10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2024

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______________ to ______________

Commission File Number: 001-13545 (Prologis, Inc.) 001-14245 (Prologis, L.P.)

Prologis, Inc.

Prologis, L.P.

(Exact name of registrant as specified in its charter)


Maryland (Prologis, Inc.) Delaware (Prologis, L.P.)		94-3281941 (Prologis, Inc.) 94-3285362 (Prologis, L.P.)
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

Pier 1, Bay 1, San Francisco, California		94111
(Address or principal executive offices)		(Zip Code)

(415) 394-9000

(Registrants’ telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


	Title of Each Class	Trading Symbol(s)	Name of Each Exchange on Which Registered
Prologis, Inc.	Common Stock, $0.01 par value	PLD	New York Stock Exchange
Prologis, L.P.	3.000% Notes due 2026	PLD/26	New York Stock Exchange
Prologis, L.P.	2.250% Notes due 2029	PLD/29	New York Stock Exchange
Prologis, L.P.	5.625% Notes due 2040	PLD/40	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.


Prologis, Inc.	Yes	☒	No	☐
Prologis, L.P.	Yes	☒	No	☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter periods that the registrant was required to submit such files).


Prologis, Inc.	Yes	☒	No	☐
Prologis, L.P.	Yes	☒	No	☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act:


Prologis, Inc.:
Large accelerated filer ☒	Accelerated filer ☐	Non-accelerated filer ☐	Smaller reporting company ☐	Emerging growth company ☐


Prologis, L.P.:
Large accelerated filer ☐	Accelerated filer ☐	Non-accelerated filer ☒	Smaller reporting company ☐	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act of 1934).


Prologis, Inc.	Yes	☐	No	☒
Prologis, L.P.	Yes	☐	No	☒

The number of shares of Prologis, Inc.’s common stock outstanding at July 24, 2024, was approximately 925,911,000.

EXPLANATORY NOTE

This report combines the quarterly reports on Form 10-Q for the period ended June 30, 2024, of Prologis, Inc. and Prologis, L.P. Unless stated otherwise or the context otherwise requires, references to “Prologis, Inc.” or the “Parent” mean Prologis, Inc. and its consolidated subsidiaries; and references to “Prologis, L.P.” or the “Operating Partnership” or the “OP” mean Prologis, L.P., and its consolidated subsidiaries. The terms “the Company,” “Prologis,” “we,” “our” or “us” means the Parent and the OP collectively.

The Parent is a real estate investment trust (a “REIT”) and the general partner of the OP. At June 30, 2024, the Parent owned a 97.62% common general partnership interest in the OP and substantially all of the preferred units in the OP. The remaining 2.38% common limited partnership interests are owned by unaffiliated investors and certain current and former directors and officers of the Parent.

We operate the Parent and the OP as one enterprise. The management of the Parent consists of the same members as the management of the OP. These members are officers of the Parent and employees of the OP or one of its subsidiaries. As sole general partner, the Parent has control of the OP through complete responsibility and discretion in the day-to-day management and therefore, consolidates the OP for financial reporting purposes. Because the only significant asset of the Parent is its investment in the OP, the assets and liabilities of the Parent and the OP are the same on their respective financial statements.

We believe combining the quarterly reports on Form 10-Q of the Parent and the OP into this single report results in the following benefits:

•

enhances investors’ understanding of the Parent and the OP by enabling investors to view the business as a whole in the same manner as management views and operates the business;

•

eliminates duplicative disclosure and provides a more streamlined and readable presentation as a substantial portion of the Company’s disclosure applies to both the Parent and the OP; and

•

creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.

It is important to understand the few differences between the Parent and the OP in the context of how we operate the Company. The Parent does not conduct business itself, other than acting as the sole general partner of the OP and issuing public equity from time to time. The OP holds substantially all the assets of the business, directly or indirectly. The OP conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for net proceeds from equity issuances by the Parent, which are contributed to the OP in exchange for partnership units, the OP generates capital required by the business through the OP’s operations, incurrence of indebtedness and issuance of partnership units to third parties.

The presentation of noncontrolling interests, stockholders’ equity and partners’ capital are the main areas of difference between the consolidated financial statements of the Parent and those of the OP. The differences in the presentations between stockholders’ equity and partners’ capital result from the differences in the equity and capital issuances in the Parent and in the OP.

The preferred stock, common stock, additional paid-in capital, accumulated other comprehensive income (loss) and distributions in excess of net earnings of the Parent are presented as stockholders’ equity in the Parent’s consolidated financial statements. These items represent the common and preferred general partnership interests held by the Parent in the OP and are presented as general partner’s capital within partners’ capital in the OP’s consolidated financial statements. The common limited partnership interests held by the limited partners in the OP are presented as noncontrolling interest within equity in the Parent’s consolidated financial statements and as limited partners’ capital within partners’ capital in the OP’s consolidated financial statements.

To highlight the differences between the Parent and the OP, separate sections in this report, as applicable, individually discuss the Parent and the OP, including separate financial statements and separate Exhibit 31 and 32 certifications. In the sections that combine disclosure of the Parent and the OP, this report refers to actions or holdings as being actions or holdings of Prologis.

PROLOGIS

INDEX


			Page Number
PART I.	Financial Information
	Item 1.	Financial Statements		1
	Prologis, Inc.:
		Consolidated Balance Sheets – June 30, 2024 and December 31, 2023		1
		Consolidated Statements of Income – Three and Six Months Ended June 30, 2024 and 2023		2
		Consolidated Statements of Comprehensive Income – Three and Six Months Ended June 30, 2024 and 2023		3
		Consolidated Statements of Equity – Three and Six Months Ended June 30, 2024 and 2023		4
		Consolidated Statements of Cash Flows – Six Months Ended June 30, 2024 and 2023		5
	Prologis, L.P.:
		Consolidated Balance Sheets – June 30, 2024 and December 31, 2023		6
		Consolidated Statements of Income – Three and Six Months Ended June 30, 2024 and 2023		7
		Consolidated Statements of Comprehensive Income – Three and Six Months Ended June 30, 2024 and 2023		8
		Consolidated Statements of Capital – Three and Six Months Ended June 30, 2024 and 2023		9
		Consolidated Statements of Cash Flows – Six Months Ended June 30, 2024 and 2023		10
	Prologis, Inc. and Prologis, L.P.:
		Notes to the Consolidated Financial Statements		11
		Note 1. General		11
		Note 2. Real Estate		12
		Note 3. Unconsolidated Entities		13
		Note 4. Assets Held for Sale or Contribution		15
		Note 5. Debt		15
		Note 6. Noncontrolling Interests		17
		Note 7. Long-Term Compensation		18
		Note 8. Earnings Per Common Share or Unit		19
		Note 9. Financial Instruments and Fair Value Measurements		21
		Note 10. Business Segments		25
		Note 11. Supplemental Cash Flow Information		27
		Reports of Independent Registered Public Accounting Firm		28
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		30
	Item 3.	Quantitative and Qualitative Disclosures About Market Risk		50
	Item 4.	Controls and Procedures		51
PART II.	Other Information
	Item 1.	Legal Proceedings		52
	Item 1A.	Risk Factors		52
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		52
	Item 3.	Defaults Upon Senior Securities		52
	Item 4.	Mine Safety Disclosures		52
	Item 5.	Other Information		52
	Item 6.	Exhibits		52

Index

PART I. FINANCIAL INFORMATION

ITEM 1. Financial Statements

PROLOGIS, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except per share data)



	June 30, 2024			December 31, 2023
ASSETS
Investments in real estate properties	$	89,733,809		$	88,666,575
Less accumulated depreciation		11,869,054			10,931,485
Net investments in real estate properties		77,864,755			77,735,090
Investments in and advances to unconsolidated entities		9,764,870			9,543,970
Assets held for sale or contribution		515,895			461,657
Net investments in real estate		88,145,520			87,740,717

Cash and cash equivalents		598,347			530,388
Other assets		4,793,551			4,749,735
Total assets	$	93,537,418		$	93,020,840

LIABILITIES AND EQUITY
Liabilities:
Debt	$	29,904,620		$	29,000,501
Accounts payable and accrued expenses		1,647,877			1,766,018
Other liabilities		4,061,600			4,430,601
Total liabilities		35,614,097			35,197,120

Equity:
Prologis, Inc. stockholders’ equity:
Series Q preferred stock at stated liquidation preference of $50 per share; $0.01 par value; 1,279 shares issued and outstanding and 100,000 preferred shares authorized at June 30, 2024 and December 31, 2023		63,948			63,948
Common stock; $0.01 par value; 925,880 shares and 924,391 shares issued and outstanding at June 30, 2024 and December 31, 2023, respectively		9,259			9,244
Additional paid-in capital		54,392,526			54,249,801
Accumulated other comprehensive loss		(156,053	)		(514,201	)
Distributions in excess of net earnings		(964,620	)		(627,068	)
Total Prologis, Inc. stockholders’ equity		53,345,060			53,181,724
Noncontrolling interests		4,578,261			4,641,996
Total equity		57,923,321			57,823,720
Total liabilities and equity	$	93,537,418		$	93,020,840

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per share amounts)


	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2024			2023			2024			2023
Revenues:
Rental	$	1,852,376		$	1,651,454		$	3,680,034		$	3,285,224
Strategic capital		154,742			799,035			283,154			933,736
Development management and other		836			482			1,387			598
Total revenues		2,007,954			2,450,971			3,964,575			4,219,558
Expenses:
Rental		445,235			387,938			899,492			800,492
Strategic capital		70,536			150,906			149,347			222,615
General and administrative		106,596			95,647			217,887			195,424
Depreciation and amortization		637,305			602,168			1,274,810			1,204,535
Other		11,444			12,160			23,688			19,344
Total expenses		1,271,116			1,248,819			2,565,224			2,442,410

Operating income before gains on real estate transactions, net		736,838			1,202,152			1,399,351			1,777,148
Gains on dispositions of development properties and land, net		87,174			184,877			127,482			184,877
Gains on other dispositions of investments in real estate, net		199,326			24,761			216,860			28,808
Operating income		1,023,338			1,411,790			1,743,693			1,990,833

Other income (expense):
Earnings from unconsolidated entities, net		102,337			70,642			174,809			146,421
Interest expense		(208,267	)		(149,818	)		(401,587	)		(285,829	)
Foreign currency, derivative and other gains and other income, net		37,152			26,104			100,716			34,718
Gains on early extinguishment of debt, net		-			-			536			3,275
Total other expense		(68,778	)		(53,072	)		(125,526	)		(101,415	)
Earnings before income taxes		954,560			1,358,718			1,618,167			1,889,418
Income tax expense		(43,059	)		(79,227	)		(75,859	)		(111,298	)
Consolidated net earnings		911,501			1,279,491			1,542,308			1,778,120
Less net earnings attributable to noncontrolling interests		50,153			63,463			95,245			97,469
Net earnings attributable to controlling interests		861,348			1,216,028			1,447,063			1,680,651
Less preferred stock dividends		1,503			1,475			2,955			2,928
Net earnings attributable to common stockholders	$	859,845		$	1,214,553		$	1,444,108		$	1,677,723

Weighted average common shares outstanding – Basic		926,276			924,191			925,812			924,087
Weighted average common shares outstanding – Diluted		953,200			951,706			953,439			951,638

Net earnings per share attributable to common stockholders – Basic	$	0.93		$	1.31		$	1.56		$	1.82
Net earnings per share attributable to common stockholders – Diluted	$	0.92		$	1.31		$	1.55		$	1.81

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

(In thousands)


	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2024			2023			2024			2023
Consolidated net earnings	$	911,501		$	1,279,491		$	1,542,308		$	1,778,120
Other comprehensive income:
Foreign currency translation gains, net		120,471			166,049			329,443			137,948
Unrealized gains (losses) on derivative contracts, net		10,687			2,153			35,523			(23,700	)
Comprehensive income		1,042,659			1,447,693			1,907,274			1,892,368
Net earnings attributable to noncontrolling interests		(50,153	)		(63,463	)		(95,245	)		(97,469	)
Other comprehensive income attributable to noncontrolling interests		(1,816	)		(4,148	)		(6,818	)		(3,009	)
Comprehensive income attributable to common stockholders	$	990,690		$	1,380,082		$	1,805,211		$	1,791,890

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, INC.

CONSOLIDATED STATEMENTS OF EQUITY

(Unaudited)

(In thousands)

Three Months Ended June 30, 2024 and 2023


			Common Stock							Accumulated			Distributions
			Number					Additional		Other			in Excess of			Non-
	Preferred		of			Par		Paid-in		Comprehensive			Net			controlling			Total
	Stock		Shares			Value		Capital		Income (Loss)			Earnings			Interests			Equity
Balance at April 1, 2024	$	63,948		925,790		$	9,258	$	54,336,001	$	(285,395	)	$	(933,159	)	$	4,606,465		$	57,797,118
Consolidated net earnings		-		-			-		-		-			861,348			50,153			911,501
Effect of equity compensation plans		-		(25	)		-		18,248		-			-			45,045			63,293
Capital contributions		-		-			-		-		-			-			4,761			4,761
Redemption of noncontrolling interests		-		115			1		6,619		-			-			(6,873	)		(253	)
Foreign currency translation gains, net		-		-			-		-		118,911			-			1,560			120,471
Unrealized gains on derivative contracts, net		-		-			-		-		10,431			-			256			10,687
Reallocation of equity		-		-			-		31,656		-			-			(31,656	)		-
Dividends ($0.96 per common share) and other distributions		-		-			-		2		-			(892,809	)		(91,450	)		(984,257	)
Balance at June 30, 2024	$	63,948		925,880		$	9,259	$	54,392,526	$	(156,053	)	$	(964,620	)	$	4,578,261		$	57,923,321


			Common Stock							Accumulated			Distributions
			Number				Additional			Other			in Excess of			Non-
	Preferred		of		Par		Paid-in			Comprehensive			Net			controlling			Total
	Stock		Shares		Value		Capital			Income (Loss)			Earnings			Interests			Equity
Balance at April 1, 2023	$	63,948		923,453	$	9,235	$	54,058,036		$	(496,424	)	$	(799,577	)	$	4,630,011		$	57,465,229
Consolidated net earnings		-		-		-		-			-			1,216,028			63,463			1,279,491
Effect of equity compensation plans		-		36		-		21,687			-			-			32,410			54,097
Capital contributions		-		-		-		-			-			-			1,698			1,698
Redemption of noncontrolling interests		-		372		4		21,494			-			-			(45,698	)		(24,200	)
Foreign currency translation gains, net		-		-		-		-			161,967			-			4,082			166,049
Unrealized gains on derivative contracts, net		-		-		-		-			2,087			-			66			2,153
Reallocation of equity		-		-		-		14,378			-			-			(14,378	)		-
Dividends ($0.87 per common share) and other distributions		-		-		-		(3	)		-			(807,230	)		(59,460	)		(866,693	)
Balance at June 30, 2023	$	63,948		923,861	$	9,239	$	54,115,592		$	(332,370	)	$	(390,779	)	$	4,612,194		$	58,077,824

Six Months Ended June 30, 2024 and 2023


			Common Stock							Accumulated			Distributions
			Number				Additional			Other			in Excess of			Non-
	Preferred		of		Par		Paid-in			Comprehensive			Net			controlling			Total
	Stock		Shares		Value		Capital			Income (Loss)			Earnings			Interests			Equity
Balance at January 1, 2024	$	63,948		924,391	$	9,244	$	54,249,801		$	(514,201	)	$	(627,068	)	$	4,641,996		$	57,823,720
Consolidated net earnings		-		-		-		-			-			1,447,063			95,245			1,542,308
Effect of equity compensation plans		-		293		3		33,349			-			-			99,878			133,230
Capital contributions		-		-		-		-			-			-			6,031			6,031
Redemption of noncontrolling interests		-		1,196		12		68,639			-			-			(69,150	)		(499	)
Foreign currency translation gains, net		-		-		-		-			323,472			-			5,971			329,443
Unrealized gains on derivative contracts, net		-		-		-		-			34,676			-			847			35,523
Reallocation of equity		-		-		-		40,744			-			-			(40,744	)		-
Dividends ($1.92 per common share) and other distributions		-		-		-		(7	)		-			(1,784,615	)		(161,813	)		(1,946,435	)
Balance at June 30, 2024	$	63,948		925,880	$	9,259	$	54,392,526		$	(156,053	)	$	(964,620	)	$	4,578,261		$	57,923,321


			Common Stock							Accumulated			Distributions
			Number				Additional			Other			in Excess of			Non-
	Preferred		of		Par		Paid-in			Comprehensive			Net			controlling			Total
	Stock		Shares		Value		Capital			Income (Loss)			Earnings			Interests			Equity
Balance at January 1, 2023	$	63,948		923,142	$	9,231	$	54,065,407		$	(443,609	)	$	(457,695	)	$	4,625,811		$	57,863,093
Consolidated net earnings		-		-		-		-			-			1,680,651			97,469			1,778,120
Effect of equity compensation plans		-		324		4		35,155			-			-			83,826			118,985
Capital contributions		-		-		-		-			-			-			1,698			1,698
Redemption of noncontrolling interests		-		395		4		22,798			-			-			(89,271	)		(66,469	)
Foreign currency translation gains, net		-		-		-		-			134,372			-			3,576			137,948
Unrealized losses on derivative contracts, net		-		-		-		-			(23,133	)		-			(567	)		(23,700	)
Reallocation of equity		-		-		-		(7,765	)		-			-			7,765			-
Dividends ($1.74 per common share) and other distributions		-		-		-		(3	)		-			(1,613,735	)		(118,113	)		(1,731,851	)
Balance at June 30, 2023	$	63,948		923,861	$	9,239	$	54,115,592		$	(332,370	)	$	(390,779	)	$	4,612,194		$	58,077,824

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)


	Six Months Ended
	June 30,
	2024			2023
Operating activities:
Consolidated net earnings	$	1,542,308		$	1,778,120
Adjustments to reconcile net earnings to net cash provided by operating activities:
Straight-lined rents and amortization of above and below market leases		(303,309	)		(292,799	)
Equity-based compensation awards		121,782			152,774
Depreciation and amortization		1,274,810			1,204,535
Earnings from unconsolidated entities, net		(174,809	)		(146,421	)
Operating distributions from unconsolidated entities		255,800			235,656
Decrease (increase) in operating receivables from unconsolidated entities		22,234			(625,211	)
Amortization of debt discounts and debt issuance costs, net		38,112			35,755
Gains on dispositions of development properties and land, net		(127,482	)		(184,877	)
Gains on other dispositions of investments in real estate, net		(216,860	)		(28,808	)
Unrealized foreign currency and derivative losses (gains), net		(37,945	)		12,023
Gains on early extinguishment of debt, net		(536	)		(3,275	)
Deferred income tax expense		10,505			5,295
Decrease (increase) in other assets		(53,252	)		122,475
Increase (decrease) in accounts payable and accrued expenses and other liabilities		(209,445	)		64,193
Net cash provided by operating activities		2,141,913			2,329,435
Investing activities:
Real estate development		(1,555,152	)		(1,711,632	)
Real estate acquisitions		(525,560	)		(3,449,083	)
Duke Transaction, net of cash acquired		-			(22,132	)
Tenant improvements and lease commissions on previously leased space		(215,706	)		(168,054	)
Property improvements		(126,312	)		(73,800	)
Proceeds from dispositions and contributions of real estate		1,050,498			774,625
Investments in and advances to unconsolidated entities		(364,505	)		(172,843	)
Return of investment from unconsolidated entities		17,394			288,501
Proceeds from the settlement of net investment hedges		12,797			21,231
Payments on the settlement of net investment hedges		(1,350	)		-
Net cash used in investing activities		(1,707,896	)		(4,513,187	)
Financing activities:
Dividends paid on common and preferred stock		(1,784,615	)		(1,613,735	)
Noncontrolling interests contributions		6,031			1,698
Noncontrolling interests distributions		(161,813	)		(118,113	)
Settlement of noncontrolling interests		(499	)		(66,469	)
Tax paid with shares withheld		(21,925	)		(18,477	)
Debt and equity issuance costs paid		(19,741	)		(51,619	)
Net payments on credit facilities and commercial paper		(472,181	)		(917,985	)
Repurchase of and payments on debt		(915,631	)		(268,576	)
Proceeds from the issuance of debt		3,016,962			5,505,222
Net cash provided by (used in) financing activities		(353,412	)		2,451,946

Effect of foreign currency exchange rate changes on cash		(12,646	)		(15,567	)
Net increase in cash and cash equivalents		67,959			252,627
Cash and cash equivalents, beginning of period		530,388			278,483
Cash and cash equivalents, end of period	$	598,347		$	531,110

See Note 11 for information on noncash investing and financing activities and other information.

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, L.P.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands)



	June 30, 2024		December 31, 2023
ASSETS
Investments in real estate properties	$	89,733,809	$	88,666,575
Less accumulated depreciation		11,869,054		10,931,485
Net investments in real estate properties		77,864,755		77,735,090
Investments in and advances to unconsolidated entities		9,764,870		9,543,970
Assets held for sale or contribution		515,895		461,657
Net investments in real estate		88,145,520		87,740,717

Cash and cash equivalents		598,347		530,388
Other assets		4,793,551		4,749,735
Total assets	$	93,537,418	$	93,020,840

LIABILITIES AND CAPITAL
Liabilities:
Debt	$	29,904,620	$	29,000,501
Accounts payable and accrued expenses		1,647,877		1,766,018
Other liabilities		4,061,600		4,430,601
Total liabilities		35,614,097		35,197,120

Capital:
Partners’ capital:
General partner – preferred		63,948		63,948
General partner – common		53,281,112		53,117,776
Limited partners – common		879,924		848,160
Limited partners – Class A common		421,376		469,561
Total partners’ capital		54,646,360		54,499,445
Noncontrolling interests		3,276,961		3,324,275
Total capital		57,923,321		57,823,720
Total liabilities and capital	$	93,537,418	$	93,020,840

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, L.P.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per unit amounts)


	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2024			2023			2024			2023
Revenues:
Rental	$	1,852,376		$	1,651,454		$	3,680,034		$	3,285,244
Strategic capital		154,742			799,035			283,154			933,736
Development management and other		836			482			1,387			598
Total revenues		2,007,954			2,450,971			3,964,575			4,219,558
Expenses:
Rental		445,235			387,938			899,492			800,492
Strategic capital		70,536			150,906			149,347			222,615
General and administrative		106,596			95,647			217,887			195,424
Depreciation and amortization		637,305			602,168			1,274,810			1,204,535
Other		11,444			12,160			23,688			19,344
Total expenses		1,271,116			1,248,819			2,565,224			2,442,410

Operating income before gains on real estate transactions, net		736,838			1,202,152			1,399,351			1,777,148
Gains on dispositions of development properties and land, net		87,174			184,877			127,482			184,877
Gains on other dispositions of investments in real estate, net		199,326			24,761			216,860			28,808
Operating income		1,023,338			1,411,790			1,743,693			1,990,833

Other income (expense):
Earnings from unconsolidated entities, net		102,337			70,642			174,809			146,421
Interest expense		(208,267	)		(149,818	)		(401,587	)		(285,829	)
Foreign currency, derivative and other gains and other income, net		37,152			26,104			100,716			34,718
Gains on early extinguishment of debt, net		-			-			536			3,275
Total other expense		(68,778	)		(53,072	)		(125,526	)		(101,415	)
Earnings before income taxes		954,560			1,358,718			1,618,167			1,889,418
Income tax expense		(43,059	)		(79,227	)		(75,859	)		(111,298	)
Consolidated net earnings		911,501			1,279,491			1,542,308			1,778,120
Less net earnings attributable to noncontrolling interests		28,802			32,863			59,110			55,220
Net earnings attributable to controlling interests		882,699			1,246,628			1,483,198			1,722,900
Less preferred unit distributions		1,503			1,475			2,955			2,928
Net earnings attributable to common unitholders	$	881,196		$	1,245,153		$	1,480,243		$	1,719,972

Weighted average common units outstanding – Basic		941,858			939,250			941,242			939,276
Weighted average common units outstanding – Diluted		953,200			951,706			953,439			951,638

Net earnings per unit attributable to common unitholders – Basic	$	0.93		$	1.31		$	1.56		$	1.82
Net earnings per unit attributable to common unitholders – Diluted	$	0.92		$	1.31		$	1.55		$	1.81

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, L.P.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

(In thousands)


	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2024			2023			2024			2023
Consolidated net earnings	$	911,501		$	1,279,491		$	1,542,308		$	1,778,120
Other comprehensive income:
Foreign currency translation gains, net		120,471			166,049			329,443			137,948
Unrealized gains (losses) on derivative contracts, net		10,687			2,153			35,523			(23,700	)
Comprehensive income		1,042,659			1,447,693			1,907,274			1,892,368
Net earnings attributable to noncontrolling interests		(28,802	)		(32,863	)		(59,110	)		(55,220	)
Other comprehensive loss (income) attributable to noncontrolling interests		1,351			(93	)		1,929			(280	)
Comprehensive income attributable to common unitholders	$	1,015,208		$	1,414,737		$	1,850,093		$	1,836,868

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, L.P.

CONSOLIDATED STATEMENTS OF CAPITAL

(Unaudited)

(In thousands)

Three Months Ended June 30, 2024 and 2023


	General Partner										Limited Partners											Non-
	Preferred				Common						Common					Class A Common						controlling			Total
	Units		Amount		Units			Amount			Units		Amount			Units			Amount			Interests			Capital
Balance at April 1, 2024		1,279	$	63,948		925,790		$	53,126,705			15,044	$	863,303			7,895		$	432,386		$	3,310,776		$	57,797,118
Consolidated net earnings		-		-		-			861,348			-		14,417			-			6,934			28,802			911,501
Effect of equity compensation plans		-		-		(25	)		18,248			130		45,045			-			-			-			63,293
Capital contributions		-		-		-			-			-		-			-			-			4,761			4,761
Redemption of limited partners units		-		-		115			6,620			117		6,614			(245	)		(13,487	)		-			(253	)
Foreign currency translation gains (losses), net		-		-		-			118,911			-		2,018			-			893			(1,351	)		120,471
Unrealized gains on derivative contracts, net		-		-		-			10,431			-		179			-			77			-			10,687
Reallocation of capital		-		-		-			31,656			-		(31,176	)		-			(480	)		-			-
Distributions ($0.96 per common unit) and other		-		-		-			(892,807	)		-		(20,476	)		-			(4,947	)		(66,027	)		(984,257	)
Balance at June 30, 2024		1,279	$	63,948		925,880		$	53,281,112			15,291	$	879,924			7,650		$	421,376		$	3,276,961		$	57,923,321


	General Partner									Limited Partners											Non-
	Preferred				Common					Common						Class A Common					controlling			Total
	Units		Amount		Units		Amount			Units			Amount			Units		Amount			Interests			Capital
Balance at April 1, 2023		1,279	$	63,948		923,453	$	52,771,270			15,097		$	862,734			8,595	$	462,634		$	3,304,643		$	57,465,229
Consolidated net earnings		-		-		-		1,216,028			-			19,971			-		10,629			32,863			1,279,491
Effect of equity compensation plans		-		-		36		21,687			-			32,410			-		-			-			54,097
Capital contributions		-		-		-		-			-			-			-		-			1,698			1,698
Redemption of limited partners units		-		-		372		21,498			(559	)		(45,698	)		-		-			-			(24,200	)
Foreign currency translation gains, net		-		-		-		161,967			-			2,566			-		1,423			93			166,049
Unrealized gains on derivative contracts, net		-		-		-		2,087			-			48			-		18			-			2,153
Reallocation of capital		-		-		-		14,378			-			(14,656	)		-		278			-			-
Distributions ($0.87 per common unit) and other		-		-		-		(807,233	)		-			(17,006	)		-		(5,558	)		(36,896	)		(866,693	)
Balance at June 30, 2023		1,279	$	63,948		923,861	$	53,401,682			14,538		$	840,369			8,595	$	469,424		$	3,302,401		$	58,077,824

Six Months Ended June 30, 2024 and 2023


	General Partner									Limited Partners												Non-
	Preferred				Common					Common						Class A Common						controlling			Total
	Units		Amount		Units		Amount			Units			Amount			Units			Amount			Interests			Capital
Balance at January 1, 2024		1,279	$	63,948		924,391	$	53,117,776			14,760		$	848,160			8,595		$	469,561		$	3,324,275		$	57,823,720
Consolidated net earnings		-		-		-		1,447,063			-			24,069			-			12,066			59,110			1,542,308
Effect of equity compensation plans		-		-		293		33,352			838			99,878			-			-			-			133,230
Capital contributions		-		-		-		-			-			-			-			-			6,031			6,031
Redemption of limited partners units		-		-		1,196		68,651			(307	)		(17,312	)		(945	)		(51,838	)		-			(499	)
Foreign currency translation gains (losses), net		-		-		-		323,472			-			5,342			-			2,558			(1,929	)		329,443
Unrealized gains on derivative contracts, net		-		-		-		34,676			-			573			-			274			-			35,523
Reallocation of capital		-		-		-		40,744			-			(40,004	)		-			(740	)		-			-
Distributions ($1.92 per common unit) and other		-		-		-		(1,784,622	)		-			(40,782	)		-			(10,505	)		(110,526	)		(1,946,435	)
Balance at June 30, 2024		1,279	$	63,948		925,880	$	53,281,112			15,291		$	879,924			7,650		$	421,376		$	3,276,961		$	57,923,321


	General Partner									Limited Partners											Non-
	Preferred				Common					Common						Class A Common					controlling			Total
	Units		Amount		Units		Amount			Units			Amount			Units		Amount			Interests			Capital
Balance at January 1, 2023		1,279	$	63,948		923,142	$	53,173,334			14,640		$	843,263			8,595	$	464,781		$	3,317,767		$	57,863,093
Consolidated net earnings		-		-		-		1,680,651			-			27,575			-		14,674			55,220			1,778,120
Effect of equity compensation plans		-		-		324		35,159			843			83,826			-		-			-			118,985
Capital contributions		-		-		-		-			-			-			-		-			1,698			1,698
Redemption of limited partners units		-		-		395		22,802			(945	)		(89,271	)		-		-			-			(66,469	)
Foreign currency translation gains, net		-		-		-		134,372			-			2,115			-		1,181			280			137,948
Unrealized losses on derivative contracts, net		-		-		-		(23,133	)		-			(364	)		-		(203	)		-			(23,700	)
Reallocation of capital		-		-		-		(7,765	)		-			7,657			-		108			-			-
Distributions ($1.74 per common unit) and other		-		-		-		(1,613,738	)		-			(34,432	)		-		(11,117	)		(72,564	)		(1,731,851	)
Balance at June 30, 2023		1,279	$	63,948		923,861	$	53,401,682			14,538		$	840,369			8,595	$	469,424		$	3,302,401		$	58,077,824

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)


	Six Months Ended
	June 30,
	2024			2023
Operating activities:
Consolidated net earnings	$	1,542,308		$	1,778,120
Adjustments to reconcile net earnings to net cash provided by operating activities:
Straight-lined rents and amortization of above and below market leases		(303,309	)		(292,799	)
Equity-based compensation awards		121,782			152,774
Depreciation and amortization		1,274,810			1,204,535
Earnings from unconsolidated entities, net		(174,809	)		(146,421	)
Operating distributions from unconsolidated entities		255,800			235,656
Decrease (increase) in operating receivables from unconsolidated entities		22,234			(625,211	)
Amortization of debt discounts and debt issuance costs, net		38,112			35,755
Gains on dispositions of development properties and land, net		(127,482	)		(184,877	)
Gains on other dispositions of investments in real estate, net		(216,860	)		(28,808	)
Unrealized foreign currency and derivative losses (gains), net		(37,945	)		12,023
Gains on early extinguishment of debt, net		(536	)		(3,275	)
Deferred income tax expense		10,505			5,295
Decrease (increase) in other assets		(53,252	)		122,475
Increase (decrease) in accounts payable and accrued expenses and other liabilities		(209,445	)		64,193
Net cash provided by operating activities		2,141,913			2,329,435
Investing activities:
Real estate development		(1,555,152	)		(1,711,632	)
Real estate acquisitions		(525,560	)		(3,449,083	)
Duke Transaction, net of cash acquired		-			(22,132	)
Tenant improvements and lease commissions on previously leased space		(215,706	)		(168,054	)
Property improvements		(126,312	)		(73,800	)
Proceeds from dispositions and contributions of real estate		1,050,498			774,625
Investments in and advances to unconsolidated entities		(364,505	)		(172,843	)
Return of investment from unconsolidated entities		17,394			288,501
Proceeds from the settlement of net investment hedges		12,797			21,231
Payments on the settlement of net investment hedges		(1,350	)		-
Net cash used in investing activities		(1,707,896	)		(4,513,187	)
Financing activities:
Distributions paid on common and preferred units		(1,835,902	)		(1,659,284	)
Noncontrolling interests contributions		6,031			1,698
Noncontrolling interests distributions		(110,526	)		(72,564	)
Redemption of common limited partnership units		(499	)		(66,469	)
Tax paid with shares of the Parent withheld		(21,925	)		(18,477	)
Debt and equity issuance costs paid		(19,741	)		(51,619	)
Net payments on credit facilities and commercial paper		(472,181	)		(917,985	)
Repurchase of and payments on debt		(915,631	)		(268,576	)
Proceeds from the issuance of debt		3,016,962			5,505,222
Net cash provided by (used in) financing activities		(353,412	)		2,451,946

Effect of foreign currency exchange rate changes on cash		(12,646	)		(15,567	)
Net increase in cash and cash equivalents		67,959			252,627
Cash and cash equivalents, beginning of period		530,388			278,483
Cash and cash equivalents, end of period	$	598,347		$	531,110

See Note 11 for information on noncash investing and financing activities and other information.

The accompanying notes are an integral part of these Consolidated Financial Statements.

Index

PROLOGIS, INC. AND PROLOGIS, L.P.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1. GENERAL

Business. Prologis, Inc. (or the “Parent”) commenced operations as a fully integrated real estate company in 1997, elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code” or “IRC”), and believes the current organization and method of operation will enable it to maintain its status as a REIT. The Parent is the general partner of Prologis, L.P. (or the “Operating Partnership” or “OP”). Through the OP, we are engaged in the ownership, acquisition, development and management of logistics facilities with a focus on key markets in 19 countries on four continents. We invest in real estate through wholly owned subsidiaries and other entities through which we co-invest with partners and investors. We maintain a significant level of ownership in these co-investment ventures, which may be consolidated or unconsolidated based on our level of control of the entity. Our current business strategy consists of two operating business segments: Real Estate (Rental Operations and Development) and Strategic Capital. Our Real Estate Segment represents the ownership, leasing and development of logistics properties. Our Strategic Capital Segment represents the management of properties owned by our unconsolidated co-investment ventures and other ventures. See Note 10 for further discussion of our business segments. Unless otherwise indicated, the Notes to the Consolidated Financial Statements apply to both the Parent and the OP. The terms “the Company,” “Prologis,” “we,” “our” or “us” means the Parent and OP collectively.

For each share of preferred or common stock the Parent issues, the OP issues a corresponding preferred or common partnership unit, as applicable, to the Parent in exchange for the contribution of the proceeds from the stock issuance. At June 30, 2024, the Parent owned a 97.62% common general partnership interest in the OP and substantially all of the preferred units in the OP. The remaining 2.38% common limited partnership interests, which include Class A common limited partnership units (“Class A Units”) in the OP, are owned by unaffiliated investors and certain current and former directors and officers of the Parent. Each partner’s percentage interest in the OP is determined based on the number of OP units held, including the number of OP units into which Class A Units are convertible, compared to total OP units outstanding at each period end and is used as the basis for the allocation of net income or loss to each partner. At the end of each reporting period, a capital adjustment is made in the OP to reflect the appropriate ownership interest for each of the common unitholders. These adjustments are reflected in the line items Reallocation of Equity in the Consolidated Statements of Equity of the Parent and Reallocation of Capital in the Consolidated Statements of Capital of the OP.

As the sole general partner of the OP, the Parent has complete responsibility and discretion in the day-to-day management and control of the OP and we operate the Parent and the OP as one enterprise. The management of the Parent consists of the same members as the management of the OP. These members are officers of the Parent and employees of the OP or one of its subsidiaries. As general partner with control of the OP, the Parent is the primary beneficiary and therefore consolidates the OP. Because the Parent’s only significant asset is its investment in the OP, the assets and liabilities of the Parent and the OP are the same on their respective financial statements.

Basis of Presentation. The accompanying Consolidated Financial Statements are prepared in accordance with United States (“U.S.”) generally accepted accounting principles (“GAAP”) and are presented in our reporting currency, the U.S. dollar. Intercompany transactions with consolidated entities have been eliminated.

The accompanying unaudited interim financial information has been prepared according to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Certain information and note disclosures normally included in our annual financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with such rules and regulations. Our management believes that the disclosures presented in these financial statements are adequate to make the information presented not misleading. In our opinion, all adjustments and eliminations, consisting only of normal recurring adjustments, necessary to present fairly the financial position and results of operations for both the Parent and the OP for the reported periods have been included. The results of operations for such interim periods are not necessarily indicative of the results for the full year. The accompanying unaudited interim financial information should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the SEC, and other public information.

Accounting Pronouncements.

New Accounting Standards Issued but not yet Adopted

Segment Reporting. In November 2023, the Financial Accounting Standards Board (“FASB”) issued an accounting standard update (“ASU”) to improve reportable segments disclosure requirements. The ASU requires existing annual segment disclosures to also be disclosed on an interim basis, and also requires additional disclosures around significant segment expenses and disclosures to identify the title and position of the chief operating decision maker ("CODM"). The standard is effective for the fiscal year ended December 31, 2024 and interim periods thereafter. We do not expect the standard to have a material impact on our Consolidated Financial Statements as we anticipate the primary change will be additional disclosures in Note 10.

Index

NOTE 2. REAL ESTATE

Investments in real estate properties consisted of the following (dollars and square feet in thousands):


	Square Feet				Number of Buildings
	Jun 30,		Dec 31,		Jun 30,		Dec 31,		Jun 30,		Dec 31,
	2024		2023		2024		2023		2024		2023
Operating properties:
Buildings and improvements		645,202		630,955		2,978		2,960	$	54,360,271	$	52,626,191
Improved land										23,390,064		22,809,306
Development portfolio, including land costs:
Prestabilized		6,293		13,369		25		45		1,002,324		1,838,805
Properties under development		21,738		26,438		81		85		2,156,673		2,528,650
Land (1)										4,199,065		3,775,553
Other real estate investments (2)										4,625,412		5,088,070
Total investments in real estate properties										89,733,809		88,666,575
Less accumulated depreciation										11,869,054		10,931,485
Net investments in real estate properties									$	77,864,755	$	77,735,090

(1)

At June 30, 2024 and December 31, 2023, our land was comprised of 8,430 and 8,197 acres, respectively.

(2)

Included in other real estate investments were: (i) land parcels we own and lease to third parties; (ii) non-strategic real estate assets that we do not intend to operate long term; (iii) renewable energy assets, including solar panels and electric vehicle chargers, and energy storage systems; and (iv) non-industrial real estate assets that we intend to redevelop as industrial properties or other higher use assets.

Acquisitions

The following table summarizes our real estate acquisition activity, including energy assets (dollars and square feet in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2024		2023 (1)		2024		2023 (1)
Number of operating properties		8		76		8		76
Square feet		2,277		14,941		2,277		14,941
Acres of land		122		118		365		238
Acquisition cost of net investments in real estate, excluding other real estate investments	$	283,507	$	3,470,086	$	567,531	$	3,510,560

Acquisition cost of other real estate investments	$	50,076	$	34,096	$	50,243	$	40,281

(1)

On June 29, 2023, we acquired a real estate portfolio comprised of 70 operating properties in the U.S., aggregating 13.8 million square feet, for cash consideration of $3.1 billion.

Index

Dispositions

The following table summarizes our dispositions of net investments in real estate which include contributions to unconsolidated co-investment ventures and dispositions to third parties (dollars and square feet in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2024		2023		2024		2023
Dispositions of development properties and land, net (1)
Number of properties		6		5		7		5
Square feet		1,210		2,122		1,839		2,122
Net proceeds	$	241,701	$	465,957	$	378,490	$	465,957
Gains on dispositions of development properties and land, net	$	87,174	$	184,877	$	127,482	$	184,877

Other dispositions of investments in real estate, net (2)
Number of properties		51		-		52		5
Square feet		7,627		-		7,823		360
Net proceeds	$	735,222	$	314,565	$	883,058	$	371,573
Gains on other dispositions of investments in real estate, net	$	199,326	$	24,761	$	216,860	$	28,808

(1)

The gains we recognize in Gains on Dispositions of Development Properties and Land, Net in the Consolidated Statements of Income are principally driven by the contribution of newly developed properties to our unconsolidated co-investment ventures and occasionally sales to a third party.

(2)

During the three and six months ended June 30, 2023, we sold our ownership interest in an unconsolidated office joint venture.

Leases

We recognized lease right-of-use assets of $709.7 million and $683.7 million within Other Assets and lease liabilities of $610.5 million and $597.6 million within Other Liabilities, for land and office space leases in which we are the lessee, in the Consolidated Balance Sheets at June 30, 2024 and December 31, 2023, respectively.

Off-Balance Sheet Liabilities

We have issued performance and surety bonds, standby letters of credit and guarantees in connection with certain development and energy projects. At June 30, 2024 and December 31, 2023, we had $614.2 million and $498.5 million, respectively, outstanding under such arrangements.

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 management 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 related parties and 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 investments in other ventures, generally with one partner, which we generally account for using the equity method. We refer to our investments in both unconsolidated co-investment ventures and other ventures, collectively, as unconsolidated entities.

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


	June 30,		December 31,
	2024		2023
Unconsolidated co-investment ventures	$	8,593,658	$	8,379,265
Other ventures		1,171,212		1,164,705
Total	$	9,764,870	$	9,543,970

Index

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 June 30,				Six Months Ended June 30,
	2024		2023		2024		2023
Recurring fees	$	114,779	$	113,338	$	227,921	$	226,895
Transactional fees		13,170		13,522		25,414		28,602
Promote revenue (1)		23,857		669,352		24,119		669,672
Total strategic capital revenues from unconsolidated co-investment ventures (2)	$	151,806	$	796,212	$	277,454	$	925,169

(1)

Includes promote revenue earned from unconsolidated co-investment ventures principally in Mexico during the three and six months ended June 30, 2024, and in the U.S. and Mexico during the three and six months ended June 30, 2023.

(2)

These amounts exclude strategic capital revenues from other ventures.

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:	Jun 30, 2024			Dec 31, 2023			Jun 30, 2024			Dec 31, 2023			Jun 30, 2024			Dec 31, 2023			Jun 30, 2024			Dec 31, 2023			Jun 30, 2024			Dec 31, 2023
Key property information:
Ventures		1			1			2			2			2			2			4			4			9			9
Operating properties		736			745			276			275			1,016			1,007			233			228			2,261			2,255
Square feet		125			126			65			65			225			223			97			94			512			508
								-
Financial position:
Total assets ($)		12,277			11,884			4,565			4,106			23,328			23,504			9,536			10,226			49,706			49,720
Third-party debt ($)		4,902			4,185			913			915			5,788			5,804			3,681			3,983			15,284			14,887
Total liabilities ($)		5,630			4,930			1,042			997			7,814			7,849			4,084			4,429			18,570			18,205

Our investment balance ($) (2)		2,469			2,257			1,200			1,152			4,154			4,126			771			844			8,594			8,379
Our weighted average ownership (3)		29.0	%		27.3	%		37.1	%		39.3	%		32.3	%		31.9	%		15.2	%		15.2	%		28.7	%		28.1	%

	U.S.						Other Americas (1)						Europe						Asia						Total
Operating Information:	Jun 30, 2024			Jun 30, 2023			Jun 30, 2024			Jun 30, 2023			Jun 30, 2024			Jun 30, 2023			Jun 30, 2024			Jun 30, 2023			Jun 30, 2024			Jun 30, 2023
For the three months ended:
Total revenues ($)		362			329			120			102			430			412			153			162			1,065			1,005
Net earnings ($)		131			75			56			47			91			91			9			1			287			214

Our earnings from unconsolidated co-investment ventures, net ($)		40			20			18			15			31			30			2			1			91			66

For the six months ended:
Total revenues ($)		715			653			240			205			892			826			313			327			2,160			2,011
Net earnings ($)		219			176			109			90			163			160			37			28			528			454

Our earnings from unconsolidated co-investment ventures, net ($)		66			47			36			31			55			51			7			5			164			134

(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 June 30, 2024 and December 31, 2023, 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 ($212.7 million and $199.9 million, respectively); 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.

Equity Commitments Related to Certain Unconsolidated Co-Investment Ventures

At June 30, 2024, our outstanding equity commitments were $310.1 million, primarily for Prologis China Logistics Venture. The equity commitments expire from 2024 to 2033 if they have not been previously called. Typically, equity commitments are used for future development and acquisitions in the unconsolidated co-investment ventures.

Index

NOTE 4. ASSETS HELD FOR SALE OR CONTRIBUTION

We had investments in certain real estate properties that met the criteria to be classified as held for sale or contribution at June 30, 2024 and December 31, 2023. At the time of classification, these properties were expected to be sold to third parties or were recently stabilized and expected to be contributed to unconsolidated co-investment ventures within twelve months. The amounts included in Assets Held for Sale or Contribution in the Consolidated Balance Sheets represented real estate investment balances and the related assets and liabilities.

Assets held for sale or contribution consisted of the following (dollars and square feet in thousands):


	June 30, 2024		December 31, 2023
Number of operating properties		16		12
Square feet		5,387		3,469
Total assets held for sale or contribution	$	515,895	$	461,657
Total liabilities associated with assets held for sale or contribution – included in Other Liabilities	$	6,836	$	14,182

NOTE 5. DEBT

All debt is incurred by the OP or its consolidated subsidiaries. The following table summarizes our debt (dollars in thousands):


	June 30, 2024					December 31, 2023
	Weighted Average			Amount		Weighted Average		Amount
	Interest Rate (1)	Years (2)		Outstanding (3)		Interest Rate (1)	Years (2)	Outstanding (3)
Credit facilities and commercial paper	3.9%		2.6	$	489,395	5.9%	3.1	$	979,313
Senior notes	3.1%		10.1		27,345,366	2.9%	10.1		25,311,647
Term loans and unsecured other (4)	2.0%		4.2		1,784,285	2.8%	3.7		2,330,520
Secured mortgage	4.4%		3.9		285,574	3.9%	3.4		379,021
Total	3.1%		9.6	$	29,904,620	3.0%	9.3	$	29,000,501

(1)

The weighted average interest rates presented represent the effective interest rates (including amortization of debt issuance costs and noncash premiums or discounts) for the debt outstanding and include the impact of designated interest rate swaps, which effectively fix the interest rate on certain variable rate debt.

(2)

The weighted average years represents the remaining maturity in years on the debt outstanding at period end.

(3)

We borrow in the functional currencies of the countries where we invest. Included in the outstanding balances were borrowings denominated in the following currencies:


	June 30, 2024								December 31, 2023
	Weighted Average Interest Rate			Amount Outstanding		% of Total			Weighted Average Interest Rate			Amount Outstanding		% of Total
British pound sterling		3.1	%	$	1,730,649		5.8	%		2.1	%	$	1,299,628		4.5	%
Canadian dollar		5.1	%		1,112,783		3.7	%		5.0	%		829,886		2.9	%
Chinese renminbi		3.7	%		450,347		1.5	%		3.7	%		241,820		0.8	%
Euro		2.1	%		10,052,239		33.6	%		2.0	%		10,083,601		34.8	%
Japanese yen		1.0	%		2,987,985		10.0	%		1.0	%		3,085,970		10.6	%
U.S. dollar		4.0	%		13,570,617		45.4	%		4.1	%		13,459,596		46.4	%
Total		3.1	%	$	29,904,620		100.0	%		3.0	%	$	29,000,501		100.0	%

(4)

In February 2024, we extinguished a $500.0 million U.S. dollar term loan.

In May 2022, Refinitive Benchmark Services (UK) Ltd. ("RBSL"), the administrator of the Canadian Dollar Offered Rate ("CDOR") formally announced that it would cease the calculation and publication of all tenors of CDOR effective June 28, 2024. In June 2024, we modified the interest rates on our Canadian term loan from 2022 ("2022 Canadian Term Loan") and our credit facility agreements that bore interest at the Canadian Dollar Offered Rate ("CDOR") plus a spread over the applicable benchmark to the Canadian Overnight Repo Rate Average ("CORRA"). The modification did not have a material impact on our Consolidated Financial Statements.

Index

Credit Facilities and Commercial Paper

The following table summarizes information about our available liquidity at June 30, 2024 (in millions):


Aggregate lender commitments
Credit facilities	$	6,363
Less:
Credit facility borrowings outstanding		482
Commercial paper borrowings outstanding (1)		7
Outstanding letters of credit		25
Current availability		5,849
Cash and cash equivalents		598
Total liquidity	$	6,447

(1)

We are required to maintain available commitments under our credit facilities in an amount at least equal to the commercial paper borrowings outstanding.

Credit Facilities

We have two global senior credit facilities (the “2022 Global Facility” and "2023 Global Facility"), each with a borrowing capacity of $3.0 billion (subject to currency fluctuations). We may draw on both facilities in British pounds sterling, Canadian dollars, euro, Japanese yen, Mexican pesos and U.S. dollars on a revolving basis. The 2022 Global Facility is scheduled to initially mature in June 2026 and the 2023 Global Facility in June 2027; however, we can extend the maturity date for each facility by six months on two occasions, subject to the payment of extension fees. We also have the ability to increase each credit facility to $4.0 billion, subject to currency fluctuations and obtaining additional lender commitments.

We also have a Japanese yen revolver (the "Yen Credit Facility") with a borrowing capacity of ¥58.5 billion ($364.2 million at June 30, 2024). We have the ability to increase the borrowing capacity of the Yen Credit Facility to ¥75.0 billion ($467.0 million at June 30, 2024), subject to obtaining additional lender commitments. The Yen Credit Facility is scheduled to initially mature in August 2027; however, we may extend the maturity date for one year, subject to the payment of extension fees.

We refer to the 2022 Global Facility, the 2023 Global Facility and the Yen Credit Facility, collectively, as our “Credit Facilities.” Pricing for the Credit Facilities, including the spread over the applicable benchmark and the rates applicable to facility fees and letter of credit fees, varies based on the public debt ratings of the OP.

Our Credit Facilities are utilized to support our cash needs for development and acquisition activities on a short-term basis. The maturities of the borrowings under the Credit Facilities generally range from overnight to three months.

Commercial Paper

In March 2024, we established a program under which we may issue, repay and re-issue short-term unsecured commercial paper notes denominated in U.S. dollars. The aggregate principal amount of notes outstanding under the CPP at any time cannot exceed $1.0 billion and the net proceeds of the notes are expected to be used for general corporate purposes. The maturities of the notes generally range from overnight to three months. The notes are issued under customary terms in the commercial paper market and are issued at a discount from par or, alternatively, can be issued at par and bear varying interest rates on a fixed or floating basis. At any point in time, we are required to maintain available commitments under our Credit Facilities in an amount at least equal to the amount of the notes outstanding.

Senior Notes

The following table summarizes the issuances of senior notes during the six months ended June 30, 2024 (principal in thousands):


	Aggregate Principal				Issuance Date Weighted Average
Issuance Date	Borrowing Currency		USD (1)		Interest Rate	Years	Maturity Dates
January	$	1,250,000	$	1,250,000	5.1%	17.3	March 2034 – 2054
February	CN¥	1,500,000	$	211,024	3.5%	3.0	February 2027
March	C$	550,000	$	405,147	4.7%	5.0	March 2029
May	€	550,000	$	592,130	4.0%	10.0	May 2034
May	£	350,000	$	439,147	5.6%	16.0	May 2040
Total			$	2,897,448	4.8%	12.9

(1)

The exchange rate used to calculate into U.S. dollars was the spot rate at the settlement date.

Index

Term Loans

In the second quarter of 2024, we entered into a Japanese term loan totaling ¥20.0 billion ($129.4 million) with an issuance date weighted average interest rate of 1.5% maturing April 2034.

Long-Term Debt Maturities

Scheduled principal payments due on our debt for the remainder of 2024 and for each year through the period ended December 31, 2028, and thereafter were as follows at June 30, 2024 (in thousands):


	Unsecured
	Credit Facilities and		Senior			Term Loans			Secured
Maturity	Commercial Paper		Notes			and Other			Mortgage			Total
2024 (1)(2)	$	-	$	-		$	101,027		$	4,113		$	105,140
2025 (1)(3)		7,463		31,130			219,418			177,412			435,423
2026 (4)		201,000		1,300,418			669,571			3,980			2,174,969
2027 (5)		280,932		1,916,291			44,415			4,156			2,245,794
2028		-		2,528,926			92,145			3,041			2,624,112
Thereafter		-		22,145,997			661,156			86,094			22,893,247
Subtotal		489,395		27,922,762			1,787,732			278,796			30,478,685
Unamortized premiums (discounts), net		-		(453,640	)		-			7,556			(446,084	)
Unamortized debt issuance costs, net		-		(123,756	)		(3,447	)		(778	)		(127,981	)
Total	$	489,395	$	27,345,366		$	1,784,285		$	285,574		$	29,904,620

(1)

We expect to repay the amounts maturing in the next twelve months with cash generated from operations, proceeds from dispositions of real estate properties, or as necessary, with additional borrowings.

(2)

Included in the 2024 maturities was a Chinese term loan from 2023 ($101.0 million at June 30, 2024) that can be extended until 2026, subject to the prevailing interest rate at the time of extension.

(3)

Included in the 2025 maturities was the 2022 Canadian Term Loan ($218.9 million at June 30, 2024) that can be extended until 2027.

(4)

Included in the 2026 maturities was the 2022 Global Facility ($201.0 million at June 30, 2024) that can be extended until 2027.

(5)

Included in the 2027 maturities were the 2023 Global Facility and Yen Credit Facility ($136.5 million and $144.4 million, respectively, at June 30, 2024) that can be extended until 2028.

Financial Debt Covenants

Our Credit Facilities, senior notes and term loans outstanding at June 30, 2024 were subject to certain financial covenants under their related documents. At June 30, 2024, we were in compliance with all of our financial debt covenants.

Guarantee of Finance Subsidiary Debt

We have finance subsidiaries as part of our operations in Europe (Prologis Euro Finance LLC), Japan (Prologis Yen Finance LLC) and the U.K. (Prologis Sterling Finance LLC) in order to mitigate our foreign currency risk by borrowing in the currencies in which we invest. These entities are 100% indirectly owned by the OP and all unsecured debt issued or to be issued by each entity is or will be fully and unconditionally guaranteed by the OP. There are no restrictions or limits on the OP’s ability to obtain funds from its subsidiaries by dividend or loan. In reliance on Rule 13-01 of Regulation S-X, the separate financial statements of Prologis Euro Finance LLC, Prologis Yen Finance LLC and Prologis Sterling Finance LLC are not provided.

NOTE 6. NONCONTROLLING INTERESTS

Prologis, L.P.

We report noncontrolling interests related to several entities we consolidate but of which we do not own 100% of the equity. These entities include two real estate partnerships that have issued limited partnership units to third parties. Depending on the specific partnership agreements, these limited partnership units are redeemable for cash or, at our option, shares of the Parent’s common

Index

stock, generally at a rate of one share of common stock to one limited partnership unit. We also consolidate certain entities in which we do not own 100% of the equity but the equity of these entities is not exchangeable into our common stock.

Prologis, Inc.

The noncontrolling interests of the Parent include the noncontrolling interests described above for the OP, as well as the limited partnership units in the OP that are not owned by the Parent. The outstanding limited partnership units receive quarterly cash distributions equal to the quarterly dividends paid on our common stock pursuant to the terms of the applicable partnership agreements.

The following table summarizes these entities (dollars in thousands):


	Our Ownership Percentage						Noncontrolling Interests				Total Assets				Total Liabilities
	Jun 30, 2024			Dec 31, 2023			Jun 30, 2024		Dec 31, 2023		Jun 30, 2024		Dec 31, 2023		Jun 30, 2024		Dec 31, 2023
Prologis U.S. Logistics Venture		55.0	%		55.0	%	$	3,107,288	$	3,147,790	$	7,033,979	$	7,142,889	$	138,989	$	156,303
Other consolidated entities (1)	various			various				169,673		176,485		2,609,551		2,369,959		372,860		333,114
Prologis, L.P.								3,276,961		3,324,275		9,643,530		9,512,848		511,849		489,417
Limited partners in Prologis, L.P. (2)(3)								1,301,300		1,317,721		-		-		-		-
Prologis, Inc.							$	4,578,261	$	4,641,996	$	9,643,530	$	9,512,848	$	511,849	$	489,417

(1)

Includes two partnerships that have issued limited partnership units to third parties, as discussed above, along with various other consolidated entities. The limited partnership units outstanding at June 30, 2024 and December 31, 2023 were exchangeable into cash or, at our option, 0.3 million shares of the Parent’s common stock.

(2)

We had 7.7 million and 8.6 million Class A Units at June 30, 2024 and December 31, 2023, respectively, that were convertible into 7.3 million and 8.2 million limited partnership units of the OP at the end of each period.

(3)

There were limited partnership units in the OP, excluding the Class A Units, that were exchangeable into cash or, at our option, 9.1 million shares of the Parent’s common stock, at June 30, 2024 and December 31, 2023. Also included are the vested OP Long-Term Incentive Plan Units (“LTIP Units”) associated with our long-term compensation plans of 6.2 million and 5.7 million shares of the Parent’s common stock at June 30, 2024 and December 31, 2023, respectively. See further discussion of LTIP Units in Note 7.

NOTE 7. LONG-TERM COMPENSATION

Equity-Based Compensation Plans and Programs

Prologis Outperformance Plan (“POP”)

We have allocated participation points or a percentage of the compensation pool to participants under our POP corresponding to three-year performance periods beginning every January 1. The fair value of the awards is measured at the grant date and amortized over the period from the grant date to the date at which the awards vest, which ranges from three to ten years. The performance hurdle (“Outperformance Hurdle”) at the end of the initial three-year performance period requires our three-year compound annualized total stockholder return (“TSR”) to exceed a threshold set at the three-year compound annualized TSR for the Morgan Stanley Capital International US REIT Index (the "Index") for the same period plus 100 basis points. If the Outperformance Hurdle is met, a compensation pool will be formed equal to 3.0% of the excess value created, subject to a maximum as defined by each performance period. POP awards cannot be paid at a time when we meet the outperformance hurdle yet our absolute TSR is negative. If after seven years our absolute TSR has not been positive, the awards will be forfeited.

The Outperformance Hurdle was met for the 2021 – 2023 performance period and the absolute maximum cap was earned and awarded in January 2024. The tables below include POP awards that were earned but are unvested, while any vested awards are reflected within the Consolidated Statements of Equity and Capital. The initial grant date fair value derived using a Monte Carlo valuation model was used in determining the grant date fair value per unit in the tables below.

Commencing in 2024, the named executive officers ("NEOs") and certain select employees will receive performance stock units ("PSUs"), discussed below, and no new awards will be made to these individuals under the POP. We granted participation points for the 2024 – 2026 performance period in January 2024, with a fair value of $19.0 million using a Monte Carlo valuation model that assumed a risk-free interest rate of 4.2% and an expected volatility of 27.0% for Prologis and 20.0% for the Index. The 2024 – 2026 performance period has an absolute maximum cap of $60.0 million. If an award is earned at the end of the initial three-year performance period, then 20.0% of the POP award is paid at the end of the initial performance period and the remaining 80.0% is subject to additional seven-year cliff vesting. The 20.0% that is paid at the end of the initial three-year performance period is subject to an additional three-year holding requirement. Awards are in the form of common stock, restricted stock units, POP LTIP Units and LTIP Units.

Index

Performance Stock Unit Plan ("PSU Plan")

On January 16, 2024, PSUs were granted under the Company's 2020 Long-Term Incentive Plan and will be settled in equity at the end of a three-year performance period, if applicable performance hurdles are met. Such hurdles are based on a performance scale of Prologis’ percentile ranking in the Index for a three-year performance period. Prologis must perform at the 55th percentile to earn a target award of 100.0%. The award is capped at 200.0% of target for performance at or above the 85th percentile. There is no payout in the event Prologis’ performance is below the 35th percentile and only 50.0% of target is earned at the 35th percentile. The fair value of the awards is measured at the grant date and amortized over the period from the grant date to the date at which the awards vest, which ranges from three to five years.

We granted PSUs for the 2024 – 2026 performance period in January 2024, with a fair value of $30.6 million using a Monte Carlo valuation model. If an award is earned at the end of the initial three-year performance period, one-third of the award vests at the end of the performance period and the remaining award vests equally one and two years after the award is earned. The award is subject to an additional three-year holding requirement. Awards are in the form of common stock, restricted stock units (“RSUs”) and LTIP Units.

Other Equity-Based Compensation Plans and Programs

Our other equity-based compensation plans and programs include (i) the Prologis Promote Plan (“PPP”); (ii) the annual long-term incentive (“LTI”) equity award program (“Annual LTI Award”); and (iii) the annual bonus exchange program. Awards under these plans and programs may be issued in the form of RSUs or LTIP Units at the participant’s election. RSUs and LTIP Units are valued based on the market price of the Parent’s common stock on the date the award is granted and the grant date value is charged to compensation expense over the service period.

Summary of Award Activity

RSUs

The following table summarizes the activity for RSUs for the six months ended June 30, 2024 (units in thousands):


				Weighted Average
	Unvested RSUs			Grant Date Fair Value
Balance at January 1, 2024		2,097		$	98.23
Granted		791			110.72
Vested and distributed		(483	)		116.35
Forfeited		(28	)		126.06
Balance at June 30, 2024		2,377		$	98.38

LTIP Units

The following table summarizes the activity for LTIP Units for the six months ended June 30, 2024 (units in thousands):


	Unvested			Weighted Average
	LTIP Units			Grant Date Fair Value
Balance at January 1, 2024		5,379		$	76.72
Granted		1,219			97.20
Vested LTIP Units		(730	)		116.36
Forfeited		(4	)		130.49
Balance at June 30, 2024		5,864		$	76.01

NOTE 8. EARNINGS PER COMMON SHARE OR UNIT

We determine basic earnings per share or unit based on the weighted average number of shares of common stock or units outstanding during the period. We compute diluted earnings per share or unit based on the weighted average number of shares or units outstanding combined with the incremental weighted average effect from all outstanding potentially dilutive instruments.

Index

The computation of our basic and diluted earnings per share and unit was as follows (in thousands, except per share and unit amounts):


	Three Months Ended				Six Months Ended
	June 30,				June 30,
Prologis, Inc.	2024		2023		2024		2023
Net earnings attributable to common stockholders – Basic	$	859,845	$	1,214,553	$	1,444,108	$	1,677,723
Net earnings attributable to exchangeable limited partnership units (1)		21,551		30,700		36,516		42,443
Adjusted net earnings attributable to common stockholders – Diluted	$	881,396	$	1,245,253	$	1,480,624	$	1,720,166

Weighted average common shares outstanding – Basic		926,276		924,191		925,812		924,087
Incremental weighted average effect on exchange of limited partnership units (1)		23,224		23,453		23,465		23,570
Incremental weighted average effect of equity awards		3,700		4,062		4,162		3,981
Weighted average common shares outstanding – Diluted (2)		953,200		951,706		953,439		951,638

Net earnings per share attributable to common stockholders:
Basic	$	0.93	$	1.31	$	1.56	$	1.82
Diluted	$	0.92	$	1.31	$	1.55	$	1.81


	Three Months Ended						Six Months Ended
	June 30,						June 30,
Prologis, L.P.	2024			2023			2024			2023
Net earnings attributable to common unitholders	$	881,196		$	1,245,153		$	1,480,243		$	1,719,972
Net earnings attributable to Class A Units		(6,934	)		(10,629	)		(12,066	)		(14,674	)
Net earnings attributable to common unitholders – Basic		874,262			1,234,524			1,468,177			1,705,298
Net earnings attributable to Class A Units		6,934			10,629			12,066			14,674
Net earnings attributable to exchangeable other limited partnership units		200			100			381			194
Adjusted net earnings attributable to common unitholders – Diluted	$	881,396		$	1,245,253		$	1,480,624		$	1,720,166

Weighted average common partnership units outstanding – Basic		941,858			939,250			941,242			939,276
Incremental weighted average effect on exchange of Class A Units		7,343			8,095			7,736			8,082
Incremental weighted average effect on exchange of other limited partnership units		299			299			299			299
Incremental weighted average effect of equity awards of Prologis, Inc.		3,700			4,062			4,162			3,981
Weighted average common units outstanding – Diluted (2)		953,200			951,706			953,439			951,638

Net earnings per unit attributable to common unitholders:
Basic	$	0.93		$	1.31		$	1.56		$	1.82
Diluted	$	0.92		$	1.31		$	1.55		$	1.81

(1)

Earnings allocated to the exchangeable OP units not held by the Parent have been included in the numerator and exchangeable common units have been included in the denominator for the purpose of computing diluted earnings per share for all periods as the per share and unit amount is the same.

(2)

Our total weighted average potentially dilutive shares and units outstanding consisted of the following:


	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2024		2023		2024		2023
Class A Units		7,343		8,095		7,736		8,082
Other limited partnership units		299		299		299		299
Equity awards		7,770		7,360		8,263		7,486
Prologis, L.P.		15,412		15,754		16,298		15,867
Common limited partnership units		15,582		15,058		15,430		15,188
Prologis, Inc.		30,994		30,812		31,728		31,055

Index

NOTE 9. FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS

Derivative Financial Instruments

In the normal course of business, our operations are exposed to market risks, including the effect of changes in foreign currency exchange rates and interest rates. We may enter into derivative financial instruments to offset these underlying market risks. There have been no significant changes in our policy and strategy from what was disclosed in our Annual Report on Form 10-K for the year ended December 31, 2023.

The following table presents the fair value of our derivative financial instruments recognized within Other Assets and Other Liabilities in the Consolidated Balance Sheets (in thousands):


	June 30, 2024				December 31, 2023
	Asset		Liability		Asset		Liability
Undesignated derivatives
Foreign currency contracts
Forwards
Brazilian real	$	-	$	-	$	-	$	291
British pound sterling		7,146		6,850		9,608		9,862
Canadian dollar		8,269		188		4,480		1,225
Chinese renminbi		765		6		1,630		50
Euro		24,992		2,141		19,252		8,229
Japanese yen		69,946		-		45,149		589
Swedish krona		3,751		932		3,304		2,279
Options
Mexican peso		246		-		1,263		-

Designated derivatives
Foreign currency contracts
Net investment hedges
British pound sterling		-		4,174		1,759		7,030
Canadian dollar		672		-		756		5,608

Interest rate contracts
Cash flow hedges
Euro		-		-		118		27,034
U.S. dollar		1,395		204		-		31,964
Total fair value of derivatives	$	117,182	$	14,495	$	87,319	$	94,161

Undesignated Derivative Financial Instruments

Foreign Currency Contracts

The following table summarizes the activity of our undesignated foreign currency contracts for the six months ended June 30 (in millions, except for weighted average forward rates and number of active contracts):


	2024																		2023
	CAD			EUR			GBP			JPY			Other			Total			CAD			EUR			GBP			JPY			Other			Total
Notional amounts at January 1 ($)		213			524			442			384			56			1,619			283			601			349			331			81			1,645
New contracts ($)		102			98			67			59			7			333			6			41			124			27			41			239
Matured, expired or settled contracts ($)		(17	)		(56	)		(91	)		(127	)		(56	)		(347	)		(63	)		(186	)		(48	)		(45	)		(16	)		(358	)
Notional amounts at June 30 ($)		298			566			418			316			7			1,605			226			456			425			313			106			1,526

Weighted average forward rate at June 30		1.31			1.15			1.26			118.85									1.29			1.17			1.29			110.35
Active contracts at June 30		113			84			88			79									83			66			100			88

Index

The following table summarizes the undesignated derivative financial instruments exercised and associated realized and unrealized gains (losses), respectively, in Foreign Currency, Derivative and Other Gains and Other Income, Net in the Consolidated Statements of Income (in millions, except for number of exercised contracts):


	Three Months Ended June 30,					Six Months Ended June 30,
	2024		2023			2024		2023
Exercised contracts		86		69			131		121
Realized gains on the matured, expired or settled contracts	$	22	$	17		$	40	$	31
Unrealized gains (losses) on the change in fair value of outstanding contracts	$	6	$	(6	)	$	35	$	(20	)

Designated Derivative Financial Instruments

Changes in the fair value of derivatives that are designated as net investment hedges ("NIHs") of our foreign operations and cash flow hedges ("CFHs") are recorded in Accumulated Other Comprehensive Income (Loss) (“AOCI/L”) in the Consolidated Balance Sheets and reflected within the AOCI/L table below.

Foreign Currency Contracts

The following table summarizes the activity of our foreign currency contracts designated as NIHs for the six months ended June 30 (in millions, except for weighted average forward rates and number of active contracts):


	2024									2023
	CAD			GBP			Total			CAD			CNH		GBP			Total
Notional amounts at January 1 ($)		516			432			948			534			-		440			974
New contracts ($)		47			397			444			288			100		125			513
Matured, expired or settled contracts ($)		(399	)		(399	)		(798	)		(301	)		-		(132	)		(433	)
Notional amounts at June 30 ($)		164			430			594			521			100		433			1,054

Weighted average forward rate at June 30		1.36			1.25						1.32			6.72		1.26
Active contracts at June 30		2			4						6			1		4

Interest Rate Contracts

The following table summarizes the activity of our interest rate contracts designated as CFHs for the six months ended June 30 (in millions):


	2024												2023
	EUR			USD			GBP			Total			EUR			USD			Total
Notional amounts at January 1 ($)		700			550			-			1,250			447			150			597
New contracts ($)		-			300			246			546			584			1,750			2,334
Matured, expired or settled contracts ($)		(700	)		(550	)		(246	)		(1,496	)		(859	)		(1,900	)		(2,759	)
Notional amounts at June 30 ($)		-			300			-			300			172			-			172

Designated Nonderivative Financial Instruments

The following table summarizes our debt and accrued interest, designated as a hedge of our net investment in international subsidiaries at the quarter ended (in millions):


	June 30, 2024		December 31, 2023
British pound sterling	$	1,760	$	1,305
Canadian dollar	$	778	$	373

Index

The following table summarizes the unrealized gains (losses) in Foreign Currency, Derivative and Other Gains and Other Income, Net in the Consolidated Statements of Income on the remeasurement of the unhedged portion of our euro-denominated and Chinese renminbi-denominated debt and accrued interest (in millions):



	Three Months Ended June 30,				Six Months Ended June 30,
	2024		2023		2024		2023
Unrealized gains (losses) on the unhedged portion	$	6	$	1	$	16	$	(3	)

Accumulated Other Comprehensive Income (Loss) ("AOCI/L")

The change in AOCI/L in the Consolidated Statements of Equity during the periods presented was due to the following: i) the currency translation adjustments ("CTA") that we recognize due to the translation of the financial statements of our consolidated subsidiaries, whose functional currency is not the U.S. dollar, into U.S. dollars; and ii) the change in the fair value of the effective portion of our derivative financial instruments that have been designated as NIHs and CFHs and the translation of the hedged portion of our debt.

The following tables presents these changes in AOCI/L (in thousands):

Three Months Ended June 30, 2024 and 2023


	Unrealized gains (losses) on CFHs (1)			Our share of derivatives from unconsolidated entities		Derivative NIHs		Debt designated as nonderivative NIHs (2)		CTA			Total AOCI/L
Balance at April 1, 2024	$	(26,648	)	$	13,563	$	326,688	$	268,471	$	(867,469	)	$	(285,395	)
Other comprehensive income, net		8,160			2,271		1,908		4,024		112,979			129,342
Balance at June 30, 2024	$	(18,488	)	$	15,834	$	328,596	$	272,495	$	(754,490	)	$	(156,053	)


	Unrealized gains (losses) on CFHs		Our share of derivatives from unconsolidated entities			Derivative NIHs			Debt designated as nonderivative NIHs (2)			CTA			Total AOCI/L
Balance at April 1, 2023	$	11,852	$	16,057		$	324,810		$	288,483		$	(1,137,626	)	$	(496,424	)
Other comprehensive income (loss), net		3,234		(1,147	)		(14,670	)		(38,886	)		215,523			164,054
Balance at June 30, 2023	$	15,086	$	14,910		$	310,140		$	249,597		$	(922,103	)	$	(332,370	)

Index

Six Months Ended June 30, 2024 and 2023


	Unrealized gains (losses) on CFHs (1)			Our share of derivatives from unconsolidated entities		Derivative NIHs		Debt designated as nonderivative NIHs (2)		CTA			Total AOCI/L
Balance at January 1, 2024	$	(45,744	)	$	8,414	$	310,526	$	254,102	$	(1,041,499	)	$	(514,201	)
Other comprehensive income, net		27,256			7,420		18,070		18,393		287,009			358,148
Balance at June 30, 2024	$	(18,488	)	$	15,834	$	328,596	$	272,495	$	(754,490	)	$	(156,053	)


	Unrealized gains (losses) on CFHs			Our share of derivatives from unconsolidated entities			Derivative NIHs			Debt designated as nonderivative NIHs (2)			CTA			Total AOCI/L
Balance at January 1, 2023	$	30,545		$	22,584		$	332,973		$	329,983		$	(1,159,694	)	$	(443,609	)
Other comprehensive income (loss), net		(15,459	)		(7,674	)		(22,833	)		(80,386	)		237,591			111,239
Balance at June 30, 2023	$	15,086		$	14,910		$	310,140		$	249,597		$	(922,103	)	$	(332,370	)

(1)

We estimate an additional expense of $2.8 million will be reclassified to Interest Expense in the Consolidated Statements of Income over the next 12 months from June 30, 2024, due to the amortization of settled derivatives designated as cash flow hedges.

(2)

Reclassification of amounts out of AOCI/L due to the remeasurement of the unhedged portion of our euro-denominated and Chinese renminbi-denominated debt and accrued interest is included herein.

Fair Value Measurements

There have been no significant changes in our policy from what was disclosed in our Annual Report on Form 10-K for the year ended December 31, 2023.

Fair Value Measurements on a Recurring Basis

At June 30, 2024 and December 31, 2023, other than the derivatives discussed previously, we had no significant financial assets or financial liabilities that were measured at fair value on a recurring basis in the Consolidated Financial Statements. All of our derivatives held at June 30, 2024 and December 31, 2023, were classified as Level 2 of the fair value hierarchy.

Fair Value Measurements on Nonrecurring Basis

Acquired properties and assets we expect to sell or contribute are significant nonfinancial assets that met the criteria to be measured at fair value on a nonrecurring basis. At June 30, 2024 and December 31, 2023, we estimated the fair value of our properties using Level 2 or Level 3 inputs from the fair value hierarchy. See more information on our acquired properties in Note 2 and assets held for sale or contribution in Note 4.

Fair Value of Financial Instruments

At June 30, 2024 and December 31, 2023, the carrying amounts of certain financial instruments, including cash and cash equivalents, accounts and notes receivable, accounts payable and accrued expenses were representative of their fair values.

The differences in the fair value of our debt from the carrying value in the table below were the result of differences in interest rates or borrowing spreads that were available to us at June 30, 2024 and December 31, 2023, as compared with those in effect when the debt was issued or assumed, including lower borrowing spreads due to our credit ratings. See Note 5 for more information on our debt activity.

Index

The following table reflects the carrying amounts and estimated fair values of our debt (in thousands):


	June 30, 2024				December 31, 2023
	Carrying Value		Fair Value		Carrying Value		Fair Value
Credit facilities and commercial paper	$	489,395	$	489,395	$	979,313	$	979,313
Senior notes		27,345,366		24,597,352		25,311,647		23,121,936
Term loans and unsecured other		1,784,285		1,768,822		2,330,520		2,322,827
Secured mortgage		285,574		265,719		379,021		357,731
Total	$	29,904,620	$	27,121,288	$	29,000,501	$	26,781,807

NOTE 10. BUSINESS SEGMENTS

Our current business strategy includes two operating segments: Real Estate (Rental Operations and Development) and Strategic Capital. We generate revenues, earnings, net operating income and cash flows through our segments, as follows:

•

Real Estate Segment. This operating segment represents the ownership and development of operating properties and is the largest component of our revenue and earnings. We collect rent from our customers through operating leases, including reimbursements for the majority of our property operating costs. Each operating property is considered to be an individual operating segment with similar economic characteristics; these properties are combined within the reportable business segment based on geographic location. The Real Estate Segment also includes development activities that lead to rental operations, including land held for development and properties currently under development, and other real estate investments, including energy assets. Within this line of business, we utilize the following: (i) our land bank; (ii) the development and leasing expertise of our local teams; and (iii) our customer relationships.

•

Strategic Capital Segment. This operating segment represents the management of unconsolidated co-investment ventures. We generate strategic capital revenues primarily from our unconsolidated co-investment ventures through asset management and property management services and we earn additional revenues by providing leasing, acquisition, construction, development, financing and disposition services. Depending on the structure of the venture and the returns provided to our partners, we also earn revenues through promotes periodically during the life of a venture or upon liquidation. Each unconsolidated co-investment venture we manage is considered to be an individual operating segment with similar economic characteristics; these ventures are combined within the reportable business segment based on geographic location.

Below we present: (i) each reportable business segment’s revenues from external customers to Total Revenues; (ii) each reportable business segment’s net operating income from external customers to Operating Income and Earnings Before Income Taxes; and (iii) each reportable business segment’s assets to Total Assets. Our CODMs rely principally on net operating income and similar measures to make decisions about allocating resources and assessing segment performance. The applicable components of Total Revenues, Operating Income, Earnings Before Income Taxes and Total Assets in the Consolidated Financial Statements are allocated to each reportable business segment’s revenues, net operating income and assets. Items that are not directly assignable to a segment are not allocated but reflected as non-segment items (G&A expenses and real estate adjustments for depreciation and gains and losses on contributions and sales) due to how our CODMs utilize segment information for planning and execution of our business strategy.

Index

The following reportable business segment revenues, net operating income and assets are presented in thousands:


	Three Months Ended June 30,						Six Months Ended June 30,
	2024			2023			2024			2023
Revenues:
Real estate segment:
U.S.	$	1,781,805		$	1,586,285		$	3,539,176		$	3,160,852
Other Americas		31,159			26,562			60,882			52,134
Europe		25,695			21,111			54,428			40,267
Asia		14,553			17,978			26,935			32,569
Total real estate segment		1,853,212			1,651,936			3,681,421			3,285,822
Strategic capital segment:
U.S.		45,026			679,449			91,129			733,145
Other Americas		41,158			45,890			57,443			60,085
Europe		47,102			46,277			91,902			89,810
Asia		21,456			27,419			42,680			50,696
Total strategic capital segment		154,742			799,035			283,154			933,736

Total revenues		2,007,954			2,450,971			3,964,575			4,219,558

Segment net operating income: (1)
Real estate segment:
U.S. (2)		1,346,001			1,204,741			2,658,622			2,376,724
Other Americas		24,363			20,067			47,256			39,245
Europe		16,755			15,048			35,529			29,258
Asia		9,414			11,982			16,834			20,759
Total real estate segment		1,396,533			1,251,838			2,758,241			2,465,986
Strategic capital segment:
U.S. (2)		10,304			594,933			15,450			616,500
Other Americas		34,459			37,873			44,422			46,815
Europe		27,025			3,497			50,117			26,101
Asia		12,418			11,826			23,818			21,705
Total strategic capital segment		84,206			648,129			133,807			711,121

Total segment net operating income		1,480,739			1,899,967			2,892,048			3,177,107

Non-segment items:
General and administrative expenses		(106,596	)		(95,647	)		(217,887	)		(195,424	)
Depreciation and amortization expenses		(637,305	)		(602,168	)		(1,274,810	)		(1,204,535	)
Gains on dispositions of development properties and land, net		87,174			184,877			127,482			184,877
Gains on other dispositions of investments in real estate, net		199,326			24,761			216,860			28,808
Operating income		1,023,338			1,411,790			1,743,693			1,990,833

Earnings from unconsolidated entities, net		102,337			70,642			174,809			146,421
Interest expense		(208,267	)		(149,818	)		(401,587	)		(285,829	)
Foreign currency, derivative and other gains and other income, net		37,152			26,104			100,716			34,718
Gains on early extinguishment of debt, net		-			-			536			3,275
Earnings before income taxes	$	954,560		$	1,358,718		$	1,618,167		$	1,889,418

Index


	June 30, 2024		December 31, 2023
Segment assets:
Real estate segment:
U.S.	$	76,560,563	$	76,633,566
Other Americas		2,229,612		2,029,438
Europe		2,401,114		2,366,539
Asia		758,723		793,916
Total real estate segment		81,950,012		81,823,459
Strategic capital segment: (3)
U.S.		10,499		10,499
Europe		25,280		25,280
Asia		169		203
Total strategic capital segment		35,948		35,982
Total segment assets		81,985,960		81,859,441

Non-segment items:
Investments in and advances to unconsolidated entities		9,764,870		9,543,970
Assets held for sale or contribution		515,895		461,657
Cash and cash equivalents		598,347		530,388
Other assets		672,346		625,384
Total non-segment items		11,551,458		11,161,399
Total assets	$	93,537,418	$	93,020,840

(1)

Net Operating Income ("NOI") from the Real Estate Segment is calculated directly from the Consolidated Financial Statements as Rental Revenues and Development Management and Other Revenues less Rental Expenses and Other Expenses. NOI from the Strategic Capital Segment is calculated directly from the Consolidated Financial Statements as Strategic Capital Revenues less Strategic Capital Expenses.

(2)

This includes compensation and personnel costs for employees who were located in the U.S. but also support other geographies.

(3)

Represents management contracts and goodwill recorded in connection with business combinations associated with the Strategic Capital Segment. Goodwill was $25.3 million at June 30, 2024 and December 31, 2023.

NOTE 11. SUPPLEMENTAL CASH FLOW INFORMATION

Our significant noncash investing and financing activities for the six months ended June 30, 2024 and 2023 included the following:

•

We recognized lease right-of-use assets and lease liabilities related to leases in which we are the lessee within Other Assets and Other Liabilities on the Consolidated Balance Sheets, including any new leases, renewals and modifications of $38.9 million in 2024 and $30.2 million in 2023 for both assets and liabilities.

•

We capitalized $25.1 million and $22.6 million in 2024 and 2023, respectively, of equity-based compensation expense.

•

We received $211.1 million of ownership interests in certain unconsolidated co-investment ventures, primarily as a portion of our proceeds from the contribution of properties to these entities in 2024, as disclosed in Note 3.

•

We issued 1.2 million and 0.4 million shares in 2024 and 2023, respectively, of the Parent’s common stock upon redemption of an equal number of common limited partnership units in the OP.

•

We recognized a $150.1 million liability for installment payments to be made related to an acquisition of land in the first quarter of 2024, with a $48.6 million installment cash payment made in the second quarter of 2024.

•

We reinvested a distribution from an unconsolidated co-investment venture of $51.1 million in 2024.

We paid $407.9 million and $244.8 million for interest, net of amounts capitalized, during the six months ended June 30, 2024 and 2023, respectively.

We paid $86.5 million and $81.5 million for income taxes, net of refunds, during the six months ended June 30, 2024 and 2023, respectively.

Index

Report of Independent Registered Public Accounting Firm

To the Stockholders and Board of Directors

Prologis, Inc.:

Results of Review of Interim Financial Information

We have reviewed the consolidated balance sheet of Prologis, Inc. and subsidiaries (the Company) as of June 30, 2024, the related consolidated statements of income, comprehensive income, and equity for the three-month and six-month periods ended June 30, 2024 and 2023, the related consolidated statements of cash flows for the six-month periods ended June 30, 2024 and 2023, and the related notes (collectively, the consolidated interim financial information). Based on our reviews, we are not aware of any material modifications that should be made to the consolidated interim financial information for it to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of the Company as of December 31, 2023, and the related consolidated statements of income, comprehensive income, equity, and cash flows for the year then ended (not presented herein); and in our report dated February 13, 2024, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2023 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

Basis for Review Results

This consolidated interim financial information is the responsibility of the Company’s management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our reviews in accordance with the standards of the PCAOB. A review of consolidated interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

/s/ KPMG LLP

Denver, Colorado
July 26, 2024

Index

Report of Independent Registered Public Accounting Firm

To the Partners of Prologis, L.P. and the Board of Directors of Prologis, Inc.:

Results of Review of Interim Financial Information

We have reviewed the consolidated balance sheet of Prologis, L.P. and subsidiaries (the Operating Partnership) as of June 30, 2024, the related consolidated statements of income, comprehensive income, and capital, for the three-month and six-month periods ended June 30, 2024 and 2023, the related consolidated statements of cash flows for the six-month periods ended June 30, 2024 and 2023, and the related notes (collectively, the consolidated interim financial information). Based on our reviews, we are not aware of any material modifications that should be made to the consolidated interim financial information for it to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of the Operating Partnership as of December 31, 2023, and the related consolidated statements of income, comprehensive income, capital, and cash flows for the year then ended (not presented herein); and in our report dated February 13, 2024, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2023 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

Basis for Review Results

This consolidated interim financial information is the responsibility of the Operating Partnership’s management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Operating Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

/s/ KPMG LLP

Denver, Colorado
July 26, 2024

Index

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following should be read in conjunction with the Consolidated Financial Statements and related Notes included in Item 1 of this report and our Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the United States (“U.S.”) Securities and Exchange Commission (“SEC”).

The statements in this report that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on current expectations, estimates and projections about the industry and markets in which we operate as well as management’s beliefs and assumptions. Such statements involve uncertainties that could significantly impact our financial results. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “aims,” and “estimates” including variations of such words and similar expressions are intended to identify such forward-looking statements, which generally are not historical in nature. All statements that address operating performance, events or developments that we expect or anticipate will occur in the future — including statements relating to rent and occupancy growth, acquisition and development activity, contribution and disposition activity, general conditions in the geographic areas where we operate, expectations regarding new lines of business, our debt, capital structure and financial position, our ability to earn revenues from co-investment ventures, form new co-investment ventures and the availability of capital in existing or new co-investment ventures — are forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be attained, and therefore actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. Some of the factors that may affect outcomes and results include, but are not limited to: (i) international, national, regional and local economic and political climates and conditions; (ii) changes in global financial markets, interest rates and foreign currency exchange rates; (iii) increased or unanticipated competition for our properties; (iv) risks associated with acquisitions, dispositions and development of properties, including the integration of the operations of significant real estate portfolios; (v) maintenance of Real Estate Investment Trust (“REIT”) status, tax structuring and changes in income tax laws and rates; (vi) availability of financing and capital, the levels of debt that we maintain and our credit ratings; (vii) risks related to our investments in and management of our co-investment ventures, including our ability to establish new co-investment ventures; (viii) risks of doing business internationally, including currency risks; (ix) environmental uncertainties, including risks of natural disasters; (x) risks related to global pandemics; and (xi) those additional factors discussed under Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023. We undertake no duty to update any forward-looking statements appearing in this report except as may be required by law.

Prologis, Inc. is a self-administered and self-managed REIT and is the sole general partner of Prologis, L.P. through which it holds substantially all of its assets. We operate Prologis, Inc. and Prologis, L.P. as one enterprise and, therefore, our discussion and analysis refers to Prologis, Inc. and its consolidated subsidiaries, including Prologis, L.P. We invest in real estate through wholly owned subsidiaries and other entities through which we co-invest with partners and investors ("co-investment ventures"). We have a significant ownership interest in the co-investment ventures, which are either consolidated or unconsolidated based on our level of control of the entity.

We operate, manage and measure the operating performance of our properties on an owned and managed (“O&M”) basis. Our O&M portfolio includes our consolidated properties as well as properties owned by our unconsolidated co-investment ventures, which we manage. We make operating decisions based on our total O&M portfolio as we manage the properties without regard to their ownership. We also evaluate our results based on our proportionate economic ownership of each property included in the O&M portfolio (“our share”).

Included in our discussion below are references to funds from operations (“FFO”) and net operating income (“NOI”), neither of which are United States ("U.S.") generally accepted accounting principles (“GAAP”). See below for a reconciliation of Net Earnings Attributable to Common Stockholders/Unitholders in the Consolidated Statements of Income to our FFO measures and a reconciliation of NOI to Operating Income in the Consolidated Statements of Income, the most directly comparable GAAP measures.

MANAGEMENT'S OVERVIEW

Prologis is the global leader in logistics real estate with a focus on high-barrier, high growth markets. We own, manage and develop well-located, high-quality logistics facilities in 19 countries across four continents. Our portfolio focuses on the world’s most vibrant centers of commerce and our scale across these locations allows us to better serve our customers’ diverse logistics requirements.

The importance of logistics supply chains has increased dramatically to our customers and the global economy. The long-term trends of e-commerce adoption and supply chain resiliency continue to drive the need for increased warehouse space to store and distribute goods. This demand has translated into meaningful increases in rents and low vacancy over the last several years. We believe this demand is driven by three primary factors: (i) customer supply chains re-positioning to address the significant shift to e-commerce and heightened service expectations; (ii) overall consumption and household growth; and (iii) our customers’ desire for more supply chain resiliency. We believe these forces will keep demand strong over the long term. In the short term, we expect some delay in our customers' leasing decisions over the next several quarters due to uncertainty in the economic and geopolitical environment.

Index

Our teams actively manage our portfolio by providing comprehensive real estate services, including leasing, property management, development, acquisitions and dispositions. We also invest significant capital into new logistics properties through our development activity and third-party acquisitions. Proceeds from the disposition of properties, generally through the contribution of newly developed properties to our co-investment ventures and the sales of non-strategic properties to third parties, allow us to recycle capital back into our investment activities.

While the majority of our properties in the U.S. are wholly owned, we hold a significant ownership interest in properties both in the U.S. and internationally through our investment in the co-investment ventures. Partnering with the world’s largest institutional investors through co-investment ventures allows us to expand our investment capacity, enhance and diversify our real estate returns and mitigate our exposure to foreign currency movements.

Our scale and customer-focused strategy have compelled us to expand the services we provide. Our 1.2 billion square foot portfolio has provided the foundation upon which we have built a platform of solutions to address challenges that our customers face in global fulfillment today. Through Prologis Essentials, we focus on innovative ways to meet our customers’ operations and energy and sustainability needs. Our customer experience teams, proprietary technology and strategic partnerships are foundational to all aspects of our Prologis Essentials offerings. These resources allow us to provide our customers with unique and actionable insights and tools to help them make progress on sustainability goals and drive greater efficiency in their operations.

Finally, we believe our long-standing dedication to Environmental, Social and Governance (“ESG”) practices creates value for our customers, investors, employees and the communities in which we do business. The principles of ESG are an important aspect of our business strategy that we believe delivers a strategic business advantage.

Our Global Presence

At June 30, 2024, we owned or had investments in, on a wholly-owned basis or through co-investment ventures, properties and development projects expected to total approximately 1.2 billion square feet across the following geographies:

Throughout this discussion, we reflect amounts in the U.S. dollar, our reporting currency. Included in these amounts are consolidated and unconsolidated investments denominated in foreign currencies, principally the British pound sterling, Canadian dollar, euro and Japanese yen that are impacted by fluctuations in exchange rates when translated to U.S. dollars. We mitigate our exposure to foreign currency fluctuations by investing outside the U.S. through co-investment ventures, borrowing in the functional currency of our subsidiaries and utilizing derivative financial instruments.

Index

Our business comprises two operating segments: Real Estate (Rental Operations and Development) and Strategic Capital.

Below is information summarizing consolidated activity within our segments (in millions):

(1)

NOI from the Real Estate Segment is calculated directly from the Consolidated Financial Statements as Rental Revenues and Development Management and Other Revenues less Rental Expenses and Other Expenses. NOI from the Strategic Capital Segment is calculated directly from the Consolidated Financial Statements as Strategic Capital Revenues less Strategic Capital Expenses.‌

(2)

A developed property moves into the operating portfolio when it meets our definition of stabilization, which is the earlier of when a property that was developed has been completed for one year, is contributed to a co-investment venture following completion or is 90% occupied. Amounts represent our total expected investment ("TEI") upon stabilization, which includes the estimated cost of development or expansion, including land, construction and leasing costs.

Real Estate Segment

Rental Operations. Rental operations comprise the largest component of our operating segments and generally contributes 90% to 95% of our consolidated revenues, earnings and FFO. We collect rent from our customers through operating leases, including reimbursements for the majority of our property operating costs. For leases that commenced during the six months ended June 30, 2024, within the consolidated operating portfolio, the weighted average lease term was 57 months. We expect to generate earnings growth by increasing rents, maintaining high occupancy rates and controlling expenses. The primary driver of our revenue growth will be the rolling of in-place leases to current market rents when leases expire, as discussed further below. We believe our active portfolio management, combined with the skills of our property, leasing, maintenance, energy, sustainability and risk management teams allow us to maximize NOI across our portfolio. Substantially all of our consolidated rental revenue, NOI and cash flows from rental operations are generated in the U.S.

Development. Given the scarcity of modern logistics facilities in our target markets, our development business provides the opportunity to build to the evolving requirements of our customers while deepening our market presence. We believe we have a competitive advantage due to (i) the strategic locations of our global land bank and redevelopment sites; (ii) the development expertise of our local teams; (iii) the depth of our customer relationships; (iv) our ability to integrate sustainable design features that provide operational efficiencies for our customers; and (v) our procurement capabilities that allow us to secure high-demand construction materials at a lower cost. Successful development and redevelopment efforts provide significant earnings growth as projects are leased, generate income and increase the value of our Real Estate Segment. Generally, we develop properties in the U.S. to hold for the long-term and outside the U.S. for contribution to our unconsolidated co-investment ventures.

Strategic Capital Segment

Through the Strategic Capital Segment, we partner with many of the world’s largest institutional investors through unconsolidated co-investment ventures. The business is capitalized through private and public equity, of which 94% is in open ended ventures, long-term ventures or two publicly traded vehicles (Nippon Prologis REIT, Inc. in Japan and FIBRA Prologis in Mexico). We align our interests with our partners by holding significant ownership interests in our nine unconsolidated co-investment ventures (ranging from 15% to 50%). This structure allows us to reduce our exposure to foreign currency movements for investments outside the U.S.

This segment produces durable, long-term cash flows and generally contributes 5% to 10% of our consolidated revenues, earnings and FFO, excluding promotes, all while requiring minimal capital other than our investment in the venture. We generate strategic capital revenue from our unconsolidated co-investment ventures, principally through asset management and property management services. Revenue earned from asset management fees is primarily driven by the quarterly valuation of the real estate properties owned by the respective ventures. We earn additional revenues by providing leasing, acquisition, construction management, development and disposition services. In certain ventures, we also have the ability to earn revenues through incentive fees (“promotes” or “promote revenues”) periodically during the life of a venture, upon liquidation of a venture or upon stabilization of individual venture assets based primarily on the total return of the investments over certain financial hurdles. Promote revenues are recognized when earned at the end

Index

of the promote period for the specific co-investment ventures. We plan to grow this business and increase revenues by increasing our assets under management in existing or new ventures. The majority of the strategic capital revenues are generated outside the U.S.

FUTURE GROWTH

We believe that the quality and scale of our portfolio, our ability to build out our land bank and redevelopment sites, our strategic capital business, the depth of our customer relationships and the strength of our balance sheet are differentiators that allow us to drive growth in revenues, NOI, earnings, FFO and cash flows.

(1)

Net effective rent ("NER") is calculated at the beginning of the lease using estimated total cash base rent to be received over the term and annualized and excludes fair value lease amortization from acquisitions. Amounts derived in a currency other than the U.S. dollar have been translated using the average rate from the previous twelve months. Trailing NER change is based on the twelve months immediately prior to the period ended.

Rent change represents the percentage change in net effective rental rates (average rate over the lease term), on new and renewed leases, commenced during the period compared with previous net effective rental rates in that same space.

•

Rent Growth. As a result of several years of increases in market rents, our in-place leases have considerable upside potential to capture these higher rents and to drive future organic NOI growth. This is evident in the positive rent change we have experienced in every quarter since 2013 and was significant to our operating results over the last several years. We estimate that our share of the lease mark-to-market is approximately 42% (on an NER basis), which represents the growth rate from in-place rents to current market rents based on our share of the O&M portfolio at June 30, 2024. Therefore, even if there was no additional market rent growth in the future, we expect our lease renewals to translate into significant increases in future rental income.

•

Value Creation from Development. The global nature of our development program provides a wide landscape of opportunities to pursue based on our judgment of market conditions, opportunities and risks. One of the ways in which we create value is through our focus on sourcing well-located land and redevelopment sites through acquisition opportunities. This strategy has allowed us to create opportunities for the conversion of income-producing assets, acquired with the intention for redevelopment, into industrial properties (Covered Land Plays or "CLPs") and data centers. Based on our current estimates, our consolidated land and other real estate investments, including options and CLPs, have the potential to support the development of $35.1 billion ($39.6 billion on an O&M basis) of TEI of newly developed buildings. We measure the estimated value creation of a development project as the stabilized value above our TEI. As properties are completed and leased, we expect to realize the value creation principally through gains realized through contributions of these properties to unconsolidated co-investment ventures and increases in the NOI of the consolidated portfolio.

•

Strategic Capital Advantages. The co-investment ventures provide capital from third parties that allows us to grow our O&M portfolio, contribute to self-funding our development activities through the sale of newly developed assets to these vehicles and produce substantial fees for our management of the assets. We raise capital to support the long-term growth of the co-investment ventures while maintaining our own substantial investments in these vehicles. At June 30, 2024, the gross book value of the operating portfolio held by our nine unconsolidated co-investment ventures was $52.3 billion across 511 million square feet.

•

Balance Sheet Strength. We have a long-held strategy to build and maintain a balance sheet that is strong and flexible by using conservative levels of financial leverage. At June 30, 2024, the weighted average remaining maturity of our consolidated debt was 10 years and the weighted average interest rate was 3.1%. Through our refinancing activities we have substantially addressed our debt maturities until 2026. At June 30, 2024, we had total available liquidity of $6.4 billion. We continue to maintain low leverage as a percentage of our real estate investments and our market capitalization. As a result of our low leverage, available liquidity and investment capacity in the co-investment ventures, we have significant ability to capitalize on opportunistic value-added investments as they arise.

Index

•

Our Scale Drives Efficiency. We have scalable systems and infrastructure in place to grow both our consolidated and O&M portfolios with limited incremental G&A expense. We believe we can continue to grow NOI and strategic capital revenues organically and through accretive development and acquisition activity while further reducing G&A as a percentage of our investments in real estate.

•

Staying “Ahead of What’s Next™”. We are focused on creating value beyond real estate by enhancing our customers’ experience, leveraging our scale in procurement and innovating through data analytics and digitization efforts. This includes investments in early and growth-stage companies that are focused on emerging technologies for the logistics sector. Through Prologis Essentials, we support our customers through service and product offerings, including innovative solutions to operations and energy and sustainability needs that can make our customers' decision process easier while helping them advance their environmental goals.

SUMMARY OF THE SIX MONTHS ENDED JUNE 30, 2024

Our operating results were strong during the six months ended June 30, 2024. Due to increases in market rents over the last several years, our existing lease mark-to-market drove rent change on rollover and same-store growth in our O&M portfolio. Our O&M operating portfolio occupancy was 96.4% at June 30, 2024 and rent change on leases that commenced during the six months ended June 30, 2024 was 70.6%, on a net effective basis based on our ownership share.

While our proprietary metrics around property tours and proposals are positive, we expect our customers to exercise caution in their leasing decisions through the remainder of 2024 due to uncertainty in the economic and geopolitical environment. Despite the current environment, we believe we are well positioned to organically grow revenues over the long-term given the cumulative growth in market rents over the last several years and our existing high lease mark-to-market.

We completed the following significant activities in 2024, as described in the Notes to the Consolidated Financial Statements:

•

We generated net proceeds of $1.3 billion and realized net gains of $345 million, principally from the contribution of properties to an unconsolidated co-investment venture in Europe and sales of non-strategic properties to third parties in the U.S.

•

At June 30, 2024, we had total available liquidity of $6.4 billion, including borrowing capacity on our credit facilities of $5.8 billion and unrestricted cash balances of $598 million.

•

In February 2024, we extinguished a $500 million U.S. dollar term loan.

•

In March 2024, we established a commercial paper program, under which we may issue, repay and re-issue short-term unsecured commercial paper notes (“CPNs”) denominated in U.S. dollars. At any point in time, we are required to maintain available commitments under our credit facilities in an amount at least equal to the CPNs outstanding.

•

We issued $2.9 billion of senior notes with an issuance date weighted average interest rate of 4.8% and weighted average maturity of 13 years (principal in millions):


	Aggregate Principal				Issuance Date Weighted Average
Issuance Date	Borrowing Currency		USD (1)		Interest Rate	Years	Maturity Dates
January	$	1,250	$	1,250	5.1%	17.3	March 2034 – 2054
February	CN¥	1,500	$	211	3.5%	3.0	February 2027
March	C$	550	$	405	4.7%	5.0	March 2029
May	€	550	$	592	4.0%	10.0	May 2034
May	£	350	$	439	5.6%	16.0	May 2040
Total			$	2,897	4.8%	12.9

(1)

The exchange rate used to calculate into U.S. dollars was the spot rate at the settlement date.

RESULTS OF OPERATIONS – SIX MONTHS ENDED JUNE 30, 2024 AND 2023

We evaluate our business operations based on the NOI of our two operating segments: Real Estate (Rental Operations and Development) and Strategic Capital. NOI by segment is a non-GAAP performance measure that is calculated using revenues and expenses directly from our financial statements. We consider NOI by segment to be an appropriate supplemental measure of our performance because it helps management and investors understand our operating results.

Index

Below is our NOI by segment per the Consolidated Financial Statements and a reconciliation of NOI by segment to Operating Income per the Consolidated Financial Statements for the six months ended June 30 (in millions):


	2024			2023
Real estate segment:
Rental revenues	$	3,680		$	3,285
Development management and other revenues		1			-
Rental expenses		(899	)		(800	)
Other expenses		(24	)		(19	)
Real Estate Segment – NOI		2,758			2,466

Strategic capital segment:
Strategic capital revenues		283			934
Strategic capital expenses		(149	)		(223	)
Strategic Capital Segment – NOI		134			711

General and administrative expenses		(218	)		(195	)
Depreciation and amortization expenses		(1,275	)		(1,205	)
Operating income before gains on real estate transactions, net		1,399			1,777
Gains on dispositions of development properties and land, net		128			185
Gains on other dispositions of investments in real estate, net		217			29
Operating income	$	1,744		$	1,991

See Note 10 to the Consolidated Financial Statements for more information on our segments and a reconciliation of each business segment’s NOI to Operating Income and Earnings Before Income Taxes.

Real Estate Segment

This operating segment principally includes rental revenue and rental expenses recognized from our consolidated properties. This segment also includes the operating results of our energy assets. We allocate the costs of our property management and leasing functions to the Real Estate Segment through Rental Expenses and the Strategic Capital Segment through Strategic Capital Expenses, both in the Consolidated Financial Statements, based on the square footage of the relative portfolios. In addition, this segment is impacted by our development, acquisition and disposition activities.

Below are the components of Real Estate Segment NOI for the six months ended June 30, derived directly from line items in the Consolidated Financial Statements (in millions):


	2024			2023
Rental revenues	$	3,680		$	3,285
Development management and other revenues		1			-
Rental expenses		(899	)		(800	)
Other expenses		(24	)		(19	)
Real Estate Segment – NOI	$	2,758		$	2,466

Index

The $292 million change in Real Estate Segment (“RES”) NOI for the six months ended June 30, 2024 compared to the same period in 2023, was impacted by the following activities (in millions):

(1)

During both periods, we experienced positive rental rate growth due to increases in market rents over the last several years. Rental rate growth is a combination of higher rental rates on rollover of leases (or rent change) and contractual rent increases on existing leases. If a lease has a contractual rent increase driven by a metric that is not known at the time the lease commences, such as the consumer price index or a similar metric, the rent increase is not included in rent leveling and therefore impacts the rental revenue we recognize. Significant rent change during both periods continues to be a key driver in increasing rental income. See below for key metrics on rent change on rollover and occupancy.

(2)

The increase due to acquisitions is principally due to the additional NOI in 2024 from the $3.1 billion real estate portfolio acquired in the U.S. on June 29, 2023. Acquisition activity also includes the fair value lease amortization to rental revenues due to in-place leases that were primarily below market at the time of the acquisition.

(3)

We calculate changes in NOI from development completions period over period by comparing the change in NOI generated on the pool of developments that completed on or after January 1, 2023 through June 30, 2024.

Below are key operating metrics of our consolidated operating portfolio.

(1)

Consolidated square feet of leases commenced and weighted average net effective rent change were calculated for leases with initial terms of one year or greater.

(2)

Calculated using the trailing twelve months immediately prior to the period ended.

Index

Development Activity

The following table summarizes consolidated development activity for the six months ended June 30 (dollars and square feet in millions):


	2024			2023
Starts:
Number of new development buildings started during the period		16			10
Square feet		4			2
TEI	$	547		$	403
Percentage of build-to-suits based on TEI		19.6	%		28.5	%

Stabilizations:
Number of development buildings stabilized during the period		41			31
Square feet		16			12
TEI	$	2,533		$	1,413
Percentage of build-to-suits based on TEI		34.3	%		44.5	%
Weighted average stabilized yield (1)		5.8	%		6.4	%
Estimated value at completion	$	2,886		$	1,932
Estimated weighted average margin (2)		13.9	%		36.7	%
Estimated value creation	$	353		$	519

(1)

We calculate the weighted average stabilized yield as estimated NOI assuming stabilized occupancy divided by TEI.

(2)

Estimated weighted average margin is calculated on development properties as estimated value creation, less estimated closing costs and taxes, if any, on properties expected to be sold or contributed, divided by TEI. Development margins fluctuate depending on several factors including cost of capital, changes in capitalization rates that are used to estimate value at completion and location and type of development, such as build-to-suit development.

At June 30, 2024, the consolidated development portfolio, including properties under development and pre-stabilized properties, was expected to be completed before August 2026 with a TEI of $5.7 billion and was 32.4% leased. Our investment in the development portfolio was $3.2 billion at June 30, 2024, leaving $2.5 billion remaining to be spent.

Capital Expenditures

We capitalize costs incurred in improving and leasing our operating properties as part of the investment basis or within Other Assets in the Consolidated Balance Sheets. The following graph summarizes recurring capitalized expenditures and leasing costs of our consolidated operating properties during each quarter and excludes development costs and spend subsequent to stabilization that is structural in nature and non-recurring:

Strategic Capital Segment

This operating segment includes revenues from asset management and property management services, transactional services for acquisition, disposition and leasing activity and promote revenue earned from the unconsolidated co-investment ventures. Revenues associated with the Strategic Capital Segment fluctuate because of changes in the size of the portfolios through acquisitions and dispositions, the fair value of the properties and other transactional activity including foreign currency exchange rates and timing of promotes. These revenues are reduced by the direct costs associated with the asset and property-level management expenses for the properties owned by these ventures. We allocate the costs of our property management and leasing functions to the Strategic Capital Segment through Strategic Capital Expenses and to the Real Estate Segment through Rental Expenses, both in the Consolidated Financial Statements, based on the square footage of the relative portfolios. For further details regarding the key property information

Index

and summarized financial condition and operating results of our unconsolidated co-investment ventures, refer to Note 3 to the Consolidated Financial Statements.

Below are the components of Strategic Capital Segment NOI for the six months ended June 30, derived directly from the line items in the Consolidated Financial Statements (in millions):


	2024			2023
Strategic capital revenues	$	283		$	934
Strategic capital expenses		(149	)		(223	)
Strategic Capital Segment – NOI	$	134		$	711

Below is additional detail of our Strategic Capital Segment revenues, expenses and NOI for the six months ended June 30 (in millions):


	U.S. (1)						Other Americas						Europe						Asia						Total
	2024			2023			2024			2023			2024			2023			2024			2023			2024			2023
Strategic capital revenues ($)
Recurring fees (2)		82			89			29			24			83			81			38			40			232			234
Transactional fees (3)		9			7			4			3			9			9			5			11			27			30
Promote revenue (4)		-			637			24			33			-			-			-			-			24			670
Total strategic capital revenues ($)		91			733			57			60			92			90			43			51			283			934
Strategic capital expenses ($) (4)		(75	)		(117	)		(13	)		(13	)		(42	)		(64	)		(19	)		(29	)		(149	)		(223	)
Strategic Capital Segment– NOI ($)		16			616			44			47			50			26			24			22			134			711

(1)

The U.S. expenses include compensation and personnel costs for employees who are based in the U.S. but also support other geographies.

(2)

Recurring fees include asset management and property management fees.

(3)

Transactional fees include leasing commissions and acquisition, disposition, development and other fees.

(4)

We generally earn promote revenue directly from third-party investors in the co-investment ventures based on the cumulative returns of the venture over a three-year period or the stabilization of individual development projects owned by the venture. The promote revenue we earned during the six months ended June 30, 2023, was primarily from Prologis Targeted U.S. Logistics Fund in the second quarter of 2023. Changes in asset valuations within the co-investment ventures during the promote period is one of the significant inputs to the calculation of promote revenues. The asset valuations are prepared by third-party valuation firms.

For promotes earned after January 2024, we amended the Prologis Promote Plan ("PPP") to award up to 25% of the third-party portion of the promotes earned by us from the co-investment ventures to our employees. This award is issued as a combination of cash and equity-based awards, pursuant to the terms of the PPP and expensed through Strategic Capital Expenses in the Consolidated Statements of Income, as vested. For promotes earned prior to January 2024, up to 40% of the third-party portion of promotes earned was awarded to certain employees.

G&A Expenses

G&A expenses were $218 million and $195 million for the six months ended June 30, 2024 and 2023, respectively. G&A expenses increased in 2024 as compared to 2023, principally due to inflationary increases and higher compensation expenses. We capitalize certain internal costs that are incremental and directly related to our development and building improvement activities.

The following table summarizes capitalized G&A for the six months ended June 30 (dollars in millions):


	2024			2023
Building and land development activities	$	72		$	67
Operating building improvements and other		29			27
Total capitalized G&A expenses	$	101		$	94
Capitalized compensation and related costs as a percent of total		24.6	%		24.0	%

Index

Depreciation and Amortization Expenses

Depreciation and amortization expenses were $1.3 billion and $1.2 billion for the six months ended June 30, 2024 and 2023, respectively.

The $70 million change in depreciation and amortization expenses for the six months ended June 30, 2024 compared to the same period in 2023, was impacted by the following items (in millions):

Gains on Real Estate Transactions, Net

Gains on the disposition of development properties and land were $128 million and $185 million for the six months ended June 30, 2024 and 2023, respectively, primarily from the contribution of properties we developed to an unconsolidated co-investment venture in Europe in 2024 and in Japan in 2023. Gains on other dispositions of investments in real estate were $217 million and $29 million for the six months ended June 30, 2024 and 2023, respectively, from the sales of non-strategic properties to third parties, primarily in the U.S. Historically, we have utilized the proceeds from these transactions primarily to fund our acquisition and development activities. See Note 2 to the Consolidated Financial Statements for further information on these transactions.

Our Owned and Managed (“O&M”) Operating Portfolio

We manage our business and review our operating fundamentals on an O&M basis, which includes our consolidated properties and properties owned by our unconsolidated co-investment ventures. We believe reviewing the results in this way allows management to understand performance more broadly as we manage the properties without regard to their ownership. We do not control the unconsolidated co-investment ventures for purposes of GAAP and the presentation of the ventures’ operating information does not represent a legal claim.

Our O&M operating portfolio does not include our development portfolio, value-added properties, non-industrial properties or properties that we consider non-strategic and do not have the intent to hold long term that are classified as either held for sale or within other real estate investments. Value-added properties are properties we have either acquired at a discount and believe we could provide greater returns post-stabilization or properties we expect to repurpose to a higher and better use. See below for information on our O&M operating portfolio (square feet in millions):


	June 30, 2024							December 31, 2023
	Number of Properties		Square Feet		Percentage Occupied			Number of Properties		Square Feet		Percentage Occupied
Consolidated		2,977		646		96.4	%		2,957		631		97.6	%
Unconsolidated		2,253		511		96.4	%		2,242		507		97.5	%
Total		5,230		1,157		96.4	%		5,199		1,138		97.6	%

Index

Below are the key leasing metrics of our O&M operating portfolio.

(1)

Square feet of leases commenced and weighted average net effective rent change were calculated for leases with initial terms of one year or greater. We retained approximately 70% or more of our customers, based on the total square feet of leases commenced during these periods.

(2)

Calculated using the trailing twelve months immediately prior to the period ended.

(3)

Turnover costs include external leasing commissions and tenant improvements and represent the obligations incurred in connection with the lease commencement for leases greater than one year.

Same Store Analysis

Our same store metrics are non-GAAP financial measures, which are commonly used in the real estate industry and expected from the financial community, presented on both a net effective and cash basis. We evaluate the performance of the operating properties we own and manage using a “same store” analysis to ensure that the population of properties in this analysis is consistent from period to period, allowing us and investors to analyze our ongoing business operations. We determine our same store metrics on property NOI, which is calculated as rental revenue less rental expense for the applicable properties in the same store population for both consolidated and unconsolidated properties based on our ownership interest, as further defined below.

We define our same store population for the three months ended June 30, 2024 as the properties in our O&M operating portfolio, including the property NOI for both consolidated properties and properties owned by the unconsolidated co-investment ventures, at January 1, 2023 and owned throughout the same three-month period in both 2023 and 2024. We believe the drivers of property NOI for the consolidated portfolio are generally the same for the properties owned by the ventures in which we invest and therefore we evaluate the same store metrics of the O&M portfolio based on Prologis’ ownership in the properties (“Prologis Share”). The same store population excludes properties held for sale to third parties, along with development properties that were not stabilized at the beginning of the period (January 1, 2023) and properties acquired or disposed of to third parties during the period. To derive an appropriate measure of period-to-period operating performance, we remove the effects of foreign currency exchange rate movements by using the reported period-end exchange rate to translate from local currency into the U.S. dollar for both periods.

Index

As non-GAAP financial measures, the same store metrics have certain limitations as analytical tools and may vary among real estate companies. As a result, we provide a reconciliation of Rental Revenues less Rental Expenses (“Property NOI”) (from our Consolidated Financial Statements prepared in accordance with U.S. GAAP) to our Same Store Property NOI measures, as follows for the three months ended June 30 (dollars in millions):


							Percentage
	2024			2023			Change
Reconciliation of Consolidated Property NOI to Same Store Property NOI measures:

Rental revenues	$	1,852		$	1,651
Rental expenses		(445	)		(388	)
Consolidated Property NOI		1,407			1,263

Adjustments to derive same store results:
Property NOI from consolidated properties not included in same store portfolio and other adjustments (1)		(207	)		(118	)
Property NOI from unconsolidated co-investment ventures included in same store portfolio