10 Year Financial Data of Prologis Inc (OTCPK:PLDGP)

66.5 (1y: +11%)

Market Cap		P/E(ttm)
Enterprise Value		P/B

PLDGP- OTCPK (USA)
Prologis Inc

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$66.50

5 Severe Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-7.6	-15.2	4.3
EBITDA Growth (%)	-15.6	-11.4	25.8
Free Cash Flow Growth (%)	-21.3	-52	0
Book Value Growth (%)	3.9	2.9	-3.6

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	8.00	7.50	13.50	10.30	11.40	-2.00	-1.50	0.80	-1.10	-0.30	9.20	6.40	--	-1.20	-6.80	9.20
Return on Assets %	2.50	2.00	3.80	3.30	4.30	-0.70	-0.60	0.40	-0.60	-0.10	4.80	2.80	--	-0.40	-3.20	4.80
Return on Capital - Joel Greenblatt %	5.50	4.70	4.40	4.30	3.00	0.10	-0.60	--	0.60	0.50	2.40	1.60	1.60	1.20	-2.80	2.40
Debt to Equity	1.54	1.95	1.78	1.59	1.26	1.95	1.26	1.00	0.83	0.90	0.73	0.90	0.92	0.93	0.90	0.73

Gross Margin %	--	--	--	86.20	85.20	74.20	70.20	70.20	71.30	71.60	68.60	71.60	71.80	71.40	71.90	68.60
Operating Margin %	43.70	41.50	39.70	35.80	29.40	1.30	-6.70	18.10	8.30	5.40	20.20	18.20	20.60	15.40	-32.60	20.20
Net Margin %	21.80	18.80	38.10	30.70	46.90	-6.90	-6.80	4.30	-10.00	-2.00	58.10	42.60	0.40	-7.10	-44.10	58.10

Days Sales Outstanding	78.10	67.30	96.50	67.00	100	81.90	89.80	96.60	35.20	31.10	25.90	29.80	29.40	32.30	31.50	25.90

Debt to Revenue	4.19	4.89	5.03	4.71	5.22	6.87	5.82	5.26	7.42	5.88	18.50	24.76	23.88	24.56	23.82	18.50
COGS to Revenue	--	--	--	0.14	0.15	0.26	0.30	0.30	0.29	0.28	0.31	0.28	0.28	0.29	0.28	0.31
Interest Exp. to Revenue %	-23.11	-23.12	0.96	-22.64	-18.96	-18.68	-19.16	-20.57	-30.57	-25.30	-51.64	-25.60	-24.57	-24.05	-24.85	-51.64

Asset Turnover	0.11	0.10	0.10	0.11	0.09	0.10	0.09	0.09	0.06	0.07	0.02	0.02	0.02	0.02	0.02	0.02
Buyback Ratio	-5.20	-22.10	-18.80	-24.80	-159	--	1,975	-1,425	732	102	-1.80	-8.70	-95.80	19.40	0.70	-1.80
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	615	666	676	730	670	715	634	634	1,533	2,006	2,018	500	521	512	495	491
Cost of Goods Sold	--	--	--	101	98.85	185	189	189	440	569	586	142	147	147	139	154
Gross Profit	--	--	--	629	571	530	445	445	1,094	1,437	1,432	358	374	366	356	337

Selling, General, &Admin. Expense	47.73	58.96	77.41	104	130	145	116	125	195	228	224	60.16	51.42	55.89	60.61	56.20
Research &Development	--	--	--	106	--	--	--	--	--	--	--	--	--	--	--	--
Earnings Before DDA	402	436	449	447	362	168	127	295	731	876	877	283	295	277	28.03	276

Depreciation, Depletion and Amortization	134	160	180	186	165	159	169	180	604	767	753	192	188	198	190	177

Operating Income	269	276	269	261	197	9.40	-42.45	115	127	108	124	90.88	107	79.03	-162	98.97
Interest Income/Expense	-142	-154	6.50	-165	-127	-134	-121	-130	-469	-507	-627	-128	-128	-123	-123	-253
Net Income	134	125	258	224	314	-49.31	-43.00	27.12	-153	-39.72	32.13	213	1.93	-36.22	-218	285

Preferred dividends	7.00	7.13	7.39	13.58	15.81	15.81	15.81	15.81	34.70	41.23	40.96	10.57	10.05	10.31	10.31	10.31
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	128	109	233	175	220	224	187	198	176	101	785	344	294	158	101	785
Accounts Receivable	132	123	179	134	184	161	156	168	148	171	140	164	168	182	171	140
Other Current Assets	-259	-232	-412	-309	-404	52.57	43.79	29.99	1,145	177	48.60	91.96	151	173	177	48.60
Total Current Assets	--	--	--	--	--	437	387	396	1,469	449	974	599	613	513	449	974

Property, Plant and Equipment	5,029	5,998	6,270	6,235	6,678	6,237	6,271	--	22,630	23,328	18,303	24,322	24,166	24,072	23,328	18,303
Other Long Term Assets	392	389	532	478	584	628	184	6,977	3,625	3,533	4,799	3,947	3,637	3,992	3,533	4,799
Total Assets	5,421	6,387	6,803	6,714	7,262	7,302	6,842	7,373	27,724	27,310	24,075	28,868	28,416	28,576	27,310	24,075

Accounts Payable	187	222	217	236	265	286	285	282	1,274	612	589	674	600	626	612	589
Current Portion of Long-Term Debt	--	--	--	--	--	921	478	--	--	--	--	--	--	--	--	--
Other Current Liabilities	-187	-222	-217	-236	-265	-921	-478	--	432	--	--	--	--	--	--	--
Total Current Liabilities	--	--	--	--	--	286	285	282	1,706	612	589	674	600	626	612	589

Long-Term Debt	2,574	3,257	3,402	3,437	3,495	3,990	3,213	3,331	11,382	11,791	9,074	12,381	12,434	12,578	11,791	9,074
Other Long-Term Liabilities	1,180	1,459	1,485	1,109	1,004	510	405	439	973	1,839	1,911	2,095	1,915	1,891	1,839	1,911
Total Liabilities	3,754	4,716	4,886	4,547	4,498	4,787	3,902	4,052	14,062	14,241	11,574	15,150	14,949	15,095	14,241	11,574

Common Stock	0.82	0.83	0.86	0.90	0.99	0.98	1.49	1.68	4.59	4.62	4.62	4.60	4.61	4.61	4.62	4.62
Preferred Stock	103	103	176	223	223	223	223	223	582	582	100.00	582	582	582	582	100.00
Retained Earnings	--	--	101	147	245	26.87	-29.01	-17.70	-3,092	-3,696	-3,561	-3,020	-3,159	-3,336	-3,696	-3,561
Additional Paid-In Capital	1,561	1,568	1,641	1,797	2,284	2,242	2,740	3,071	16,349	16,412	16,461	16,370	16,373	16,396	16,412	16,461
Total Equity	1,667	1,671	1,916	2,167	2,764	2,515	2,940	3,321	13,662	13,069	12,501	13,718	13,467	13,482	13,069	12,501
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	134	125	258	224	314	-49.31	-27.96	33.59	-158	-30.47	53.36	213	4.67	-32.90	-215	297
Depreciation, Depletion and Amortization	134	160	180	186	165	159	169	180	604	767	753	192	188	198	190	177
Cash Flow from Others	4.00	8.88	-142	-74.51	-239	192	101	38.84	-239	-273	-285	-333	-104	47.85	116	-345
Cash Flow from Operations	272	294	296	336	241	301	242	253	207	463	521	71.44	88.67	213	90.14	129

Investment for Property, Plant & Equipement	-761	-996	-1,087	-1,486	-1,358	-1,216	-402	-273	-1,170	-1,262	-1,271	-222	-318	-366	-356	-231
Cash Flow from Acquisitions	--	--	--	--	--	-77.18	4.23	--	-1,025	-530	-213	-317	--	-70.21	-143	--
Cash Flow from Investing	-348	-728	-60.41	-881	-632	-882	75.13	-587	-233	530	3,168	177	13.27	-238	577	2,815

Net Issuance of Stock	6.95	27.72	48.47	55.52	500	-87.70	552	479	1,156	30.98	17.59	18.59	4.47	6.38	1.54	5.20
Net Issuance of Preferred Stock	31.49	--	72.34	-49.99	-103	-0.01	-0.32	--	--	--	--	--	--	--	--	--
Net Issuance of Debt	--	--	--	--	--	950	-674	51.26	-608	-408	-2,579	43.35	88.70	48.23	-589	-2,128
Cash Flow for Dividends	-152	-146	-154	-174	-212	-286	-158	-156	-431	-612	-608	-152	-142	-155	-163	-148
Other Financing	226	528	-68.60	652	234	5.98	-8.25	-44.56	46.68	-82.21	-83.83	10.02	-110	-6.33	24.42	8.40
Cash Flow from Financing	112	410	-102	484	420	582	-289	330	163	-1,072	-3,253	-80.22	-159	-107	-726	-2,262

Net Change in Cash	35.56	-18.29	123	-58.12	45.46	3.71	-36.77	11.26	138	-75.26	442	168	-50.11	-135	-57.38	685

Free Cash Flow	-490	-702	-791	-1,150	-1,117	-915	-160	-20.16	-963	-798	-749	-150	-229	-153	-265	-101
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles