XML 53 R26.htm IDEA: XBRL DOCUMENT v3.25.1
Unconsolidated Entities (Tables)
3 Months Ended
Mar. 31, 2025
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,

 

 

 

2025

 

 

2024

 

Unconsolidated co-investment ventures

 

$

9,473,602

 

 

$

9,274,762

 

Other ventures

 

 

813,712

 

 

 

804,686

 

Total

 

$

10,287,314

 

 

$

10,079,448

 

 

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,
2025

 

 

Dec 31,
2024

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

Key property information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ventures

 

1

 

 

 

1

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

4

 

 

 

4

 

 

 

9

 

 

 

9

 

Operating properties

 

767

 

 

 

767

 

 

 

390

 

 

 

391

 

 

 

1,046

 

 

 

1,037

 

 

 

242

 

 

 

241

 

 

 

2,445

 

 

 

2,436

 

Square feet

 

134

 

 

 

134

 

 

 

85

 

 

 

85

 

 

 

235

 

 

 

232

 

 

 

100

 

 

 

100

 

 

 

554

 

 

 

551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets ($)

 

13,931

 

 

 

13,903

 

 

 

7,218

 

 

 

7,112

 

 

 

24,994

 

 

 

23,873

 

 

 

9,631

 

 

 

9,404

 

 

 

55,774

 

 

 

54,292

 

Third-party debt ($)

 

5,397

 

 

 

5,399

 

 

 

2,200

 

 

 

2,242

 

 

 

6,788

 

 

 

6,343

 

 

 

4,057

 

 

 

3,942

 

 

 

18,442

 

 

 

17,926

 

Total liabilities ($)

 

6,430

 

 

 

6,466

 

 

 

2,521

 

 

 

2,422

 

 

 

8,927

 

 

 

8,375

 

 

 

4,460

 

 

 

4,362

 

 

 

22,338

 

 

 

21,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our investment balance ($) (2)

 

3,005

 

 

 

3,023

 

 

 

1,176

 

 

 

1,168

 

 

 

4,554

 

 

 

4,371

 

 

 

739

 

 

 

713

 

 

 

9,474

 

 

 

9,275

 

Our weighted average ownership (3)

 

30.3

%

 

 

30.5

%

 

 

31.1

%

 

 

30.9

%

 

 

33.0

%

 

 

33.0

%

 

 

15.2

%

 

 

15.2

%

 

 

29.0

%

 

 

29.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

Other Americas (1)(4)

 

 

Europe

 

 

Asia

 

 

Total

 

Operating Information:

Mar 31,
2025

 

 

Mar 31,
2024

 

 

Mar 31,
2025

 

 

Mar 31,
2024

 

 

Mar 31,
2025

 

 

Mar 31,
2024

 

 

Mar 31,
2025

 

 

Mar 31,
2024

 

 

Mar 31,
2025

 

 

Mar 31,
2024

 

For the three months ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues ($)

 

407

 

 

 

353

 

 

 

214

 

 

 

120

 

 

 

470

 

 

 

462

 

 

 

160

 

 

 

160

 

 

 

1,251

 

 

 

1,095

 

Net earnings ($)

 

98

 

 

 

88

 

 

 

45

 

 

 

53

 

 

 

65

 

 

 

72

 

 

 

21

 

 

 

28

 

 

 

229

 

 

 

241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

31

 

 

 

26

 

 

 

11

 

 

 

18

 

 

 

23

 

 

 

24

 

 

 

4

 

 

 

5

 

 

 

69

 

 

 

73

 

 

(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, 2025 and December 31, 2024, 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.

 

(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.

 

(4)
In 2024, FIBRA Prologis acquired an 89.9% ownership interest in Terrafina, a Mexican FIBRA, and began consolidating Terrafina in August 2024.
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,

 

 

 

 

2025

 

 

2024

 

 

Recurring fees

 

$

122,684

 

 

$

113,142

 

 

Transactional fees

 

 

16,398

 

 

 

12,244

 

 

Promote revenue

 

 

-

 

 

 

262

 

 

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

 

$

139,082

 

 

$

125,648

 

 

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