8-K

AMERICOLD REALTY TRUST (COLD)

8-K 2024-11-07 For: 2024-11-07
View Original
Added on April 06, 2026

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported)November 7, 2024

Americold Realty Trust, Inc.

(Exact name of registrant as specified in its charter)

Maryland 001-34723 93-0295215
(State or other jurisdiction<br><br>of incorporation) (Commission File Number) (IRS Employer<br><br>Identification No.)
10 Glenlake Parkway, South Tower, Suite 600
--- --- ---
Atlanta, Georgia 30328
(Address of principal executive offices) (Zip Code)

(678) 441-1400

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading<br><br>Symbol(s) Name of each exchange<br><br>on which registered
Common Stock, $0.01 par value per share COLD New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.   ☐

Item 2.02 — Results of Operations and Financial Condition.

On November 7, 2024, Americold Realty Trust, Inc. (the “Company”) issued a press release announcing the Company’s financial results for the third quarter ended September 30, 2024. A copy of the press release as well as a copy of the supplemental information referred to in the press release are available on the Company’s website and are attached hereto as Exhibits 99.1 and 99.2 and incorporated herein by reference.

The foregoing information is furnished pursuant to Item 2.02, “Results of Operations and Financial Condition”. The information in Item 2.02 of this Current Report on Form 8-K and the exhibits furnished therewith shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, and shall not be or be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

Item 7.01 — Regulation FD Disclosure.

The information set forth in Item 2.02 is incorporated by reference into this Item 7.01. The information in Items 2.20 and 7.01 of this Current Report on Form 8-K and the exhibits furnished therewith shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that Section, and shall not be or be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

Item 9.01 — Financial Statements and Exhibits.

(d) Exhibits

Exhibit No. Description
99.1 Press Release dated November 7, 2024 for the quarter ended September 30, 2024.
99.2 Supplemental Information Package for the quarter ended September 30, 2024.
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: November 7, 2024

AMERICOLD REALTY TRUST, INC.
By: /s/ E. Jay Wells
Name: E. Jay Wells
Title: Chief Financial Officer and Executive Vice President

Document

Exhibit 99.1

AMERICOLD ANNOUNCES THIRD QUARTER 2024 RESULTS

Achieves Double Digit Constant Currency Same Store NOI Growth

Record Services Margins for a Third Consecutive Quarter

Announces $148 Million Automation Development in Dallas-Fort Worth

Atlanta, GA, November 7, 2024 - Americold Realty Trust, Inc. (NYSE: COLD) (the “Company”), a global leader in temperature-controlled logistics, real estate, and value-added services focused on the ownership, operation, acquisition and development of temperature-controlled warehouses, today announced financial and operating results for the third quarter ended September 30, 2024.

George Chappelle, Chief Executive Officer of Americold Realty Trust, stated, “We are pleased with our third quarter results where we delivered AFFO per share of $0.35, an increase of 11% versus prior year’s quarter. This performance was again driven by organic growth as we produced double digit year-over-year growth in the Global Warehouse Same Store NOI of approximately 11% on a constant currency basis. We continue to demonstrate our ability to generate meaningful returns to our shareholders in any environment as our Same Store Warehouse Services Margins increased to 14.5%, an 11 percentage point improvement from the previous year’s quarter on a constant currency basis.

The resiliency in our approach over the past three years to stabilize our workforce and the investments we have made in our technology and processes have built a solid foundation and positions us well for the future. We remain steadfast in our pursuit to invest in our future as we continue to evaluate development opportunities across our three primary areas of focus: expansion projects; customer-dedicated, build-to-suit developments; and our CPKC and DP World collaborations. During the quarter we successfully raised $500 million in our inaugural public bond offering, which gives us another avenue of capital to help grow our portfolio and provide predictable and sustainable returns for all of our stakeholders.

Lastly, I am pleased to announce a new $148 million dollar automation development in Dallas-Fort Worth that would now have us exceed the higher end of development guidance and will further demonstrate our industry-leading automation design capabilities.”

Third Quarter 2024 Highlights

•Total revenue of $674.2 million, a 0.9% change from $667.9 million in Q3 2023 and a change of 2.1% on a constant currency basis.

•Net loss of $3.7 million, or $0.01 loss per diluted common share.

•Total Company NOI increased 10.6% to $209.2 million from $189.1 million in Q3 2023 and a 12.0% increase on a constant currency basis.

•Total Company NOI margin increased 272 bps to 31.0% from 28.3% in Q3 2023.

•Global Warehouse same store services margin increased to 14.5% from 3.5% in Q3 2023.

•Core FFO of $83.9 million, or $0.29 per diluted common share, a 17.7% change from Q3 2023 Core FFO per diluted common share.

•AFFO of $100.1 million, or $0.35 per diluted common share, a 10.9% change from Q3 2023 AFFO per diluted common share.

•Core EBITDA of $157.2 million, increased $13.2 million, or 9.1% from $144.0 million in Q3 2023.

•Core EBITDA margin of 23.3%, increased 176 basis points from 21.6% in Q3 2023.

•Global Warehouse segment same store revenue increased 1.9% on an actual basis and increased 3.0% on a constant currency basis as compared to Q3 2023.

•Global Warehouse segment same store NOI increased 9.5%, or 10.9% on a constant currency basis as compared to Q3 2023 .

•Completed public debt offering of $500 million at an interest rate of 5.409% to be paid semi-annually, with a debt maturity of September 12, 2034.

2024 Outlook

The table below includes the details of our annual guidance. The Company’s guidance is provided for informational purposes based on current plans and assumptions and is subject to change. The ranges for these metrics do not include the impact of acquisitions, dispositions, or capital markets activity beyond that which has been previously announced.

As of As of As of As of
November 7, 2024 August 8, 2024 May 9, 2024 February 22, 2024
Warehouse segment same store revenue growth (constant currency) 1.5% - 3.5% 2.0% - 4.0% 2.5% - 5.5% 2.5% - 5.5%
Warehouse segment same store NOI growth (constant currency) 850 bps higher than associated revenue 900 - 1000 bps higher than associated revenue 700 - 750 bps higher than associated revenue 400 - 450 bps higher than associated revenue
Warehouse segment non-same store NOI $(5)M - $(2)M $(7)M - $1M $(7)M - $1M $(3)M - $9M
Transportation and Managed segment NOI $43M - $47M $42M - $47M $42M - $47M $45M - $50M
Total selling, general and administrative expense (inclusive of share-based compensation expense of $24M - $26M and $5M - $7M of Orion amortization) $250M - $258M $247M - $261M $247M - $261M $247M - $261M
Interest expense $133M - $136M $133M - $141M $135M - $143M $141M - $149M
Current income tax expense $7M - $9M $7M - $10M $9M - $12M $9M - $12M
Deferred income tax benefit $8M - $11M $6M - $8M $6M - $8M $6M - $8M
Non real estate depreciation and amortization expense $136M - $144M $133M - $141M $127M - $135M $127M - $135M
Total maintenance capital expenditures $80M - $90M $80M - $90M $80M - $90M $80M - $90M
Development starts (1) $300M - $350M $200M - $300M $200M - $300M $200M - $300M
AFFO per share $1.44 - $1.50 $1.44 - $1.50 $1.38 - $1.46 $1.32 - $1.42
Assumed FX rates 1 ARS = 0.0012 USD<br><br>1 AUS = 0.6576 USD<br><br>1 BRL = 0.1746 USD<br><br>1 CAD = 0.7401 USD<br><br>1 EUR = 1.0857 USD<br><br>1 GBP = 1.2684 USD<br><br>1 NZD = 0.6128 USD<br><br>1 PLN = 0.2507 USD 1 ARS = 0.0011 USD<br>1 AUS = 0.6614 USD<br>1 BRL = 0.0170 USD<br>1 CAD = 0.7330 USD<br>1 EUR = 1.079 USD<br>1 GBP = 1.2680 USD<br>1 NZD = 0.6113 USD<br>1 PLN = 0.2498 USD 1 ARS = 0.0012 USD<br>1 AUS = 0.6576 USD<br>1 BRL = 0.1925 USD<br>1 CAD = 0.7401 USD<br>1 EUR = 1.0857 USD<br>1 GBP = 1.2684 USD<br>1 NZD = 0.6128 USD<br>1 PLN = 0.2507 USD 1 ARS = 0.0012 USD<br><br>1 AUS = 0.6615 USD<br><br>1 BRL = 0.2016 USD<br><br>1 CAD = 0.7438 USD<br><br>1 EUR = 1.0914 USD<br><br>1 GBP = 1.2662 USD<br><br>1 NZD = 0.6168 USD<br><br>1 PLN = 0.2520 USD

(1)Represents the aggregate invested capital for initiated development opportunities.

Investor Webcast and Conference Call

The Company will hold a webcast and conference call on Thursday, November 7, 2024 at 8:00 a.m. Eastern Time to discuss its third quarter 2024 results. A live webcast of the call will be available via the Investors section of Americold Realty Trust’s website at www.americold.com. To listen to the live webcast, please go to the site at least fifteen minutes prior to the scheduled start time in order to register, download and install any necessary audio software. Shortly after the call, a replay of the webcast will be available for 90 days on the Company’s website.

The conference call can also be accessed by dialing 1-877-407-3982 or 1-201-493-6780. The telephone replay can be accessed by dialing 1-844-512-2921 or 1-412-317-6671 and providing the conference ID#13743084. The telephone replay will be available starting shortly after the call until November 21, 2024.

The Company’s supplemental package will be available prior to the conference call in the Investors section of the Company’s website at http://ir.americold.com.

During the conference call, the Company may discuss and answer questions concerning business and financial developments and trends that have occurred after quarter-end. The Company’s responses to questions, as well as other matters discussed during the conference call, may contain or constitute information that has not been disclosed previously.

Third Quarter 2024 Total Company Financial Results

Total revenue for the third quarter of 2024 was $674.2 million, a 0.9% increase from the $667.9 million from the same quarter of the prior year, which was the result of growth within our Global Warehouse segment, partially offset by changes in our Transportation segment. The growth within our Global Warehouse segment was driven by an increase in fixed commitment contracts, pricing initiatives and rate escalations, partially offset by lower economic occupancy and throughput.

Total NOI for the third quarter of 2024 was $209.2 million, an increase of 10.6% from the same quarter of the prior year. This increase is a result of productivity improvements driving higher warehouse services margins, in addition to the drivers of revenue growth mentioned above.

For the third quarter of 2024, the Company reported a net loss of $3.7 million, or $0.01 loss per diluted share, compared to a net loss of $2.1 million, or $0.01 loss per diluted share, for the comparable quarter of the prior year.

Core EBITDA was $157.2 million for the third quarter of 2024, compared to $144.0 million for the comparable quarter of the prior year. This reflects a 9.1% increase over prior year on an actual basis, and 10.2% on a constant currency basis. The increase is due to the same factors driving the increase in NOI mentioned above.

For the third quarter of 2024, Core FFO was $83.9 million, or $0.29 per diluted share, compared to $69.6 million, or $0.25 per diluted share, for the third quarter of 2023.

For the third quarter of 2024, AFFO was $100.1 million, or $0.35 per diluted share, compared to $88.2 million, or $0.32 per diluted share, for the third quarter of 2023.

Please see the Company’s supplemental financial information for the definitions and reconciliations of non-GAAP financial measures to the most comparable GAAP financial measures.

Third Quarter 2024 Global Warehouse Segment Results

The following table presents revenues, contribution (NOI) and margins for our same store and non-same store warehouses with a reconciliation to the total financial metrics of our warehouse segment for the three and nine months ended September 30, 2024. Refer to our “Real Estate Portfolio” section below for the composition of our non-same store pool.

Three Months Ended September 30, Change
Dollars and units in thousands, except per pallet data 2024 Actual 2024 Constant Currency(1) 2023 Actual Actual Constant Currency
TOTAL WAREHOUSE SEGMENT
Number of total warehouses 235 238 n/a n/a
Rent and storage $ 262,524 $ 266,889 $ 278,508 (5.7) % (4.2) %
Warehouse services 349,657 352,118 324,097 7.9 % 8.6 %
Total revenue $ 612,181 $ 619,007 $ 602,605 1.6 % 2.7 %
Global Warehouse contribution (NOI) $ 198,624 $ 201,017 $ 177,832 11.7 % 13.0 %
Global Warehouse margin 32.4 % 32.5 % 29.5 % 293 bps 296 bps
Global Warehouse rent and storage metrics:
Average economic occupied pallets 4,237 n/a 4,512 (6.1) % n/a
Average physical occupied pallets 3,682 n/a 4,061 (9.3) % n/a
Average physical pallet positions 5,525 n/a 5,435 1.7 % n/a
Economic occupancy percentage 76.7 % n/a 83.0 % -633 bps n/a
Physical occupancy percentage 66.6 % n/a 74.7 % -808 bps n/a
Total rent and storage revenue per average economic occupied pallet $ 61.96 $ 62.99 $ 61.73 0.4 % 2.0 %
Total rent and storage revenue per average physical occupied pallet $ 71.30 $ 72.48 $ 68.58 4.0 % 5.7 %
Global Warehouse services metrics:
Throughput pallets 9,205 n/a 9,370 (1.8) % n/a
Total warehouse services revenue per throughput pallet $ 37.99 $ 38.25 $ 34.59 9.8 % 10.6 %
SAME STORE WAREHOUSE
Number of same store warehouses 226 226 n/a n/a
Global Warehouse same store revenue:
Rent and storage $ 253,907 $ 258,326 $ 266,947 (4.9) % (3.2) %
Warehouse services 340,647 343,179 316,769 7.5 % 8.3 %
Total same store revenue $ 594,554 $ 601,505 $ 583,716 1.9 % 3.0 %
Global Warehouse same store contribution (NOI) $ 198,652 $ 201,232 $ 181,410 9.5 % 10.9 %
Global Warehouse same store margin 33.4 % 33.5 % 31.1 % 233 bps 238 bps
Global Warehouse same store rent and storage metrics:
Average economic occupied pallets 4,093 n/a 4,390 (6.8) % n/a
Average physical occupied pallets 3,557 n/a 3,966 (10.3) % n/a
Average physical pallet positions 5,250 n/a 5,235 0.3 % n/a
Economic occupancy percentage 78.0 % n/a 83.9 % -590 bps n/a
Physical occupancy percentage 67.8 % n/a 75.8 % -801 bps n/a
Same store rent and storage revenue per average economic occupied pallet $ 62.03 $ 63.11 $ 60.81 2.0 % 3.8 %
Same store rent and storage revenue per average physical occupied pallet $ 71.38 $ 72.62 $ 67.31 6.1 % 7.9 %
Global Warehouse same store services metrics:
Throughput pallets 8,885 n/a 9,106 (2.4) % n/a
Same store warehouse services revenue per throughput pallet $ 38.34 $ 38.62 $ 34.79 10.2 % 11.0 %
Three Months Ended September 30, Change
--- --- --- --- --- --- --- --- --- --- --- ---
Dollars and units in thousands, except per pallet data 2024 Actual 2024 Constant Currency(1) 2023 Actual Actual Constant Currency
NON-SAME STORE WAREHOUSE
Number of non-same store warehouses(2) 9 12 n/a n/a
Global Warehouse non-same store revenue:
Rent and storage $ 8,617 $ 8,563 $ 11,561 n/r n/r
Warehouse services 9,010 8,939 7,328 n/r n/r
Total non-same store revenue $ 17,627 $ 17,502 $ 18,889 n/r n/r
Global Warehouse non-same store contribution (NOI) $ (28) $ (215) $ (3,578) n/r n/r
Global Warehouse non-same store margin (0.2) % (1.2) % (18.9) % n/r n/r
Global Warehouse non-same store rent and storage metrics:
Average economic occupied pallets 144 n/a 122 n/r n/a
Average physical occupied pallets 125 n/a 95 n/r n/a
Average physical pallet positions 275 n/a 200 n/r n/a
Economic occupancy percentage 52.4 % n/a 61.0 % n/r n/a
Physical occupancy percentage 45.5 % n/a 47.5 % n/r n/a
Non-same store rent and storage revenue per average economic occupied pallet $ 59.84 $ 59.47 $ 94.76 n/r n/r
Non-same store rent and storage revenue per average physical occupied pallet $ 68.94 $ 68.50 $ 121.69 n/r n/r
Global Warehouse non-same store services metrics:
Throughput pallets 320 n/a 264 n/r n/a
Non-same store warehouse services revenue per throughput pallet $ 28.16 $ 27.93 $ 27.76 n/r n/r

(1) The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.

(2) Refer to our “Real Estate Portfolio” section below for the composition of our non-same store pool.

(n/a = not applicable)

(n/r = not relevant)

Nine Months Ended September 30, Change
Dollars in thousands 2024 Actual 2024 Constant Currency(1) 2023 Actual Actual Constant currency
TOTAL WAREHOUSE SEGMENT
Number of total warehouses 235 238 n/a n/a
Global Warehouse revenue:
Rent and storage $ 799,619 $ 815,279 $ 825,100 (3.1) % (1.2) %
Warehouse services 1,010,659 1,021,897 953,727 6.0 % 7.1 %
Total revenue $ 1,810,278 $ 1,837,176 $ 1,778,827 1.8 % 3.3 %
Global Warehouse contribution (NOI) $ 600,286 $ 609,080 $ 525,501 14.2 % 15.9 %
Global Warehouse margin 33.2 % 33.2 % 29.5 % 362 bps 361 bps
Units in thousands except per pallet data
Global Warehouse rent and storage metrics:
Average economic occupied pallets 4,315 n/a 4,548 (5.1) % n/a
Average physical occupied pallets 3,744 n/a 4,146 (9.7) % n/a
Average physical pallet positions 5,525 n/a 5,425 1.8 % n/a
Economic occupancy percentage 78.1 % n/a 83.8 % -573 bps n/a
Physical occupancy percentage 67.8 % n/a 76.4 % -866 bps n/a
Total rent and storage revenue per average economic occupied pallet $ 185.31 $ 188.94 $ 181.42 2.1 % 4.1 %
Total rent and storage revenue per average physical occupied pallet $ 213.57 $ 217.76 $ 199.01 7.3 % 9.4 %
Global Warehouse services metrics:
Throughput pallets 27,280 n/a 28,140 (3.1) % n/a
Total warehouse services revenue per throughput pallet $ 37.05 $ 37.46 $ 33.89 9.3 % 10.5 %
SAME STORE WAREHOUSE
Number of same store warehouses 226 226 n/a n/a
Global Warehouse same store revenue:
Rent and storage $ 768,127 $ 783,760 $ 795,130 (3.4) % (1.4) %
Warehouse services 985,830 996,998 933,164 5.6 % 6.8 %
Total same store revenue $ 1,753,957 $ 1,780,758 $ 1,728,294 1.5 % 3.0 %
Global Warehouse same store contribution (NOI) $ 605,838 $ 614,866 $ 542,333 11.7 % 13.4 %
Global Warehouse same store margin 34.5 % 34.5 % 31.4 % 316 bps 315 bps
Units in thousands except per pallet data
Global Warehouse same store rent and storage metrics:
Average economic occupied pallets 4,167 n/a 4,437 (6.1) % n/a
Average physical occupied pallets 3,618 n/a 4,057 (10.8) % n/a
Average physical pallet positions 5,247 n/a 5,262 (0.3) % n/a
Economic occupancy percentage 79.4 % n/a 84.3 % -490 bps n/a
Physical occupancy percentage 69.0 % n/a 77.1 % -815 bps n/a
Same store rent and storage revenue per average economic occupied pallet $ 184.34 $ 188.09 $ 179.20 2.9 % 5.0 %
Same store rent and storage revenue per average physical occupied pallet $ 212.31 $ 216.63 $ 195.99 8.3 % 10.5 %
Global Warehouse same store services metrics:
Throughput pallets 26,283 n/a 27,374 (4.0) % n/a
Same store warehouse services revenue per throughput pallet $ 37.51 $ 37.93 $ 34.09 10.0 % 11.3 %
Nine Months Ended September 30, Change
--- --- --- --- --- --- --- --- --- --- --- ---
Dollars in thousands 2024 Actual 2024 Constant Currency(1) 2023 Actual Actual Constant currency
NON-SAME STORE WAREHOUSE
Number of non-same store warehouses(2) 9 12
Global Warehouse non-same store revenue:
Rent and storage $ 31,492 $ 31,519 $ 29,970 n/r n/r
Warehouse services 24,829 24,899 20,563 n/r n/r
Total non-same store revenue $ 56,321 $ 56,418 $ 50,533 n/r n/r
Global Warehouse non-same store contribution (NOI) $ (5,552) $ (5,786) $ (16,832) n/r n/r
Global Warehouse non-same store margin (9.9) % (10.3) % (33.3) % n/r n/r
Units in thousands except per pallet data
Global Warehouse non-same store rent and storage metrics:
Average economic occupied pallets 148 n/a 111 n/r n/a
Average physical occupied pallets 126 n/a 89 n/r n/a
Average physical pallet positions 278 n/a 163 n/r n/a
Economic occupancy percentage 53.2 % n/a 68.1 % n/r n/a
Physical occupancy percentage 45.3 % n/a 54.6 % n/r n/a
Non-same store rent and storage revenue per average economic occupied pallet $ 212.78 $ 212.97 $ 270.00 n/r n/r
Non-same store rent and storage revenue per average physical occupied pallet $ 249.94 $ 250.15 $ 336.74 n/r n/r
Global Warehouse non-same store services metrics:
Throughput pallets 997 n/a 766 n/r n/a
Non-same store warehouse services revenue per throughput pallet $ 24.90 $ 24.97 $ 26.84 n/r n/r

(1) The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.

(2) Refer to our “Real Estate Portfolio” section below for the composition of our non-same store pool.

(n/a = not applicable)

(n/r = not relevant)

For the third quarter of 2024, Global Warehouse segment revenue was $612.2 million, an increase of $9.6 million, or 1.6% (2.7% on a constant currency basis), compared to $602.6 million for the third quarter of 2023. This growth was principally driven by our pricing initiatives and rate escalations. This was partially offset by lower occupancy and throughput pallets due to consumer buying habits.

Global Warehouse segment contribution (NOI) was $198.6 million for the third quarter of 2024 as compared to $177.8 million for the third quarter of 2023, an increase of $20.8 million or 11.7% (13.0% on a constant currency basis). Global Warehouse segment contribution (NOI) increased due to higher revenue, strong variable cost controls and labor efficiencies. Global Warehouse segment margin was 32.4% for the third quarter of 2024, a 293 basis point increase as to compared to the third quarter of 2023, driven by improvement in our warehouse services margin due to the factors noted above.

Fixed Commitment Rent and Storage Revenue

As of September 30, 2024, $623.8 million of the Company’s annualized rent and storage revenues were derived from customers with fixed commitment storage contracts. This compares to $618.0 million at the end of the second quarter of 2024 and $550.7 million at the end of the third quarter of 2023. We continue to make progress on commercializing business under this type of arrangement. On a combined basis, 58.1% of rent and storage revenue was generated from fixed commitment storage contracts.

Economic and Physical Occupancy

Contracts that contain fixed commitments are designed to ensure the Company’s customers have space available when needed. For the third quarter of 2024, economic occupancy for the total warehouse segment was 76.7% and warehouse segment same store pool was 78.0%, representing a 1,005 basis point and 1,021 basis point increase above physical occupancy, respectively. Economic occupancy for the total warehouse segment decreased 633 basis points, and the warehouse segment same store pool decreased 590 basis points as compared to the third quarter of 2023 due to continued weaker consumer demand.

Real Estate Portfolio

As of September 30, 2024, the Company’s portfolio consists of 239 facilities. The Company ended the third quarter of 2024 with 235 facilities in its Global Warehouse segment portfolio and 4 facilities in its Third-party managed segment. The same store population consists of 226 facilities for the quarter ended September 30, 2024. The non-same store facility count consists of: 5 sites in the expansion and development phase, 2 facilities that we purchased in 2023, 2 facilities whose operations have ceased and the Company is evaluating alternative use including, third party lease and or sale.

Balance Sheet Activity and Liquidity

As of September 30, 2024, the Company had total liquidity of approximately $921.9 million, including cash and capacity on its revolving credit facility. Total net debt outstanding was $3.5 billion (inclusive of $169.2 million of financing leases/sale lease-backs and exclusive of unamortized deferred financing fees), of which 95% was in an unsecured structure. At quarter end, net debt to Core EBITDA (based on trailing twelve months Core EBITDA) was approximately 5.5x. The Company’s real estate debt has a remaining weighted average term of 5.4 years and carries a weighted average contractual interest rate of 3.9%. As of September 30, 2024, 92% of the Company’s total debt outstanding was at a fixed rate, inclusive of hedged variable-rate for fixed-rate debt. The Company has no material debt maturities until 2026, inclusive of extension options.

Dividend

On September 3, 2024, the Company’s Board of Directors declared a dividend of $0.22 per share for the third quarter of 2024, which was paid on October 15, 2024 to common stockholders of record as of September 30, 2024.

About the Company

Americold is a global leader in temperature-controlled logistics real estate and value added services. Focused on the ownership, operation, acquisition and development of temperature-controlled warehouses, Americold owns and/or operates 239 temperature-controlled warehouses, with approximately 1.4 billion refrigerated cubic feet of storage, in North America, Europe, Asia-Pacific, and South America. Americold’s facilities are an integral component of the supply chain connecting food producers, processors, distributors and retailers to consumers.

Non-GAAP Measures

This press release contains non-GAAP financial measures, including NAREIT FFO, Core FFO, Adjusted FFO, NAREIT EBITDAre, Core EBITDA, Core EBITDA margin, same store segment revenue, contribution (NOI) and margin, and maintenance capital expenditures. Definitions of these non-GAAP metrics are included in our quarterly financial supplement, and reconciliations of these non-GAAP measures to their most comparable GAAP metrics are included herein. Each of the non-GAAP measures included in this press release has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of the Company’s results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company’s presentation of non-GAAP measures in this press release may not be comparable to similarly titled measures disclosed by other companies, including other REITs.

Forward-Looking Statements

This press release contains statements about future events and expectations that constitute forward-looking statements. Forward-looking statements are based on our beliefs, assumptions and expectations of our future financial and operating performance and growth plans, taking into account the information currently available to us. These statements are not statements of historical fact. Forward-looking statements involve risks and uncertainties that may cause our actual results to differ materially from the expectations of future results we express or imply in any forward-looking statements, and you should not place undue reliance on such statements. Factors that could contribute to these differences include the following: rising inflationary pressures, increased interest rates and operating costs; labor and power costs; labor shortages; our relationship with our associates, the occurrence of any work stoppages or any disputes under our collective bargaining agreements and employment related litigation; the impact of supply chain disruptions; risks related to rising construction costs; risks related to expansions of existing properties and developments of new properties, including failure to meet budgeted or stabilized returns within expected time frames, or at all, in respect thereof; uncertainty of revenues, given the nature of our customer contracts; acquisition risks, including the failure to identify or complete attractive acquisitions or failure to realize the intended benefits from our recent acquisitions; difficulties in expanding our operations into new markets; uncertainties and risks related to public health crises; a failure of our information technology systems, systems conversions and integrations, cybersecurity attacks or a breach of our information security systems, networks or processes; risks related to implementation of the new ERP system, defaults or non-renewals of significant customer contracts; risks related to privacy and data security concerns, and data collection and transfer restrictions and related foreign regulations; changes in applicable governmental regulations and tax legislation; risks related to current and potential international operations and properties; actions by our competitors and their increasing ability to compete with us; changes in foreign currency exchange rates; the potential liabilities, costs and regulatory impacts associated with our in-house trucking services and the potential disruptions associated with our use of third-party trucking service providers to provide transportation services to our customers; liabilities as a result of our participation in multi-employer pension plans; risks related to the partial ownership of properties, including our JV investments; risks related to natural disasters; adverse economic or real estate developments in our geographic markets or the temperature-controlled warehouse industry; changes in real estate and zoning laws and increases in real property tax rates; general economic conditions; risks associated with the ownership of real estate generally and temperature-controlled warehouses in particular; possible environmental liabilities; uninsured losses or losses in excess of our insurance coverage; financial market fluctuations; our failure to obtain necessary outside financing on attractive terms, or at all; risks related to, or restrictions contained in, our debt financings; decreased storage rates or increased vacancy rates; the potential dilutive effect of our common stock offerings, including our ongoing at the market program; the cost and time requirements as a result of our operation as a publicly traded REIT; and our failure to maintain our status as a REIT.

Words such as “anticipates,” “believes,” “continues,” “estimates,” “expects,” “goal,” “objectives,” “intends,” “may,” “opportunity,” “plans,” “potential,” “near-term,” “long-term,” “projections,” “assumptions,” “projects,” “guidance,” “forecasts,” “outlook,” “target,” “trends,” “should,” “could,” “would,” “will” and similar expressions are intended to identify such forward-looking statements, although not all forward-looking statements may contain such words. Examples of forward-looking statements included in this press release include those regarding our 2024 outlook and our migration of our customers to fixed commitment storage contracts. We qualify any forward-looking statements entirely by these cautionary factors. Other risks, uncertainties and factors, including those discussed under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023, and other reports filed with the Securities and Exchange Commission, could cause our actual results to differ materially from those projected in any forward-looking statements we make. We assume no obligation to update or revise these forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future except to the extent required by law.

Contacts:

Americold Realty Trust, Inc.

Investor Relations

Telephone: 678-459-1959

Email: investor.relations@americold.com

Americold Realty Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except shares and per share amounts)
September 30, 2024 December 31, 2023
Assets
Property, buildings, and equipment:
Land $ 825,965 $ 820,831
Buildings and improvements 4,488,472 4,464,359
Machinery and equipment 1,593,267 1,565,431
Assets under construction 593,515 452,312
7,501,219 7,302,933
Accumulated depreciation (2,413,063) (2,196,196)
Property, buildings, and equipment – net 5,088,156 5,106,737
Operating leases - net 224,866 247,302
Financing leases - net 98,595 105,164
Cash, cash equivalents, and restricted cash 61,271 60,392
Accounts receivable – net of allowance of $22,222 and $21,647 at September 30, 2024 and December 31, 2023, respectively 460,310 426,048
Identifiable intangible assets – net 874,105 897,414
Goodwill 792,786 794,004
Investments in and advances to partially owned entities 43,470 38,113
Other assets 241,690 194,078
Total assets $ 7,885,249 $ 7,869,252
Liabilities and equity
Liabilities:
Borrowings under revolving line of credit $ 268,508 $ 392,156
Accounts payable and accrued expenses 567,356 568,764
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 2,601,122
Sale-leaseback financing obligations 80,326 161,937
Financing lease obligations 88,869 97,177
Operating lease obligations 220,796 240,251
Unearned revenue 26,350 28,379
Deferred tax liability - net 130,924 135,797
Other liabilities 8,728 9,082
Total liabilities 4,492,298 4,234,665
Equity
Stockholders' equity
Common stock, $0.01 par value per share – 500,000,000 authorized shares; 284,079,137 and 283,699,120 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively 2,842 2,837
Paid-in capital 5,642,286 5,625,907
Accumulated deficit and distributions in excess of net earnings (2,242,604) (1,995,975)
Accumulated other comprehensive income (loss) (32,786) (16,640)
Total stockholders’ equity 3,369,738 3,616,129
Noncontrolling interests 23,213 18,458
Total equity 3,392,951 3,634,587
Total liabilities and equity $ 7,885,249 $ 7,869,252
Americold Realty Trust, Inc. and Subsidiaries
--- --- --- --- --- --- --- --- ---
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands, except per share amounts)
Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
Revenues:
Rent, storage, and warehouse services $ 612,181 $ 602,605 $ 1,810,278 $ 1,778,827
Transportation services 51,764 55,642 159,254 181,792
Third-party managed services 10,226 9,692 30,574 33,419
Total revenues 674,171 667,939 2,000,106 1,994,038
Operating expenses:
Rent, storage, and warehouse services cost of operations 413,557 424,773 1,209,992 1,253,326
Transportation services cost of operations 43,323 45,983 130,441 150,664
Third-party managed services cost of operations 8,073 8,063 24,136 29,311
Depreciation and amortization 89,362 89,728 271,106 259,644
Selling, general, and administrative 63,663 52,383 188,542 169,023
Acquisition, cyber incident, and other, net 26,014 13,931 44,025 48,313
Loss (gain) from sale of real estate 78 (3,514) (2,259)
Total operating expenses 643,992 634,939 1,864,728 1,908,022
Operating income 30,179 33,000 135,378 86,016
Other income (expense):
Interest expense (34,255) (35,572) (100,865) (106,426)
Loss on debt extinguishment and termination of derivative instruments (218) (683) (116,082) (1,855)
Loss from investments in partially owned entities (1,037) (259) (3,020) (1,616)
Loss on put option (56,576)
Impairment of related party loan receivable (21,972)
Other, net 770 723 24,919 1,741
Loss from continuing operations before income taxes (4,561) (2,791) (59,670) (100,688)
Income tax (expense) benefit:
Current income tax (1,936) (1,981) (5,168) (5,881)
Deferred income tax 2,764 2,473 6,498 7,553
Total income tax benefit 828 492 1,330 1,672
Net loss:
Net loss from continuing operations (3,733) (2,299) (58,340) (99,016)
Gain (loss) from discontinued operations, net of tax 203 (10,453)
Net loss $ (3,733) $ (2,096) $ (58,340) $ (109,469)
Net loss attributable to noncontrolling interests (4) (8) (242) (95)
Net loss attributable to Americold Realty Trust, Inc. $ (3,729) $ (2,088) $ (58,098) $ (109,374)
Weighted average common stock outstanding – basic 284,861 278,137 284,729 273,217
Weighted average common stock outstanding – diluted 284,861 278,137 284,729 273,217
Net loss per common share from continuing operations - basic $ (0.01) $ (0.01) $ (0.20) $ (0.36)
Net loss per common share from discontinued operations - basic (0.04)
Basic loss per share $ (0.01) $ (0.01) $ (0.20) $ (0.40)
Net loss per common share from continuing operations - diluted $ (0.01) $ (0.01) $ (0.20) $ (0.36)
Net loss per common share from discontinued operations - diluted (0.04)
Diluted loss per share $ (0.01) $ (0.01) $ (0.20) $ (0.40)
Reconciliation of Net (Loss) Income to NAREIT FFO, Core FFO, and Adjusted FFO
--- --- --- --- --- --- --- --- --- --- --- --- ---
(In thousands, except per share amounts)
Three Months Ended YTD
Q3 24 Q2 24 Q1 24 Q4 23 Q3 23 2024
Net (loss) income $ (3,733) $ (64,409) $ 9,802 $ (226,800) $ (2,096) $ (58,340)
Adjustments:
Real estate related depreciation 56,083 56,410 56,275 57,183 56,373 168,768
(Gain) loss from sale of real estate (3,514) 5 78 (3,514)
Impairment charges on certain real estate assets 2,953 2,953
Net loss (gain) on real estate related asset disposals (27) 53 40 260 (25) 66
Our share of reconciling items related to partially owned entities 264 418 148 280 290 830
NAREIT FFO $ 55,540 $ (7,528) $ 62,751 $ (169,072) $ 54,620 $ 110,763
Adjustments:
Net (gain) loss on sale of non-real assets (443) (548) (20) 3,312 (296) (1,011)
Acquisition, cyber incident, and other, net 26,014 3,013 14,998 15,774 13,931 44,025
Goodwill impairment 236,515
Loss on debt extinguishment and termination of derivative instruments 218 110,682 5,182 627 683 116,082
Foreign currency exchange (gain) loss 349 (11,321) 373 (28) 705 (10,599)
Gain on legal settlement related to prior period operations (6,104) (2,180) (6,104)
Project Orion deferred costs amortization 1,810 581 2,391
Our share of reconciling items related to partially owned entities 409 144 136 (184) 147 689
Net gain from discontinued operations (203)
Core FFO $ 83,897 $ 95,023 $ 77,316 $ 84,764 $ 69,587 $ 256,236
Adjustments:
Amortization of deferred financing costs and pension withdrawal liability 1,301 1,294 1,289 1,290 1,286 3,884
Amortization of below/above market leases 363 360 368 360 369 1,091
Straight-line rental expense adjustment 321 367 589 597 544 1,277
Deferred income tax (benefit) expense (2,764) (4,353) 619 (3,228) (2,473) (6,498)
Stock-based compensation expense(b) 6,256 6,064 6,619 5,780 6,203 18,939
Non-real estate depreciation and amortization 33,279 33,239 35,820 36,916 33,355 102,338
Maintenance capital expenditures(a) (22,590) (22,832) (17,933) (18,670) (20,907) (63,355)
Our share of reconciling items related to partially owned entities 74 235 226 208 198 535
Adjusted FFO $ 100,137 $ 109,397 $ 104,913 $ 108,017 $ 88,162 $ 314,447
Reconciliation of Net (Loss) Income to NAREIT FFO, Core FFO, and Adjusted FFO (continued)
--- --- --- --- --- --- --- --- --- --- --- --- ---
(In thousands except per share amounts)
Three Months Ended YTD
Q3 24 Q2 24 Q1 24 Q4 23 Q3 23 2024
NAREIT FFO $ 55,540 $ (7,528) $ 62,751 $ (169,072) $ 54,620 $ 110,763
Core FFO $ 83,897 $ 95,023 $ 77,316 $ 84,764 $ 69,587 $ 256,236
AFFO $ 100,137 $ 109,397 $ 104,913 $ 108,017 $ 88,162 $ 314,447
Reconciliation of weighted average shares:
Weighted average basic shares for net income calculation 284,861 284,683 284,644 284,263 278,137 284,729
Dilutive stock options and unvested restricted stock units 617 327 234 502 519 393
Weighted average dilutive shares 285,478 285,010 284,878 284,765 278,656 285,122
NAREIT FFO - basic per share $ 0.19 $ (0.03) $ 0.22 $ (0.59) $ 0.20 $ 0.39
NAREIT FFO - diluted per share $ 0.19 $ (0.03) $ 0.22 $ (0.59) $ 0.20 $ 0.39
Core FFO - basic per share $ 0.29 $ 0.33 $ 0.27 $ 0.30 $ 0.25 $ 0.90
Core FFO - diluted per share $ 0.29 $ 0.33 $ 0.27 $ 0.30 $ 0.25 $ 0.90
Adjusted FFO - basic per share $ 0.35 $ 0.38 $ 0.37 $ 0.38 $ 0.32 $ 1.10
Adjusted FFO - diluted per share $ 0.35 $ 0.38 $ 0.37 $ 0.38 $ 0.32 $ 1.10

(a)Maintenance capital expenditures include capital expenditures made to extend the life of, and provide future economic benefit from, our existing temperature-controlled warehouse network and its existing supporting personal property and information technology.

(b)Stock-based compensation expense excludes the stock compensation expense associated with employee awards granted in conjunction with Project Orion, which are recognized within Acquisition, cyber incident, and other, net.

Reconciliation of Net (Loss) Income to NAREIT EBITDAre, and Core EBITDA
(In thousands)
Three Months Ended Trailing Twelve Months Ended
Q3 24 Q2 24 Q1 24 Q4 23 Q3 23 Q3 24
Net (loss) income $ (3,733) $ (64,409) $ 9,802 $ (226,800) $ (2,096) $ (285,140)
Adjustments:
Depreciation and amortization 89,362 89,649 92,095 94,099 89,728 365,205
Interest expense 34,255 33,180 33,430 33,681 35,572 134,546
Income tax (benefit) expense (828) (2,496) 1,994 (601) (492) (1,931)
(Gain) loss from sale of real estate (3,514) 5 78 (3,509)
Adjustment to reflect share of EBITDAre of partially owned entities 1,458 1,520 1,470 1,533 1,495 5,981
NAREIT EBITDAre $ 120,514 $ 57,444 $ 135,277 $ (98,083) $ 124,285 $ 215,152
Adjustments:
Acquisition, cyber incident, and other, net 26,014 3,013 14,998 15,774 13,931 59,799
Loss (gain) from investments in partially owned entities 1,037 1,034 949 (174) 259 2,846
Impairment of indefinite and long-lived assets 2,953 236,515 239,468
Foreign currency exchange (gain) loss 349 (11,321) 373 (28) 705 (10,627)
Stock-based compensation expense (a) 6,256 6,064 6,619 5,780 6,203 24,719
Loss on debt extinguishment and termination of derivative instruments 218 110,682 5,182 627 683 116,709
(Gain) loss on other asset disposals (470) (495) 20 3,572 (321) 2,627
Gain on legal settlement related to prior period operations (6,104) (2,180) (8,284)
Project Orion deferred costs amortization 1,810 581 2,391
Reduction in EBITDAre from partially owned entities (1,458) (1,520) (1,470) (1,533) (1,495) (5,981)
Net gain from discontinued operations (203)
Core EBITDA $ 157,223 $ 165,482 $ 155,844 $ 160,270 $ 144,047 $ 638,819
Total revenue $ 674,171 $ 660,955 $ 664,980 $ 679,291 $ 667,939 $ 2,679,397
Core EBITDA margin 23.3 % 25.0 % 23.4 % 23.6 % 21.6 % 23.8 %

(a)Stock-based compensation expense excludes the stock compensation expense associated with employee awards granted in conjunction with Project Orion, which are recognized within Acquisition, cyber incident, and other, net.

Revenue and Contribution (NOI) by Segment
(in thousands)
Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
Segment revenues:
Warehouse $ 612,181 $ 602,605 $ 1,810,278 $ 1,778,827
Transportation 51,764 55,642 159,254 181,792
Third-party managed 10,226 9,692 30,574 33,419
Total revenues 674,171 667,939 2,000,106 1,994,038
Segment contribution:
Warehouse 198,624 177,832 600,286 525,501
Transportation 8,441 9,659 28,813 31,128
Third-party managed 2,153 1,629 6,438 4,108
Total segment contribution 209,218 189,120 635,537 560,737
Reconciling items:
Depreciation and amortization expense (89,362) (89,728) (271,106) (259,644)
Selling, general, and administrative expense (63,663) (52,383) (188,542) (169,023)
Acquisition, cyber incident, and other, net expense (26,014) (13,931) (44,025) (48,313)
(Loss) gain from sale of real estate (78) 3,514 2,259
Interest expense (34,255) (35,572) (100,865) (106,426)
Impairment of related party loan receivable (21,972)
Loss on put option (56,576)
Loss on debt extinguishment and termination of derivative instruments (218) (683) (116,082) (1,855)
Loss from investments in partially owned entities (1,037) (259) (3,020) (1,616)
Other, net 770 723 24,919 1,741
Loss from continuing operations before income taxes $ (4,561) $ (2,791) $ (59,670) $ (100,688)

We view and manage our business through three primary business segments—warehouse, transportation, third-party managed. Our core business is our warehouse segment, where we provide temperature-controlled warehouse storage and related handling and other warehouse services. In our warehouse segment, we collect rent and storage fees from customers to store their frozen and perishable food and other products within our real estate portfolio. We also provide our customers with handling and other warehouse services related to the products stored in our buildings that are designed to optimize their movement through the cold chain, such as the placement of food products for storage and preservation, the retrieval of products from storage upon customer request, case-picking, blast freezing, produce grading and bagging, ripening, kitting, protein boxing, repackaging, e-commerce fulfillment, and other recurring handling services.

In our transportation segment, we broker and manage transportation of frozen and perishable food and other products for our customers. Our transportation services include consolidation services (i.e., consolidating a customer’s products with those of other customers for more efficient shipment), freight under management services (i.e., arranging for and overseeing transportation of customer inventory) and dedicated transportation services, each designed to improve efficiency and reduce transportation and logistics costs to our customers. We provide these transportation services at cost plus a service fee or, in the case of our consolidation or dedicated services, we may charge a fixed fee. We supplemented our regional, national and truckload consolidation services with the transportation operations from various warehouse acquisitions. We also provide multi-modal global freight forwarding services to support our customers’ needs in certain markets.

Under our third-party managed segment, we manage warehouses on behalf of third parties and provide warehouse management services to leading food manufacturers and retailers in their owned facilities. We believe using our third-party management services allows our customers to increase efficiency, reduce costs, reduce supply-chain risks and focus on their core businesses. We also believe that providing third-party management services allows us to offer a complete and integrated suite of services across the cold chain.

Notes and Definitions
We use the following non-GAAP financial measures as supplemental performance measures of our business: NAREIT FFO, Core FFO, Adjusted FFO, NAREIT EBITDAre, Core EBITDA, Core EBITDA margin, net debt to pro-forma Core EBITDA, segment contribution (‘NOI”) and margin, same store revenue and NOI, and maintenance capital expenditures.
We calculate funds from operations, or FFO, in accordance with the standards established by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT. NAREIT defines FFO as net income or loss determined in accordance with U.S. GAAP, excluding extraordinary items as defined under U.S. GAAP and gains or losses from sales of previously depreciated operating real estate and other assets, plus specified non-cash items, such as real estate asset depreciation and amortization, impairment charge on real estate related assets, and our share of reconciling items for partially owned entities. We believe that FFO is helpful to investors as a supplemental performance measure because it excludes the effect of depreciation, amortization and gains or losses from sales of real estate or real estate related assets, all of which are based on historical costs, which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, FFO can facilitate comparisons of operating performance between periods and among other equity REITs.
We calculate core funds from operations, or Core FFO, as NAREIT FFO adjusted for the effects of Net (gain) loss on sale of non-real assets; Acquisition, cyber incident, and other, net; Goodwill impairment; Loss on debt extinguishment and termination of derivative instruments; Foreign currency exchange (gain) loss; Gain on legal settlement related to prior period operations; Project Orion deferred costs amortization; Our share of reconciling items related to partially owned entities; Net gain from discontinued operations.. We believe that Core FFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to our core business operations. We believe Core FFO can facilitate comparisons of operating performance between periods, while also providing a more meaningful predictor of future earnings potential.
However, because NAREIT FFO and Core FFO add back real estate depreciation and amortization and do not capture the level of maintenance capital expenditures necessary to maintain the operating performance of our properties, both of which have material economic impacts on our results from operations, we believe the utility of NAREIT FFO and Core FFO measures of our performance may be limited.
We calculate adjusted funds from operations, or Adjusted FFO, as Core FFO adjusted for the effects of Amortization of deferred financing costs and pension withdrawal liability; Amortization of below/above market leases; Straight-line rental expense adjustment; Deferred income tax (benefit) expense; Stock-based compensation expense; Non-real estate depreciation and amortization; Maintenance capital expenditures; and Our share of reconciling items related to partially owned entities. We believe that Adjusted FFO is helpful to investors as a meaningful supplemental comparative performance measure of our ability to make incremental capital investments in our business and to assess our ability to fund distribution requirements from our operating activities.
FFO, Core FFO and Adjusted FFO are used by management, investors and industry analysts as supplemental measures of operating performance of equity REITs. FFO, Core FFO and Adjusted FFO should be evaluated along with U.S. GAAP net income and net income per diluted share (the most directly comparable U.S. GAAP measures) in evaluating our operating performance. FFO, Core FFO and Adjusted FFO do not represent net income or cash flows from operating activities in accordance with U.S. GAAP and are not indicative of our results of operations or cash flows from operating activities as disclosed in our consolidated statements of operations included in our quarterly and annual reports. FFO, Core FFO and Adjusted FFO should be considered as supplements, but not alternatives, to our net income or cash flows from operating activities as indicators of our operating performance. Moreover, other REITs may not calculate FFO in accordance with the NAREIT definition or may interpret the NAREIT definition differently than we do. Accordingly, our FFO may not be comparable to FFO as calculated by other REITs. In addition, there is no industry definition of Core FFO or Adjusted FFO and, as a result, other REITs may also calculate Core FFO or Adjusted FFO, or other similarly-captioned metrics, in a manner different than we do. The table above reconciles FFO, Core FFO and Adjusted FFO to net (loss) income, which is the most directly comparable financial measure calculated in accordance with U.S. GAAP.
We calculate EBITDA for Real Estate, or EBITDAre, in accordance with the standards established by the Board of Governors of NAREIT, defined as, Net (loss) income before Depreciation and amortization; Interest expense; Income tax (benefit) expense; (Gain) loss from sale of real estate; and Adjustment to reflect share of EBITDAre of partially owned entities. EBITDAre is a measure commonly used in our industry, and we present EBITDAre to enhance investor understanding of our operating performance. We believe that EBITDAre provides investors and analysts with a measure of operating results unaffected by differences in capital structures, capital investment cycles and useful life of related assets among otherwise comparable companies.
We also calculate our Core EBITDA as EBITDAre further adjusted for Acquisition, cyber incident, and other, net; Loss (gain) from investments in partially owned entities; Impairment of indefinite and long-lived assets; Foreign currency exchange (gain) loss; Stock-based compensation expense; Loss on debt extinguishment and termination of derivative instruments; (Gain) loss on other asset disposals; Gain on legal settlement related to prior period operations; Project Orion deferred costs amortization; Reduction in EBITDAre from partially owned entities; and Net gain from discontinued operations. We believe that the presentation of Core EBITDA provides a measurement of our operations that is meaningful to investors because it excludes the effects of certain items that are otherwise included in EBITDAre but which we do not believe are indicative of our core business operations. We calculate Core EBITDA margin as Core EBITDA divided by revenues. EBITDAre and Core EBITDA are not measurements of financial performance under U.S. GAAP, and our EBITDAre and Core EBITDA may not be comparable to similarly titled measures of other companies. You should not consider our EBITDAre and Core EBITDA as alternatives to net income or cash flows from operating activities determined in accordance with U.S. GAAP. Our calculations of EBITDAre and Core EBITDA have limitations as analytical tools, including:
NOI is calculated as earnings before interest expense, taxes, depreciation and amortization, and excluding corporate Selling, general, and administrative expense; Acquisition, cyber incident, and other, net; Impairment of indefinite and long-lived assets; gain or loss on sale of real estate and all components of non-operating other income and expense. Management believes that this is a helpful metric to measure period to period operating performance of the business.

•these measures do not reflect our historical or future cash requirements for maintenance capital expenditures or growth and expansion capital expenditures;

•these measures do not reflect changes in, or cash requirements for, our working capital needs;

•these measures do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our indebtedness;

•these measures do not reflect our tax expense or the cash requirements to pay our taxes; and

•although depreciation and amortization are non-cash charges, the assets being depreciated will often have to be replaced in the future and these measures do not reflect any cash requirements for such replacements.

We use the following non-GAAP financial measures as supplemental performance measures of our business: NAREIT FFO, Core FFO, Adjusted FFO, NAREIT EBITDAre, Core EBITDA, Core EBITDA margin, net debt to pro-forma Core EBITDA, contribution (‘NOI”) and margin, same store revenue and NOI, total real estate debt, total debt outstanding and maintenance capital expenditures.
Net debt to proforma Core EBITDA is calculated using total debt, plus deferred financing costs, less cash and cash equivalents, divided by pro-forma Core EBITDA. We calculate pro-forma Core EBITDA as Core EBITDA further adjusted for acquisitions, dispositions and for rent expense associated with lease buy-outs and lease exits. The pro-forma adjustment for acquisitions reflects the Core EBITDA for the period of time prior to acquisition. The pro-forma adjustment for leased facilities exited or purchased reflects the add-back for the related lease expense from the last year. The pro-forma adjustment for dispositions reduces Core EBITDA for the earnings of facilities disposed of or exited during the year, including the strategic exit of certain third-party managed business.
We define our “same store” population once annually at the beginning of the current calendar year. Our population includes properties owned or leased for the entirety of two comparable periods with at least twelve consecutive months of normalized operations prior to January 1 of the current calendar year. We define “normalized operations” as properties that have been open for operation or lease, after development, expansion, or significant modification (e.g., rehabilitation subsequent to a natural disaster). Acquired properties are included in the “same store” population if owned by us as of the first business day of the prior calendar year (e.g. January 1, 2023) and are still owned by us as of the end of the current reporting period, unless the property is under development. The “same store” pool is also adjusted to remove properties that are being exited (e.g. non-renewal of warehouse lease or held for sale to third parties), were sold, or entered development subsequent to the beginning of the current calendar year. Beginning January of 2024, changes in ownership structure (e.g., purchase of a previously leased warehouse) no longer results in a facility being excluded from the same store population, as management believes that actively managing its real estate is normal course of operations. Additionally, management began to classify new developments (both conventional and automated facilities) as a component of the same store pool once the facility is considered fully operational and both inbounding and outbounding product for at least twelve consecutive months prior to January 1 of the current calendar year.
We calculate “same store revenue” as revenues for the same store population. We calculate “same store contribution (NOI)” as revenues for the same store population less its cost of operations (excluding any depreciation and amortization, impairment charges, corporate-level selling, general and administrative expenses, corporate-level acquisition, cyber incident and other, net and gain or loss on sale of real estate). In order to derive an appropriate measure of period-to-period operating performance, we also calculate our same store contribution (NOI) on a constant currency basis to remove the effects of foreign currency exchange rate movements by using the comparable prior period exchange rate to translate from local currency into U.S. dollars for both periods. We evaluate the performance of the warehouses we own or lease using a “same store” analysis, and we believe that same store contribution (NOI) is helpful to investors as a supplemental performance measure because it includes the operating performance from the population of properties that is consistent from period to period and also on a constant currency basis, thereby eliminating the effects of changes in the composition of our warehouse portfolio and currency fluctuations on performance measures. Same store contribution (NOI) is not a measurement of financial performance under U.S. GAAP. In addition, other companies providing temperature-controlled warehouse storage and handling and other warehouse services may not define same store or calculate same store contribution (NOI) in a manner consistent with our definition or calculation. Same store contribution (NOI) should be considered as a supplement, but not as an alternative, to our results calculated in accordance with U.S. GAAP.
We define “maintenance capital expenditures” as capital expenditures made to extend the life of, and provide future economic benefit from, our existing temperature-controlled warehouse network and its existing supporting personal property and information technology. Maintenance capital expenditures include capital expenditures made to extend the life of, and provide future economic benefit from, our existing temperature-controlled warehouse network and its existing supporting personal property and information technology. Maintenance capital expenditures do not include acquisition costs contemplated when underwriting the purchase of a building or costs which are incurred to bring a building up to Americold’s operating standards.
We define “total real estate debt” as the aggregate of the following: mortgage notes, senior unsecured notes, term loans and borrowings under our revolving line of credit. We define “total debt outstanding” as the aggregate of the following: total real estate debt, sale-leaseback financing obligations and financing lease obligations.
All quarterly amounts and non-GAAP disclosures within this filing shall be deemed unaudited.

Document

Exhibit 99.2

q3coverpagea.jpg

Financial Supplement Third Quarter 2024
Table of Contents
--- ---
Overview PAGE
Corporate Profile 3
Earnings Release 5
Selected Quarterly Financial Data 14
Financial Information
Condensed Consolidated Balance Sheets 16
Condensed Consolidated Statements of Operations 17
Reconciliation of Net (Loss) Income to NAREIT FFO, Core FFO and Adjusted FFO 18
Reconciliation of Net (Loss) Income to NAREIT EBITDAre and Core EBITDA 20
Acquisition, Cyber Incident and Other, Net 21
Debt Detail and Maturities 22
Operations Overview
Revenue and Contribution (NOI) by Segment 23
Global Warehouse Economic and Physical Occupancy Trend 24
Global Warehouse Portfolio 25
Fixed Commitment and Lease Maturity Schedules 27
Maintenance Capital Expenditures, Repair and Maintenance Expenses and External Growth, Expansion and Development Capital Expenditures 29
Total Global Warehouse Segment Financial and Operating Performance
Global Warehouse Segment Financial Performance 30
Same-Store Financial Performance 32
Same-Store Key Operating Metrics 34
Same-Store Historical Performance Trend 36
External Growth and Capital Deployment 37
Unconsolidated Joint Ventures (Investments in Partially Owned Entities) 38
2024 Guidance 40
Notes and Definitions 41
Financial Supplement Third Quarter 2024
--- ---

Corporate Profile

Americold is a global leader in temperature-controlled logistics real estate and value added services. Focused on the ownership, operation, acquisition and development of temperature-controlled warehouses, Americold owns and/or operates 239 temperature-controlled warehouses, with approximately 1.4 billion refrigerated cubic feet of storage, in North America, Europe, Asia-Pacific, and South America. Americold’s facilities are an integral component of the supply chain connecting food producers, processors, distributors and retailers to consumers.

Corporate Headquarters

10 Glenlake Parkway, Suite 600, South Tower

Atlanta 30328

Telephone: (678) 441-1400

Website: www.americold.com

Senior Management

George F. Chappelle, Jr.: Chief Executive Officer and Director

E. Jay Wells: Chief Financial Officer and Executive Vice President

Robert S. Chambers: President, Americas

Samantha L. Charleston: Chief Human Resources Officer and Executive Vice President

Nathan H. Harwell: Chief Legal Officer and Executive Vice President

R. Scott Henderson: Chief Investment Officer and Executive Vice President

Michael P. Spires: Chief Information Officer and Executive Vice President

M. Bryan Verbarendse: Chief Operating Officer - North America and Executive Vice President

Richard C. Winnall: President, International

Robert E. Harris, Jr.: Chief Accounting Officer and Senior Vice President

Board of Directors

Mark R. Patterson: Chairman of the Board of Directors

George J. Alburger, Jr.: Director

Kelly H. Barrett: Director

Robert L. Bass: Director

George F. Chappelle, Jr.: Chief Executive Officer and Director

Antonio F. Fernandez: Director

Pamela K. Kohn: Director

David J. Neithercut: Director

Andrew P. Power: Director

Investor Relations

To request more information or to be added to our e-mail distribution list, please visit our website: www.americold.com.

(Please proceed to the Investors section.)

Investor Relations

Telephone: 678-459-1959

Email: investor.relations@americold.com

Financial Supplement Third Quarter 2024
Analyst Coverage
--- --- --- ---
Firm Analyst Name Contact Email
Baird Equity Research Nicholas Thillman 414-298-5053 nthillman@rwbaird.com
Bank of America Merrill Lynch Joshua Dennerlein 646-855-1681 joshua.dennerlein@bofa.com
Barclays Brendan Lynch 212-526-9428 brendan.lynch@barclays.com
BNP Paribas Exane Research Nate Crossett 646-725-3716 nate.crossett@exanebnpparibas.com
Citi Craig Mailman 212-816-4471 craig.mailman@citi.com
Evercore ISI Samir Khanal / <br>Steve Sakwa 212-888-3796 / 212-446-9462 samir.khanal@evercoreisi.com / steve.sakwa@evercoreisi.com
Green Street Advisors Vince Tibone 949-640-8780 vtibone@greenstreet.com
J.P. Morgan Michael W. Mueller 212-622-6689 michael.w.mueller@jpmorgan.com
KeyBanc Todd Thomas 917-368-2286 tthomas@key.com
MorningStar Research Services Suryansh Sharma 314-585-6793 suryansh.sharma@morningstar.com
Raymond James Jonathan Hughes 727-567-2438 jonathan.hughes@raymondjames.com
RBC Michael Carroll 440-715-2649 michael.carroll@rbccm.com
Scotiabank Greg McGinniss 212-225-6906 greg.mcginniss@scotiabank.com
Truist Ki Bin Kim 212-303-4124 kibin.kim@truist.com
Wells Fargo Securities Blaine Heck 410-662-2556 blaine.heck@wellsfargo.com
Wolfe Research Andrew Rosivach 646-582-9250 arosivach@wolferesearch.com

Stock Listing Information

The shares of Americold Realty Trust, Inc. are traded on the New York Stock Exchange under the symbol “COLD”.

Credit Ratings

DBRS Morningstar
Credit Rating: BBB (Positive Trend)
Fitch
Issuer Default Rating: BBB (Stable Outlook)
Moody’s
Issuer Rating: Baa3 (Stable Outlook)

These credit ratings may not reflect the potential impact of risks relating to the structure or trading of the Company’s securities and are provided solely for informational purposes. Credit ratings are not recommendations to buy, hold or sell any security, and may be revised or withdrawn at any time by the issuing rating agency at its sole discretion. The Company does not undertake any obligation to maintain the ratings or to advise of any change in ratings. Each agency’s rating should be evaluated independently of any other agency’s rating. An explanation of the significance of the ratings may be obtained from each of the rating agencies.

Financial Supplement Third Quarter 2024

AMERICOLD ANNOUNCES THIRD QUARTER 2024 RESULTS

Achieves Double Digit Constant Currency Same Store NOI Growth

Record Services Margins for a Third Consecutive Quarter

Announces $148 Million Automation Development in Dallas-Fort Worth

Atlanta, GA, November 7, 2024 - Americold Realty Trust, Inc. (NYSE: COLD) (the “Company”), a global leader in temperature-controlled logistics, real estate, and value-added services focused on the ownership, operation, acquisition and development of temperature-controlled warehouses, today announced financial and operating results for the third quarter ended September 30, 2024.

George Chappelle, Chief Executive Officer of Americold Realty Trust, stated, “We are pleased with our third quarter results where we delivered AFFO per share of $0.35, an increase of 11% versus prior year’s quarter. This performance was again driven by organic growth as we produced double digit year-over-year growth in the Global Warehouse Same Store NOI of approximately 11% on a constant currency basis. We continue to demonstrate our ability to generate meaningful returns to our shareholders in any environment as our Same Store Warehouse Services Margins increased to 14.5%, an 11 percentage point improvement from the previous year’s quarter on a constant currency basis.

The resiliency in our approach over the past three years to stabilize our workforce and the investments we have made in our technology and processes have built a solid foundation and positions us well for the future. We remain steadfast in our pursuit to invest in our future as we continue to evaluate development opportunities across our three primary areas of focus: expansion projects; customer-dedicated, build-to-suit developments; and our CPKC and DP World collaborations. During the quarter we successfully raised $500 million in our inaugural public bond offering, which gives us another avenue of capital to help grow our portfolio and provide predictable and sustainable returns for all of our stakeholders.

Lastly, I am pleased to announce a new $148 million dollar automation development in Dallas-Fort Worth that would now have us exceed the higher end of development guidance and will further demonstrate our industry-leading automation design capabilities.”

Third Quarter 2024 Highlights

•Total revenue of $674.2 million, a 0.9% change from $667.9 million in Q3 2023 and a change of 2.1% on a constant currency basis.

•Net loss of $3.7 million, or $0.01 loss per diluted common share.

•Total Company NOI increased 10.6% to $209.2 million from $189.1 million in Q3 2023 and a 12.0% increase on a constant currency basis.

•Total Company NOI margin increased 272 bps to 31.0% from 28.3% in Q3 2023.

•Global Warehouse same store services margin increased to 14.5% from 3.5% in Q3 2023.

•Core FFO of $83.9 million, or $0.29 per diluted common share, a 17.7% change from Q3 2023 Core FFO per diluted common share.

•AFFO of $100.1 million, or $0.35 per diluted common share, a 10.9% change from Q3 2023 AFFO per diluted common share.

•Core EBITDA of $157.2 million, increased $13.2 million, or 9.1% from $144.0 million in Q3 2023.

•Core EBITDA margin of 23.3%, increased 176 basis points from 21.6% in Q3 2023.

•Global Warehouse segment same store revenue increased 1.9% on an actual basis and increased 3.0% on a constant currency basis as compared to Q3 2023.

•Global Warehouse segment same store NOI increased 9.5%, or 10.9% on a constant currency basis as compared to Q3 2023 .

•Completed public debt offering of $500 million at an interest rate of 5.409% to be paid semi-annually, with a debt maturity of September 12, 2034.

Financial Supplement Third Quarter 2024

2024 Outlook

The table below includes the details of our annual guidance. The Company’s guidance is provided for informational purposes based on current plans and assumptions and is subject to change. The ranges for these metrics do not include the impact of acquisitions, dispositions, or capital markets activity beyond that which has been previously announced.

As of As of As of As of
November 7, 2024 August 8, 2024 May 9, 2024 February 22, 2024
Warehouse segment same store revenue growth (constant currency) 1.5% - 3.5% 2.0% - 4.0% 2.5% - 5.5% 2.5% - 5.5%
Warehouse segment same store NOI growth (constant currency) 850 bps higher than associated revenue 900 - 1000 bps higher than associated revenue 700 - 750 bps higher than associated revenue 400 - 450 bps higher than associated revenue
Warehouse segment non-same store NOI $(5)M - $(2)M $(7)M - $1M $(7)M - $1M $(3)M - $9M
Transportation and Managed segment NOI $43M - $47M $42M - $47M $42M - $47M $45M - $50M
Total selling, general and administrative expense (inclusive of share-based compensation expense of $24M - $26M and $5M - $7M of Orion amortization) $250M - $258M $247M - $261M $247M - $261M $247M - $261M
Interest expense $133M - $136M $133M - $141M $135M - $143M $141M - $149M
Current income tax expense $7M - $9M $7M - $10M $9M - $12M $9M - $12M
Deferred income tax benefit $8M - $11M $6M - $8M $6M - $8M $6M - $8M
Non real estate depreciation and amortization expense $136M - $144M $133M - $141M $127M - $135M $127M - $135M
Total maintenance capital expenditures $80M - $90M $80M - $90M $80M - $90M $80M - $90M
Development starts (1) $300M - $350M $200M - $300M $200M - $300M $200M - $300M
AFFO per share $1.44 - $1.50 $1.44 - $1.50 $1.38 - $1.46 $1.32 - $1.42
Assumed FX rates 1 ARS = 0.0012 USD<br><br>1 AUS = 0.6576 USD<br><br>1 BRL = 0.1746 USD<br><br>1 CAD = 0.7401 USD<br><br>1 EUR = 1.0857 USD<br><br>1 GBP = 1.2684 USD<br><br>1 NZD = 0.6128 USD<br><br>1 PLN = 0.2507 USD 1 ARS = 0.0011 USD<br>1 AUS = 0.6614 USD<br>1 BRL = 0.0170 USD<br>1 CAD = 0.7330 USD<br>1 EUR = 1.079 USD<br>1 GBP = 1.2680 USD<br>1 NZD = 0.6113 USD<br>1 PLN = 0.2498 USD 1 ARS = 0.0012 USD<br>1 AUS = 0.6576 USD<br>1 BRL = 0.1925 USD<br>1 CAD = 0.7401 USD<br>1 EUR = 1.0857 USD<br>1 GBP = 1.2684 USD<br>1 NZD = 0.6128 USD<br>1 PLN = 0.2507 USD 1 ARS = 0.0012 USD<br><br>1 AUS = 0.6615 USD<br><br>1 BRL = 0.2016 USD<br><br>1 CAD = 0.7438 USD<br><br>1 EUR = 1.0914 USD<br><br>1 GBP = 1.2662 USD<br><br>1 NZD = 0.6168 USD<br><br>1 PLN = 0.2520 USD

(1)Represents the aggregate invested capital for initiated development opportunities.

Investor Webcast and Conference Call

The Company will hold a webcast and conference call on Thursday, November 7, 2024 at 8:00 a.m. Eastern Time to discuss its third quarter 2024 results. A live webcast of the call will be available via the Investors section of Americold Realty Trust’s website at www.americold.com. To listen to the live webcast, please go to the site at least fifteen minutes prior to the scheduled start time in order to register, download and install any necessary audio software. Shortly after the call, a replay of the webcast will be available for 90 days on the Company’s website.

The conference call can also be accessed by dialing 1-877-407-3982 or 1-201-493-6780. The telephone replay can be accessed by dialing 1-844-512-2921 or 1-412-317-6671 and providing the conference ID#13743084. The telephone replay will be available starting shortly after the call until November 21, 2024.

The Company’s supplemental package will be available prior to the conference call in the Investors section of the Company’s website at http://ir.americold.com.

During the conference call, the Company may discuss and answer questions concerning business and financial developments and trends that have occurred after quarter-end. The Company’s responses to questions, as well as other matters discussed during the conference call, may contain or constitute information that has not been disclosed previously.

Financial Supplement Third Quarter 2024

Third Quarter 2024 Total Company Financial Results

Total revenue for the third quarter of 2024 was $674.2 million, a 0.9% increase from the $667.9 million from the same quarter of the prior year, which was the result of growth within our Global Warehouse segment, partially offset by changes in our Transportation segment. The growth within our Global Warehouse segment was driven by an increase in fixed commitment contracts, pricing initiatives and rate escalations, partially offset by lower economic occupancy and throughput.

Total NOI for the third quarter of 2024 was $209.2 million, an increase of 10.6% from the same quarter of the prior year. This increase is a result of productivity improvements driving higher warehouse services margins, in addition to the drivers of revenue growth mentioned above.

For the third quarter of 2024, the Company reported a net loss of $3.7 million, or $0.01 loss per diluted share, compared to a net loss of $2.1 million, or $0.01 loss per diluted share, for the comparable quarter of the prior year.

Core EBITDA was $157.2 million for the third quarter of 2024, compared to $144.0 million for the comparable quarter of the prior year. This reflects a 9.1% increase over prior year on an actual basis, and 10.2% on a constant currency basis. The increase is due to the same factors driving the increase in NOI mentioned above.

For the third quarter of 2024, Core FFO was $83.9 million, or $0.29 per diluted share, compared to $69.6 million, or $0.25 per diluted share, for the third quarter of 2023.

For the third quarter of 2024, AFFO was $100.1 million, or $0.35 per diluted share, compared to $88.2 million, or $0.32 per diluted share, for the third quarter of 2023.

Please see the Company’s supplemental financial information for the definitions and reconciliations of non-GAAP financial measures to the most comparable GAAP financial measures.

Third Quarter 2024 Global Warehouse Segment Results

The following table presents revenues, contribution (NOI) and margins for our same store and non-same store warehouses with a reconciliation to the total financial metrics of our warehouse segment for the three and nine months ended September 30, 2024. Refer to our “Real Estate Portfolio” section below for the composition of our non-same store pool.

| Financial Supplement | Third Quarter 2024 | | --- | --- || | Three Months Ended September 30, | | | | | | | | | Change | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Dollars and units in thousands, except per pallet data | 2024 Actual | | | 2024 Constant Currency(1) | | | 2023 Actual | | | Actual | | Constant Currency | | | TOTAL WAREHOUSE SEGMENT | | | | | | | | | | | | | | | Number of total warehouses | 235 | | | | | | 238 | | | n/a | | n/a | | | Rent and storage | $ | 262,524 | | $ | 266,889 | | $ | 278,508 | | (5.7) | % | (4.2) | % | | Warehouse services | 349,657 | | | 352,118 | | | 324,097 | | | 7.9 | % | 8.6 | % | | Total revenue | $ | 612,181 | | $ | 619,007 | | $ | 602,605 | | 1.6 | % | 2.7 | % | | Global Warehouse contribution (NOI) | $ | 198,624 | | $ | 201,017 | | $ | 177,832 | | 11.7 | % | 13.0 | % | | Global Warehouse margin | 32.4 | | % | 32.5 | | % | 29.5 | | % | 293 bps | | 296 bps | | | Global Warehouse rent and storage metrics: | | | | | | | | | | | | | | | Average economic occupied pallets | 4,237 | | | n/a | | | 4,512 | | | (6.1) | % | n/a | | | Average physical occupied pallets | 3,682 | | | n/a | | | 4,061 | | | (9.3) | % | n/a | | | Average physical pallet positions | 5,525 | | | n/a | | | 5,435 | | | 1.7 | % | n/a | | | Economic occupancy percentage | 76.7 | | % | n/a | | | 83.0 | | % | -633 bps | | n/a | | | Physical occupancy percentage | 66.6 | | % | n/a | | | 74.7 | | % | -808 bps | | n/a | | | Total rent and storage revenue per average economic occupied pallet | $ | 61.96 | | $ | 62.99 | | $ | 61.73 | | 0.4 | % | 2.0 | % | | Total rent and storage revenue per average physical occupied pallet | $ | 71.30 | | $ | 72.48 | | $ | 68.58 | | 4.0 | % | 5.7 | % | | Global Warehouse services metrics: | | | | | | | | | | | | | | | Throughput pallets | 9,205 | | | n/a | | | 9,370 | | | (1.8) | % | n/a | | | Total warehouse services revenue per throughput pallet | $ | 37.99 | | $ | 38.25 | | $ | 34.59 | | 9.8 | % | 10.6 | % | | SAME STORE WAREHOUSE | | | | | | | | | | | | | | | Number of same store warehouses | 226 | | | | | | 226 | | | n/a | | n/a | | | Global Warehouse same store revenue: | | | | | | | | | | | | | | | Rent and storage | $ | 253,907 | | $ | 258,326 | | $ | 266,947 | | (4.9) | % | (3.2) | % | | Warehouse services | 340,647 | | | 343,179 | | | 316,769 | | | 7.5 | % | 8.3 | % | | Total same store revenue | $ | 594,554 | | $ | 601,505 | | $ | 583,716 | | 1.9 | % | 3.0 | % | | Global Warehouse same store contribution (NOI) | $ | 198,652 | | $ | 201,232 | | $ | 181,410 | | 9.5 | % | 10.9 | % | | Global Warehouse same store margin | 33.4 | | % | 33.5 | | % | 31.1 | | % | 233 bps | | 238 bps | | | Global Warehouse same store rent and storage metrics: | | | | | | | | | | | | | | | Average economic occupied pallets | 4,093 | | | n/a | | | 4,390 | | | (6.8) | % | n/a | | | Average physical occupied pallets | 3,557 | | | n/a | | | 3,966 | | | (10.3) | % | n/a | | | Average physical pallet positions | 5,250 | | | n/a | | | 5,235 | | | 0.3 | % | n/a | | | Economic occupancy percentage | 78.0 | | % | n/a | | | 83.9 | | % | -590 bps | | n/a | | | Physical occupancy percentage | 67.8 | | % | n/a | | | 75.8 | | % | -801 bps | | n/a | | | Same store rent and storage revenue per average economic occupied pallet | $ | 62.03 | | $ | 63.11 | | $ | 60.81 | | 2.0 | % | 3.8 | % | | Same store rent and storage revenue per average physical occupied pallet | $ | 71.38 | | $ | 72.62 | | $ | 67.31 | | 6.1 | % | 7.9 | % | | Global Warehouse same store services metrics: | | | | | | | | | | | | | | | Throughput pallets | 8,885 | | | n/a | | | 9,106 | | | (2.4) | % | n/a | | | Same store warehouse services revenue per throughput pallet | $ | 38.34 | | $ | 38.62 | | $ | 34.79 | | 10.2 | % | 11.0 | % || Financial Supplement | Third Quarter 2024 | | --- | --- || | Three Months Ended September 30, | | | | | | | | | Change | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Dollars and units in thousands, except per pallet data | 2024 Actual | | | 2024 Constant Currency(1) | | | 2023 Actual | | | Actual | Constant Currency | | NON-SAME STORE WAREHOUSE | | | | | | | | | | | | | Number of non-same store warehouses(2) | 9 | | | | | | 12 | | | n/a | n/a | | Global Warehouse non-same store revenue: | | | | | | | | | | | | | Rent and storage | $ | 8,617 | | $ | 8,563 | | $ | 11,561 | | n/r | n/r | | Warehouse services | 9,010 | | | 8,939 | | | 7,328 | | | n/r | n/r | | Total non-same store revenue | $ | 17,627 | | $ | 17,502 | | $ | 18,889 | | n/r | n/r | | Global Warehouse non-same store contribution (NOI) | $ | (28) | | $ | (215) | | $ | (3,578) | | n/r | n/r | | Global Warehouse non-same store margin | (0.2) | | % | (1.2) | | % | (18.9) | | % | n/r | n/r | | Global Warehouse non-same store rent and storage metrics: | | | | | | | | | | | | | Average economic occupied pallets | 144 | | | n/a | | | 122 | | | n/r | n/a | | Average physical occupied pallets | 125 | | | n/a | | | 95 | | | n/r | n/a | | Average physical pallet positions | 275 | | | n/a | | | 200 | | | n/r | n/a | | Economic occupancy percentage | 52.4 | | % | n/a | | | 61.0 | | % | n/r | n/a | | Physical occupancy percentage | 45.5 | | % | n/a | | | 47.5 | | % | n/r | n/a | | Non-same store rent and storage revenue per average economic occupied pallet | $ | 59.84 | | $ | 59.47 | | $ | 94.76 | | n/r | n/r | | Non-same store rent and storage revenue per average physical occupied pallet | $ | 68.94 | | $ | 68.50 | | $ | 121.69 | | n/r | n/r | | Global Warehouse non-same store services metrics: | | | | | | | | | | | | | Throughput pallets | 320 | | | n/a | | | 264 | | | n/r | n/a | | Non-same store warehouse services revenue per throughput pallet | $ | 28.16 | | $ | 27.93 | | $ | 27.76 | | n/r | n/r |

(1) The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.

(2) Refer to our “Real Estate Portfolio” section below for the composition of our non-same store pool.

(n/a = not applicable)

(n/r = not relevant)

| Financial Supplement | Third Quarter 2024 | | --- | --- || | Nine Months Ended September 30, | | | | | | | | | Change | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Dollars in thousands | 2024 Actual | | | 2024 Constant Currency(1) | | | 2023 Actual | | | Actual | | Constant currency | | | TOTAL WAREHOUSE SEGMENT | | | | | | | | | | | | | | | Number of total warehouses | 235 | | | | | | 238 | | | n/a | | n/a | | | Global Warehouse revenue: | | | | | | | | | | | | | | | Rent and storage | $ | 799,619 | | $ | 815,279 | | $ | 825,100 | | (3.1) | % | (1.2) | % | | Warehouse services | 1,010,659 | | | 1,021,897 | | | 953,727 | | | 6.0 | % | 7.1 | % | | Total revenue | $ | 1,810,278 | | $ | 1,837,176 | | $ | 1,778,827 | | 1.8 | % | 3.3 | % | | Global Warehouse contribution (NOI) | $ | 600,286 | | $ | 609,080 | | $ | 525,501 | | 14.2 | % | 15.9 | % | | Global Warehouse margin | 33.2 | | % | 33.2 | | % | 29.5 | | % | 362 bps | | 361 bps | | | Units in thousands except per pallet data | | | | | | | | | | | | | | | Global Warehouse rent and storage metrics: | | | | | | | | | | | | | | | Average economic occupied pallets | 4,315 | | | n/a | | | 4,548 | | | (5.1) | % | n/a | | | Average physical occupied pallets | 3,744 | | | n/a | | | 4,146 | | | (9.7) | % | n/a | | | Average physical pallet positions | 5,525 | | | n/a | | | 5,425 | | | 1.8 | % | n/a | | | Economic occupancy percentage | 78.1 | | % | n/a | | | 83.8 | | % | -573 bps | | n/a | | | Physical occupancy percentage | 67.8 | | % | n/a | | | 76.4 | | % | -866 bps | | n/a | | | Total rent and storage revenue per average economic occupied pallet | $ | 185.31 | | $ | 188.94 | | $ | 181.42 | | 2.1 | % | 4.1 | % | | Total rent and storage revenue per average physical occupied pallet | $ | 213.57 | | $ | 217.76 | | $ | 199.01 | | 7.3 | % | 9.4 | % | | Global Warehouse services metrics: | | | | | | | | | | | | | | | Throughput pallets | 27,280 | | | n/a | | | 28,140 | | | (3.1) | % | n/a | | | Total warehouse services revenue per throughput pallet | $ | 37.05 | | $ | 37.46 | | $ | 33.89 | | 9.3 | % | 10.5 | % | | SAME STORE WAREHOUSE | | | | | | | | | | | | | | | Number of same store warehouses | 226 | | | | | | 226 | | | n/a | | n/a | | | Global Warehouse same store revenue: | | | | | | | | | | | | | | | Rent and storage | $ | 768,127 | | $ | 783,760 | | $ | 795,130 | | (3.4) | % | (1.4) | % | | Warehouse services | 985,830 | | | 996,998 | | | 933,164 | | | 5.6 | % | 6.8 | % | | Total same store revenue | $ | 1,753,957 | | $ | 1,780,758 | | $ | 1,728,294 | | 1.5 | % | 3.0 | % | | Global Warehouse same store contribution (NOI) | $ | 605,838 | | $ | 614,866 | | $ | 542,333 | | 11.7 | % | 13.4 | % | | Global Warehouse same store margin | 34.5 | | % | 34.5 | | % | 31.4 | | % | 316 bps | | 315 bps | | | Units in thousands except per pallet data | | | | | | | | | | | | | | | Global Warehouse same store rent and storage metrics: | | | | | | | | | | | | | | | Average economic occupied pallets | 4,167 | | | n/a | | | 4,437 | | | (6.1) | % | n/a | | | Average physical occupied pallets | 3,618 | | | n/a | | | 4,057 | | | (10.8) | % | n/a | | | Average physical pallet positions | 5,247 | | | n/a | | | 5,262 | | | (0.3) | % | n/a | | | Economic occupancy percentage | 79.4 | | % | n/a | | | 84.3 | | % | -490 bps | | n/a | | | Physical occupancy percentage | 69.0 | | % | n/a | | | 77.1 | | % | -815 bps | | n/a | | | Same store rent and storage revenue per average economic occupied pallet | $ | 184.34 | | $ | 188.09 | | $ | 179.20 | | 2.9 | % | 5.0 | % | | Same store rent and storage revenue per average physical occupied pallet | $ | 212.31 | | $ | 216.63 | | $ | 195.99 | | 8.3 | % | 10.5 | % | | Global Warehouse same store services metrics: | | | | | | | | | | | | | | | Throughput pallets | 26,283 | | | n/a | | | 27,374 | | | (4.0) | % | n/a | | | Same store warehouse services revenue per throughput pallet | $ | 37.51 | | $ | 37.93 | | $ | 34.09 | | 10.0 | % | 11.3 | % | | Financial Supplement | Third Quarter 2024 | | --- | --- || | Nine Months Ended September 30, | | | | | | | | | Change | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Dollars in thousands | 2024 Actual | | | 2024 Constant Currency(1) | | | 2023 Actual | | | Actual | Constant currency | | NON-SAME STORE WAREHOUSE | | | | | | | | | | | | | Number of non-same store warehouses(2) | 9 | | | | | | 12 | | | | | | Global Warehouse non-same store revenue: | | | | | | | | | | | | | Rent and storage | $ | 31,492 | | $ | 31,519 | | $ | 29,970 | | n/r | n/r | | Warehouse services | 24,829 | | | 24,899 | | | 20,563 | | | n/r | n/r | | Total non-same store revenue | $ | 56,321 | | $ | 56,418 | | $ | 50,533 | | n/r | n/r | | Global Warehouse non-same store contribution (NOI) | $ | (5,552) | | $ | (5,786) | | $ | (16,832) | | n/r | n/r | | Global Warehouse non-same store margin | (9.9) | | % | (10.3) | | % | (33.3) | | % | n/r | n/r | | Units in thousands except per pallet data | | | | | | | | | | | | | Global Warehouse non-same store rent and storage metrics: | | | | | | | | | | | | | Average economic occupied pallets | 148 | | | n/a | | | 111 | | | n/r | n/a | | Average physical occupied pallets | 126 | | | n/a | | | 89 | | | n/r | n/a | | Average physical pallet positions | 278 | | | n/a | | | 163 | | | n/r | n/a | | Economic occupancy percentage | 53.2 | | % | n/a | | | 68.1 | | % | n/r | n/a | | Physical occupancy percentage | 45.3 | | % | n/a | | | 54.6 | | % | n/r | n/a | | Non-same store rent and storage revenue per average economic occupied pallet | $ | 212.78 | | $ | 212.97 | | $ | 270.00 | | n/r | n/r | | Non-same store rent and storage revenue per average physical occupied pallet | $ | 249.94 | | $ | 250.15 | | $ | 336.74 | | n/r | n/r | | Global Warehouse non-same store services metrics: | | | | | | | | | | | | | Throughput pallets | 997 | | | n/a | | | 766 | | | n/r | n/a | | Non-same store warehouse services revenue per throughput pallet | $ | 24.90 | | $ | 24.97 | | $ | 26.84 | | n/r | n/r |

(1) The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.

(2) Refer to our “Real Estate Portfolio” section below for the composition of our non-same store pool.

(n/a = not applicable)

(n/r = not relevant)

For the third quarter of 2024, Global Warehouse segment revenue was $612.2 million, an increase of $9.6 million, or 1.6% (2.7% on a constant currency basis), compared to $602.6 million for the third quarter of 2023. This growth was principally driven by our pricing initiatives and rate escalations. This was partially offset by lower occupancy and throughput pallets due to consumer buying habits.

Global Warehouse segment contribution (NOI) was $198.6 million for the third quarter of 2024 as compared to $177.8 million for the third quarter of 2023, an increase of $20.8 million or 11.7% (13.0% on a constant currency basis). Global Warehouse segment contribution (NOI) increased due to higher revenue, strong variable cost controls and labor efficiencies. Global Warehouse segment margin was 32.4% for the third quarter of 2024, a 293 basis point increase as to compared to the third quarter of 2023, driven by improvement in our warehouse services margin due to the factors noted above.

Fixed Commitment Rent and Storage Revenue

As of September 30, 2024, $623.8 million of the Company’s annualized rent and storage revenues were derived from customers with fixed commitment storage contracts. This compares to $618.0 million at the end of the second quarter of 2024 and $550.7 million at the end of the third quarter of 2023. We continue to make progress on commercializing business under this type of arrangement. On a combined basis, 58.1% of rent and storage revenue was generated from fixed commitment storage contracts.

Financial Supplement Third Quarter 2024

Economic and Physical Occupancy

Contracts that contain fixed commitments are designed to ensure the Company’s customers have space available when needed. For the third quarter of 2024, economic occupancy for the total warehouse segment was 76.7% and warehouse segment same store pool was 78.0%, representing a 1,005 basis point and 1,021 basis point increase above physical occupancy, respectively. Economic occupancy for the total warehouse segment decreased 633 basis points, and the warehouse segment same store pool decreased 590 basis points as compared to the third quarter of 2023 due to continued weaker consumer demand.

Real Estate Portfolio

As of September 30, 2024, the Company’s portfolio consists of 239 facilities. The Company ended the third quarter of 2024 with 235 facilities in its Global Warehouse segment portfolio and 4 facilities in its Third-party managed segment. The same store population consists of 226 facilities for the quarter ended September 30, 2024. The non-same store facility count consists of: 5 sites in the expansion and development phase, 2 facilities that we purchased in 2023, 2 facilities whose operations have ceased and the Company is evaluating alternative use including, third party lease and or sale.

Balance Sheet Activity and Liquidity

As of September 30, 2024, the Company had total liquidity of approximately $921.9 million, including cash and capacity on its revolving credit facility. Total net debt outstanding was $3.5 billion (inclusive of $169.2 million of financing leases/sale lease-backs and exclusive of unamortized deferred financing fees), of which 95% was in an unsecured structure. At quarter end, net debt to Core EBITDA (based on trailing twelve months Core EBITDA) was approximately 5.5x. The Company’s real estate debt has a remaining weighted average term of 5.4 years and carries a weighted average contractual interest rate of 3.9%. As of September 30, 2024, 92% of the Company’s total debt outstanding was at a fixed rate, inclusive of hedged variable-rate for fixed-rate debt. The Company has no material debt maturities until 2026, inclusive of extension options.

Dividend

On September 3, 2024, the Company’s Board of Directors declared a dividend of $0.22 per share for the third quarter of 2024, which was paid on October 15, 2024 to common stockholders of record as of September 30, 2024.

About the Company

Americold is a global leader in temperature-controlled logistics real estate and value added services. Focused on the ownership, operation, acquisition and development of temperature-controlled warehouses, Americold owns and/or operates 239 temperature-controlled warehouses, with approximately 1.4 billion refrigerated cubic feet of storage, in North America, Europe, Asia-Pacific, and South America. Americold’s facilities are an integral component of the supply chain connecting food producers, processors, distributors and retailers to consumers.

Non-GAAP Measures

This press release contains non-GAAP financial measures, including NAREIT FFO, Core FFO, Adjusted FFO, NAREIT EBITDAre, Core EBITDA, Core EBITDA margin, same store segment revenue, contribution (NOI) and margin, and maintenance capital expenditures. Definitions of these non-GAAP metrics are included in our quarterly financial supplement, and reconciliations of these non-GAAP measures to their most comparable GAAP metrics are included herein. Each of the non-GAAP measures included in this press release has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of the Company’s results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company’s presentation of non-GAAP measures in this press release may not be comparable to similarly titled measures disclosed by other companies, including other REITs.

Forward-Looking Statements

This press release contains statements about future events and expectations that constitute forward-looking statements. Forward-looking statements are based on our beliefs, assumptions and expectations of our future financial and operating performance and growth plans, taking into account the information currently available to us. These statements are not statements of historical fact.

Financial Supplement Third Quarter 2024

Forward-looking statements involve risks and uncertainties that may cause our actual results to differ materially from the expectations of future results we express or imply in any forward-looking statements, and you should not place undue reliance on such statements. Factors that could contribute to these differences include the following: rising inflationary pressures, increased interest rates and operating costs; labor and power costs; labor shortages; our relationship with our associates, the occurrence of any work stoppages or any disputes under our collective bargaining agreements and employment related litigation; the impact of supply chain disruptions; risks related to rising construction costs; risks related to expansions of existing properties and developments of new properties, including failure to meet budgeted or stabilized returns within expected time frames, or at all, in respect thereof; uncertainty of revenues, given the nature of our customer contracts; acquisition risks, including the failure to identify or complete attractive acquisitions or failure to realize the intended benefits from our recent acquisitions; difficulties in expanding our operations into new markets; uncertainties and risks related to public health crises; a failure of our information technology systems, systems conversions and integrations, cybersecurity attacks or a breach of our information security systems, networks or processes; risks related to implementation of the new ERP system, defaults or non-renewals of significant customer contracts; risks related to privacy and data security concerns, and data collection and transfer restrictions and related foreign regulations; changes in applicable governmental regulations and tax legislation; risks related to current and potential international operations and properties; actions by our competitors and their increasing ability to compete with us; changes in foreign currency exchange rates; the potential liabilities, costs and regulatory impacts associated with our in-house trucking services and the potential disruptions associated with our use of third-party trucking service providers to provide transportation services to our customers; liabilities as a result of our participation in multi-employer pension plans; risks related to the partial ownership of properties, including our JV investments; risks related to natural disasters; adverse economic or real estate developments in our geographic markets or the temperature-controlled warehouse industry; changes in real estate and zoning laws and increases in real property tax rates; general economic conditions; risks associated with the ownership of real estate generally and temperature-controlled warehouses in particular; possible environmental liabilities; uninsured losses or losses in excess of our insurance coverage; financial market fluctuations; our failure to obtain necessary outside financing on attractive terms, or at all; risks related to, or restrictions contained in, our debt financings; decreased storage rates or increased vacancy rates; the potential dilutive effect of our common stock offerings, including our ongoing at the market program; the cost and time requirements as a result of our operation as a publicly traded REIT; and our failure to maintain our status as a REIT.

Words such as “anticipates,” “believes,” “continues,” “estimates,” “expects,” “goal,” “objectives,” “intends,” “may,” “opportunity,” “plans,” “potential,” “near-term,” “long-term,” “projections,” “assumptions,” “projects,” “guidance,” “forecasts,” “outlook,” “target,” “trends,” “should,” “could,” “would,” “will” and similar expressions are intended to identify such forward-looking statements, although not all forward-looking statements may contain such words. Examples of forward-looking statements included in this press release include those regarding our 2024 outlook and our migration of our customers to fixed commitment storage contracts. We qualify any forward-looking statements entirely by these cautionary factors. Other risks, uncertainties and factors, including those discussed under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023, and other reports filed with the Securities and Exchange Commission, could cause our actual results to differ materially from those projected in any forward-looking statements we make. We assume no obligation to update or revise these forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future except to the extent required by law.

Contacts:

Americold Realty Trust, Inc.

Investor Relations

Telephone: 678-459-1959

Email: investor.relations@americold.com

Financial Supplement Third Quarter 2024

Selected Quarterly Financial Data

In thousands, except per share amounts As of
Capitalization: Q3 24 Q2 24 Q1 24 Q4 23 Q3 23
Fully diluted common stock outstanding at quarter end(1) 287,291 286,815 286,350 285,771 285,869
Common stock share price at quarter end 28.27 25.54 24.92 30.27 30.41
Market value of common equity 8,121,717 7,325,255 7,135,842 8,650,288 8,693,276
Gross debt (2) 3,552,712 3,379,881 3,280,056 3,262,970 3,165,843
Less: cash and cash equivalents 61,271 44,198 59,204 60,392 53,831
Net debt 3,491,441 3,335,683 3,220,852 3,202,578 3,112,012
Total enterprise value 11,613,158 10,660,938 10,356,694 11,852,866 11,805,288
Net debt / total enterprise value 30.1 31.3 31.1 27.0 26.4
Net debt to pro forma Core EBITDA(2) 5.47x 5.33x 5.40x 5.58x 5.68x
Three Months Ended
Selected Operational Data: Q3 24 Q2 24 Q1 24 Q4 23 Q3 23
Warehouse segment revenue 612,181 600,387 597,710 612,262 602,605
Total revenue 674,171 660,955 664,980 679,291 667,939
Operating income (loss) 30,179 63,368 41,831 (194,321) 33,000
Net (loss) income from continuing operations (3,733) (64,409) 9,802 (226,800) (2,299)
Net (loss) income (3,733) (64,409) 9,802 (226,800) (2,096)
Total warehouse segment contribution (NOI) (3) 198,624 204,531 197,131 197,102 177,832
Total segment contribution (NOI) (3) 209,218 215,483 210,836 209,835 189,120
Selected Other Data:
Core EBITDA (4) 157,223 165,482 155,844 160,270 144,047
Core EBITDA margin (4) 23.3 25.0 23.4 23.6 21.6
Core funds from operations (FFO) (4) 83,897 95,023 77,316 84,764 69,587
Adjusted funds from operations (AFFO) (4) 100,137 109,397 104,913 108,017 88,162
Net (loss) income per share - basic (0.01) (0.23) 0.03 (0.80) (0.01)
Net (loss) income per share - diluted (0.01) (0.23) 0.03 (0.80) (0.01)
Core FFO per diluted share (4) 0.29 0.33 0.27 0.30 0.25
AFFO per diluted share (4) 0.35 0.38 0.37 0.38 0.32
Dividend distributions declared per common share (5) 0.22 0.22 0.22 0.22 0.22
Diluted AFFO payout ratio (6) 63.4 57.9 59.5 57.9 68.8
Portfolio Statistics:
Total global warehouses 239 239 241 245 243
Average economic occupancy 76.7 78.1 79.4 82.7 83.0
Average physical occupancy 66.6 67.8 68.9 73.6 74.7
Total global same-store warehouses 226 226 226 219 219
(1) Assumes the exercise of all outstanding stock options using the treasury stock method, conversion of all outstanding restricted stock and OP units, and incorporates forward contracts using the treasury stock method

All values are in US Dollars.

Financial Supplement Third Quarter 2024
As of
--- --- --- --- --- ---
(2) Net Debt to Core EBITDA Computation 9/30/2024 12/31/2023
Total debt, net of deferred financing costs
Deferred financing costs 14,568 10,578
Gross debt 3,552,712 3,262,970
Adjustments:
Less: cash, cash equivalents and restricted cash 61,271 60,392
Net debt
Core EBITDA - last twelve months 638,819 572,080
Net Core EBITDA from acquisitions (a) 2,069
Pro forma Core EBITDA - last twelve months 638,819 574,149
Net debt to pro forma Core EBITDA 5.47x 5.58x
(a) As of December 31, 2023, amount includes nine months of Core EBITDA from the Safeway acquisition prior to Americold’s ownership as well as the facility lease expense for sites that it previously incurred operating lease expense for but was subsequently purchased.
(3) Reconciliation of segment contribution (NOI)
Three Months Ended
Q3 24 Q2 24 Q1 24 Q4 23 Q3 23
Warehouse segment contribution (NOI) 198,624 204,531 $197,131 $197,102 $177,832
Transportation segment contribution (NOI) 8,441 8,850 11,522 10,912 9,659
Third-party managed segment contribution (NOI) 2,153 2,102 2,183 1,821 1,629
Total segment contribution (NOI) 209,218 215,483 $210,836 $209,835 $189,120
Depreciation and amortization (89,362) (89,649) (92,095) (94,099) (89,728)
Selling, general, and administrative (63,663) (59,453) (65,426) (57,763) (52,383)
Acquisition, cyber incident, and other, net (26,014) (3,013) (14,998) (15,774) (13,931)
(Gain) loss from real estate 3,514 (5) (78)
Impairment of indefinite and long-lived assets (236,515)
U.S. GAAP operating income (loss) 30,179 63,368 $41,831 ($194,321) $33,000
(4) See “Reconciliation of Net (Loss) Income to NAREIT FFO, Core FFO, and Adjusted FFO” and “Reconciliation of Net Income (Loss) to EBITDA, NAREIT EBITDAre, and Core EBITDA” pages 18-20
(5) Distributions per common share Three Months Ended
Q3 24 Q2 24 Q1 24 Q4 23 Q3 23
Distributions declared on common stock during the quarter 63,189 63,238 $62,976 $62,645 $62,868
Common stock outstanding at quarter end 284,257 284,079 284,034 283,699 283,517
Distributions declared per common share 0.22 0.22 $0.22 $0.22 $0.22
(6) Calculated as distributions declared per common share divided by AFFO per weighted average diluted share

All values are in US Dollars.

Financial Supplement Third Quarter 2024

Financial Information

Americold Realty Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except shares and per share amounts)
September 30, 2024 December 31, 2023
Assets
Property, buildings, and equipment:
Land $ 825,965 $ 820,831
Buildings and improvements 4,488,472 4,464,359
Machinery and equipment 1,593,267 1,565,431
Assets under construction 593,515 452,312
7,501,219 7,302,933
Accumulated depreciation (2,413,063) (2,196,196)
Property, buildings, and equipment – net 5,088,156 5,106,737
Operating leases - net 224,866 247,302
Financing leases - net 98,595 105,164
Cash, cash equivalents, and restricted cash 61,271 60,392
Accounts receivable – net of allowance of $22,222 and $21,647 at September 30, 2024 and December 31, 2023, respectively 460,310 426,048
Identifiable intangible assets – net 874,105 897,414
Goodwill 792,786 794,004
Investments in and advances to partially owned entities 43,470 38,113
Other assets 241,690 194,078
Total assets $ 7,885,249 $ 7,869,252
Liabilities and equity
Liabilities:
Borrowings under revolving line of credit $ 268,508 $ 392,156
Accounts payable and accrued expenses 567,356 568,764
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 2,601,122
Sale-leaseback financing obligations 80,326 161,937
Financing lease obligations 88,869 97,177
Operating lease obligations 220,796 240,251
Unearned revenue 26,350 28,379
Deferred tax liability - net 130,924 135,797
Other liabilities 8,728 9,082
Total liabilities 4,492,298 4,234,665
Equity
Stockholders' equity
Common stock, $0.01 par value per share – 500,000,000 authorized shares; 284,257,368 and 283,699,120 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively 2,842 2,837
Paid-in capital 5,642,286 5,625,907
Accumulated deficit and distributions in excess of net earnings (2,242,604) (1,995,975)
Accumulated other comprehensive loss (32,786) (16,640)
Total stockholders’ equity 3,369,738 3,616,129
Noncontrolling interests 23,213 18,458
Total equity 3,392,951 3,634,587
Total liabilities and equity $ 7,885,249 $ 7,869,252
Financial Supplement Third Quarter 2024
--- ---
Americold Realty Trust, Inc. and Subsidiaries
--- --- --- --- --- --- --- --- ---
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands, except per share amounts)
Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
Revenues:
Rent, storage, and warehouse services $ 612,181 $ 602,605 $ 1,810,278 $ 1,778,827
Transportation services 51,764 55,642 159,254 181,792
Third-party managed services 10,226 9,692 30,574 33,419
Total revenues 674,171 667,939 2,000,106 1,994,038
Operating expenses:
Rent, storage, and warehouse services cost of operations 413,557 424,773 1,209,992 1,253,326
Transportation services cost of operations 43,323 45,983 130,441 150,664
Third-party managed services cost of operations 8,073 8,063 24,136 29,311
Depreciation and amortization 89,362 89,728 271,106 259,644
Selling, general, and administrative 63,663 52,383 188,542 169,023
Acquisition, cyber incident, and other, net 26,014 13,931 44,025 48,313
Loss (gain) from sale of real estate 78 (3,514) (2,259)
Total operating expenses 643,992 634,939 1,864,728 1,908,022
Operating income 30,179 33,000 135,378 86,016
Other income (expense):
Interest expense (34,255) (35,572) (100,865) (106,426)
Loss on debt extinguishment and termination of derivative instruments (218) (683) (116,082) (1,855)
Loss from investments in partially owned entities (1,037) (259) (3,020) (1,616)
Loss on put option (56,576)
Impairment of related party loan receivable (21,972)
Other, net 770 723 24,919 1,741
Loss from continuing operations before income taxes (4,561) (2,791) (59,670) (100,688)
Income tax (expense) benefit:
Current income tax (1,936) (1,981) (5,168) (5,881)
Deferred income tax 2,764 2,473 6,498 7,553
Total income tax benefit 828 492 1,330 1,672
Net loss:
Net loss from continuing operations (3,733) (2,299) (58,340) (99,016)
Gain (loss) from discontinued operations, net of tax 203 (10,453)
Net loss $ (3,733) $ (2,096) $ (58,340) $ (109,469)
Net loss attributable to noncontrolling interests (4) (8) (242) (95)
Net loss attributable to Americold Realty Trust, Inc. $ (3,729) $ (2,088) $ (58,098) $ (109,374)
Weighted average common stock outstanding – basic 284,861 278,137 284,729 273,217
Weighted average common stock outstanding – diluted 284,861 278,137 284,729 273,217
Net loss per common share from continuing operations - basic $ (0.01) $ (0.01) $ (0.20) $ (0.36)
Net loss per common share from discontinued operations - basic (0.04)
Basic loss per share $ (0.01) $ (0.01) $ (0.20) $ (0.40)
Net loss per common share from continuing operations - diluted $ (0.01) $ (0.01) $ (0.20) $ (0.36)
Net loss per common share from discontinued operations - diluted (0.04)
Diluted loss per share $ (0.01) $ (0.01) $ (0.20) $ (0.40)
Financial Supplement Third Quarter 2024
--- ---
Reconciliation of Net (Loss) Income to NAREIT FFO, Core FFO, and Adjusted FFO
--- --- --- --- --- --- --- --- --- --- --- --- ---
(In thousands, except per share amounts)
Three Months Ended YTD
Q3 24 Q2 24 Q1 24 Q4 23 Q3 23 2024
Net (loss) income $ (3,733) $ (64,409) $ 9,802 $ (226,800) $ (2,096) $ (58,340)
Adjustments:
Real estate related depreciation 56,083 56,410 56,275 57,183 56,373 168,768
(Gain) loss from sale of real estate (3,514) 5 78 (3,514)
Impairment charges on certain real estate assets 2,953 2,953
Net loss (gain) on real estate related asset disposals (27) 53 40 260 (25) 66
Our share of reconciling items related to partially owned entities 264 418 148 280 290 830
NAREIT FFO $ 55,540 $ (7,528) $ 62,751 $ (169,072) $ 54,620 $ 110,763
Adjustments:
Net (gain) loss on sale of non-real assets (443) (548) (20) 3,312 (296) (1,011)
Acquisition, cyber incident, and other, net 26,014 3,013 14,998 15,774 13,931 44,025
Goodwill impairment 236,515
Loss on debt extinguishment and termination of derivative instruments 218 110,682 5,182 627 683 116,082
Foreign currency exchange (gain) loss 349 (11,321) 373 (28) 705 (10,599)
Gain on legal settlement related to prior period operations (6,104) (2,180) (6,104)
Project Orion deferred costs amortization 1,810 581 2,391
Our share of reconciling items related to partially owned entities 409 144 136 (184) 147 689
Net gain from discontinued operations (203)
Core FFO $ 83,897 $ 95,023 $ 77,316 $ 84,764 $ 69,587 $ 256,236
Adjustments:
Amortization of deferred financing costs and pension withdrawal liability 1,301 1,294 1,289 1,290 1,286 3,884
Amortization of below/above market leases 363 360 368 360 369 1,091
Straight-line rental expense adjustment 321 367 589 597 544 1,277
Deferred income tax (benefit) expense (2,764) (4,353) 619 (3,228) (2,473) (6,498)
Stock-based compensation expense(b) 6,256 6,064 6,619 5,780 6,203 18,939
Non-real estate depreciation and amortization 33,279 33,239 35,820 36,916 33,355 102,338
Maintenance capital expenditures(a) (22,590) (22,832) (17,933) (18,670) (20,907) (63,355)
Our share of reconciling items related to partially owned entities 74 235 226 208 198 535
Adjusted FFO $ 100,137 $ 109,397 $ 104,913 $ 108,017 $ 88,162 $ 314,447
Financial Supplement Third Quarter 2024
--- ---
Reconciliation of Net (Loss) Income to NAREIT FFO, Core FFO, and Adjusted FFO (continued)
--- --- --- --- --- --- --- --- --- --- --- --- ---
(In thousands except per share amounts)
Three Months Ended YTD
Q3 24 Q2 24 Q1 24 Q4 23 Q3 23 2024
NAREIT FFO $ 55,540 $ (7,528) $ 62,751 $ (169,072) $ 54,620 $ 110,763
Core FFO $ 83,897 $ 95,023 $ 77,316 $ 84,764 $ 69,587 $ 256,236
AFFO $ 100,137 $ 109,397 $ 104,913 $ 108,017 $ 88,162 $ 314,447
Reconciliation of weighted average shares:
Weighted average basic shares for net income calculation 284,861 284,683 284,644 284,263 278,137 284,729
Dilutive stock options and unvested restricted stock units 617 327 234 502 519 393
Weighted average dilutive shares 285,478 285,010 284,878 284,765 278,656 285,122
NAREIT FFO - basic per share $ 0.19 $ (0.03) $ 0.22 $ (0.59) $ 0.20 $ 0.39
NAREIT FFO - diluted per share $ 0.19 $ (0.03) $ 0.22 $ (0.59) $ 0.20 $ 0.39
Core FFO - basic per share $ 0.29 $ 0.33 $ 0.27 $ 0.30 $ 0.25 $ 0.90
Core FFO - diluted per share $ 0.29 $ 0.33 $ 0.27 $ 0.30 $ 0.25 $ 0.90
Adjusted FFO - basic per share $ 0.35 $ 0.38 $ 0.37 $ 0.38 $ 0.32 $ 1.10
Adjusted FFO - diluted per share $ 0.35 $ 0.38 $ 0.37 $ 0.38 $ 0.32 $ 1.10

(a)Maintenance capital expenditures include capital expenditures made to extend the life of, and provide future economic benefit from, our existing temperature-controlled warehouse network and its existing supporting personal property and information technology.

(b)Stock-based compensation expense excludes the stock compensation expense associated with employee awards granted in conjunction with Project Orion, which are recognized within Acquisition, cyber incident, and other, net.

Financial Supplement Third Quarter 2024
Reconciliation of Net (Loss) Income to NAREIT EBITDAre, and Core EBITDA
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
(In thousands)
Three Months Ended Trailing Twelve Months Ended
Q3 24 Q2 24 Q1 24 Q4 23 Q3 23 Q3 24
Net (loss) income $ (3,733) $ (64,409) $ 9,802 $ (226,800) $ (2,096) $ (285,140)
Adjustments:
Depreciation and amortization 89,362 89,649 92,095 94,099 89,728 365,205
Interest expense 34,255 33,180 33,430 33,681 35,572 134,546
Income tax (benefit) expense (828) (2,496) 1,994 (601) (492) (1,931)
(Gain) loss from sale of real estate (3,514) 5 78 (3,509)
Adjustment to reflect share of EBITDAre of partially owned entities 1,458 1,520 1,470 1,533 1,495 5,981
NAREIT EBITDAre $ 120,514 $ 57,444 $ 135,277 $ (98,083) $ 124,285 $ 215,152
Adjustments:
Acquisition, cyber incident, and other, net 26,014 3,013 14,998 15,774 13,931 59,799
Loss (gain) from investments in partially owned entities 1,037 1,034 949 (174) 259 2,846
Impairment of indefinite and long-lived assets 2,953 236,515 239,468
Foreign currency exchange (gain) loss 349 (11,321) 373 (28) 705 (10,627)
Stock-based compensation expense (a) 6,256 6,064 6,619 5,780 6,203 24,719
Loss on debt extinguishment and termination of derivative instruments 218 110,682 5,182 627 683 116,709
(Gain) loss on other asset disposals (470) (495) 20 3,572 (321) 2,627
Gain on legal settlement related to prior period operations (6,104) (2,180) (8,284)
Project Orion deferred costs amortization 1,810 581 2,391
Reduction in EBITDAre from partially owned entities (1,458) (1,520) (1,470) (1,533) (1,495) (5,981)
Net gain from discontinued operations (203)
Core EBITDA $ 157,223 $ 165,482 $ 155,844 $ 160,270 $ 144,047 $ 638,819
Total revenue $ 674,171 $ 660,955 $ 664,980 $ 679,291 $ 667,939 $ 2,679,397
Core EBITDA margin 23.3 % 25.0 % 23.4 % 23.6 % 21.6 % 23.8 %

(a)Stock-based compensation expense excludes the stock compensation expense associated with employee awards granted in conjunction with Project Orion, which are recognized within Acquisition, cyber incident, and other, net.

Financial Supplement Third Quarter 2024

Acquisition, Cyber Incident, and Other, Net

Dollars in thousands

This caption represents certain corporate costs that are highly variable from period to period and will be further detailed in our Quarterly Report on Form 10-Q.

In addition to the costs recorded to Acquisition, cyber incident and other, net disclosed in the table below, the Company has invested $76.0 million as of September 30, 2024 and $31.2 million as of September 30, 2023 since the inception of Project Orion which is included in “Other Assets” on the condensed consolidated balance sheet.

Three Months Ended September 30, Nine Months Ended September 30,
Acquisition, cyber incident, and other, net 2024 2023 2024 2023
Project Orion expenses $ 21,595 $ 3,215 $ 41,393 $ 7,703
Acquisition and integration related costs 2,288 648 4,639 4,837
Severance costs 1,392 3,263 6,256 9,471
Other, net 1,400 (833) 1,899
Cyber incident related costs, net of insurance recoveries 739 5,405 (7,430) 24,403
Total acquisition, cyber incident and other, net $ 26,014 $ 13,931 $ 44,025 $ 48,313
Financial Supplement Third Quarter 2024
--- ---
Debt Detail and Maturities
--- --- --- --- --- ---
(In thousands)
As of September 30, 2024
Indebtedness: Carrying Value Contractual Interest Rate(1) Effective Interest Rate(2) Stated<br><br>Maturity Date(3)
Unsecured Debt(4)
Senior Unsecured Revolving Credit Facility - C$35M(5) $ 25,875 CORRA + 0.84% 6.32% 08/2027
Senior Unsecured Revolving Credit Facility - A$197M(5) 136,207 BBSW + 0.84% 6.04% 08/2027
Senior Unsecured Revolving Credit Facility - €71M(5) 78,508 EURIBOR + 0.84% 5.11% 08/2027
Senior Unsecured Revolving Credit Facility - NZD44M(5) 27,918 BKBM + 0.84% 6.91% 08/2027
Senior Unsecured Term Loan A Facility Tranche A-1 - USD(6) 375,000 SOFR + 0.94% 4.56% 08/2027
Senior Unsecured Term Loan A Facility Tranche A-2 - C$250M 184,820 CORRA + 0.94% 4.78% 01/2028
Senior Unsecured Term Loan A Facility Tranche A-3 - USD 270,000 SOFR + 0.94% 4.27% 01/2028
Private Series A Unsecured notes - USD 200,000 4.68% 4.77% 01/2026
Private Series B Unsecured notes - USD 400,000 4.86% 4.92% 01/2029
Private Series C Unsecured notes - USD 350,000 4.10% 4.15% 01/2030
Private Series D Unsecured notes - €400M 445,434 1.62% 1.67% 01/2031
Private Series E Unsecured notes - €350M 389,755 1.65% 1.70% 01/2033
Public 5.409% Notes 500,000 5.41% 5.53% 09/2034
Total Unsecured Debt $ 3,383,517 3.92% 4.10% 5.4 years
Sale-leaseback financing obligations 80,326 10.07%
Financing lease obligations 88,869 4.45%
Total Debt Outstanding $ 3,552,712 4.07%
Less: unamortized deferred financing costs (14,568)
Total Book Value of Debt $ 3,538,144
Rate Type % of Total
Fixed(7) $ 3,284,204 92.4%
Variable-unhedged 268,508 7.6%
Total Gross Debt Outstanding $ 3,552,712 100%
Debt Type % of Total
Unsecured $ 3,383,517 95.2%
Secured 169,195 4.8%
Total Debt Outstanding $ 3,552,712 100%

1.As of September 30, 2024, the adjusted daily CORRA rate was 4.29%, the one-month EURIBOR rate was 3.38%, the one-month BBSW rate was 4.31%, the one-month BKBM rate was 5.18%. Our Senior Unsecured Term Loan Tranche A-1 is hedged at a weighted average of 4.29%. Our Senior Unsecured Term Loan Tranche A-2 is hedged at a weighted average of 4.53%. Our Senior Unsecured Term Loan Tranche A-3 is hedged at a rate of 4.09%. Included in the SOFR and CORRA rates above, there are adjustments of 0.10% and 0.30%, respectively.

2.The effective interest rates presented include the amortization of loan costs and are based on the hedged rate for the $375.0 million TLA Tranche A-1, the C$250.0 million TLA Tranche A-2, and the $270.0 million Tranche A-3. Subtotals of stated effective interest rates represent weighted average interest rates.

3.Subtotals of stated maturity dates represent remaining weighted average life of the debt and assuming the exercise of extension options on the TLA Tranche A-1 and Senior Unsecured Revolving Credit Facility.

4.Borrowing currency and value presented in caption unless USD denominated.

5.The Senior Unsecured Revolving Credit maturity assumes two six-month extension options. The borrowing capacity as of September 30, 2024 is $1.2 billion less $20.8 million of outstanding letters of credit. The effective interest rate shown represents deferred financing fees allocated over the $1.2 billion committed.

6.The Senior Unsecured Term Loan Tranche A-1 maturity assumes two twelve-month extension options.

7.The total includes borrowings with a variable interest rate that have been effectively hedged through interest rate swaps.

Financial Supplement Third Quarter 2024

Operations Overview

Revenue and Contribution (NOI) by Segment
(in thousands)
Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
Segment revenues:
Warehouse $ 612,181 $ 602,605 $ 1,810,278 $ 1,778,827
Transportation 51,764 55,642 159,254 181,792
Third-party managed 10,226 9,692 30,574 33,419
Total revenues 674,171 667,939 2,000,106 1,994,038
Segment contribution:
Warehouse 198,624 177,832 600,286 525,501
Transportation 8,441 9,659 28,813 31,128
Third-party managed 2,153 1,629 6,438 4,108
Total segment contribution 209,218 189,120 635,537 560,737
Reconciling items:
Depreciation and amortization expense (89,362) (89,728) (271,106) (259,644)
Selling, general, and administrative expense (63,663) (52,383) (188,542) (169,023)
Acquisition, cyber incident, and other, net expense (26,014) (13,931) (44,025) (48,313)
(Loss) gain from sale of real estate (78) 3,514 2,259
Interest expense (34,255) (35,572) (100,865) (106,426)
Impairment of related party loan receivable (21,972)
Loss on put option (56,576)
Loss on debt extinguishment and termination of derivative instruments (218) (683) (116,082) (1,855)
Loss from investments in partially owned entities (1,037) (259) (3,020) (1,616)
Other, net 770 723 24,919 1,741
Loss from continuing operations before income taxes $ (4,561) $ (2,791) $ (59,670) $ (100,688)

We view and manage our business through three primary business segments—warehouse, transportation, third-party managed. Our core business is our warehouse segment, where we provide temperature-controlled warehouse storage and related handling and other warehouse services. In our warehouse segment, we collect rent and storage fees from customers to store their frozen and perishable food and other products within our real estate portfolio. We also provide our customers with handling and other warehouse services related to the products stored in our buildings that are designed to optimize their movement through the cold chain, such as the placement of food products for storage and preservation, the retrieval of products from storage upon customer request, case-picking, blast freezing, produce grading and bagging, ripening, kitting, protein boxing, repackaging, e-commerce fulfillment, and other recurring handling services.

In our transportation segment, we broker and manage transportation of frozen and perishable food and other products for our customers. Our transportation services include consolidation services (i.e., consolidating a customer’s products with those of other customers for more efficient shipment), freight under management services (i.e., arranging for and overseeing transportation of customer inventory) and dedicated transportation services, each designed to improve efficiency and reduce transportation and logistics costs to our customers. We provide these transportation services at cost plus a service fee or, in the case of our consolidation or dedicated services, we may charge a fixed fee. We supplemented our regional, national and truckload consolidation services with the transportation operations from various warehouse acquisitions. We also provide multi-modal global freight forwarding services to support our customers’ needs in certain markets.

Under our third-party managed segment, we manage warehouses on behalf of third parties and provide warehouse management services to leading food manufacturers and retailers in their owned facilities. We believe using our third-party management services allows our customers to increase efficiency, reduce costs, reduce supply-chain risks and focus on their core businesses. We also believe that providing third-party management services allows us to offer a complete and integrated suite of services across the cold chain.

Financial Supplement Third Quarter 2024

Global Warehouse Economic and Physical Occupancy Trend

Note: Dotted lines represent incremental economic occupancy percentage.

chart-ddd0ec5bca42448a810a.jpg

We define average economic occupancy as the aggregate number of physically occupied pallets and any additional pallets otherwise contractually committed for a given period, without duplication. We estimate the number of contractually committed pallet positions by taking into account actual pallet commitments specified in each customer’s contract, and subtracting the physical pallet positions.

We define average physical occupancy as the average number of occupied pallets divided by the estimated number of average physical pallet positions in our warehouses for the applicable period. We estimate the number of physical pallet positions by taking into account actual racked space and by estimating unracked space on an as-if racked basis. We base this estimate on the total cubic feet of each room within the warehouse that is unracked divided by the volume of an assumed rack space that is consistent with the characteristics of the relevant warehouse. On a warehouse by warehouse basis, rack space generally ranges from three to four feet depending upon the type of facility and the nature of the customer goods stored therein. The number of our pallet positions is reviewed and updated quarterly, taking into account changes in racking configurations and room utilization.

Historically, providers of temperature-controlled warehouse space have offered storage services to customers on an as-utilized, on-demand basis. We have entered into fixed storage commitments with certain customers which give us, among other things, additional clarity around the expected occupancy of our warehouses. As of September 30, 2024, we had entered into contracts featuring fixed storage commitments or leases with 326 of our customers in our warehouse segment. Customers with fixed storage provisions commit to occupy a certain number of pallets at a designated storage rate for the applicable portion of their contractual term, whether the customer elects to physically store goods in a warehouse or not. As a result, certain pallets in our warehouses may generate storage revenue pursuant to fixed storage commitments despite not being physically occupied. To the extent that a customer with a fixed storage provision elects not to utilize all of its committed pallets in a particular warehouse, we have the flexibility to deploy those pallets to facilitate shorter-term customers that desire space on an as-utilized, on demand basis.

Financial Supplement Third Quarter 2024

Global Warehouse Portfolio

Country / Region # of<br><br>warehouses Cubic feet<br><br>(in millions) % of<br>total<br>cubic feet Pallet<br>positions<br>(in thousands) Average economic occupancy (1)(2) Average<br><br>physical<br><br>occupancy (1)(2) Revenues (2)<br><br>(in millions) Segment<br><br>contribution<br><br>(NOI) (2)(3)<br><br>(in millions) Total<br><br>customers (4)
Warehouse Segment Portfolio (5)
United States
East 53 351.0 24.5 % 1,218 75.3 % 61.1 % $ 481.1 $ 162.5 1,005
Southeast 48 315.6 22.1 % 1,024 74.5 % 63.5 % 325.5 81.3 635
Central 41 268.2 18.8 % 1,087 79.7 % 70.6 % 341.2 130.3 685
West 45 262.3 18.3 % 1,142 81.2 % 69.2 % 317.7 125.8 588
Canada 5 32.6 2.3 % 120 88.1 % 85.6 % 35.2 14.3 66
North America Total 192 1,229.7 86.0 % 4,591 78.0 % 66.5 % $ 1,500.7 $ 514.2 2,199
Netherlands 6 31.5 2.2 % 112 67.3 % 67.3 % 30.8 5.4 268
United Kingdom 5 39.3 2.7 % 244 80.6 % 75.1 % 38.7 16.9 100
Spain 4 15.2 1.1 % 77 57.4 % 57.3 % 16.6 4.1 238
Portugal 4 11.5 0.8 % 58 66.2 % 66.2 % 9.8 2.1 146
Ireland 3 9.5 0.7 % 59 70.6 % 61.3 % 16.5 3.7 131
Austria 1 4.2 0.3 % 44 73.0 % 73.0 % 18.0 5.0 86
Poland 2 3.5 0.2 % 14 89.3 % 89.3 % 5.8 1.8 49
Europe Total 25 114.7 8.0 % 608 72.5 % 69.4 % $ 136.2 $ 39.0 948
Australia 10 59.1 4.1 % 219 89.5 % 83.1 % 134.5 32.3 134
New Zealand 6 16.9 1.2 % 84 96.8 % 81.5 % 28.7 11.2 42
Asia-Pacific Total 16 76.0 5.3 % 303 91.5 % 82.6 % $ 163.2 $ 43.5 173
Argentina 2 9.7 0.7 % 23 77.8 % 77.8 % 10.2 3.6 42
South America Total 2 9.7 0.7 % 23 77.8 % 77.8 % $ 10.2 $ 3.6 42
Warehouse Segment Total / Average 235 1,430.1 100.0 % 5,525 78.1 % 67.8 % $ 1,810.3 $ 600.3 3,305
Third-Party Managed Portfolio
North America 3 14.9 100.0 % 12.6 2.0 3
Asia-Pacific 1 % 18.0 4.4 1
Third-Party Managed Total / Average 4 14.9 100.0 % $ 30.6 $ 6.4 4
Portfolio Total / Average 239 1,445.0 100.0 % 5,525 78.1 % 67.8 % $ 1,840.9 $ 606.7 3,305

(1)Refer to the preceding section Global Warehouse Economic and Physical Occupancy Trend for our definitions of economic occupancy and physical occupancy.

(2)Nine months ended September 30, 2024.

(3)We use the term “segment contribution (NOI)” to mean a segment’s revenues less its cost of operations (excluding any Depreciation and amortization, impairment charges, corporate-level Selling, general, and administrative, Loss (gain) from sale of real estate, and corporate-level Acquisition, cyber incident, and other, net). The applicable segment contribution (NOI) from our owned and leased warehouses and our third-party managed warehouses is included in our warehouse segment contribution (NOI) and third-party managed segment contribution (NOI), respectively.

(4)We serve some of our customers in multiple geographic regions and in multiple facilities within geographic regions. As a result, the total number of customers that we serve is less than the total number of customers reflected in the table above that we serve in each geographic region.

(5)As of September 30, 2024, we owned 168 of our North American warehouses and 40 of our international warehouses, and we leased 24 of our North American warehouses and three of our international warehouses. As of September 30, 2024, fourteen of our owned facilities were located on land that we lease pursuant to long-term ground leases.

Financial Supplement Third Quarter 2024

chart-3777e1aba01e42fabd7a.jpgchart-614fd9a5d2464f85872a.jpg

chart-99199fae788347fd99da.jpgchart-8776314bb91b40f6adaa.jpg

Financial Supplement Third Quarter 2024

Fixed Commitment and Lease Maturity Schedules

The following table sets forth a summary schedule of the expirations for any defined contracts featuring fixed storage commitments and leases in effect as of September 30, 2024. Note that month to month contracts includes expired contracts that are assumed to continue as month to month agreements until renewal or notice of intention to vacate.

Contract Expiration Year Number<br>of<br>Contracts Annualized<br>Committed Rent<br>& Storage<br>Revenue<br>(in thousands) % of Total<br><br>Warehouse<br><br>Rent & Storage<br><br>Segment<br><br>Revenue for the<br><br>twelve months ended<br><br>September 30, 2024 Total Warehouse Segment Revenue Generated by Customers with Fixed Commitment Contracts & Leases for the twelve months ended  September 30, 2024(1) (in thousands) Annualized<br>Committed Rent<br>& Storage<br>Revenue at<br>Expiration(2) <br>(in thousands)
Month-to-Month 145 $ 78,623 7.3 % $ 230,327 $ 78,623
2024 87 35,332 3.3 % 90,242 36,377
2025 166 145,109 13.5 % 294,396 147,144
2026 98 176,208 16.4 % 377,785 179,966
2027 38 36,059 3.4 % 79,017 37,449
2028 22 29,145 2.7 % 91,921 31,593
2029+ 31 123,290 11.5 % 321,723 131,536
Total 587 $ 623,766 58.1 % $ 1,485,411 $ 642,688

(1)Represents monthly fixed storage commitments and lease rental payments under the relevant expiring defined contract and lease as of September 30, 2024, plus the weighted average monthly warehouse services revenues attributable to these contracts and leases for the last twelve months ended September 30, 2024, multiplied by 12.

(2)Represents annualized monthly revenues from fixed storage commitments and lease rental payments under the defined contracts and relevant expiring leases as of September 30, 2024 based upon the monthly revenues attributable thereto in the last month prior to expiration, multiplied by 12.

chart-fc5d133118574f9e91da.jpgchart-aa7669f24af54c00809a.jpg

Financial Supplement Third Quarter 2024

The following table sets forth a summary schedule of the expirations of our facility leased warehouses and other leases pursuant to which we lease space to third parties in our warehouse portfolio, in each case, in place as of September 30, 2024. These leases had a weighted average remaining term of 43 months as of September 30, 2024.

Lease Expiration Year No. of<br>Leases<br>Expiring Annualized<br><br>Rent(1)<br><br>(in thousands) % of Total<br>Warehouse Rent &<br>Storage Segment<br>Revenue for the<br>nine months ended<br>September 30, 2024 Leased<br>Square<br>Footage<br>(in thousands) % Leased<br>Square<br>Footage Annualized<br><br>Rent at<br><br>Expiration(2)<br><br>(in thousands)
Month-to-Month 1 $ 5 % % $ 5
2024 29 4,479 0.4 % 456 11.2 % 4,488
2025 33 12,493 1.2 % 696 17.1 % 12,560
2026 15 6,160 0.6 % 487 11.9 % 6,532
2027 11 3,928 0.4 % 260 6.4 % 4,208
2028 12 9,662 0.9 % 1,079 26.4 % 10,089
2029+ 14 19,327 1.8 % 1,103 27.0 % 23,618
Total 115 $ 56,054 5.3 % 4,081 100 % $ 61,500

___________________

(1)Represents monthly rental payments under the relevant leases as of September 30, 2024, multiplied by 12.

(2)Represents monthly rental payments under the relevant leases in the calendar year of expiration, multiplied by 12.

Financial Supplement Third Quarter 2024

Maintenance Capital Expenditures, Repair and Maintenance Expenses and External Growth, Expansion and Development Capital Expenditures

We utilize a strategic and preventative approach to maintenance capital expenditures and repair and maintenance expenses to maintain the high quality and operational efficiency of our warehouses and ensure that our warehouses meet the “mission-critical” role they serve in the cold chain.

Maintenance Capital Expenditures

Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
(In thousands, except per cubic foot amounts)
Real estate $ 20,836 $ 18,041 $ 58,001 $ 53,370
Personal property 981 692 2,931 2,384
Information technology 773 2,174 2,423 3,987
Maintenance capital expenditures $ 22,590 $ 20,907 $ 63,355 $ 59,741

Repair and Maintenance Expenses

Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
(In thousands, except per cubic foot amounts)
Real estate $ 10,579 $ 12,452 $ 35,516 $ 33,558
Personal property 22,445 17,987 57,668 55,048
Repair and maintenance expenses $ 33,024 $ 30,439 $ 93,184 $ 88,606

External Growth, Expansion and Development Capital Expenditures

Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
(In thousands)
Business combinations $ $ 5,909 $ $ 46,652
Asset acquisitions 23,496 43,577
Expansion and development initiatives(1) 64,981 31,438 127,814 79,728
Information technology 4,724 3,018 8,463 6,352
Growth and expansion capital expenditures $ 69,705 $ 63,861 $ 136,277 $ 176,309

(1)We capitalized interest, insurance, compensation and travel expense of employees incurring direct and incremental costs to the development of $13.5 million and $8.9 million for the three months ended September 30, 2024 and 2023, respectively. During the nine months ended September 30, 2024 and 2023, we capitalized interest, insurance, compensation and travel expense of employees incurring direct and incremental costs to the development of $31.1 million and $19.5 million, respectively..

Financial Supplement Third Quarter 2024

TOTAL GLOBAL WAREHOUSE SEGMENT FINANCIAL AND OPERATING PERFORMANCE

Global Warehouse Segment Financial Performance

The following table presents the operating results of our warehouse segment for the three months ended September 30, 2024 and 2023.

Three Months Ended September 30, Change
2024 Actual 2024 Constant Currency(1) 2023 Actual Actual Constant Currency
(Dollars in thousands)
Rent and storage $ 262,524 $ 266,889 $ 278,508 (5.7) % (4.2) %
Warehouse services 349,657 352,118 324,097 7.9 % 8.6 %
Total warehouse segment revenue $ 612,181 $ 619,007 $ 602,605 1.6 % 2.7 %
Power 41,767 42,735 41,711 0.1 % 2.5 %
Other facilities costs (2) 67,211 68,235 61,603 9.1 % 10.8 %
Labor 253,258 254,679 258,609 (2.1) % (1.5) %
Other services costs (3) 51,321 52,341 62,850 (18.3) % (16.7) %
Total warehouse segment cost of operations $ 413,557 $ 417,990 $ 424,773 (2.6) % (1.6) %
Warehouse segment contribution (NOI) $ 198,624 $ 201,017 $ 177,832 11.7 % 13.0 %
Warehouse rent and storage contribution (NOI) (4) $ 153,546 $ 155,919 $ 175,194 (12.4) % (11.0) %
Warehouse services contribution (NOI) (5) $ 45,078 $ 45,098 $ 2,638 1,608.8 % 1,609.6 %
Total warehouse segment margin 32.4 % 32.5 % 29.5 % 293 bps 296 bps
Rent and storage margin(6) 58.5 % 58.4 % 62.9 % -442 bps -448 bps
Warehouse services margin(7) 12.9 % 12.8 % 0.8 % 1208 bps 1199 bps

(1)The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.

(2)Includes real estate rent expense of $8.5 million and $9.3 million for the three months ended September 30, 2024 and 2023, respectively.

(3)Includes non-real estate rent expense (equipment lease and rentals) of $3.0 million and $3.9 million for the three months ended September 30, 2024 and 2023, respectively.

(4)Calculated as rent and storage revenues less power and other facilities costs.

(5)Calculated as warehouse services revenues less labor and other services costs.

(6)Calculated as warehouse rent and storage contribution (NOI) divided by warehouse rent and storage revenues.

(7)Calculated as warehouse services contribution (NOI) divided by warehouse services revenues.

Financial Supplement Third Quarter 2024

The following table presents the operating results of our warehouse segment for the nine months ended ended September 30, 2024 and 2023.

Nine Months Ended September 30, Change
2024 Actual 2024 Constant Currency(1) 2023 Actual Actual Constant Currency
(Dollars in thousands)
Rent and storage $ 799,619 $ 815,279 $ 825,100 (3.1) % (1.2) %
Warehouse services 1,010,659 1,021,897 953,727 6.0 % 7.1 %
Total warehouse segment revenues 1,810,278 1,837,176 1,778,827 1.8 % 3.3 %
Power 112,182 115,229 113,751 (1.4) % 1.3 %
Other facilities costs (2) 195,190 199,343 183,576 6.3 % 8.6 %
Labor 747,057 754,690 770,952 (3.1) % (2.1) %
Other services costs (3) 155,563 158,834 185,047 (15.9) % (14.2) %
Total warehouse segment cost of operations $ 1,209,992 $ 1,228,096 $ 1,253,326 (3.5) % (2.0) %
Warehouse segment contribution (NOI) $ 600,286 $ 609,080 $ 525,501 14.2 % 15.9 %
Warehouse rent and storage contribution (NOI) (4) $ 492,247 $ 500,707 $ 527,773 (6.7) % (5.1) %
Warehouse services contribution (NOI) (5) $ 108,039 $ 108,373 $ (2,272) n/r n/r
Total warehouse segment margin 33.2 % 33.2 % 29.5 % 362 bps 361 bps
Rent and storage margin(6) 61.6 % 61.4 % 64.0 % -240 bps -255 bps
Warehouse services margin(7) 10.7 % 10.6 % (0.2) % 1093 bps 1084 bps

(1)The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.

(2)Includes real estate rent expense of $26.9 million and $28.2 million, on an actual basis, for the nine months ended ended September 30, 2024 and 2023, respectively.

(3)Includes non-real estate rent expense (equipment lease and rentals) of $9.5 million and $11.0 million, on an actual basis, for the nine months ended September 30, 2024 and 2023, respectively.

(4)Calculated as rent and storage revenues less power and other facilities costs.

(5)Calculated as warehouse services revenues less labor and other services costs.

(6)Calculated as warehouse rent and storage contribution (NOI) divided by warehouse rent and storage revenues.

(7)Calculated as warehouse services contribution (NOI) divided by warehouse services revenues.

Financial Supplement Third Quarter 2024

Same-store Financial Performance - The following table presents revenues, cost of operations, NOI and margins for our same stores and non-same stores with a reconciliation to the total financial metrics of our warehouse segment for the three months ended September 30, 2024 and 2023.

Three Months Ended September 30, Change
2024 Actual 2024 Constant Currency(1) 2023 Actual Actual Constant Currency
Number of same store warehouses 226 226 n/a n/a
Same store revenues: (Dollars in thousands)
Rent and storage $ 253,907 $ 258,326 $ 266,947 (4.9) % (3.2) %
Warehouse services 340,647 343,179 316,769 7.5 % 8.3 %
Total same store revenues $ 594,554 $ 601,505 $ 583,716 1.9 % 3.0 %
Same store cost of operations:
Power 40,330 41,305 39,396 2.4 % 4.8 %
Other facilities costs 64,446 65,476 57,367 12.3 % 14.1 %
Labor 242,824 244,305 247,648 (1.9) % (1.3) %
Other services costs 48,302 49,187 57,895 (16.6) % (15.0) %
Total same store cost of operations $ 395,902 $ 400,273 $ 402,306 (1.6) % (0.5) %
Same store contribution (NOI) $ 198,652 $ 201,232 $ 181,410 9.5 % 10.9 %
Same store rent and storage contribution (NOI)(2) $ 149,131 $ 151,545 $ 170,184 (12.4) % (11.0) %
Same store services contribution (NOI)(3) $ 49,521 $ 49,687 $ 11,226 341.1 % 342.6 %
Total same store margin 33.4 % 33.5 % 31.1 % 233 bps 238 bps
Same store rent and storage margin(4) 58.7 % 58.7 % 63.8 % -502 bps -509 bps
Same store services margin(5) 14.5 % 14.5 % 3.5 % 1099 bps 1093 bps
Number of non-same store warehouses(6) 9 12 n/a n/a
Non-same store revenues:
Rent and storage $ 8,617 $ 8,563 $ 11,561 n/r n/r
Warehouse services 9,010 8,939 7,328 n/r n/r
Total non-same store revenues $ 17,627 $ 17,502 $ 18,889 n/r n/r
Non-same store cost of operations:
Power 1,437 1,430 2,315 n/r n/r
Other facilities costs 2,765 2,759 4,236 n/r n/r
Labor 10,434 10,374 10,961 n/r n/r
Other services costs 3,019 3,154 4,955 n/r n/r
Total non-same store cost of operations $ 17,655 $ 17,717 $ 22,467 n/r n/r
Non-same store contribution (NOI) $ (28) $ (215) $ (3,578) n/r n/r
Non-same store rent and storage contribution (NOI)(2) $ 4,415 $ 4,374 $ 5,010 n/r n/r
Non-same store services contribution (NOI)(3) $ (4,443) $ (4,589) $ (8,588) n/r n/r
Total warehouse segment revenues $ 612,181 $ 619,007 $ 602,605 1.6 % 2.7 %
Total warehouse cost of operations $ 413,557 $ 417,990 $ 424,773 (2.6) % (1.6) %
Total warehouse segment contribution (NOI) $ 198,624 $ 201,017 $ 177,832 11.7 % 13.0 % (1) The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis is the effect of changes in foreign currency exchange rates relative to the comparable prior period.
--- ---
(2) Calculated as rent and storage revenues less power and other facilities costs.
(3) Calculated as warehouse services revenues less labor and other services costs.
(4) Calculated as same store rent and storage contribution (NOI) divided by same store rent and storage revenues.
(5) Calculated as same store warehouse services contribution (NOI) divided by same store warehouse services revenues.
(6) The non-same store facility count consists of: 5 sites in the expansion and development phase, 2 facilities that we purchased in 2023, 2 facilities whose operations have ceased and the Company is evaluating alternative use including, third party lease and or sale.
Financial Supplement Third Quarter 2024
--- ---

The following table presents revenues, cost of operations, NOI and margins for our same stores and non-same stores with a reconciliation to the total financial metrics of our warehouse segment for the nine months ended September 30, 2024 and 2023.

Nine Months Ended September 30, Change
2024 Actual 2024 Constant Currency(1) 2023 Actual Actual Constant Currency
Number of same store warehouses 226 226 n/a n/a
Same store revenues: (Dollars in thousands)
Rent and storage $ 768,127 $ 783,760 $ 795,130 (3.4) % (1.4) %
Warehouse services 985,830 996,998 933,164 5.6 % 6.8 %
Total same store revenues 1,753,957 1,780,758 1,728,294 1.5 % 3.0 %
Same store cost of operations:
Power 107,049 110,091 108,372 (1.2) % 1.6 %
Other facilities costs 182,834 186,889 171,827 6.4 % 8.8 %
Labor 712,660 720,216 734,684 (3.0) % (2.0) %
Other services costs 145,576 148,696 171,078 (14.9) % (13.1) %
Total same store cost of operations $ 1,148,119 $ 1,165,892 $ 1,185,961 (3.2) % (1.7) %
Same store contribution (NOI) $ 605,838 $ 614,866 $ 542,333 11.7 % 13.4 %
Same store rent and storage contribution (NOI)(2) $ 478,244 $ 486,780 $ 514,931 (7.1) % (5.5) %
Same store services contribution (NOI)(3) $ 127,594 $ 128,086 $ 27,402 365.6 % 367.4 %
Total same store margin 34.5 % 34.5 % 31.4 % 316 bps 315 bps
Same store rent and storage margin(4) 62.3 % 62.1 % 64.8 % -250 bps -265 bps
Same store services margin(5) 12.9 % 12.8 % 2.9 % 1001 bps 991 bps
Number of non-same store warehouses(6) 9 12 n/a n/a
Non-same store revenues:
Rent and storage $ 31,492 $ 31,519 $ 29,970 n/r n/r
Warehouse services 24,829 24,899 20,563 n/r n/r
Total non-same store revenues 56,321 56,418 50,533 n/r n/r
Non-same store cost of operations:
Power 5,133 5,138 5,379 n/r n/r
Other facilities costs 12,356 12,454 11,749 n/r n/r
Labor 34,397 34,474 36,268 n/r n/r
Other services costs 9,987 10,138 13,969 n/r n/r
Total non-same store cost of operations $ 61,873 $ 62,204 $ 67,365 n/r n/r
Non-same store contribution (NOI) $ (5,552) $ (5,786) $ (16,832) n/r n/r
Non-same store rent and storage contribution (NOI)(2) $ 14,003 $ 13,927 $ 12,842 n/r n/r
Non-same store services contribution (NOI)(3) $ (19,555) $ (19,713) $ (29,674) n/r n/r
Total warehouse segment revenues $ 1,810,278 $ 1,837,176 $ 1,778,827 1.8 % 3.3 %
Total warehouse cost of operations $ 1,209,992 $ 1,228,096 $ 1,253,326 (3.5) % (2.0) %
Total warehouse segment contribution (NOI) $ 600,286 $ 609,080 $ 525,501 14.2 % 15.9 % (1) The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis is the effect of changes in foreign currency exchange rates relative to the comparable prior period.
--- ---
(2) Calculated as rent and storage revenues less power and other facilities costs.
(3) Calculated as warehouse services revenues less labor and other services costs.
(4) Calculated as same store rent and storage contribution (NOI) divided by same store rent and storage revenues.
(5) Calculated as same store warehouse services contribution (NOI) divided by same store warehouse services revenues.
(6) The non-same store facility count consists of: 5 sites in the expansion and development phase, 2 facilities that we purchased in 2023, 2 facilities whose operations have ceased and the Company is evaluating alternative use including, third party lease and or sale.
Financial Supplement Third Quarter 2024
--- ---

Same-store Key Operating Metrics - The following table provides certain operating metrics to explain the drivers of our same store performance for the three months ended September 30, 2024 and 2023.

Three Months Ended September 30, Change
Units in thousands except per pallet and site data 2024 2023
Number of same store warehouses 226 226 n/a
Same store rent and storage:
Economic occupancy(1)
Average economic occupied pallets 4,093 4,390 (6.8) %
Economic occupancy percentage 78.0 % 83.9 % -590 bps
Same store rent and storage revenues per average economic occupied pallet $ 62.03 $ 60.81 2.0 %
Constant currency same store rent and storage revenue per average economic occupied pallet $ 63.11 $ 60.81 3.8 %
Physical occupancy(2)
Average physical occupied pallets 3,557 3,966 (10.3) %
Average physical pallet positions 5,250 5,235 0.3 %
Physical occupancy percentage 67.8 % 75.8 % -801 bps
Same store rent and storage revenues per average physical occupied pallet $ 71.38 $ 67.31 6.1 %
Constant currency same store rent and storage revenues per average physical occupied pallet $ 72.62 $ 67.31 7.9 %
Same store warehouse services:
Throughput pallets 8,885 9,106 (2.4) %
Same store warehouse services revenues per throughput pallet $ 38.34 $ 34.79 10.2 %
Constant currency same store warehouse services revenues per throughput pallet $ 38.62 $ 34.79 11.0 %
Number of non-same store warehouses(3) 9 12 n/a
Non-same store rent and storage:
Economic occupancy(1)
Average economic occupied pallets 144 122 n/r
Economic occupancy percentage 52.4 % 61.0 % n/r
Physical occupancy(2)
Average physical occupied pallets 125 95 n/r
Average physical pallet positions 275 200 n/r
Physical occupancy percentage 45.5 % 47.5 % n/r
Non-same store warehouse services:
Throughput pallets 320 264 n/r

(1)We define average economic occupancy as the aggregate number of physically occupied pallets and any additional pallets otherwise contractually committed for a given period, without duplication. We estimate the number of contractually committed pallet positions by taking into account actual pallet commitments specified in each customer’s contract, and subtracting the physical pallet positions.

(2)We define average physical occupancy as the average number of occupied pallets divided by the estimated number of average physical pallet positions in our warehouses for the applicable period. We estimate the number of physical pallet positions by taking into account actual racked space and by estimating unracked space on an as-if racked basis. We base this estimate on a formula utilizing the total cubic feet of each room within the warehouse that is unracked divided by the volume of an assumed rack space that is consistent with the characteristics of the relevant warehouse. On a warehouse by warehouse basis, rack space generally ranges from three to four feet depending upon the type of facility and the nature of the customer goods stored therein. The number of our pallet positions is reviewed and updated quarterly, taking into account changes in racking configurations and room utilization.

(3)The non-same store facility count consists of: 5 sites in the expansion and development phase, 2 facilities that we purchased in 2023, 2 facilities whose operations have ceased and the Company is evaluating alternative use including, third party lease and or sale.

Financial Supplement Third Quarter 2024

The following table provides certain operating metrics to explain the drivers of our same store performance for the nine months ended September 30, 2024 and 2023.

Nine Months Ended September 30,
Units in thousands except per pallet and site number data 2024 2023 Change
Number of same store sites 226 226 n/a
Same store rent and storage:
Economic occupancy(1)
Average occupied economic pallets 4,167 4,437 (6.1) %
Economic occupancy percentage 79.4 % 84.3 % -490 bps
Same store rent and storage revenues per average economic occupied pallet $ 184.34 $ 179.20 2.9 %
Constant currency same store rent and storage revenues per average economic occupied pallet $ 188.09 $ 179.20 5.0 %
Physical occupancy(2)
Average physical occupied pallets 3,618 4,057 (10.8) %
Average physical pallet positions 5,247 5,262 (0.3) %
Physical occupancy percentage 69.0 % 77.1 % -815 bps
Same store rent and storage revenues per average physical occupied pallet $ 212.31 $ 195.99 8.3 %
Constant currency same store rent and storage revenues per average physical occupied pallet $ 216.63 $ 195.99 10.5 %
Same store warehouse services:
Throughput pallets (in thousands) 26,283 27,374 (4.0) %
Same store warehouse services revenues per throughput pallet $ 37.51 $ 34.09 10.0 %
Constant currency same store warehouse services revenues per throughput pallet $ 37.93 $ 34.09 11.3 %
Number of non-same store sites(3) 9 12 n/a
Non-same store rent and storage:
Economic occupancy(1)
Average economic occupied pallets 148 111 n/r
Economic occupancy percentage 53.2 % 68.1 % n/r
Physical occupancy(2)
Average physical occupied pallets 126 89 n/r
Average physical pallet positions 278 163 n/r
Physical occupancy percentage 45.3 % 54.6 % n/r
Non-same store warehouse services:
Throughput pallets (in thousands) 997 766 n/r

(1)We define average economic occupancy as the aggregate number of physically occupied pallets and any additional pallets otherwise contractually committed for a given period, without duplication. We estimate the number of contractually committed pallet positions by taking into account actual pallet commitments specified in each customer’s contract, and subtracting the physical pallet positions.

(2)We define average physical occupancy as the average number of occupied pallets divided by the estimated number of average physical pallet positions in our warehouses for the applicable period. We estimate the number of physical pallet positions by taking into account actual racked space and by estimating unracked space on an as-if racked basis. We base this estimate on a formula utilizing the total cubic feet of each room within the warehouse that is unracked divided by the volume of an assumed rack space that is consistent with the characteristics of the relevant warehouse. On a warehouse by warehouse basis, rack space generally ranges from three to four feet depending upon the type of facility and the nature of the customer goods stored therein. The number of our pallet positions is reviewed and updated quarterly, taking into account changes in racking configurations and room utilization.

(3)The non-same store facility count consists of: 5 sites in the expansion and development phase, 2 facilities that we purchased in 2023, 2 facilities whose operations have ceased and the Company is evaluating alternative use including, third party lease and or sale.

Financial Supplement Third Quarter 2024

Same-store Historical Performance Trend - The following table reflects the actual results of our current same store pool, in USD, for the respective periods.

Q3 24 Q2 24 Q1 24 Q4 23 Q3 23 Q2 23
(dollars in thousands) (1)
Number of same store warehouses 226 226 226 226 226 226
Same store revenues:
Rent and storage 253,907 257,924 256,296 263,932 266,947 264,134
Warehouse services 340,647 324,767 320,416 327,606 316,769 299,417
Total same store revenues 594,554 582,691 576,712 591,538 583,716 563,551
Same store cost of operations:
Power 40,330 35,494 31,225 31,529 39,396 34,167
Other facilities costs 64,446 59,193 59,195 60,569 57,367 57,190
Labor 242,824 234,276 235,560 244,348 247,648 240,574
Other services costs 48,302 47,124 50,149 62,731 57,895 55,415
Total same store cost of operations 395,902 376,087 376,129 399,177 402,306 387,346
Same store contribution (NOI) 198,652 206,604 200,583 192,361 181,410 176,205
Same store rent and storage contribution (NOI)(2) 149,131 163,237 165,876 171,834 170,184 172,777
Same store services contribution (NOI)(3) 49,521 43,367 34,707 20,527 11,226 3,428
Total same store margin 33.4 % 35.5 % 34.8 % 32.5 % 31.1 % 31.3 %
Same store rent and storage margin(4) 58.7 % 63.3 % 64.7 % 65.1 % 63.8 % 65.4 %
Same store services margin(5) 14.5 % 13.4 % 10.8 % 6.3 % 3.5 % 1.1 %
Same store rent and storage:
Economic occupancy
Average economic occupied pallets 4,093 4,165 4,242 4,397 4,390 4,468
Economic occupancy percentage 78.0 % 79.4 % 80.9 % 84.0 % 83.9 % 84.7 %
Same store rent and storage revenues per economic occupied pallet 62.03 61.92 60.42 60.03 60.81 59.12
Physical occupancy
Average physical occupied pallets 3,557 3,615 3,683 3,919 3,966 4,099
Average physical pallet positions 5,250 5,245 5,246 5,235 5,235 5,277
Physical occupancy percentage 67.8 % 68.9 % 70.2 % 74.9 % 75.8 % 77.7 %
Same store rent and storage revenues per physical occupied pallet 71.38 71.35 69.59 67.34 67.30 64.43
Same store warehouse services:
Throughput pallets 8,885 8,717 8,681 9,043 9,106 8,873
Same store warehouse services revenues per throughput pallet 38.34 37.26 36.91 36.23 34.79 33.74
Total non-same store results:
Non-same store warehouse revenue
Non-same store warehouse cost of operations
Non-same store warehouse NOI
Actual FX rates for the period Q3 24 Q2 24 Q1 24 Q4 23 Q3 23 Q2 23
1 ARS = 0.001 0.001 0.001 0.003 0.003 0.004
1 AUS = 0.670 0.659 0.658 0.652 0.654 0.672
1 BRL = 0.180 0.192 0.202 0.202 0.205 0.206
1 CAD = 0.733 0.731 0.742 0.735 0.745 0.753
1 CLP = 0.001 0.001 0.001 0.001 0.001 0.001
1 EUR = 1.100 1.077 1.086 1.076 1.088 1.084
1 GBP = 1.301 1.262 1.268 1.242 1.266 1.264
1 NZD = 0.611 0.605 0.613 0.604 0.605 0.614
1 PLN = 0.257 0.250 0.251 0.244 0.242 0.243

All values are in US Dollars.

(1)Total amounts in the table above may not calculate exactly due to rounding.

(2)Calculated as rent and storage revenues less power and other facilities costs.

(3)Calculated as warehouse services revenues less labor and other services costs.

(4)Calculated as warehouse rent and storage contribution (NOI) divided by warehouse rent and storage revenues.

(5)Calculated as warehouse services contribution (NOI) divided by warehouse services revenues.

Financial Supplement Third Quarter 2024

External Growth and Capital Deployment

Recently Completed Expansion and Development Projects - Non Same Store
Facility Opportunity Type Facility Type<br> (A = Automated)<br> (C = Conventional) Tenant Opportunity Cubic Feet<br>(in millions) Pallet Positions<br>(in thousands) Cost to Complete<br><br>(in millions)(1) Expected<br>Stabilized<br>NOI ROIC Completion Date Expected Full Stabilized Quarter
Lancaster, PA Development Distribution (A) Build-to-suit 11.4 28 $164 10-12% Q1 2023 Q3 2025
Gateway, GA Phase 2 Expansion Distribution (A) Multi-tenant 6.3 24 $39 10-12% Q2 2023 Q1 2025
Russellville, AR Expansion Production Advantaged (A) Build-to-suit 13.0 42 $90 10-12% Q3 2023 Q4 2024
Spearwood, Australia Expansion Distribution (A) Multi-tenant 3.3 20 A$64 10-12% Q3 2023 Q1 2025
Plainville, CT Development Distribution (A) Build-to-suit 12.1 31 $161 10-12% Q4 2023 Q4 2025

(1)Cost to complete represents total costs incurred through the completion date. These amounts exclude additional costs incurred to reach stabilization, which do not materially impact the currently disclosed return on invested capital estimates.

Expansion and Development Projects In Process and Announced - Non Same Store
Facility Type<br> (A = Automated)<br> (C = Conventional) Under<br>Construction Investment in Expansion / Development<br>(in millions) Expected<br>Stabilized<br>NOI ROIC Target<br>Complete<br>Date Expected Full Stabilized Quarter
Facility Opportunity Type Tenant Opportunity Cubic Feet<br><br>(millions) (1) Pallet<br><br>Positions<br><br>(thousands) (1) Cost to Date (2) Estimate to<br>Complete Total Estimated<br>Cost
Allentown, PA Expansion Distribution (C) Multi-tenant 14.6 37 $21 $64-$69 $85-$90 10-12% Q2 2025 Q1 2027
Kansas City, MO Development Distribution (C) Multi-tenant 13.5 22 $13 $114 - $120 $127 - $133 10-12% Q2 2025 Q1 2026
Sydney, Australia Expansion Distribution (C) Multi-tenant 2.8 13 A$2 A$42- A$44 A$44 - A$46 10-12% Q1 2026 Q1 2027
Dallas Ft. Worth, TX Expansion Distribution (A) Multi-tenant 18.8 50 $— $145 - $155 $145 - $155 10-12% Q4 2026 Q2 2028

(1)Cubic feet and pallet positions are estimates while the facilities are under construction.

(2)Cost as of September 30, 2024.

Recent Acquisitions - Non Same Store
Facility Metropolitan Area No. of Facilities Cubic Feet<br>(in millions) Pallet<br>Positions<br>(in thousands) Acquisition Price (in millions) (1) Net Entry NOI Yield (1) Expected Three Year Stabilized<br>NOI ROIC Date Purchased Expected Full Stabilized Quarter
Ormeau Australia 1 2.1 10 A$36.1 9-10% 7/7/2023 Q2 2026
Safeway New Jersey 1 6.0 17 $37.0 8.9 % 9-10% 10/5/2023 Q3 2026

(1) Inclusive of expenses required to integrate and reach stabilization.

Financial Supplement Third Quarter 2024

Unconsolidated Joint Ventures (Investments in Partially Owned Entities)

As of September 30, 2024, the Company owned a 15.00% equity share in the Brazil-based SuperFrio. The debt of our unconsolidated joint venture is non-recourse to us, except for customary exceptions pertaining to such matters as intentional misuse of funds, environmental conditions and material misrepresentations.

SuperFrio
As of
Summary Balance Sheet - at the JV’s 100% share in BRLs Q3 24 Q2 24 Q1 24 Q4 23 Q3 23
(’s in thousands)
Net book value of property, buildings and equipment R R$ 1,133,020 R$ 1,135,219 R$ 1,116,560 R$ 1,107,455
Other assets 470,116 493,244 508,905 490,036 463,194
Total assets 1,599,242 1,626,264 1,644,124 1,606,596 1,570,649
Debt 710,237 725,877 731,429 686,298 646,243
Other liabilities 552,731 538,700 518,764 496,756 500,639
Equity 336,274 361,687 393,931 423,542 423,767
Total liabilities and equity R R$ 1,626,264 R$ 1,644,124 R$ 1,606,596 R$ 1,570,649
Americold’s ownership percentage 15 % 15 % 15 % 15 % 15 %
BRL/USD quarter-end rate 0.1836 0.1789 0.1994 0.2061 0.1987
Americold’s pro rata share of debt at BRL/USD rate $ 19,466 $ 21,877 $ 21,217 $ 19,261
Three Months Ended
Summary Statement of Operations - at the JV’s 100% share in BRLs Q3 24 Q2 24 Q1 24 Q4 23 Q3 23
(’s in thousands)
Revenues R R$ 149,150 R$ 145,274 R$ 169,006 R$ 161,229
Cost of operations 118,571 112,283 111,612 110,295 110,741
Selling, general and administrative expense 7,246 6,126 7,400 7,523 7,464
M&A expense 14,323 5,664 3,228 (5,677) 4,896
Depreciation & amortization 17,175 17,084 18,654 20,315 19,658
Total operating expenses 157,315 141,157 140,894 132,456 142,759
Operating (loss) income 1,094 7,993 4,380 36,550 18,470
Interest expense 35,716 36,683 30,349 31,831 31,292
Other (income) expense (592) (1,023) (779) (981) (906)
Current income tax (benefit) expense 132 722 586 (347) 1,012
Deferred income tax (benefit) expense 945 (634) (634) 124 (732)
Non-operating expenses 36,201 35,748 29,522 30,627 30,666
Net (loss) gain R R$ (27,755) R$ (25,142) R$ 5,923 R$ (12,196)
Americold’s ownership percentage 15 % 15 % 15 % 15 % 15 %
BRL/USD average rate 0.1803 0.1917 0.2019 0.2019 0.2047
Americold’s pro rata share of NOI $ 1,059 $ 1,019 $ 1,778 $ 1,550
Americold’s pro rata share of Net (loss) gain $ (798) $ (761) $ 179 $ (374)
Americold’s pro rata share of Core FFO $ (370) $ (371) $ 309 $ 73
Americold’s pro rata share of AFFO $ (227) $ (159) $ 526 $ 275

All values are in US Dollars.

Financial Supplement Third Quarter 2024

As of September 30, 2024, the Company owned a 49% equity share in the Dubai-based RSA joint venture. The debt of our unconsolidated joint venture is non-recourse to us, except for customary exceptions pertaining to such matters as intentional misuse of funds, environmental conditions and material misrepresentations.

RSA
As of
Summary Balance Sheet - at the JV’s 100% share in AED Q3 24 Q2 24 Q1 24 Q4 23 Q3 23
(in thousands)
Net book value of property, buildings and equipment 81,062 67,102 43,395 35,636 32,531
Other assets 5,681 11,043 3,763 5,918 6,605
Total assets 86,743 78,145 47,158 41,554 39,136
Debt 55,056 49,793 25,028 15,936 14,532
Other liabilities 7,765 10,871 3,540 5,428 4,378
Equity 23,922 17,481 18,590 20,190 20,226
Total liabilities and equity 86,743 78,145 47,158 41,554 39,136
Americold’s ownership percentage 49 % 49 % 49 % 49 % 49 %
AED/USD quarter-end rate 0.2723 0.2723 0.2723 0.2723 0.2723
Americold’s pro rata share of debt at AED/USD rate $ 7,346 $ 6,644 $ 3,339 $ 2,126 $ 1,939
Three Months Ended
Summary Statement of Operations - at the JV’s 100% share in AED Q3 24 Q2 24 Q1 24 Q4 23 Q3 23
(in thousands)
Revenues 5,477 3,835 2,762 4,778 4,924
Cost of operations 4,841 4,313 3,755 4,169 3,973
Depreciation & amortization 551 415 414 417 412
Total operating expenses 5,392 4,728 4,169 4,586 4,385
Operating income (loss) 85 (893) (1,407) 192 539
Interest expense 206 216 193 228 229
Non-operating expenses 206 216 193 228 229
Net (loss) gain (121) (1,109) (1,600) (36) 310
Americold’s ownership percentage 49 % 49 % 49 % 49 % 49 %
AED/USD average rate 0.2723 0.2723 0.2723 0.2723 0.2723
Americold’s pro rata share of NOI $ 85 $ (64) $ (132) $ 81 $ 127
Americold’s pro rata share of Net (loss) gain $ (16) $ (148) $ (213) $ (5) $ 41
Financial Supplement Third Quarter 2024
--- ---

2024 Guidance

The ranges for these metrics do not include the impact of acquisitions, dispositions, or capital markets activity beyond that which has been previously announced.

As of As of As of As of
November 7, 2024 August 8, 2024 May 9, 2024 February 22, 2024
Warehouse segment same store revenue growth (constant currency) 1.5% - 3.5% 2.0% - 4.0% 2.5% - 5.5% 2.5% - 5.5%
Warehouse segment same store NOI growth (constant currency) 850 bps higher than associated revenue 900 - 1000 bps higher than associated revenue 700 - 750 bps higher than associated revenue 400 - 450 bps higher than associated revenue
Warehouse segment non-same store NOI $(5)M - $(2)M $(7)M - $1M $(7)M - $1M $(3)M - $9M
Transportation and Managed segment NOI $43M - $47M $42M - $47M $42M - $47M $45M - $50M
Total selling, general and administrative expense (inclusive of share-based compensation expense of $24M - $26M and $5M - $7M of Orion amortization) $250M - $258M $247M - $261M $247M - $261M $247M - $261M
Interest expense $133M - $136M $133M - $141M $135M - $143M $141M - $149M
Current income tax expense $7M - $9M $7M - $10M $9M - $12M $9M - $12M
Deferred income tax benefit $8M - $11M $6M - $8M $6M - $8M $6M - $8M
Non real estate depreciation and amortization expense $136M - $144M $133M - $141M $127M - $135M $127M - $135M
Total maintenance capital expenditures $80M - $90M $80M - $90M $80M - $90M $80M - $90M
Development starts (1) $300M - $350M $200M - $300M $200M - $300M $200M - $300M
AFFO per share $1.44 - $1.50 $1.44 - $1.50 $1.38 - $1.46 $1.32 - $1.42
Assumed FX rates 1 ARS = 0.0012 USD<br><br>1 AUS = 0.6576 USD<br><br>1 BRL = 0.1746 USD<br><br>1 CAD = 0.7401 USD<br><br>1 EUR = 1.0857 USD<br><br>1 GBP = 1.2684 USD<br><br>1 NZD = 0.6128 USD<br><br>1 PLN = 0.2507 USD 1 ARS = 0.0011 USD<br>1 AUS = 0.6614 USD<br>1 BRL = 0.0170 USD<br>1 CAD = 0.7330 USD<br>1 EUR = 1.079 USD<br>1 GBP = 1.2680 USD<br>1 NZD = 0.6113 USD<br>1 PLN = 0.2498 USD 1 ARS = 0.0012 USD<br>1 AUS = 0.6576 USD<br>1 BRL = 0.1925 USD<br>1 CAD = 0.7401 USD<br>1 EUR = 1.0857 USD<br>1 GBP = 1.2684 USD<br>1 NZD = 0.6128 USD<br>1 PLN = 0.2507 USD 1 ARS = 0.0012 USD<br><br>1 AUS = 0.6615 USD<br><br>1 BRL = 0.2016 USD<br><br>1 CAD = 0.7438 USD<br><br>1 EUR = 1.0914 USD<br><br>1 GBP = 1.2662 USD<br><br>1 NZD = 0.6168 USD<br><br>1 PLN = 0.2520 USD

(1)Represents the aggregate invested capital for initiated development opportunities.

Financial Supplement Third Quarter 2024
Notes and Definitions
---
We use the following non-GAAP financial measures as supplemental performance measures of our business: NAREIT FFO, Core FFO, Adjusted FFO, NAREIT EBITDAre, Core EBITDA, Core EBITDA margin, net debt to pro-forma Core EBITDA, segment contribution (‘NOI”) and margin, same store revenue and NOI, and maintenance capital expenditures.
We calculate funds from operations, or FFO, in accordance with the standards established by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT. NAREIT defines FFO as net income or loss determined in accordance with U.S. GAAP, excluding extraordinary items as defined under U.S. GAAP and gains or losses from sales of previously depreciated operating real estate and other assets, plus specified non-cash items, such as real estate asset depreciation and amortization, impairment charge on real estate related assets, and our share of reconciling items for partially owned entities. We believe that FFO is helpful to investors as a supplemental performance measure because it excludes the effect of depreciation, amortization and gains or losses from sales of real estate or real estate related assets, all of which are based on historical costs, which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, FFO can facilitate comparisons of operating performance between periods and among other equity REITs.
We calculate core funds from operations, or Core FFO, as NAREIT FFO adjusted for the effects of Net (gain) loss on sale of non-real assets; Acquisition, cyber incident, and other, net; Goodwill impairment; Loss on debt extinguishment and termination of derivative instruments; Foreign currency exchange (gain) loss; Gain on legal settlement related to prior period operations; Project Orion deferred costs amortization; Our share of reconciling items related to partially owned entities; Net gain from discontinued operations.. We believe that Core FFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to our core business operations. We believe Core FFO can facilitate comparisons of operating performance between periods, while also providing a more meaningful predictor of future earnings potential.
However, because NAREIT FFO and Core FFO add back real estate depreciation and amortization and do not capture the level of maintenance capital expenditures necessary to maintain the operating performance of our properties, both of which have material economic impacts on our results from operations, we believe the utility of NAREIT FFO and Core FFO measures of our performance may be limited.
We calculate adjusted funds from operations, or Adjusted FFO, as Core FFO adjusted for the effects of Amortization of deferred financing costs and pension withdrawal liability; Amortization of below/above market leases; Straight-line rental expense adjustment; Deferred income tax (benefit) expense; Stock-based compensation expense; Non-real estate depreciation and amortization; Maintenance capital expenditures; and Our share of reconciling items related to partially owned entities. We believe that Adjusted FFO is helpful to investors as a meaningful supplemental comparative performance measure of our ability to make incremental capital investments in our business and to assess our ability to fund distribution requirements from our operating activities.
FFO, Core FFO and Adjusted FFO are used by management, investors and industry analysts as supplemental measures of operating performance of equity REITs. FFO, Core FFO and Adjusted FFO should be evaluated along with U.S. GAAP net income and net income per diluted share (the most directly comparable U.S. GAAP measures) in evaluating our operating performance. FFO, Core FFO and Adjusted FFO do not represent net income or cash flows from operating activities in accordance with U.S. GAAP and are not indicative of our results of operations or cash flows from operating activities as disclosed in our consolidated statements of operations included in our quarterly and annual reports. FFO, Core FFO and Adjusted FFO should be considered as supplements, but not alternatives, to our net income or cash flows from operating activities as indicators of our operating performance. Moreover, other REITs may not calculate FFO in accordance with the NAREIT definition or may interpret the NAREIT definition differently than we do. Accordingly, our FFO may not be comparable to FFO as calculated by other REITs. In addition, there is no industry definition of Core FFO or Adjusted FFO and, as a result, other REITs may also calculate Core FFO or Adjusted FFO, or other similarly-captioned metrics, in a manner different than we do. The table above reconciles FFO, Core FFO and Adjusted FFO to net (loss) income, which is the most directly comparable financial measure calculated in accordance with U.S. GAAP.
We calculate EBITDA for Real Estate, or EBITDAre, in accordance with the standards established by the Board of Governors of NAREIT, defined as, Net (loss) income before Depreciation and amortization; Interest expense; Income tax (benefit) expense; (Gain) loss from sale of real estate; and Adjustment to reflect share of EBITDAre of partially owned entities. EBITDAre is a measure commonly used in our industry, and we present EBITDAre to enhance investor understanding of our operating performance. We believe that EBITDAre provides investors and analysts with a measure of operating results unaffected by differences in capital structures, capital investment cycles and useful life of related assets among otherwise comparable companies.
We also calculate our Core EBITDA as EBITDAre further adjusted for Acquisition, cyber incident, and other, net; Loss (gain) from investments in partially owned entities; Impairment of indefinite and long-lived assets; Foreign currency exchange (gain) loss; Stock-based compensation expense; Loss on debt extinguishment and termination of derivative instruments; (Gain) loss on other asset disposals; Gain on legal settlement related to prior period operations; Project Orion deferred costs amortization; Reduction in EBITDAre from partially owned entities; and Net gain from discontinued operations. We believe that the presentation of Core EBITDA provides a measurement of our operations that is meaningful to investors because it excludes the effects of certain items that are otherwise included in EBITDAre but which we do not believe are indicative of our core business operations. We calculate Core EBITDA margin as Core EBITDA divided by revenues. EBITDAre and Core EBITDA are not measurements of financial performance under U.S. GAAP, and our EBITDAre and Core EBITDA may not be comparable to similarly titled measures of other companies. You should not consider our EBITDAre and Core EBITDA as alternatives to net income or cash flows from operating activities determined in accordance with U.S. GAAP. Our calculations of EBITDAre and Core EBITDA have limitations as analytical tools, including:
NOI is calculated as earnings before interest expense, taxes, depreciation and amortization, and excluding corporate Selling, general, and administrative expense; Acquisition, cyber incident, and other, net; Impairment of indefinite and long-lived assets; gain or loss on sale of real estate and all components of non-operating other income and expense. Management believes that this is a helpful metric to measure period to period operating performance of the business.

•these measures do not reflect our historical or future cash requirements for maintenance capital expenditures or growth and expansion capital expenditures;

•these measures do not reflect changes in, or cash requirements for, our working capital needs;

•these measures do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our indebtedness;

•these measures do not reflect our tax expense or the cash requirements to pay our taxes; and

•although depreciation and amortization are non-cash charges, the assets being depreciated will often have to be replaced in the future and these measures do not reflect any cash requirements for such replacements.

Financial Supplement Third Quarter 2024
We use the following non-GAAP financial measures as supplemental performance measures of our business: NAREIT FFO, Core FFO, Adjusted FFO, NAREIT EBITDAre, Core EBITDA, Core EBITDA margin, net debt to pro-forma Core EBITDA, contribution (‘NOI”) and margin, same store revenue and NOI, total real estate debt, total debt outstanding and maintenance capital expenditures.
---
Net debt to proforma Core EBITDA is calculated using total debt, plus deferred financing costs, less cash and cash equivalents, divided by pro-forma Core EBITDA. We calculate pro-forma Core EBITDA as Core EBITDA further adjusted for acquisitions, dispositions and for rent expense associated with lease buy-outs and lease exits. The pro-forma adjustment for acquisitions reflects the Core EBITDA for the period of time prior to acquisition. The pro-forma adjustment for leased facilities exited or purchased reflects the add-back for the related lease expense from the last year. The pro-forma adjustment for dispositions reduces Core EBITDA for the earnings of facilities disposed of or exited during the year, including the strategic exit of certain third-party managed business.
We define our “same store” population once annually at the beginning of the current calendar year. Our population includes properties owned or leased for the entirety of two comparable periods with at least twelve consecutive months of normalized operations prior to January 1 of the current calendar year. We define “normalized operations” as properties that have been open for operation or lease, after development, expansion, or significant modification (e.g., rehabilitation subsequent to a natural disaster). Acquired properties are included in the “same store” population if owned by us as of the first business day of the prior calendar year (e.g. January 1, 2023) and are still owned by us as of the end of the current reporting period, unless the property is under development. The “same store” pool is also adjusted to remove properties that are being exited (e.g. non-renewal of warehouse lease or held for sale to third parties), were sold, or entered development subsequent to the beginning of the current calendar year. Beginning January of 2024, changes in ownership structure (e.g., purchase of a previously leased warehouse) no longer results in a facility being excluded from the same store population, as management believes that actively managing its real estate is normal course of operations. Additionally, management began to classify new developments (both conventional and automated facilities) as a component of the same store pool once the facility is considered fully operational and both inbounding and outbounding product for at least twelve consecutive months prior to January 1 of the current calendar year.
We calculate “same store revenue” as revenues for the same store population. We calculate “same store contribution (NOI)” as revenues for the same store population less its cost of operations (excluding any depreciation and amortization, impairment charges, corporate-level selling, general and administrative expenses, corporate-level acquisition, cyber incident and other, net and gain or loss on sale of real estate). In order to derive an appropriate measure of period-to-period operating performance, we also calculate our same store contribution (NOI) on a constant currency basis to remove the effects of foreign currency exchange rate movements by using the comparable prior period exchange rate to translate from local currency into U.S. dollars for both periods. We evaluate the performance of the warehouses we own or lease using a “same store” analysis, and we believe that same store contribution (NOI) is helpful to investors as a supplemental performance measure because it includes the operating performance from the population of properties that is consistent from period to period and also on a constant currency basis, thereby eliminating the effects of changes in the composition of our warehouse portfolio and currency fluctuations on performance measures. Same store contribution (NOI) is not a measurement of financial performance under U.S. GAAP. In addition, other companies providing temperature-controlled warehouse storage and handling and other warehouse services may not define same store or calculate same store contribution (NOI) in a manner consistent with our definition or calculation. Same store contribution (NOI) should be considered as a supplement, but not as an alternative, to our results calculated in accordance with U.S. GAAP.
We define “maintenance capital expenditures” as capital expenditures made to extend the life of, and provide future economic benefit from, our existing temperature-controlled warehouse network and its existing supporting personal property and information technology. Maintenance capital expenditures include capital expenditures made to extend the life of, and provide future economic benefit from, our existing temperature-controlled warehouse network and its existing supporting personal property and information technology. Maintenance capital expenditures do not include acquisition costs contemplated when underwriting the purchase of a building or costs which are incurred to bring a building up to Americold’s operating standards.
We define “total real estate debt” as the aggregate of the following: mortgage notes, senior unsecured notes, term loans and borrowings under our revolving line of credit. We define “total debt outstanding” as the aggregate of the following: total real estate debt, sale-leaseback financing obligations and financing lease obligations.
All quarterly amounts and non-GAAP disclosures within this filing shall be deemed unaudited.

42