Biggest changeOur financing activities during the year included the following: • On April 5, 2023, we amended and restated our 2021 global senior credit facility (the "2021 Global Facility") as the 2023 Global Facility, increasing its borrowing capacity to $3.0 billion and extended the initial maturity date to June 2027. • On August 25, 2023, we amended and restated the Japanese yen revolver, increasing its borrowing capacity for total commitments of ¥58.5 billion ($414 million at December 31, 2023) and extended the initial maturity date to August 2027. 29 Table of Contents • In the third quarter of 2023, we entered into Chinese renminbi term loans totaling CN¥1.7 billion ($239 million) with an issuance date weighted average interest rate of 3.5% maturing between September 2024 to 2026. • We issued senior notes of $5.4 billion (principal in millions): Aggregate Principal Issuance Date Weighted Average Issuance Date Borrowing Currency USD (1) Interest Rate Years Maturity Dates January € 1,250 $ 1,354 4.1% 13.8 January 2030 – 2043 March $ 1,200 $ 1,200 4.9% 17.7 June 2033 – 2053 May € 750 $ 809 4.6% 10.0 May 2033 June $ 2,000 $ 2,000 5.1% 13.2 June 2028 – 2053 Total $ 5,363 4.7% 13.9 (1) The exchange rate used to calculate into U.S. dollars was the spot rate at the settlement date.
Biggest changeAt 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 senior notes of $4.2 billion (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 July $ 1,100 $ 1,100 5.1% 17.5 January 2035 – March 2054 September CN¥ 1,350 $ 190 3.3% 5.0 September 2029 Total $ 4,187 4.8% 13.7 (1) The exchange rate used to calculate into U.S. dollars was the spot rate at the settlement date of each issuance.
Development margins fluctuate depending on several factors including cost of capital, changes in capitalization rates that are used to estimate value at completion, location and type of development, such as build-to-suit development.
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.
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 35 Table of Contents the same store metrics of the O&M portfolio based on Prologis’ ownership in the properties (“Prologis Share”).
We believe the drivers of property NOI for 35 Table of Contents 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”).
As a result, only line items labeled “Prologis Share of Same Store Property NOI” are comparable period over period. (3) We further remove certain noncash items (straight-line rent and amortization of fair value lease adjustments) included in the financial statements prepared in accordance with U.S. GAAP to reflect a Same Store Property NOI – Cash measure.
As a result, only line items labeled “Prologis Share of Same Store Property NOI” are comparable period over period. (3) We further remove certain noncash items (straight-line rent and fair value lease amortization) included in the financial statements prepared in accordance with U.S. GAAP to reflect a Same Store Property NOI – Cash measure.
We also exclude the gains on revaluation of equity investments upon acquisition of a controlling interest and the gain recognized from a partial sale of our investment, as these are similar to gains from the sales of previously depreciated properties. We exclude similar adjustments from our unconsolidated entities and the third parties’ share of our consolidated co-investment ventures.
We also exclude the gains on revaluation of equity investments upon acquisition of a controlling interest and the gain recognized from a partial sale of our investment, as these are similar to gains from the sales of previously depreciated properties. We exclude similar adjustments from our unconsolidated entities and the third parties’ share of our consolidated ventures.
These items have both positive and negative short-term effects on our results of operations in inconsistent and unpredictable directions that are not relevant to our long-term outlook. We calculate our FFO measures, as defined below, based on our proportionate ownership share of both our unconsolidated and consolidated ventures.
These items have both positive and negative short-term effects on our results of operations in inconsistent and unpredictable directions that are not relevant to our long-term outlook. We calculate our FFO measures, as defined below, based on our proportionate ownership share of both our unconsolidated entities and consolidated ventures.
At a property-level, we allocate the fair value to the components, which include building, land, improvements, and intangible assets or liabilities related to acquired leases. The most significant portion of the allocation is to building and land and requires the use of market based estimates and assumptions.
At a property level, we allocate the fair value to the components, which include buildings, land, improvements, and intangible assets or liabilities related to acquired leases. The most significant portion of the allocation is to building and land and requires the use of market based estimates and assumptions.
We reflect our share for consolidated ventures in which we do not own 100% of the equity by adjusting our FFO measures to remove the noncontrolling interests share of the applicable reconciling items based on our average ownership percentage for the applicable periods.
We reflect our share for consolidated ventures in which we do not own 100% of the equity by adjusting our FFO measures to remove the noncontrolling interests share of the applicable adjusting items based on our average ownership percentage for the applicable periods.
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.
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, timing of promotes, foreign currency exchange rates and other transactional activity.
Of the significant accounting policies discussed in Note 2 to the Consolidated Financial Statements, those presented below have been identified by us as meeting the criteria to be considered critical accounting policies as they relate to our financial condition at December 31, 2023, and 2022 and our operating results for the three-year period ended December 31, 2023.
Of the significant accounting policies discussed in Note 2 to the Consolidated Financial Statements, those presented below have been identified by us as meeting the criteria to be considered critical accounting policies as they relate to our financial condition at December 31, 2024, and 2023 and our operating results for the three-year period ended December 31, 2024.
Loan-to-value, a non-GAAP measure, was calculated as the percentage of total third-party debt to the gross book value of real estate for each venture and weighted based on the cumulative gross book value of all unconsolidated co-investment ventures. At December 31, 2023, we did not guarantee any third-party debt of the unconsolidated co-investment ventures.
Loan-to-value, a non-GAAP measure, was calculated as the percentage of total third-party debt to the gross book value of real estate for each venture and weighted based on the cumulative gross book value of all unconsolidated co-investment ventures. At December 31, 2024, we did not guarantee any third-party debt of the unconsolidated co-investment ventures.
RESULTS OF OP ERATIONS 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.
RESULTS OF OP ERATIONS We evaluate our business operations based on the NOI of our two reportable 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 define our same store population for the three months ended December 31, 2023 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, 2022 and owned throughout the same three-month period in both 2022 and 2023.
We define our same store population for the three months ended December 31, 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.
Certain of our ventures also have credit facilities, or unencumbered properties, both of which may be used to obtain funds. 42 Table of Contents Dividend and Distribution Requirements Our dividend policy on our common stock is to distribute a percentage of our cash flow to ensure that we will meet the dividend requirements of the IRC, relative to maintaining our REIT status, while still allowing us to retain cash to fund our capital deployment and other investment activities.
Certain of our ventures also have credit facilities, or unencumbered properties, both of which may be used to obtain funds. 42 Table of Contents Dividend and Distribution Requirements Our dividend policy on our common stock is to distribute a percentage of our cash flow to ensure that we will meet the dividend requirements of the Internal Revenue Code ("IRC"), relative to maintaining our REIT status, while still allowing us to retain cash to fund our capital deployment and other investment activities.
Our financial condition for 2021, results of operations for 2021, and 2022 compared to 2021 and details on the acquisition of Duke Realty Corporation and Duke Realty Limited Partnership (collectively "Duke" or the "Duke Transaction") is referenced throughout this document and can be found under Item 7.
Our financial condition for 2022, results of operations for 2022, and 2023 compared to 2022 and details on the acquisition of Duke Realty Corporation and Duke Realty Limited Partnership (collectively "Duke" or the "Duke Transaction") is referenced throughout this document and can be found under Item 7.
A securities rating is not a recommendation to buy, sell or hold securities and is subject to revision or withdrawal at any time by the rating organization. At December 31, 2023, we were in compliance with all of our financial debt covenants.
A securities rating is not a recommendation to buy, sell or hold securities and is subject to revision or withdrawal at any time by the rating organization. At December 31, 2024, we were in compliance with all of our financial debt covenants.
A discussion regarding our financial condition and results of operations for 2023 compared to 2022 is presented below. Information on 2021 is included in graphs only to show year over year trends in our results of operations and operating metrics.
A discussion regarding our financial condition and results of operations for 2024 compared to 2023 is presented below. Information on 2022 is included in graphs only to show year over year trends in our results of operations and operating metrics.
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, 2022) and properties acquired or disposed of to third parties during the period.
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.
See Note 8 to the Consolidated Financial Statements for further information on this activity. • Cash paid for income taxes, net of refunds. We paid income taxes, net of refunds, of $149 million and $130 million in 2023 and 2022, respectively. See Note 13 to the Consolidated Financial Statements for further information on this activity.
See Note 8 to the Consolidated Financial Statements for further information on this activity. • Cash paid for income taxes, net of refunds. We paid income taxes, net of refunds, of $130 million and $149 million in 2024 and 2023, respectively. See Note 13 to the Consolidated Financial Statements for further information on this activity.
The use of different assumptions to value the acquired properties and allocate the most significant portion of the property value between the building and land could affect the depreciation expense we recognize over the estimated remaining useful life. 43 Table of Contents Recoverability of Real Estate Assets We assess the carrying values of our respective long-lived assets whenever events or changes in circumstances indicate that the carrying amounts of these assets may not be fully recoverable.
For acquisitions of a significant portfolio of properties, the use of different assumptions to value the acquired properties and allocate the most significant portion of the property value between the building and land could affect the depreciation expense we recognize over the estimated remaining useful life. 43 Table of Contents Recoverability of Real Estate Assets We assess the carrying values of our respective long-lived assets whenever events or changes in circumstances indicate that the carrying amounts of these assets may not be fully recoverable.
We issued $5.4 billion of senior notes during 2023 and $3.3 billion during 2022, with a weighted average interest rate of 4.7% and 2.3%, respectively, at the issuance date. See Note 8 to the Consolidated Financial Statements and the Liquidity and Capital Resources section below, for further discussion of our debt and borrowing costs.
We issued $4.2 billion of senior notes during 2024 and $5.4 billion during 2023, with a weighted average interest rate of 4.8% and 4.7%, respectively, at the issuance date. See Note 8 to the Consolidated Financial Statements and the Liquidity and Capital Resources section below, for further discussion of our debt and borrowing costs.
On consolidation, these amounts are eliminated and the actual costs of providing property management and leasing services are recognized as part of our consolidated rental expense. (2) We include the Property NOI for the same store portfolio for both consolidated properties and properties owned by the co-investment ventures based on our investment in the underlying properties.
On consolidation, these amounts are eliminated and the actual costs of providing property management and leasing services are recognized as part of our consolidated rental expense. 36 Table of Contents (2) We include the Property NOI for the same store portfolio for both consolidated properties and properties owned by the co-investment ventures based on our investment in the underlying properties.
At December 31, 2023, our Series Q preferred stock had an annual dividend rate of 8.54% per share and the dividends are payable quarterly in arrears.
At December 31, 2024, our Series Q preferred stock had an annual dividend rate of 8.54% per share and the dividends are payable quarterly in arrears.
Our venture partners fulfill their equity commitment with cash. We may fulfill our equity commitment through contributions of properties or cash. The following table summarizes the remaining equity commitments at December 31, 2023 (in millions): Equity Commitments (1) Prologis Venture Partners Total Expiration Date Prologis Targeted U.S.
Our venture partners fulfill their equity commitment with cash. We may fulfill our equity commitment through contributions of properties or cash. The following table summarizes the remaining equity commitments at December 31, 2024 (dollars in millions): Equity Commitments (1) Prologis Venture Partners Total Expiration Date Prologis Targeted U.S.
Management’s Discussion and Analysis of Financial Condition and Results of Operations, which is incorporated by reference herein to our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on February 14, 2023, and is available on the SEC’s website at www.sec.gov and our Investor Relations website at www.ir.prologis.com.
Management’s Discussion and Analysis of Financial Condition and Results of Operations, which is incorporated by reference herein to our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 13, 2024, and is available on the SEC’s website at www.sec.gov and our Investor Relations website at ir.prologis.com .
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 evaluate the performance of the operating properties we own and manage using a “same store” analysis because the population of properties in this analysis is consistent from period to period, allowing us and investors to analyze our ongoing business operations.
We recognized equity-based, noncash compensation expenses of $268 million and $175 million in 2023 and 2022, respectively, which were recorded to Rental Expenses in the Real Estate Segment, Strategic Capital Expenses in the Strategic Capital Segment and G&A Expenses in the Consolidated Statements of Income. • Operating distributions from unconsolidated entities.
We recognized equity-based, noncash compensation expenses of $232 million and $268 million in 2024 and 2023, respectively, which were recorded to Rental Expenses in the Real Estate Segment, Strategic Capital Expenses in the Strategic Capital Segment and G&A Expenses in the Consolidated Statements of Income. • Operating distributions from unconsolidated entities.
The earnings we recognize can be impacted by: (i) the size, rental rates and occupancy of the portfolio of properties owned by each venture; (ii) gains or losses from the dispositions of properties and extinguishment of debt; (iii) our ownership interest in each venture; (iv) other variances in revenues and expenses of each venture; and (v) fluctuations in foreign currency exchange rates used to translate our share of net earnings to U.S. dollars.
The earnings we recognize can be impacted by: (i) the size, rental rates and occupancy of the portfolio of properties owned by each venture; (ii) interest expense based on the size and terms of the debt; (iii) gains or losses from the dispositions of properties, impairments and extinguishment of debt; (iv) our ownership interest in each venture; (v) other variances in revenues and expenses of each venture; and (vi) fluctuations in foreign currency exchange rates used to translate our share of net earnings to U.S. dollars.
The Class A common limited partnership units (“Class A Units”) in the OP are entitled to a quarterly distribution equal to $0.64665 per unit so long as the common units receive a quarterly distribution of at least $0.40 per unit. We paid a quarterly cash distribution of $0.64665 per Class A Unit in 2023 and 2022.
The Class A common limited partnerships units (“Class A Units”) in the OP are entitled to a quarterly distribution equal to $0.64665 per unit so long as the common units receive a quarterly distribution of at least $0.40 per unit. We paid a quarterly cash distribution of $0.64665 per Class A Unit in 2024 and 2023.
For additional information on our development portfolio at December 31, 2023, see Item 2. Properties. 32 Table of Contents 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.
Our investment in the development portfolio was $2.8 billion at December 31, 2024. For additional information on our development portfolio at December 31, 2024, see Item 2. Properties. 32 Table of Contents 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.
In order to calculate our share of Same Store Property NOI from the co-investment ventures in which we own less than 100%, we use the co-investment ventures’ underlying Property 36 Table of Contents NOI for the same store portfolio and apply our ownership percentage at December 31, 2023 to the Property NOI for both periods, including the properties contributed during the period.
In order to calculate our share of Same Store Property NOI from the co-investment ventures in which we own less than 100%, we use the co-investment ventures’ underlying Property NOI for the same store portfolio and apply our ownership percentage at December 31, 2024 to the Property NOI for both periods, including the properties contributed during the period.
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.
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 higher uses.
Under the IRC, REITs may be subject to certain federal income and excise taxes on undistributed taxable income. We paid quarterly cash dividends of $0.87 and $0.79 per common share in 2023 and 2022, respectively.
Under the IRC, REITs may be subject to certain federal income and excise taxes on undistributed taxable income. We paid quarterly cash dividends of $0.96 and $0.87 per common share in 2024 and 2023, respectively.
In 2023 and 2022, we experienced a significant increase in net effective rent change due to increasing market rents. (2) 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.
During all three years, we experienced a significant increase in net effective rent change due to increasing market rents. (2) 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.
Net Earnings Attributable to Noncontrolling Interests This amount represents the third-party investors’ share of the earnings generated in consolidated entities in which we do not own 100% of the equity, reduced by the third-party share of fees or promotes payable to us and earned during the period.
Net Earnings Attributable to Noncontrolling Interests Net earnings attributable to noncontrolling interests represents the third-party investors’ share of the earnings generated in consolidated entities in which we do not own 100% of the equity, reduced by the third-party share of fees or promotes we earned during the period.
We reflect our share of our FFO measures for unconsolidated ventures by applying our average ownership percentage for the period to the applicable reconciling items on an entity-by-entity basis.
We reflect our share of our FFO measures for unconsolidated entities by applying our average ownership percentage for the period to the applicable adjusting items on an entity-by-entity basis.
Other Components of Income (Expense) Earnings from Unconsolidated Entities, Net We recognized net earnings from unconsolidated entities, which are accounted for using the equity method, of $307 million and $311 million during 2023 and 2022, respectively.
Other Components of Income (Expense) Earnings from Unconsolidated Entities, Net We recognized net earnings from unconsolidated entities, which are generally accounted for using the equity method, of $354 million and $307 million during 2024 and 2023, respectively.
Our credit ratings at December 31, 2023 were A and A3 from Standard & Poor's and Moody’s, respectively, each with a stable outlook. These ratings allow us to borrow at an advantageous interest rate.
Our credit ratings at December 31, 2024, were A from Standard & Poor's with a stable outlook and A3 from Moody's with a positive outlook. These ratings allow us to borrow at an advantageous interest rate.
We received $680 million and $410 million of distributions as a return on our investment from the cash flows generated from the operations of our unconsolidated entities in 2023 and 2022, respectively. • Cash paid for interest, net of amounts capitalized. We paid interest, net of amounts capitalized, of $457 million and $234 million in 2023 and 2022, respectively.
We received $562 million and $680 million of distributions as a return on our investment from the cash flows generated from the operations of our unconsolidated entities in 2024 and 2023, respectively. • Cash paid for interest, net of amounts capitalized. We paid interest, net of amounts capitalized, of $711 million and $457 million in 2024 and 2023, respectively.
We had net earnings attributable to noncontrolling interests of $194 million and $191 million in 2023 and 2022, respectively. Included in these amounts were $77 million and $92 million in 2023 and 2022, respectively, of net earnings attributable to the common limited partnership unitholders of Prologis, L.P.
We had net earnings attributable to noncontrolling interests of $216 million and $194 million in 2024 and 2023, respectively. Included in these amounts were $93 million and $77 million in 2024 and 2023, respectively, of net earnings attributable to the common limited partnership unitholders of Prologis, L.P.
See the Results of Operations section above for further explanation of our Real Estate Segment. The revenues from this segment include noncash adjustments for straight-lined rents and amortization of above and below market leases of $613 million and $268 million for 2023 and 2022, respectively.
See the Results of Operations section above for further explanation of our Real Estate Segment. The revenues from this segment include noncash adjustments for straight-lined rents and amortization of above and below market leases of $645 million and $613 million in 2024 and 2023, respectively. • Strategic Capital Segment.
The following table summarizes our income tax expense (benefit) (in millions): 2023 2022 Current income tax expense (benefit): Income tax expense $ 165 $ 130 Income tax expense on dispositions 39 13 Income tax benefit on dispositions related to acquired tax liabilities (11 ) (21 ) Total current income tax expense 193 122 Deferred income tax expense (benefit): Income tax expense 18 13 Total deferred income tax expense 18 13 Total income tax expense $ 211 $ 135 Our income taxes are discussed in more detail in Note 13 to the Consolidated Financial Statements.
The following table summarizes our income tax expense (benefit) (in millions): 2024 2023 Current income tax expense (benefit): Income tax expense $ 116 $ 165 Income tax expense on dispositions 30 39 Income tax benefit on dispositions related to acquired tax liabilities - (11 ) Total current income tax expense 146 193 Deferred income tax expense: Income tax expense 21 18 Total deferred income tax expense 21 18 Total income tax expense $ 167 $ 211 Our income taxes are discussed in more detail in Note 13 to the Consolidated Financial Statements.
Below are the components of Strategic Capital Segment NOI derived directly from the line items in the Consolidated Financial Statements (in millions): 2023 2022 Strategic capital revenues $ 1,200 $ 1,040 Strategic capital expenses (385 ) (304 ) Strategic Capital Segment – NOI $ 815 $ 736 Below is additional detail of our Strategic Capital Segment revenues, expenses and NOI (in millions): U.S.
Below are the components of Strategic Capital Segment NOI derived directly from the line items in the Consolidated Financial Statements (in millions): 2024 2023 Strategic capital revenues $ 672 $ 1,200 Strategic capital expenses (292 ) (385 ) Strategic Capital Segment – NOI $ 380 $ 815 Below is additional detail of our Strategic Capital Segment revenues, expenses and NOI (in millions): U.S.
Near-Term Principal Cash Sources and Uses In addition to dividends and distributions, we expect our primary cash needs will consist of the following: • completion of the development and leasing of the properties in our consolidated development portfolio (at December 31, 2023, 130 properties in our development portfolio were 37.9% leased with a current investment of $4.4 billion and a TEI of $7.8 billion when completed and leased, leaving $3.4 billion of estimated additional required investment); • development of new properties that we may hold for long-term investment or subsequently contribute to unconsolidated co-investment ventures, including the acquisition of land; • the acquisition of other real estate investments that we acquire with the intention of redeveloping into industrial properties; • capital expenditures and leasing costs on properties in our operating portfolio; • investments in energy assets such as solar panels, battery storage and mobility solutions to serve our customers; • repayment of debt and scheduled principal payments of $531 million in 2024; • additional investments in current and future unconsolidated co-investment ventures and other ventures; and • the acquisition of operating properties or portfolios of operating properties (depending on market and other conditions) for direct, long-term investment in our consolidated portfolio (this might include acquisitions from our unconsolidated entities).
Near-Term Principal Cash Sources and Uses In addition to dividends and distributions, we expect our primary cash needs will consist of the following: • completion of the development and leasing of the properties in our consolidated development portfolio (at December 31, 2024, 85 properties in our development portfolio were 31.9% leased with a current investment of $2.8 billion and a TEI of $4.7 billion when completed and leased, leaving $1.9 billion of estimated additional required investment); • development of new properties that we may hold for long-term investment or subsequently contribute to unconsolidated co-investment ventures or sell to third parties, including the acquisition of land; • the acquisition of other real estate investments that we acquire with the intention of redeveloping into industrial properties and data centers; • capital expenditures and leasing costs on properties in our operating portfolio; • investments in renewable energy, energy storage and mobility infrastructure to serve our customers and achieve our sustainability goals; • repayment of debt and scheduled principal payments of $514 million in 2025; • additional investments in current and future co-investment ventures and other ventures; and • the acquisition of operating properties or portfolios of operating properties (depending on market and other conditions), for direct, long-term investment in our consolidated portfolio (this might include acquisitions from our unconsolidated entities).
Other Comprehensive Income (Loss) The key driver of changes in Accumulated Other Comprehensive Income (Loss) (“AOCI/L”) in the Consolidated Financial Statements in 2023 and 2022 was the currency translation adjustment derived from changes in exchange rates during both periods principally on our net investments in real estate outside the U.S. and the borrowings we issue in the functional currencies of the countries where we invest.
See Note 11 to the Consolidated Financial Statements for further information on our noncontrolling interests. 38 Table of Contents Other Comprehensive Income (Loss) The key driver of changes in Accumulated Other Comprehensive Income (Loss) (“AOCI/L”) in the Consolidated Financial Statements in 2024 and 2023 was the currency translation adjustment derived from changes in exchange rates during both periods principally on our net investments in real estate outside the U.S. and the borrowings we issue in the functional currencies of the countries where we invest.
Cash used in investing activities is principally driven by our capital deployment activities of investing in real estate development, acquisitions and capital expenditures as discussed above. This activity includes real estate portfolios, land for future development, operating properties and other real estate assets.
Cash used in investing activities is principally driven by our capital deployment activities of investing in real estate development, acquisitions and capital expenditures as discussed above. This activity includes land for future development, operating properties, other real estate assets and real estate portfolios, such as the $3.1 billion portfolio acquired in the second quarter of 2023.
Certain of our ventures do not have third-party debt and are therefore excluded. This debt is non-recourse to Prologis and other investors in the co-investment ventures and bears interest as follows at December 31, 2023 (dollars in millions): Total Debt (1) Weighted Average Interest Rate Gross Book Value of Real Estate (1) Ownership % Prologis Targeted U.S.
This debt is non-recourse to Prologis and other investors in the co-investment ventures and bears interest as follows at December 31, 2024 (dollars in millions): Total Debt (1) Weighted Average Interest Rate Gross Book Value of Real Estate (1) Ownership % Prologis Targeted U.S.
(2) We calculate the weighted average stabilized yield as estimated NOI assuming stabilized occupancy divided by TEI. (3) 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.
(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.
We expect to fund our cash needs principally from the following sources (subject to market conditions): • net cash flow from property operations; • fees earned for services performed on behalf of co-investment ventures; • distributions received from co-investment ventures; • proceeds from the contribution of properties to current or future co-investment ventures; • proceeds from the disposition of properties or other investments to third parties; • available unrestricted cash balances ($530 million at December 31, 2023); • borrowing capacity under our current credit facility arrangements that allow us to borrow on a short-term basis, with original maturities ranging from overnight to three months ($5.5 billion available at December 31, 2023); and • proceeds from the issuance of debt.
We expect to fund our cash needs principally from the following sources (subject to market conditions): • net cash flow from property operations; • fees earned for services performed on behalf of co-investment ventures; • distributions received from co-investment ventures; • proceeds from the contribution of properties to current or future co-investment ventures; • proceeds from the disposition of properties or other investments to third parties; 39 Table of Contents • available unrestricted cash balances ($1.3 billion at December 31, 2024); • borrowing capacity under our current credit facility arrangements that allows us to borrow on a short-term basis, with maturities generally ranging from overnight to three months ($6.1 billion available at December 31, 2024), including our commercial paper program that we established in the first quarter of 2024; and • proceeds from the issuance of debt.
G&A Expenses G&A expenses were $390 million and $331 million for 2023 and 2022, respectively. G&A expenses increased in 2023 as compared to 2022, principally due to inflationary increases, the expansion of Prologis Essentials and higher compensation expenses based on our performance. We capitalize certain internal costs that are incremental and directly related to our development and building improvement activities.
G&A Expenses G&A expenses were $419 million and $390 million for 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.
We incurred $390 million and $331 million of G&A expenses in 2023 and 2022, respectively.
We incurred $419 million and $390 million of G&A expenses in 2024 and 2023, respectively.
To 45 Table of Contents assist investors in compensating for these limitations, we reconcile our modified FFO measures to our net earnings computed under GAAP as follows (in millions): 2023 2022 Reconciliation of net earnings attributable to common stockholders to FFO measures: Net earnings attributable to common stockholders $ 3,053 $ 3,359 Add (deduct) NAREIT defined adjustments: Real estate related depreciation and amortization 2,434 1,763 Gains on other dispositions of investments in real estate, net of taxes (158 ) (595 ) Reconciling items related to noncontrolling interests (38 ) (13 ) Our share of reconciling items included in earnings related to unconsolidated entities 455 363 NAREIT defined FFO attributable to common stockholders/unitholders 5,746 4,877 Add (deduct) our modified adjustments: Unrealized foreign currency, derivative and other losses (gains), net 18 (85 ) Deferred income tax expense 18 13 Current income tax benefit on dispositions related to acquired tax liabilities (11 ) (21 ) Our share of reconciling items included in earnings related to unconsolidated entities (11 ) (42 ) FFO, as modified by Prologis attributable to common stockholders/unitholders 5,760 4,742 Adjustments to arrive at Core FFO: Gains on dispositions of development properties and land, net (462 ) (598 ) Current income tax expense on dispositions 36 18 Losses (gains) on early extinguishment of debt, net (3 ) 20 Reconciling items related to noncontrolling interests 9 5 Our share of reconciling items included in earnings related to unconsolidated entities (6 ) 1 Core FFO attributable to common stockholders/unitholders $ 5,334 $ 4,188
To 45 Table of Contents assist investors in compensating for these limitations, we reconcile our modified FFO measures to our net earnings computed under GAAP as follows (in millions): 2024 2023 Reconciliation of net earnings attributable to common stockholders to FFO measures: Net earnings attributable to common stockholders $ 3,726 $ 3,053 Add (deduct) NAREIT defined adjustments: Real estate related depreciation and amortization 2,504 2,434 Gains on other dispositions of investments in real estate, net of taxes (excluding development properties and land) (899 ) (158 ) Adjustments related to noncontrolling interests (31 ) (38 ) Our proportionate share of adjustments related to unconsolidated entities 495 455 NAREIT defined FFO attributable to common stockholders/unitholders 5,795 5,746 Add (deduct) our modified adjustments: Unrealized foreign currency, derivative and other losses (gains), net (68 ) 18 Deferred income tax expense (benefit) 21 18 Current income tax benefit on dispositions related to acquired tax liabilities - (11 ) Our proportionate share of adjustments related to unconsolidated entities (7 ) (11 ) FFO, as modified by Prologis attributable to common stockholders/unitholders 5,741 5,760 Adjustments to arrive at Core FFO: Gains on dispositions of development properties and land, net (414 ) (462 ) Current income tax expense on dispositions 25 36 Losses (gains) on early extinguishment of debt, net (1 ) (3 ) Adjustments related to noncontrolling interests 6 9 Our proportionate share of adjustments related to unconsolidated entities (52 ) (6 ) Core FFO attributable to common stockholders/unitholders $ 5,305 $ 5,334
Upon settlement of these transactions, we recognize realized gains or losses. 37 Table of Contents The following table details our foreign currency and derivative gains, net included in earnings (in millions): 2023 2022 Realized foreign currency and derivative gains, net: Gains on the settlement of undesignated derivatives $ 60 $ 145 Gains on the settlement of transactions with third parties 1 1 Total realized foreign currency and derivative gains, net 61 146 Unrealized foreign currency and derivative gains (losses), net: Gains (losses) on the change in fair value of undesignated derivatives and unhedged debt (81 ) 83 Gains on remeasurement of certain assets and liabilities 10 9 Total unrealized foreign currency and derivative gains (losses), net (71 ) 92 Total foreign currency and derivative gains (losses), net $ (10 ) $ 238 See Note 2 to the Consolidated Financial Statements for more information about our foreign currency and derivative financial instrument policies and Note 15 to the Consolidated Financial Statements for more information about our derivative and nonderivative transactions.
The following table details our foreign currency and derivative gains (losses), net included in earnings (in millions): 2024 2023 Realized foreign currency and derivative gains, net: Gains on the settlement of undesignated derivatives $ 53 $ 60 Gains on the settlement of transactions with third parties 1 1 Total realized foreign currency and derivative gains, net 54 61 Unrealized foreign currency and derivative gains (losses), net: Gains (losses) on the change in fair value of undesignated derivatives and unhedged debt 87 (81 ) Gains (losses) on remeasurement of certain assets and liabilities (20 ) 10 Total unrealized foreign currency and derivative gains (losses), net 67 (71 ) Total foreign currency and derivative gains (losses), net $ 121 $ (10 ) See Note 2 to the Consolidated Financial Statements for more information about our foreign currency and derivative financial instrument policies and Note 15 to the Consolidated Financial Statements for more information about our derivative and nonderivative transactions.
The following table summarizes capitalized G&A (in millions): 2023 2022 Building and land development activities $ 123 $ 107 Operating building improvements and other 52 45 Total capitalized G&A expenses $ 175 $ 152 Capitalized compensation and related costs as a percent of total 23.8 % 22.7 % Depreciation and Amortization Expenses Depreciation and amortization expenses were $2.5 billion and $1.8 billion in 2023 and 2022, respectively.
The following table summarizes capitalized G&A (in millions): 2024 2023 Building and land development activities $ 133 $ 123 Operating building improvements and other 56 52 Total capitalized G&A expenses $ 189 $ 175 Capitalized compensation and related costs as a percent of total 24.4 % 23.8 % Depreciation and Amortization Expenses Depreciation and amortization expenses were $2.6 billion and $2.5 billion in 2024 and 2023, respectively.
Cash Flow Summary The following table summarizes our cash flow activity (in millions): 2023 2022 Net cash provided by operating activities $ 5,373 $ 4,126 Net cash used in investing activities $ (6,419 ) $ (4,499 ) Net cash provided by financing activities $ 1,320 $ 116 Net increase (decrease) in cash and cash equivalents, including the effect of foreign currency exchange rates on cash $ 252 $ (278 ) 40 Table of Contents Operating Activities Cash provided by and used in operating activities, exclusive of changes in receivables and payables, was impacted by the following significant activities: • Real Estate Segment.
See the Cash Flow Summary below for more information about our investment activity in our co-investment ventures. 40 Table of Contents Cash Flow Summary The following table summarizes our cash flow activity (in millions): 2024 2023 Net cash provided by (used in) operating activities $ 4,912 $ 5,373 Net cash provided by (used in) investing activities $ (3,099 ) $ (6,419 ) Net cash provided by (used in) financing activities $ (1,000 ) $ 1,320 Net increase (decrease) in cash and cash equivalents, including the effect of foreign currency exchange rates on cash $ 788 $ 252 Operating Activities Cash provided by and used in operating activities, exclusive of changes in receivables and payables, was impacted by the following significant activities: • Real Estate Segment.
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.
We allocate the costs of our property management and 30 Table of Contents 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.
Our credit facilities support our cash needs for development and acquisition activities on a short-term basis. The original maturity of our borrowings under the credit facilities ranges from overnight to three months.
Our credit facilities and our commercial paper support our cash needs for development and acquisition activities on a short-term basis. The maturities of the borrowings under the credit facilities and the notes under the commercial paper program generally range from overnight to three months.
See below for information on our O&M operating portfolio at December 31 (square feet in millions): 2023 2022 Number of Properties Square Feet Percentage Occupied Number of Properties Square Feet Percentage Occupied Consolidated 2,957 631 97.6 % 2,812 595 98.3 % Unconsolidated 2,242 507 97.5 % 2,177 488 98.1 % Total 5,199 1,138 97.6 % 4,989 1,083 98.2 % Below are the key leasing metrics of our O&M operating portfolio.
See below for information on our O&M operating portfolio at December 31 (square feet in millions): 2024 2023 Number of Properties Square Feet Percentage Occupied Number of Properties Square Feet Percentage Occupied Consolidated 2,981 644 95.4% 2,957 631 97.6% Unconsolidated 2,423 548 96.6% 2,242 507 97.5% Total 5,404 1,192 95.9% 5,199 1,138 97.6% Below are the key leasing metrics of our O&M operating portfolio.
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 (in millions): 2023 2022 Real estate segment: Rental revenues $ 6,819 $ 4,913 Development management and other revenues 5 21 Rental expenses (1,625 ) (1,206 ) Other expenses (54 ) (40 ) Real Estate Segment – NOI 5,145 3,688 Strategic capital segment: Strategic capital revenues 1,200 1,040 Strategic capital expenses (385 ) (304 ) Strategic Capital Segment – NOI 815 736 General and administrative expenses (390 ) (331 ) Depreciation and amortization expenses (2,485 ) (1,813 ) Operating income before gains on real estate transactions, net 3,085 2,280 Gains on dispositions of development properties and land, net 462 598 Gains on other dispositions of investments in real estate, net 161 589 Operating income $ 3,708 $ 3,467 See Note 17 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.
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 (in millions): 2024 2023 Real estate segment: Rental revenues $ 7,515 $ 6,819 Development management and other revenues 14 5 Rental expenses (1,765 ) (1,625 ) Other expenses (47 ) (54 ) Real Estate Segment – NOI 5,717 5,145 Strategic capital segment: Strategic capital revenues 672 1,200 Strategic capital expenses (292 ) (385 ) Strategic Capital Segment – NOI 380 815 General and administrative expenses (419 ) (390 ) Depreciation and amortization expenses (2,580 ) (2,485 ) Operating income before gains on real estate transactions, net 3,098 3,085 Gains on dispositions of development properties and land, net 414 462 Gains on other dispositions of investments in real estate, net 904 161 Operating income $ 4,416 $ 3,708 See Note 17 to the Consolidated Financial Statements for more information on our segments and a reconciliation of each reportable segment’s NOI to Operating Income and Earnings Before Income Taxes.
(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, 2022 through December 31, 2023.
See below for key metrics on rent change on rollover and occupancy. (2) 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 December 31, 2024.
(5) 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.
(3) Transactional fees include leasing commissions and acquisition, disposition, development and other fees. 33 Table of Contents (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.
Real Estate Segment This operating segment principally includes rental revenue and rental expenses recognized from our consolidated properties.
Real Estate Segment This reportable segment principally includes rental revenue and rental expenses recognized from our consolidated properties. This segment also includes the operating results of our renewable energy assets.
(4) The change is principally due to higher insurance costs from a greater number of weather-related events and increases in the cost of our property management and leasing functions in 2023.
(4) The change is primarily due to higher insurance costs from a greater number of weather-related events in 2023.
The following is a reconciliation of our consolidated rental revenues, rental expenses and property NOI for each quarter in 2023 and 2022 to the full year, as included in the Consolidated Statements of Income and within Note 19 to the Consolidated Financial Statements and to the respective amounts in our same store portfolio analysis for the three months ended December 31 (dollars in millions): Three Months Ended March 31, June 30, September 30, December 31, Full Year 2023 Rental revenues $ 1,634 $ 1,652 $ 1,777 $ 1,756 $ 6,819 Rental expenses (413 ) (388 ) (416 ) (408 ) (1,625 ) Property NOI $ 1,221 $ 1,264 $ 1,361 $ 1,348 $ 5,194 2022 Rental revenues $ 1,077 $ 1,093 $ 1,152 $ 1,591 $ 4,913 Rental expenses (276 ) (270 ) (285 ) (375 ) (1,206 ) Property NOI $ 801 $ 823 $ 867 $ 1,216 $ 3,707 Three Months Ended December 31, 2023 2022 % Change Reconciliation of Consolidated Property NOI to Same Store Property NOI measures: Rental revenues $ 1,756 $ 1,591 Rental expenses (408 ) (375 ) Consolidated Property NOI $ 1,348 $ 1,216 Adjustments to derive same store results: Property NOI from consolidated properties not included in same store portfolio and other adjustments (1) (501 ) (432 ) Property NOI from unconsolidated co-investment ventures included in same store portfolio (1)(2) 714 671 Third parties' share of Property NOI from properties included in same store portfolio (1)(2) (575 ) (540 ) Prologis Share of Same Store Property NOI – Net Effective (2) $ 986 $ 915 7.8 % Consolidated properties straight-line rent and fair value lease adjustments included in same store portfolio (3) (17 ) (20 ) Unconsolidated co-investment ventures straight-line rent and fair value lease adjustments included in same store portfolio (3) (7 ) (12 ) Third parties' share of straight-line rent and fair value lease adjustments included in same store portfolio (2)(3) 6 9 Prologis Share of Same Store Property NOI – Cash (2)(3) $ 968 $ 892 8.5 % (1) We exclude properties held for sale to third parties, along with development properties that were not stabilized at the beginning of the period and properties acquired or disposed of to third parties during the period.
The following is a reconciliation of our consolidated rental revenues, rental expenses and property NOI for each quarter in 2024 and 2023 to the full year, as included in the Consolidated Statements of Income and within Note 19 to the Consolidated Financial Statements and to the respective amounts in our same store portfolio analysis for the three months ended December 31 (dollars in millions): Three Months Ended March 31, June 30, September 30, December 31, Full Year 2024 Rental revenues $ 1,828 $ 1,852 $ 1,897 $ 1,938 $ 7,515 Rental expenses (454 ) (445 ) (427 ) (439 ) (1,765 ) Property NOI $ 1,374 $ 1,407 $ 1,470 $ 1,499 $ 5,750 2023 Rental revenues $ 1,634 $ 1,652 $ 1,777 $ 1,756 $ 6,819 Rental expenses (413 ) (388 ) (416 ) (408 ) (1,625 ) Property NOI $ 1,221 $ 1,264 $ 1,361 $ 1,348 $ 5,194 Three Months Ended December 31, 2024 2023 % Change Reconciliation of Consolidated Property NOI to Same Store Property NOI measures: Rental revenues $ 1,938 $ 1,756 Rental expenses (439 ) (408 ) Consolidated Property NOI $ 1,499 $ 1,348 Adjustments to derive same store results: Property NOI from consolidated properties not included in same store portfolio and other adjustments (1) (263 ) (174 ) Property NOI from unconsolidated co-investment ventures included in same store portfolio (1)(2) 807 753 Third parties' share of Property NOI from properties included in same store portfolio (1)(2) (641 ) (612 ) Prologis Share of Same Store Property NOI – Net Effective (2) $ 1,402 $ 1,315 6.6 % Consolidated properties straight-line rent and fair value lease amortization included in same store portfolio (3) (116 ) (113 ) Unconsolidated co-investment ventures straight-line rent and fair value lease amortization included in same store portfolio (3) (17 ) (11 ) Third parties' share of straight-line rent and fair value lease amortization included in same store portfolio (2)(3) 11 9 Prologis Share of Same Store Property NOI – Cash (2)(3) $ 1,280 $ 1,200 6.7 % (1) We exclude properties held for sale to third parties, along with development properties that were not stabilized at the beginning of the period and properties acquired or disposed of to third parties during the period.
See Note 15 to the Consolidated Financial Statements for further information on our derivative transactions. Financing Activities Cash provided by and used in financing activities is principally driven by proceeds from and payments on credit facilities and other debt, along with dividends paid on common and preferred stock and noncontrolling interest contributions and distributions.
Financing Activities Cash provided by and used in financing activities is principally driven by proceeds from and payments on credit facilities, commercial paper and other debt, along with dividends paid on common and preferred stock and noncontrolling interest contributions and distributions.
MANAGEMENT’S OVERVIEW Summary of 2023 Our operating results were strong in 2023. Market rents continued to grow in most of the global logistics markets, which along with our existing lease mark-to-market, drove significant rent change on rollover and same-store growth in our O&M portfolio.
MANAGEMENT’S OVERVIEW Summary of 2024 Our operating results were strong in 2024, despite the softening of rents and occupancy in our global logistics markets. Due to increases in market rents over the last several years, our existing lease mark-to-market continued to drive rent change on rollover and same-store growth in our O&M portfolio.
Included in these amounts were distributions from venture activities including proceeds from property sales, debt refinancing and the redemption of our investment in certain unconsolidated entities. Included in 2023 was also the redemption of our interest in an unconsolidated office joint venture.
Included in these 41 Table of Contents amounts were distributions from venture activities, including proceeds from property sales, debt refinancing and the redemption of our investment in certain unconsolidated entities. • Net proceeds from (payments on) the settlement of net investment hedges.
Interest Expense The following table details our net interest expense (dollars in millions): 2023 2022 Gross interest expense $ 683 $ 345 Amortization of debt discount and debt issuance costs, net 75 24 Capitalized amounts (117 ) (60 ) Net interest expense $ 641 $ 309 Weighted average effective interest rate during the year 2.8 % 1.8 % Interest expense increased in 2023, as compared to 2022, principally due to the financing of acquisition and development activity through the issuance of senior notes in 2023, the assumption of $4.2 billion of debt in the Duke Transaction which was marked to fair value in October 2022 and higher interest rates on new issuances and our credit facilities.
Interest Expense The following table details our net interest expense (dollars in millions): 2024 2023 Gross interest expense $ 893 $ 683 Amortization of debt discount and debt issuance costs, net 79 75 Capitalized amounts (108 ) (117 ) Net interest expense $ 864 $ 641 Weighted average effective interest rate during the year 3.1 % 2.8 % Interest expense increased in 2024, as compared to 2023, principally due to the issuance of senior notes to finance our acquisition and development activities with higher interest rates on new issuances in both years.
We may also fund our cash needs from the issuance of equity securities, subject to market conditions, and through the sale of a portion of our investments in co-investment ventures. 39 Table of Contents Debt The following table summarizes information about our consolidated debt by currency at December 31 (dollars in millions): 2023 2022 Weighted Average Interest Rate Amount Outstanding % of Total Weighted Average Interest Rate Amount Outstanding % of Total British pound sterling 2.1 % $ 1,300 4.5 % 2.1 % $ 1,228 5.1 % Canadian dollar 5.0 % 830 2.9 % 4.5 % 815 3.4 % Chinese renminbi 3.7 % 242 0.8 % - - - Euro 2.0 % 10,084 34.8 % 1.3 % 7,991 33.5 % Japanese yen 1.0 % 3,086 10.6 % 1.0 % 3,308 13.9 % U.S. dollar 4.1 % 13,459 46.4 % 3.6 % 10,534 44.1 % Total debt (1) 3.0 % $ 29,001 100.0 % 2.5 % $ 23,876 100.0 % (1) The weighted average remaining maturity for total debt outstanding at both December 31, 2023 and 2022 was 9 years.
Debt The following table summarizes information about our consolidated debt by currency at December 31 (dollars in millions): 2024 2023 Weighted Average Interest Rate Amount Outstanding % of Total Weighted Average Interest Rate Amount Outstanding % of Total British pound sterling 3.1% $ 1,715 5.6 % 2.1% $ 1,300 4.5 % Canadian dollar 4.7% 1,262 4.1 % 5.0% 830 2.9 % Chinese renminbi 3.6% 633 2.0 % 3.7% 242 0.8 % Euro 2.1% 9,900 32.1 % 2.0% 10,084 34.8 % Japanese yen 1.1% 2,911 9.4 % 1.0% 3,086 10.6 % U.S. dollar 4.1% 14,458 46.8 % 4.1% 13,459 46.4 % Total debt (1) 3.1% $ 30,879 100.0 % 3.0% $ 29,001 100.0 % (1) The weighted average remaining maturity for total debt outstanding at both December 31, 2024 and 2023 was 9 years.
See Note 4 in the Consolidated Financial Statements for further information on this transaction. 41 Table of Contents • Net proceeds from (payments on) the settlement of net investment hedges. We received net proceeds of $35 million and $56 million for the settlement of net investment hedges in 2023 and 2022, respectively.
We received net proceeds of $13 million and $35 million for the settlement of net investment hedges in 2024 and 2023, respectively. See Note 15 to the Consolidated Financial Statements for further information on our derivative transactions.
Up to 40% of the third-party portion of the promote earned by us from the co-investment ventures is paid to our employees as a combination of cash and stock-based awards pursuant to the terms of the PPP and expensed through Strategic Capital Expenses in the Consolidated Statements of Income, as vested.
This award is issued as a combination of cash and equity-based awards, pursuant to the terms of the PPP and expensed through Strategic Capital Expenses in the Consolidated Statements of Income, as vested. For promotes earned prior to January 2024, up to 40% of the third-party portion of promotes earned was awarded to certain employees.
(1) Other Americas Europe Asia (2) Total 2023 2022 2023 2022 2023 2022 2023 2022 2023 2022 Strategic capital revenues ($) Recurring fees (3) 171 178 50 45 163 167 76 78 460 468 Transactional fees (4) 21 22 7 6 18 20 19 19 65 67 Promote revenue (5) 641 15 33 32 1 458 - - 675 505 Total strategic capital revenues ($) 833 215 90 83 182 645 95 97 1,200 1,040 Strategic capital expenses ($) (5) (204 ) (155 ) (27 ) (20 ) (103 ) (87 ) (51 ) (42 ) (385 ) (304 ) Strategic Capital Segment - NOI ($) 629 60 63 63 79 558 44 55 815 736 (1) The U.S. expenses include compensation and personnel costs for employees who are based in the U.S. but also support other geographies.
(1) Other Americas Europe Asia Total 2024 2023 2024 2023 2024 2023 2024 2023 2024 2023 Strategic capital revenues ($) Recurring fees (2) 168 171 60 50 170 163 74 76 472 460 Transactional fees (3) 17 21 7 7 24 18 13 19 61 65 Promote revenue (4) 112 641 25 33 1 1 1 - 139 675 Total strategic capital revenues ($) 297 833 92 90 195 182 88 95 672 1,200 Strategic capital expenses ($) (4) (155 ) (204 ) (21 ) (27 ) (76 ) (103 ) (40 ) (51 ) (292 ) (385 ) Strategic Capital Segment – NOI ($) 142 629 71 63 119 79 48 44 380 815 (1) The U.S. expenses include compensation and personnel costs for employees who are based in the U.S. but also support other geographies.
Gains on Real Estate Transactions, Net Gains on the disposition of development properties and land were $462 million and $598 million for 2023 and 2022, respectively, primarily from the contribution of properties we developed to our unconsolidated co-investment ventures in Europe, Japan and Mexico 34 Table of Contents for both years.
The $95 million change in depreciation and amortization expenses in 2024 compared to 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 $414 million and $462 million for 2024 and 2023, respectively, primarily from the contribution of properties we developed to unconsolidated co-investment ventures in the U.S., Mexico and Europe in 2024 and in Europe, Japan and Mexico in 2023.
At December 31, 2023, the consolidated development portfolio, including properties under development and pre-stabilized properties, was expected to be completed before July 2026 with a TEI of $7.8 billion and was 37.9% leased. Our investment in the development portfolio was $4.4 billion at December 31, 2023 leaving $3.4 billion remaining to be spent.
At December 31, 2024, the consolidated development portfolio, including properties under development and pre-stabilized properties, was expected to be completed before July 2027 with a TEI of $4.7 billion and was 31.9% leased. This includes the development of data centers with an aggregate TEI of $0.9 billion, on a consolidated basis.
Logistics Fund $ 250 $ 361 $ 611 2024 – 2026 (2) Prologis Brazil Logistics Venture 45 180 225 2026 Prologis European Logistics Fund - 51 51 2026 (2) Prologis Japan Core Logistics Fund 100 516 616 2033 Prologis China Logistics Venture 212 1,200 1,412 2024 – 2028 Total $ 607 $ 2,308 $ 2,915 (1) The equity commitments for the co-investment ventures that operate in a different functional currency than the U.S. dollar were calculated using the foreign currency exchange rate at December 31, 2023.
Logistics Fund $ - $ 94 $ 94 2027 (2) Prologis Brazil Logistics Venture 33 134 167 2026 Prologis European Logistics Fund - 29 29 2027 (2) Prologis Japan Core Logistics Fund 84 429 513 2033 Prologis China Logistics Venture 186 1,057 1,243 2025 – 2028 Total $ 303 $ 1,743 $ 2,046 (1) The equity commitments for the co-investment ventures that operate in a different functional currency than the U.S. dollar were calculated using the foreign currency exchange rate at December 31, 2024.
Our repurchase of and payments on debt and proceeds from the issuance of debt consisted of the following activity (in millions): 2023 2022 (1) Repurchase of and payments on debt (including extinguishment costs) Regularly scheduled debt principal payments and payments at maturity $ 30 $ 914 Secured mortgage debt 153 328 Senior notes 89 3 Term loans - 136 Total $ 272 $ 1,381 Proceeds from the issuance of debt Secured mortgage debt $ 120 $ 331 Senior notes 5,323 3,256 Term loans 312 529 Total $ 5,755 $ 4,116 (1) We completed the Duke Transaction in 2022 and assumed $4.2 billion of debt.
Our repurchase of and payments on debt and proceeds from the issuance of debt consisted of the following activity (in millions): 2024 2023 Repurchase of and payments on debt (including extinguishment costs) Regularly scheduled debt principal payments and payments at maturity $ 330 $ 30 Secured mortgage debt 89 153 Senior notes - 89 Term loans 500 - Total $ 919 $ 272 Proceeds from the issuance of debt Secured mortgage debt $ 7 $ 120 Senior notes 4,149 5,323 Term loans 350 312 Total $ 4,506 $ 5,755 Unconsolidated Co-Investment Venture Debt We had investments in and advances to our unconsolidated co-investment ventures of $9.3 billion at December 31, 2024.
See Note 4 to the Consolidated Financial Statements for further information on these activities, including the $3.1 billion real estate portfolio we acquired in the U.S. in the second quarter of 2023. In addition, the following significant transactions also impacted our cash used in and provided by investing activities: • Duke Transaction, net of cash acquired .
See Note 4 to the Consolidated Financial Statements for further information on these activities. In addition, the following significant transactions also impacted our cash used in and provided by investing activities: • Investments in and advances to our unconsolidated entities.
We may use derivative financial instruments to manage foreign currency exchange rate risk related to our earnings. We recognize the change in fair value of the undesignated derivative contracts in unrealized gains and losses.
We recognize the remeasurement and settlement of the translation adjustment on the unhedged portion of the debt and accrued interest in unrealized gains or losses. We may use derivative financial 37 Table of Contents instruments to manage foreign currency exchange rate risk related to our earnings.
In addition, we use derivative financial instruments, such as foreign currency contracts to manage foreign currency exchange rate risk related to our foreign investments and interest rate contracts to manage interest rate risk, that when designated the change in fair value is included in AOCI/L . 38 Table of Contents See Note 2 to the Consolidated Financial Statements for more information about our foreign currency and derivative financial instrument policies and Note 15 to the Consolidated Financial Statements for more information about our derivative and nonderivative transactions and other comprehensive income (loss).
These borrowings serve as a natural hedge of our foreign investments. In addition, we use derivative financial instruments, such as foreign currency contracts to manage foreign currency exchange rate risk related to our foreign investments and interest rate contracts to manage interest rate risk, that when designated the change in fair value is included in AOCI/L .
Development Activity The following table summarizes consolidated development activity (dollars and square feet in millions): 2023 2022 Starts: Number of new development buildings during the period 55 91 Square feet 13 31 TEI (1) $ 3,361 $ 4,679 Percentage of build-to-suits based on TEI 54.0 % 39.1 % Stabilizations: Number of development buildings stabilized during the period 61 69 Square feet 22 22 TEI $ 3,058 $ 2,772 Percentage of build-to-suits based on TEI 44.0 % 38.9 % Weighted average stabilized yield (2) 6.3 % 6.2 % Estimated value at completion $ 3,974 $ 4,294 Estimated weighted average margin (3) 30.0 % 54.9 % Estimated value creation $ 916 $ 1,522 (1) Included in TEI for 2023 was incremental spend of $161 million related to a development start that was previously reported.
Development Activity The following table summarizes consolidated development activity (dollars and square feet in millions): 2024 2023 Starts: Number of new development buildings started during the period 26 55 Square feet 7 13 TEI $ 1,235 $ 3,361 Percentage of build-to-suits based on TEI 28.6 % 54.0 % Stabilizations: Number of development buildings stabilized during the period 72 61 Square feet 24 22 TEI $ 4,130 $ 3,058 Percentage of build-to-suits based on TEI 32.7 % 44.0 % Weighted average stabilized yield (1) 6.2 % 6.3 % Estimated value at completion $ 4,923 $ 3,974 Estimated weighted average margin (2) 19.2 % 30.0 % Estimated value creation $ 793 $ 916 (1) We calculate the weighted average stabilized yield as estimated NOI assuming stabilized occupancy divided by TEI.