OUTFRONT Media Inc. OUT
OUTFRONT Media is a real estate investment trust ("REIT") that provides advertising space ("displays") on out-of-home advertising structures and sites in the United States (the "U.S."), enabling advertisers to engage with audiences in high-impact in-real-life ("IRL") moments and environments. We are one of the largest providers of advertising space on out-of-home advertising structures and sites across the U.S. Our inventory consists of billboard displays primarily located on the most heavily traveled highways and roadways in top Nielsen Designated Market Areas ("DMAs"), and transit advertising displays operated under exclusive multi-year contracts with municipalities in large cities across the U.S. In total, we have displays in approximately 120 markets across the U.S., including the 25 largest markets in the U.S. Our top market, location-focused portfolio includes sites in and around New York City, Los Angeles and San Francisco, where public spaces can turn into platforms for creativity, connection and cultural relevance. The breadth and depth of our portfolio provides our customers with a range of options to address their marketing objectives by elevating brand influence and credibility through enterprise or commercial brand-building campaigns.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.83B | $1.83B | $1.82B | $1.77B | $1.46B | $1.24B | $1.78B | $1.61B | $1.52B | $1.51B |
| SG&A | $441.7M | $447.9M | $429.7M | $422.1M | $368.2M | $315.1M | $371.7M | $330.2M | $261.7M | $264.8M |
| Total operating expenses | $1.54B | $1.41B | $2.07B | $1.49B | $1.30B | $1.16B | $1.47B | $1.37B | $1.28B | $1.31B |
| Operating income | $293.5M | $425.5M | -$253.2M | $282.5M | $168.3M | $72.5M | $309.1M | $234.8M | $241.7M | $204.9M |
| Interest expense | — | — | $158.4M | $131.8M | $130.4M | $131.1M | $134.9M | $125.7M | $116.9M | $113.8M |
| Pre-tax income | $146.5M | $269.1M | -$419.4M | $150.5M | $31.6M | -$58.5M | $145.8M | $108.7M | $125.1M | $91.0M |
| Income tax | $2.0M | $11.0M | $4.0M | $9.4M | $3.4M | $1.1M | $10.9M | $4.9M | $4.1M | $5.4M |
| Net income | $147.0M | $258.2M | -$425.2M | $147.9M | $35.6M | -$61.0M | $140.1M | $107.9M | $125.8M | $90.9M |
| EPS, basic | 0.83 | 1.54 | -2.70 | 0.83 | 0.05 | -0.56 | 0.97 | 0.76 | 0.90 | 0.66 |
| EPS, diluted | 0.82 | 1.51 | -2.70 | 0.83 | 0.05 | -0.56 | 0.97 | 0.75 | 0.90 | 0.66 |
| Shares, diluted (wtd. avg.) | 169.2M | 170.8M | 161.0M | 157.9M | 146.1M | 144.3M | 143.2M | 139.6M | 138.9M | 138.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $99.9M | $46.9M | $36.0M | $40.4M | $424.8M | $712.0M | $60.9M | $54.1M | $48.3M | $65.2M |
| Receivables | $365.7M | $305.3M | $287.6M | $315.5M | $310.5M | $209.2M | $290.0M | $264.9M | $231.1M | $222.0M |
| Total current assets | $503.7M | $385.8M | $397.6M | $390.4M | $777.3M | $974.7M | $435.8M | $429.5M | $376.0M | $378.2M |
| Property, plant and equipment | $643.8M | $648.9M | $657.8M | $699.8M | $647.9M | $634.2M | $666.2M | $652.9M | $662.1M | $665.0M |
| Goodwill | $2.01B | $2.01B | $2.01B | $2.08B | $2.08B | $2.08B | $2.08B | $2.08B | $2.13B | $2.09B |
| Other intangibles | $612.0M | $652.0M | $695.4M | $858.5M | $614.9M | $547.5M | $550.9M | $537.2M | $580.9M | $545.3M |
| Total assets | $5.31B | $5.22B | $5.58B | $5.99B | $5.92B | $5.90B | $5.38B | $3.83B | $3.81B | $3.74B |
| Accounts payable | $50.2M | $51.4M | $55.5M | $65.4M | $64.9M | $64.9M | $67.9M | $56.5M | $56.1M | $85.6M |
| Short-term debt | $0 | $10.0M | $65.0M | $30.0M | $0 | $80.0M | $195.0M | $160.0M | $80.0M | $0 |
| Total current liabilities | $545.3M | $520.8M | $593.0M | $551.6M | $507.7M | $534.9M | $650.0M | $402.6M | $299.6M | $251.5M |
| Long-term debt | $2.58B | $2.48B | $2.68B | $2.63B | $2.62B | $2.62B | $2.22B | $2.15B | $2.15B | $2.14B |
| Total liabilities | $4.58B | $4.43B | $4.85B | $4.64B | $4.53B | $4.51B | $4.26B | $2.68B | $2.58B | $2.51B |
| Retained earnings | -$1.91B | -$1.85B | -$1.82B | -$1.18B | -$1.12B | -$1.10B | -$964.6M | -$871.6M | -$775.6M | -$699.5M |
| Total equity | $710.4M | $649.0M | $577.3M | $1.20B | $972.3M | $973.8M | $1.09B | $1.10B | $1.18B | $1.23B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $307.6M | $299.2M | $254.2M | $254.1M | $98.8M | $130.6M | $276.9M | $214.3M | $249.3M | $287.1M |
| Depreciation and amortisation | $90.6M | $79.5M | $79.3M | $77.4M | $79.4M | $84.5M | $87.3M | $85.9M | $89.7M | $108.9M |
| Stock-based compensation | $30.0M | $30.8M | $28.4M | $33.8M | $28.6M | $23.8M | $22.3M | $20.2M | $20.5M | $18.0M |
| Capital expenditure | $88.8M | $78.1M | $86.8M | $89.8M | $73.8M | $53.5M | $89.9M | $82.3M | $70.8M | $59.4M |
| Investing cash flow | -$113.7M | $207.5M | -$107.5M | -$449.5M | -$224.0M | -$53.2M | -$176.3M | -$90.4M | -$135.3M | -$36.7M |
| Financing cash flow | -$140.9M | -$495.4M | -$151.5M | -$188.0M | -$162.2M | $573.0M | -$94.3M | -$117.7M | -$131.5M | -$286.5M |
| Dividends paid | $210.3M | $208.4M | $207.0M | $205.8M | $57.5M | $75.1M | $208.1M | $203.9M | $201.8M | $188.6M |
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 0001579877-26-000012.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.51B | $1.52B | $1.61B | $1.78B | $1.24B | $1.46B | $1.77B | $1.82B | $1.83B | $1.83B |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Net income | $90.9M | $125.8M | $107.9M | $140.1M | -$61.0M | $35.6M | $147.9M | -$425.2M | $258.2M | $147.0M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Other event Item 8.01
- Results announced Item 2.02
- Other event Item 8.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Results announced Item 2.02
- Other event Item 8.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 6798
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WELL | WELLTOWER INC. | $167.53B | 170.7x | 40.2% |
| PLD | Prologis, Inc. | $117.89B | 35.5x | 7.2% |
| EQIX | EQUINIX INC | $94.23B | 69.4x | 5.4% |
| AMT | AMERICAN TOWER CORP /MA/ | $88.04B | 35.0x | 20.8% |
| SPG | SIMON PROPERTY GROUP INC. | $68.57B | 14.9x | 6.7% |
| DLR | DIGITAL REALTY TRUST, INC. | $60.57B | 48.1x | 10.0% |
| PSA | Public Storage | $54.42B | 34.4x | 2.7% |
| O | REALTY INCOME CORP | $53.83B | 48.6x | 9.1% |