| | |
Per 2030 Note
|
| |
Per 2043 Note
|
| |
Total
|
| |||||||||
Price to public(1)
|
| | | | 99.357% | | | | | | 98.643% | | | | | € | 1,237,321,500 | | |
Underwriting discount
|
| | | | 0.400% | | | | | | 0.550% | | | | | € | 5,975,000 | | |
Proceeds to us, before expenses
|
| | | | 98.957% | | | | | | 98.093% | | | | | € | 1,231,346,500 | | |
| BNP PARIBAS | | |
HSBC
|
| |
ING
|
| |
J.P. Morgan
|
|
| BBVA | | |
Crédit Agricole CIB
|
|
| Citigroup | | |
Mizuho
|
| |
MUFG
|
| |
Scotiabank
|
|
| SMBC Nikko | | |
TD Securities
|
| |
Wells Fargo Securities
|
|
| Academy Securities | | |
Goldman Sachs & Co. LLC
|
| |
Morgan Stanley
|
| |
PNC Capital Markets LLC
|
|
|
Ramirez & Co., Inc.
|
| |
Regions Securities LLC
|
| |
Standard Chartered Bank
|
| |
Truist Securities
|
| |
US Bancorp
|
|
| | |
Page
|
| |||
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-10 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-27 | | | |
| | | | S-33 | | | |
| | | | S-38 | | | |
| | | | S-38 | | | |
| | | | S-38 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 17 | | | |
| | | | 25 | | | |
| | | | 30 | | | |
| | | | 50 | | | |
| | | | 70 | | | |
| | | | 90 | | | |
| | | | 110 | | | |
| | | | 131 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 134 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||
Operating Data (in millions, except per share data): | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | |
Rental
|
| | | $ | 4,913 | | | | | $ | 4,148 | | |
Strategic capital
|
| | | | 1,040 | | | | | | 591 | | |
Development management and other
|
| | | | 21 | | | | | | 20 | | |
Total revenues
|
| | | | 5,974 | | | | | | 4,759 | | |
Expenses: | | | | | | | | | | | | | |
Rental
|
| | | | 1,206 | | | | | | 1,041 | | |
Strategic capital
|
| | | | 303 | | | | | | 207 | | |
General and administrative
|
| | | | 331 | | | | | | 293 | | |
Depreciation and amortization
|
| | | | 1,813 | | | | | | 1,578 | | |
Other
|
| | | | 40 | | | | | | 23 | | |
Total expenses
|
| | | | 3,693 | | | | | | 3,142 | | |
Operating income before gains on real estate transactions, net
|
| | | | 2,281 | | | | | | 1,617 | | |
Gains on dispositions of development properties and land, net
|
| | | | 598 | | | | | | 817 | | |
Gains on other dispositions of investments in real estate, net
|
| | | | 589 | | | | | | 773 | | |
Operating income
|
| | | | 3,468 | | | | | | 3,207 | | |
Other income (expense):
|
| | | | | | | | | | | | |
Earnings from unconsolidated entities, net
|
| | | | 311 | | | | | | 404 | | |
Interest expense
|
| | | | (309) | | | | | | (266) | | |
Foreign currency and derivative gains (losses) and interest and other income, net
|
| | | | 241 | | | | | | 165 | | |
Losses on early extinguishment of debt, net
|
| | | | (20) | | | | | | (187) | | |
Total other income
|
| | | | 223 | | | | | | 116 | | |
Earnings before income taxes
|
| | | | 3,691 | | | | | | 3,323 | | |
Total income tax expense
|
| | | | (136) | | | | | | (174) | | |
Consolidated net earnings
|
| | | $ | 3,555 | | | | | $ | 3,149 | | |
Less net earnings attributable to noncontrolling interests
|
| | | | 98 | | | | | | 128 | | |
Net earnings attributable to controlling interests
|
| | | $ | 3,457 | | | | | $ | 3,021 | | |
Less preferred unit distributions
|
| | | | 6 | | | | | | 6 | | |
Net earnings attributable to common unitholders
|
| | | $ | 3,451 | | | | | $ | 3,015 | | |
Weighted average common units outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 799.2 | | | | | | 752.0 | | |
Diluted
|
| | | | 811.6 | | | | | | 764.8 | | |
Net earnings per unit attributable to common unitholders – Basic
|
| | | $ | 4.28 | | | | | $ | 3.97 | | |
Net earnings per unit attributable to common unitholders – Diluted
|
| | | $ | 4.25 | | | | | $ | 3.94 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
FFO(1): (in millions)
|
| |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Reconciliation of net earnings to FFO measures: | | | | | | | | | | | | | |
Net earnings attributable to common unitholders
|
| | | $ | 3,451 | | | | | $ | 3,015 | | |
Add (deduct) NAREIT defined adjustments: | | | | | | | | | | | | | |
Real estate related depreciation and amortization
|
| | | | 1,763 | | | | | | 1,534 | | |
Gains on other dispositions of investments in real estate, net of taxes (excluding development properties and land)
|
| | | | (595) | | | | | | (749) | | |
Reconciling items related to noncontrolling interests
|
| | | | (105) | | | | | | (76) | | |
Our share of reconciling items related to unconsolidated co-investment
ventures |
| | | | 320 | | | | | | 173 | | |
Our shared of reconciling items related to other unconsolidated ventures
|
| | | | 43 | | | | | | 27 | | |
NAREIT defined FFO attributable to common unitholders(1)
|
| | | $ | 4,877 | | | | | $ | 3,924 | | |
Add (deduct) our defined adjustments: | | | | | | | | | | | | | |
Unrealized foreign currency and derivative gains, net
|
| | | | (85) | | | | | | (173) | | |
Deferred income tax expense
|
| | | | 13 | | | | | | 1 | | |
Current income tax expense (benefit) on dispositions related to acquired tax liabilities
|
| | | | (21) | | | | | | 3 | | |
Reconciling items related to noncontrolling interests
|
| | | | — | | | | | | 1 | | |
Our share of reconciling items related to unconsolidated co-investment
ventures |
| | | | (42) | | | | | | (1) | | |
FFO, as modified by Prologis attributable to common unitholders(1)
|
| | | $ | 4,742 | | | | | $ | 3,755 | | |
Adjustments to arrive at Core FFO: | | | | | | | | | | | | | |
Gains on dispositions of development properties and land, net
|
| | | | (597) | | | | | | (817) | | |
Current income tax expense on dispositions
|
| | | | 18 | | | | | | 38 | | |
Losses on early extinguishment of debt, net
|
| | | | 20 | | | | | | 187 | | |
Reconciling items related to noncontrolling interests
|
| | | | 5 | | | | | | 7 | | |
Our share of reconciling items related to unconsolidated co-investment
ventures |
| | | | 1 | | | | | | 4 | | |
Our share of reconciling items related to other unconsolidated ventures
|
| | | | (1) | | | | | | (2) | | |
Core FFO attributable to common unitholders(1)
|
| | | $ | 4,188 | | | | | $ | 3,172 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Financial Position (in millions):
|
| |
(unaudited)
|
| |
(audited)
|
| ||||||
Net investments in real estate properties
|
| | | $ | 72,587 | | | | | $ | 45,337 | | |
Investment in and advances to unconsolidated entities
|
| | | $ | 9,699 | | | | | $ | 8,611 | | |
Cash and cash equivalents
|
| | | $ | 278 | | | | | $ | 556 | | |
Total assets
|
| | | $ | 87,897 | | | | | $ | 58,486 | | |
Total debt
|
| | | $ | 23,876 | | | | | $ | 17,715 | | |
Total liabilities
|
| | | $ | 30,034 | | | | | $ | 20,744 | | |
Noncontrolling interest
|
| | | $ | 3,320 | | | | | $ | 3,398 | | |
Total capital
|
| | | $ | 57,863 | | | | | $ | 37,742 | | |
Number of common units outstanding
|
| | | | 938 | | | | | | 752 | | |
Number of Class A common limited partnership units outstanding
|
| | | | 9 | | | | | | 9 | | |
| | |
As of
December 31, 2022 |
| |||||||||
| | |
Actual
|
| |
As
Adjusted(1) |
| ||||||
| | |
(In millions)
|
| |||||||||
Cash and cash equivalents:
|
| | | $ | 278 | | | | | $ | 1,589 | | |
Debt: | | | | | | | | | | | | | |
Credit facilities
|
| | | $ | 1,538 | | | | | $ | 1,538 | | |
Senior notes
|
| | | | 19,786 | | | | | | 19,786 | | |
2030 Notes offered hereby(2)
|
| | | | — | | | | | | 632 | | |
2043 Notes offered hereby(2)
|
| | | | — | | | | | | 679 | | |
Term loans and other debt
|
| | | | 2,107 | | | | | | 2,107 | | |
Secured mortgage
|
| | | | 445 | | | | | | 445 | | |
Total debt
|
| | | | 23,876 | | | | | | 25,187 | | |
Prologis, L.P. capital: | | | | | | | | | | | | | |
Partners’ capital
|
| | | | 54,543 | | | | | | 54,543 | | |
Noncontrolling interests:
|
| | | | 3,320 | | | | | | 3,320 | | |
Total capital
|
| | | | 57,863 | | | | | | 57,863 | | |
Total capitalization:
|
| | | $ | 81,739 | | | | | $ | 83,050 | | |
Name
|
| |
Principal
Amount of 2030 Notes |
| |
Principal
Amount of 2043 Notes |
| ||||||
BNP Paribas
|
| | | € | 87,750,000 | | | | | € | 95,063,000 | | |
HSBC Bank plc
|
| | | | 87,750,000 | | | | | | 95,063,000 | | |
ING Bank N.V.
|
| | | | 87,750,000 | | | | | | 95,062,000 | | |
J.P. Morgan Securities plc
|
| | | | 87,750,000 | | | | | | 95,062,000 | | |
Banco Bilbao Vizcaya Argentaria, S.A.
|
| | | | 27,000,000 | | | | | | 29,250,000 | | |
Crédit Agricole Corporate and Investment Bank
|
| | | | 27,000,000 | | | | | | 29,250,000 | | |
Academy Securities, Inc.
|
| | | | 18,000,000 | | | | | | 19,500,000 | | |
Citigroup Global Markets Limited
|
| | | | 15,000,000 | | | | | | 16,250,000 | | |
Mizuho International plc
|
| | | | 15,000,000 | | | | | | 16,250,000 | | |
MUFG Securities EMEA plc
|
| | | | 15,000,000 | | | | | | 16,250,000 | | |
Scotiabank (Ireland) Designated Activity Company
|
| | | | 15,000,000 | | | | | | 16,250,000 | | |
SMBC Nikko Capital Markets Limited
|
| | | | 15,000,000 | | | | | | 16,250,000 | | |
The Toronto-Dominion Bank
|
| | | | 15,000,000 | | | | | | 16,250,000 | | |
Wells Fargo Securities International Limited
|
| | | | 15,000,000 | | | | | | 16,250,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 9,000,000 | | | | | | 9,750,000 | | |
Morgan Stanley & Co. International plc
|
| | | | 9,000,000 | | | | | | 9,750,000 | | |
PNC Capital Markets LLC
|
| | | | 9,000,000 | | | | | | 9,750,000 | | |
Regions Securities LLC
|
| | | | 9,000,000 | | | | | | 9,750,000 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | 9,000,000 | | | | | | 9,750,000 | | |
Standard Chartered Bank
|
| | | | 9,000,000 | | | | | | 9,750,000 | | |
Truist Securities, Inc.
|
| | | | 9,000,000 | | | | | | 9,750,000 | | |
U.S. Bancorp Investments, Inc..
|
| | | | 9,000,000 | | | | | | 9,750,000 | | |
Total
|
| | | € | 600,000,000 | | | | | € | 650,000,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 17 | | | |
| | | | 25 | | | |
| | | | 30 | | | |
| | | | 50 | | | |
| | | | 70 | | | |
| | | | 90 | | | |
| | | | 110 | | | |
| | | | 131 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 134 | | |
EX-FILING FEES
Calculation of Filing Fee Table
424B2
(Form Type)
Prologis
Euro Finance LLC
(Exact Name of Registrant as Specified in its Charter)
(Translation of Registrant’s Name into English)
Table 1: Newly Registered and Carry Forward Securities
Security Type | Security
Class Title | Fee
Calculation or Carry Forward Rule | Amount Registered | Proposed
Maximum Offering Price Per Unit | Maximum Aggregate Offering Price | Fee Rate | Amount
of Registration Fee | |||||||||||||||||||
Newly Registered Securities | ||||||||||||||||||||||||||
Fees to Be Paid | Debt | 3.875% Notes due 2030 | Rule 457(r)(1) | $ | 648,660,000 | (2) | 99.357 | % | $ | 644,489,116 | 0.00011020 | $ | 71,022.70 | |||||||||||||
Fees to Be Paid | Debt | 4.250% Notes due 2043 | Rule 457(r)(1) | $ | 702,715,000 | (3) | 98.643 | % | $ | 693,179,157 | 0.00011020 | $ | 76,388.34 | |||||||||||||
Total Offering Amounts | $ | 1,337,668,273 | ||||||||||||||||||||||||
Total Fees Previously Paid | ¾ | |||||||||||||||||||||||||
Total Fee Offsets | ¾ | |||||||||||||||||||||||||
Net Fee Due | $ | 147,411.04 |
(1) The filing fee is calculated in accordance with Rules 457(o) and 457(r) of the Securities Act of 1933, as amended (the “Act”). In accordance with Rules 456(b) and 457(r) of the Act, the registrant initially deferred payment of all of the registration fee for Registration Statement No. 333-267431 filed on September 15, 2022.
(2) €600,000,000 aggregate principal amount of the 3.875% Notes due 2030 will be issued. The $648,660,000 Amount to be Registered is based on the January 13, 2023 euro/U.S.$ rate of exchange of €1.00/U.S. $1.0811.
(3) €650,000,000 aggregate principal amount of the 4.250% Notes due 2043 will be issued. The $702,715,000 Amount to be Registered is based on the January 13, 2023 euro/U.S.$ rate of exchange of €1.00/U.S. $1.0811.