PLD
Prologis Inc.
$113.93
+$0.42(+0.37%)
70
Overall
100
Value
40
Tech
--
Quality
Market Cap
$105.83B
Volume
2.80M
52W Range
$85.35 - $127.65
Target Price
$121.45
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.5B | $1.7B | $2.6B | $2.8B | $3.3B | $4.4B | $4.8B | $6.0B | $8.0B | $8.2B | ||
| Total Revenue | $1.8B | $2.0B | $2.6B | $2.8B | $3.3B | $4.4B | $4.8B | $6.0B | $8.0B | $8.2B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $652.6M | $697.4M | $569.5M | $600.6M | $734.3M | $1.2B | $1.2B | $1.5B | $1.6B | $2.1B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.1B | $1.4B | $2.0B | $2.2B | $2.6B | $3.3B | $3.5B | $4.5B | $6.4B | $6.1B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.8B | $1.9B | $1.8B | $201.7M | $377.3M | $931.6M | $96.8M | $2.2B | $2.9B | $3.0B | ||
| Selling, General & Administrative | $217.2M | $222.1M | $231.1M | $239.0M | $266.7M | $274.8M | $293.2M | $331.1M | $390.4M | $418.8M | ||
| General & Administrative Expenses | $217.2M | $222.1M | $231.1M | $239.0M | $266.7M | $274.8M | $293.2M | $331.1M | $390.4M | $418.8M | ||
| Salaries & Wages | -- | -- | $28.8M | $-998.0M | $-1.0B | $-935.2M | $-1.8B | $-1.5B | $38.6M | $42.9M | ||
| Depreciation & Amortization | $880.4M | $931.0M | $879.1M | $947.2M | $1.1B | $1.6B | $1.6B | $1.8B | $2.5B | $2.6B | ||
| Depreciation & Amortization | $880.4M | $931.0M | $879.1M | $947.2M | $1.1B | $1.6B | $1.6B | $1.8B | $2.5B | $2.6B | ||
| Amortization | $-45.3M | $-30.6M | $-13.7M | $-590.0K | $13.3M | $-6.7M | $-7.5M | $17.1M | $52.0M | $235.3M | ||
| Other Operating Expenses | $66.7M | $14.3M | $-142.9M | $13.6M | $13.1M | $30.0M | $22.4M | $40.3M | $53.4M | $47.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $380.2M | $668.4M | $771.1M | $1.7B | $1.8B | $2.1B | $3.2B | $3.5B | $3.7B | $4.4B | ||
| EBITDA | $3.4B | $2.2B | $2.7B | $2.9B | $3.0B | $3.6B | $5.2B | $5.8B | $6.7B | $7.5B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $301.4M | $303.1M | $274.5M | $229.1M | $240.0M | $299.9M | $250.1M | $291.9M | $683.4M | $892.6M | ||
| Net Non-Operating Interest Income/Expense | $-301.4M | $-303.1M | $-274.5M | $-229.1M | $-240.0M | $-314.5M | $-266.2M | $-309.0M | $-683.4M | $-892.6M | ||
| Other Income/Expense | $-548.0M | $-710.0M | $-1.3B | $-427.4M | $-166.6M | $57.3M | $-382.1M | $1.7B | $-310.5M | $-354.2M | ||
| Other Special Charges | $388.7M | $503.7M | $1.1B | $129.2M | $-33.6M | $-354.7M | $-22.2M | $221.4M | $3.3M | $536.0K | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $904.1M | $1.3B | $1.8B | $1.9B | $1.8B | $2.0B | $3.6B | $4.0B | $4.1B | $5.0B | ||
| Pre-Tax Income | $948.6M | $1.3B | $1.8B | $1.9B | $1.8B | $1.7B | $3.3B | $3.7B | $3.5B | $4.1B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $23.1M | $54.6M | $54.6M | $63.3M | $74.5M | $130.5M | $174.3M | $135.4M | $211.0M | $166.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $869.4M | $1.2B | $1.7B | $1.6B | $1.6B | $1.5B | $2.9B | $3.4B | $3.1B | $3.7B | ||
| Net Income (Continuing Operations) | $869.4M | $1.2B | $1.7B | $1.6B | $1.6B | $1.5B | $2.9B | $3.6B | $3.3B | $3.9B | ||
| Net Income (Discontinued Operations) | $869.4M | $1.2B | $1.7B | $1.6B | $1.6B | $1.5B | $2.9B | $3.4B | $3.1B | $3.7B | ||
| Net Income (Common Stockholders) | $862.8M | $1.2B | $1.6B | $1.6B | $1.6B | $1.5B | $2.9B | $3.4B | $3.1B | $3.7B | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $4.1B | ||
| TOTALS | ||||||||||||
| Total Expenses | $2.5B | $2.6B | $2.4B | $802.4M | $1.1B | $1.9B | $1.1B | $3.7B | $4.6B | $4.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $521.2M | $526.1M | $530.4M | $567.4M | $630.6M | $728.3M | $739.4M | $785.7M | $924.4M | $926.2M | ||
| Average Shares Outstanding (Diluted) | $533.9M | $546.7M | $552.3M | $590.2M | $654.9M | $754.4M | $764.8M | $811.6M | $951.8M | $953.6M | ||
| Shares Outstanding | $524.8M | $529.3M | $533.1M | $630.4M | $738.7M | $739.5M | $740.0M | $923.4M | $924.9M | $926.9M | ||
| Basic EPS | $1.66 | $2.29 | $3.1 | $2.9 | $2.48 | $2.02 | $3.97 | $4.28 | $3.3 | $4.02 | ||
| Basic EPS (Continuing Operations) | $1.66 | $2.29 | $3.1 | $2.9 | $2.48 | $2.02 | $3.97 | $4.28 | $3.3 | $4.02 | ||
| Diluted EPS | $1.64 | $2.27 | $3.06 | $2.87 | $2.46 | $2.01 | $3.94 | $4.25 | $3.29 | $4.01 | ||
| Diluted EPS (Continuing Operations) | $1.64 | $2.27 | $3.06 | $2.87 | $2.46 | $2.01 | $3.94 | $4.25 | $3.29 | $4.01 | ||
| Dividend Per Share | $1.52 | $1.68 | $1.76 | $1.92 | $2.12 | $2.32 | $2.52 | $3.16 | $3.48 | $0.01 | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | -- | -- | $3.9M | -- | $80.9M | $2.3M | -- | $64.7M | -- | -- | ||
| Accrued Preferred Stock Dividends | $6.7M | $6.7M | $6.5M | $5.9M | $6.0M | $6.3M | $6.2M | $6.1M | $5.8M | $5.9M | ||
| Acquisition Expense | -- | -- | -- | -- | -- | $439.8M | $1.5B | -- | -- | -- | ||
| Earnings from equity interest | $159.3M | $206.3M | $248.6M | $298.3M | $200.2M | $297.4M | $404.3M | $310.9M | $307.2M | $353.6M | ||
| Earnings From Equity Interest Net Of Tax | $159.3M | $206.3M | $248.6M | $298.3M | $200.2M | $297.4M | $404.3M | $310.9M | $307.2M | $353.6M | ||
| Fees | $210.4M | $303.6M | $373.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $430.7M | $469.9M | $667.3M | $635.9M | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $758.9M | $757.4M | $1.2B | $841.0M | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-345.9M | $-322.4M | $-278.3M | $-205.5M | $-214.4M | $-309.4M | $-278.9M | $-234.1M | $-457.0M | $-710.8M | ||
| Minority Interests | $-56.1M | $-82.6M | $-108.6M | $-173.6M | $-128.9M | $-134.8M | $-208.9M | $-190.5M | $-193.9M | $-216.3M | ||
| Net Income Discontinuous Operations | $758.9M | $757.4M | $1.2B | $841.0M | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $217.2M | $222.1M | $231.1M | $239.0M | $266.7M | $274.8M | $293.2M | $331.1M | $390.4M | $418.8M | ||
| Otherunder Preferred Stock Dividend | $6.7M | $6.7M | $10.4M | $5.9M | $6.0M | $8.7M | $6.2M | $6.1M | $5.8M | $5.9M | ||
| Preferred Stock Dividends | $6.7M | $6.7M | $10.4M | $5.9M | $6.0M | $8.7M | $6.2M | $6.1M | $5.8M | $5.9M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | PLD | $113.93 | +0.4% | 2.80M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |