FIBRA Prologis (BMV: FIBRAPL14)
Mexico
· Delayed Price · Currency is MXN 59.29
+1.11 (1.91%)
Dec 27, 2024, 2:59 PM CST
FIBRA Prologis Income Statement
Financials in millions MXN. Fiscal year is January - December.
Millions MXN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Rental Revenue | 6,832 | 5,606 | 5,543 | 4,906 | 4,662 | 3,453 | Upgrade
|
| Tenant Reimbursements | - | - | - | - | - | 371.62 | Upgrade
|
| Total Revenue | 6,832 | 5,606 | 5,543 | 4,906 | 4,662 | 3,825 | Upgrade
|
| Revenue Growth (YoY | 23.05% | 1.14% | 12.97% | 5.25% | 21.89% | 4.12% | Upgrade
|
| Property Expenses | 1,443 | 1,355 | 1,281 | 1,096 | 1,026 | 862.1 | Upgrade
|
| Selling, General & Administrative | 1,119 | 1,131 | 743.08 | 386.03 | 67.9 | 217.52 | Upgrade
|
| Other Operating Expenses | 24.37 | - | - | - | -40.46 | 77.78 | Upgrade
|
| Total Operating Expenses | 2,586 | 2,486 | 2,024 | 1,483 | 1,054 | 1,157 | Upgrade
|
| Operating Income | 4,246 | 3,121 | 3,519 | 3,424 | 3,608 | 2,667 | Upgrade
|
| Interest Expense | -906.26 | -695.98 | -899.39 | -725.56 | -869.69 | -730.58 | Upgrade
|
| Interest & Investment Income | 286.29 | 286.29 | 14.19 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -464.31 | -3.79 | -23.04 | -17.81 | 149.64 | 0.7 | Upgrade
|
| Other Non-Operating Income | 127.37 | -10.23 | -5.35 | -38.44 | -39.75 | -35.49 | Upgrade
|
| EBT Excluding Unusual Items | 3,851 | 2,697 | 2,605 | 2,642 | 2,848 | 1,902 | Upgrade
|
| Asset Writedown | 17,622 | 12,354 | 4,943 | 7,341 | 717 | 275.84 | Upgrade
|
| Other Unusual Items | -19.07 | -19.07 | - | -3.94 | -2.43 | -18.64 | Upgrade
|
| Pretax Income | 21,454 | 15,032 | 7,548 | 9,979 | 3,563 | 2,159 | Upgrade
|
| Net Income | 21,385 | 15,032 | 7,548 | 9,979 | 3,563 | 2,159 | Upgrade
|
| Net Income to Common | 21,385 | 15,032 | 7,548 | 9,979 | 3,563 | 2,159 | Upgrade
|
| Net Income Growth | 74.52% | 99.16% | -24.37% | 180.11% | 65.00% | -27.35% | Upgrade
|
| Basic Shares Outstanding | 1,284 | 1,103 | 891 | 850 | 808 | 647 | Upgrade
|
| Diluted Shares Outstanding | 1,284 | 1,103 | 891 | 850 | 808 | 647 | Upgrade
|
| Shares Change (YoY) | 20.74% | 23.69% | 4.93% | 5.18% | 24.78% | 0.79% | Upgrade
|
| EPS (Basic) | 16.66 | 13.63 | 8.47 | 11.75 | 4.41 | 3.34 | Upgrade
|
| EPS (Diluted) | 16.66 | 13.63 | 8.47 | 11.75 | 4.41 | 3.34 | Upgrade
|
| EPS Growth | 44.54% | 61.02% | -27.92% | 166.30% | 32.24% | -27.92% | Upgrade
|
| Dividend Per Share | 1.995 | 2.449 | 2.373 | 2.169 | 2.004 | 2.355 | Upgrade
|
| Dividend Growth | -52.59% | 3.23% | 9.40% | 8.21% | -14.88% | 1.07% | Upgrade
|
| Operating Margin | 62.14% | 55.66% | 63.48% | 69.78% | 77.39% | 69.74% | Upgrade
|
| Profit Margin | 313.02% | 268.12% | 136.17% | 203.39% | 76.42% | 56.45% | Upgrade
|
| Free Cash Flow Margin | 69.58% | 66.62% | 74.13% | 67.87% | 73.94% | 74.63% | Upgrade
|
| EBIT | 4,246 | 3,121 | 3,519 | 3,424 | 3,608 | 2,667 | Upgrade
|
| EBIT Margin | 62.14% | 55.66% | 63.48% | 69.78% | 77.39% | 69.74% | Upgrade
|
| Funds From Operations (FFO) | 3,702 | 3,702 | 3,273 | - | - | - | Upgrade
|
| Adjusted Funds From Operations (AFFO) | - | 3,022 | 2,539 | - | - | 1,626 | Upgrade
|
| FFO Payout Ratio | 87.90% | 69.49% | 64.59% | - | - | - | Upgrade
|
| Revenue as Reported | 5,606 | 5,606 | 5,543 | 4,906 | 4,662 | 3,825 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.