Prologis, Inc. is a self-administered and self-managed REIT and is the sole general partner of Prologis, L.P. through which it holds substantially all of its assets. We operate Prologis, Inc. and Prologis, L.P. as one enterprise and, therefore, our discussion and analysis refer to Prologis, Inc. and its consolidated subsidiaries, including Prologis, L.P. We invest in real estate through wholly owned subsidiaries and other entities through which we co-invest with partners and investors (co-investment ventures). We have a significant ownership interest in the co-investment ventures, which are either consolidated or unconsolidated based on our level of control of the entity. Prologis, Inc. began operating as a fully integrated real estate company in 1997 and elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended (Internal Revenue Code or IRC). We believe the current organization and method of operation enable Prologis, Inc. to maintain its status as a REIT. Prologis, L.P. was also formed in 1997. We operate, manage and measure the operating performance of our properties on an owned and managed (O&M) basis. Our O&M portfolio includes our consolidated properties as well as properties owned by our unconsolidated co investment ventures, which we manage. We make operating decisions based on our total O&M portfolio as we manage the properties without regard to their ownership. Prologis, Inc. was incorporated in 1983 in Maryland, USA.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $8.8B | $7.4B | $3.3B | $5.0B | 6.3% | 7.2% | -10.8% |
| 2024 | $8.2B | $7.5B | $3.7B | $4.9B | 6.9% | 2.2% | 22.0% |
| 2023 | $8.0B | $6.6B | $3.1B | $5.4B | 5.8% | 34.3% | -9.1% |
| 2022 | $6.0B | $5.8B | $3.4B | $4.1B | 6.3% | - | - |
| 2021 | - | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total Revenue | - | 5,973.69 | 8,023.47 | 8,201.61 | 8,790.13 |
| Operating Revenue | - | 5,973.69 | 8,023.47 | 8,201.61 | 8,790.13 |
| Cost Of Revenue | - | 1,509.09 | 2,010.34 | 2,057.24 | 2,234.65 |
| Gross Profit | - | 4,464.60 | 6,013.13 | 6,144.37 | 6,555.47 |
| Operating Expense | - | 2,184.20 | 2,928.65 | 3,046.33 | 3,141.17 |
| Selling General And Administration | - | 331.08 | 390.41 | 418.76 | 469.11 |
| Total Expenses | - | 3,693.29 | 4,938.99 | 5,103.57 | 5,375.82 |
| Operating Income | - | 2,280.40 | 3,084.48 | 3,098.04 | 3,414.30 |
| Total Operating Income As Reported | - | 3,467.54 | 3,707.79 | 4,415.92 | 4,357.86 |
| EBITDA | - | 5,795.49 | 6,567.80 | 7,532.69 | 7,367.60 |
| Normalized EBITDA | - | 4,386.92 | 5,853.99 | 6,005.55 | 6,412.78 |
| EBIT | - | 3,982.71 | 4,082.91 | 4,952.17 | 4,741.58 |
| Interest Income | 0.87 | - | - | - | - |
| Interest Expense | - | 291.90 | 618.72 | 837.30 | 972.26 |
| Net Interest Income | - | -309.04 | -641.33 | -863.93 | -1,002.34 |
| Other Income Expense | - | 1,719.44 | 1,021.03 | 1,880.77 | 1,357.36 |
| Interest Income Non Operating | 0.87 | - | - | - | - |
| Interest Expense Non Operating | - | 291.90 | 618.72 | 837.30 | 972.26 |
| Net Non Operating Interest Income Expense | - | -309.04 | -641.33 | -863.93 | -1,002.34 |
| Pretax Income | - | 3,690.81 | 3,464.18 | 4,114.88 | 3,769.32 |
| Tax Provision | - | 135.41 | 211.04 | 166.94 | 204.02 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 51.68 | 43.48 | 61.96 | 51.68 |
| Net Income Continuous Operations | - | 3,555.40 | 3,253.14 | 3,947.94 | 3,565.30 |
| Net Income From Continuing And Discontinued Operation | - | 3,364.86 | 3,059.21 | 3,731.64 | 3,328.23 |
| Net Income From Continuing Operation Net Minority Interest | - | 3,364.86 | 3,059.21 | 3,731.64 | 3,328.23 |
| Net Income | - | 3,364.86 | 3,059.21 | 3,731.64 | 3,328.23 |
| Net Income Common Stockholders | - | 3,358.80 | 3,053.37 | 3,725.75 | 3,322.35 |
| Net Income Including Noncontrolling Interests | - | 3,555.40 | 3,253.14 | 3,947.94 | 3,565.30 |
| Normalized Income | - | 2,007.96 | 2,388.89 | 2,266.45 | 2,425.08 |
| Diluted NI Availto Com Stockholders | - | 3,451.03 | 3,131.18 | 3,819.81 | 3,404.12 |
| Basic Average Shares | - | 785.68 | 924.35 | 926.17 | 928.47 |
| Diluted Average Shares | - | 811.61 | 951.79 | 953.59 | 956.83 |
| Reconciled Depreciation | - | 1,812.78 | 2,484.89 | 2,580.52 | 2,626.03 |
| Reconciled Cost Of Revenue | - | 1,509.09 | 2,010.34 | 2,057.24 | 2,234.65 |
| Total Unusual Items | - | 1,408.57 | 713.80 | 1,527.15 | 954.83 |
| Total Unusual Items Excluding Goodwill | - | 1,408.57 | 713.80 | 1,527.15 | 954.83 |
| Preferred Stock Dividends | - | 6.06 | 5.84 | 5.88 | 5.88 |
| Minority Interests | - | -190.54 | -193.93 | -216.30 | -237.07 |
| Special Income Charges | - | -20.18 | 3.28 | 0.54 | -3.50 |
| Other Special Charges | - | 20.18 | -3.28 | -0.54 | 3.50 |
| Gain On Sale Of Security | - | 1,428.76 | 710.53 | 1,526.61 | 958.32 |
| Depreciation Amortization Depletion Income Statement | - | 1,812.78 | 2,484.89 | 2,580.52 | 2,626.03 |
| Depreciation And Amortization In Income Statement | - | 1,812.78 | 2,484.89 | 2,580.52 | 2,626.03 |
| General And Administrative Expense | - | 331.08 | 390.41 | 418.76 | 469.11 |
| Other Gand A | - | 331.08 | 390.41 | 418.76 | 469.11 |
| Rent Expense Supplemental | - | 1,205.74 | 1,624.79 | 1,765.38 | 1,964.14 |
| Total Other Finance Cost | - | 17.13 | 22.61 | 26.64 | 30.08 |
| Other Operating Expenses | - | 40.34 | 53.35 | 47.04 | 46.03 |
| Otherunder Preferred Stock Dividend | 0 | 0 | - | - | - |
| Earnings From Equity Interest | - | 310.87 | 307.23 | 353.62 | 402.53 |
| Average Dilution Earnings | - | 92.24 | 77.81 | 94.05 | 81.77 |
Real Estate sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Prologis, Inc.this co. | PLD | $134.7B | 40.48β discount | 2.54 | 6.3% | 22.98 |
| Welltower Inc. | WELL | $141.8B | 151.34 | 3.37 | 2.2% | 68.44 |
| Equinix, Inc. | EQIX | $107.4B | 79.57 | 7.59 | 9.5% | 31.31 |
| American Tower Corporation | AMT | $90.3B | 35.72 | 24.73 | 69.3% | 20.76 |
| Simon Property Group, Inc. | SPG | $78.4B | 16.93 |
| - |
| - |
| - |
| - |
| 15.16 |
| 89.5% |
| 13.46 |
| Digital Realty Trust, Inc. | DLR | $67.5B | 51.58 | 3.04 | 5.9% | 22.76 |
| Realty Income Corporation | O | $55.7B | 52.63 | 1.41 | 2.7% | 17.68 |
| Public Storage | PSA | $53.8B | 30.17 | 10.99 | 36.4% | 19.64 |
| Crown Castle Inc. | CCI | $40.9B | 92.20 | -25.04 | -27.2% | 25.60 |
| Peer Median | - | 52.11 | 5.48 | 7.7% | 21.76 | |