FIBRA Prologis Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Rental Revenue	658.84	639.59	370.76	301.44	284.17	239.33
Tenant Reimbursements	52.41	52.48	33.9	30.18	-	-
Other Revenue	11.22	11.24	78.81	-	-	-
Total Revenue	722.48	703.31	483.48	331.62	284.17	239.33
Revenue Growth (YoY	25.20%	45.47%	45.79%	16.70%	18.73%	2.16%
Property Expenses	155.33	150.21	102.85	80.13	65.68	53.48
Selling, General & Administrative	20.41	10.51	54.78	66.91	38.09	18.83
Total Operating Expenses	175.74	160.71	157.63	147.04	103.77	72.32
Operating Income	546.74	542.6	325.84	184.58	180.39	167.02
Interest Expense	-149.57	-120.93	-59.55	-41.17	-46.11	-35.39
Interest & Investment Income	3.44	3.44	16.26	16.93	0.73	-
Currency Exchange Gain (Loss)	4.36	-4.08	-1.25	4.41	-1.18	-0.87
Other Non-Operating Income	-3.27	-3.28	-1.43	-5.24	-0.27	-1.88
EBT Excluding Unusual Items	392.76	417.75	279.88	159.52	133.56	128.88
Asset Writedown	250.04	207.98	871.73	730.76	253.38	358.1
Other Unusual Items	-0.25	-0.25	-0.71	-1.13	-	-0.19
Pretax Income	642.55	625.48	1,151	889.15	386.94	486.79
Earnings From Continuing Operations	642.55	625.48	1,151	889.15	386.94	486.79
Minority Interest in Earnings	-6.7	-7.96	-7.02	-	-	-
Net Income	635.85	617.52	1,144	889.15	386.94	486.79
Net Income to Common	635.85	617.52	1,144	889.15	386.94	486.79
Net Income Growth	-33.78%	-46.02%	28.65%	129.79%	-20.51%	171.88%
Basic Shares Outstanding	1,616	1,608	1,409	1,121	906	864
Diluted Shares Outstanding	1,616	1,608	1,409	1,121	906	864
Shares Change (YoY)	8.18%	14.10%	25.70%	23.69%	4.93%	5.18%
EPS (Basic)	0.39	0.38	0.81	0.79	0.43	0.56
EPS (Diluted)	0.39	0.38	0.81	0.79	0.43	0.56
EPS Growth	-38.78%	-52.69%	2.34%	85.78%	-24.25%	158.48%
Dividend Per Share	0.195	0.196	0.099	0.143	0.120	0.104
Dividend Growth	103.81%	97.13%	-30.31%	19.10%	14.98%	5.04%
Operating Margin	75.67%	77.15%	67.40%	55.66%	63.48%	69.78%
Profit Margin	88.01%	87.80%	236.60%	268.12%	136.17%	203.39%
EBIT	546.74	542.6	325.84	184.58	180.39	167.02
EBIT Margin	75.67%	77.15%	67.40%	55.66%	63.48%	69.78%
Funds From Operations (FFO)	400.02	400.56	229.52	218.99	167.79	-
Adjusted Funds From Operations (AFFO)	-	400.56	229.52	178.76	130.15	-
FFO Payout Ratio	80.92%	47.24%	55.73%	69.49%	64.59%	-
Revenue as Reported	711.26	692.07	404.67	331.62	284.17	239.33

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.