XML 49 R26.htm IDEA: XBRL DOCUMENT v3.21.1
Unconsolidated Entities (Tables)
3 Months Ended
Mar. 31, 2021
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,

 

 

 

2021

 

 

2020

 

Unconsolidated co-investment ventures

 

$

6,594,263

 

 

$

6,685,567

 

Other ventures

 

 

920,577

 

 

 

916,447

 

Total

 

$

7,514,840

 

 

$

7,602,014

 

 

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 (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

 

As of:

Mar 31,

2021

 

 

Dec 31,

2020

 

 

Mar 31,

2021

 

 

Dec 31,

2020

 

 

Mar 31,

2021

 

 

Dec 31,

2020

 

 

Mar 31,

2021

 

 

Dec 31,

2020

 

 

Mar 31,

2021

 

 

Dec 31,

2020

 

Key property information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ventures

 

1

 

 

 

1

 

 

 

2

 

 

 

2

 

 

 

3

 

 

 

3

 

 

 

3

 

 

 

3

 

 

 

9

 

 

 

9

 

Operating properties

 

710

 

 

 

706

 

 

 

230

 

 

 

229

 

 

 

778

 

 

 

768

 

 

 

179

 

 

 

167

 

 

 

1,897

 

 

 

1,870

 

Square feet

 

118

 

 

 

117

 

 

 

51

 

 

 

51

 

 

 

187

 

 

 

185

 

 

 

72

 

 

 

67

 

 

 

428

 

 

 

420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets ($)

 

10,937

 

 

 

10,840

 

 

 

2,987

 

 

 

3,023

 

 

 

17,106

 

 

 

16,918

 

 

 

10,222

 

 

 

10,209

 

 

 

41,252

 

 

 

40,990

 

Third-party debt ($)

 

3,169

 

 

 

3,129

 

 

 

824

 

 

 

854

 

 

 

4,110

 

 

 

4,002

 

 

 

3,920

 

 

 

3,831

 

 

 

12,023

 

 

 

11,816

 

Total liabilities ($)

 

3,760

 

 

 

3,722

 

 

 

864

 

 

 

898

 

 

 

5,768

 

 

 

5,607

 

 

 

4,428

 

 

 

4,389

 

 

 

14,820

 

 

 

14,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our investment balance ($) (2)

 

1,892

 

 

 

1,886

 

 

 

810

 

 

 

811

 

 

 

3,065

 

 

 

3,152

 

 

 

827

 

 

 

837

 

 

 

6,594

 

 

 

6,686

 

Our weighted average ownership (3)

 

25.4

%

 

 

25.6

%

 

 

40.8

%

 

 

40.8

%

 

 

29.4

%

 

 

30.0

%

 

 

15.2

%

 

 

15.2

%

 

 

25.8

%

 

 

26.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

Other Americas (1)

 

 

Europe

 

 

Asia

 

 

Total

 

Operating Information:

Mar 31,

2021

 

 

Mar 31,

2020

 

 

Mar 31,

2021

 

 

Mar 31,

2020

 

 

Mar 31,

2021

 

 

Mar 31,

2020

 

 

Mar 31,

2021

 

 

Mar 31,

2020

 

 

Mar 31,

2021

 

 

Mar 31,

2020

 

For the three months ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues ($)

 

254

 

 

 

233

 

 

 

75

 

 

 

68

 

 

 

338

 

 

 

290

 

 

 

159

 

 

 

138

 

 

 

826

 

 

 

729

 

Net earnings ($)

 

49

 

 

 

34

 

 

 

30

 

 

 

23

 

 

 

87

 

 

 

78

 

 

 

35

 

 

 

26

 

 

 

201

 

 

 

161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our earnings from unconsolidated

     co-investment ventures, net ($)

 

13

 

 

 

9

 

 

 

12

 

 

 

9

 

 

 

28

 

 

 

25

 

 

 

6

 

 

 

4

 

 

 

59

 

 

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

PBLV 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 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, 2021 and December 31, 2020, resulted 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 ($143.7 million and $165.6 million, respectively); and (iv) customer security deposits retained subsequent to property contributions to Nippon Prologis REIT, Inc.

 

(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,

 

 

 

2021

 

 

2020

 

Recurring fees

 

$

91,037

 

 

$

74,687

 

Transactional fees

 

 

20,878

 

 

 

19,960

 

Promote revenue

 

 

1,615

 

 

 

591

 

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

 

$

113,530

 

 

$

95,238

 

 

(1)

These amounts exclude strategic capital revenues from other ventures.