Prologis, Inc. (PLD)

Basic

  • Market Cap

    $104.45B

  • EV

    $136.56B

  • Shares Out

    923.97M

  • Revenue

    $8,172.99M

  • Employees

    2,466

Margins

  • Gross

    75.99%

  • EBITDA

    70.84%

  • Operating

    40.75%

  • Pre-Tax

    41.2%

  • Net

    36.9%

  • FCF

    —

Returns (5Yr Avg)

  • ROA

    2.13%

  • ROE

    6.64%

  • ROCE

    3.49%

  • ROIC

    3.35%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $133.36

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $8.85

  • Earnings (Dil)

    $3.24

  • FCF

    —

  • Book Value

    $57.98

Growth (CAGR)

  • Rev 3Yr

    22.75%

  • Rev 5Yr

    23.24%

  • Rev 10Yr

    15.88%

  • Dil EPS 3Yr

    13.26%

  • Dil EPS 5Yr

    5.81%

  • Dil EPS 10Yr

    32.31%

  • Rev Fwd 2Yr

    24.93%

  • EBITDA Fwd 2Yr

    18.23%

  • EPS Fwd 2Yr

    -18.06%

  • EPS LT Growth Est

    9.4%

Dividends

  • Yield

    —

  • Payout

    104.32%

  • DPS

    $3.4

  • DPS Growth 3Yr

    14.42%

  • DPS Growth 5Yr

    12.58%

  • DPS Growth 10Yr

    11.74%

  • DPS Growth Fwd 2Yr

    8.37%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

2,398.1

2,838.7

3,801.7

4,168.7

4,934.1

6,660.6

Other Revenues, Total

704.6

692.1

934.4

995.0

1,350.5

1,512.4

Total Revenues

3,102.7

3,530.8

4,736.1

5,163.7

6,284.6

8,173.0

Total Revenues % Chg.

8.2%

13.8%

34.1%

9.0%

21.7%

38.2%

Cost of Goods Sold, Total

757.7

918.9

1,170.1

1,248.5

1,509.1

1,962.1

Gross Profit

2,345.0

2,611.9

3,566.0

3,915.2

4,775.5

6,210.9

Selling General & Admin Expenses, Total

239.0

266.7

274.8

293.2

331.1

377.5

Depreciation & Amortization

947.2

1,139.9

1,562.0

1,577.9

1,812.8

2,458.9

Other Operating Expenses

13.6

13.1

30.0

22.4

40.3

43.8

Other Operating Expenses, Total

1,199.8

1,419.7

1,866.8

1,893.5

2,184.2

2,880.2

Operating Income

1,145.3

1,192.1

1,699.2

2,021.7

2,591.3

3,330.7

Interest Expense, Total

-229.1

-240.0

-314.5

-266.2

-309.0

-587.7

Interest And Investment Income

14.7

24.2

—

—

—

—

Net Interest Expenses

-214.5

-215.7

-314.5

-266.2

-309.0

-587.7

Currency Exchange Gains (Loss)

117.1

-41.7

-166.4

165.3

241.6

-60.4

Other Non Operating Income (Expenses)

—

—

—

—

—

40.1

EBT, Excl. Unusual Items

1,047.9

934.7

1,218.2

1,920.7

2,523.9

2,722.7

Merger & Related Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

841.0

857.8

717.1

1,589.6

1,187.1

642.9

Other Unusual Items

-2.6

-16.1

-188.3

-187.5

-20.2

2.0

EBT, Incl. Unusual Items

1,886.3

1,776.4

1,747.1

3,322.8

3,690.8

3,367.6

Income Tax Expense

63.3

74.5

130.5

174.3

135.4

170.2

Earnings From Continuing Operations

1,823.0

1,701.8

1,616.6

3,148.6

3,555.4

3,197.3

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-173.6

-128.9

-134.8

-208.9

-190.5

-181.8

Net Income

1,649.4

1,573.0

1,481.8

2,939.7

3,364.9

3,015.5

Preferred Dividend and Other Adjustments

5.9

6.0

8.7

6.2

6.1

5.8

Net Income to Common Incl Extra Items

1,643.4

1,567.0

1,473.1

2,933.6

3,358.8

3,009.7

Net Income to Common Excl. Extra Items

1,643.4

1,567.0

1,473.1

2,933.6

3,358.8

3,009.7

Total Shares Outstanding

629.6

631.8

739.4

739.8

923.1

924.0

Weighted Avg. Shares Outstanding

567.4

630.6

728.3

739.4

785.7

923.4

Weighted Avg. Shares Outstanding Dil

590.2

654.9

754.4

764.8

811.6

950.8

EPS

2.9

2.5

2.0

4.0

4.3

3.3

EPS Diluted

2.9

2.5

2.0

3.9

4.3

3.2

EBITDA

2,092.5

2,332.0

3,261.1

3,599.6

4,404.1

5,789.6