Prologis, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 448 478 601 616 615 666 676 730 670 715 634 634 1,533 2,006 1,750 1,761 2,197 2,533 2,618 2,804 3,331 4,439 4,759 5,974 8,023 8,202
Przychód Δ r/r 0.0% 6.6% 25.8% 2.5% -0.1% 8.2% 1.6% 7.9% -8.3% 6.8% -11.4% -0.1% 142.0% 30.8% -12.7% 0.6% 24.8% 15.3% 3.4% 7.1% 18.8% 33.3% 7.2% 25.5% 34.3% 2.2%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 86.2% 85.2% 74.2% 70.2% 70.2% 71.3% 71.6% 69.1% 70.1% 71.3% 72.5% 72.3% 73.0% 72.4% 73.6% 73.8% 74.7% 44.0% 74.9%
EBIT (mln) 248 250 295 296 269 276 269 261 197 11 138 120 127 108 304 320 380 668 771 847 1,203 1,686 2,006 2,574 3,101 4,416
EBIT Δ r/r 0.0% 1.0% 17.9% 0.3% -9.1% 2.9% -2.8% -2.8% -24.6% -94.2% 1106.9% -13.4% 6.4% -14.9% 180.7% 5.1% 18.9% 75.8% 15.4% 9.8% 42.0% 40.1% 19.0% 28.3% 20.5% 42.4%
EBIT (%) 55.2% 52.3% 49.0% 48.0% 43.7% 41.5% 39.7% 35.8% 29.4% 1.6% 21.8% 18.9% 8.3% 5.4% 17.4% 18.2% 17.3% 26.4% 29.5% 30.2% 36.1% 38.0% 42.2% 43.1% 38.6% 53.8%
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 134 121 130 469 491 365 295 288 288 260 216 227 300 250 292 758 837
EBITDA (mln) 261 332 370 421 375 577 514 308 134 246 469 314 965 1,230 1,078 1,108 2,061 2,483 2,846 2,876 2,343 3,248 3,584 4,387 5,586 7,533
EBITDA(%) 58.3% 69.5% 61.5% 68.4% 60.9% 86.6% 76.0% 42.2% 20.0% 34.5% 74.0% 49.6% 62.9% 61.3% 61.6% 62.9% 93.8% 98.0% 108.7% 102.5% 70.3% 73.2% 75.3% 73.4% 69.6% 91.8%
Podatek (mln) -176 -122 -138 -124 -134 -125 -258 -224 -314 49 43 -27 2 4 107 -26 23 55 55 63 75 130 174 -135 211 167
Zysk Netto (mln) 176 122 138 124 134 125 258 224 314 -50 -34 27 -153 -40 343 636 869 1,210 1,652 1,649 1,573 1,482 2,940 3,365 3,059 3,726
Zysk netto Δ r/r 0.0% -30.8% 13.3% -9.9% 7.9% -6.4% 105.5% -13.1% 40.2% -115.9% -31.3% -179.1% -665.7% -74.1% -963.3% 85.5% 36.7% 39.2% 36.6% -0.2% -4.6% -5.8% 98.4% 14.5% -9.1% 21.8%
Zysk netto (%) 39.3% 25.5% 23.0% 20.2% 21.8% 18.8% 38.1% 30.7% 46.9% -7.0% -5.4% 4.3% -10.0% -2.0% 19.6% 36.1% 39.6% 47.8% 63.1% 58.8% 47.2% 33.4% 61.8% 56.3% 38.1% 45.4%
EPS 1.94 1.35 1.43 0.75 1.44 1.44 2.98 2.39 3.04 -0.51 -0.26 0.06 -0.41 -0.0864 0.65 1.25 1.66 2.29 3.1 2.91 2.41 1.97 3.86 4.15 3.22 3.93
EPS (rozwodnione) 1.94 1.35 1.41 0.75 1.41 1.39 2.85 2.3 2.96 -0.51 -0.26 0.06 -0.41 -0.086 0.64 1.24 1.64 2.27 3.06 2.79 2.4 1.95 3.84 4.13 3.21 3.81
Ilośc akcji (mln) 86 84 84 84 81 82 84 88 97 97 130 162 371 460 486 500 521 526 530 567 649 749 760 809 948 926
Ważona ilośc akcji (mln) 86 84 85 85 83 85 88 91 100 97 134 162 372 462 492 506 534 547 552 590 673 775 786 835 975 954
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD