XML 36 R11.htm IDEA: XBRL DOCUMENT v3.8.0.1
Unconsolidated Entities
3 Months Ended
Mar. 31, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Unconsolidated Entities

NOTE 3. UNCONSOLIDATED ENTITIES

 

Summary of Investments

 

We have investments in entities through a variety of ventures. We co-invest in entities that own multiple properties with partners and investors and we provide asset and property management services to these entities, which we refer to as co-investment ventures. These entities may be consolidated or unconsolidated, depending on the structure, our partner’s participation and other rights and our level of control of the entity. This note details our investments in unconsolidated co-investment ventures, which are accounted for using the equity method of accounting. See Note 6 for more detail regarding our consolidated investments that are not wholly owned.

 

We also have other ventures, generally with one partner and that we do not manage, which we account for using the equity method. We refer to our investments in all entities accounted for using the equity method, both unconsolidated co-investment ventures and other ventures, collectively, as unconsolidated entities.

 

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

 

 

 

March 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Unconsolidated co-investment ventures

 

$

5,468,405

 

 

$

5,274,702

 

Other ventures

 

 

207,594

 

 

 

221,748

 

Total

 

$

5,675,999

 

 

$

5,496,450

 

 

 

 

 

 

 

 

 

 

Unconsolidated 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,

 

 

 

2018

 

 

2017

 

Recurring fees

 

$

54,644

 

 

$

44,195

 

Transactional fees

 

 

15,624

 

 

 

8,593

 

Promote revenues

 

 

62,544

 

 

 

3,146

 

Total strategic capital revenues from unconsolidated co-investment ventures, net

 

$

132,812

 

 

$

55,934

 

 

 

 

 

 

 

 

 

 

 

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

 

 

U.S.

 

 

Other Americas

 

 

Europe

 

 

Asia

 

 

Total

 

As of:

Mar 31, 2018

 

 

Dec 31,

2017

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

Key Property Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ventures

 

1

 

 

 

1

 

 

 

2

 

 

 

2

 

 

 

3

 

 

 

3

 

 

 

2

 

 

 

2

 

 

 

8

 

 

 

8

 

Operating properties

 

552

 

 

 

552

 

 

 

205

 

 

 

205

 

 

 

691

 

 

 

707

 

 

 

100

 

 

 

95

 

 

 

1,548

 

 

 

1,559

 

Square feet

 

88

 

 

 

88

 

 

 

37

 

 

 

37

 

 

 

163

 

 

 

166

 

 

 

43

 

 

 

41

 

 

 

331

 

 

 

332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Position

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Co-Investment Ventures:

 

Total assets ($)

 

7,009

 

 

 

7,062

 

 

 

2,102

 

 

 

2,118

 

 

 

13,941

 

 

 

13,586

 

 

 

6,749

 

 

 

6,133

 

 

 

29,801

 

 

 

28,899

 

Third-party debt ($)

 

2,278

 

 

 

2,313

 

 

 

744

 

 

 

756

 

 

 

2,746

 

 

 

2,682

 

 

 

2,607

 

 

 

2,328

 

 

 

8,375

 

 

 

8,079

 

Total liabilities ($)

 

2,479

 

 

 

2,520

 

 

 

773

 

 

 

782

 

 

 

3,884

 

 

 

3,655

 

 

 

2,989

 

 

 

2,685

 

 

 

10,125

 

 

 

9,642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our investment balance ($) (1)

 

1,372

 

 

 

1,383

 

 

 

555

 

 

 

555

 

 

 

2,898

 

 

 

2,813

 

 

 

643

 

 

 

524

 

 

 

5,468

 

 

 

5,275

 

Our weighted average ownership (2)

 

28.1

%

 

 

28.2

%

 

 

43.4

%

 

 

43.4

%

 

 

32.8

%

 

 

32.8

%

 

 

15.1

%

 

 

15.1

%

 

 

28.6

%

 

 

28.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

Other Americas

 

 

Europe

 

 

Asia

 

 

Total

 

For the three months ended:

Mar 31, 2018

 

 

Mar 31, 2017

 

 

Mar 31, 2018

 

 

Mar 31, 2017

 

 

Mar 31, 2018

 

 

Mar 31, 2017

 

 

Mar 31, 2018

 

 

Mar 31, 2017

 

 

Mar 31, 2018

 

 

Mar 31, 2017

 

Operating Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Co-Investment Ventures:

 

Total revenues ($)

 

168

 

 

 

104

 

 

 

53

 

 

 

64

 

 

 

288

 

 

 

244

 

 

 

108

 

 

 

88

 

 

 

617

 

 

 

500

 

Net earnings ($)

 

13

 

 

 

36

 

 

 

14

 

 

 

17

 

 

 

93

 

 

 

73

 

 

 

42

 

 

 

24

 

 

 

162

 

 

 

150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

5

 

 

 

5

 

 

 

6

 

 

 

6

 

 

 

37

 

 

 

30

 

 

 

7

 

 

 

4

 

 

 

55

 

 

 

45

 

 

(1)

Prologis’ investment balance is presented at our adjusted basis derived from the ventures’ U.S. GAAP information. The difference between our ownership interest of a venture’s equity and our investment balance at March 31, 2018 and December 31, 2017, results principally from three types of transactions: (i) deferred gains from the contribution of property to a venture prior to January 1, 2018 ($656.9 million and $667.3 million, respectively); (ii) recording additional costs associated with our investment in the venture ($98.0 million and $94.2 million, respectively); and (iii) advances to a venture ($304.0 million and $210.0 million, respectively). For deferred gains from partial sales recorded prior to the adoption the new revenue recognition standard, we will continue to recognize these gains over the lives of the underlying real estate properties or at the time of disposition to a third party.

 

(2)

Represents our weighted average ownership interest in all co-investment ventures based on each entity’s contribution of total assets, before depreciation, net of other liabilities.

 

Equity Commitments Related to Certain Unconsolidated Co-Investment Ventures

 

The following table summarizes the remaining equity commitments at March 31, 2018 (in millions):

 

 

 

Equity Commitments

 

 

Expiration Date

 

 

Prologis

 

 

Venture Partners

 

 

Total

 

 

 

Prologis Targeted U.S. Logistics Fund

 

$

-

 

 

$

563

 

 

$

563

 

 

2019

Prologis European Logistics Fund (1)

 

 

-

 

 

 

1,245

 

 

 

1,245

 

 

2018 – 2019

Prologis UK Logistics Venture (2)

 

 

23

 

 

 

132

 

 

 

155

 

 

2021

Prologis China Logistics Venture

 

 

294

 

 

 

1,665

 

 

 

1,959

 

 

2020 – 2024

Total

 

$

317

 

 

$

3,605

 

 

$

3,922

 

 

 

 

(1)

Equity commitments are denominated in euro and reported in U.S. dollars based on an exchange rate of $1.23 U.S. dollars to the euro.

 

(2)

Equity commitments are denominated in British pounds sterling and reported in U.S. dollars based on an exchange rate of $1.41 U.S. dollars to the British pound sterling.