XML 77 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Operating activities:    
Consolidated net earnings (loss) $ 184,868 $ (117,923)
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:    
Straight-lined rents (47,041) (43,273)
REIT stock-based compensation awards, net 24,054 22,408
Depreciation and amortization 577,898 405,580
Earnings from unconsolidated entities, net (20,447) (56,015)
Distributions and changes in operating receivables from our unconsolidated entities 30,321 36,542
Amortization of debt and lease intangibles 17,360 35,892
Non-cash Merger, acquisition and other integration expenses 14,508 17,823
Impairment of real estate properties and other assets 29,098 103,823
Net (gain) loss on dispositions, net of related impairment charges, included in discontinued operations 10,335 (23,461)
Gains recognized on acquisitions and dispositions of investments in real estate, net (280,968) (114,650)
Loss (gain) on early extinguishment of debt, net (4,919) 298
Unrealized foreign currency and derivative losses (gains), net 15,558 (45,036)
Deferred income tax expense (benefit) (10,753) 2,755
Increase in restricted cash, accounts receivable and other assets (186,450) (36,999)
Increase (decrease) in accounts payable and accrued expenses and other liabilities 19,926 (82,817)
Net cash provided by operating activities 373,348 104,947
Investing activities:    
Real estate development activity (592,533) (645,903)
Real estate acquisitions (173,492) (136,603)
Tenant improvements and lease commissions on previously leased space (91,920) (55,726)
Non-development capital expenditures (48,438) (37,425)
Investments in and advances to unconsolidated entities, net (70,207) (9,671)
Return of investment from unconsolidated entities 237,784 114,375
Proceeds from dispositions of real estate properties 1,008,257 812,186
Proceeds from repayment of notes receivable   6,450
Investments in notes receivable backed by real estate and advances on other notes receivable   (55,000)
Cash acquired in connection with the Merger   234,045
Net cash used in investing activities (47,877) (798,523)
Financing activities:    
Issuance of common stock, net 29,442 1,156,493
Dividends paid on common stock (389,159) (257,184)
Dividends paid on preferred stock (37,269) (23,013)
Noncontrolling interest contributions 41,781  
Noncontrolling interest distributions (22,541) (11,706)
Purchase of noncontrolling interest (137,664)  
Debt and equity issuance costs paid (10,745) (72,590)
Proceeds from credit facilities, net 270,878 377,779
Repurchase of debt (1,314,387) (243,316)
Proceeds from issuance of debt 1,389,984 885,820
Payments on debt (166,198) (938,264)
Net cash provided by (used in) financing activities (345,878) 874,019
Effect of foreign currency exchange rate changes on cash 2,523 (1,328)
Net increase (decrease) in cash and cash equivalents (17,884) 179,115
Cash and cash equivalents, beginning of period 176,072 37,634
Cash and cash equivalents, end of period 158,188 216,749
Prologis, L.P. [Member]
   
Operating activities:    
Consolidated net earnings (loss) 184,868 (117,923)
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:    
Straight-lined rents (47,041) (43,273)
REIT stock-based compensation awards, net 24,054 22,408
Depreciation and amortization 577,898 405,580
Earnings from unconsolidated entities, net (20,447) (56,015)
Distributions and changes in operating receivables from our unconsolidated entities 30,321 36,542
Amortization of debt and lease intangibles 17,360 35,892
Non-cash Merger, acquisition and other integration expenses 14,508 17,823
Impairment of real estate properties and other assets 29,098 103,823
Net (gain) loss on dispositions, net of related impairment charges, included in discontinued operations 10,335 (23,461)
Gains recognized on acquisitions and dispositions of investments in real estate, net (280,968) (114,650)
Loss (gain) on early extinguishment of debt, net (4,919) 298
Unrealized foreign currency and derivative losses (gains), net 15,558 (45,036)
Deferred income tax expense (benefit) (10,753) 2,755
Increase in restricted cash, accounts receivable and other assets (186,450) (36,999)
Increase (decrease) in accounts payable and accrued expenses and other liabilities 19,926 (82,817)
Net cash provided by operating activities 373,348 104,947
Investing activities:    
Real estate development activity (592,533) (645,903)
Real estate acquisitions (173,492) (136,603)
Tenant improvements and lease commissions on previously leased space (91,920) (55,726)
Non-development capital expenditures (48,438) (37,425)
Investments in and advances to unconsolidated entities, net (70,207) (9,671)
Return of investment from unconsolidated entities 237,784 114,375
Proceeds from dispositions of real estate properties 1,008,257 812,186
Proceeds from repayment of notes receivable   6,450
Investments in notes receivable backed by real estate and advances on other notes receivable   (55,000)
Cash acquired in connection with the Merger   234,045
Net cash used in investing activities (47,877) (798,523)
Financing activities:    
Issuance of common stock, net 29,442 1,156,493
Distributions paid on common partnership units (396,408) (257,760)
Distributions paid on preferred units (37,269) (23,013)
Noncontrolling interest contributions 41,781  
Noncontrolling interest distributions (20,906) (11,130)
Purchase of noncontrolling interest (132,050)  
Debt and equity issuance costs paid (10,745) (72,590)
Proceeds from credit facilities, net 270,878 377,779
Repurchase of debt (1,314,387) (243,316)
Proceeds from issuance of debt 1,389,984 885,820
Payments on debt (166,198) (938,264)
Net cash provided by (used in) financing activities (345,878) 874,019
Effect of foreign currency exchange rate changes on cash 2,523 (1,328)
Net increase (decrease) in cash and cash equivalents (17,884) 179,115
Cash and cash equivalents, beginning of period 176,072 37,634
Cash and cash equivalents, end of period 158,188 216,749
PEPR [Member]
   
Investing activities:    
Acquisition, net of cash received   (1,025,251)
PEPR [Member] | Prologis, L.P. [Member]
   
Investing activities:    
Acquisition, net of cash received   (1,025,251)
NAIF II [Member]
   
Investing activities:    
Acquisition, net of cash received (317,328)  
NAIF II [Member] | Prologis, L.P. [Member]
   
Investing activities:    
Acquisition, net of cash received $ (317,328)