Prologis Inc
NYSE:PLD
Income Statement
Earnings Waterfall
Prologis Inc
Revenue
|
8B
USD
|
Cost of Revenue
|
-2B
USD
|
Gross Profit
|
6B
USD
|
Operating Expenses
|
-2.9B
USD
|
Operating Income
|
3.1B
USD
|
Other Expenses
|
-31.1m
USD
|
Net Income
|
3.1B
USD
|
Income Statement
Prologis Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 731
N/A
|
1 685
-3%
|
1 735
+3%
|
1 727
0%
|
1 761
+2%
|
1 789
+2%
|
1 839
+3%
|
2 005
+9%
|
2 197
+10%
|
2 341
+7%
|
2 432
+4%
|
2 556
+5%
|
2 533
-1%
|
2 556
+1%
|
2 720
+6%
|
2 618
-4%
|
2 618
0%
|
2 683
+2%
|
2 538
-5%
|
2 617
+3%
|
2 804
+7%
|
2 883
+3%
|
3 052
+6%
|
3 312
+9%
|
3 331
+1%
|
3 537
+6%
|
4 013
+13%
|
4 153
+4%
|
4 439
+7%
|
4 609
+4%
|
4 494
-3%
|
4 594
+2%
|
4 759
+4%
|
4 830
+1%
|
4 931
+2%
|
5 499
+12%
|
5 974
+9%
|
6 523
+9%
|
7 722
+18%
|
7 886
+2%
|
8 023
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(535)
|
(519)
|
(522)
|
(518)
|
(527)
|
(540)
|
(548)
|
(585)
|
(632)
|
(656)
|
(679)
|
(703)
|
(697)
|
(710)
|
(741)
|
(721)
|
(725)
|
(727)
|
(695)
|
(713)
|
(758)
|
(797)
|
(847)
|
(909)
|
(919)
|
(967)
|
(1 062)
|
(1 109)
|
(1 170)
|
(1 223)
|
(1 200)
|
(1 218)
|
(1 249)
|
(1 249)
|
(1 286)
|
(1 392)
|
(1 509)
|
(1 666)
|
(1 877)
|
(1 962)
|
(2 010)
|
|
Gross Profit |
1 196
N/A
|
1 166
-2%
|
1 213
+4%
|
1 209
0%
|
1 234
+2%
|
1 249
+1%
|
1 291
+3%
|
1 420
+10%
|
1 565
+10%
|
1 684
+8%
|
1 753
+4%
|
1 854
+6%
|
1 836
-1%
|
1 846
+1%
|
1 979
+7%
|
1 898
-4%
|
1 894
0%
|
1 956
+3%
|
1 842
-6%
|
1 904
+3%
|
2 047
+7%
|
2 086
+2%
|
2 205
+6%
|
2 403
+9%
|
2 412
+0%
|
2 570
+7%
|
2 950
+15%
|
3 044
+3%
|
3 269
+7%
|
3 386
+4%
|
3 294
-3%
|
3 376
+3%
|
3 511
+4%
|
3 582
+2%
|
3 646
+2%
|
4 107
+13%
|
4 465
+9%
|
4 857
+9%
|
5 845
+20%
|
5 924
+1%
|
6 013
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(895)
|
(891)
|
(901)
|
(897)
|
(914)
|
(917)
|
(967)
|
(1 070)
|
(1 185)
|
(1 259)
|
(1 273)
|
(1 244)
|
(1 167)
|
(1 145)
|
(1 145)
|
(1 121)
|
(1 122)
|
(1 109)
|
(1 084)
|
(1 140)
|
(1 200)
|
(1 288)
|
(1 376)
|
(1 407)
|
(1 420)
|
(1 487)
|
(1 604)
|
(1 732)
|
(1 862)
|
(1 916)
|
(1 919)
|
(1 903)
|
(1 894)
|
(1 895)
|
(1 918)
|
(1 952)
|
(2 184)
|
(2 413)
|
(2 626)
|
(2 880)
|
(2 929)
|
|
Selling, General & Administrative |
(229)
|
(236)
|
(242)
|
(245)
|
(248)
|
(241)
|
(238)
|
(239)
|
(238)
|
(232)
|
(232)
|
(231)
|
(222)
|
(225)
|
(228)
|
(228)
|
(231)
|
(240)
|
(237)
|
(242)
|
(239)
|
(246)
|
(255)
|
(258)
|
(267)
|
(262)
|
(260)
|
(269)
|
(270)
|
(283)
|
(293)
|
(285)
|
(293)
|
(290)
|
(299)
|
(319)
|
(331)
|
(356)
|
(369)
|
(378)
|
(390)
|
|
Depreciation & Amortization |
(639)
|
(627)
|
(633)
|
(627)
|
(643)
|
(652)
|
(681)
|
(779)
|
(880)
|
(961)
|
(1 001)
|
(978)
|
(931)
|
(908)
|
(905)
|
(882)
|
(879)
|
(857)
|
(832)
|
(883)
|
(947)
|
(1 027)
|
(1 108)
|
(1 138)
|
(1 140)
|
(1 202)
|
(1 316)
|
(1 434)
|
(1 562)
|
(1 614)
|
(1 608)
|
(1 598)
|
(1 578)
|
(1 577)
|
(1 587)
|
(1 597)
|
(1 813)
|
(2 019)
|
(2 219)
|
(2 459)
|
(2 485)
|
|
Other Operating Expenses |
(27)
|
(28)
|
(27)
|
(25)
|
(24)
|
(24)
|
(49)
|
(53)
|
(67)
|
(66)
|
(40)
|
(35)
|
(14)
|
(12)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(13)
|
(24)
|
(28)
|
(29)
|
(30)
|
(19)
|
(18)
|
(19)
|
(22)
|
(29)
|
(33)
|
(36)
|
(40)
|
(38)
|
(39)
|
(44)
|
(53)
|
|
Operating Income |
300
N/A
|
275
-9%
|
311
+13%
|
312
+0%
|
320
+3%
|
332
+4%
|
324
-2%
|
350
+8%
|
380
+9%
|
426
+12%
|
481
+13%
|
610
+27%
|
668
+10%
|
701
+5%
|
834
+19%
|
777
-7%
|
771
-1%
|
846
+10%
|
758
-10%
|
764
+1%
|
847
+11%
|
798
-6%
|
829
+4%
|
996
+20%
|
992
0%
|
1 082
+9%
|
1 346
+24%
|
1 311
-3%
|
1 407
+7%
|
1 470
+4%
|
1 375
-6%
|
1 473
+7%
|
1 618
+10%
|
1 686
+4%
|
1 728
+2%
|
2 155
+25%
|
2 280
+6%
|
2 445
+7%
|
3 219
+32%
|
3 044
-5%
|
3 084
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(288)
|
(280)
|
(237)
|
(211)
|
(167)
|
(89)
|
(96)
|
(127)
|
(104)
|
(146)
|
(139)
|
(117)
|
(81)
|
(76)
|
(57)
|
(52)
|
(70)
|
(64)
|
58
|
97
|
201
|
237
|
135
|
165
|
(57)
|
57
|
(26)
|
(186)
|
(184)
|
(230)
|
(144)
|
61
|
303
|
284
|
449
|
550
|
244
|
131
|
(86)
|
(321)
|
(247)
|
|
Non-Reccuring Items |
(277)
|
(259)
|
(304)
|
(276)
|
(165)
|
(182)
|
(105)
|
(18)
|
(86)
|
(71)
|
(69)
|
(67)
|
3
|
4
|
(29)
|
(31)
|
(68)
|
(69)
|
(39)
|
(41)
|
(3)
|
(4)
|
(4)
|
(16)
|
(16)
|
(62)
|
(85)
|
(170)
|
(193)
|
(333)
|
(310)
|
(211)
|
(188)
|
(18)
|
(19)
|
(19)
|
(20)
|
1
|
2
|
2
|
3
|
|
Gain/Loss on Disposition of Assets |
598
|
276
|
385
|
490
|
726
|
987
|
926
|
1 043
|
759
|
626
|
717
|
566
|
757
|
710
|
593
|
1 255
|
1 183
|
1 281
|
1 292
|
707
|
841
|
834
|
964
|
893
|
858
|
864
|
770
|
890
|
717
|
713
|
897
|
1 008
|
1 590
|
2 194
|
1 986
|
1 708
|
1 187
|
396
|
500
|
643
|
623
|
|
Pre-Tax Income |
333
N/A
|
11
-97%
|
154
+1 355%
|
315
+104%
|
714
+127%
|
1 048
+47%
|
1 050
+0%
|
1 247
+19%
|
949
-24%
|
834
-12%
|
990
+19%
|
991
+0%
|
1 347
+36%
|
1 339
-1%
|
1 341
+0%
|
1 949
+45%
|
1 816
-7%
|
1 994
+10%
|
2 070
+4%
|
1 528
-26%
|
1 886
+23%
|
1 865
-1%
|
1 924
+3%
|
2 038
+6%
|
1 776
-13%
|
1 941
+9%
|
2 005
+3%
|
1 846
-8%
|
1 747
-5%
|
1 620
-7%
|
1 819
+12%
|
2 331
+28%
|
3 323
+43%
|
4 146
+25%
|
4 143
0%
|
4 394
+6%
|
3 691
-16%
|
2 973
-19%
|
3 635
+22%
|
3 368
-7%
|
3 464
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(107)
|
(62)
|
(32)
|
3
|
26
|
31
|
17
|
(21)
|
(23)
|
(37)
|
(37)
|
(39)
|
(55)
|
(49)
|
(58)
|
(60)
|
(55)
|
(62)
|
(61)
|
(57)
|
(63)
|
(60)
|
(73)
|
(72)
|
(75)
|
(92)
|
(112)
|
(111)
|
(131)
|
(125)
|
(128)
|
(175)
|
(174)
|
(178)
|
(178)
|
(158)
|
(135)
|
(138)
|
(168)
|
(170)
|
(211)
|
|
Income from Continuing Operations |
226
|
(51)
|
122
|
318
|
739
|
1 079
|
1 066
|
1 227
|
926
|
797
|
953
|
953
|
1 293
|
1 290
|
1 283
|
1 889
|
1 761
|
1 932
|
2 009
|
1 471
|
1 823
|
1 805
|
1 851
|
1 966
|
1 702
|
1 849
|
1 893
|
1 735
|
1 617
|
1 495
|
1 691
|
2 156
|
3 149
|
3 969
|
3 965
|
4 236
|
3 555
|
2 834
|
3 467
|
3 197
|
3 253
|
|
Income to Minority Interest |
(10)
|
(3)
|
(82)
|
(93)
|
(103)
|
(102)
|
(29)
|
(67)
|
(56)
|
(65)
|
(85)
|
(65)
|
(83)
|
(85)
|
(86)
|
(95)
|
(109)
|
(118)
|
(127)
|
(119)
|
(174)
|
(174)
|
(171)
|
(182)
|
(129)
|
(134)
|
(157)
|
(148)
|
(135)
|
(137)
|
(138)
|
(183)
|
(209)
|
(245)
|
(230)
|
(210)
|
(191)
|
(156)
|
(184)
|
(182)
|
(194)
|
|
Net Income (Common) |
317
N/A
|
51
-84%
|
148
+192%
|
273
+85%
|
622
+128%
|
963
+55%
|
1 014
+5%
|
1 158
+14%
|
874
-24%
|
744
-15%
|
887
+19%
|
911
+3%
|
1 240
+36%
|
1 229
-1%
|
1 210
-2%
|
1 800
+49%
|
1 642
-9%
|
1 805
+10%
|
1 872
+4%
|
1 342
-28%
|
1 643
+22%
|
1 625
-1%
|
1 674
+3%
|
1 778
+6%
|
1 567
-12%
|
1 709
+9%
|
1 730
+1%
|
1 578
-9%
|
1 473
-7%
|
1 350
-8%
|
1 544
+14%
|
1 967
+27%
|
2 934
+49%
|
3 717
+27%
|
3 728
+0%
|
4 020
+8%
|
3 359
-16%
|
2 673
-20%
|
3 278
+23%
|
3 010
-8%
|
3 053
+1%
|