Prologis, Inc. Financial Ratios — PLDGP 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	1.04	1.18	1.42	1.68	1.51	1.9	2.29	1.84	2.05	1.67	1.45	1.14	1.04	1.05	0.96

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	25,681	29,479	27,035	31,589	33,831	37,007	40,441	37,147	44,858	51,017	45,277	50,911	50,842	52,798	52,869
- 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	38,264	42,456	36,120	41,861	49,025	50,353	52,550	51,465	59,634	72,172	67,264	79,837	84,615	87,704	92,028
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	0.3	0.28	0.25	0.22	0.24	0.21	0.18	0.22	0.21	0.24	0.27	0.31	0.35	0.36	0.39
EV/Sales	26.91	21.66	20.63	23.77	22.31	19.88	20.07	18.35	17.9	16.26	14.13	13.36	10.55	10.69	10.47
EV/EBITDA	44.47	35.56	37.3	43.5	38.89	31.48	31.84	28.68	27.97	24.35	21.05	19.5	15.19	15.44	15.24
EV/EBIT	149.17	99.53	118.66	130.9	128.95	75.34	68.15	60.76	60.12	51.49	41.59	35.01	27.43	28.31	26.95
EV/Cash Flow to Firm	58.32	43.82	49.2	34.89	35.09	29.74	27.1	25.58	24.03	22.45	20.81	18.11	14.21	15.34	15.52
EV/Free Cash Flow to Firm	22.75	43.82	49.2	34.89	35.09	29.74	27.1	25.58	24.03	22.45	20.81	18.11	14.21	15.34	15.52
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	12,582	12,977	9,085	10,273	15,194	13,346	12,109	14,318	14,776	21,155	21,987	28,926	33,774	34,906	39,160
EV per Share	83.44	91.94	72.41	82.16	93.47	95.24	98.74	81.74	94.39	97.61	90.92	86.48	91.54	94.68	99.05
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	149.17	99.53	118.66	130.9	128.95	75.34	68.15	60.76	60.12	51.49	41.59	35.01	27.43	28.31	26.95
Enterprise Value	38,264	42,456	36,120	41,861	49,025	50,353	52,550	51,465	59,634	72,172	67,264	79,837	84,615	87,704	92,028
Low Price	52.75	54.5	54.11	55.21	61.16	60	62.1	57.73	59	59	60	52.94	50.01	53.52	50.15
EV/Sales	26.91	21.66	20.63	23.77	22.31	19.88	20.07	18.35	17.9	16.26	14.13	13.36	10.55	10.69	10.47
EV/EBITDA	44.47	35.56	37.3	43.5	38.89	31.48	31.84	28.68	27.97	24.35	21.05	19.5	15.19	15.44	15.24
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	1.96	2.36	1.99	2.27	2.32	2.48	2.6	1.67	1.99	1.6	1.36	0.96	0.96	0.98	1
Price/Book Value Average	2.02	2.23	2.25	2.26	2.33	2.37	2.42	1.82	1.91	1.74	1.58	1.06	0.99	0.98	0.97
Price/Book Value High	2.17	2.59	2.57	2.64	2.59	2.71	2.6	2.15	2.29	2.09	1.77	1.21	1.08	1.25	1.03
Price/Book Value Low	1.85	2.02	1.98	2.02	2.2	2.13	2.12	1.64	1.65	1.37	1.33	0.92	0.87	0.92	0.88
Price/Tangible Book Value	1.96	2.36	1.99	2.27	2.39	2.53	2.63	1.71	2.01	1.64	1.38	0.98	0.98	0.99	1.01
Price/Tangible Book Value Average	2.02	2.23	2.25	2.26	2.4	2.42	2.45	1.86	1.93	1.78	1.61	1.08	1	1	0.98
Price/Tangible Book Value High	2.17	2.59	2.57	2.64	2.67	2.76	2.63	2.2	2.33	2.13	1.8	1.23	1.1	1.27	1.04
Price/Tangible Book Value Low	1.85	2.02	1.98	2.02	2.27	2.17	2.15	1.67	1.67	1.4	1.35	0.94	0.89	0.93	0.89
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	27.4	20.81	22.71	23.64	22.39	19.24	19	19.57	17.37	17.26	15.69	14.25	10.73	10.7	10.32
EV/Sales High	28.85	23.11	25.14	26.67	24.1	21.23	20.07	22.17	19.99	19.76	17.06	15.59	11.33	12.5	10.69
EV/Sales Low	25.86	19.46	20.61	21.81	21.52	17.79	17.25	18.07	15.63	14.59	13.95	13.02	9.97	10.3	9.76
EV/EBITDA Average	45.27	34.18	41.06	43.26	39.02	30.47	30.14	30.59	27.13	25.85	23.37	20.8	15.46	15.46	15.01
EV/EBITDA High	47.67	37.94	45.44	48.8	42.01	33.63	31.85	34.65	31.23	29.59	25.4	22.75	16.32	18.05	15.56
EV/EBITDA Low	42.74	31.94	37.25	39.91	37.5	28.18	27.36	28.24	24.42	21.86	20.77	19.01	14.36	14.88	14.2
EV/EBIT Average	151.85	95.66	130.62	130.16	129.39	72.92	64.5	64.8	58.31	54.66	46.17	37.34	27.92	28.33	26.56
EV/EBIT High	159.9	106.2	144.55	146.83	139.3	80.48	68.16	73.39	67.12	62.56	50.19	40.83	29.47	33.09	27.53
EV/EBIT Low	143.36	89.42	118.51	120.08	124.35	67.43	58.57	59.82	52.47	46.21	41.04	34.12	25.94	27.27	25.12
Last Price	56	63.84	54.2	62	64.5	70	75.99	59	71	69	61.2	55.15	55	57	56.9
High Price	62	70	70	72	72	76.5	76	75.99	82	89.99	80	69.53	61.8	73	59
Enterprise Value Average	38,952	40,807	39,761	41,627	49,191	48,740	49,738	54,885	57,844	76,623	74,673	85,139	86,117	87,778	90,678
Enterprise Value High	41,015	45,300	44,001	46,956	52,959	53,790	52,555	62,162	66,584	87,692	81,173	93,112	90,901	102,524	93,980
Enterprise Value Low	36,773	38,143	36,075	38,402	47,273	45,067	45,158	50,665	52,052	64,778	66,376	77,797	80,002	84,480	85,757

Shares Outstanding	459	462	499	509	525	529	532	630	632	739	740	923	924	926	929
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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)