XML 52 R28.htm IDEA: XBRL DOCUMENT v3.23.3
Unconsolidated Entities (Tables)
9 Months Ended
Sep. 30, 2023
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,

 

 

 

2023

 

 

2022

 

Unconsolidated co-investment ventures

 

$

7,953,412

 

 

$

8,073,927

 

Other ventures (1)

 

 

1,138,412

 

 

 

1,624,971

 

Total

 

$

9,091,824

 

 

$

9,698,898

 

 

(1)
Included in other ventures is our $193.2 million and $162.6 million investment in early and growth-stage companies that are focused on emerging technologies in the logistics sector at September 30, 2023 and December 31, 2022, respectively.
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 (2)

 

 

Total

 

At:

Sep 30,
2023

 

 

Dec 31,
2022

 

 

Sep 30,
2023

 

 

Dec 31,
2022

 

 

Sep 30,
2023

 

 

Dec 31,
2022

 

 

Sep 30,
2023

 

 

Dec 31,
2022

 

 

Sep 30,
2023

 

 

Dec 31,
2022

 

Key property information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ventures

 

1

 

 

 

1

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

4

 

 

 

3

 

 

 

9

 

 

 

8

 

Operating properties

 

741

 

 

 

739

 

 

 

266

 

 

 

260

 

 

 

995

 

 

 

989

 

 

 

226

 

 

 

217

 

 

 

2,228

 

 

 

2,205

 

Square feet

 

124

 

 

 

123

 

 

 

61

 

 

 

60

 

 

 

220

 

 

 

219

 

 

 

94

 

 

 

89

 

 

 

499

 

 

 

491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets ($)

 

11,747

 

 

 

12,617

 

 

 

4,056

 

 

 

3,744

 

 

 

22,222

 

 

 

22,502

 

 

 

9,807

 

 

 

9,964

 

 

 

47,832

 

 

 

48,827

 

Third-party debt ($)

 

4,039

 

 

 

3,468

 

 

 

916

 

 

 

919

 

 

 

5,462

 

 

 

5,315

 

 

 

3,913

 

 

 

3,811

 

 

 

14,330

 

 

 

13,513

 

Total liabilities ($)

 

4,738

 

 

 

4,143

 

 

 

1,025

 

 

 

1,011

 

 

 

7,428

 

 

 

7,292

 

 

 

4,330

 

 

 

4,279

 

 

 

17,521

 

 

 

16,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our investment balance ($) (3)

 

2,294

 

 

 

2,398

 

 

 

1,142

 

 

 

1,070

 

 

 

3,736

 

 

 

3,786

 

 

 

781

 

 

 

820

 

 

 

7,953

 

 

 

8,074

 

Our weighted average ownership (4)

 

27.3

%

 

 

26.2

%

 

 

38.7

%

 

 

41.0

%

 

 

31.3

%

 

 

31.0

%

 

 

15.2

%

 

 

15.2

%

 

 

27.7

%

 

 

27.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

Other Americas (1)

 

 

Europe

 

 

Asia

 

 

Total

 

Operating Information:

Sep 30,
2023

 

 

Sep 30,
2022

 

 

Sep 30,
2023

 

 

Sep 30,
2022

 

 

Sep 30,
2023

 

 

Sep 30,
2022

 

 

Sep 30,
2023

 

 

Sep 30,
2022

 

 

Sep 30,
2023

 

 

Sep 30,
2022

 

For the three months ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues ($)

 

330

 

 

 

297

 

 

 

109

 

 

 

97

 

 

 

429

 

 

 

342

 

 

 

164

 

 

 

152

 

 

 

1,032

 

 

 

888

 

Net earnings ($)

 

86

 

 

 

73

 

 

 

52

 

 

 

35

 

 

 

66

 

 

 

113

 

 

 

28

 

 

 

34

 

 

 

232

 

 

 

255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

24

 

 

 

20

 

 

 

18

 

 

 

12

 

 

 

23

 

 

 

41

 

 

 

5

 

 

 

5

 

 

 

70

 

 

 

78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues ($)

 

983

 

 

 

874

 

 

 

314

 

 

 

282

 

 

 

1,255

 

 

 

1,052

 

 

 

491

 

 

 

478

 

 

 

3,043

 

 

 

2,686

 

Net earnings ($)

 

262

 

 

 

213

 

 

 

142

 

 

 

99

 

 

 

226

 

 

 

344

 

 

 

56

 

 

 

100

 

 

 

686

 

 

 

756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

71

 

 

 

58

 

 

 

49

 

 

 

34

 

 

 

74

 

 

 

111

 

 

 

10

 

 

 

16

 

 

 

204

 

 

 

219

 

 

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

 

(2)
In April 2023, we formed Prologis Japan Core Logistics Fund ("PJLF") with two investors through the initial contribution of assets for which we received cash and equity ownership. We made additional contributions to PJLF in the third quarter of 2023. We account for our investment in PJLF under the equity method of accounting. At September 30, 2023, our ownership interest was 16.3%.

 

(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, 2023 and December 31, 2022, 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 ($255.3 million and $193.7 million, respectively); and (iv) customer security deposits retained subsequent to property contributions to Nippon Prologis REIT, Inc.

 

(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,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Recurring fees

 

$

113,947

 

 

$

115,902

 

 

$

340,842

 

 

$

344,945

 

Transactional fees

 

 

15,757

 

 

 

19,805

 

 

 

44,359

 

 

 

54,553

 

Promote revenue (1)

 

 

3,993

 

 

 

456,038

 

 

 

673,665

 

 

 

475,552

 

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

 

$

133,697

 

 

$

591,745

 

 

$

1,058,866

 

 

$

875,050

 

 

(1)
Includes promote revenue earned from unconsolidated co-investment ventures in the U.S. and Mexico in June 2023 and in Europe in September 2022.

 

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