Terreno Realty Corporation Financial Ratios — TRNO 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 (%)	-2.3	1.34	1.02	1.31	1.59	1.59	5.7	5.56	4.02	5.14	4.79	9.24	5.89	5.61	10.32
Return on Assets (%)	-1.62	1.14	1.22	1.25	1.31	1.24	3.73	3.76	2.84	3.76	3.45	6.5	4.29	4.25	7.93
Return on Capital (%)	- -	- -	2.42	2.06	2.24	2.41	5.14	5.1	3.86	4.72	4.36	7.68	5.27	5.03	9.1
Return on Invested Capital (%)	- -	- -	1.61	2.06	1.26	1.79	2.88	3.08	3.15	3.36	3.64	3.77	3.98	3.62	4.01
Gross Margin (%)	59.79	70.81	71.95	72.18	72.2	72.03	72.92	73.63	74.15	73.73	74.66	75.05	75.56	74.36	75.84
EBITDA Margin (%)	11.27	42.72	44.31	51.37	49.8	49.87	56.43	56.94	57.29	58.12	58.96	57.34	59.47	58.7	59.69
Operating Margin (%)	-8.55	19.23	26.04	30.56	19.15	22.48	29.48	32.54	34.43	36.61	39.67	39.95	41.21	38.69	40.39
Incremental Operating Margin (%)	14.08	45.23	38.36	39.38	- -	47.97	61.02	53.67	49.22	60.16	55.95	41.12	48.54	24.86	47.36
Pretax Margin (%)	-40.95	-6.92	5.38	15.56	15.23	13.94	40.08	41.73	32.46	42.7	39.32	71.69	46.81	48.22	84.59
Profit Margin (%)	-26.29	13.86	14.59	15.56	15.23	13.94	40.08	41.73	32.46	42.7	39.32	71.69	46.81	48.22	84.59
Net Income to Common Margin (%)	-26.29	8.39	6.76	10.39	11.51	10.66	38.6	41.73	32.46	42.7	39.32	71.69	46.81	48.22	84.59
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-48.06	-151.22	-867.95	220.47	249.59	287.22	81.95	81.29	114.5	93.71	96.99	54.24	89.7	94.84	50.59
Sustainable Growth Rate (%)	-3.4	3.36	9.89	-1.58	-2.38	-2.98	1.03	1.04	-0.58	0.32	0.14	4.23	0.61	0.29	5.1

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	99	177	189	302	381	415	462	462	492	459	721	771	772	823	943
ST Debt	41	65	31	- -	- -	52	- -	19	- -	- -	- -	- -	- -	82	200
LT Debt	58	112	158	302	381	364	462	443	492	459	721	771	772	741	743
Total Debt/EBITDA	62.15	14.13	9.38	8.55	7.99	7.68	6.18	5.35	5.02	4.23	5.51	4.87	4.01	3.67	3.32
Net Debt/EBITDA	60.12	13.66	9.04	3.16	7.52	7.42	5.7	4.99	3.89	3.24	3.95	4.7	3.15	3.59	3.23
Total Debt/EBIT	-31.1	52.01	22.13	17.48	27.94	19.77	11.82	9.39	8.38	6.74	8.2	7.08	5.8	5.57	4.91
Net Debt/EBIT	-30.09	50.27	21.31	6.46	26.29	19.09	10.91	8.76	6.5	5.16	5.88	6.84	4.55	5.44	4.78
EBITDA to Interest Expense	0.61	2.29	3.25	5.37	4.95	4.14	4.46	4.74	6	6.79	7.25	6.64	7.76	10.74	8.65
EBITDA-CapEx/Interest Expense	-2.32	0.42	1.71	2.37	3	2.08	2.82	3.15	4.03	4.81	4.41	3.85	5.62	8.52	6.72
EBIT to Interest Expense	-0.46	1.03	1.91	3.19	1.91	1.87	2.33	2.71	3.6	4.28	4.88	4.63	5.38	7.08	5.86
Interest Expense	3	5	6	7	10	13	17	18	16	16	18	24	25	21	33
Common Equity/Total Assets	59.54	46.99	60.87	65.23	59.64	59.88	65.53	69.46	71.95	74.22	70.38	70.47	74.64	76.78	76.95
Long-Term Debt/Equity (%)	36.67	43.72	36.08	40.49	52.04	44.82	44.93	35.51	32.4	28.91	35.02	34.57	26.47	20.24	17.93
Long-Term Debt/Capital (%)	22.57	25.82	25.2	28.82	34.23	29.65	31	25.91	24.47	22.43	25.94	25.69	20.93	16.53	14.6
Long-Term Debt/Total Assets (%)	21.84	25.06	24.53	28.14	33.11	28.45	29.45	24.66	23.31	21.46	24.64	24.36	19.76	15.54	13.8
Total Debt/Equity (%)	62.46	69.35	43.14	40.49	52.04	51.16	44.93	37.03	32.4	28.91	35.02	34.57	26.47	22.48	22.75
Total Debt/Capital (%)	38.45	40.95	30.14	28.82	34.23	33.85	31	27.02	24.47	22.43	25.94	25.69	20.93	18.36	18.53
Total Debt/Total Assets (%)	37.19	39.76	29.34	28.14	33.11	32.47	29.45	25.72	23.31	21.46	24.64	24.36	19.76	17.26	17.51
Net Debt to Equity	60.41	67.03	41.55	14.98	48.97	49.41	41.46	34.55	25.15	22.16	25.09	33.38	20.8	21.99	22.15
Net Debt/Capital (%)	37.66	40.13	29.35	13.02	32.87	33.07	29.31	25.68	20.09	18.14	20.06	25.03	17.22	18.03	18.13
EBITDA	2	13	20	35	48	54	75	86	98	109	131	158	192	225	284
EBITDA-CapEx	-6	2	11	16	29	27	47	57	66	77	80	92	139	178	221
Operating Income (Loss)	-1	6	12	21	18	24	39	49	59	68	88	110	133	148	192

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	0.08	0.17	11.65	0.86	0.16	0.79	0.44	1.91	1.98	2.89	0.33	1.64	0.09	0.08
Current Ratio	0.11	0.11	0.24	12.46	1.15	0.21	0.95	1.26	2.24	2	2.9	0.35	1.65	0.12	0.08
Quick Ratio	0.07	0.08	0.17	11.65	0.86	0.16	0.79	1.21	2.19	1.98	2.89	0.33	1.64	0.09	0.08
CFO/Avg Current Liab	0.09	0.16	0.24	1.03	1.98	0.85	1.03	1.34	1.48	1.81	2.12	1.9	1.98	1.5	1
Common Equity/Total Assets	59.54	46.99	60.87	65.23	59.64	59.88	65.53	69.46	71.95	74.22	70.38	70.47	74.64	76.78	76.95
Long-Term Debt/Equity (%)	36.67	43.72	36.08	40.49	52.04	44.82	44.93	35.51	32.4	28.91	35.02	34.57	26.47	20.24	17.93
Long-Term Debt/Capital (%)	22.57	25.82	25.2	28.82	34.23	29.65	31	25.91	24.47	22.43	25.94	25.69	20.93	16.53	14.6
Long-Term Debt/Total Assets (%)	21.84	25.06	24.53	28.14	33.11	28.45	29.45	24.66	23.31	21.46	24.64	24.36	19.76	15.54	13.8
Total Debt/Equity (%)	62.46	69.35	43.14	40.49	52.04	51.16	44.93	37.03	32.4	28.91	35.02	34.57	26.47	22.48	22.75
Total Debt/Capital (%)	38.45	40.95	30.14	28.82	34.23	33.85	31	27.02	24.47	22.43	25.94	25.69	20.93	18.36	18.53
Total Debt/Total Assets (%)	37.19	39.76	29.34	28.14	33.11	32.47	29.45	25.72	23.31	21.46	24.64	24.36	19.76	17.26	17.51
CFO/Total Liabilities	1.99	5.13	6.54	8.95	10.04	10.54	12.86	14.14	16.01	18.32	15.26	15.32	18.15	21	21.89
CFO/CapEx	0.28	0.95	1.42	1.49	2.23	1.83	2.54	2.68	2.95	3.2	2.58	2.15	3.39	5.01	4.29
Altman's Z-Score	0.57	0.57	1.36	1.97	1.55	1.82	2.33	2.55	3.92	4.59	4.67	3.02	3.58	3.35	3.16

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

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	141	207	442	884	980	1,351	1,941	2,146	3,641	4,001	6,403	4,348	5,483	5,869	6,081
- Cash & Cash Equivalents	3	6	7	191	22	14	36	31	110	107	204	26	165	18	25
+ Preferred Equity and Hybrid Capital	- -	46	46	46	46	46	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	99	177	189	302	381	415	462	462	492	459	721	771	772	823	943
Enterprise Value	237	425	671	1,042	1,385	1,798	2,367	2,577	4,023	4,353	6,919	5,093	6,089	6,674	6,999
Total Capital	258	432	628	1,050	1,115	1,227	1,489	1,710	2,009	2,047	2,779	3,001	3,686	4,486	5,090
Total Debt/Capital (%)	38.45	40.95	30.14	28.82	34.23	33.85	31	27.02	24.47	22.43	25.94	25.69	20.93	18.36	18.53
Total Debt / EV	0.42	0.42	0.28	0.29	0.28	0.23	0.2	0.18	0.12	0.11	0.1	0.15	0.13	0.12	0.13
EV/Sales	16.71	14.47	14.73	15.13	14.44	16.58	17.87	16.99	23.52	23.29	31.18	18.44	18.82	17.44	14.69
EV/EBITDA	148.31	33.88	33.24	29.46	29	33.25	31.66	29.84	41.05	40.08	52.87	32.16	31.64	29.72	24.61
EV/EBIT	- -	124.72	78.38	60.22	101.41	85.59	60.62	52.35	68.59	63.87	78.75	46.77	45.74	45.11	36.44
EV/Cash Flow to Firm	- -	- -	34.03	29.02	26.78	28.86	27.44	26.9	36.23	37.19	46.05	30.49	29.78	26.32	22.97
EV/Free Cash Flow to Firm	- -	- -	65.89	64.4	42.14	50.85	40.21	38.56	50.95	50.95	69.91	50.7	40.21	32.22	29
Diluted Market Cap	139	203	372	628	970	1,274	1,801	2,022	3,504	3,989	6,038	4,299	5,225	5,668	6,031
Diluted Enterprise Value	235	420	600	786	1,375	1,721	2,227	2,453	3,886	4,341	6,554	5,043	5,831	6,473	6,949
EV per Share	25.46	31.6	26.84	24.31	31.97	37.92	42.75	42.24	59.81	63.66	92.17	66.61	69.6	67.26	67.58
TTM Sales	14	29	46	69	96	108	132	152	171	187	222	276	324	383	476
TTM EBITDA	2	13	20	35	48	54	75	86	98	109	131	158	192	225	284
TTM Operating Income	-1	6	12	21	18	24	39	49	59	68	88	110	133	148	192
TTM Cash Flow to Firm	- -	- -	20	36	52	62	86	96	111	117	150	167	204	254	305
TTM Free Cash Flow to Firm	- -	- -	10	16	33	35	59	67	79	85	99	100	151	207	241

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	-25.15	-438.04	93.82	65.45	41.75	57.13	42.78	41.58	55.96	57.44	74.62	56.12	41.26	30.43	28.93
EV/EBIT	- -	124.72	78.38	60.22	101.41	85.59	60.62	52.35	68.59	63.87	78.75	46.77	45.74	45.11	36.44
Enterprise Value	237	425	671	1,042	1,385	1,798	2,367	2,577	4,023	4,353	6,919	5,093	6,089	6,674	6,999
Low Price	11.41	13.27	15.37	16.54	19.2	20.44	26.3	31.56	33.98	42.12	53.98	50.36	50.42	53.78	48.18
EV/Sales	16.71	14.47	14.73	15.13	14.44	16.58	17.87	16.99	23.52	23.29	31.18	18.44	18.82	17.44	14.69
EV/EBITDA	148.31	33.88	33.24	29.46	29	33.25	31.66	29.84	41.05	40.08	52.87	32.16	31.64	29.72	24.61
Price/Earnings	- -	82.41	120.9	87.77	87.85	110.3	35.21	31.95	62.83	49.69	68.95	21.68	34.41	30.62	14.93
Price/Earnings Average	- -	78.5	122.11	81.61	83.71	96.41	32.95	33.16	55.23	47.24	53.23	24.25	32.94	32.25	15.18
Price/Earnings High	- -	87.53	138.46	92.54	93.33	112.58	38.71	35.99	67.55	54.55	69.52	32.76	36.81	37.09	17.59
Price/Earnings Low	- -	70.83	104.99	70.37	74.57	79.13	26.42	28.67	39.43	35.76	43.63	19.2	27.69	27.84	12.25
Price/Book Value	0.89	0.99	1.13	1.26	1.43	1.76	1.89	1.72	2.4	2.52	3.11	1.95	1.88	1.6	1.47
Price/Book Value Average	0.92	0.94	1.14	1.17	1.36	1.54	1.77	1.79	2.11	2.39	2.4	2.18	1.8	1.69	1.49
Price/Book Value High	1.11	1.05	1.29	1.33	1.51	1.8	2.08	1.94	2.58	2.77	3.14	2.95	2.01	1.94	1.73
Price/Book Value Low	0.67	0.85	0.98	1.01	1.21	1.27	1.42	1.54	1.51	1.81	1.97	1.73	1.51	1.46	1.2
Price/Tangible Book Value	0.98	1.11	1.23	1.34	1.55	1.92	2.04	1.84	2.55	2.67	3.28	2.05	1.97	1.7	1.55
Price/Tangible Book Value Average	1.01	1.06	1.24	1.25	1.48	1.68	1.91	1.91	2.24	2.54	2.53	2.3	1.89	1.79	1.58
Price/Tangible Book Value High	1.23	1.18	1.4	1.42	1.65	1.96	2.24	2.07	2.74	2.93	3.3	3.1	2.11	2.06	1.83
Price/Tangible Book Value Low	0.74	0.96	1.06	1.08	1.32	1.38	1.53	1.65	1.6	1.92	2.07	1.82	1.59	1.55	1.27
Price/Sales	9.78	6.91	8.17	9.12	10.11	11.75	13.59	13.33	20.4	21.22	27.11	15.54	16.11	14.76	12.63
Price/Sales Average	10.12	6.59	8.25	8.48	9.63	10.27	12.72	13.84	17.93	20.17	20.93	17.38	15.42	15.55	12.84
Price/Sales High	12.27	7.34	9.35	9.61	10.74	12	14.94	15.02	21.93	23.29	27.33	23.48	17.23	17.88	14.88
Price/Sales Low	7.37	5.94	7.09	7.31	8.58	8.43	10.2	11.96	12.8	15.27	17.15	13.77	12.96	13.43	10.36
Price/Cash Flow	64.55	20.8	27.56	21.41	23.05	25.88	25.91	26.05	36.84	39.24	45.5	29.98	29.01	24.28	22.13
Price/Cash Flow Average	66.82	19.82	27.83	19.91	21.96	22.62	24.24	27.05	32.38	37.3	35.13	33.53	27.77	25.57	22.5
Price/Cash Flow High	81	22.1	31.56	22.58	24.48	26.41	28.48	29.35	39.6	43.08	45.88	45.3	31.03	29.41	26.08
Price/Cash Flow Low	48.64	17.88	23.93	17.17	19.56	18.57	19.44	23.38	23.12	28.24	28.8	26.55	23.34	22.08	18.16
Price/Free Cash Flow Average	-26.03	-417.26	94.76	60.86	39.78	49.93	40.03	43.16	49.19	54.61	57.61	62.76	39.49	32.06	29.41
Price/Free Cash Flow High	-31.56	-465.27	107.44	69.01	44.35	58.31	47.02	46.84	60.16	63.07	75.24	84.78	44.13	36.86	34.1
Price/Free Cash Flow Low	-18.95	-376.47	81.47	52.48	35.44	40.99	32.09	37.31	35.12	41.35	47.22	49.69	33.2	27.67	23.74
EV/Sales Average	17.06	14.14	14.83	14.23	13.96	15.01	16.93	17.53	20.95	22.24	24.6	20.3	18.09	18.26	14.9
EV/Sales High	19.24	14.91	16.14	15.83	15.08	16.84	19.32	18.78	25.12	25.39	31.42	26.48	20	20.68	16.97
EV/Sales Low	14.26	13.48	13.45	12.59	12.9	13.06	14.21	15.54	15.59	17.29	20.58	16.64	15.5	16.05	12.4
EV/EBITDA Average	151.41	33.09	33.46	27.71	28.03	30.11	30	30.79	36.56	38.26	41.72	35.4	30.42	31.11	24.97
EV/EBITDA High	170.8	34.91	36.43	30.82	30.27	33.77	34.24	32.99	43.84	43.68	53.28	46.18	33.62	35.24	28.43
EV/EBITDA Low	126.58	31.55	30.36	24.5	25.89	26.19	25.18	27.29	27.21	29.75	34.91	29.01	26.07	27.35	20.78
EV/EBIT Average	- -	121.83	78.9	56.63	98.03	77.49	57.43	54.01	61.08	60.97	62.14	51.49	43.97	47.23	36.96
EV/EBIT High	- -	128.51	85.89	63	105.88	86.92	65.56	57.86	73.25	69.61	79.36	67.17	48.6	53.49	42.09
EV/EBIT Low	- -	116.15	71.58	50.09	90.56	67.42	48.2	47.87	45.46	47.42	51.99	42.2	37.69	41.51	30.76
Last Price	15.14	15.44	17.7	20.63	22.62	28.49	35.06	35.17	54.14	58.51	85.29	56.87	62.67	59.14	58.71
High Price	19	16.4	20.27	21.75	24.03	29.08	38.54	39.62	58.21	64.24	86	85.92	67.03	71.63	69.2
Enterprise Value Average	242	415	675	980	1,339	1,628	2,242	2,659	3,582	4,155	5,459	5,607	5,854	6,987	7,100
Enterprise Value High	273	437	735	1,090	1,446	1,826	2,560	2,848	4,296	4,744	6,972	7,314	6,470	7,914	8,085
Enterprise Value Low	202	395	612	867	1,237	1,416	1,882	2,357	2,666	3,232	4,568	4,595	5,017	6,142	5,908

Shares Outstanding	9	13	25	43	43	47	55	61	67	68	75	76	87	99	104
Diluted Weighted Avg Shares	9	13	21	30	43	45	51	57	65	68	71	76	83	96	103
Basic Weighted Avg Shares	9	13	21	30	43	45	51	57	64	68	71	75	83	96	102
Revenue per Share	1.55	2.23	2.17	2.26	2.24	2.42	2.58	2.64	2.65	2.76	3.15	3.66	3.89	4.01	4.65
EBITDA per Share	0.17	0.95	0.96	1.16	1.11	1.21	1.46	1.5	1.52	1.6	1.86	2.1	2.31	2.35	2.78
Operating Income per Share	-0.13	0.43	0.56	0.69	0.43	0.54	0.76	0.86	0.91	1.01	1.25	1.46	1.6	1.55	1.88
Basic EPS, GAAP	-0.41	0.19	0.15	0.24	0.26	0.26	1	1.1	0.86	1.18	1.24	2.62	1.82	1.93	3.93
Basic EPS from Cont Ops	-0.63	-0.15	0.12	0.35	0.34	0.34	1.03	1.1	0.86	1.18	1.24	2.62	1.82	1.93	3.93
Diluted EPS, GAAP	-0.41	0.19	0.15	0.24	0.26	0.26	1	1.1	0.86	1.17	1.23	2.62	1.82	1.93	3.92
Diluted EPS from Cont Ops	-0.63	-0.15	0.12	0.35	0.34	0.34	1.03	1.1	0.86	1.17	1.23	2.62	1.82	1.93	3.92
Dividend per Share	0.3	0.54	0.63	0.64	0.73	0.82	0.85	0.89	0.99	1.1	1.2	1.42	1.63	1.83	1.99
Cash Flow per Share	0.23	0.74	0.64	0.96	0.98	1.1	1.35	1.35	1.47	1.49	1.87	1.9	2.16	2.44	2.65
Free Cash Flow per Basic Share	-0.6	-0.04	0.19	0.32	0.54	0.5	0.82	0.85	0.97	1.02	1.15	1.01	1.52	1.95	2.03
Cash & Equivalents per Share	0.35	0.44	0.28	4.45	0.52	0.3	0.64	0.51	1.64	1.57	2.72	0.35	1.89	0.18	0.24
Book Value per Share	17.08	15.58	15.72	16.35	15.86	16.15	18.56	20.45	22.56	23.23	27.41	29.16	33.31	36.9	40.03
Tangible Book Value per Share	15.49	13.86	14.44	15.35	14.59	14.83	17.18	19.15	21.24	21.93	26.04	27.7	31.79	34.8	37.87

Terreno Realty Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)