XML 33 R4.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Income - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Revenues:      
Rental $ 6,818,542 $ 4,913,171 $ 4,147,994
Strategic capital 1,200,232 1,039,585 590,750
Development management and other 4,695 20,936 20,696
Total revenues 8,023,469 5,973,692 4,759,440
Expenses:      
Rental 1,624,793 1,205,738 1,041,316
Strategic capital 385,542 303,356 207,171
General and administrative 390,406 331,083 293,167
Depreciation and amortization 2,484,891 1,812,777 1,577,942
Other 53,354 40,336 22,435
Total expenses 4,938,986 3,693,290 3,142,031
Operating income before gains on real estate transactions, net 3,084,483 2,280,402 1,617,409
Gains on dispositions of development properties and land, net 462,270 597,745 817,017
Gains on other dispositions of investments in real estate, net [1] 161,039 589,391 772,570
Operating income 3,707,792 3,467,538 3,206,996
Other income (expense):      
Earnings from unconsolidated entities, net 307,227 310,872 404,255
Interest expense (641,332) [2] (309,037) (266,228)
Foreign currency, derivative and other gains and other income, net 87,221 241,621 165,278
Gains (losses) on early extinguishment of debt 3,275 (20,184) (187,453)
Total other income (expense) (243,609) 223,272 115,852
Earnings before income taxes 3,464,183 3,690,810 3,322,848
Total income tax expense (211,038) (135,412) (174,258)
Consolidated net earnings 3,253,145 3,555,398 3,148,590
Less net earnings attributable to noncontrolling interests 193,931 190,542 208,867
Net earnings attributable to controlling interests 3,059,214 3,364,856 2,939,723
Less preferred stock/unit dividends/distributions 5,841 6,060 6,152
Net earnings attributable to common stockholders/unitholders $ 3,053,373 $ 3,358,796 $ 2,933,571
Weighted average common shares/units outstanding - Basic 924,351 785,675 739,363
Weighted average common shares/units outstanding - Diluted [3] 951,791 811,608 764,762
Net earnings per share/unit attributable to common stockholders/unitholders - Basic $ 3.3 $ 4.28 $ 3.97
Net earnings per share/unit attributable to common stockholders/unitholders - Diluted $ 3.29 $ 4.25 $ 3.94
Prologis, L.P. [Member]      
Revenues:      
Rental $ 6,818,542 $ 4,913,171 $ 4,147,994
Strategic capital 1,200,232 1,039,585 590,750
Development management and other 4,695 20,936 20,696
Total revenues 8,023,469 5,973,692 4,759,440
Expenses:      
Rental 1,624,793 1,205,738 1,041,316
Strategic capital 385,542 303,356 207,171
General and administrative 390,406 331,083 293,167
Depreciation and amortization 2,484,891 1,812,777 1,577,942
Other 53,354 40,336 22,435
Total expenses 4,938,986 3,693,290 3,142,031
Operating income before gains on real estate transactions, net 3,084,483 2,280,402 1,617,409
Gains on dispositions of development properties and land, net 462,270 597,745 817,017
Gains on other dispositions of investments in real estate, net 161,039 589,391 772,570
Operating income 3,707,792 3,467,538 3,206,996
Other income (expense):      
Earnings from unconsolidated entities, net 307,227 310,872 404,255
Interest expense (641,332) (309,037) (266,228)
Foreign currency, derivative and other gains and other income, net 87,221 241,621 165,278
Gains (losses) on early extinguishment of debt 3,275 (20,184) (187,453)
Total other income (expense) (243,609) 223,272 115,852
Earnings before income taxes 3,464,183 3,690,810 3,322,848
Total income tax expense (211,038) (135,412) (174,258)
Consolidated net earnings 3,253,145 3,555,398 3,148,590
Less net earnings attributable to noncontrolling interests 116,657 98,611 127,075
Net earnings attributable to controlling interests 3,136,488 3,456,787 3,021,515
Less preferred stock/unit dividends/distributions 5,841 6,060 6,152
Net earnings attributable to common stockholders/unitholders $ 3,130,647 $ 3,450,727 $ 3,015,363
Weighted average common shares/units outstanding - Basic 939,635 799,153 751,973
Weighted average common shares/units outstanding - Diluted [3] 951,791 811,608 764,762
Net earnings per share/unit attributable to common stockholders/unitholders - Basic $ 3.30 $ 4.28 $ 3.97
Net earnings per share/unit attributable to common stockholders/unitholders - Diluted $ 3.29 $ 4.25 $ 3.94
[1] In 2023 and 2021, we sold our ownership interest in unconsolidated joint ventures. The net proceeds and gains from these transactions are included in the table.
[2] Interest expense increased in 2023, as compared to 2022, principally due to the financing of acquisition and development activity through the issuance of senior notes in 2023, the assumption of $4.2 billion of debt in the Duke Transaction which was marked to fair value in October 2022 and higher interest rates on new issuances and our credit facilities. We issued $5.4 billion of senior notes during 2023 and $3.3 billion during 2022, with a weighted average interest rate of 4.7% and 2.3%, respectively, at the issuance date.
[3] Our total weighted average potentially dilutive shares and units outstanding for the years ended December 31 consisted of the following