XNYSCOLD
Market cap6.08bUSD
Dec 27, Last price
21.40USD
1D
-0.09%
1Q
-25.17%
IPO
20.29%
Name
Americold Realty Trust
Chart & Performance
Profile
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 storage, in the United States, Australia, New Zealand, Canada, and Argentina. Americold's facilities are an integral component of the supply chain connecting food producers, processors, distributors and retailers to consumers.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,673,329 -8.28% | 2,914,735 7.37% | 2,714,790 36.58% | |||||||
Cost of revenue | 2,130,434 | 2,449,839 | 2,267,199 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 542,895 | 464,896 | 447,591 | |||||||
NOPBT Margin | 20.31% | 15.95% | 16.49% | |||||||
Operating Taxes | (2,273) | (18,836) | (1,569) | |||||||
Tax Rate | ||||||||||
NOPAT | 545,168 | 483,732 | 449,160 | |||||||
Net income | (336,215) 1,626.48% | (19,474) -35.75% | (30,309) -223.51% | |||||||
Dividends | (242,221) | (238,709) | (227,522) | |||||||
Dividend yield | 2.90% | 3.13% | 2.68% | |||||||
Proceeds from repurchase of equity | 412,610 | (455) | 1,343,491 | |||||||
BB yield | -4.94% | 0.01% | -15.82% | |||||||
Debt | ||||||||||
Debt current | 104,690 | 500,052 | 399,314 | |||||||
Long-term debt | 3,891,969 | 3,595,849 | 3,600,236 | |||||||
Deferred revenue | 32,046 | 26,143 | ||||||||
Other long-term liabilities | 37,461 | (22,664) | (15,121) | |||||||
Net debt | 3,899,844 | 3,963,912 | 3,879,134 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 366,155 | 299,996 | 273,060 | |||||||
CAPEX | (330,238) | (322,946) | (491,831) | |||||||
Cash from investing activities | (357,073) | (348,489) | (1,239,199) | |||||||
Cash from financing activities | (285) | 23,325 | 431,489 | |||||||
FCF | (4,942,391) | 455,677 | 635,377 | |||||||
Balance | ||||||||||
Cash | 60,392 | 53,063 | 82,958 | |||||||
Long term investments | 36,423 | 78,926 | 37,458 | |||||||
Excess cash | ||||||||||
Stockholders' equity | (1,991,320) | (1,404,091) | (1,142,614) | |||||||
Invested Capital | 9,448,128 | 8,783,968 | 8,566,683 | |||||||
ROIC | 5.98% | 5.58% | 5.34% | |||||||
ROCE | 7.15% | 6.19% | 5.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 275,773 | 269,565 | 259,056 | |||||||
Price | 30.27 6.92% | 28.31 -13.66% | 32.79 -12.16% | |||||||
Market cap | 8,347,649 9.39% | 7,631,385 -10.16% | 8,494,446 9.96% | |||||||
EV | 12,265,951 | 11,609,756 | 12,381,649 | |||||||
EBITDA | 896,638 | 798,473 | 769,692 | |||||||
EV/EBITDA | 13.68 | 14.54 | 16.09 | |||||||
Interest | 140,107 | 116,127 | 99,177 | |||||||
Interest/NOPBT | 25.81% | 24.98% | 22.16% |