TEXT-Fitch upgrades Prologis IDR to 'BBB', outlook now stable

Thu Feb 21, 2013 2:07pm EST

Feb 21 - Fitch Ratings has upgraded the credit ratings of Prologis, Inc.
 (NYSE: PLD), its operating partnership, Prologis, L.P. and its
subsidiary Prologis Tokyo Finance Investment Limited Partnership (collectively,
Prologis or the company) as follows:

Prologis, Inc.
--Issuer Default Rating (IDR) to 'BBB' from 'BBB-';
--$582 million preferred stock to 'BB+' from 'BB'.

Prologis, L.P.
--IDR to 'BBB' from 'BBB-';
--$1.7 billion global senior credit facility to 'BBB' from
'BBB-';
--$5.0 billion senior unsecured notes to 'BBB' from 'BBB-';
--$944.0 million senior unsecured convertible notes to 'BBB' from 'BBB-';
--EUR487.5 million senior unsecured term loan to 'BBB' from 'BBB-'.

Prologis Tokyo Finance Investment Limited Partnership
--JPY36.5 billion senior unsecured revolving credit facility to 'BBB' from
'BBB-';
--JPY10 billion senior unsecured term loan to 'BBB' from 'BBB-'.

The Rating Outlook has been revised to Stable from Positive.

Key Rating Drivers

The upgrade of Prologis' IDR to 'BBB' centers on the company's material
reduction in leverage, principally via the announced European joint venture
(European JV) with Norges Bank Investment Management (NBIM) and the successful
recent initial public offering of Nippon Prologis REIT, Inc., a Japanese REIT
(J-REIT). Credit strengths include the company's global industrial real estate
platform including the private capital franchise, a granular tenant roster, and
strong access to capital. Credit concerns include fixed charge coverage that is
low for the rating but projected to improve, as well as increasing development
(including speculative projects) and significant 2014 debt maturities that
weaken liquidity.

Material Leverage Reduction

PLD's leverage was 7.1x as of Dec. 31, 2012 pro forma for dispositions and fund
contributions, down from 8.2x in FY2012 and 7.8x in 4Q'2011 and meaningfully
below the 8.0x leverage threshold Fitch previously established as a key ratings
driver for positive ratings momentum. Fitch expects leverage will improve
modestly to the high 6x range over the next 12-to-24 months assuming low-single
digit same-store NOI growth and additional debt repayment via contributions and
dispositions. PLD's pro forma and forecasted leverage are strong for the 'BBB'
rating for a large global industrial REIT. In a stress case not anticipated by
Fitch in which same-store NOI declines are similar to those experienced in
2009-2010, leverage would approach 8.0x, which would be weak for a 'BBB' rating.

Upon completion of the June 2011 ProLogis-AMB merger, PLD announced a 10-quarter
strategic plan that would re-align the portfolio with greater exposure to global
markets, strengthen the company's financial position, streamline the private
capital business, and improve asset utilization. Debt repayment via proceeds
from asset dispositions and contributions (most notably the European JV and
J-REIT listing) has been the primary mechanism through which PLD has achieved
its goal to strengthen its financial position.

On Dec. 20, 2012, PLD announced a joint venture with NBIM to which PLD would
contribute 195 stabilized European properties. The JV is structured as a 50-50
venture with an equity commitment of EUR2.4 billion ($3.1 billion) including a
EUR1.2 billion ($1.55 billion) co-investment by both NBIM and Prologis. The
venture has an initial term of 15 years. Prologis will have the ability to
reduce its ownership to 20% following the second anniversary of closing, which
is expected in March 2013.

On Feb. 14, 2013, Nippon Prologis REIT, Inc. (NPR), a J-REIT externally managed
by PLD, priced its initial public offering. Prologis contributed 12 Japan
properties to NPR for initial consideration of approximately JPY 173 billion
($1.9 billion) and received cash proceeds of JPY 153 billion ($1.7 billion). PLD
expects to sell additional Japanese properties to NPR going forward.

Global Platform

The company's large platform limits exposure to regional fundamentals, with
49.6% of 4Q'2012 NOI derived from Prologis-defined global markets in the
Americas, 21.1% in Europe, 12.4% in Asia, and the remainder in regional and
other markets. The private capital platform provides an additional layer of fee
income and recurring cash distributions to cover PLD's fixed charges. In
addition, Prologis has a granular tenant roster, including top three tenants DHL
(2.0% of annual base rent), CEVA Logistics (1.4% of annual base rent) and Kuehne
& Nagel (1.3% of annual base rent), with no other tenant exceeding 1.0% of
annual base rent.

Historically Strong Access to Capital

Legacy ProLogis and AMB Property Corporation both had strong access to capital,
and since the merger, Prologis has raised proceeds via a multicurrency unsecured
term loan and private capital financings and recast its multicurrency unsecured
revolving credit facility. The company has not raised meaningful proceeds in the
unsecured bond or equity markets due to a lack of need since the merger. The
company will likely fund a significant portion of near-term corporate uses of
liquidity with asset sales and contributions proceeds and will fund longer-term
liquidity needs via unsecured bond and equity offerings.

Increasing Development Activity

Prologis' development activities entail moderate lease-up risk, as build-to-suit
assets represented approximately 57% of the development pipeline as of Dec. 31,
2012, with the remainder being speculative projects. The pipeline is increasing
but remains somewhat small, as cost to complete development represented 3.2% of
gross assets as of Dec. 31, 2012 compared with 1.4% as of Dec. 31, 2011. The
pipeline should remain active in the coming years due to industrial real estate
supply-demand dynamics.

Adequate Liquidity Despite 2014 Maturities

Liquidity coverage, defined as liquidity sources divided by uses, is 1.3x for
the period Jan. 1, 2013 through Dec. 31, 2014. Liquidity sources include
unrestricted cash, availability under revolving credit facilities pro forma for
Prologis' share of projected contributions to the Norges JV and J-REIT and
projected retained cash flows from operating activities. Liquidity uses include
pro rata debt maturities after extension options at PLD's option and pro forma
debt transfer related to the Norges JV, and projected recurring capital
expenditures. When including Prologis' share of projected development starts as
a liquidity use, liquidity coverage weakens to 1.0x. 2014 debt maturities
represented 25.2% of pro rata debt maturities as of Dec. 31, 2012, which
adversely impact liquidity coverage, however a portion of these maturities are
extendable at the company's option.

Prologis has strong contingent liquidity with unencumbered assets (4Q'2012
estimated unencumbered NOI divided by a 7.0% capitalization rate pro forma for
the Norges JV, J-REIT, and other contributions and dispositions) to unsecured
debt of 2.4x. When applying a stressed 50% haircut to the book value of land
held, unencumbered asset coverage improves to 2.6x. In addition, the covenants
in the company's debt agreements do not restrict financial flexibility, and the
company's AFFO payout ratio was 92.9% in 2012 indicating some liquidity
generated from operating cash flow.

Fixed-Charge Coverage to Improve

The company's fixed charge coverage ratio is low for the 'BBB' rating at 1.7x in
4Q'2012 pro forma. Fixed-charge coverage was 1.6x in 4Q'2012 due to higher
merger-related G&A expense and higher pro rata capital expenditures stemming
from heavy leasing volume. This compares with the 1.8x for FY2012 and 1.8x for
4Q'2011. Fitch defines fixed-charge coverage as recurring operating EBITDA
including Fitch's estimate of recurring cash distributions from unconsolidated
entities less recurring capital expenditures less straight-line rent adjustments
divided by total interest incurred and preferred stock dividends.

Fitch's base case anticipates that coverage will approach 2.5x over the next
12-to-24 months due to low single-digit same-store NOI growth as occupancy
continues to rise and rental rate rollover declines moderate. Same-store cash
NOI increased by 0.8% in 4Q'2012 after growth of 3.0%, 2.3% and 3.1% in 3Q'2012,
2Q'2012 and 1Q'2012, respectively. Total occupancy was 94.0% as of Dec. 31, 2012
compared with 92.2% as of Dec. 31, 2011, and rental rates declined by 2.3% on
average during 2012 compared with a 7.0% average decline during 2011. Coverage
sustaining between 2.0x and 2.5x would be appropriate for a 'BBB+' rating.

In a stress case not anticipated by Fitch in which same-store NOI declines by
levels experienced in 2009 - 2010 and development leasing is limited, coverage
would remain around 2.0x, which would remain adequate for the 'BBB' rating.

The two-notch differential between PLD's IDR and preferred stock rating is
consistent with Fitch's criteria for corporate entities with an IDR of 'BBB'.
Based on Fitch research titled 'Treatment and Notching of Hybrids in
Nonfinancial Corporate and REIT Credit Analysis', available on Fitch's web site
at 'www.fitchratings.com', these preferred securities are deeply subordinated
and have loss absorption elements that would likely result in poor recoveries in
the event of a corporate default.

Rating Sensitivities

The following factors may result in positive momentum on the rating and/or
Outlook:

--Liquidity coverage including development sustaining above 1.25x (base case
liquidity coverage is 1.3x, but 1.0x including development);

--Fitch's expectation of leverage sustaining below 6.5x (pro forma leverage is
7.1x);

--Fitch's expectation of fixed-charge coverage sustaining above 2.0x (pro forma
coverage is 1.7x).

The following factors may result in negative momentum on the rating and/or
Outlook:

--Liquidity coverage including development sustaining below 1.0x;

--Fitch's expectation of leverage sustaining above 8.0x;

--Fitch's expectation of fixed charge coverage ratio sustaining below 1.5x.

Additional information is available at 'www.fitchratings.com'. The ratings above
were solicited by, or on behalf of, the issuer, and therefore, Fitch has been
compensated for the provision of the ratings.

Applicable Criteria and Related Research:
--Treatment and Notching of Hybrids in Nonfinancial Corporate and REIT Credit
Analysis (Dec. 13, 2012);
--Recovery Ratings and Notching Criteria for Equity REITs (Nov. 12, 2012);
--Corporate Rating Methodology (Aug. 8, 2012);
--Parent and Subsidiary Rating Linkage (Aug. 8, 2012);
--Criteria for Rating U.S. Equity REITs and REOCs (Feb. 27, 2012).

Applicable Criteria and Related Research:
Treatment and Notching of Hybrids in Nonfinancial Corporate and REIT Credit
Analysis
Recovery Ratings and Notching Criteria for Equity REITs
Corporate Rating Methodology
Parent and Subsidiary Rating Linkage
Criteria for Rating U.S. Equity REITs and REOCs