,000 | 2,877,988,000 | 2,829,620,000 | 2,826,679,000 | 2,810,623,000 | |||||||||||||||||||||||||
property, plant, and equipment – net | 2,834,893,000 | 2,839,687,000 | 1,818,712,000 | 1,800,515,000 | 1,787,652,000 | 1,785,249,000 | 1,796,439,000 | 1,799,720,000 | |||||||||||||||||||||||||
accounts receivable – net of allowance of 6,042 and 5,706 at september 30, 2019 and december 31, 2018, respectively | 210,912,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loan – net of unamortized deferred financing costs of 13,750 and 13,943, in the aggregate, at september 30, 2019 and december 31, 2018, respectively | 1,696,350,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 191,750,746 and 148,234,959 shares issued and outstanding at september 30, 2019 and december 31, 2018, respectively | 1,918,000 | ||||||||||||||||||||||||||||||||
accumulated depreciation-operating leases | -10,411,000 | -6,181,000 | |||||||||||||||||||||||||||||||
accumulated depreciation- financing leases | -23,967,000 | -21,415,000 | |||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 4,946 and 5,706 at june 30, 2019 and december 31, 2018, respectively | 208,978,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes, term loan and notes payable - net of unamortized deferred financing costs of 14,499 and 13,943, in the aggregate, at june 30, 2019 and december 31, 2018, respectively | 1,710,523,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 191,634,460 and 148,234,959 shares issued and outstanding at june 30, 2019 and december 31, 2018, respectively | 1,916,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 6,146 and 5,706 at march 31, 2019 and december 31, 2018, respectively | 193,599,000 | ||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loan - net of unamortized discount and deferred financing costs of 13,207 and 13,943, in the aggregate, at march 31, 2019 and december 31, 2018, respectively | 1,350,120,000 | ||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 149,132,808 and 148,234,959 shares issued and outstanding at march 31, 2019 and december 31, 2018, respectively | 1,491,000 | ||||||||||||||||||||||||||||||||
capitalized leases: | |||||||||||||||||||||||||||||||||
capitalized leases: - sum | 60,503,000 | 64,215,000 | 80,659,000 | 76,446,000 | 76,216,000 | ||||||||||||||||||||||||||||
capitalized leases – net | 39,186,000 | 39,097,000 | 36,478,000 | 33,450,000 | 35,165,000 | ||||||||||||||||||||||||||||
accounts receivable – net of allowance of 5,706 and 5,309 at december 31, 2018 and 2017, respectively | 194,279,000 | ||||||||||||||||||||||||||||||||
liabilities, series b preferred shares and shareholders’ equity | |||||||||||||||||||||||||||||||||
construction loan - net of deferred financing costs of zero and 179 at december 31, 2018 and 2017, respectively | |||||||||||||||||||||||||||||||||
mortgage notes, senior unsecured notes and term loans - net of discount and deferred financing costs of 13,943 and 31,996 in the aggregate, at december 31, 2018 and 2017, respectively | 1,351,014,000 | ||||||||||||||||||||||||||||||||
capitalized lease obligations | 40,787,000 | 41,231,000 | 38,890,000 | 36,078,000 | 38,124,000 | ||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 375,000 series b cumulative convertible voting and participating preferred shares; aggregate liquidation preference of 375,000; zero and 375,000 shares issued and outstanding at december 31, 2018 and 2017, respectively | |||||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 1,000 series a cumulative non-voting preferred shares; aggregate liquidation preference of 125; zero and 125 issued and outstanding at december 31, 2018 and 2017, respectively | |||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 148,234,959 and 69,370,609 issued and outstanding at december 31, 2018 and 2017, respectively | 1,482,000 | ||||||||||||||||||||||||||||||||
accumulated deficit | -638,345,000 | ||||||||||||||||||||||||||||||||
total liabilities, series b preferred shares and shareholders’ equity | 2,532,428,000 | 2,580,231,000 | 2,475,475,000 | 2,493,755,000 | 2,515,124,000 | ||||||||||||||||||||||||||||
accounts receivable – net of allowance of 5,725 and 5,309 at september 30, 2018 and december 31, 2017, respectively | 209,268,000 | ||||||||||||||||||||||||||||||||
construction loan - net of deferred financing costs of 179 at december 31, 2017 | |||||||||||||||||||||||||||||||||
mortgage notes and term loans - net of unamortized discount and deferred financing costs of 13,571 and 31,997, in the aggregate, at september 30, 2018 and december 31, 2017, respectively | 1,376,998,000 | ||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 375,000 series b cumulative convertible voting and participating preferred shares; aggregate liquidation preference of 375,000; zero and 375,000 shares issued and outstanding at september 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 1,000 series a cumulative non-voting preferred shares; aggregate liquidation preference of 125; zero and 125 shares issued and outstanding at september 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 147,861,840 and 69,370,609 shares issued and outstanding at september 30, 2018 and december 31, 2017, respectively | 1,479,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 5,505 and 5,309 at june 30, 2018 and december 31, 2017, respectively | 182,517,000 | ||||||||||||||||||||||||||||||||
mortgage notes and term loans - net of unamortized discount and deferred financing costs of 14,704 and 31,997, in the aggregate, at june 30, 2018 and december 31, 2017, respectively | 1,385,682,000 | ||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 375,000 series b cumulative convertible voting and participating preferred shares; aggregate liquidation preference of 375,000; zero and 375,000 shares issued and outstanding at june 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 1,000 series a cumulative non-voting preferred shares; aggregate liquidation preference of 125; zero and 125 shares issued and outstanding at june 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 143,459,052 and 69,370,609 shares issued and outstanding at june 30, 2018 and december 31, 2017, respectively | 1,435,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 5,804 and 5,309 at march 31, 2018 and december 31, 2017, respectively | 178,649,000 | ||||||||||||||||||||||||||||||||
construction loan - net of deferred financing costs 179 at december 31, 2017 | |||||||||||||||||||||||||||||||||
mortgage notes and term loans - net of discount and deferred financing costs of 15,935 and 31,996, in the aggregate, at march 31, 2018 and december 31, 2017, respectively | 1,398,227,000 | ||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 375,000 series b cumulative convertible voting and participating preferred shares; aggregate liquidation preference of 375,000; zero and 375,000 shares issued and outstanding at march 31, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 1,000 series a cumulative non-voting preferred shares; aggregate liquidation preference of 125; zero and 125 shares issued and outstanding at march 31, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 142,513,448 and 69,370,609 shares issued and outstanding at march 31, 2018 and december 31, 2017, respectively | 1,425,000 | ||||||||||||||||||||||||||||||||
accounts receivable – net of allowance of 4,961 and 4,072 at december 31, 2017 (historical and pro forma) and 2016, respectively | 200,354,000 | ||||||||||||||||||||||||||||||||
construction loan - net of deferred financing costs of 179 at december 31, 2017 historical, and zero at december 31, 2017 pro forma | |||||||||||||||||||||||||||||||||
mortgage notes and term loans - net of discount and deferred financing costs of 31,996 and 35,916, in the aggregate, at december 31, 2017 (historical) and 2016, respectively, and 18,166 at december 31, 2017 pro forma | 1,404,750,000 | ||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 375,000 series b cumulative convertible voting and participating preferred shares; aggregate liquidation preference of 375,000; 375,000 shares issued and outstanding at december 31, 2017 (historical) and 2016, and no shares outstanding at december 31, 2017 pro forma | |||||||||||||||||||||||||||||||||
preferred shares of beneficial interest, 0.01 par value – authorized 1,000 series a cumulative non-voting preferred shares; aggregate liquidation preference of 125; 125 shares issued and outstanding at december 31, 2017 (historical) and 2016, and no shares outstanding at december 31, 2017 pro forma | |||||||||||||||||||||||||||||||||
common shares of beneficial interest, 0.01 par value – authorized 250,000,000 shares; 69,370,609 shares issued and outstanding at december 31, 2017 (historical) and 2016, and 142,475,349 shares issued and outstanding at december 31, 2017 pro forma | 1,424,000 | ||||||||||||||||||||||||||||||||
see accompanying notes. |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||||||||||||||||||
net loss | -88,910,000 | -11,449,000 | -36,409,000 | -3,733,000 | -226,800,000 | -2,096,000 | -104,802,000 | -2,571,000 | -8,937,000 | 3,953,000 | -17,445,000 | |||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||
depreciation and amortization | 99,895,000 | 88,023,000 | 90,462,000 | 88,982,000 | 89,711,000 | 89,362,000 | 89,649,000 | 92,095,000 | 94,099,000 | 89,728,000 | 84,892,000 | 85,024,000 | 82,467,000 | 83,669,000 | 82,690,000 | 82,620,000 | 87,601,000 | 70,569,000 | 84,459,000 | 77,211,000 | ||||||||||||
amortization of deferred financing costs and pension withdrawal liability | 1,467,000 | 1,479,000 | 1,523,000 | 1,400,000 | 1,445,000 | 1,301,000 | 1,294,000 | 1,289,000 | 1,240,000 | 1,305,000 | 1,222,000 | 1,160,000 | 1,146,000 | 1,104,000 | 1,088,000 | 1,085,000 | 1,148,000 | 1,202,000 | 1,203,000 | 1,196,000 | 1,546,000 | 1,524,000 | 1,526,000 | |||||||||
project orion and other software related deferred costs amortization | 947,000 | |||||||||||||||||||||||||||||||
loss on debt extinguishment and termination of derivative instruments | 218,000 | |||||||||||||||||||||||||||||||
gain from sale of partially owned entity | 0 | 0 | ||||||||||||||||||||||||||||||
loss from investments in partially owned entities | 373,000 | 41,000 | 335,000 | 1,363,000 | 682,000 | 1,037,000 | 1,034,000 | 949,000 | -174,000 | 259,000 | 2,439,000 | 3,029,000 | 2,101,000 | 1,440,000 | 3,647,000 | 2,112,000 | 700,000 | -4,000 | 98,000 | 129,000 | 27,000 | |||||||||||
stock-based compensation expense | 4,335,000 | 10,050,000 | 7,585,000 | 8,220,000 | 8,367,000 | 7,183,000 | 6,064,000 | 6,619,000 | 5,780,000 | 6,203,000 | 4,639,000 | 6,970,000 | 5,036,000 | 6,720,000 | 6,597,000 | 0 | 124,000 | 1,918,000 | ||||||||||||||
deferred income tax benefit | -22,017,000 | -6,712,000 | 6,568,000 | -2,002,000 | -1,284,000 | -967,000 | -2,102,000 | -7,809,000 | -3,352,000 | -1,060,000 | 512,000 | |||||||||||||||||||||
provision for doubtful accounts receivable | 1,446,000 | 2,322,000 | 1,205,000 | 139,000 | 4,649,000 | 1,616,000 | 441,000 | 927,000 | 3,181,000 | 986,000 | 797,000 | 1,458,000 | 3,528,000 | 1,900,000 | -4,000 | 1,970,000 | 579,000 | -167,000 | 1,969,000 | 3,054,000 | 500,000 | 861,000 | 1,370,000 | 594,000 | 257,000 | 103,000 | ||||||
impairment of indefinite and long-lived assets | 30,173,000 | 764,000 | ||||||||||||||||||||||||||||||
impairment of related party loan receivable | 0 | 0 | ||||||||||||||||||||||||||||||
loss on put option | 0 | 0 | ||||||||||||||||||||||||||||||
loss on classification of comfrio as held for sale | 0 | |||||||||||||||||||||||||||||||
non-cash operating lease expenses | 9,448,000 | 9,526,000 | 9,659,000 | 9,292,000 | ||||||||||||||||||||||||||||
net loss from sale of real estate | ||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||
accounts receivable | -90,000 | -5,918,000 | 17,304,000 | 9,633,000 | 58,648,000 | -28,785,000 | -21,200,000 | 14,085,000 | -312,000 | 35,441,000 | -57,889,000 | 20,012,000 | 16,132,000 | -44,347,000 | 1,580,000 | -41,994,000 | -14,104,000 | -44,597,000 | -18,294,000 | 16,519,000 | -11,701,000 | -14,560,000 | 14,808,000 | -1,444,000 | -3,188,000 | -3,780,000 | 3,544,000 | -257,000 | 12,065,000 | -29,553,000 | -4,567,000 | 20,115,000 |
accounts payable and accrued expenses | 33,630,000 | -14,409,000 | 30,787,000 | -67,052,000 | 16,739,000 | -14,321,000 | 68,684,000 | -53,753,000 | 84,702,000 | -22,196,000 | 31,035,000 | -69,996,000 | 10,920,000 | -26,191,000 | 42,381,000 | -35,572,000 | 34,112,000 | -1,949,000 | 24,114,000 | -38,446,000 | 15,209,000 | -766,000 | -108,000 | 5,136,000 | 22,901,000 | 1,823,000 | -25,922,000 | 2,039,000 | 5,964,000 | 23,174,000 | -10,547,000 | -23,810,000 |
other assets | 3,077,000 | 1,699,000 | -25,568,000 | -1,438,000 | -915,000 | -9,810,000 | -38,133,000 | -13,852,000 | ||||||||||||||||||||||||
operating lease liabilities | -9,285,000 | -9,101,000 | -9,998,000 | -8,451,000 | -13,959,000 | -5,665,000 | -10,820,000 | -9,901,000 | ||||||||||||||||||||||||
proceeds from settlement of treasury lock hedge transactions | 0 | 0 | 0 | 1,292,000 | ||||||||||||||||||||||||||||
other | -1,846,000 | 4,039,000 | -3,689,000 | 2,722,000 | -8,735,000 | 5,844,000 | -12,699,000 | 711,000 | 18,808,000 | 3,488,000 | -2,082,000 | -588,000 | -6,100,000 | 20,942,000 | -15,427,000 | 15,911,000 | 3,828,000 | -495,000 | -13,686,000 | -3,179,000 | 2,986,000 | 1,593,000 | -7,837,000 | -1,031,000 | -10,905,000 | 7,828,000 | 1,033,000 | 6,808,000 | -1,256,000 | -3,359,000 | -9,314,000 | 7,683,000 |
net cash from operating activities | 130,207,000 | 78,915,000 | 120,317,000 | 30,202,000 | 162,605,000 | 50,613,000 | 136,670,000 | 61,989,000 | 172,942,000 | 110,445,000 | 41,287,000 | 41,481,000 | 117,113,000 | 49,641,000 | 117,656,000 | 15,586,000 | 108,741,000 | 36,566,000 | 81,222,000 | 46,531,000 | 66,482,000 | 63,218,000 | 83,463,000 | 80,517,000 | 84,268,000 | 72,086,000 | 26,823,000 | 53,012,000 | 63,011,000 | 48,273,000 | 26,526,000 | 50,361,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -52,637,000 | 0 | -24,934,000 | -49,110,000 | -31,067,000 | -36,768,000 | -28,271,000 |
free cash flows | 130,207,000 | 78,915,000 | 120,317,000 | 30,202,000 | 162,605,000 | 50,613,000 | 136,670,000 | 61,989,000 | 172,942,000 | 110,445,000 | 41,287,000 | 41,481,000 | 117,113,000 | 49,641,000 | 117,656,000 | 15,586,000 | 108,741,000 | 36,566,000 | 81,222,000 | 46,531,000 | 66,482,000 | 63,218,000 | 83,463,000 | 80,517,000 | 84,268,000 | 19,449,000 | 26,823,000 | 28,078,000 | 13,901,000 | 17,206,000 | -10,242,000 | 22,090,000 |
investing activities: | ||||||||||||||||||||||||||||||||
additions to property, buildings and equipment | -95,162,000 | -63,342,000 | -45,753,000 | -76,150,000 | -60,343,000 | -58,712,000 | -69,262,000 | -54,253,000 | -72,403,000 | -88,689,000 | -93,020,000 | -124,961,000 | -105,937,000 | -106,826,000 | -100,466,000 | -135,203,000 | -68,369,000 | -110,981,000 | -62,264,000 | |||||||||||||
business combinations, net of cash acquired | 0 | 0 | 0 | -108,448,000 | -16,040,000 | 209,000 | 603,000 | -400,987,000 | -173,373,000 | -41,956,000 | -1,460,200,000 | -83,069,000 | -85,000 | -315,583,000 | 24,000 | 3,336,000 | ||||||||||||||||
acquisitions of property, buildings, equipment, and other assets, net of cash acquired | ||||||||||||||||||||||||||||||||
investments in and advances to partially owned entities and other | -4,860,000 | -477,000 | -13,368,000 | -5,848,000 | -1,604,000 | -2,185,000 | ||||||||||||||||||||||||||
net payments for sale of business | 0 | |||||||||||||||||||||||||||||||
proceeds from sale of property, buildings, and equipment | 410,000 | 3,876,000 | 21,448,000 | 133,000 | ||||||||||||||||||||||||||||
proceeds from sale of investments in partially owned entities | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
payment for foreign currency exchange forwards settlement | 0 | |||||||||||||||||||||||||||||||
net cash from investing activities | -146,810,000 | -142,361,000 | -142,124,000 | -226,706,000 | -106,736,000 | -97,271,000 | -69,861,000 | -39,315,000 | -98,695,000 | -95,704,000 | -75,082,000 | -87,592,000 | -60,481,000 | -96,048,000 | -97,716,000 | -94,244,000 | -293,708,000 | -506,669,000 | -295,085,000 | -143,737,000 | -1,637,406,000 | -168,694,000 | -84,951,000 | -358,074,000 | -116,002,000 | -34,138,000 | -1,396,089,000 | -58,705,000 | -48,109,000 | -30,659,000 | -19,016,000 | -27,919,000 |
financing activities: | ||||||||||||||||||||||||||||||||
distributions paid on common stock, restricted stock units and noncontrolling interests in op | -65,648,000 | -66,095,000 | -66,228,000 | -63,404,000 | -63,044,000 | -62,659,000 | -59,756,000 | |||||||||||||||||||||||||
proceeds from stock options exercised | 54,000 | 517,000 | 65,000 | 2,228,000 | 51,000 | 753,000 | 81,000 | 1,943,000 | 1,218,000 | 169,000 | 101,000 | 1,464,000 | 3,087,000 | 236,000 | 76,000 | 575,000 | 914,000 | 0 | 846,000 | 4,345,000 | 0 | 866,000 | 4,971,000 | 911,000 | 0 | 557,000 | 4,080,000 | 5,567,000 | 4,945,000 | 2,373,000 | ||
proceeds from employee stock purchase plan | 0 | 0 | 0 | 1,577,000 | 0 | 1,573,000 | 0 | 1,496,000 | 0 | 1,594,000 | 1,000 | 1,452,000 | -1,000 | 1,895,000 | 0 | 1,985,000 | 0 | |||||||||||||||
remittance of withholding taxes related to employee stock-based transactions | 253,000 | -785,000 | 0 | -2,646,000 | -308,000 | -647,000 | -467,000 | -2,224,000 | -1,139,000 | -212,000 | 241,000 | -2,265,000 | ||||||||||||||||||||
proceeds from revolving line of credit | 171,208,000 | 141,534,000 | 27,589,000 | 287,146,000 | 68,000,000 | 157,000,000 | 402,214,000 | 200,010,000 | 170,905,000 | 105,756,000 | 252,965,000 | 186,700,000 | 124,750,000 | 151,264,000 | 138,340,000 | 115,000,000 | 220,144,000 | 380,000,000 | 167,352,000 | 43,489,000 | 450,000,000 | 0 | 0 | 186,753,000 | 0 | 0 | ||||||
repayment on revolving line of credit | -206,000,000 | -68,000,000 | -268,000,000 | -30,000,000 | -56,869,000 | -517,000,000 | -242,314,000 | -126,000,000 | -153,364,000 | -459,214,000 | -143,337,000 | -76,604,000 | -248,860,000 | -210,000,000 | 0 | 0 | -177,075,000 | 0 | ||||||||||||||
repayment of sale-leaseback financing obligations | -1,174,000 | -1,107,000 | -1,100,000 | -869,000 | -1,325,000 | -875,000 | -2,457,000 | -2,434,000 | -11,174,000 | -2,282,000 | -2,265,000 | -2,170,000 | -2,255,000 | -1,996,000 | -1,965,000 | -1,619,000 | -4,119,000 | -1,479,000 | 269,000 | -1,453,000 | -1,038,000 | -951,000 | -919,000 | -866,000 | -869,000 | -792,000 | -760,000 | -740,000 | -719,000 | -649,000 | -622,000 | -605,000 |
termination of sale-leaseback financing obligations | 0 | 0 | ||||||||||||||||||||||||||||||
repayment of financing lease obligations | -13,378,000 | -9,457,000 | -7,694,000 | -7,160,000 | -9,803,000 | -8,213,000 | -8,118,000 | -11,787,000 | -12,824,000 | -6,426,000 | -10,318,000 | -9,646,000 | -9,102,000 | -7,569,000 | -12,494,000 | -4,695,000 | -4,941,000 | -8,163,000 | -12,119,000 | -7,218,000 | -5,671,000 | -5,446,000 | -4,626,000 | -4,227,000 | -3,965,000 | -3,536,000 | -3,222,000 | -2,616,000 | ||||
payment of debt issuance costs | -168,000 | -527,000 | -650,000 | 0 | -65,000 | -3,045,000 | -1,731,000 | 0 | 0 | -8,345,000 | -15,000 | -22,000 | -9,284,000 | 1,448,000 | -51,000 | -8,676,000 | ||||||||||||||||
proceeds from public senior unsecured notes offering | 0 | 0 | ||||||||||||||||||||||||||||||
proceeds from senior unsecured term loans | ||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | -308,000 | |||||||||||||||||||||||||||||||
net cash from financing activities | 119,858,000 | -3,920,000 | 80,446,000 | 186,872,000 | -65,008,000 | 65,419,000 | -84,723,000 | -22,473,000 | -69,345,000 | -7,453,000 | 37,646,000 | 38,867,000 | -51,148,000 | 22,254,000 | 5,963,000 | 46,256,000 | 116,220,000 | 308,190,000 | 242,609,000 | -235,530,000 | 2,006,584,000 | -50,995,000 | 59,211,000 | 315,101,000 | -46,074,000 | -46,577,000 | 1,517,131,000 | -29,109,000 | -64,964,000 | 57,281,000 | -28,462,000 | 121,087,000 |
net increase in cash, cash equivalents and restricted cash | 103,255,000 | -67,366,000 | 58,639,000 | -9,632,000 | -9,139,000 | 201,000 | 28,746,000 | -332,736,000 | 435,660,000 | -156,471,000 | 57,723,000 | 37,544,000 | -77,808,000 | -8,629,000 | 147,865,000 | -34,802,000 | -50,062,000 | 74,895,000 | -20,952,000 | 143,529,000 | ||||||||||||
effect of foreign currency translation on cash, cash equivalents and restricted cash | 270,000 | -672,000 | 3,791,000 | 926,000 | -4,480,000 | -1,688,000 | 2,908,000 | -1,389,000 | 1,659,000 | -2,330,000 | -2,200,000 | 1,403,000 | 1,886,000 | -4,770,000 | -2,252,000 | 409,000 | -1,065,000 | -1,394,000 | -360,000 | -624,000 | 4,037,000 | 5,985,000 | 4,940,000 | -8,980,000 | 1,433,000 | -1,629,000 | -269,000 | 355,000 | -1,096,000 | -415,000 | -1,535,000 | -230,000 |
cash, cash equivalents and restricted cash: | ||||||||||||||||||||||||||||||||
beginning of period | 0 | 0 | 0 | 47,652,000 | 0 | 0 | 0 | 60,392,000 | 0 | 0 | 0 | 53,063,000 | 0 | 0 | 0 | 82,958,000 | 0 | 0 | 0 | 621,051,000 | 0 | 0 | 0 | 240,613,000 | 0 | 0 | 0 | 214,097,000 | 0 | 0 | 0 | 69,963,000 |
end of period | 103,525,000 | -68,038,000 | 62,430,000 | 38,946,000 | -13,619,000 | 17,073,000 | -15,006,000 | 59,204,000 | 6,561,000 | 4,958,000 | 1,651,000 | 47,222,000 | 7,370,000 | -28,923,000 | 23,651,000 | 50,965,000 | -69,812,000 | -163,307,000 | 28,386,000 | 287,691,000 | 439,697,000 | -150,486,000 | 62,663,000 | 269,177,000 | -76,375,000 | -10,258,000 | 147,596,000 | 179,650,000 | -51,158,000 | 74,480,000 | -22,487,000 | 213,262,000 |
see accompanying notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||
impairment of long-lived assets | 77,000 | 0 | 1,784,000 | 1,954,000 | 2,615,000 | 0 | 930,000 | 12,555,000 | ||||||||||||||||||||||||
net gain from sale of real estate | 143,000 | |||||||||||||||||||||||||||||||
additions to property, buildings, and equipment | -144,267,000 | -177,675,000 | -112,543,000 | |||||||||||||||||||||||||||||
proceeds from sale of investment in partially owned entity | 0 | |||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||
addition of property, buildings, and equipment on accrual | 36,702,000 | 318,000 | 35,860,000 | |||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for lease obligations: | ||||||||||||||||||||||||||||||||
operating leases | 7,819,000 | 7,212,000 | 1,003,000 | |||||||||||||||||||||||||||||
finance leases | 25,621,000 | 14,195,000 | 21,793,000 | |||||||||||||||||||||||||||||
supplemental disclosures of cash flows information: | ||||||||||||||||||||||||||||||||
interest paid – net of amounts capitalized | 48,019,000 | 9,810,000 | 54,840,000 | 27,848,000 | 47,387,000 | 38,751,000 | ||||||||||||||||||||||||||
income taxes paid – net of refunds | 1,250,000 | 3,034,000 | 952,000 | 2,374,000 | 556,000 | 2,252,000 | 1,262,000 | |||||||||||||||||||||||||
project orion deferred costs amortization | ||||||||||||||||||||||||||||||||
deferred income tax expense | 1,245,000 | 573,000 | ||||||||||||||||||||||||||||||
net income | -16,473,000 | 9,802,000 | -7,982,000 | 5,308,000 | -13,399,000 | -14,236,000 | -43,992,000 | 12,374,000 | 24,540,000 | 29,405,000 | -8,639,000 | |||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||
loss on debt extinguishment and termination of derivative instruments, non-cash | ||||||||||||||||||||||||||||||||
loss on debt extinguishment, modifications and termination of derivative instruments, non-cash | ||||||||||||||||||||||||||||||||
gain on extinguishment of new market tax credit structure | 0 | 0 | ||||||||||||||||||||||||||||||
loss on deconsolidation of subsidiary contributed | ||||||||||||||||||||||||||||||||
payment of debt issuance and extinguishment costs | -10,509,000 | |||||||||||||||||||||||||||||||
repayment of term loans, mortgage notes, and notes payable | ||||||||||||||||||||||||||||||||
proceeds from senior unsecured notes and term loans | ||||||||||||||||||||||||||||||||
gain from sale of real estate | 0 | -2,461,000 | ||||||||||||||||||||||||||||||
loss from other asset disposals | ||||||||||||||||||||||||||||||||
non-cash lease expenses | 6,859,000 | 10,905,000 | 10,525,000 | |||||||||||||||||||||||||||||
business combinations | ||||||||||||||||||||||||||||||||
acquisitions of property, buildings and equipment | -23,496,000 | |||||||||||||||||||||||||||||||
proceeds from sale of property, buildings and equipment | 76,000 | 159,000 | 9,020,000 | 158,000 | 198,000 | 7,645,000 | 70,000 | 4,373,000 | 100,000 | 142,000 | 98,000 | -359,000 | 255,000 | 736,000 | 327,000 | 2,839,000 | 8,303,000 | |||||||||||||||
distributions paid on common stock, restricted stock units and noncontrolling interests | -62,996,000 | |||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes | 0 | |||||||||||||||||||||||||||||||
deferred income taxes benefit | -2,473,000 | -1,459,000 | -3,621,000 | |||||||||||||||||||||||||||||
loss on other asset disposals | -469,000 | 206,000 | 2,449,000 | -158,000 | 1,779,000 | 1,135,000 | -255,000 | -165,000 | 147,000 | |||||||||||||||||||||||
loss on classification as held for sale | ||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 3,851,000 | -7,244,000 | -24,153,000 | 25,903,000 | -32,402,000 | |||||||||||||||||||||||||||
loss on debt extinguishment, modifications and termination of derivative instruments | 5,182,000 | 683,000 | 627,000 | 545,000 | 1,040,000 | 628,000 | 616,000 | 626,000 | 802,000 | 3,499,000 | ||||||||||||||||||||||
deferred income taxes expense | 619,000 | -4,374,000 | ||||||||||||||||||||||||||||||
loss from sale of real estate | -3,514,000 | 5,000 | 191,000 | -21,000 | -676,000 | 427,000 | 0 | |||||||||||||||||||||||||
investments in partially owned entities and other | -2,582,000 | -1,538,000 | ||||||||||||||||||||||||||||||
termination of sale-leaseback financing obligations and related termination premiums | -20,433,000 | |||||||||||||||||||||||||||||||
addition of property, buildings and equipment on accrual | 35,440,000 | 40,467,000 | 52,931,000 | |||||||||||||||||||||||||||||
addition of property, buildings and equipment under financing lease obligations | 6,831,000 | 10,486,000 | 5,717,000 | |||||||||||||||||||||||||||||
addition of property, buildings and equipment under operating lease obligations | 281,000 | 474,000 | 1,828,000 | |||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||
loss on debt extinguishment, modification and termination of derivative instruments, non-cash | ||||||||||||||||||||||||||||||||
deferred tax benefit | -1,156,000 | |||||||||||||||||||||||||||||||
non-cash operating lease expense | ||||||||||||||||||||||||||||||||
investment in partially owned entities and other | -18,400,000 | |||||||||||||||||||||||||||||||
purchase of noncontrolling interest holders share in consolidated joint venture | 0 | 0 | ||||||||||||||||||||||||||||||
proceeds from term loans | ||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | ||||||||||||||||||||||||||||||||
loss on deconsolidation of subsidiary contributed to latam joint venture | 0 | |||||||||||||||||||||||||||||||
other reconciling items | -272,000 | |||||||||||||||||||||||||||||||
business combinations and deferred consideration paid | ||||||||||||||||||||||||||||||||
repayment of term loan and mortgage notes | -1,824,000 | -1,805,000 | -1,824,000 | -1,753,000 | -1,723,000 | -201,770,000 | -51,672,000 | |||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | 177,075,000 | 525,000,000 | ||||||||||||||||||||||||||||
amortization of above/below market leases | 402,000 | 534,000 | 540,000 | 549,000 | 508,000 | 843,000 | 1,017,000 | 362,000 | 39,000 | 37,000 | 39,000 | 0 | 76,000 | 37,000 | 38,000 | 38,000 | 38,000 | 38,000 | ||||||||||||||
foreign exchange gain | -458,000 | -60,000 | ||||||||||||||||||||||||||||||
gain on other asset disposals | -156,000 | 69,000 | -165,000 | 20,000 | -391,000 | |||||||||||||||||||||||||||
distributions paid on common stock, restricted stock units and noncontrolling interests in operating partnership | -60,064,000 | |||||||||||||||||||||||||||||||
loss on debt extinguishment, modification and termination of derivative instruments | ||||||||||||||||||||||||||||||||
loss from foreign exchange | ||||||||||||||||||||||||||||||||
change in deferred taxes | -10,151,000 | |||||||||||||||||||||||||||||||
business combinations and deferred consideration paid, net of cash acquired | ||||||||||||||||||||||||||||||||
acquisitions of property, buildings and equipment, net of cash acquired | 0 | -7,705,000 | 0 | |||||||||||||||||||||||||||||
proceeds from the settlement of net investment hedges | ||||||||||||||||||||||||||||||||
proceeds from the settlement of foreign currency forward contract | ||||||||||||||||||||||||||||||||
payment in settlement of foreign currency forward contract | ||||||||||||||||||||||||||||||||
repayment of revolving line of credit | ||||||||||||||||||||||||||||||||
remittance of withholding taxes related to employee share-based transactions | -4,277,000 | -285,000 | -520,000 | -3,226,000 | -1,109,000 | 14,000 | -869,000 | -14,922,000 | -573,000 | -730,000 | -3,233,000 | -2,417,000 | ||||||||||||||||||||
proceeds from senior unsecured notes | ||||||||||||||||||||||||||||||||
foreign exchange loss | 2,488,000 | 1,290,000 | -325,000 | -173,000 | 196,000 | -315,000 | 492,000 | 43,000 | -735,000 | -1,511,000 | -680,000 | |||||||||||||||||||||
investment in partially owned entities | 0 | -2,502,000 | -1,925,000 | 0 | -4,618,000 | -1,642,000 | -21,000 | -450,000 | -25,747,000 | |||||||||||||||||||||||
distributions paid on common shares, restricted stock units and noncontrolling interests in operating partnership | -60,098,000 | -59,585,000 | -59,940,000 | -58,984,000 | -57,725,000 | -55,857,000 | -54,956,000 | |||||||||||||||||||||||||
net proceeds from issuance of common shares | 54,330,000 | 205,376,000 | 1,238,030,000 | 1,000 | ||||||||||||||||||||||||||||
loss on deconsolidation of subsidiary contributed to joint venture | ||||||||||||||||||||||||||||||||
share-based compensation expense | 8,093,000 | 9,143,000 | 4,290,000 | 5,468,000 | 5,030,000 | 3,627,000 | 3,385,000 | 3,170,000 | 2,640,000 | |||||||||||||||||||||||
deferred income taxes | -1,889,000 | |||||||||||||||||||||||||||||||
gain from foreign exchange | ||||||||||||||||||||||||||||||||
income from investment in partially owned entities | ||||||||||||||||||||||||||||||||
gain from sale of partially owned entities | 0 | |||||||||||||||||||||||||||||||
(gain) income from sale of real estate | ||||||||||||||||||||||||||||||||
benefit from doubtful accounts receivable | 444,000 | |||||||||||||||||||||||||||||||
return of investment in joint venture | 0 | 0 | 0 | 2,000,000 | ||||||||||||||||||||||||||||
cash paid for investment in joint venture | ||||||||||||||||||||||||||||||||
gain on sale of assets | -172,000 | |||||||||||||||||||||||||||||||
proceeds from the settlement of net investment hedge | 0 | 0 | 3,034,000 | |||||||||||||||||||||||||||||
foreign exchange (gain) loss | ||||||||||||||||||||||||||||||||
income from investments in partially owned entities | 165,000 | |||||||||||||||||||||||||||||||
loss on debt extinguishment and modification | 1,453,000 | |||||||||||||||||||||||||||||||
distributions paid on beneficial interest shares – preferred – series a | ||||||||||||||||||||||||||||||||
distributions paid on beneficial interest shares – preferred – series b | ||||||||||||||||||||||||||||||||
distributions paid on common shares and noncontrolling interests in operating partnership | ||||||||||||||||||||||||||||||||
payment of underwriters’ costs | ||||||||||||||||||||||||||||||||
reimbursement of underwriters’ costs | ||||||||||||||||||||||||||||||||
repayment of term loans, mortgage notes, notes payable and construction loans | ||||||||||||||||||||||||||||||||
proceeds from construction loans | 0 | 0 | 1,097,000 | |||||||||||||||||||||||||||||
depreciation, depletion and amortization | 53,569,000 | 52,399,000 | 51,604,000 | 47,750,000 | 45,065,000 | |||||||||||||||||||||||||||
distributions paid on common shares | -43,049,000 | -42,345,000 | -38,631,000 | -38,632,000 | -38,605,000 | -30,108,000 | -28,098,000 | -27,986,000 | -27,160,000 | -20,086,000 | -1,291,000 | |||||||||||||||||||||
repayment of term loan, mortgage notes and notes payable | -1,686,000 | |||||||||||||||||||||||||||||||
loss on debt extinguishment and modification, non-cash | 0 | 542,000 | 0 | 0 | 21,105,000 | |||||||||||||||||||||||||||
net income attributable to americold realty trust | 23,511,000 | 20,809,000 | 27,091,000 | 4,891,000 | -4,629,000 | |||||||||||||||||||||||||||
proceeds from sale of land and property, buildings and equipment | 42,486,000 | |||||||||||||||||||||||||||||||
proceeds from equity forward contract | 233,595,000 | |||||||||||||||||||||||||||||||
income from and impairment of investments in partially owned entities | ||||||||||||||||||||||||||||||||
impairment of long-lived assets and inventory | 0 | |||||||||||||||||||||||||||||||
multi-employer pension plan withdrawal expense | ||||||||||||||||||||||||||||||||
tax withholdings related to net share settlements of certain stock awards | ||||||||||||||||||||||||||||||||
net proceeds from initial and follow-on public offerings | 0 | |||||||||||||||||||||||||||||||
proceeds from sale of property, plant, and equipment | ||||||||||||||||||||||||||||||||
acquisitions of property, plant, and equipment, net of cash acquired | 762,000 | 0 | -35,923,000 | |||||||||||||||||||||||||||||
additions to property, plant, and equipment | -52,637,000 | |||||||||||||||||||||||||||||||
redemption and distributions paid on preferred shares of beneficial interest – series a | 1,000 | 0 | -134,000 | |||||||||||||||||||||||||||||
distributions paid on preferred shares of beneficial interest – series b | 0 | 0 | -1,817,000 | |||||||||||||||||||||||||||||
share purchases for taxes, net of proceeds from employee share-based transactions | -2,557,000 | -1,977,000 | -1,593,000 | -4,200,000 | ||||||||||||||||||||||||||||
repayment of term loan, mortgage notes, notes payable and construction loans | -1,622,000 | |||||||||||||||||||||||||||||||
proceeds from the sale of property, plant, and equipment | 670,000 | 152,000 | 1,001,000 | 408,000 | 17,752,000 | 352,000 | ||||||||||||||||||||||||||
payment of underwriters' costs | 0 | -2,455,000 | 0 | -5,750,000 | ||||||||||||||||||||||||||||
reimbursement of underwriters' costs | 0 | 3,202,000 | 0 | 5,750,000 | ||||||||||||||||||||||||||||
net proceeds from initial public offering | 0 | 0 | 0 | 493,557,000 | ||||||||||||||||||||||||||||
net proceeds from follow-on public offering | -650,000 | |||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||
depreciation, depletion, and amortization | 30,096,000 | 29,792,000 | 29,402,000 | 29,051,000 | 29,408,000 | |||||||||||||||||||||||||||
amortization of deferred financing costs, debt discount and pension withdrawal liability | 1,456,000 | |||||||||||||||||||||||||||||||
(income) income from investments in partially owned entities | -122,000 | |||||||||||||||||||||||||||||||
additions to property, plant, and equipment and intangible assets | -24,934,000 | -49,110,000 | -31,067,000 | -36,768,000 | -28,271,000 | |||||||||||||||||||||||||||
repayment of term loan, mortgage notes and construction loans | -1,629,000 | -5,967,000 | -5,898,000 | -883,556,000 | ||||||||||||||||||||||||||||
proceeds from term loans and mortgage notes | 0 | 0 | ||||||||||||||||||||||||||||||
amortization of deferred financing costs and debt discount | 1,155,000 | 1,532,000 | 1,556,000 | 1,674,000 | ||||||||||||||||||||||||||||
amortization of below market leases | 38,000 | |||||||||||||||||||||||||||||||
foreign currency exchange loss | ||||||||||||||||||||||||||||||||
loss from and impairment of partially owned entities | ||||||||||||||||||||||||||||||||
loss on sale of other assets | ||||||||||||||||||||||||||||||||
impairment of inventory and long-lived assets | ||||||||||||||||||||||||||||||||
multi-employer pension plan withdrawal expense and amortization | ||||||||||||||||||||||||||||||||
repayment of capitalized lease obligations | -2,884,000 | -2,680,000 | -2,422,000 | -2,374,000 | ||||||||||||||||||||||||||||
repayment of term loans, mortgage notes and construction loan | ||||||||||||||||||||||||||||||||
proceeds from construction loan | ||||||||||||||||||||||||||||||||
acquisition of fixed assets under capitalized lease obligations | 330,000 | |||||||||||||||||||||||||||||||
interest paid – net of amounts capitalized and defeasance costs | ||||||||||||||||||||||||||||||||
acquisition of property, plant, and equipment on accrual | 18,210,000 | |||||||||||||||||||||||||||||||
income from investments in and impairment of partially owned entities | 436,000 | |||||||||||||||||||||||||||||||
gain from sale of real estate, net of tax | ||||||||||||||||||||||||||||||||
loss from partially owned entities | 139,000 | |||||||||||||||||||||||||||||||
gain on sale of other assets | -137,000 | |||||||||||||||||||||||||||||||
payment on multi-employer pension plan withdrawal obligation | -114,000 | |||||||||||||||||||||||||||||||
interest paid – net of amounts capitalized and defeasement costs | 23,068,000 | |||||||||||||||||||||||||||||||
restricted cash outflows | ||||||||||||||||||||||||||||||||
restricted cash inflows | ||||||||||||||||||||||||||||||||
investment in joint ventures | ||||||||||||||||||||||||||||||||
other investing activities | ||||||||||||||||||||||||||||||||
distributions paid on beneficial interest shares – common | ||||||||||||||||||||||||||||||||
repayment of seller financed note | ||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||
effect of foreign currency translation | ||||||||||||||||||||||||||||||||
cash and cash equivalents: | ||||||||||||||||||||||||||||||||
seller financed acquisition of property, plant and equipment | ||||||||||||||||||||||||||||||||
see accompanying notes. |
