XML 47 R26.htm IDEA: XBRL DOCUMENT v3.24.3
Unconsolidated Entities (Tables)
9 Months Ended
Sep. 30, 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):

 

 

 

September 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Unconsolidated co-investment ventures

 

$

9,275,611

 

 

$

8,379,265

 

Other ventures (1)

 

 

817,154

 

 

 

1,164,705

 

Total

 

$

10,092,765

 

 

$

9,543,970

 

 

(1)
In August 2024, we acquired our partners' interest in an unconsolidated venture and began consolidating the properties.
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:

Sep 30,
2024

 

 

Dec 31,
2023

 

 

Sep 30,
2024
(2)

 

 

Dec 31,
2023

 

 

Sep 30,
2024

 

 

Dec 31,
2023

 

 

Sep 30,
2024

 

 

Dec 31,
2023

 

 

Sep 30,
2024

 

 

Dec 31,
2023

 

Key property information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ventures

 

1

 

 

 

1

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

4

 

 

 

4

 

 

 

9

 

 

 

9

 

Operating properties

 

748

 

 

 

745

 

 

 

285

 

 

 

275

 

 

 

1,017

 

 

 

1,007

 

 

 

240

 

 

 

228

 

 

 

2,290

 

 

 

2,255

 

Square feet

 

130

 

 

 

126

 

 

 

67

 

 

 

65

 

 

 

227

 

 

 

223

 

 

 

98

 

 

 

94

 

 

 

522

 

 

 

508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets ($)

 

13,183

 

 

 

11,884

 

 

 

4,083

 

 

 

4,106

 

 

 

24,819

 

 

 

23,504

 

 

 

10,224

 

 

 

10,226

 

 

 

52,309

 

 

 

49,720

 

Third-party debt ($)

 

5,396

 

 

 

4,185

 

 

 

1,062

 

 

 

915

 

 

 

6,167

 

 

 

5,804

 

 

 

4,003

 

 

 

3,983

 

 

 

16,628

 

 

 

14,887

 

Total liabilities ($)

 

6,244

 

 

 

4,930

 

 

 

1,147

 

 

 

997

 

 

 

8,325

 

 

 

7,849

 

 

 

4,439

 

 

 

4,429

 

 

 

20,155

 

 

 

18,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our investment balance ($) (3)

 

2,814

 

 

 

2,257

 

 

 

1,189

 

 

 

1,152

 

 

 

4,434

 

 

 

4,126

 

 

 

839

 

 

 

844

 

 

 

9,276

 

 

 

8,379

 

Our weighted average ownership (4)

 

30.3

%

 

 

27.3

%

 

 

33.4

%

 

 

39.3

%

 

 

32.2

%

 

 

31.9

%

 

 

15.2

%

 

 

15.2

%

 

 

28.6

%

 

 

28.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

Other Americas (1)

 

 

Europe

 

 

Asia

 

 

Total

 

Operating Information:

Sep 30,
2024

 

 

Sep 30,
2023

 

 

Sep 30,
2024

 

 

Sep 30,
2023

 

 

Sep 30,
2024

 

 

Sep 30,
2023

 

 

Sep 30,
2024

 

 

Sep 30,
2023

 

 

Sep 30,
2024

 

 

Sep 30,
2023

 

For the three months ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues ($)

 

355

 

 

 

330

 

 

 

110

 

 

 

109

 

 

 

467

 

 

 

429

 

 

 

162

 

 

 

164

 

 

 

1,094

 

 

 

1,032

 

Net earnings ($)

 

103

 

 

 

86

 

 

 

41

 

 

 

52

 

 

 

96

 

 

 

66

 

 

 

11

 

 

 

28

 

 

 

251

 

 

 

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

31

 

 

 

24

 

 

 

13

 

 

 

18

 

 

 

36

 

 

 

23

 

 

 

2

 

 

 

5

 

 

 

82

 

 

 

70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues ($)

 

1,070

 

 

 

983

 

 

 

350

 

 

 

314

 

 

 

1,359

 

 

 

1,255

 

 

 

475

 

 

 

491

 

 

 

3,254

 

 

 

3,043

 

Net earnings ($)

 

322

 

 

 

262

 

 

 

150

 

 

 

142

 

 

 

259

 

 

 

226

 

 

 

48

 

 

 

56

 

 

 

779

 

 

 

686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

97

 

 

 

71

 

 

 

49

 

 

 

49

 

 

 

91

 

 

 

74

 

 

 

9

 

 

 

10

 

 

 

246

 

 

 

204

 

 

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

 

(2)
In August 2024, FIBRA Prologis in Mexico completed a tender offer to acquire 77.1% of Terrafina, a Mexican FIBRA, through a combination of stock and cash, and began consolidating Terrafina. At June 30, 2024, Terrafina owned and managed 42.2 million square feet of industrial real estate, including 288 industrial operating properties. As a result of the transaction, our ownership percentage in FIBRA Prologis decreased to 35.5%. The assets and liabilities of Terrafina are not included in key property information as FIBRA Prologis is a publicly traded vehicle in Mexico that has not yet reported results for the third quarter of 2024.

 

(3)
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 September 30, 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; and (iv) customer security deposits retained subsequent to property contributions to Nippon Prologis REIT, Inc. and Prologis Japan Core Logistics Fund.

 

(4)
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
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Recurring fees

 

$

117,855

 

 

$

113,947

 

 

$

345,776

 

 

$

340,842

 

Transactional fees

 

 

14,372

 

 

 

15,757

 

 

 

39,786

 

 

 

44,359

 

Promote revenue (1)

 

 

908

 

 

 

3,993

 

 

 

25,027

 

 

 

673,665

 

Total strategic capital revenues from unconsolidated
     co-investment ventures
(2)

 

$

133,135

 

 

$

133,697

 

 

$

410,589

 

 

$

1,058,866

 

(1)
The nine months ended September 30, 2023 primarily includes promote revenue earned from our unconsolidated co-investment venture in the U.S.

 

(2)
These amounts exclude strategic capital revenues from other ventures.