Biggest changeYear ended December 31, Change 2023 actual 2023 constant currency (1) 2022 actual Actual Constant currency (Dollars in thousands) Rent and storage $ 1,101,741 $ 1,113,052 $ 999,388 10.2 % 11.4 % Warehouse services 1,289,348 1,299,295 1,303,583 (1.1) % (0.3) % Total warehouse segment revenue 2,391,089 2,412,347 2,302,971 3.8 % 4.7 % Power 147,750 149,572 155,661 (5.1) % (3.9) % Other facilities costs (2) 247,743 250,302 231,944 6.8 % 7.9 % Labor 1,023,806 1,033,200 1,006,862 1.7 % 2.6 % Other services costs (3) 249,187 250,694 272,272 (8.5) % (7.9) % Total warehouse segment cost of operations $ 1,668,486 $ 1,683,768 $ 1,666,739 0.1 % 1.0 % Warehouse segment contribution (NOI) $ 722,603 $ 728,579 $ 636,232 13.6 % 14.5 % Warehouse rent and storage contribution (NOI) $ 706,248 $ 713,178 $ 611,783 15.4 % 16.6 % Warehouse services contribution (NOI) $ 16,355 $ 15,401 $ 24,449 (33.1) % (37.0) % Total warehouse segment margin 30.2 % 30.2 % 27.6 % 259 bps 258 bps Rent and storage margin 64.1 % 64.1 % 61.2 % 289 bps 286 bps Warehouse services margin 1.3 % 1.2 % 1.9 % -61 bps -69 bps (1) The adjustments from our U.S.
Biggest changeYears Ended December 31, Change 2024 actual 2024 constant currency (1) 2023 actual Actual Constant currency (Dollars and units in thousands, except per pallet data) Global Warehouse revenues: Rent and storage $ 1,059,508 $ 1,078,900 $ 1,101,741 (3.8) % (2.1) % Warehouse services 1,357,235 1,370,974 1,289,348 5.3 % 6.3 % Total revenues $ 2,416,743 $ 2,449,874 $ 2,391,089 1.1 % 2.5 % Global Warehouse cost of operations: Power 147,453 151,196 147,750 (0.2) % 2.3 % Other facilities costs (2) 256,910 262,127 247,743 3.7 % 5.8 % Labor 998,543 1,007,972 1,023,806 (2.5) % (1.5) % Other services costs (3) 212,124 215,995 249,187 (14.9) % (13.3) % Total warehouse cost of operations $ 1,615,030 $ 1,637,290 $ 1,668,486 (3.2) % (1.9) % Global Warehouse contribution (NOI) $ 801,713 $ 812,584 $ 722,603 10.9 % 12.5 % Rent and storage contribution (NOI) $ 655,145 $ 665,577 $ 706,248 (7.2) % (5.8) % Services contribution (NOI) $ 146,568 $ 147,007 $ 16,355 796.2 % 798.9 % Global Warehouse margin 33.2 % 33.2 % 30.2 % 295 bps 295 bps Rent and storage margin 61.8 % 61.7 % 64.1 % -227 bps -241 bps Services margin 10.8 % 10.7 % 1.3 % 953 bps 945 bps Global Warehouse rent and storage metrics: Average economic occupied pallets 4,304 n/a 4,546 (5.3) % n/a Average physical occupied pallets 3,731 n/a 4,120 (9.4) % n/a Average physical pallet positions 5,523 n/a 5,442 1.5 % n/a Economic occupancy percentage 77.9 % n/a 83.5 % -561 bps n/a Physical occupancy percentage 67.6 % n/a 75.7 % -815 bps n/a Total rent and storage revenues per average economic occupied pallet $ 246.17 $ 250.67 $ 242.35 1.6 % 3.4 % Total rent and storage revenues per average physical occupied pallet $ 283.97 $ 289.17 $ 267.41 6.2 % 8.1 % Global Warehouse services metrics: Throughput pallets 36,509 n/a 37,524 (2.7) % n/a Total warehouse services revenues per throughput pallet $ 37.18 $ 37.55 $ 34.36 8.2 % 9.3 % (1) The adjustments from our U.S.
Examples of capital expenditures associated with expansion and development initiatives include funding of construction costs, increases to warehouse capacity and pallet positions, acquisitions of reusable incremental material handling 81 equipment, and implementing energy efficiency projects, such as thermal energy storage, LED lighting, motion-sensor technology, variable frequency drives for our fans and compressors, rapid-close doors and alternative-power generation technologies.
Examples of capital expenditures associated with expansion and development initiatives include funding of construction costs, increases to warehouse capacity and pallet positions, acquisitions of reusable incremental material handling equipment, and implementing energy efficiency projects, such as thermal energy storage, LED lighting, motion-sensor technology, variable frequency drives for our fans and compressors, rapid-close doors and alternative-power generation technologies.
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, all of which are based on historical costs, which implicitly assumes that the value of real estate diminishes predictably over time.
We believe that FFO is helpful to investors as a supplemental performance measure because it excludes the effect of real estate related depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs, which implicitly assumes that the value of real estate diminishes predictably over time.
We expect the benefits of these initiatives to include revenue and margin improvements through pricing data and analytics and heightened customer contract governance, finance and human resources cost reductions, information technology applications and infrastructure rationalization, reduced employee turnover, working capital efficiency and reduced IT maintenance capital expenditures.
We expect the benefits of these initiatives to include revenue and margin improvements through pricing data and analytics and heightened customer contract governance, finance and human resources cost reductions, information technology (“IT”) applications and infrastructure rationalization, reduced employee turnover, working capital efficiency and reduced IT maintenance capital expenditures .
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.
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/loss or cash flows from operating activities determined in accordance with U.S. GAAP.
The primary goals of this project are to streamline standard processes, reduce manual work and incrementally improve our business analytics capabilities. Highlights of the project include implementing centralized customer billing operations, a global payroll and human capital management platform, next-generation plant maintenance capabilities, global procurement functionality and shared-service operations in certain international regions, among others.
The primary goals of this project are to streamline standard processes, reduce manual work and incrementally improve our business analytics capabilities. Highlights of the project include implementing centralized customer billing operations, a global payroll and human capital management platform, next-generation warehouse maintenance capabilities, global procurement functionality and shared-service operations in certain international regions, among others.
The table below 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.
The table below reconciles FFO, Core FFO and Adjusted FFO to Net loss, which is the most directly comparable financial measure calculated in accordance with U.S.
Factors that led to this conclusion include i) the impact of historic and sustained increases in inflation and interest rates on the reporting unit’s weighted average costs of capital which was beyond the Company’s control, ii) inability to achieve local operating results at historical underwritten values, and iii) increased tax rates applicable in the related European jurisdictions.
Factors that led to this conclusion included i) the impact of historic and sustained increases in inflation and interest rates on the reporting unit’s weighted average costs of capital which was beyond the Company’s control, ii) inability to achieve local operating results at historical underwritten values, and iii) increased tax rates applicable in the related European jurisdictions.
These assumptions are based on risk-adjusted discount factors accommodating viewpoints that consider the full range of variability contemplated in the current and potential future economic situations. There is no remaining goodwill related to the Europe warehouse reporting unit following this impairment.
These assumptions were based on risk-adjusted discount factors accommodating viewpoints that consider the full range of variability contemplated in the current and potential future economic situations. There is no remaining goodwill related to the Europe warehouse reporting unit following this impairment.
We also offer a wide array of value added services including: i) receipt, labeling and storage of goods, ii) customized order retrieval and packaging, iii) blast freezing and ripening, iv) government approved periodic inspections, fumigation, and other treatment services, and v) e-commerce fulfillment.
We also offer a wide array of value added services including: i) receipt, labeling and storage of goods, ii) customized order retrieval and packaging, iii) blast freezing and ripening, iv) government approved periodic inspections, fumigation, and other treatment services, and v) e-commerce fulfillment and many more.
The estimates of future cash flows are subject, but not limited to the following inputs and assumptions: revenue growth rates, operating costs and margins, capital expenditures, tax rates, long-term growth rate, macro economic conditions, and discount rates, which are affected by expectations about future market and 84 economic conditions.
The estimates of future cash flows are subject, but not limited to the following inputs and assumptions: revenue growth rates, operating costs and margins, capital expenditures, tax rates, long-term growth rate, and discount rates, which are affected by expectations about future market and economic conditions.
Transportation Transportation services revenue is derived from fees charged for transportation of our customers products, often including fuel and capacity surcharges. Transportation services cost of operations are primarily affected by third-party carrier costs, which are influenced by carrier factors like driver and equipment availability.
Transportation Transportation services revenues is derived from fees charged for transportation of our customers products, often including fuel and capacity surcharges. Transportation services cost of operations are primarily affected by third-party carrier costs, which are influenced by carrier factors like driver and equipment availability.
We use EBITDAre and Core EBITDA as measures of our operating performance and not as measures of liquidity. The table below reconciles EBITDAre and Core EBITDA to net (loss) income, which is the most directly comparable financial measure calculated in accordance with U.S.
We use EBITDAre and Core EBITDA as measures of our operating performance and not as measures of liquidity. The table below reconciles NAREIT EBITDAre and Core EBITDA to Net loss, which is the most directly comparable financial measure calculated in accordance with U.S.
These metrics isolate the operating performance of a consistent set of properties and thus eliminates the effects of changes in portfolio composition and currency fluctuations. The following table shows the number of same-store and non-same store warehouses in our portfolio as of December 31, 2023.
These metrics isolate the operating performance of a consistent set of properties and thus eliminates the effects of changes in portfolio composition and currency fluctuations. The following table shows the number of same-store and non-same store warehouses in our portfolio as of December 31, 2024.
Maintenance Capital Expenditures and Repair and Maintenance Expenses We utilize a strategic approach to recurring 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 and Repair and Maintenance Expenses 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.
Impairment of related party loan receivable represents impairment charges associated with the loan issued to the Comfrio joint venture which is further described in Note 3-Business Combinations and Asset Acquisitions of the consolidated financial statements.
Impairment of related party loan receivable represents impairment charges associated with the loan issued to the Comfrio joint venture which is further described in Note 3 - Business Combinations, Asset Acquisitions and Discontinued Operations of the Consolidated Financial Statements.
(b) During the year ended December 31, 2023, management excluded losses from discontinued operations from Core FFO applicable to common stockholders and Adjusted FFO applicable to common stockholders and included certain losses from discontinued operations for NAREIT FFO.
(3) During the year ended December 31, 2023, management excluded certain losses from discontinued operations from Core FFO applicable to common stockholders, and Adjusted FFO applicable to common stockholders and included certain losses from discontinued operations for NAREIT FFO.
The Company engaged an external cyber security expert to initiate responses to contain, remediate, and commence a forensic investigation. Actions taken included preventative measures such as shutting down certain operating systems and supplementing existing security monitoring with additional scanning and other protective measures.
The Company engaged an external cyber security expert to initiate responses to contain and remediate the incident, and conduct a forensic investigation. Actions taken included preventative measures such as shutting down certain operating systems, supplementing existing security monitoring with additional scanning and other protective measures.
Factors that could cause such differences include those identified below and those described under Item 1A of this Annual Report on Form 10-K. Refer to our Annual Report on Form 10-K as filed on February 27, 2023, for a discussion of the comparative results of operations for the years ended December 31, 2022 and 2021.
Factors that could cause such differences include those identified below and those described under Item 1A of this Annual Report on Form 10-K. Refer to our Annual Report on Form 10-K as filed on February 29, 2024 , for a discussion of the comparative results of operations for the years ended December 31, 2023 and 2022.
Refer to Note 3-Business Combinations and Asset Acquisitions of the Consolidated Financial Statements for details of the purchase price allocation for each acquisition.
Refer to Note 3 - Business Combinations, Asset Acquisitions and Discontinued Operations of the Consolidated Financial Statements for details of the purchase price allocation for each acquisition.
GAAP requires management to make estimates, assumptions and judgments in certain circumstances that affect the reported amounts of assets, liabilities and contingencies as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. We evaluate our assumptions and estimates on an ongoing basis.
GAAP, requires management to make estimates, assumptions and judgments in certain circumstances that affect the reported amounts of assets, liabilities and contingencies as of 83 Table of C ontents the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. We evaluate our assumptions and estimates on an ongoing basis.
Such liens permit us to take control of the products and sell them to third parties in order to recover any monies receivable on a delinquent account, but such products may be perishable or otherwise not available to us for re-sale.
Such liens permit us to take control of the products and sell them to third parties in order to recover any monies receivable on a 77 Table of C ontents delinquent account, but such products may be perishable or otherwise not available to us for re-sale.
The estimation of the net present value of future cash flows is based upon varying economic assumptions, including assumptions such as revenue growth rates, operating costs and margins, capital expenditures, tax rates, long-term growth rates and discount rates. Of these assumptions, the discount rates are the most subjective and/or complex.
The estimation of the net present value of future cash flows was based upon varying economic assumptions, including assumptions such as revenue growth rates, operating costs and margins, capital expenditures, tax rates, long-term growth rates and discount rates. Of these assumptions, the discount rates were the most subjective and/or complex.
The increase is primarily due to higher warehouse segment contribution and improved collection of accounts receivable. Investing Activities For the year ended December 31, 2023 cash used for additions to property, buildings and equipment was $264.5 million reflecting investments in our various expansion and development projects and capitalized maintenance capital expenditures.
The increase is primarily due to higher warehouse segment contribution and improved collection of accounts receivable. Investing Activities For the year ended December 31, 2024, cash used for additions to property, buildings, and equipment was $309.5 million, reflecting investments in our various expansion and development projects and capitalized maintenance expenditures.
The Company engaged the assistance of a third-party valuation firm to perform the goodwill quantitative impairment test, which entailed an assessment of the Europe Warehouse reporting unit’s fair value relative to the carrying value that was derived using the income approach. The assumptions used in the quantitative impairment test are estimates and use Level 3 inputs.
The Company engaged the assistance of a third-party valuation firm to perform the goodwill quantitative impairment test, which included an assessment of the Europe Warehouse reporting unit’s fair value relative to the carrying value that was derived using the income approach. The assumptions used in the quantitative impairment test were estimates and used Level 3 inputs.
Maintenance Capital Expenditures Maintenance capital expenditures are capitalized investments 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 systems. Examples of maintenance capital expenditures related to 80 our existing temperature-controlled warehouse network include replacing roofs and refrigeration equipment, and upgrading our racking systems.
Maintenance Capital Expenditures Maintenance capital expenditures are capitalized investments 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 systems. Examples of maintenance capital expenditures related to our existing temperature-controlled warehouse network include roof and refrigeration equipment replacement and upgrading our racking systems.
As of October 1, 2023, our reporting units which had a goodwill balance included the following: North America warehouse, North America transportation, Europe warehouse and Asia-Pacific warehouse.
As of October 1, 2024, our reporting units which had a goodwill balance included the following: North America warehouse, North America transportation, and Asia-Pacific warehouse.
Other facilities costs include utilities other than power, property taxes and insurance, sanitation, repairs and maintenance, operating lease rent charges, security, and other related facilities costs. Other services costs include equipment costs, warehouse consumables (e.g. shrink-wrap), employee protective equipment, warehouse administration and other related services costs.
Other facilities costs include utilities other than power, property taxes and insurance, sanitation, repairs and maintenance, operating lease rent charges, security, and other related facilities costs. 58 Table of C ontents Other services costs include equipment costs, warehouse consumables (e.g. shrink-wrap), employee protective equipment, warehouse administration and other related services costs.
Our management believes that this ratio is useful because it provides investors with information regarding gross debt less cash and cash equivalents, which could be used to repay debt, compared to our performance as measured using Core EBITDA. 77 Liquidity and Capital Resources We currently expect that our principal sources of funding for working capital, facility acquisitions, business combinations, expansions, maintenance and renovation of our properties, development projects, debt service and distributions to our stockholders will include: • current cash balances; • cash flows from operations; • our Senior Unsecured Revolving Credit Facility; • our ATM Equity Program; and • other forms of debt financings and equity offerings, including capital raises through joint ventures.
Our management believes that this ratio is useful because it provides investors with information regarding gross debt less cash, cash equivalents and restricted cash, which could be used to repay debt, compared to our performance as measured using Core EBITDA. 75 Table of C ontents Liquidity and Capital Resources We currently expect that our principal sources of funding for working capital, facility acquisitions, business combinations, expansions, maintenance and renovation of our properties, development projects, debt service and distributions to our stockholders will include: • current cash balances; • cash flows from operations; • our Senior Unsecured Revolving Credit Facility; • our Current ATM Equity Program; • public debt offerings under the Company’s Universal Shelf Registration Statement; and • other forms of debt financings and equity offerings, including capital raises through joint ventures.
Repair and maintenance expenses consist of expenses related to our existing temperature-controlled warehouse network and its existing supporting personal property and are reflected as operating expenses on our income statement. Examples of repair and maintenance expenses related to our warehouse portfolio include ordinary repair and maintenance on roofs, racking, walls, doors, parking lots and refrigeration equipment.
Repair and maintenance expenses consist of expenses related to our existing temperature-controlled warehouse network and its existing supporting personal property and are reflected as operating expenses on the Consolidated Statements of Operations. Examples of repair and maintenance expenses related to our warehouse portfolio include ordinary repair and maintenance on roofs, racking, walls, doors, parking lots and refrigeration equipment.
The Company also notified law enforcement and its customers, informing them of both the incident and management’s efforts to minimize its impact on the Company’s daily operations. Technology information systems were reintroduced in a controlled phased approach and all locations successfully resumed normal operations as of June 30, 2023.
The Company also notified law enforcement and its customers, informing them of both the incident and management’s efforts to minimize its impact on the Company’s daily operations. Technology information systems were reintroduced in a controlled phased approach and all locations successfully resumed operations at pre-cyberattack levels by June 30, 2023.
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 o f $37.5 million and $42.0 million for the year ended December 31, 2023 and 2022, respectively.
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 o f $35.9 million and $37.5 million, on an actual basis, for the year ended December 31, 2024 and 2023, respectively.
On average the first and second quarter segment contributions are relatively consistent. On a portfolio-wide basis, physical occupancy rates are generally the lowest during May and June and gradually increase thereafter, due to annual harvests and our customers’ focus on building inventories for end-of-year holidays, which generally peak between mid-September and early December.
On a portfolio-wide basis, physical occupancy rates are generally the lowest during May and June and gradually increase thereafter, due to annual harvests and our customers’ focus on building inventories for end-of-year holidays, which generally peak between mid-September and early December.
Examples of capital expenditures to enhance our information technology platform include the delivery of new systems and software and customer interface functionality. Acquisitions During the year ended December 31, 2023 we completed the acquisition of Safeway, Ormeau, and Comfrio (subsequently disposed during 2023). During the year ended December 31, 2022, we completed the acquisitions of De Bruyn Cold Storage.
Examples of capital expenditures to enhance our information technology platform include the delivery of new systems and software and customer interface functionality. Acquisitions & Dispositions During the year ended December 31, 2023, we completed the acquisitions of Safeway, Ormeau, and Comfrio (subsequently disposed during 2023).
Based on that qualitative evaluation, if we determine it is more likely than not that the fair value of a reporting unit exceeds its carrying amount, no further evaluation is necessary. Otherwise, we perform a quantitative impairment test.
Based on that qualitative evaluation, if we determine it is more likely than not that the fair value of a reporting unit exceeds its carrying amount, no further evaluation is necessary. Otherwise, we perform a quantitative impairment test. Alternatively, the Company may elect to proceed directly to the quantitative impairment test.
Amounts presented in constant currency within our results of operations are calculated by applying the average foreign exchange rate from the comparable prior year period to actual local currency results in the current period, rather than the actual exchange rates in effect during the respective period.
Amounts presented in constant currency within our results of operations are calculated by applying the average foreign exchange rate from the comparable prior year period to actual local currency results in the current period.
The results of our 2023 impairment test for our reporting units other than Europe warehouse indicated that the estimated fair value of each of our reporting units was in excess of the corresponding carrying amount as of October 1, and no impairment of goodwill existed.
The results of our 2024 impairment test for our reporting units indicated that the estimated fair value of each of our reporting units was in excess of the corresponding carrying amount as of October 1, and no impairment of goodwill existed.
We also calculate our Core EBITDA as EBITDAre further adjusted for Acquisition, cyber incident and other net; loss from investments in partially owned entities; impairment of indefinite and long-lived assets (when applicable); foreign currency exchange loss; gain on settlement related to prior period operations; stock-based compensation expense; loss on debt extinguishment; modifications and termination of derivative instruments; net gain or loss on other asset disposals; reduction in EBITDAre from partially owned entities; impairment of related party receivable; loss put option; gain on extinguishment of New Market Tax Credit structure; loss on deconsolidation of subsidiary contributed to LATAM joint venture; gain on legal settlement related to prior period operations; gain or loss from discontinued operations held for sale; and gain on sale of LATAM joint venture.
We also calculate our Core EBITDA as EBITDAre further adjusted for Acquisition, cyber incident, and other, net, Loss 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, modifications and termination of derivative instruments, Loss on other asset disposals, Gain on extinguishment of New Market Tax Credit Structure, Loss on deconsolidation of Chile Joint JV, Gain on legal settlement related to prior period operations, Project Orion deferred costs amortization, Reduction in EBITDAre from partially owned entities, Gain on sale of LATAM JV, Loss from discontinued operations, net of tax, Impairment of related party loan receivable, and Loss on put option.
We also adjust Core FFO for our share of reconciling items for partially owned entities. 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 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.
Selling, general, and administrative expenses consist primarily of non-warehouse related labor, administrative, business development, marketing, engineering, human resources, information technology, performance and time based incentive compensation, communications, travel, professional fees, bad debt, training, and office supplies.
Selling, general, and administrative expenses consist primarily of non-warehouse related labor, administrative, business development, marketing, engineering, human resources, information technology (including amortization expenses associated with the implementation of Project Orion), performance and time based incentive compensation, communications, travel, professional fees, bad debt, training, and office supplies.
For purposes of comparability using this same approach, the following adjusted historical results are recasted as follows: 74 Recasted Year Ended December 31, (in thousands) 2023 2022 2021 NAREIT FFO $(114,378) $202,088 $172,489 Core FFO applicable to common stockholders $279,395 $254,078 $232,484 Adjusted FFO applicable to common stockholders $353,242 $303,007 $299,153 We calculate NAREIT EBITDA for Real Estate, or EBITDAre, in accordance with the standards established by the Board of Governors of NAREIT, defined as, net loss before interest expense, income tax benefit, depreciation and amortization, gain or loss on sale of real estate, and adjustment to reflect share of EBITDAre of partially owned entities.
For purposes of comparability using this same approach, the following adjusted historical results are recast as follows: 72 Table of C ontents Recast for Years Ended December 31, 2023 2022 ( In thousands) NAREIT FFO $ (114,378) $ 202,088 Core FFO applicable to common stockholders $ 279,395 $ 254,078 Adjusted FFO applicable to common stockholders $ 353,242 $ 303,007 We calculate NAREIT EBITDA for Real Estate, or EBITDAre, in accordance with the standards established by the Board of Governors of NAREIT, defined as, Net loss before Depreciation and amortization, Interest expense, Income tax benefit, Net (gain) loss from sale of real estate, and Adjustment to reflect share of EBITDAre of partially owned entities.
Rent, storage, and warehouse services cost of operations consist of labor, power, other facilities costs, and other service costs. 60 Labor, the most significant part of warehouse expenses, covers wages, benefits, workers' compensation, and can vary due to factors like workforce size, customer needs, compensation levels, third-party labor usage, collective bargaining agreements, customer requirements, productivity, labor availability, government policies, medical insurance costs, safety programs, and discretionary bonuses.
Labor, the most significant part of warehouse expenses, covers wages, benefits, workers' compensation, and can vary due to factors like workforce size, customer needs, compensation levels, third-party labor usage, collective bargaining agreements, customer requirements, productivity, labor availability, government policies, medical insurance costs, safety programs, and discretionary bonuses.
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. On a constant currency basis, transportation revenues decreased $69.4 million, or 22.1%, compared to the prior year.
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. On a constant currency basis, transportation revenues decreased $25.3 million, or 10.6%, compared to the prior year.
Management’s Overview We are a global leader in temperature-controlled storage, logistics, real estate and value added services, and are focused on the ownership, operation, acquisition and development of temperature-controlled warehouses.
The Company is a global leader in temperature-controlled storage, logistics, real estate and value-added services, and is focused on the ownership, operation, acquisition and development of temperature-controlled warehouses.
The activities associated with Project Orion are expected to be substantially complete within three years.
The activities associated with Project Orion are expected to be substantially complete within three years from the project’s start date.
How We Assess the Performance of Our Business Segment Contribution Net Operating Income NOI We evaluate the performance of our primary business segments based on their NOI contribution to our overall results of operations which aligns with how our decision makers evaluate performance. • Warehouse segment contribution NOI is calculated as warehouse segment revenues less its cost of operations (excluding any Depreciation and amortization, Impairment of indefinite and long-lived assets, corporate-level Selling, general, and administrative and corporate-level Acquisition, cyber incident, and other, net). • Warehouse rent and storage contribution NOI is calculated as warehouse rent and storage revenues less power and other facilities cost. 58 • Warehouse services operations NOI is calculated as warehouse services revenues less labor and other service costs. • Transportation segment contribution NOI is calculated as transportation segment revenues less its cost of operations. • Third-party managed segment contribution NOI is calculated as third-party managed segment revenues less its cost of operations. • Contribution NOI margin for each of these operations is calculated as the applicable contribution NOI measure divided by the applicable revenue measure.
How We Assess the Performance of Our Business Segment Contribution Net Operating Income (“NOI”) We evaluate the performance of our primary business segments based on their NOI contribution to our overall results of operations which aligns with how our decision makers evaluate performance. • Warehouse segment contribution NOI is calculated as warehouse segment revenues less its cost of operations (excluding any Depreciation and amortization; Impairment of indefinite and long-lived assets; corporate-level Selling, general, and administrative; corporate-level Acquisition, cyber incident, and other, net; Net (gain) loss from sale of real estate; and all components of Other income (expense). • Warehouse rent and storage contribution NOI is calculated as warehouse rent and storage revenues less power and other facilities cost. • Warehouse services operations NOI is calculated as warehouse services revenues less labor and other service costs. • Transportation segment contribution NOI is calculated as transportation segment revenues less its cost of operations (excluding any Depreciation and amortization, Impairment of indefinite and long-lived assets, corporate-level Selling, general, and administrative, corporate-level Acquisition, cyber incident, and other, net and Net (gain) loss from sale of real estate) and all components of Other income (expense). • Third-party Managed segment contribution NOI is calculated as third-party managed segment revenues less its cost of operations (excluding any Depreciation and amortization, Impairment of indefinite and long-lived assets, corporate-level Selling, general, and administrative, corporate-level Acquisition, cyber incident, and other, net and Net (gain) loss from sale of real estate) and all components of Other income (expense). • Contribution NOI margin for each of these operations is calculated as the applicable contribution NOI measure divided by the applicable revenue measure. 55 Table of C ontents Segment NOI and NOI margin contribution metrics 0help investors understand revenues, costs, and earnings among service types.
(3) Includes non-real estate rent expense (equipment lease and rentals) of $14.3 million and $12.9 million for the year ended December 31, 2023 and 2022, respectively. On a constant currency basis, our warehouse segment revenues increased $109.4 million, or 4.7%, during the year ended December 31, 2023, compared to the same period in the prior year.
(3) Includes non-real estate rent expense (equipment lease and rentals) of $12.3 million and $14.3 million, on an actual basis, for the year ended December 31, 2024 and 2023, respectively. On a constant currency basis, our warehouse segment revenues increased $58.8 million, or 2.5%, during the year ended December 31, 2024, compared to the same period in the prior year.
As of December 31, 2023, we maintained bad debt allowances of approximately $21.6 million, which we believed to be adequate. The decrease in bad debt expense is driven primarily by the decrease in revenue as well as a slight decrease in the aged accounts receivable.
As of December 31, 2024 and 2023, we maintained bad debt allowances of approximately $24.4 million and $21.6 million, respectively, which we believe to be adequate. The increase in bad debt expense is driven primarily by a slight increase in the aged accounts receivable.
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 elsewhere in this Annual Report on Form 10-K.
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 elsewhere in this Annual Report on Form 10-K.
Financing Activities Our net cash used by financing activities was $0.3 million for the year ended December 31, 2023. Cash used by financing activities and consisted of $716.3 million in proceeds from our revolving line of credit and $412.6 million in proceeds from issuance of common stock.
For the year ended December 31, 2023, cash provided by financing activities consisted primarily of $716.3 million in proceeds from our revolving line of credit and $412.6 million in proceeds from issuance of common stock under the Prior ATM Equity Program.
For the years ended December 31, 2023 and 2022, corporate-level selling, general and administrative expenses were 8.5% and 7.9% of total revenues, respectively. Acquisition, cyber incident, and other, net .
For the years ended December 31, 2024 and 2023, selling, general, and administrative expenses were 9.6% and 8.5% of total revenues, respectively. 66 Table of C ontents Acquisition, cyber incident, and other, net .
Constant Currency Metrics As discussed above under “Key Factors Affecting Our Business and Financial Results —Foreign Currency Translation Impact on Our Operations ,” our consolidated revenues and expenses are subject to variations outside our control that are caused by the net effect of foreign currency translation on revenues generated and expenses incurred by our operations outside the United States.
Constant Currency Metrics Our consolidated revenues and expenses are subject to variations outside our control that are caused by the net effect of foreign currency translation on revenues generated and expenses incurred by our operations outside the United States.
Security Interests in Customers’ Products By operation of law and in accordance with our customer contracts (other than leases), we typically receive warehouseman’s liens on products held in our warehouses to secure customer payments.
Management's Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K. Security Interests in Customers’ Products By operation of law and in accordance with our customer contracts (other than leases), we typically receive warehouseman’s liens on products held in our warehouses to secure customer payments.
Sales may also be made on a forward basis pursuant to separate forward sale agreements. During the year ended December 31, 2023, we sold 13,244,905 common shares sold under the 2023 ATM Equity Program for net proceeds of $412.6 million .
Sales could also be made on a forward basis pursuant to separate forward sale agreements. 76 Table of C ontents In August 2023, we sold 13,244,905 common shares under the Prior ATM Equity Program for net proceeds of $412.6 million.
Acquisition, cyber incident, and other, net consists of non-recurring or non-routine costs including acquisition related costs, costs related to Project Orion, litigation and settlement costs outside of the normal course of business, severance, terminated site operations costs, and Cyber incident related costs, net of insurance recoveries all of which are not representative of our normal course of operations. 61 Impairment of indefinite and long-lived assets represents the impairment of goodwill and other long lived assets whose values are considered unrecoverable.
Acquisition, cyber incident, and other, net consists of non-recurring or non-routine costs including acquisition related costs, costs related to Project Orion, litigation and settlement costs outside of the normal course of business, severance, terminated site operations costs, pension plan termination charges, and cyber incident related costs, net of insurance recoveries all of which are not representative of our normal course of operations.
The net proceeds from sales of our common stock pursuant to the March 2023 ATM Equity Program were used to repay a portion on the revolver borrowings . 78 On November 9, 2023, we entered into an equity distribution agreement that was substantially identical to and replaced the March 2023 equity distribution agreement, and pursuant to which we may sell, from time to time, up to an additional $900.0 million of our common shares through our ATM Equity Program.
On November 9, 2023, we entered into an equity distribution agreement that was substantially identical to and replaced the prior equity distribution agreement, pursuant to which we may sell, from time to time, up to an additional $900.0 million of our common shares through our ATM Equity Program (the “Current ATM Equity Program”).
For purposes of comparability using this same approach, the following adjusted historical results recasted are as follows: Recasted Year Ended December 31, (in thousands) 2023 2022 2021 NAREIT EBITDAre $160,616 $419,791 $390,026 76 Net Debt to Core EBITDA Computation (In thousands) As of December 31, 2023 2022 (In thousands) Borrowings under revolving line of credit $ 392,156 $ 500,052 Senior unsecured notes and term loan – net of deferred financing costs of $10,578 and $13,044 in the aggregate, at December 31, 2023 and 2022, respectively 2,601,122 2,569,281 Sale-leaseback financing obligations 161,937 171,089 Financing lease obligations 97,177 77,561 Total debt 3,252,392 3,317,983 Deferred financing costs 10,578 13,044 Gross debt 3,262,970 3,331,027 Adjustments: Less: cash, cash equivalents and restricted cash 60,392 53,063 Net debt $ 3,202,578 $ 3,277,964 Core EBITDA $ 572,080 $ 499,766 Adjustments (1) 2,069 (3,588) Pro-forma Core EBITDA $ 574,149 $ 496,178 Net debt to pro-forma Core EBITDA (2) 5.6 x 6.6 x (1) 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 the Company previously incurred operating lease expense for but was subsequently purchased.
For purposes of comparability using this same approach, the following adjusted historical results recasted are as follows: Recasted Years Ended December 31, (In thousands) 2023 2022 NAREIT EBITDAre $160,616 $419,791 74 Table of C ontents Net Debt to Core EBITDA Computation (In thousands) As of December 31, 2024 2023 Borrowings under revolving line of credit $ 255,052 $ 392,156 Senior unsecured notes and term loan – net of deferred financing costs of $13,882 and $10,578 in the aggregate, at December 31, 2024 and 2023, respectively 3,031,462 2,601,122 Sale-leaseback financing obligations 79,001 161,937 Financing lease obligations 95,784 97,177 Total debt 3,461,299 3,252,392 Deferred financing costs 13,882 10,578 Gross debt 3,475,181 3,262,970 Adjustments: Less: cash, cash equivalents and restricted cash 47,652 60,392 Net debt $ 3,427,529 $ 3,202,578 Core EBITDA $ 634,141 $ 572,080 Adjustments (1) — 2,069 Pro-forma Core EBITDA $ 634,141 $ 574,149 Net debt to pro-forma Core EBITDA (2) 5.4 x 5.6 x (1) 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 the Company previously incurred operating lease expense for but was subsequently purchased.
For more information on our significant critical accounting policies and estimates, see N ote 2 - Summary of Significant Accounting policies to our Consolidated Financial Statements included in this Annual Report on Form 10-K.
For discussion of all of our significant accounting policies, see Note 2 - Summary of Significant Accounting Policies to our Consolidated Financial Statements included in this Annual Report on Form 10-K.
On a constant currency basis, warehouse segment NOI contribution increased $92.3 million, or 14.5% during the year ended December 31, 2023, as compared to the same period of the prior year.
On a constant currency basis, warehouse segment NOI contribution increased $90.0 million, or 12.5%, during the year ended December 31, 2024, compared to the same period in the prior year.
(2) Net debt to Core EBITDA represents (i) our gross debt (defined as total debt plus discount and deferred financing costs) less cash and cash equivalents divided by (ii) Core EBITDA.
(2) Net debt to pro-forma Core EBITDA represents (i) our gross debt (defined as total debt plus discount and deferred financing costs) less cash, cash equivalents and restricted cash divided by (ii) pro-forma and/or Core EBITDA. If applicable, we calculate pro-forma Core EBITDA as Core EBITDA further adjusted for acquisitions.
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, non-real estate asset impairment, amortization of above or below market leases, straight-line net rent, benefit from deferred income taxes, stock-based compensation expense from grants under our equity incentive plans, excluding IPO grants, non-real estate depreciation and amortization, non-real estate depreciation and amortization from foreign joint ventures, and maintenance capital expenditures.
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, Non-real estate asset impairment, Straight-line rent adjustment, Deferred income tax benefit, Stock-based compensation expense, Non-real estate depreciation and amortization, Maintenance capital expenditures, and Our share of reconciling items related to partially owned entities.
Key Factors Affecting Our Business and Financial Results Cybersecurity Incident On April 26, 2023, the Company became aware of a cybersecurity incident impacting a certain number of our systems and partially impacting operations for a limited period of time (the “Cyber incident”).
These initiatives have allowed us to reduce our consumption of kilowatt hours and energy spend. 52 Table of C ontents Key Factors Affecting Our Business and Financial Results Cybersecurity Incident On April 26, 2023, the Company became aware of a cybersecurity incident impacting a certain number of our systems and partially impacting operations for a limited period of time (the “Cyber Incident”).
During the year ended December 31, 2023, we also incurred capitalized interest of $13.2 million and capitalized compensation and travel expense aggregating to $17.5 million related to our ongoing expansion and development projects.
During the year ended December 31, 2023, we capitalized interest of $13.2 million and compensation and travel expenses of $17.5 million related to our ongoing expansion and development projects, which is included in the summarized expansion and development expenditures listed above.
Year ended December 31, 2023 2022 Acquisitions, net of cash acquired and adjustments $ 46,653 $ 15,829 Asset acquisitions 65,771 14,581 Expansion and development initiatives 126,160 190,718 Information technology 10,208 6,910 Growth and expansion capital expenditures $ 248,792 $ 228,038 82 Historical Cash Flows The following summary discussion of our cash flows is based on the Consolidated Statements of Cash Flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below.
The following table sets forth our acquisition, expansion and development capital expenditures for the years ended December 31, 2024 and 2023: Years Ended December 31, 2024 2023 (In thousands) Business combinations $ — $ 46,653 Asset acquisitions — 65,771 Expansion and development initiatives 213,261 126,160 Information technology 15,478 10,208 Growth and expansion capital expenditures $ 228,739 $ 248,792 Historical Cash Flows The following summary discussion of our cash flows is based on the Consolidated Statements of Cash Flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below.
During the year ended December 31, 2023 the Company incurred charges related to the termination of the Americold Retirement Income Plan (“ARIP”) resulting in the recognition of a $2.5 million settlement loss. Refer to Note 1-De scription of the Business of the Consolidated Financial Statements for additional information. Impairment of indefinite and long-lived assets.
Pension plan termination charges represent costs incurred during the year ended December 31, 2023 related to the termination of the Americold Retirement Income Plan. Refer to Note 1 - Description of the Business of the Consolidated Financial Statements for additional information. Impairment of indefinite and long-lived assets.
(Gain) loss on sale of real estate represents gains or losses recognized from the sale of Company owned real estate. Interest expense is associated with interest charged on unsecured revolving credit facilities, term loans, and notes.
Impairment of indefinite and long-lived assets represents the impairment of goodwill, customer relationship intangibles, and other long-lived assets whose values are considered unrecoverable. Net (gain) loss from sale of real estate represents gains or losses recognized from the sale of Company owned real estate. Interest expense is associated with interest charged on unsecured revolving credit facilities, term loans, and notes.
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. The following table sets forth our recurring maintenance capital expenditures for the years ended December 31, 2023 and 2022.
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.
GAAP. 75 Reconciliation of Net Income to NAREIT EBITDAre and Core EBITDA (In thousands) Year Ended December 31, 2023 2022 2021 Net loss $ (336,269) $ (19,474) $ (30,309) Adjustments: Depreciation and amortization 353,743 331,446 319,840 Interest expense 140,107 116,127 99,177 Income tax benefit (2,273) (18,836) (1,569) (Gain) loss on sale of real estate (2,254) 5,689 — Adjustment to reflect share of EBITDAre of partially owned entities 8,996 17,815 8,966 NAREIT EBITDAre (a) $ 162,050 $ 432,767 $ 396,105 Adjustments: Acquisition, cyber incident, and other, net 64,087 32,511 51,578 Loss from investments in partially owned entities 3,823 9,300 2,004 Impairment of indefinite and long-lived assets 236,515 7,380 3,312 Foreign currency exchange loss 431 975 610 Stock-based compensation expense 23,592 27,137 23,900 Loss on debt extinguishment, modifications and terminations of derivatives instruments 2,482 3,217 5,689 Loss on other asset disposals 3,960 3,556 279 Gain on extinguishment of New Market Tax Credit Structure — (3,410) — Loss on deconsolidation of Chile Joint Venture — 4,148 — Reduction in EBITDAre from partially owned entities (8,996) (17,815) (8,966) Earnings from discontinued operations, net of tax 8,072 — — Impairment of related party receivable 21,972 — — Loss on put option 56,576 — — Gain on sale of LATAM JV (304) — — Gain on legal settlement related to prior period operations (2,180) — — Core EBITDA $ 572,080 $ 499,766 $ 474,511 (a) During the year ended December 31, 2023, management included certain losses from discontinued operations in NAREIT EBITDAre.
GAAP. 73 Table of C ontents Reconciliation of Net Loss to NAREIT EBITDAre and Core EBITDA (In thousands) Years Ended December 31, 2024 2023 2022 Net loss $ (94,749) $ (336,269) $ (19,474) Adjustments: Depreciation and amortization 360,817 353,743 331,446 Interest expense 135,323 140,107 116,127 Income tax benefit (8,428) (2,273) (18,836) Net (gain) loss from sale of real estate (3,514) (2,254) 5,689 Adjustment to reflect share of EBITDAre of partially owned entities 5,909 8,996 17,815 NAREIT EBITDAre (2) $ 395,358 $ 162,050 $ 432,767 Adjustments: Acquisition, cyber incident, and other, net 77,169 64,087 32,511 Loss from investments in partially owned entities 3,702 3,823 9,300 Impairment of indefinite and long-lived assets 33,126 236,515 7,380 Foreign currency exchange (gain) loss (8,833) 431 975 Stock-based compensation expense (1) 25,274 23,592 27,137 Loss on debt extinguishment, modifications and termination of derivative instruments 116,082 2,482 3,217 Loss on other asset disposals 94 3,960 3,556 Gain on extinguishment of New Market Tax Credit Structure — — (3,410) Loss on deconsolidation of Chile Joint JV — — 4,148 Gain on legal settlement related to prior period operations (6,104) (2,180) — Project Orion deferred costs amortization 4,182 — — Reduction in EBITDAre from partially owned entities (5,909) (8,996) (17,815) Gain on sale of LATAM JV — (304) — Loss from discontinued operations, net of tax — 8,072 — Impairment of related party loan receivable — 21,972 — Loss on put option — 56,576 — Core EBITDA $ 634,141 $ 572,080 $ 499,766 (1) 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.
On March 17, 2023, we entered into an equity distribution agreement pursuant to which we may sell, from time to time, up to an aggregate sales price of $900.0 million of our common shares through an ATM Equity Program (the “2023 ATM Equity Program”).Sales of our common stock made pursuant to the 2023 ATM Equity Program may be made in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act, including sales made directly on the NYSE, or sales made to or through a market maker other than on an exchange, or as otherwise agreed between the applicable Agent and us.
Sales of our common stock made pursuant to the Prior ATM Equity Program could be made in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act, including sales made directly on the NYSE, or sales made to or through a market maker other than on an exchange, or as otherwise agreed between the applicable Agent and the Company.
For further information regarding Project Orion, refer to Item 1 - Business included herein on Form 10-K. Other cost reduction initiatives To reduce facility costs we have invested in energy efficiency projects, including LED lighting, thermal energy storage, motion-sensor technology, variable frequency drives, third party efficiency reviews, real-time energy consumption monitoring, rapid open and close doors, and alternative-power generation technologies.
Other costs reduction initiatives To reduce facility costs, we continue to invest in energy efficiency projects, including LED lighting, thermal and solar energy storage, motion-sensor technology, variable frequency drives, third party efficiency reviews, real-time energy consumption monitoring, rapid open and close doors, and alternative-power generation technologies.
Examples of repair and maintenance expenses related to personal property include ordinary repair and maintenance expenses on material handling equipment ( e.g. , fork lifts and pallet jacks) and related batteries. The following table sets forth our repair and maintenance expenses for the years ended December 31, 2023 and 2022.
Examples of repair and maintenance expenses related to personal property include ordinary repair and maintenance expenses on material handling equipment (e.g., fork lifts and pallet jacks) and related batteries.
Same store financial metrics are 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 financial metrics in a manner consistent with our definitions and calculations.
In addition, other companies providing temperature-controlled warehouse storage and handling and other warehouse services may not define same store or calculate same store financial metrics in a manner consistent with our definitions and calculations. Same store financial measures should be considered as a supplement, but not as an alternative, to our results calculated in accordance with U.S. GAAP.
We calculate core funds from operations, or Core FFO, as NAREIT FFO adjusted for the effects of gain or loss on the sale of non-real estate assets; Acquisition, cyber incident and other, net; goodwill impairment (when applicable); stock-based compensation expense for the IPO grants; loss on debt extinguishment; modifications and termination of derivative instruments; foreign currency exchange losses; gain or loss from discontinued operations; impairment of related party loan receivable; loss on put option; gain on extinguishment of New Market Tax Credit structure; loss on deconsolidation of subsidiary contributed to LATAM joint venture; gain on legal settlements related to prior period operations; and gain from sale of LATAM joint venture.
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 estate assets, Acquisition, cyber incident, and other, net, Impairment of indefinite and long-lived assets (excluding certain real estate assets), Loss on debt extinguishment, modifications and termination of derivative instruments, Foreign currency exchange (gain) loss, Gain on legal settlement related to prior period operations, Gain on extinguishment of New Market Tax Credit Structure, Loss on deconsolidation of Chile Joint JV, Project Orion deferred costs amortization, Our share of reconciling items related to partially owned entities, Loss from discontinued operations, net of tax, Impairment of related party loan receivable, Loss on put option, and Gain on sale of LATAM JV.
Other Expense and Income The following table presents other items of income and expense for the years ended December 31, 2023 and 2022 .
The following table presents items included in other, net for the years ended December 31, 2024 and 2023.
Additionally, our southern hemisphere operations in Australia, New Zealand and South America complement the growing and harvesting cycles in North America and Europe, further balancing seasonality’s impact on our operations.
Additionally, our southern hemisphere operations in Australia, New Zealand and South America complement the growing and harvesting cycles in North America and Europe, further balancing seasonality’s impact on our operations. Foreign Currency Translation Impact on Our Operations Our consolidated revenues and expenses are impacted by foreign currency fluctuations, which can significantly affect our results.
Our bad debt expense was $6.4 million, (of which $1.5 million was recorded within Acquisition, cyber incident, and other, net and the remainder within Rent, storage, and warehouse services cost of operations within the Consolidated Statements of Operations) and $5.9 million for the years ended December 31, 2023 and 2022, respectively.
Our bad debt expense was $7.6 million and $6.4 million primarily recognized within Rent, storage, and warehouse services cost of operations in the Consolidated Statements of Operations for the years ended December 31, 2024 and 2023, respectively.
Loss on debt extinguishment, modifications and termination of derivative instruments is representative of charges associated with prior debt extinguishments and modifications as well as the termination of derivative instruments. Loss from investments in partially owned entities represents the Company’s share of earnings and/or losses related to its equity method investments in various joint ventures.
Loss on debt extinguishment, modifications and termination of derivative instruments is representative of charges associated with prior debt extinguishments and modifications as well as the termination of derivative instruments. 59 Table of C ontents Loss from investments in partially owned entities is representative of our share of gains and losses associated with our minority ownership interests in joint ventures.
This growth was driven by $94.2 million of growth in our same store pool on a constant currency basis, and $15.2 million of growth in our non- same store pool, further discussed below.
This growth was driven by an increase 61 Table of C ontents of $55.8 million in our same store pool, and an increase of $2.9 million in our non-same store pool, both on a constant currency basis, due to factors further discussed below.
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.
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.
GAAP. 73 Reconciliation of Net Income to NAREIT FFO, Core FFO, and Adjusted FFO (in thousands) Year Ended December 31, 2023 2022 2021 Net loss $ (336,269) $ (19,474) $ (30,309) Adjustments: Real estate related depreciation 222,837 210,171 200,184 Net (gain) loss on sale of real estate (2,254) 5,689 — Net loss on asset disposals 235 1,135 12 Impairment charges on certain real estate assets — 3,407 1,752 Our share of reconciling items related to partially owned entities 1,705 4,410 2,412 NAREIT FFO (b) $ (113,746) $ 205,338 $ 174,051 Adjustments: Net loss on sale of non-real estate assets 3,725 2,421 267 Acquisition, cyber incident, and other, net 64,087 32,511 51,578 Goodwill impairment 236,515 3,209 — Stock-based compensation expense, IPO grants — — 163 Loss on debt extinguishment, modifications, and termination of derivative instruments 2,482 3,217 5,689 Foreign currency exchange loss 431 975 610 Gain on legal settlement related to prior period operations (2,180) — — Gain on extinguishment of New Market Tax Credit Structure — (3,410) — Loss on deconsolidation of Chile Joint Venture — 4,148 — Our share of reconciling items related to partially owned entities 64 574 439 Loss from discontinued operations, net of tax 8,072 — — Impairment of related party receivable 21,972 — — Loss on put option 56,576 — — Gain on sale of LATAM JV (304) — — Core FFO applicable to common stockholders (b) 277,694 248,983 232,797 Adjustments: Amortization of deferred financing costs and pension withdrawal liability 5,095 4,833 4,425 Amortization of below/above market leases 1,506 2,131 2,261 Non-real estate asset impairment — 764 1,560 Straight-line rental revenue adjustment 1,011 747 (216) Deferred income taxes benefit (10,781) (22,561) (9,147) Stock-based compensation 23,592 27,137 23,737 Non-real estate depreciation and amortization 130,906 121,275 119,656 Maintenance capital expenditures (a) (78,411) (85,511) (75,965) Our share of reconciling items related to partially owned entities 1,013 2,482 387 Adjusted FFO applicable to common stockholders (b) $ 351,625 $ 300,280 $ 299,495 (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.
GAAP. 71 Table of C ontents Reconciliation of Net Loss to NAREIT FFO, Core FFO, and Adjusted FFO (In thousands) Years Ended December 31, 2024 2023 2022 Net loss $ (94,749) $ (336,269) $ (19,474) Adjustments: Real estate related depreciation 225,388 222,837 210,171 Net (gain) loss from sale of real estate (3,514) (2,254) 5,689 Net loss on real estate related asset disposals 330 235 1,135 Impairment charges on certain real estate assets 20,985 — 3,407 Our share of reconciling items related to partially owned entities 1,144 1,705 4,410 NAREIT FFO (3) $ 149,584 $ (113,746) $ 205,338 Adjustments: Net (gain) loss on sale of non-real estate assets (236) 3,725 2,421 Acquisition, cyber incident, and other, net 77,169 64,087 32,511 Impairment of indefinite and long-lived assets (excluding certain real estate assets) 12,141 236,515 3,209 Loss on debt extinguishment, modifications and termination of derivative instruments 116,082 2,482 3,217 Foreign currency exchange (gain) loss (8,833) 431 975 Gain on legal settlement related to prior period operations (6,104) (2,180) — Gain on extinguishment of New Market Tax Credit Structure — — (3,410) Loss on deconsolidation of Chile Joint JV — — 4,148 Project Orion deferred costs amortization 4,182 — — Our share of reconciling items related to partially owned entities 805 64 574 Loss from discontinued operations, net of tax — 8,072 — Impairment of related party loan receivable — 21,972 — Loss on put option — 56,576 — Gain on sale of LATAM JV — (304) — Core FFO applicable to common stockholders (3) 344,790 277,694 248,983 Adjustments: Amortization of deferred financing costs and pension withdrawal liability 5,329 5,095 4,833 Amortization of below/above market leases 1,445 1,506 2,131 Non-real estate asset impairment — — 764 Straight-line rent adjustment 1,612 1,011 747 Deferred income tax benefit (13,210) (10,781) (22,561) Stock-based compensation expense (1) 25,274 23,592 27,137 Non-real estate depreciation and amortization 135,429 130,906 121,275 Maintenance capital expenditures (2) (80,951) (78,411) (85,511) Our share of reconciling items related to partially owned entities 671 1,013 2,482 Adjusted FFO applicable to common stockholders (3) $ 420,389 $ 351,625 $ 300,280 (1) 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.