XML 26 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Operations (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Revenues:        
Rental income $ 294,267 $ 372,010 $ 648,913 $ 727,896
Rental recoveries 78,470 96,449 177,207 182,961
Investment management income 43,608 30,993 77,243 63,350
Development management and other income 3,129 1,729 5,321 4,842
Total revenues 419,474 501,181 908,684 979,049
Expenses:        
Rental expenses 112,581 125,918 245,907 244,151
Investment management expenses 25,006 15,075 44,915 31,956
General and administrative expenses 54,909 51,415 111,106 111,574
Depreciation and amortization 158,965 178,756 335,454 358,315
Other expenses 6,771 7,227 11,124 11,562
Merger, acquisition and other integration expenses    21,186    31,914
Impairment of real estate properties         3,185
Total expenses 358,232 399,577 748,506 792,657
Operating income 61,242 101,604 160,178 186,392
Other income (expense):        
Earnings from unconsolidated entities, net 8,421 3,889 33,189 17,884
Interest expense (92,508) (127,582) (207,498) (260,551)
Interest and other income, net 4,492 5,912 16,119 11,013
Gains on acquisitions and dispositions of investments in real estate, net 61,035 520 399,880 268,291
Foreign currency and derivative gains (losses), net (7,744) 12,753 (6,860) (14,022)
Gains (losses) on early extinguishment of debt, net (32,608) (500) (49,959) 4,919
Impairment of other assets         (16,135)
Total other income (expense) (58,912) (105,008) 184,871 11,399
Earnings (loss) before income taxes 2,330 (3,404) 345,049 197,791
Current income tax expense 24,838 17,995 80,345 29,068
Deferred income tax benefit (4,350) (9,920) (7,991) (8,869)
Total income tax expense 20,488 8,075 72,354 20,199
Earnings (loss) from continuing operations (18,158) (11,479) 272,695 177,592
Discontinued operations:        
Income (loss) attributable to disposed properties and assets held for sale (294) 6,273 (49) 19,051
Net gains on dispositions 13,467 9,874 19,301 21,123
Total discontinued operations 13,173 16,147 19,252 40,174
Consolidated net earnings (loss) (4,985) 4,668 291,947 217,766
Net loss (earnings) attributable to noncontrolling interests 7,284 (2,739) (4,819) (2,857)
Net earnings attributable to controlling interests 2,299 1,929 287,128 214,909
Preferred stock dividends 3,816 10,049 14,121 20,616
Loss on preferred stock redemption      9,108  
Net earnings (loss) attributable to common stockholders (1,517) (8,120) 263,899 194,293
Weighted average common shares outstanding - Basic 486,032 459,878 473,892 459,549
Weighted average common shares outstanding - Diluted 486,032 459,878 480,009 464,696
Net earnings (loss) per share attributable to common stockholders - Basic:        
Continuing operations $ (0.03) $ (0.06) $ 0.52 $ 0.33
Discontinued operations $ 0.03 $ 0.04 $ 0.04 $ 0.09
Net earnings (loss) per share attributable to common stockholders - Basic $ 0.00 $ (0.02) $ 0.56 $ 0.42
Net earnings (loss) per unit attributable to common unitholders - Diluted:        
Continuing operations $ (0.03) $ (0.06) $ 0.51 $ 0.33
Discontinued operations $ 0.03 $ 0.04 $ 0.04 $ 0.09
Net earnings (loss) per share attributable to common stockholders - Diluted $ 0.00 $ (0.02) $ 0.55 $ 0.42
Distributions per common unit $ 0.28 $ 0.28 $ 0.56 $ 0.56
Prologis, L.P. [Member]
       
Revenues:        
Rental income 294,267 372,010 648,913 727,896
Rental recoveries 78,470 96,449 177,207 182,961
Investment management income 43,608 30,993 77,243 63,350
Development management and other income 3,129 1,729 5,321 4,842
Total revenues 419,474 501,181 908,684 979,049
Expenses:        
Rental expenses 112,581 125,918 245,907 244,151
Investment management expenses 25,006 15,075 44,915 31,956
General and administrative expenses 54,909 51,415 111,106 111,574
Depreciation and amortization 158,965 178,756 335,454 358,315
Other expenses 6,771 7,227 11,124 11,562
Merger, acquisition and other integration expenses    21,186    31,914
Impairment of real estate properties         3,185
Total expenses 358,232 399,577 748,506 792,657
Operating income 61,242 101,604 160,178 186,392
Other income (expense):        
Earnings from unconsolidated entities, net 8,421 3,889 33,189 17,884
Interest expense (92,508) (127,582) (207,498) (260,551)
Interest and other income, net 4,492 5,912 16,119 11,013
Gains on acquisitions and dispositions of investments in real estate, net 61,035 520 399,880 268,291
Foreign currency and derivative gains (losses), net (7,744) 12,753 (6,860) (14,022)
Gains (losses) on early extinguishment of debt, net (32,608) (500) (49,959) 4,919
Impairment of other assets         (16,135)
Total other income (expense) (58,912) (105,008) 184,871 11,399
Earnings (loss) before income taxes 2,330 (3,404) 345,049 197,791
Current income tax expense 24,838 17,995 80,345 29,068
Deferred income tax benefit (4,350) (9,920) (7,991) (8,869)
Total income tax expense 20,488 8,075 72,354 20,199
Earnings (loss) from continuing operations (18,158) (11,479) 272,695 177,592
Discontinued operations:        
Income (loss) attributable to disposed properties and assets held for sale (294) 6,273 (49) 19,051
Net gains on dispositions 13,467 9,874 19,301 21,123
Total discontinued operations 13,173 16,147 19,252 40,174
Consolidated net earnings (loss) (4,985) 4,668 291,947 217,766
Net loss (earnings) attributable to noncontrolling interests 7,209 (2,792) (3,762) (1,969)
Net earnings attributable to controlling interests 2,224 1,876 288,185 215,797
Preferred stock dividends 3,816 10,049 14,121 20,616
Loss on preferred stock redemption      9,108  
Net earnings (loss) attributable to common stockholders $ (1,592) $ (8,173) $ 264,956 $ 195,181
Weighted average common shares outstanding - Basic 487,925 461,842 475,785 461,559
Weighted average common shares outstanding - Diluted 487,925 461,842 480,009 464,696
Net earnings (loss) per share attributable to common stockholders - Basic:        
Continuing operations $ (0.03) $ (0.05) $ 0.52 $ 0.33
Discontinued operations $ 0.03 $ 0.03 $ 0.04 $ 0.09
Net earnings (loss) per share attributable to common stockholders - Basic $ 0.00 $ (0.02) $ 0.56 $ 0.42
Net earnings (loss) per unit attributable to common unitholders - Diluted:        
Continuing operations $ (0.03) $ (0.05) $ 0.51 $ 0.33
Discontinued operations $ 0.03 $ 0.03 $ 0.04 $ 0.09
Net earnings (loss) per share attributable to common stockholders - Diluted $ 0.00 $ (0.02) $ 0.55 $ 0.42
Distributions per common unit $ 0.28 $ 0.28 $ 0.56 $ 0.56