Prologis, Inc.【PLD】
時価総額
$1322.9億
PER
物流不動産の最大手。都市近接のLast Touch施設や輸入・全国配送センター、運用支援プラットフォームを展開、連結賃貸面積は646百万平方フィート。2022年10月に同業を232億ドルで買収。米国・欧州・アジアで展開。
| 2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Rental | - | - | - | - | - | - | - | - | - | - | - | 4,148 | 4,913 | 6,819 | 7,515 |
| Strategic capital | - | - | - | - | - | - | - | - | 406 | 492 | 637 | 591 | 1,040 | 1,200 | 672 |
| Other Real Estate Revenue1 | - | - | - | - | - | - | - | - | 9 | 7 | 11 | 21 | 21 | 5 | 15 |
| Total revenues | - | - | - | - | - | - | - | - | 2,804 | 3,331 | 4,439 | 4,759 | 5,974 | 8,023 | 8,202 |
| Rental | - | - | - | - | - | - | - | 570 | 601 | 734 | 952 | 1,041 | 1,206 | 1,625 | 1,765 |
| Strategic capital | - | - | - | - | - | - | - | - | 157 | 185 | 218 | 207 | 303 | 386 | 292 |
| General and administrative | - | - | - | - | - | - | - | 231 | 239 | 267 | 275 | 293 | 331 | 390 | 419 |
| Depreciation and amortization | - | - | - | - | - | - | - | 879 | 947 | 1,140 | 1,562 | 1,578 | 1,813 | 2,485 | 2,581 |
| Other | - | - | - | - | - | - | - | 12 | 14 | 13 | 30 | 22 | 40 | 53 | 47 |
| Total expenses | - | - | - | - | - | - | - | - | - | 2,339 | 3,037 | 3,142 | 3,693 | 4,939 | 5,104 |
| Operating income before gains on real estate transactions, net | - | - | - | - | - | - | - | - | - | 992 | 1,402 | 1,617 | 2,280 | 3,084 | 3,098 |
| Gains On Dispositions Of Development Properties And Land Net | - | - | - | - | - | - | - | - | - | 468 | 465 | 817 | 598 | 462 | 414 |
| Gains On Other Dispositions Of Investments In Real Estate Net | - | - | - | - | - | - | - | - | - | 390 | 252 | 773 | 589 | 161 | 904 |
| Operating income | - | - | - | - | - | - | - | 771 | 847 | 1,850 | 2,119 | 3,207 | 3,468 | 3,708 | 4,416 |
| Earnings from unconsolidated entities, net | - | - | - | - | - | - | - | 249 | 298 | 200 | 297 | 404 | 311 | 307 | 354 |
| Interest expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 864 |
| Foreign currency, derivative and other gains (losses) and other income (expense), net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 209 |
| Gain (Loss) on Extinguishment of Debt | - | - | - | - | - | - | - | -68 | -3 | -16 | -188 | -187 | -20 | 3 | 1 |
| Total other income (expense) | - | - | - | - | - | - | - | 1,045 | 1,039 | -73 | -372 | 116 | 223 | -244 | -301 |
| Earnings before income taxes | - | - | - | - | - | - | - | 1,816 | 1,886 | 1,776 | 1,747 | 3,323 | 3,691 | 3,464 | 4,115 |
| Total income tax expense | - | - | - | - | - | - | - | 55 | 63 | 75 | 130 | 174 | 135 | 211 | 167 |
| Consolidated net earnings | - | - | - | - | - | - | - | 1,761 | 1,823 | 1,702 | 1,617 | 3,149 | 3,555 | 3,253 | 3,948 |
| Net Income (Loss) Attributable to Noncontrolling Interest | - | - | - | - | - | - | - | 64 | 125 | 82 | 93 | 127 | 99 | 117 | 123 |
| Net earnings attributable to controlling interests | - | - | - | - | - | - | - | 1,697 | 1,698 | 1,620 | 1,523 | 3,022 | 3,457 | 3,136 | 3,825 |
| Less preferred stock/unit dividends/distributions | - | - | - | - | - | - | - | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Preferred Stock Redemption Premium | - | - | - | - | - | - | - | 4 | - | - | 2 | - | - | - | - |
| Net earnings attributable to common stockholders/unitholders | - | - | - | - | - | - | - | 1,687 | 1,692 | 1,614 | 1,515 | 3,015 | 3,451 | 3,131 | 3,819 |
| Earnings Per Share, Basic | - | - | - | - | - | - | - | 3.1 | 2.9 | 2.48 | 2.02 | 3.97 | 4.28 | 3.3 | 4.02 |
| Earnings Per Share, Diluted | - | - | - | - | - | - | - | 3.06 | 2.87 | 2.46 | 2.01 | 3.94 | 4.25 | 3.29 | 4.01 |