Loading COLD…
Loading financial statements…
Import this data to Google Sheets with:
=jivedata("COLD","financials")Full statements spill as a table. For one cell: =jivedata("COLD","Revenue") or =jivedata("COLD","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
COLD • CIK 0001455863
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Operating Income (Loss) | $-108,305 | $124,011 | $7,234 | $-326,122 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-328,089 | $-103,177 | $-135,733 | $-470,540 |
| Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent | $-325,816 | $-94,749 | $-115,282 | $-115,282 |
| Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | $-10,453 | $0 | $0 | $0 |
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $-336,269 | $-94,749 | $-115,282 | $-460,511 |
| Net Income (Loss) Attributable to Noncontrolling Interest | $-54 | $-436 | $-734 | $-4,437 |
| Net Income (Loss) Attributable to Parent | $-336,215 | $-94,313 | $-114,548 | $-456,074 |
| Weighted Average Number of Shares Outstanding, Basic | 275,773,000 | 284,782,000 | 285,742,000 | 286,830,000 |
| Revenues | $2,673,329 | $2,666,541 | $2,601,846 | $2,614,878 |
| Cost of Revenue | — | $1,819,814 | $1,762,460 | $1,784,800 |
| Selling, General and Administrative Expense | $226,786 | $255,118 | $269,474 | $267,515 |
| Impairment of Long-Lived Assets to be Disposed of | $236,515 | $33,126 | $47,099 | $47,099 |
| Gain (Loss) on Disposition of Property Plant Equipment | $2,254 | $3,514 | $-44,324 | $-50,563 |
| Costs and Expenses | $2,781,634 | $2,542,530 | $2,594,612 | $2,941,000 |
| InterestExpenseNonoperating | — | $135,323 | $147,776 | $157,233 |
| Income (Loss) from Equity Method Investments | $-1,442 | $-3,702 | $-2,112 | $-1,346 |
| Other Nonoperating Income (Expense) | $2,795 | $27,919 | $6,921 | $14,161 |
| Other Asset Impairment Charges | $21,972 | — | — | $21,972 |
| Fair Value, Option, Changes in Fair Value, Gain (Loss) | $-56,576 | $0 | $0 | $0 |
| Current Income Tax Expense (Benefit) | $8,508 | $4,782 | $6,133 | $6,661 |
| Deferred Income Tax Expense (Benefit) | $-10,781 | $-13,210 | $-26,584 | $-16,690 |
| Income Tax Expense (Benefit) | $-2,273 | $-8,428 | $-20,451 | $-10,029 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Operating Lease, Right-of-Use Asset | $247,302 | $222,294 | $179,935 | $162,186 |
| Finance Lease, Right-of-Use Asset, after Accumulated Amortization | $105,164 | $104,216 | $157,936 | $177,341 |
| Cash and Cash Equivalents, at Carrying Value | $60,392 | $47,652 | $136,863 | $40,470 |
| Accounts Receivable, after Allowance for Credit Loss | $426,048 | $386,924 | $368,521 | $397,253 |
| Intangible Assets, Net (Excluding Goodwill) | $897,414 | $838,660 | $819,494 | $796,956 |
| Goodwill | $794,004 | $784,042 | $828,335 | $826,695 |
| Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures | $38,113 | $40,252 | $39,231 | $15,963 |
| Other Assets | $194,078 | $291,230 | $246,090 | $274,186 |
| Assets | $7,869,252 | $7,735,954 | $8,121,598 | $7,811,137 |
| Property, Plant and Equipment, Gross | $7,302,933 | $7,474,281 | $7,986,434 | $7,910,648 |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $2,196,196 | $2,453,597 | $2,641,241 | $2,790,561 |
| Property, Plant and Equipment, Net | $5,106,737 | $5,020,684 | $5,345,193 | $5,120,087 |
| Long-term Line of Credit | $392,156 | $255,052 | $332,111 | $451,285 |
| Accounts Payable and Accrued Liabilities | $568,764 | $603,411 | $574,059 | $599,607 |
| Secured Debt | $2,601,122 | $3,031,462 | $3,792,123 | $3,790,436 |
| Finance Lease, Liability | $97,177 | $95,784 | $152,262 | $172,085 |
| Operating Lease, Liability | $240,251 | $219,099 | $179,965 | $165,195 |
| Contract with Customer, Liability | $28,379 | $21,979 | $20,169 | $22,651 |
| Deferred Income Tax Liabilities, Net | $135,797 | $115,772 | $98,591 | $110,108 |
| Other Liabilities | — | $7,389 | $7,953 | $7,809 |
| Liabilities | $4,234,665 | $4,428,949 | $5,199,585 | $5,360,085 |
| Common Stock, Value, Issued | $2,837 | $2,842 | $2,848 | $2,853 |
| Additional Paid in Capital | $5,625,907 | $5,646,879 | $5,664,195 | $5,673,791 |
| Retained Earnings (Accumulated Deficit) | $-1,995,975 | $-2,341,654 | $-2,719,408 | $-3,208,249 |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | $-16,640 | $-27,279 | $-63,190 | $-53,889 |
| Stockholders' Equity Attributable to Parent | $3,616,129 | $3,280,788 | $2,884,445 | $2,414,506 |
| Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | $3,634,587 | $3,307,005 | $2,922,013 | $2,451,052 |
| Stockholders' Equity Attributable to Noncontrolling Interest | $18,458 | $26,217 | $37,568 | $36,546 |
| Accounts Receivable, Allowance for Credit Loss | $21,647 | $24,426 | $16,396 | $16,260 |
| Debt Issuance Costs, Gross | $10,578 | $13,882 | $16,001 | $16,939 |
| Common Stock, Shares Authorized | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 |
| Common Stock, Shares, Issued | 283,699,120 | 284,265,041 | 284,871,943 | 285,432,128 |
| Common Stock, Shares, Outstanding | — | 284,265,041 | 284,871,943 | 285,432,128 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect | $8,797 | $-8,091 | $84,896 | $-60,718 |
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $-1,468 | $-4,649 | $4,315 | $-188 |
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $-336,269 | $-94,749 | $-115,282 | $-460,511 |
| Net Cash Provided by (Used in) Operating Activities | $366,155 | $411,877 | $359,641 | $349,122 |
| Payments to Acquire Property, Plant, and Equipment | $264,467 | $309,458 | $576,845 | $537,049 |
| Payments to Acquire Businesses, Net of Cash Acquired | $46,653 | $0 | $108,448 | $0 |
| Payments to Acquire Business Two, Net of Cash Acquired | $65,771 | $0 | $0 | $18,707 |
| Payments to Acquire Equity Method Investments | $20,533 | $13,049 | $24,553 | $5,337 |
| Proceeds from Sale of Property, Plant, and Equipment | $8,071 | $9,324 | $25,867 | $34,294 |
| Payments for Derivative Instrument, Investing Activities | — | — | $1,493 | $1,493 |
| Net Cash Provided by (Used in) Investing Activities | $-357,073 | $-313,183 | $-658,001 | $-504,904 |
| Payments of Ordinary Dividends, Common Stock | $242,221 | $252,119 | $261,375 | $264,338 |
| Proceeds from Stock Options Exercised | $2,952 | $2,828 | $2,864 | $2,618 |
| Proceeds from Stock Plans | $3,047 | $3,069 | $1,577 | $0 |
| Payment, Tax Withholding, Share-based Payment Arrangement | $3,375 | $3,646 | $3,178 | $2,988 |
| Proceeds from Long-term Lines of Credit | $716,326 | $827,224 | $627,477 | $931,460 |
| Repayments of Long-term Lines of Credit | $832,519 | $942,183 | $572,000 | $779,448 |
| Finance Lease, Principal Payments | $39,214 | $37,921 | $37,689 | $44,610 |
| Payments of Debt Issuance Costs | $0 | $5,992 | $4,881 | $11,131 |
| Proceeds from Unsecured Notes Payable | — | $500,000 | $400,000 | $0 |
| Proceeds from Issuance of Medium-term Notes | $0 | $0 | $250,000 | $250,000 |
| Proceeds from Issuance of Common Stock | $412,610 | $0 | $0 | $0 |
| Net Cash Provided by (Used in) Financing Activities | $-285 | $-106,785 | $383,256 | $95,064 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $60,392 | $47,652 | $136,863 | $137,745 |
| Capital Expenditures Incurred but Not yet Paid | $34,034 | $32,538 | $40,753 | $50,328 |
| Right-of-Use Asset Obtained in Exchange for Operating Lease Liability | $6,244 | $11,186 | $24,614 | $18,414 |
| Right-of-Use Asset Obtained in Exchange for Finance Lease Liability | $59,276 | $38,989 | $94,699 | $100,396 |
| Interest Paid, Excluding Capitalized Interest, Operating Activities | $134,513 | $122,023 | $138,449 | $158,630 |
| Income Taxes Paid, Net | $5,828 | $6,718 | $5,851 | $4,817 |
| Goodwill | $794,004 | $784,042 | $828,335 | $824,658 |
| Amortization of Debt Issuance Costs and Discounts | $5,095 | $5,329 | $5,869 | $6,084 |
| Gain (Loss) on Sale of Other Investments | — | $-3,702 | $-2,112 | $-1,346 |
| Share-based Payment Arrangement, Expense | $23,592 | $28,233 | $30,190 | $28,428 |
| Deferred Income Tax Expense (Benefit) | $-10,781 | $-13,210 | $-26,584 | $-16,690 |
| Impairment of Long-Lived Assets Held-for-use | — | — | $47,099 | $351,445 |
| Provision for Loan, Lease, and Other Losses | — | $0 | $0 | $0 |
| Fair Value, Option, Changes in Fair Value, Gain (Loss) | $-56,576 | $0 | $0 | $0 |
| Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal | $-4,616 | $0 | $0 | $0 |
| Gains (Losses) on Sales of Other Real Estate | — | — | $-44,324 | $-50,563 |
| Increase (Decrease) in Accounts Receivable | $2,748 | $-22,748 | $-20,929 | $36,532 |
| Increase (Decrease) in Accounts Payable and Accrued Liabilities | $23,545 | $17,349 | $-17,044 | $38,636 |
| Increase (Decrease) in Other Operating Assets | $49,635 | $62,710 | $22,230 | $18,148 |
| IncreaseDecreaseInOperatingLeaseLiability | $-37,605 | $-40,345 | $-36,835 | $-34,003 |
| Increase (Decrease) in Other Operating Assets and Liabilities, Net | $-19,626 | $14,879 | $-1,226 | $622 |