Prologis, Inc. (PLD)

Basic

  • Market Cap

    $124.49B

  • EV

    $158.32B

  • Shares Out

    924.88M

  • Revenue

    $8,330.7M

  • Employees

    2,574

Margins

  • Gross

    75.87%

  • EBITDA

    70.54%

  • Operating

    40.71%

  • Pre-Tax

    41.58%

  • Net

    36.72%

  • FCF

    64.5%

Returns (5Yr Avg)

  • ROA

    2.17%

  • ROTA

    6.42%

  • ROE

    6.22%

  • ROCE

    3.56%

  • ROIC

    3.4%

Valuation (TTM)

  • P/E

  • P/B

  • P/FFO

  • P/Adjusted FFO

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $144.41

  • P/E

  • PEG

  • P/FFO

  • P/Adjusted FFO

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $530.51M

  • Net Debt

    $29.13B

  • Debt/Equity

    0.51

  • EBIT/Interest

    5.29

Growth (CAGR)

  • Rev 3Yr

    20.71%

  • Rev 5Yr

    21.84%

  • Rev 10Yr

    16.25%

  • Dil EPS 3Yr

    17.88%

  • Dil EPS 5Yr

    2.78%

  • Dil EPS 10Yr

    23.67%

  • Rev Fwd 2Yr

    10.89%

  • EBITDA Fwd 2Yr

    9.97%

  • EPS Fwd 2Yr

    -1.81%

  • EPS LT Growth Est

    9.9%

Dividends

  • Yield

  • Payout

    105.35%

  • DPS

    $3.48

  • DPS Growth 3Yr

    14.47%

  • DPS Growth 5Yr

    12.63%

  • DPS Growth 10Yr

    12%

  • DPS Growth Fwd 2Yr

    6.75%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Revenues

2,838.7

3,801.7

4,168.7

4,934.1

6,823.2

Other Revenues, Total

692.1

934.4

995

1,350.5

1,507.5

Total Revenues

3,530.8

4,736.1

5,163.7

6,284.6

8,330.7

Total Revenues % Chg.

13.8%

34.1%

9%

21.7%

32.6%

Cost of Goods Sold, Total

918.9

1,170.1

1,248.5

1,509.1

2,010.3

Gross Profit

2,611.9

3,566

3,915.2

4,775.5

6,320.4

Selling General & Admin Expenses, Total

266.7

274.8

293.2

331.1

390.4

Depreciation & Amortization

1,139.9

1,562

1,577.9

1,812.8

2,484.9

Other Operating Expenses

13.1

30

22.4

40.3

53.4

Other Operating Expenses, Total

1,419.7

1,866.8

1,893.5

2,184.2

2,928.7

Operating Income

1,192.1

1,699.2

2,021.7

2,591.3

3,391.7

Interest Expense, Total

-240

-314.5

-266.2

-309

-641.3

Interest And Investment Income

24.2

Net Interest Expenses

-215.7

-314.5

-266.2

-309

-641.3

Currency Exchange Gains (Loss)

-41.7

-166.4

165.3

241.6

87.2

EBT, Excl. Unusual Items

934.7

1,218.2

1,920.7

2,523.9

2,837.6

Merger & Related Restructuring Charges

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

857.8

717.1

1,589.6

1,187.1

623.3

Other Unusual Items

-16.1

-188.3

-187.5

-20.2

3.3

EBT, Incl. Unusual Items

1,776.4

1,747.1

3,322.8

3,690.8

3,464.2

Income Tax Expense

74.5

130.5

174.3

135.4

211

Earnings From Continuing Operations

1,701.8

1,616.6

3,148.6

3,555.4

3,253.1

Minority Interest

-128.9

-134.8

-208.9

-190.5

-193.9

Net Income

1,573

1,481.8

2,939.7

3,364.9

3,059.2

Preferred Dividend and Other Adjustments

6

8.7

6.2

6.1

5.8

Net Income to Common Incl Extra Items

1,567

1,473.1

2,933.6

3,358.8

3,053.4

Net Income to Common Excl. Extra Items

1,567

1,473.1

2,933.6

3,358.8

3,053.4

Total Shares Outstanding

631.8

739.4

739.8

923.1

924.4

Weighted Avg. Shares Outstanding

630.6

728.3

739.4

785.7

924.4

Weighted Avg. Shares Outstanding Dil

654.9

754.4

764.8

811.6

951.8

EPS

2.5

2

4

4.3

3.3

EPS Diluted

2.5

2

3.9

4.3

3.3

EBITDA

2,332

3,261.1

3,599.6

4,404.1

5,876.6