XML 100 R74.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Segments - Segment Reporting, Reconciliation of Revenues, Operating Income and Assets (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Dec. 31, 2016
Segment Reporting Information [Line Items]            
Total revenues $ 682,432 $ 602,874 $ 1,997,364 $ 1,998,212    
Operating income 181,521 175,491 605,922 612,649    
General and administrative expenses 62,244 57,656 182,287 171,350    
Depreciation and amortization expenses 252,702 201,903 660,456 656,639    
Earnings from unconsolidated entities, net 56,634 55,066 181,839 172,267    
Interest expense (64,186) (64,190) (166,761) (212,456)    
Interest and other income, net 1,891 4,816 9,508 9,493    
Foreign currency and derivative gains (losses), net 21,513 (18,872) 65,801 (46,327)    
Losses on early extinguishment of debt, net (1,955) 0 (2,657) (30,596)    
Earnings before income taxes 389,476 931,364 1,177,082 1,464,414    
Total assets 38,268,162   38,268,162   $ 29,481,075  
Investments in and advances to unconsolidated entities 5,618,178   5,618,178   5,496,450  
Assets held for sale or contribution 761,575 [1]   761,575 [1]   342,060  
Notes receivable backed by real estate 0   0   34,260  
Cash and cash equivalents 275,562 568,726 275,562 568,726 447,046 $ 807,316
Other assets 1,778,498   1,778,498   1,381,963  
Operating Segments [Member]            
Segment Reporting Information [Line Items]            
Total revenues 682,432 602,874 1,997,364 1,998,212    
Operating income 496,467 435,050 1,448,665 1,440,638    
Total assets 31,394,199   31,394,199   22,960,741  
Operating Segments [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 611,290 534,832 1,717,564 1,692,471    
Operating income 460,715 403,004 1,282,965 1,254,678    
Total assets 31,352,426   31,352,426   22,918,099  
Operating Segments [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 71,142 68,042 279,800 305,741    
Operating income 35,752 32,046 165,700 185,960    
Total assets 41,773   41,773   42,642  
Operating Segments [Member] | U.S. [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 556,314 478,718 1,546,622 1,532,706    
Operating income 422,682 363,802 1,159,981 1,144,176    
Total assets 27,633,382   27,633,382   19,058,610  
Operating Segments [Member] | U.S. [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 19,040 17,340 53,014 159,925    
Operating income 4,071 1,645 5,728 103,252    
Total assets 16,120   16,120   16,818  
Operating Segments [Member] | Other Americas [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 29,091 23,157 89,470 54,690    
Operating income 20,362 16,037 65,773 36,403    
Total assets 1,644,248   1,644,248   1,767,385  
Operating Segments [Member] | Other Americas [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 6,979 6,061 25,388 21,976    
Operating income 3,988 3,934 15,927 14,666    
Operating Segments [Member] | Europe [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 13,806 16,369 43,916 56,676    
Operating income 8,683 11,454 29,835 40,713    
Total assets 1,047,842   1,047,842   1,008,340  
Operating Segments [Member] | Europe [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 29,371 26,289 96,676 78,524    
Operating income 20,162 16,497 67,207 49,229    
Total assets 25,280   25,280   25,280  
Operating Segments [Member] | Asia [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 12,079 16,588 37,556 48,399    
Operating income 8,988 11,711 27,376 33,386    
Total assets 1,026,954   1,026,954   1,083,764  
Operating Segments [Member] | Asia [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 15,752 18,352 104,722 45,316    
Operating income 7,531 9,970 76,838 18,813    
Total assets 373   373   544  
Reconciling Items [Member]            
Segment Reporting Information [Line Items]            
Operating income 181,521 175,491 605,922 612,649    
General and administrative expenses 62,244 57,656 182,287 171,350    
Depreciation and amortization expenses 252,702 201,903 660,456 656,639    
Earnings from unconsolidated entities, net 56,634 55,066 181,839 172,267    
Interest expense (64,186) (64,190) (166,761) (212,456)    
Interest and other income, net 1,891 4,816 9,508 9,493    
Gains on dispositions of investments in real estate and revaluation of equity investments upon acquisition of a controlling interest, net 194,058 $ 779,053 483,430 $ 959,384    
Total assets 6,873,963   6,873,963   6,520,334  
Investments in and advances to unconsolidated entities 5,618,178   5,618,178   5,496,450  
Assets held for sale or contribution 761,575   761,575   342,060  
Notes receivable backed by real estate 0   0   34,260  
Cash and cash equivalents 275,562   275,562   447,046  
Other assets $ 218,648   $ 218,648   $ 200,518  
[1] In October 2018, we and certain co-investment ventures sold a portfolio of operating buildings and land in Europe and the U.S. in a single transaction. Included in Assets Held for Sale Or Contribution is $412.2 million of properties owned by Prologis and our consolidated co-investment venture at September 30, 2018.