Prologis, Inc. (LON: 0KOD)
London
· Delayed Price · Currency is GBP · Price in USD 114.44
-0.21 (-0.18%)
Jan 23, 2025, 1:39 PM BST
Prologis Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Rental Revenue | 7,515 | 7,515 | 6,819 | 4,913 | 4,148 | 3,791 | Upgrade
|
| Property Management Fees | 15 | 15 | 4.7 | 20.94 | 20.7 | 10.62 | Upgrade
|
| Other Revenue | 1,026 | 1,026 | 1,507 | 1,350 | 995.01 | 934.36 | Upgrade
|
| Total Revenue | 8,555 | 8,555 | 8,331 | 6,285 | 5,164 | 4,736 | Upgrade
|
| Revenue Growth (YoY | 2.70% | 2.70% | 32.56% | 21.71% | 9.03% | 34.14% | Upgrade
|
| Property Expenses | 2,057 | 2,057 | 2,010 | 1,509 | 1,248 | 1,170 | Upgrade
|
| Selling, General & Administrative | 418.77 | 418.77 | 390.41 | 331.08 | 293.17 | 274.85 | Upgrade
|
| Depreciation & Amortization | 2,581 | 2,581 | 2,485 | 1,813 | 1,578 | 1,562 | Upgrade
|
| Other Operating Expenses | 47.04 | 47.04 | 53.35 | 40.34 | 22.44 | 30.01 | Upgrade
|
| Total Operating Expenses | 5,104 | 5,104 | 4,939 | 3,693 | 3,142 | 3,037 | Upgrade
|
| Operating Income | 3,452 | 3,452 | 3,392 | 2,591 | 2,022 | 1,699 | Upgrade
|
| Interest Expense | -863.93 | -863.93 | -641.33 | -309.04 | -266.23 | -314.51 | Upgrade
|
| Currency Exchange Gain (Loss) | 208.73 | 208.73 | 87.22 | 241.62 | 165.28 | -166.43 | Upgrade
|
| EBT Excluding Unusual Items | 2,796 | 2,796 | 2,838 | 2,524 | 1,921 | 1,218 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1,318 | 1,318 | 623.31 | 1,187 | 1,590 | 717.14 | Upgrade
|
| Other Unusual Items | 0.54 | 0.54 | 3.28 | -20.18 | -187.45 | -188.29 | Upgrade
|
| Pretax Income | 4,115 | 4,115 | 3,464 | 3,691 | 3,323 | 1,747 | Upgrade
|
| Income Tax Expense | 166.94 | 166.94 | 211.04 | 135.41 | 174.26 | 130.46 | Upgrade
|
| Earnings From Continuing Operations | 3,948 | 3,948 | 3,253 | 3,555 | 3,149 | 1,617 | Upgrade
|
| Minority Interest in Earnings | -216.3 | -216.3 | -193.93 | -190.54 | -208.87 | -134.82 | Upgrade
|
| Net Income | 3,732 | 3,732 | 3,059 | 3,365 | 2,940 | 1,482 | Upgrade
|
| Preferred Dividends & Other Adjustments | 5.88 | 5.88 | 5.84 | 6.06 | 6.15 | 8.69 | Upgrade
|
| Net Income to Common | 3,726 | 3,726 | 3,053 | 3,359 | 2,934 | 1,473 | Upgrade
|
| Net Income Growth | 21.98% | 21.98% | -9.08% | 14.46% | 98.39% | -5.79% | Upgrade
|
| Basic Shares Outstanding | 926 | 926 | 924 | 786 | 739 | 728 | Upgrade
|
| Diluted Shares Outstanding | 954 | 954 | 952 | 812 | 765 | 754 | Upgrade
|
| Shares Change (YoY) | 0.19% | 0.19% | 17.27% | 6.13% | 1.37% | 15.19% | Upgrade
|
| EPS (Basic) | 4.02 | 4.02 | 3.30 | 4.28 | 3.97 | 2.02 | Upgrade
|
| EPS (Diluted) | 4.01 | 4.01 | 3.29 | 4.25 | 3.94 | 2.01 | Upgrade
|
| EPS Growth | 21.76% | 21.76% | -22.63% | 7.83% | 96.35% | -18.51% | Upgrade
|
| Dividend Per Share | 3.840 | 3.840 | 3.480 | 3.160 | 2.520 | 2.320 | Upgrade
|
| Dividend Growth | 10.34% | 10.34% | 10.13% | 25.40% | 8.62% | 9.43% | Upgrade
|
| Operating Margin | 40.35% | 40.35% | 40.71% | 41.23% | 39.15% | 35.88% | Upgrade
|
| Profit Margin | 43.55% | 43.55% | 36.65% | 53.45% | 56.81% | 31.10% | Upgrade
|
| Free Cash Flow Margin | - | - | 64.50% | 65.66% | 58.02% | 62.01% | Upgrade
|
| EBITDA | 6,017 | 6,017 | 5,877 | 4,404 | 3,600 | 3,261 | Upgrade
|
| EBITDA Margin | 70.33% | 70.33% | 70.54% | 70.08% | 69.71% | 68.86% | Upgrade
|
| D&A For Ebitda | 2,565 | 2,565 | 2,485 | 1,813 | 1,578 | 1,562 | Upgrade
|
| EBIT | 3,452 | 3,452 | 3,392 | 2,591 | 2,022 | 1,699 | Upgrade
|
| EBIT Margin | 40.35% | 40.35% | 40.71% | 41.23% | 39.15% | 35.88% | Upgrade
|
| Funds From Operations (FFO) | 5,795 | 5,795 | 5,746 | 4,877 | - | - | Upgrade
|
| FFO Per Share | 6.08 | 6.08 | - | - | - | - | Upgrade
|
| Adjusted Funds From Operations (AFFO) | 4,422 | 4,422 | 5,746 | 4,877 | - | - | Upgrade
|
| AFFO Per Share | 4.64 | 4.64 | - | - | - | - | Upgrade
|
| Effective Tax Rate | 4.06% | 4.06% | 6.09% | 3.67% | 5.24% | 7.47% | Upgrade
|
| Revenue as Reported | 8,202 | 8,202 | 8,023 | 5,974 | 4,759 | 4,439 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.