Unconsolidated Investments (Tables)

Our investments in and advances to our unconsolidated entities at December 31 are summarized below (in thousands):


	2014		2013
Unconsolidated co-investment ventures	$	4,665,918	$	4,250,015
Other ventures		158,806		180,224

Totals	$	4,824,724	$	4,430,239

The following tables are summarized information of the unconsolidated co-investment ventures at December 31, and for the three years ended December 31.


(dollars and square feet in millions)	2014		2013		2012
Americas:
Number of ventures		3		4		6
Number of properties owned		590		709		801
Square feet		87.1		108.5		127.5
Total assets	$	7,063	$	8,014	$	9,070
Third-party debt	$	2,280	$	2,999	$	3,836
Total liabilities	$	2,421	$	3,177	$	4,170
Our investment balance (1)	$	1,537	$	1,194	$	1,112
Our weighted average ownership (2)		31.0%		22.7%		23.2%
Europe:
Number of ventures		4		4		3
Number of properties owned		636		571		312
Square feet		147.4		132.9		70.3
Total assets	$	11,463	$	11,819	$	6,605
Third-party debt	$	2,644	$	2,998	$	2,384
Total liabilities	$	3,524	$	4,114	$	2,954
Our investment balance (1)	$	2,773	$	2,703	$	723
Our weighted average ownership (2)		38.8%		39.0%		29.7%
Asia:
Number of ventures		2		2		2
Number of properties owned		52		43		44
Square feet		26.2		22.9		11.0
Total assets	$	4,135	$	4,032	$	1,937
Third-party debt	$	1,652	$	1,715	$	973
Total liabilities	$	1,749	$	1,899	$	1,063
Our investment balance (1)	$	356	$	353	$	179
Our weighted average ownership (2)		15.0%		15.0%		19.2%
Total:
Number of ventures		9		10		11
Number of properties owned		1,278		1,323		1,157
Square feet		260.7		264.3		208.8
Total assets	$	22,661	$	23,865	$	17,612
Third-party debt	$	6,576	$	7,712	$	7,193
Total liabilities	$	7,694	$	9,190	$	8,187
Our investment balance (1)	$	4,666	$	4,250	$	2,014
Our weighted average ownership (2)		32.0%		29.2%		25.1%


(in millions)	2014 (3)		2013 (3)		2012
Americas:
Revenues	$	711	$	702	$	759
Net operating income	$	527	$	513	$	561
Net earnings (loss)	$	54	$	58	$	(88)
Europe:
Revenues	$	1,001	$	801	$	490
Net operating income	$	787	$	621	$	380
Net earnings	$	268	$	131	$	86
Asia:
Revenues	$	280	$	224	$	141
Net operating income	$	219	$	175	$	109
Net earnings	$	86	$	48	$	8
Total:
Revenues	$	1,992	$	1,727	$	1,390
Net operating income	$	1,533	$	1,309	$	1,050
Net earnings	$	408	$	237	$	6

(1)

The difference between our ownership interest of the venture’s equity and our investment balance results principally from three types of transactions: (i) deferring a portion of the gains we recognize from a contribution of a property to the venture ($322.9 million, $139.6 million and $147.9 million at December 31, 2014, 2013 and 2012, respectively); (ii) recording additional costs associated with our investment in the venture; and (iii) advances to the venture.

(2)	Represents our weighted average ownership interest in all co-investment ventures based on each entity’s contribution to total assets, before depreciation, net of other liabilities.

(3)

We had significant activity with our unconsolidated co-investment ventures in 2014 and 2013. As described above, we formed and invested in FIBRA Prologis in June 2014. In connection with this transaction, we concluded our unconsolidated co-investment venture in Mexico. During 2013, we concluded three co-investment ventures and we started two new co-investment ventures.

Summarized information regarding the amounts we recognized in the Consolidated Statements of Operations as our share of the earnings from our investments in unconsolidated co-investment ventures for the years ended December 31 was as follows (in thousands):


	2014		2013		2012
Earnings (loss) from unconsolidated co-investment ventures:
Americas	$	8,596	$	21,724	$	(7,843)
Europe		108,430		63,839		31,174
Asia		14,022		9,091		2,372

Total earnings from unconsolidated co-investment ventures, net	$	131,048	$	94,654	$	25,703

Strategic capital and other income:
Americas	$	94,354	$	70,642	$	68,142
Europe		86,487		63,794		37,173
Asia		37,509		42,749		19,870

Total strategic capital income		218,350		177,185		125,185
Development management and other income		5,424		4,007		535

Total strategic capital and other income	$	223,774	$	181,192	$	125,720

Information about our investments in the individual co-investment ventures at December 31 was as follows (dollars in thousands):


	Ownership Percentage				Investment in and Advances to
Co-Investment Venture	2014		2013		2014		2013
Prologis Targeted U.S. Logistics Fund, L.P.		24.3%		25.9%	$	712,044	$	743,454
Prologis North American Industrial Fund, LP (NAIF) (1)		-		23.1%		-		201,482
FIBRA Prologis (2) (3)		45.9%		-		589,627		-
Prologis MX Fund LP (Prologis Mexico Industrial Fund) (2)		-		20.0%		-		49,684
Prologis Brazil Logistics Partners Fund I, L.P. (“Brazil Fund”) and related joint ventures (“Brazil Ventures”) (4)		50.0%		50.0%		235,496		199,392
Prologis Targeted Europe Logistics Fund, FCP-FIS		43.2%		43.1%		458,702		471,896
Prologis European Properties Fund II, FCP-FIS		31.1%		32.5%		488,503		582,828
Europe Logistics Venture 1, FCP-FIS (5)		15.0%		15.0%		56,127		62,654
Prologis European Logistics Partners Sàrl (PELP) (5)		50.0%		50.0%		1,769,720		1,585,923
Nippon Prologis REIT (NPR) (6)(7)		15.1%		15.1%		303,178		309,715
Prologis China Logistics Venture I, LP & II, LP (Prologis China Logistics Venture) (5)		15.0%		15.0%		52,521		42,987

Totals					$	4,665,918	$	4,250,015

(1)	As discussed in Note 3, we began consolidating NAIF in October 2014.

(2)

As discussed in Note 4, we completed the initial public offering of FIBRA Prologis in June 2014 and concluded the Prologis Mexico Industrial Fund. At December 31, 2014, we owned 291.1 million units of FIBRA Prologis, which had a closing price of Ps 27.29 ($1.86) per unit on the Mexican Stock Exchange.

(3)	We have granted FIBRA Prologis a right of first refusal with respect to stabilized properties that we plan to sell in Mexico.

(4)

We have a 50% ownership interest in and consolidate an entity that in turn owns 50% of several entities that we account for on the equity method. Also, we have additional investments in other unconsolidated entities in Brazil that we account for on the equity method with various ownership interests ranging from 5-50%. We refer to the Brazil Fund and the other unconsolidated entities collectively as the “Brazil Ventures.”

(5)	We have one partner in each of these co-investment ventures.

(6)

At December 31, 2014, we owned 261,310 units of NPR, which had a closing price of ¥260,600 ($2,179) per share on the Tokyo Stock Exchange. At December 31, 2014 and 2013, we had receivables from NPR of $85.9 million and $88.5 million, respectively, related to customer security deposits that originated through a leasing company owned by us that pertain to properties owned by NPR. We have a corresponding payable to NPR’s customers in Other Liabilities in the Consolidated Balance Sheets.

(7)	For any properties we develop and plan to sell in Japan, we are committed to offer those properties to NPR.

The following table is a summary of remaining equity commitments at December 31, 2014 (in millions):


	Equity commitments						Expiration date for remaining commitments
	Prologis		Venture Partners		Total		Expiration date for remaining commitments
Prologis Targeted U.S. Logistics Fund	$	-	$	376	$	376		2015-2017
Prologis Targeted Europe Logistics Fund (1)		117		197		314		June 2015
Prologis European Properties Fund II (1)		46		106		152		September 2015
Europe Logistics Venture 1 (1)		4		21		25		June 2015
Prologis European Logistics Partners Sàrl (2)		104		104		208		February 2016
Prologis China Logistics Venture (3)		225		1,277		1,502		2015 and 2017

Total	$	496	$	2,081	$	2,577

(1)	Equity commitments are denominated in euro and reported above in U.S. dollars based on an exchange rate of 1.21 U.S. dollars to the euro.

(2)	The equity commitments for this venture are expected to fund the future repayment of debt that is denominated in British pounds sterling. The commitments will be called in euros and are reported above in U.S. dollars using an exchange rate of 1.56 U.S. dollars to the British pounds sterling.

(3)	In July 2014, we secured a $500 million increase in committed third-party equity for this venture.