Lineage, Inc. LINE
We are the world's largest global temperature-controlled warehouse REIT, with a modern and strategically located network of properties. Our business is competitively positioned to deliver a seamless end-to-end, technology-enabled, customer experience for thousands of customers, each with their own unique requirements in the temperature-controlled supply chain. As of December 31, 2025, we operated an interconnected global temperature-controlled warehouse network, comprising approximately 88 million square feet and 3.1 billion cubic feet of capacity across 501 warehouses predominantly located in densely populated critical-distribution markets, with 326 in North America, 89 in Asia-Pacific, and 86 in Europe. We have a well-diversified and stable customer base and currently serve more than 11,000 customers that include household names of the largest food retailers, manufacturers, processors, and food service distributors in the industry. For the year ended December 31, 2025, we generated $5.4 billion of revenue, $0.1 billion of net loss, $1.7 billion of net operating income ("NOI") and $1.3 billion of Adjusted EBITDA. For definitions of NOI and Adjusted earnings before interest, taxes, depreciation, and amortization ("EBITDA") and reconciliations of each of these non-GAAP measures to the most directly comparable GAAP financial measure, refer to the section titled "Non-GAAP Financial Measures" in Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations of this Annual Report.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $5.36B | $5.34B | $5.34B | $4.93B | — |
| Cost of revenue | $3.63B | $3.58B | $3.59B | $3.47B | — |
| Gross profit | $1.72B | $1.76B | $1.75B | $1.46B | — |
| SG&A | $574.0M | $539.0M | $502.0M | $399.0M | — |
| Total operating expenses | $5.17B | $5.70B | $4.94B | $4.63B | — |
| Operating income | $181.0M | -$361.0M | $398.0M | $297.0M | — |
| Interest expense | $256.0M | $426.0M | $509.0M | $281.0M | — |
| Pre-tax income | -$115.0M | -$840.0M | -$110.0M | -$70.0M | — |
| Income tax | $2.0M | $89.0M | $14.0M | $6.0M | — |
| Net income | -$113.0M | -$751.0M | -$77.0M | -$63.0M | — |
| EPS, basic | -0.43 | -3.70 | -0.73 | -0.51 | — |
| EPS, diluted | -0.43 | -3.70 | -0.73 | -0.51 | — |
| Shares, diluted (wtd. avg.) | $228.0M | $191.0M | $162.0M | $152.0M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $66.0M | $175.0M | $71.0M | $202.0M | $240.0M |
| Receivables | $896.0M | $826.0M | $913.0M | — | — |
| Inventory | $145.0M | $187.0M | $171.0M | — | — |
| Total current assets | $1.24B | $1.28B | $1.26B | — | — |
| Property, plant and equipment | $11.34B | $10.63B | $10.57B | — | — |
| Goodwill | $3.47B | $3.34B | $3.39B | $3.31B | — |
| Other intangibles | $1.09B | $1.13B | $1.28B | — | — |
| Total assets | $19.18B | $18.66B | $18.87B | — | — |
| Accounts payable | $1.33B | $1.22B | $1.14B | — | — |
| Short-term debt | $2.0M | $56.0M | $24.0M | — | — |
| Total current liabilities | $1.55B | $1.49B | $1.36B | — | — |
| Long-term debt | $6.11B | $4.91B | $8.96B | — | — |
| Total liabilities | $9.94B | $8.97B | $12.85B | — | — |
| Retained earnings | -$2.44B | -$1.85B | -$879.0M | — | — |
| Total equity | $8.25B | $8.64B | $5.67B | $5.81B | $4.93B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating cash flow | $943.0M | $703.0M | $796.0M | $501.0M | — |
| Depreciation and amortisation | $895.0M | $876.0M | $760.0M | $678.0M | — |
| Stock-based compensation | $126.0M | $215.0M | $26.0M | $17.0M | — |
| Capital expenditure | $747.0M | $691.0M | $766.0M | $813.0M | — |
| Investing cash flow | -$1.07B | -$919.0M | -$1.07B | -$2.37B | — |
| Financing cash flow | $14.0M | $320.0M | $136.0M | $1.84B | — |
| Dividends paid | $537.0M | $234.0M | $46.0M | $180.0M | — |
| Buybacks | $82.0M | $42.0M | $12.0M | $0 | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001868159-26-000021.
Others in SIC 6798
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WELL | WELLTOWER INC. | $166.72B | 169.9x | 40.2% |
| PLD | Prologis, Inc. | $128.05B | 38.6x | 7.2% |
| EQIX | EQUINIX INC | $102.22B | 75.3x | 5.4% |
| AMT | AMERICAN TOWER CORP /MA/ | $81.93B | 32.6x | 20.8% |
| SPG | SIMON PROPERTY GROUP INC. | $67.86B | 14.8x | 6.7% |
| DLR | DIGITAL REALTY TRUST, INC. | $66.20B | 52.6x | 10.0% |
| O | REALTY INCOME CORP | $57.96B | 52.4x | 9.1% |
| PSA | Public Storage | $53.04B | 33.5x | 2.7% |