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	2.61	2.51	2.52	2.81	2.79	3.17	3.41	3.34	3.51
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 (%)	60.52	60.9	55.32	54.65	57.37	63.14	63.03	63.98	64.01	66.77	67.14	68.52	69.41	69.24	68.72
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	50	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	13.23	9.87	9.31	9.7	9.22	6.63	5.7	6.18	5.81	5.85	5.68	5.99	5.31	5.55	5.91
Net Debt/EBITDA	13.02	9.79	8.8	9.34	9.01	6.13	5.43	5.99	5.07	5.48	5.37	5.77	5.11	5.21	5.61
Total Debt/EBIT	44.37	27.64	29.6	29.2	30.58	15.87	12.21	13.09	12.48	12.37	11.23	10.75	9.6	10.17	10.45
Net Debt/EBIT	43.69	27.4	27.99	28.1	29.89	14.66	11.63	12.69	10.9	11.59	10.61	10.35	9.23	9.54	9.93
EBITDA to Interest Expense	1.93	2.44	2.65	3.26	4.38	5.56	6.35	8.31	9.41	9.88	12.78	14.02	9	6.78	6.21
EBITDA-CapEx/Interest Expense	-0.37	2.44	2.65	3.26	4.38	5.56	6.35	8.31	9.41	9.88	12.78	14.02	9	6.78	6.21
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	860	1,194	968	962	1,261	1,599	1,650	1,794	2,132	2,964	3,195	4,093	5,569	5,679	6,040
EBITDA-CapEx	-165	1,194	968	962	1,261	1,599	1,650	1,794	2,132	2,964	3,195	4,093	5,569	5,679	6,040
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	0.47	0.63	0.92	1.13	0.99	1.44	1.95	1.83	2.54	2.36	3.74	2.2	2.27	1.79	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	0.93	0.89	0.92	0.92	0.97	1.1	1.15	1.04	1.25	1.27	1.04	1.02	1.16	1.16	1.2
Accounts Payable Turnover Days	393.35	411.41	396.47	398.63	374.93	332.07	317.06	352.46	291.04	288.28	350.26	358.53	315.73	313.62	304.86
Cash Conversion Cycle	-366.78	-381.7	-367.38	-376.72	-358.9	-317.62	-303.4	-339.95	-280.47	-276.97	-326.73	-334.02	-299.72	-297.31	-283.92
Inventory to Cash Days	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
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	13,111	16,850	18,431	21,924	22,512	27,909	34,331	36,971	56,318	73,687	124,557	104,066	123,221	97,908	118,616
- 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	25,694	29,826	27,516	32,196	37,706	41,255	46,440	51,289	71,095	94,842	146,544	132,992	156,995	132,814	157,775
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	0.44	0.4	0.33	0.29	0.31	0.26	0.2	0.22	0.17	0.18	0.12	0.18	0.19	0.24	0.23
EV/Sales	18.07	15.21	15.72	18.29	17.16	16.29	17.74	18.29	21.35	21.37	30.79	22.26	19.57	16.19	17.95
EV/EBITDA	29.86	24.98	28.41	33.46	29.91	25.79	28.14	28.59	33.35	32	45.86	32.49	28.19	23.39	26.12
EV/EBIT	100.17	69.92	90.39	100.67	99.18	61.72	60.23	60.55	71.67	67.66	90.6	58.32	50.9	42.87	46.21
EV/Cash Flow to Firm	39.16	30.78	37.48	26.83	26.99	24.37	23.95	25.49	28.65	29.5	45.33	30.17	26.37	23.24	26.61
EV/Free Cash Flow to Firm	15.28	30.78	37.48	26.83	26.99	24.37	23.95	25.49	28.65	29.5	45.33	30.17	26.37	23.24	26.61
Diluted Market Cap	10,628	16,853	18,163	21,790	22,917	28,858	35,629	34,659	58,378	75,185	128,755	91,493	126,874	100,794	122,149
Diluted Enterprise Value	23,210	29,829	27,248	32,063	38,111	42,205	47,738	48,977	73,154	96,340	150,742	120,419	160,647	135,700	161,309
EV per Share	56.03	64.59	55.16	63.19	71.89	78.03	87.26	81.46	112.53	128.27	198.08	144.06	169.84	143.38	169.81
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	860	1,194	968	962	1,261	1,599	1,650	1,794	2,132	2,964	3,195	4,093	5,569	5,679	6,040
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	656	969	734	1,200	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	1,682	969	734	1,200	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	8.62	36.36	37.45	24.36	20.53	20.37	21.12	19.22	25.78	25.6	42.98	22.17	23.61	20.52	24.39
EV/EBIT	100.17	69.92	90.39	100.67	99.18	61.72	60.23	60.55	71.67	67.66	90.6	58.32	50.9	42.87	46.21
Enterprise Value	25,694	29,826	27,516	32,196	37,706	41,255	46,440	51,289	71,095	94,842	146,544	132,992	156,995	132,814	157,775
Low Price	21.74	28.16	34.6	36.33	36.26	35.25	48.33	55.21	56.4	59.82	93.08	98.03	96.64	100.82	85.35
EV/Sales	18.07	15.21	15.72	18.29	17.16	16.29	17.74	18.29	21.35	21.37	30.79	22.26	19.57	16.19	17.95
EV/EBITDA	29.86	24.98	28.41	33.46	29.91	25.79	28.14	28.59	33.35	32	45.86	32.49	28.19	23.39	26.12
Price/Earnings	- -	- -	55.34	34.19	25.93	23.08	20.79	20.27	35.87	49.19	42.43	26.37	40.35	26.28	35.68
Price/Earnings Average	-62.1	-191.31	58.39	32.2	25.02	20.88	18.82	22.19	31.82	46.66	31.44	30.71	36.46	29.84	31.81
Price/Earnings High	-73.79	-213.51	68.18	35	28.73	23.99	21.76	23.8	37.35	55.47	42.83	40.83	41.63	33.75	36.81
Price/Earnings Low	-42.82	-159.99	51.82	28.87	21.91	15.41	15.58	19.06	22.7	29.53	23.46	22.93	29.26	25.06	23.85
Price/Book Value	1	1.35	1.35	1.58	1.54	1.87	2.21	1.66	2.49	2.31	3.73	1.96	2.32	1.82	2.23
Price/Book Value Average	1.11	1.25	1.43	1.49	1.49	1.69	2	1.82	2.21	2.19	2.77	2.28	2.1	2.06	1.99
Price/Book Value High	1.31	1.39	1.67	1.61	1.71	1.95	2.31	1.95	2.6	2.6	3.77	3.03	2.39	2.33	2.3
Price/Book Value Low	0.76	1.04	1.27	1.33	1.3	1.25	1.65	1.56	1.58	1.39	2.06	1.7	1.68	1.73	1.49
Price/Tangible Book Value	1	1.35	1.35	1.58	1.59	1.91	2.24	1.7	2.53	2.36	3.8	2	2.36	1.84	2.26
Price/Tangible Book Value Average	1.11	1.25	1.43	1.49	1.53	1.72	2.02	1.86	2.24	2.24	2.81	2.33	2.14	2.09	2.01
Price/Tangible Book Value High	1.31	1.39	1.67	1.61	1.76	1.98	2.34	1.99	2.63	2.66	3.83	3.1	2.44	2.37	2.33
Price/Tangible Book Value Low	0.76	1.04	1.27	1.33	1.34	1.27	1.67	1.6	1.6	1.42	2.1	1.74	1.71	1.76	1.51
Price/Sales	7.45	8.56	10.26	12.21	10.18	10.96	13.07	11.88	16.88	16.35	26.15	14.83	15.36	11.94	13.48
Price/Sales Average	8.22	7.9	10.83	11.5	9.83	9.92	11.83	13	14.97	15.51	19.38	17.27	13.87	13.55	12.02
Price/Sales High	9.76	8.82	12.64	12.5	11.28	11.4	13.68	13.95	17.57	18.44	26.4	22.96	15.84	15.33	13.91
Price/Sales Low	5.67	6.61	9.61	10.31	8.6	7.32	9.79	11.17	10.68	9.82	14.46	12.89	11.13	11.39	9.02
Price/Cash Flow	51.16	36.21	37.03	24.03	20.04	19.6	20.28	18.47	24.83	24.71	41.55	21.46	22.93	19.93	23.67
Price/Cash Flow Average	56.41	33.41	39.07	22.63	19.34	17.73	18.36	20.22	22.02	23.44	30.79	24.99	20.72	22.63	21.1
Price/Cash Flow High	67.03	37.29	45.62	24.6	22.21	20.37	21.23	21.69	25.85	27.87	41.94	33.23	23.66	25.6	24.41
Price/Cash Flow Low	38.9	27.94	34.68	20.29	16.93	13.09	15.19	17.37	15.71	14.83	22.97	18.66	16.63	19.01	15.82
Price/Free Cash Flow Average	9.51	33.55	39.51	22.94	19.81	18.43	19.12	21.03	22.87	24.28	31.84	25.82	21.33	23.3	21.75
Price/Free Cash Flow High	11.29	37.45	46.14	24.94	22.75	21.17	22.11	22.56	26.84	28.86	43.38	34.33	24.36	26.35	25.16
Price/Free Cash Flow Low	6.56	28.06	35.07	20.57	17.34	13.6	15.82	18.07	16.31	15.37	23.76	19.28	17.12	19.57	16.31
EV/Sales Average	19.02	14.55	16.3	17.56	16.8	15.24	16.5	19.54	19.43	20.51	24.01	25.13	18.08	17.81	16.49
EV/Sales High	20.93	15.47	18.16	18.58	18.27	16.72	18.35	20.59	22.04	23.48	31.03	31.81	20.05	19.59	18.38
EV/Sales Low	15.86	13.25	15.05	16.35	15.57	12.63	14.45	17.5	15.14	14.73	19.09	19.99	15.34	15.64	13.48
EV/EBITDA Average	31.43	23.89	29.46	32.13	29.29	24.13	26.17	30.53	30.36	30.72	35.77	36.67	26.05	25.73	23.99
EV/EBITDA High	34.59	25.4	32.83	34	31.84	26.48	29.12	32.18	34.43	35.17	46.23	46.43	28.89	28.29	26.74
EV/EBITDA Low	26.21	21.76	27.2	29.91	27.14	20	22.92	27.35	23.65	22.06	28.43	29.18	22.1	22.59	19.61
EV/EBIT Average	105.41	66.87	93.73	96.68	97.11	57.75	56.01	64.68	65.25	64.95	70.66	65.83	47.04	47.15	42.45
EV/EBIT High	116.02	71.1	104.43	102.3	105.58	63.37	62.31	68.16	74	74.36	91.32	83.34	52.16	51.86	47.31
EV/EBIT Low	87.92	60.9	86.54	90	89.99	47.85	49.06	57.94	50.82	46.64	56.17	52.37	39.91	41.41	34.7
Last Price	28.59	36.49	36.95	43.03	42.92	52.79	64.51	58.72	89.14	99.66	168.36	112.73	133.3	105.7	127.66
High Price	37.46	37.58	45.52	44.05	47.56	54.87	67.53	68.95	92.8	112.37	169.93	174.54	137.52	135.76	131.7
Enterprise Value Average	27,039	28,526	28,532	30,919	36,920	38,598	43,189	54,785	64,729	91,053	114,285	150,109	145,091	146,081	144,924
Enterprise Value High	29,761	30,330	31,791	32,716	40,140	42,354	48,048	57,730	73,407	104,239	147,705	190,051	160,896	160,658	161,529
Enterprise Value Low	22,552	25,980	26,344	28,783	34,213	31,982	37,830	49,079	50,410	65,385	90,850	119,422	123,107	128,293	118,463

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	2.32	2.6	1.99	1.93	2.42	3.04	3.11	3.16	3.38	4.07	4.32	5.21	6.03	6.13	6.51
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)