XML 47 R26.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Unconsolidated Entities (Tables)
3 Months Ended
Mar. 31, 2024
Schedule Of Equity Method Investments [Line Items]  
Summary of Investments in and Advances to our Unconsolidated Entities

The following table summarizes our investments in and advances to unconsolidated entities (in thousands):

 

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Unconsolidated co-investment ventures

 

$

8,539,251

 

 

$

8,379,265

 

Other ventures

 

 

1,151,850

 

 

 

1,164,705

 

Total

 

$

9,691,101

 

 

$

9,543,970

 

 

Unconsolidated Co-Investment Ventures [Member]  
Schedule Of Equity Method Investments [Line Items]  
Summary of Investments in and Advances to our Unconsolidated Entities

The following table summarizes the key property information, financial position and operating information of our unconsolidated co-investment ventures on a U.S. GAAP basis (not our proportionate share) and the amounts we recognized in the Consolidated Financial Statements related to these ventures (dollars and square feet in millions):

 

 

U.S.

 

 

Other Americas (1)

 

 

Europe

 

 

Asia

 

 

Total

 

At:

Mar 31,
2024

 

 

Dec 31,
2023

 

 

Mar 31,
2024

 

 

Dec 31,
2023

 

 

Mar 31,
2024

 

 

Dec 31,
2023

 

 

Mar 31,
2024

 

 

Dec 31,
2023

 

 

Mar 31,
2024

 

 

Dec 31,
2023

 

Key property information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ventures

 

1

 

 

 

1

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

4

 

 

 

4

 

 

 

9

 

 

 

9

 

Operating properties

 

745

 

 

 

745

 

 

 

276

 

 

 

275

 

 

 

1,008

 

 

 

1,007

 

 

 

229

 

 

 

228

 

 

 

2,258

 

 

 

2,255

 

Square feet

 

126

 

 

 

126

 

 

 

65

 

 

 

65

 

 

 

223

 

 

 

223

 

 

 

95

 

 

 

94

 

 

 

509

 

 

 

508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets ($)

 

12,359

 

 

 

11,884

 

 

 

4,654

 

 

 

4,106

 

 

 

23,173

 

 

 

23,504

 

 

 

9,685

 

 

 

10,226

 

 

 

49,871

 

 

 

49,720

 

Third-party debt ($)

 

4,903

 

 

 

4,185

 

 

 

914

 

 

 

915

 

 

 

5,746

 

 

 

5,804

 

 

 

3,808

 

 

 

3,983

 

 

 

15,371

 

 

 

14,887

 

Total liabilities ($)

 

5,605

 

 

 

4,930

 

 

 

982

 

 

 

997

 

 

 

7,792

 

 

 

7,849

 

 

 

4,207

 

 

 

4,429

 

 

 

18,586

 

 

 

18,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our investment balance ($) (2)

 

2,475

 

 

 

2,257

 

 

 

1,190

 

 

 

1,152

 

 

 

4,096

 

 

 

4,126

 

 

 

778

 

 

 

844

 

 

 

8,539

 

 

 

8,379

 

Our weighted average ownership (3)

 

28.8

%

 

 

27.3

%

 

 

38.8

%

 

 

39.3

%

 

 

32.2

%

 

 

31.9

%

 

 

15.2

%

 

 

15.2

%

 

 

28.8

%

 

 

28.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

Other Americas (1)

 

 

Europe

 

 

Asia

 

 

Total

 

Operating Information:

Mar 31,
2024

 

 

Mar 31,
2023

 

 

Mar 31,
2024

 

 

Mar 31,
2023

 

 

Mar 31,
2024

 

 

Mar 31,
2023

 

 

Mar 31,
2024

 

 

Mar 31,
2023

 

 

Mar 31,
2024

 

 

Mar 31,
2023

 

For the three months ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues ($)

 

353

 

 

 

324

 

 

 

120

 

 

 

103

 

 

 

462

 

 

 

414

 

 

 

160

 

 

 

165

 

 

 

1,095

 

 

 

1,006

 

Net earnings ($)

 

88

 

 

 

101

 

 

 

53

 

 

 

43

 

 

 

72

 

 

 

69

 

 

 

28

 

 

 

27

 

 

 

241

 

 

 

240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our earnings from unconsolidated
     co-investment ventures, net ($)

 

26

 

 

 

27

 

 

 

18

 

 

 

16

 

 

 

24

 

 

 

21

 

 

 

5

 

 

 

4

 

 

 

73

 

 

 

68

 

 

(1)
Prologis Brazil Logistics Venture and our other Brazilian joint ventures are combined as one venture for the purpose of this table.

 

(2)
Prologis’ investment balance is presented at our adjusted basis. The difference between our ownership interest of a venture’s equity and our investment balance at March 31, 2024 and December 31, 2023, results principally from four types of transactions: (i) deferred gains from the contribution of property to a venture prior to January 1, 2018; (ii) recording additional costs associated with our investment in the venture; (iii) receivables, principally for fees and promotes ($161.2 million and $199.9 million, respectively); and (iv) customer security deposits retained subsequent to property contributions to Nippon Prologis REIT, Inc. and Prologis Japan Core Logistics Fund.

 

(3)
Represents our weighted average ownership interest in all unconsolidated co-investment ventures based on each entity’s contribution of total assets before depreciation, net of other liabilities.
Summary of Strategic Capital Revenues Recognized in Consolidated Statements of Income Related to Co-Investment Ventures

The following table summarizes the Strategic Capital Revenues we recognized in the Consolidated Statements of Income related to our unconsolidated co-investment ventures (in thousands):

 

 

 

Three Months Ended
March 31,

 

 

 

2024

 

 

2023

 

Recurring fees

 

$

113,142

 

 

$

113,557

 

Transactional fees

 

 

12,244

 

 

 

15,080

 

Promote revenue

 

 

262

 

 

 

320

 

Total strategic capital revenues from unconsolidated co-investment ventures (1)

 

$

125,648

 

 

$

128,957

 

(1)
These amounts exclude strategic capital revenues from other ventures.