American Tower Corporation

NYSE:AMT

Verenigde Staten / Vastgoed / Gespecialiseerde REIT's

Overzicht

Dividenden

Historisch financiële data bank 10 J

Aandelenkoers

215,56 USD

Model Summary
-	-
Key Metrics	Latest
Total Revenue	10,127 B
Net Profit Margin	22,7%
Total Assets	61,077 B
Total Equity	9,649 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	4,772	5,786	6,664	7,440	7,580	8,042	9,357	9,645	10,012	10,127	10,127
% Growth		21.3%	15.2%	11.6%	1.9%	6.1%	16.4%	3.1%	3.8%	1.1%

Adjusted Net Income	780	1,028	1,462	1,887	2,063	1,951	2,909	1,824	1,684	2,296	2,296
% Margin	16.4%	17.8%	21.9%	25.4%	27.2%	24.3%	31.1%	18.9%	16.8%	22.7%	22.7%

Adjusted Basic EPS	1.86	2.42	3.41	4.29	4.66	4.40	6.44	3.95	3.61	4.92	4.92

Ondersteunende berekeningen

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
USD	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	4,772	5,786	6,664	7,440	7,580	8,042	9,357	9,645	10,012	10,127	10,127
% Growth	NA	21.3%	15.2%	11.6%	1.9%	6.1%	16.4%	3.1%	3.8%	1.1%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	(498)	(543)	(637)	(733)	(730)	(779)	(812)	(902)	(946)	(933)	(933)
Other Exp / (Inc)	(2,876)	(3,436)	(4,067)	(4,781)	(4,166)	(4,688)	(4,885)	(5,570)	(6,267)	(4,300)	(4,300)
Total Operating Exp	(3,373)	(3,979)	(4,704)	(5,515)	(4,897)	(5,467)	(5,697)	(6,473)	(7,213)	(5,233)	(5,233)

Operating Income	1,398	1,807	1,960	1,926	2,684	2,575	3,660	3,173	2,799	4,894	4,894
% Revenue	29.3%	31.2%	29.4%	25.9%	35.4%	32.0%	39.1%	32.9%	28.0%	48.3%	48.3%

Interest Expense	(568)	(681)	(703)	(771)	(767)	(754)	(831)	(1,087)	(1,270)	(1,269)	(1,269)
Pre-tax Income	830	1,126	1,256	1,155	1,916	1,821	2,829	2,086	1,529	3,625	3,625
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	(277)	(71)	(978)	(978)
Provision for Taxes	(158)	(156)	(31)	110	0	(130)	(262)	(113)	(91)	(366)	(366)
Net Income to Company	672	970	1,225	1,265	1,917	1,692	2,568	1,697	1,367	2,280	2,280
% Margin	14.1%	16.8%	18.4%	17.0%	25.3%	21.0%	27.4%	17.6%	13.7%	22.5%	22.5%

Minority Interest in Earnings	13	(14)	14	(28)	(29)	(1)	0	69	116	(25)	(25)
Net Income to Stockholders	685	956	1,239	1,236	1,888	1,691	2,568	1,766	1,483	2,255	2,255

Preferred Dividends	(90)	(107)	(87)	(9)	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	277	71	978	978

Net Income to Common	595	849	1,152	1,227	1,888	1,691	2,568	2,042	1,555	3,233	3,233
% Margin	12.5%	14.7%	17.3%	16.5%	24.9%	21.0%	27.4%	21.2%	15.5%	31.9%	31.9%

As Reported
Basic EPS (Continuing Ops)	1.42	2.00	2.69	2.79	4.27	3.81	5.69	4.43	3.34	6.92	6.92
Diluted EPS (Continuing Ops)	1.41	1.98	2.67	2.77	4.24	3.79	5.66	4.41	3.33	6.91	6.91

WA Basic Shares Out.	419	425	428	440	442	444	451	462	466	467	467
WA Diluted Shares Out.	423	429	432	443	446	446	453	463	467	468	468

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	135	48	(31)	(24)	(18)	241	(566)	(435)	331	(307)	(307)
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	22	0	0
Addback: Merger / Acquisition Expenses	37	26	6	30	50	43	245	(0)	10	29	29
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	80	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	(4)	(70)	(70)
Addback: Gain (Loss) On Sale Of Assets	15	25	33	86	45	17	23	37	131	18	18
Addback: Asset Writedown	15	29	211	722	94	223	174	147	200	69	69
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	80	(1)	70	3	9	67	21	(12)	(10)	(23)	(23)
Total Unusual Items	281	126	289	817	181	591	(104)	(262)	759	(286)	(286)
% Margin	5.9%	2.2%	4.3%	11.0%	2.4%	7.4%	-1.1%	-2.7%	7.6%	-2.8%	-2.8%

Adjusted Net Income Reconciliation
Net Income to Company	672	970	1,225	1,265	1,917	1,692	2,568	1,697	1,367	2,280	2,280
Addback: Unusual Items	146	78	320	841	198	351	462	173	429	22	22
Less: Tax Benefit of Unusual Items (26%)	(38)	(20)	(83)	(219)	(52)	(91)	(120)	(45)	(111)	(6)	(6)
Adjusted Net Income	780	1,028	1,462	1,887	2,063	1,951	2,909	1,824	1,684	2,296	2,296
% Margin	16.4%	17.8%	21.9%	25.4%	27.2%	24.3%	31.1%	18.9%	16.8%	22.7%	22.7%

Laadfout

American Tower Corporation

NYSE:AMT

Verenigde Staten / Vastgoed / Gespecialiseerde REIT's

Historisch financiële data bank 10 J