Americold Realty Trust
NYSE:COLD
Income Statement
Earnings Waterfall
Americold Realty Trust
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
845.4m
USD
|
Operating Expenses
|
-611.5m
USD
|
Operating Income
|
233.9m
USD
|
Other Expenses
|
-518.8m
USD
|
Net Income
|
-284.9m
USD
|
Income Statement
Americold Realty Trust
Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||
Revenue |
1 523
N/A
|
1 537
+1%
|
1 544
+0%
|
1 562
+1%
|
1 577
+1%
|
1 590
+1%
|
1 604
+1%
|
1 606
+0%
|
1 649
+3%
|
1 714
+4%
|
1 784
+4%
|
1 875
+5%
|
1 919
+2%
|
1 950
+2%
|
1 988
+2%
|
2 139
+8%
|
2 311
+8%
|
2 522
+9%
|
2 715
+8%
|
2 786
+3%
|
2 861
+3%
|
2 910
+2%
|
2 915
+0%
|
2 886
-1%
|
2 805
-3%
|
2 716
-3%
|
2 673
-2%
|
2 662
0%
|
2 673
+0%
|
2 679
+0%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(1 159)
|
(1 162)
|
(1 170)
|
(1 182)
|
(1 189)
|
(1 192)
|
(1 198)
|
(1 199)
|
(1 219)
|
(1 264)
|
(1 305)
|
(1 360)
|
(1 397)
|
(1 413)
|
(1 436)
|
(1 565)
|
(1 710)
|
(1 901)
|
(2 085)
|
(2 155)
|
(2 217)
|
(2 241)
|
(2 219)
|
(2 160)
|
(2 064)
|
(1 967)
|
(1 903)
|
(1 868)
|
(1 848)
|
(1 834)
|
|
Gross Profit |
364
N/A
|
375
+3%
|
374
0%
|
380
+2%
|
389
+2%
|
397
+2%
|
406
+2%
|
407
+0%
|
430
+6%
|
449
+4%
|
478
+6%
|
515
+8%
|
522
+1%
|
537
+3%
|
552
+3%
|
573
+4%
|
600
+5%
|
621
+3%
|
630
+1%
|
631
+0%
|
644
+2%
|
669
+4%
|
696
+4%
|
725
+4%
|
741
+2%
|
749
+1%
|
771
+3%
|
794
+3%
|
825
+4%
|
845
+2%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(219)
|
(230)
|
(228)
|
(235)
|
(239)
|
(232)
|
(232)
|
(236)
|
(252)
|
(272)
|
(296)
|
(320)
|
(332)
|
(344)
|
(361)
|
(394)
|
(437)
|
(463)
|
(502)
|
(520)
|
(532)
|
(557)
|
(563)
|
(570)
|
(570)
|
(571)
|
(581)
|
(590)
|
(601)
|
(612)
|
|
Selling, General & Administrative |
(101)
|
(113)
|
(111)
|
(118)
|
(122)
|
(114)
|
(115)
|
(117)
|
(122)
|
(126)
|
(132)
|
(135)
|
(135)
|
(138)
|
(145)
|
(153)
|
(163)
|
(173)
|
(182)
|
(195)
|
(208)
|
(220)
|
(231)
|
(236)
|
(234)
|
(229)
|
(227)
|
(229)
|
(235)
|
(246)
|
|
Depreciation & Amortization |
(117)
|
(117)
|
(117)
|
(117)
|
(117)
|
(117)
|
(118)
|
(118)
|
(130)
|
(145)
|
(163)
|
(185)
|
(197)
|
(205)
|
(216)
|
(242)
|
(274)
|
(291)
|
(320)
|
(325)
|
(324)
|
(337)
|
(331)
|
(334)
|
(336)
|
(342)
|
(354)
|
(361)
|
(366)
|
(365)
|
|
Other Operating Expenses |
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
|
(0)
|
0
|
0
|
0
|
0
|
|
Operating Income |
145
N/A
|
145
0%
|
146
+1%
|
146
-1%
|
150
+3%
|
166
+11%
|
173
+5%
|
171
-1%
|
178
+4%
|
178
0%
|
183
+3%
|
195
+7%
|
191
-2%
|
193
+1%
|
191
-1%
|
179
-6%
|
164
-8%
|
158
-4%
|
128
-19%
|
111
-13%
|
112
+1%
|
113
+1%
|
134
+19%
|
155
+16%
|
171
+10%
|
178
+4%
|
190
+7%
|
204
+7%
|
225
+10%
|
234
+4%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(117)
|
(115)
|
(119)
|
(112)
|
(103)
|
(94)
|
(88)
|
(85)
|
(89)
|
(86)
|
(87)
|
(90)
|
(88)
|
(92)
|
(138)
|
(141)
|
(144)
|
(147)
|
(101)
|
(101)
|
(101)
|
(106)
|
(125)
|
(131)
|
(141)
|
(145)
|
(139)
|
(141)
|
(138)
|
(137)
|
|
Non-Reccuring Items |
(27)
|
(26)
|
(17)
|
(38)
|
(15)
|
(14)
|
(41)
|
(37)
|
(64)
|
(68)
|
(51)
|
(33)
|
(1)
|
(6)
|
(32)
|
(57)
|
(76)
|
(76)
|
(61)
|
(47)
|
(47)
|
(56)
|
(49)
|
(46)
|
(65)
|
(61)
|
(298)
|
(310)
|
(398)
|
(410)
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
(4)
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
2
|
2
|
(3)
|
(6)
|
2
|
(3)
|
(77)
|
(74)
|
(77)
|
(68)
|
26
|
26
|
|
Pre-Tax Income |
2
N/A
|
4
+147%
|
9
+110%
|
(6)
N/A
|
32
N/A
|
57
+78%
|
44
-22%
|
49
+10%
|
24
-52%
|
22
-8%
|
43
+97%
|
71
+65%
|
101
+42%
|
94
-7%
|
18
-81%
|
(21)
N/A
|
(60)
-180%
|
(68)
-14%
|
(32)
+53%
|
(35)
-10%
|
(39)
-11%
|
(56)
-45%
|
(38)
+32%
|
(24)
+37%
|
(112)
-362%
|
(103)
+8%
|
(328)
-219%
|
(314)
+4%
|
(285)
+9%
|
(287)
-1%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(6)
|
(13)
|
(11)
|
(11)
|
(6)
|
7
|
7
|
8
|
12
|
5
|
5
|
3
|
(5)
|
7
|
8
|
0
|
1
|
2
|
1
|
23
|
26
|
19
|
20
|
7
|
4
|
2
|
(1)
|
2
|
2
|
|
Income from Continuing Operations |
(3)
|
(2)
|
(4)
|
(17)
|
21
|
50
|
52
|
56
|
31
|
34
|
48
|
76
|
104
|
89
|
25
|
(13)
|
(59)
|
(66)
|
(30)
|
(34)
|
(16)
|
(30)
|
(20)
|
(5)
|
(105)
|
(98)
|
(326)
|
(316)
|
(284)
|
(285)
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(21)
N/A
|
(26)
-21%
|
(30)
-17%
|
(37)
-25%
|
8
N/A
|
44
+473%
|
46
+5%
|
52
+13%
|
28
-47%
|
30
+9%
|
48
+60%
|
76
+58%
|
104
+36%
|
89
-14%
|
25
-73%
|
(13)
N/A
|
(59)
-347%
|
(67)
-12%
|
(31)
+54%
|
(34)
-10%
|
(16)
+52%
|
(30)
-88%
|
(19)
+36%
|
(5)
+76%
|
(113)
-2 311%
|
(106)
+6%
|
(336)
-216%
|
(324)
+4%
|
(283)
+13%
|
(285)
-1%
|
|
EPS (Diluted) |
-2.69
N/A
|
-0.36
+87%
|
-0.42
-17%
|
-0.3
+29%
|
0.05
N/A
|
0.29
+480%
|
0.32
+10%
|
0.34
+6%
|
0.14
-59%
|
0.15
+7%
|
0.26
+73%
|
0.39
+50%
|
0.52
+33%
|
0.44
-15%
|
0.12
-73%
|
-0.05
N/A
|
-0.23
-360%
|
-0.25
-9%
|
-0.12
+52%
|
-0.12
N/A
|
-0.06
+50%
|
-0.11
-83%
|
-0.07
+36%
|
-0.02
+71%
|
-0.41
-1 950%
|
-0.37
+10%
|
-1.21
-227%
|
-1.13
+7%
|
-1
+12%
|
-1
N/A
|