Prologis, Inc. Financial Ratios — PLD Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-1.86	-0.63	2.49	4.57	6.06	8.16	10.8	8.7	6.99	5.42	8.99	7.76	5.75	6.96	6.21
Return on Assets (%)	-0.72	-0.14	1.32	2.53	3.04	3.93	5.53	4.86	4.01	3.08	5.13	4.6	3.38	3.96	3.43
Return on Capital (%)	- -	- -	2.39	- -	4.01	4.75	6.28	5.18	4.41	3.53	5.42	5	4.06	4.87	4.37
Return on Invested Capital (%)	- -	- -	0.84	- -	1.35	2.16	6.61	5.01	4.7	4.25	5.54	4.82	4.09	4.76	4.48
Gross Margin (%)	71.61	71.69	69.08	69.01	70.3	72.47	72.32	72.98	72.41	73.64	73.77	74.74	74.94	74.92	74.58
EBITDA Margin (%)	49.14	43.89	55.32	54.65	57.37	63.14	108.21	93.97	89.76	82.93	100.54	88.39	77.18	85.31	79.45
Operating Margin (%)	18.04	21.76	17.39	18.16	17.3	26.39	29.45	30.2	29.78	31.58	33.98	38.17	38.44	37.77	38.84
Incremental Operating Margin (%)	22.94	31.57	58.16	149.46	13.84	85.76	120.81	40.76	27.55	36.99	67.23	54.6	39.23	7.61	53.74
Pretax Margin (%)	-19.21	-5.24	19.21	40.53	43.18	53.18	69.35	67.26	53.33	39.36	69.82	61.78	43.18	50.17	42.88
Profit Margin (%)	-10.79	-2.03	19.59	36.13	39.57	47.76	63.11	58.81	47.23	33.38	61.77	56.33	38.13	45.5	37.86
Net Income to Common Margin (%)	-13.23	-4.13	18.54	35.71	39.27	47.5	62.86	58.6	47.05	33.24	61.64	56.23	38.06	45.43	37.8
Effective Tax Rate (%)	- -	- -	31.74	- -	2.43	4.05	3.01	3.36	4.19	7.47	5.24	3.67	6.09	4.06	5.41
Dvd Payout Ratio (%)	-120.77	-380.57	251.04	79.62	81.86	64.8	50.26	56.13	73.42	98.37	55.7	66.54	93.65	85.72	99.01
Sustainable Growth Rate (%)	-4.1	-3.04	-3.76	0.93	1.1	2.87	5.37	3.82	1.86	0.09	3.98	2.6	0.36	0.99	0.06

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	11,382	11,791	9,011	9,337	11,627	10,608	9,413	11,090	12,378	17,336	18,163	24,515	29,598	31,495	35,681
ST Debt	937	889	725	- -	- -	35	317	51	184	172	491	1,538	979	225	45
LT Debt	10,446	10,902	8,286	9,337	11,627	10,573	9,095	11,039	12,193	17,164	17,672	22,976	28,619	31,270	35,636
Total Debt/EBITDA	16.29	13.7	9.31	9.7	9.22	6.63	3.32	4.21	4.14	4.71	3.8	4.64	4.78	4.5	5.11
Net Debt/EBITDA	16.04	13.59	8.8	9.34	9.01	6.13	3.16	4.08	3.62	4.41	3.59	4.47	4.6	4.23	4.85
Total Debt/EBIT	120.1	126.81	29.6	29.2	30.58	15.87	4.82	6.57	6.69	8.18	5.66	7.07	7.98	7.13	8.19
Net Debt/EBIT	118.24	125.72	27.99	28.1	29.89	14.66	4.59	6.37	5.85	7.67	5.35	6.81	7.68	6.69	7.78
EBITDA to Interest Expense	1.57	1.76	2.65	3.26	4.38	5.56	10.9	12.21	13.19	12.27	19.13	18.09	10.01	8.36	7.18
EBITDA-CapEx/Interest Expense	-0.73	1.76	2.65	3.26	4.38	5.56	10.9	12.21	13.19	12.27	19.13	18.09	10.01	8.36	7.18
EBIT to Interest Expense	0.58	0.87	0.83	1.08	1.32	2.32	2.97	3.92	4.38	4.67	6.47	7.81	4.99	3.7	3.51
Interest Expense	446	488	365	295	288	288	260	216	227	300	250	292	619	837	972
Common Equity/Total Assets	47.18	45.72	55.39	53.92	46.47	49.3	52.79	57.86	56.42	56.91	57.04	60.49	57.1	56.53	53.82
Long-Term Debt/Equity (%)	72.26	79.15	58.45	61.49	63.12	57.28	48.62	42.79	46.77	47.25	46.82	39.71	49.49	53.35	61.7
Long-Term Debt/Capital (%)	40.43	42.65	35.73	38.08	38.69	36.38	32.35	29.92	31.71	31.99	31.61	27.89	32.74	34.7	38.14
Long-Term Debt/Total Assets (%)	37.68	39.92	33.72	36.22	37.03	34.95	30.85	28.73	30.46	30.61	30.22	26.14	30.77	32.8	36.1
Total Debt/Equity (%)	78.74	85.61	63.56	61.49	63.12	57.47	50.32	42.98	47.47	47.73	48.13	42.37	51.19	53.73	61.78
Total Debt/Capital (%)	44.05	46.12	38.86	38.08	38.69	36.5	33.48	30.06	32.19	32.31	32.49	29.76	33.86	34.95	38.19
Total Debt/Total Assets (%)	41.06	43.17	36.67	36.22	37.03	35.07	31.93	28.87	30.92	30.92	31.06	27.89	31.82	33.04	36.14
Net Debt to Equity	77.52	84.87	60.1	59.18	61.68	53.1	47.93	41.65	41.49	44.74	45.46	40.78	49.24	50.43	58.68
Net Debt/Capital (%)	43.67	45.91	37.54	37.18	38.15	34.68	32.4	29.4	28.95	30.63	31	28.74	32.77	33.29	36.72
EBITDA	699	860	968	962	1,261	1,599	2,833	2,635	2,990	3,681	4,785	5,280	6,193	6,996	6,984
EBITDA-CapEx	-327	860	968	962	1,261	1,599	2,833	2,635	2,990	3,681	4,785	5,280	6,193	6,996	6,984
Operating Income (Loss)	257	427	304	320	380	668	771	847	992	1,402	1,617	2,280	3,084	3,098	3,414

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.07	0.05	0.3	0.43	0.29	1.03	0.38	0.35	0.97	0.37	0.27	0.08	0.16	0.5	0.43
Current Ratio	0.58	0.42	0.66	0.9	1.32	1.93	0.96	1.33	1.92	1.36	0.97	0.46	0.55	0.92	0.91
Quick Ratio	0.32	0.28	0.57	0.72	0.79	1.37	0.58	0.59	1.18	0.61	0.57	0.25	0.33	0.74	0.74
CFO/Avg Current Liab	0.15	0.2	0.25	0.73	1.29	1.67	1.72	1.67	2.14	2.15	1.64	1.44	1.54	1.66	1.88
Common Equity/Total Assets	47.18	45.72	55.39	53.92	46.47	49.3	52.79	57.86	56.42	56.91	57.04	60.49	57.1	56.53	53.82
Long-Term Debt/Equity (%)	72.26	79.15	58.45	61.49	63.12	57.28	48.62	42.79	46.77	47.25	46.82	39.71	49.49	53.35	61.7
Long-Term Debt/Capital (%)	40.43	42.65	35.73	38.08	38.69	36.38	32.35	29.92	31.71	31.99	31.61	27.89	32.74	34.7	38.14
Long-Term Debt/Total Assets (%)	37.68	39.92	33.72	36.22	37.03	34.95	30.85	28.73	30.46	30.61	30.22	26.14	30.77	32.8	36.1
Total Debt/Equity (%)	78.74	85.61	63.56	61.49	63.12	57.47	50.32	42.98	47.47	47.73	48.13	42.37	51.19	53.73	61.78
Total Debt/Capital (%)	44.05	46.12	38.86	38.08	38.69	36.5	33.48	30.06	32.19	32.31	32.49	29.76	33.86	34.95	38.19
Total Debt/Total Assets (%)	41.06	43.17	36.67	36.22	37.03	35.07	31.93	28.87	30.92	30.92	31.06	27.89	31.82	33.04	36.14
CFO/Total Liabilities	1.56	3.42	4.67	8.45	8.6	12.02	15.66	14.29	16.22	14.88	14.44	13.74	15.27	13.38	12.22
CFO/CapEx	0.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.44	0.58	0.92	- -	0.97	1.24	1.95	1.74	2.5	2.35	3.74	2.2	2.3	1.71	1.93

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	13.74	12.29	12.55	16.66	22.76	25.26	26.71	29.17	34.52	32.26	15.51	14.89	22.8	22.37	17.43
Days Sales Outstanding	26.57	29.7	29.09	21.91	16.04	14.45	13.66	12.51	10.57	11.31	23.53	24.51	16.01	16.31	20.94
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	12,405	15,772	18,389	- -	22,261	24,012	34,330	35,123	55,365	73,381	124,273	104,181	124,782	93,398	118,908
- Cash & Cash Equivalents	176	101	491	351	264	807	447	344	1,089	598	556	278	530	1,319	1,146
+ Preferred Equity and Hybrid Capital	582	582	100	78	78	78	69	69	69	64	64	64	64	64	64
+ Minority/Non Controlling Interest	794	704	465	1,208	3,753	3,467	3,075	3,503	3,419	4,353	4,315	4,626	4,642	4,666	4,561
+ Total Debt	11,382	11,791	9,011	9,337	11,627	10,608	9,413	11,090	12,378	17,336	18,163	24,515	29,598	31,495	35,681
Enterprise Value	24,988	28,748	27,475	- -	37,454	37,358	46,439	49,441	70,141	94,536	146,259	133,107	158,556	128,304	158,068
Total Capital	25,838	25,564	23,188	24,521	30,048	29,066	28,118	36,891	38,449	53,661	55,906	82,378	87,422	90,111	93,435
Total Debt/Capital (%)	44.05	46.12	38.86	38.08	38.69	36.5	33.48	30.06	32.19	32.31	32.49	29.76	33.86	34.95	38.19
Total Debt / EV	0.46	0.41	0.33	- -	0.31	0.28	0.2	0.22	0.18	0.18	0.12	0.18	0.19	0.25	0.23
EV/Sales	17.57	14.66	15.7	- -	17.05	14.75	17.74	17.63	21.06	21.3	30.73	22.28	19.76	15.64	17.98
EV/EBITDA	35.76	33.41	28.37	- -	29.71	23.36	16.39	18.76	23.46	25.68	30.57	25.21	25.6	18.34	22.63
EV/EBIT	263.64	309.18	90.25	- -	98.52	55.89	23.77	29.29	37.92	44.61	45.61	38.39	42.76	29.05	36.27
EV/Cash Flow to Firm	- -	- -	37.43	- -	26.81	22.07	23.94	24.57	28.27	29.41	45.24	30.2	26.63	22.45	26.66
EV/Free Cash Flow to Firm	- -	- -	37.43	- -	26.81	22.07	23.94	24.57	28.27	29.41	45.24	30.2	26.63	22.45	26.66
Diluted Market Cap	10,055	15,774	18,122	- -	22,661	24,829	35,627	32,926	57,389	74,873	128,461	91,594	128,481	96,151	122,450
Diluted Enterprise Value	22,638	28,751	27,207	- -	37,855	38,176	47,737	47,244	72,166	96,028	150,448	120,520	162,255	131,057	161,610
EV per Share	54.49	62.26	55.08	- -	71.41	70.66	87.26	78.52	111.02	127.86	197.69	144.19	171.52	138.51	170.12
TTM Sales	1,422	1,961	1,750	1,761	2,197	2,533	2,618	2,804	3,331	4,439	4,759	5,974	8,023	8,202	8,790
TTM EBITDA	699	860	968	962	1,261	1,599	2,833	2,635	2,990	3,681	4,785	5,280	6,193	6,996	6,984
TTM Operating Income	257	427	304	320	380	668	771	847	992	1,402	1,617	2,280	3,084	3,098	3,414
TTM Cash Flow to Firm	- -	- -	734	- -	1,397	1,693	1,939	2,012	2,481	3,215	3,233	4,408	5,954	5,716	5,928
TTM Free Cash Flow to Firm	- -	- -	734	- -	1,397	1,693	1,939	2,012	2,481	3,215	3,233	4,408	5,954	5,716	5,928

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-12.28	34.03	37.37	- -	20.3	17.52	21.12	18.26	25.35	25.49	42.88	22.2	23.91	19.57	24.45
EV/EBIT	263.64	309.18	90.25	- -	98.52	55.89	23.77	29.29	37.92	44.61	45.61	38.39	42.76	29.05	36.27
Enterprise Value	24,988	28,748	27,475	- -	37,454	37,358	46,439	49,441	70,141	94,536	146,259	133,107	158,556	128,304	158,068
Low Price	14.32	32.54	36.71	- -	38.79	45.42	47.05	55.78	56.96	64.31	95.1	99.36	96.88	100.83	88.76
EV/Sales	17.57	14.66	15.7	- -	17.05	14.75	17.74	17.63	21.06	21.3	30.73	22.28	19.76	15.64	17.98
EV/EBITDA	35.76	33.41	28.37	- -	29.71	23.36	16.39	18.76	23.46	25.68	30.57	25.21	25.6	18.34	22.63
Price/Earnings	- -	- -	55.22	- -	25.64	19.86	20.79	19.26	35.26	48.99	42.34	26.4	40.87	25.07	35.76
Price/Earnings Average	- -	- -	58.64	- -	24.54	21.74	20.02	22.24	31.75	46.48	30.97	31.01	36.75	29.69	31.76
Price/Earnings High	- -	- -	63.42	- -	25.64	23.77	21.81	23.39	37.62	53.32	42.41	39.43	41.21	34.14	36.6
Price/Earnings Low	- -	- -	54.98	- -	23.43	19.86	15.16	19.26	22.92	31.74	23.97	23.24	29.33	25.07	24.8
Price/Book Value	0.95	1.26	1.35	- -	1.53	1.61	2.21	1.58	2.45	2.3	3.72	1.96	2.35	1.73	2.24
Price/Book Value Average	0.74	1.28	1.43	- -	1.46	1.76	2.12	1.82	2.21	2.18	2.72	2.3	2.11	2.05	1.99
Price/Book Value High	1.26	1.3	1.55	- -	1.53	1.93	2.31	1.92	2.62	2.5	3.73	2.93	2.37	2.36	2.29
Price/Book Value Low	0.5	1.2	1.35	- -	1.39	1.61	1.61	1.58	1.59	1.49	2.11	1.73	1.69	1.73	1.55
Price/Tangible Book Value	0.95	1.26	1.35	- -	1.57	1.64	2.24	1.61	2.49	2.35	3.79	2	2.39	1.76	2.26
Price/Tangible Book Value Average	0.74	1.28	1.43	- -	1.5	1.8	2.15	1.86	2.24	2.23	2.77	2.35	2.15	2.08	2.01
Price/Tangible Book Value High	1.26	1.3	1.55	- -	1.57	1.96	2.35	1.96	2.65	2.56	3.79	2.99	2.42	2.39	2.32
Price/Tangible Book Value Low	0.5	1.2	1.35	- -	1.44	1.64	1.63	1.61	1.62	1.52	2.14	1.76	1.72	1.76	1.57
Price/Sales	7.05	8.01	10.24	- -	10.07	9.43	13.07	11.29	16.59	16.28	26.09	14.84	15.55	11.39	13.52
Price/Sales Average	5.49	8.09	10.87	- -	9.64	10.33	12.58	13.03	14.94	15.45	19.09	17.44	13.98	13.49	12.01
Price/Sales High	9.38	8.27	11.76	- -	10.07	11.29	13.71	13.71	17.7	17.72	26.14	22.17	15.68	15.51	13.83
Price/Sales Low	3.73	7.63	10.19	- -	9.2	9.43	9.53	11.29	10.78	10.55	14.77	13.07	11.16	11.39	9.38
Price/Cash Flow	48.41	33.89	36.95	- -	19.82	16.86	20.28	17.55	24.41	24.61	41.45	21.49	23.22	19.01	23.72
Price/Cash Flow Average	37.72	34.22	39.24	- -	18.96	18.46	19.53	20.26	21.97	23.35	30.33	25.25	20.88	22.52	21.07
Price/Cash Flow High	64.37	34.98	42.44	- -	19.82	20.19	21.28	21.32	26.04	26.79	41.53	32.1	23.42	25.9	24.28
Price/Cash Flow Low	25.63	32.29	36.79	- -	18.11	16.86	14.79	17.55	15.87	15.95	23.47	18.92	16.67	19.01	16.45
Price/Free Cash Flow Average	-9.57	34.36	39.68	- -	19.43	19.18	20.33	21.08	22.82	24.18	31.37	26.08	21.5	23.18	21.71
Price/Free Cash Flow High	-16.33	35.13	42.91	- -	20.3	20.97	22.16	22.17	27.04	27.75	42.95	33.16	24.12	26.66	25.02
Price/Free Cash Flow Low	-6.5	32.43	37.2	- -	18.55	17.52	15.4	18.26	16.48	16.52	24.27	19.54	17.16	19.57	16.96
EV/Sales Average	15.65	14.74	16.35	- -	16.61	15.65	17.25	19.57	19.4	20.45	23.72	25.33	18.19	17.74	16.47
EV/Sales High	20.45	14.92	17.26	- -	17.05	16.62	18.38	20.32	22.17	22.76	30.78	30.89	19.89	19.77	18.3
EV/Sales Low	13.47	14.28	15.65	- -	16.17	14.75	14.19	17.63	15.24	15.48	19.4	20.2	15.37	15.64	13.84
EV/EBITDA Average	31.85	33.59	29.55	- -	28.95	24.78	15.94	20.82	21.61	24.66	23.59	28.66	23.57	20.8	20.73
EV/EBITDA High	41.62	34	31.19	- -	29.71	26.32	16.99	21.62	24.7	27.44	30.61	34.95	25.78	23.17	23.03
EV/EBITDA Low	27.41	32.55	28.29	- -	28.19	23.36	13.11	18.76	16.98	18.67	19.3	22.85	19.91	18.34	17.42
EV/EBIT Average	234.76	310.81	93.99	- -	96	59.3	23.12	32.51	34.93	42.84	35.2	43.64	39.37	32.95	33.22
EV/EBIT High	306.82	314.65	99.23	- -	98.52	62.97	24.63	33.76	39.92	47.67	45.68	53.22	43.05	36.71	36.91
EV/EBIT Low	202.05	301.18	89.99	- -	93.48	55.89	19.01	29.29	27.44	32.42	28.79	34.8	33.26	29.05	27.91
Last Price	27.05	34.16	36.87	- -	42.44	45.42	64.51	55.78	87.63	99.25	167.98	112.86	134.99	100.83	127.97
High Price	35.97	35.26	42.34	- -	42.44	54.37	67.69	67.76	93.48	108.01	168.28	168.58	136.14	137.35	130.98
Enterprise Value Average	22,250	28,900	28,612	- -	36,496	39,635	45,168	54,875	64,619	90,771	112,899	151,325	145,984	145,522	144,767
Enterprise Value High	29,080	29,257	30,205	- -	37,454	42,088	48,131	56,980	73,836	101,019	146,484	184,554	159,622	162,127	160,857
Enterprise Value Low	19,149	28,005	27,394	- -	35,537	37,358	37,150	49,441	50,766	68,705	92,341	120,654	123,327	128,304	121,628

Shares Outstanding	459	462	499	509	525	529	532	630	632	739	740	923	924	926	929
Diluted Weighted Avg Shares	372	462	492	506	534	547	552	590	655	754	765	812	952	954	957
Basic Weighted Avg Shares	371	460	486	500	521	526	530	567	631	728	739	786	924	926	928
Revenue per Share	3.84	4.26	3.6	3.52	4.22	4.81	4.94	4.94	5.28	6.09	6.44	7.6	8.68	8.86	9.47
EBITDA per Share	1.89	1.87	1.99	1.93	2.42	3.04	5.34	4.64	4.74	5.05	6.47	6.72	6.7	7.55	7.52
Operating Income per Share	0.69	0.93	0.63	0.64	0.73	1.27	1.45	1.49	1.57	1.92	2.19	2.9	3.34	3.34	3.68
Basic EPS, GAAP	-0.51	-0.18	0.67	1.26	1.66	2.29	3.1	2.9	2.48	2.03	3.97	4.28	3.3	4.02	3.58
Basic EPS from Cont Ops	-0.74	-0.23	0.47	1.48	1.78	2.46	3.32	3.21	2.7	2.22	4.26	4.53	3.52	4.26	3.84
Diluted EPS, GAAP	-0.51	-0.18	0.66	1.24	1.62	2.2	2.98	2.78	2.39	1.96	3.84	4.14	3.21	3.91	3.47
Diluted EPS from Cont Ops	-0.74	-0.23	0.47	1.46	1.73	2.36	3.19	3.09	2.6	2.14	4.12	4.38	3.42	4.14	3.73
Dividend per Share	1.12	1.23	1.18	1.35	1.54	1.7	1.78	1.98	2.13	2.37	2.53	3.18	3.49	3.86	4.05
Cash Flow per Share	0.56	1.01	1	1.79	2.14	2.69	3.18	3.18	3.59	4.03	4.05	5.25	5.81	5.3	5.39
Free Cash Flow per Basic Share	-2.21	1.01	1	1.79	2.14	2.69	3.18	3.18	3.59	4.03	4.05	5.25	5.81	5.3	5.39
Cash & Equivalents per Share	0.38	0.22	0.98	0.69	0.5	1.53	0.84	0.55	1.72	0.81	0.75	0.3	0.57	1.42	1.23
Book Value per Share	28.52	27.04	27.29	27.28	27.82	28.21	29.24	35.31	35.75	43.15	45.1	57.6	57.46	58.18	57.18
Tangible Book Value per Share	28.52	27.04	27.29	27.28	26.99	27.7	28.86	34.59	35.25	42.17	44.35	56.32	56.37	57.35	56.55

Prologis, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)