Biggest changeThe 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.
Biggest changeUpon settlement of these transactions, we recognize realized gains or losses. 37 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 14 to the Consolidated Financial Statements for more information about our derivative and nonderivative transactions.
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.
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 30 Table of Contents 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.
Limitations on the use of our FFO measures While we believe our modified FFO measures are important supplemental measures, neither NAREIT’s nor our measures of FFO should be used alone because they exclude significant economic components of net earnings computed under GAAP and are, therefore, limited as an analytical tool.
Limitations on the use of our FFO measures While we believe our modified FFO measures are important supplemental measures, neither NAREIT's nor our measures of FFO should be used alone because they exclude significant components of net earnings computed under GAAP and are, therefore, limited as an analytical tool.
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.
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, on both a net effective and cash basis.
FFO, as modified by Prologis attributable to common stockholders/unitholders (“FFO, as modified by Prologis”) To arrive at FFO, as modified by Prologis , we adjust the NAREIT defined FFO measure to exclude the impact of foreign currency related items and deferred tax, specifically: • deferred income tax benefits and deferred income tax expenses recognized by our subsidiaries; 44 Table of Contents • current income tax expense related to acquired tax liabilities that were recorded as deferred tax liabilities in an acquisition, to the extent the expense is offset with a deferred income tax benefit in earnings that is excluded from our defined FFO measure; and • foreign currency exchange gains and losses resulting from: (i) debt transactions between us and our foreign entities; (ii) third-party debt that is used to hedge our investment in foreign entities; (iii) derivative financial instruments related to any such debt transactions; and (iv) mark-to-market adjustments associated with derivative and other financial instruments.
FFO, as modified by Prologis attributable to common stockholders/unitholders (“FFO, as modified by Prologis”) To arrive at FFO, as modified by Prologis , we adjust the NAREIT defined FFO measure to exclude: • deferred income tax benefits and deferred income tax expenses recognized by our subsidiaries; 44 Table of Contents • current income tax expense related to acquired tax liabilities that were recorded as deferred tax liabilities in an acquisition, to the extent the expense is offset with a deferred income tax benefit in earnings that is excluded from our defined FFO measure; and • foreign currency exchange gains and losses resulting from: (i) debt transactions between us and our foreign entities; (ii) third-party debt that is used to hedge our investment in foreign entities; (iii) derivative financial instruments related to any such debt transactions; and (iv) mark-to-market adjustments associated with derivative and other financial instruments.
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.
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, 2025, we did not guarantee any third-party debt of the unconsolidated co-investment ventures.
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.
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, 2024 through December 31, 2025.
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.
We define our same store population for the three months ended December 31, 2025 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, 2024 and owned throughout the same three-month period in both 2024 and 2025.
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.
This debt is non-recourse to Prologis and other investors in the co-investment ventures and bears interest as follows at December 31, 2025 (dollars in millions): Total Debt (1) Weighted Average Interest Rate Gross Book Value of Real Estate (1) Ownership % Prologis Targeted U.S.
We also generate operating cash through our Strategic Capital Segment by providing asset management and property management and other services to our unconsolidated co-investment ventures. See the Results of Operations section above for the key drivers of the net revenues from our Strategic Capital Segment.
We also generate operating cash through the fee revenue from our Strategic Capital Segment by providing asset management and property management and other services to our unconsolidated co-investment ventures. See the Results of Operations section above for the key drivers of the net revenues from our Strategic Capital Segment.
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). E NVIRONMENTAL MATTERS See Note 16 in the Consolidated Financial Statements for further information about environmental liabilities.
See Note 2 to the Consolidated Financial Statements for more information about our foreign currency and derivative financial instrument policies and Note 14 to the Consolidated Financial Statements for more information about our derivative and nonderivative transactions and other comprehensive income (loss). E NVIRONMENTAL MATTERS See Note 15 in the Consolidated Financial Statements for further information about environmental liabilities.
Neither our consolidated results nor those of the co-investment ventures, when viewed individually, would be comparable on a same store basis because of the changes in composition of the respective portfolios from period to period (e.g. the results of a contributed property are included in our consolidated results through the contribution date and in the results of the venture subsequent to the contribution date based on our ownership interest at the end of the period).
Neither our consolidated results nor those of the co-investment ventures, when viewed individually, 36 Table of Contents would be comparable on a same store basis because of the changes in composition of the respective portfolios from period to period (e.g. the results of a contributed property are included in our consolidated results through the contribution date and in the results of the venture subsequent to the contribution date based on our ownership interest at the end of the period).
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.
See Note 3 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 compensate for these limitations by using our FFO measures only in conjunction with net earnings computed under GAAP when making our decisions. This information should be read with our complete Consolidated Financial Statements prepared under GAAP.
We compensate for the limitations by using our FFO measures only in conjunction with net earnings computed under GAAP when making our decisions. This information should be read with our complete Consolidated Financial Statements prepared under GAAP.
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.
A discussion regarding our financial condition and results of operations for 2025 compared to 2024 is presented below. Information on 2023 is included in graphs only to show year over year trends in our results of operations and operating metrics.
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.
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 or speculative.
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.
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, 2024) and properties acquired or disposed of to third parties during the period.
The fair value of real estate properties subject to purchase price allocation is based on the expected future cash flows of the property and various characteristics of the markets where the property is located utilizing an income approach methodology, which may be a discounted cash flow analysis or applying a capitalization rate to the estimated net operating income of a property.
The fair value of real estate properties subject to purchase price allocation is based on the expected future cash flows of the property and various characteristics of the markets where the property is located utilizing an income approach methodology, which may be a 43 Table of Contents discounted cash flow analysis or applying a capitalization rate to the estimated net operating income of a property.
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 earnings we recognize from unconsolidated entities 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 dispositions of properties, impairments and extinguishments 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.
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.
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.
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.
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, 2025 to the Property NOI for both periods, including the properties contributed during the periods.
See the discussion of our unconsolidated entities above in the Strategic Capital Segment discussion and in Note 5 to the Consolidated Financial Statements for a further breakdown of our share of net earnings recognized.
See the discussion of our unconsolidated entities above in the Strategic Capital Segment discussion and in Note 4 to the Consolidated Financial Statements for a further breakdown of our share of net earnings recognized.
We use Core FFO , including by segment and region, to: (i) assess our operating performance as compared to other real estate companies; (ii) evaluate our performance and the performance of our properties in comparison with expected results and results of previous periods; (iii) evaluate the performance of our management; (iv) budget and forecast future results to assist in the allocation of resources; (v) provide guidance to the financial markets to understand our expected operating performance; and (vi) evaluate how a specific potential investment will impact our future results.
We use Core FFO to (i) assess our operating performance as compared to other real estate companies; (ii) evaluate our performance and the performance of our properties in comparison with expected results and results of previous periods; (iii) evaluate the performance of our management; (iv) budget and forecast future results to assist in the allocation of resources; (v) provide guidance to the financial markets to understand our expected operating performance; and (vi) evaluate how a specific potential investment will impact our future results.
For further details regarding the key property information and summarized financial condition and operating results of our unconsolidated co-investment ventures, refer to Note 5 to the Consolidated Financial Statements.
For further details regarding the key property information and summarized financial condition and operating results of our unconsolidated co-investment ventures, refer to Note 4 to the Consolidated Financial Statements.
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 .
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, 2024, filed with the SEC on February 14, 2025, and is available on the SEC’s website at www.sec.gov and our Investor Relations website at ir.prologis.com .
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”).
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”).
We receive the majority of our operating cash through the net revenues of our Real Estate Segment, including the recovery of our operating costs. Cash flows generated by the Real Estate Segment are impacted by our acquisition, development and disposition activities, which are drivers of NOI recognized during each period.
We generate the majority of our operating cash through the net revenues of our Real Estate Segment, including the recovery of our operating costs. Cash flows generated by the Real Estate Segment are impacted by our acquisition, development and disposition activities, which are among the drivers of NOI recognized during each period.
Investing Activities Cash provided by investing activities is driven by proceeds from the sale of real estate assets that include the contribution of properties we developed to our unconsolidated co-investment ventures as well as the sale of non-strategic operating properties.
Investing Activities Cash provided by investing activities is driven by proceeds from the sale of real estate assets that include the contribution of properties we developed to our unconsolidated co-investment ventures as well as the sale of data centers and non-strategic operating properties.
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.
We issued $3.4 billion of senior notes during 2025 and $4.2 billion during 2024, with a weighted average interest rate of 4.2% and 4.8%, respectively, at the issuance date. See Note 7 to the Consolidated Financial Statements and the Liquidity and Capital Resources section below, for further discussion of our debt and borrowing costs.
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.
We allocate the costs of our property management and leasing functions to the Strategic Capital Segment through 32 Table of Contents 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.
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 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, which allows us and investors to analyze our ongoing business operations.
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.
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 for our financial condition at December 31, 2025, and 2024 and our operating results for the three-year period ended December 31, 2025.
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. As non-GAAP financial measures, the same store metrics have certain limitations as analytical tools and may vary among real estate companies.
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. 35 Table of Contents As non-GAAP financial measures, the same store metrics have certain limitations as an analytical tool and may vary among real estate companies.
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.
We 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. This measure excludes similar adjustments from our unconsolidated entities and the third parties' share of our consolidated ventures.
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.
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. • Net proceeds from (payments on) the settlement of net investment hedges.
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.
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 $691 million and $645 million in 2025 and 2024, respectively. • Strategic Capital Segment.
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.
We recognized equity-based, noncash compensation expenses of $185 million and $232 million in 2025 and 2024, 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 National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as earnings computed under GAAP to exclude historical cost depreciation and gains and losses from the sales net of any related tax, along with impairment charges, of previously depreciated properties.
The National Association of Real Estate Investment Trusts ("NAREIT") defines FFO as earnings computed under GAAP to exclude depreciation and gains and losses from sales net of any related tax, along with impairment charges, of previously depreciated properties.
The following graph summarizes recurring capitalized expenditures and leasing costs of our consolidated operating properties during each year and excludes development costs and spend subsequent to stabilization that is structural in nature and non-recurring: Strategic Capital Segment This reportable 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.
The following graph summarizes capitalized expenditures and leasing costs during each year and excludes development costs and spend subsequent to stabilization that is structural in nature: Strategic Capital Segment This reportable 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.
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.
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 ($1.1 billion at December 31, 2025); • available 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 ($6.5 billion available at December 31, 2025), including our commercial paper programs; and • proceeds from the issuance of debt.
(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.
(2) Recurring fees include asset management and property management fees. (3) Transactional fees include leasing commissions, 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.
We received distributions from unconsolidated entities as a return of investment of $58 million and $348 million in 2024 and 2023, respectively, representing our proportionate share.
We received distributions from unconsolidated entities as a return of investment of $104 million and $58 million in 2025 and 2024, respectively, representing our proportionate share.
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 received $645 million and $562 million of distributions as a return on our investment from the cash flows generated from the operations of our unconsolidated entities in 2025 and 2024, respectively. • Cash paid for interest, net of amounts capitalized. We paid interest, net of amounts capitalized, of $842 million and $711 million in 2025 and 2024, respectively.
To arrive at Core FFO, we adjust FFO, as modified by Prologis , to exclude the following recurring and nonrecurring items that we recognize directly in FFO, as modified by Prologis : • gains or losses from the disposition of land and development properties that were developed with the intent to contribute or sell; • income tax expense related to the sale of investments in real estate; • impairment charges recognized related to our investments in real estate generally as a result of our change in intent to contribute or sell these properties; and • gains or losses from the early extinguishment of debt and redemption and repurchase of preferred stock.
Core FFO attributable to common stockholders/unitholders (“Core FFO”) To arrive at Core FFO, we adjust FFO, as modified by Prologis , to exclude the following: • gains or losses from the disposition of land and development properties that were developed with the intent to contribute or sell; • income tax expense related to the sale of investments in real estate; • impairment charges recognized related to our investments in real estate generally as a result of our change in intent to contribute or sell these properties; and • gains or losses from the early extinguishment of debt and redemption and repurchase of preferred stock.
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.
We had net earnings attributable to noncontrolling interests of $237 million and $216 million in 2025 and 2024, respectively. Included in these amounts were $81 million and $93 million in 2025 and 2024, respectively, of net earnings attributable to the common limited partnership unitholders of Prologis, L.P.
Below are the components of Real Estate Segment NOI, derived directly from line items in the Consolidated Financial Statements (in millions): 2024 2023 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 The $572 million change in Real Estate Segment (“RES”) NOI in 2024 compared to 2023, was impacted by the following activities (in millions): (1) Significant rent change due to higher rental rates on the rollover of leases during both periods continues to be a key driver of increasing rental income.
Below are the components of Real Estate Segment NOI, derived directly from line items in the Consolidated Financial Statements (in millions): 2025 2024 Rental revenues $ 8,159 $ 7,515 Development management and other revenues 39 14 Rental expenses (1,964 ) (1,765 ) Other expenses (46 ) (47 ) Real Estate Segment – NOI $ 6,188 $ 5,717 The $471 million change in Real Estate Segment (“RES”) NOI in 2025 compared to 2024, was impacted by the following activities (in millions): (1) Significant rent change due to higher rental rates on the rollover of leases during both periods continues to be a key driver of increasing rental income.
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. 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.
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 Prologis Promote Plan ("PPP") awards up to 25% of the third-party portion of the promotes earned by us from the co-investment ventures to our employees.
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.
Other Components of Income (Expense) Earnings from Unconsolidated Entities, Net We recognized net earnings from unconsolidated entities, which are primarily accounted for using the equity method, of $403 million and $354 million during 2025 and 2024, respectively.
We do not use our FFO measures as, nor should they be considered to be, alternatives to net earnings computed under GAAP, as indicators of our operating performance, as alternatives to cash from operating activities computed under GAAP or as indicators of our ability to fund our cash needs.
We do not use NAREIT's nor our measures of FFO as alternatives to net earnings computed under GAAP or as alternatives to cash from operating activities computed under GAAP or as indicators of our ability to fund our cash needs.
We invested cash in our unconsolidated entities of $541 million and $284 million in 2024 and 2023, respectively, representing our proportionate share. The ventures used the funds for the acquisition of properties, development and repayment of debt. See Note 5 to the Consolidated Financial Statements for more detail on our unconsolidated co-investment ventures. • Return of investment from unconsolidated entities.
We invested cash in our unconsolidated entities of $312 million and $541 million in 2025 and 2024, respectively, representing our proportionate share, for the acquisition of properties, development and repayment of debt by the ventures. See Note 4 to the Consolidated Financial Statements for more detail on our unconsolidated co-investment ventures. • Return of investment from unconsolidated entities.
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.
Interest Expense The following table details our net interest expense (dollars in millions): 2025 2024 Gross interest expense $ 1,024 $ 893 Amortization of debt discount and debt issuance costs, net 85 79 Capitalized amounts (107 ) (108 ) Net interest expense $ 1,002 $ 864 Weighted average effective interest rate during the year 3.2 % 3.1 % Interest expense increased in 2025, as compared to 2024, principally due to the issuance of senior notes to finance acquisition and development activities with higher interest rates on new issuances.
These ventures had total third-party debt of $17.9 billion at December 31, 2024 with a weighted average remaining maturity of 6 years and weighted average interest rate of 3.5%. Certain of our ventures do not have third-party debt and are therefore excluded.
These ventures had total third-party debt of $19.7 billion at December 31, 2025 with a weighted average remaining term of 6 years and weighted average interest rate of 3.5%. Certain of our ventures do not have third-party debt and are therefore excluded.
We use FFO, as modified by Prologis , so that management, analysts and investors are able to evaluate our performance against other REITs that do not have similar operations or operations in jurisdictions outside the U.S. Core FFO attributable to common stockholders/unitholders (“Core FFO”) In addition to FFO, as modified by Prologis , we also use Core FFO.
We use FFO, as modified by Prologis, so that management, analysts and investors are able to evaluate our performance against other REITs that do not have similar operations or operations in jurisdictions outside the 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.
Below are the components of Strategic Capital Segment NOI derived directly from the line items in the Consolidated Financial Statements (in millions): 2025 2024 Strategic capital revenues $ 592 $ 672 Strategic capital expenses (271 ) (292 ) Strategic Capital Segment – NOI $ 321 $ 380 Below is additional detail of our Strategic Capital Segment revenues, expenses and NOI (in millions): U.S.
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.
Our credit facilities and our commercial paper support our cash needs for general corporate purposes on a short-term basis. The maturities of the borrowings under the credit facilities and the notes under the commercial paper programs generally range from overnight to three months.
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.
For additional information on our development portfolio at December 31, 2025, see Item 2. Properties. Capital Expenditures We capitalize costs incurred in improving and leasing our consolidated operating properties and other real estate investments as part of the investment basis or within Other Assets in the Consolidated Balance Sheets.
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.
Our O&M operating portfolio excludes our development portfolio, value-added properties, non-industrial properties and properties we consider non-strategic that we do not intend to hold for the long term, including those classified as held for sale or within other real estate investments.
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.
See Note 7 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 $143 million and $130 million in 2025 and 2024, respectively. See Note 12 to the Consolidated Financial Statements for further information on this activity.
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.
Other Comprehensive Income (Loss) The key driver of changes in Accumulated Other Comprehensive Income (Loss) (“AOCI/L”) in the Consolidated Financial Statements in 2025 and 2024, 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.
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.
We reflect our share for consolidated ventures in which we do not own 100% of the equity by removing the noncontrolling interests share of the applicable adjustments based on our average ownership percentage for the applicable periods.
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.
Our repurchase of and payments on debt and proceeds from the issuance of debt consisted of the following activity (in millions): 2025 2024 Repurchase of and payments on debt (including extinguishment costs) Regularly scheduled debt principal payments and payments at maturity $ 337 $ 330 Secured mortgage debt - 89 Senior notes 365 - Term loans - 500 Total $ 702 $ 919 Proceeds from the issuance of debt Secured mortgage debt $ 4 $ 7 Senior notes 3,431 4,149 Term loans 26 350 Total $ 3,461 $ 4,506 Unconsolidated Co-Investment Venture Debt We had investments in and advances to our unconsolidated co-investment ventures of $10.3 billion at December 31, 2025.
We incurred $419 million and $390 million of G&A expenses in 2024 and 2023, respectively.
We incurred $469 million and $419 million of G&A expenses in 2025 and 2024, respectively.
If the ventures are unable to refinance the maturing indebtedness with newly issued debt, they may be able to obtain funds by voluntary capital contributions from us and our partners or by selling assets.
If the ventures are unable to refinance the maturing indebtedness with newly issued debt, they may be able to obtain funds by voluntary capital contributions from us and our partners or by selling assets. Certain of our ventures also have credit facilities, or unencumbered properties, both of which may be used to obtain funds.
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
To assist investors in compensating for these limitations, we reconcile our modified FFO measures from consolidated net earnings attributable to common stockholders computed under GAAP as follows (in millions): 2025 2024 Reconciliation of net earnings attributable to common stockholders to FFO measures: Net earnings attributable to common stockholders $ 3,322 $ 3,726 Add (deduct) NAREIT defined adjustments: Real estate related depreciation and amortization 2,539 2,504 Gains on other dispositions of investments in real estate, net of taxes (excluding development properties and land) (685 ) (899 ) Adjustments related to noncontrolling interests (47 ) (31 ) Our proportionate share of adjustments related to unconsolidated entities 551 495 NAREIT defined FFO attributable to common stockholders/unitholders $ 5,680 $ 5,795 Add (deduct) our modified adjustments: Unrealized foreign currency, derivative and other losses (gains), net 125 (68 ) Deferred income tax expense (benefit) 4 21 Reconciling items related to noncontrolling interests (1 ) - Our proportionate share of adjustments related to unconsolidated entities (29 ) (7 ) FFO, as modified by Prologis attributable to common stockholders/unitholders $ 5,779 $ 5,741 Adjustments to arrive at Core FFO: Gains on dispositions of development properties and land, net (258 ) (414 ) Current income tax expense (benefit) on dispositions 26 25 Losses (gains) on early extinguishment of debt, net 3 (1 ) Adjustments related to noncontrolling interests 15 6 Our proportionate share of adjustments related to unconsolidated entities (4 ) (52 ) Core FFO attributable to common stockholders/unitholders $ 5,561 $ 5,305 45 Table of Contents
NEW ACCOUN TING PRONOUNCEMENTS See Note 2 to the Consolidated Financial Statements. FUNDS FROM OP ERATIONS ATTRIBUTABLE TO COMMON STOCKHOLDERS/UNITHOLDERS (“FFO”) FFO is a non-GAAP financial measure that is commonly used in the real estate industry. The most directly comparable GAAP measure to FFO is net earnings.
FUNDS FROM OP ERATIONS ATTRIBUTABLE TO COMMON STOCKHOLDERS/UNITHOLDERS (“FFO”) FFO is a non-GAAP financial measure that is commonly used in the real estate industry, with net earnings as the most directly comparable GAAP measure.
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.
Cash Flow Summary The following table summarizes our cash flow activity (in millions): 2025 2024 Net cash provided by (used in) operating activities $ 5,008 $ 4,912 Net cash provided by (used in) investing activities $ (3,630 ) $ (3,099 ) Net cash provided by (used in) financing activities $ (1,564 ) $ (1,000 ) Net increase (decrease) in cash and cash equivalents, including the effect of foreign currency exchange rates on cash $ (173 ) $ 788 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.
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.
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): 2025 2024 Real estate segment: Rental revenues $ 8,159 $ 7,515 Development management and other revenues 39 14 Rental expenses (1,964 ) (1,765 ) Other expenses (46 ) (47 ) Real Estate Segment – NOI 6,188 5,717 Strategic capital segment: Strategic capital revenues 592 672 Strategic capital expenses (271 ) (292 ) Strategic Capital Segment – NOI 321 380 General and administrative expenses (469 ) (419 ) Depreciation and amortization expenses (2,626 ) (2,580 ) Operating income before gains on real estate transactions, net 3,414 3,098 Gains on dispositions of development properties and land, net 258 414 Gains on other dispositions of investments in real estate, net 686 904 Operating income $ 4,358 $ 4,416 See Note 16 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.
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).
LIQUIDITY AND C APITAL RESOURCES Overview We believe our ability to generate cash from operating activities, distributions from our co-investment ventures, contributions and dispositions of properties and available financing sources provides sufficient capacity to meet our anticipated future development, acquisition, operating, debt service, dividend and distribution requirements. 38 Table of Contents 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, 2025, 77 properties in our development portfolio were 53.5% leased with a current investment of $3.0 billion and a TEI of $5.1 billion when completed and leased, leaving $2.1 billion of estimated additional required investment); • development of new industrial 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; • development of data centers, including capital for the acquisition of land, site preparation, power procurement activities to secure long-term energy capacity and turnkey data center infrastructure and equipment; • 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 $1.9 billion in 2026; • 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).
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.
We made net payments of $21 million and received net proceeds of $13 million for the settlement of net investment hedges in 2025 and 2024, respectively. See Note 14 to the Consolidated Financial Statements for further information on our derivative transactions. • Purchase of short-term investments.
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.
We calculate our FFO measures based on our proportionate ownership share of both our unconsolidated entities and consolidated ventures. We reflect our share of our FFO measures for unconsolidated entities by applying our average ownership percentage for the period to the applicable adjustments on an entity-by-entity basis.
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.
See below for information on our O&M operating portfolio at December 31 (square feet in millions): 2025 2024 Number of Properties Square Feet Percentage Occupied Number of Properties Square Feet Percentage Occupied Consolidated 2,968 645 95.4% 2,981 644 95.4% Unconsolidated 2,472 562 96.3% 2,423 548 96.6% Total 5,440 1,207 95.8% 5,404 1,192 95.9% 34 Table of Contents Below are the key leasing metrics of our O&M operating portfolio.
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.
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.
Foreign Currency, Derivative and Other Gains (Losses) and Other Income (Expense), Net We recognized foreign currency, derivative and other gains (losses) and other income (expense), net, of $209 million and $87 million for the year ended December 31, 2024 and 2023, respectively.
Foreign Currency, Derivative and Other Gains (Losses) and Other Income (Expense), Net We recognized foreign currency, derivative and other gains (losses) and other income (expense), net, of $15 million and $209 million for 2025 and 2024, respectively.
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.
Cash used in investing activities is principally driven by our capital deployment activities of investing in the development of operating properties and data centers, acquisitions and capital expenditures as discussed above. Acquisition activity includes operating properties, real estate portfolios, land for future development and other real estate assets that we acquired with the intent to redevelop in the future.
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.
The following table summarizes our income tax expense (benefit) (in millions): 2025 2024 Current income tax expense (benefit): Income tax expense (benefit) $ 173 $ 116 Income tax expense (benefit) on dispositions 27 30 Total current income tax expense (benefit) 200 146 Deferred income tax expense (benefit): Income tax expense (benefit) 4 21 Total deferred income tax expense (benefit) 4 21 Total income tax expense $ 204 $ 167 Our income taxes are discussed in more detail in Note 12 to the Consolidated Financial Statements.
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 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.
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 CPNs outstanding. • We issued $3.4 billion of senior notes with an issuance date weighted average interest rate of 4.2% and weighted average term of 8 years (principal in millions): Aggregate Principal Issuance Date Weighted Average Issuance Date Borrowing Currency USD (1) Interest Rate Term (Years) Maturity Dates February C$ 750 $ 520 4.2% 8.0 February 2033 May $ 1,250 $ 1,250 5.1% 8.3 January 2031 – May 2035 September € 1,000 $ 1,178 3.6% 9.5 September 2032 – 2037 October C$ 700 $ 501 3.6% 6.3 February 2032 Total $ 3,449 4.2% 8.4 (1) The exchange rate used to calculate into U.S. dollars was the spot rate at the settlement date.
We also exclude net termination and renegotiation fees and write-offs of fair value lease assets or liabilities to allow us to evaluate the growth or decline in each property’s rental revenues without regard to one-time items that are not indicative of the property’s recurring operating performance.
We also exclude one-time items due to early lease terminations, including termination fees received from customers and the write-off of related lease assets and liabilities, that are not indicative of the property’s recurring operating performance in order to evaluate the growth or decline in each property's rental revenues.
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.
The following is a reconciliation of our consolidated rental revenues, rental expenses and property NOI for each quarter in 2025 and 2024 to the full year, as included in the Consolidated Statements of Income and within Note 18 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 2025 Rental revenues $ 1,987 $ 2,026 $ 2,054 $ 2,092 $ 8,159 Rental expenses (488 ) (488 ) (485 ) (503 ) (1,964 ) Property NOI $ 1,499 $ 1,538 $ 1,569 $ 1,589 $ 6,195 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 Three Months Ended December 31, 2025 2024 % Change Reconciliation of Consolidated Property NOI to Same Store Property NOI measures: Rental revenues $ 2,092 $ 1,938 Rental expenses (503 ) (439 ) Consolidated Property NOI $ 1,589 $ 1,499 Adjustments to derive same store results: Property NOI from consolidated properties not included in same store portfolio and other adjustments (1) (228 ) (188 ) Property NOI from unconsolidated co-investment ventures included in same store portfolio (1)(2) 924 871 Third parties' share of Property NOI from properties included in same store portfolio (1)(2) (731 ) (698 ) Prologis Share of Same Store Property NOI – Net Effective (2) $ 1,554 $ 1,484 4.7 % Consolidated properties straight-line rent and fair value lease amortization included in same store portfolio (3) (117 ) (124 ) Unconsolidated co-investment ventures straight-line rent and fair value lease amortization included in same store portfolio (3) (37 ) (23 ) Third parties' share of straight-line rent and fair value lease amortization included in same store portfolio (2)(3) 27 13 Prologis Share of Same Store Property NOI – Cash (2)(3) $ 1,427 $ 1,350 5.7 % (1) We exclude properties held for sale to third parties, along with development properties that were not stabilized at the beginning of the periods and properties acquired or disposed of to third parties during the periods.
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.
Class A common limited partnership units ("Class A Units") Distributions The Class A Units in the OP were entitled to a quarterly distribution equal to $0.64665 per unit so long as the common units received a quarterly distribution of at least $0.40 per unit.
(1) Other Americas Europe Asia Total 2024 2023 2024 2023 2024 2023 2024 2023 2024 2023 Strategic capital revenues ($) 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 ($) 142 629 71 63 119 79 48 44 380 815 (1) The U.S. expenses include compensation and personnel costs for employees who are based in the U.S. but also support other geographies.
(1) Other Americas Europe Asia Total 2025 2024 2025 2024 2025 2024 2025 2024 2025 2024 Strategic capital revenues ($) Recurring fees (2) 178 168 82 60 190 170 71 74 521 472 Transactional fees (3) 21 17 8 7 28 24 12 13 69 61 Promote revenue (4) - 112 - 25 1 1 1 1 2 139 Total strategic capital revenues ($) 199 297 90 92 219 195 84 88 592 672 Strategic capital expenses ($) (4) (132 ) (155 ) (22 ) (21 ) (73 ) (76 ) (44 ) (40 ) (271 ) (292 ) Strategic Capital Segment – NOI ($) 67 142 68 71 146 119 40 48 321 380 (1) The U.S. expenses include compensation and personnel costs for employees who are based in the U.S. but also support other geographies.