XML 76 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Operations (unaudited) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Revenues:        
Rental income $ 275,686 $ 291,621 $ 871,025 $ 926,348
Rental recoveries 80,136 80,564 254,310 253,937
Strategic capital income 54,070 48,322 175,714 125,565
Development management and other income 5,259 2,551 8,873 7,872
Total revenues 415,151 423,058 1,309,922 1,313,722
Expenses:        
Rental expenses 102,324 106,811 322,417 347,002
Strategic capital expenses 22,442 22,023 74,442 66,938
General and administrative expenses 58,203 55,034 181,781 166,140
Depreciation and amortization 149,202 155,439 471,059 483,215
Other expenses 4,868 6,370 15,371 17,494
Total expenses 337,039 345,677 1,065,070 1,080,789
Operating income 78,112 77,381 244,852 232,933
Other income (expense):        
Earnings from unconsolidated entities, net 28,514 26,365 79,411 59,554
Interest expense (69,086) (84,642) (234,793) (291,496)
Interest and other income, net 550 5,653 19,716 21,772
Gains on acquisitions and dispositions of investments in real estate, net 151,057 46,074 337,695 445,954
Foreign currency and derivative gains (losses) and related amortization, net 20,792 6,875 2,738 15
Losses on early extinguishment of debt, net (86,076) (114,196) (163,361) (164,155)
Total other income (expense) 45,751 (113,871) 41,406 71,644
Earnings (loss) before income taxes 123,863 (36,490) 286,258 304,577
Current income tax expense 10,394 11,012 59,292 91,357
Deferred income tax expense (benefit) (33,658) 1,168 (84,594) (6,823)
Total income tax expense (benefit) (23,264) 12,180 (25,302) 84,534
Earnings (loss) from continuing operations 147,127 (48,670) 311,560 220,043
Discontinued operations:        
Income attributable to disposed properties and assets held for sale   1,206   5,139
Net gains on dispositions, including taxes   40,297   59,598
Total discontinued operations   41,503   64,737
Consolidated net earnings (loss) 147,127 (7,167) 311,560 284,780
Net loss (earnings) attributable to noncontrolling interests (9,212) 1,768 (85,664) (3,051)
Net earnings (loss) attributable to controlling interests 137,915 (5,399) 225,896 281,729
Less preferred stock dividends 1,670 2,135 5,753 16,256
Loss on preferred stock redemption     6,517 9,108
Net earnings (loss) attributable to common stockholders 136,245 (7,534) 213,626 256,365
Weighted average common shares outstanding-Basic 499,292 497,989 499,045 482,007
Weighted average common shares outstanding-Diluted 516,088 499,848 504,211 488,409
Net earnings (loss) per share attributable to common stockholders - Basic:        
Continuing operations $ 0.27 $ (0.10) $ 0.43 $ 0.40
Discontinued operations   $ 0.08   $ 0.13
Net earnings (loss) per share attributable to common stockholders - Basic $ 0.27 $ (0.02) $ 0.43 $ 0.53
Net earnings (loss) per share attributable to common stockholders - Diluted:        
Continuing operations $ 0.23 $ (0.10) $ 0.43 $ 0.40
Discontinued operations   $ 0.08   $ 0.13
Net earnings (loss) per share attributable to common stockholders - Diluted $ 0.23 $ (0.02) $ 0.43 $ 0.53
Dividends per common share $ 0.33 $ 0.28 $ 0.99 $ 0.84
Prologis, L.P. [Member]
       
Revenues:        
Rental income 275,686 291,621 871,025 926,348
Rental recoveries 80,136 80,564 254,310 253,937
Strategic capital income 54,070 48,322 175,714 125,565
Development management and other income 5,259 2,551 8,873 7,872
Total revenues 415,151 423,058 1,309,922 1,313,722
Expenses:        
Rental expenses 102,324 106,811 322,417 347,002
Strategic capital expenses 22,442 22,023 74,442 66,938
General and administrative expenses 58,203 55,034 181,781 166,140
Depreciation and amortization 149,202 155,439 471,059 483,215
Other expenses 4,868 6,370 15,371 17,494
Total expenses 337,039 345,677 1,065,070 1,080,789
Operating income 78,112 77,381 244,852 232,933
Other income (expense):        
Earnings from unconsolidated entities, net 28,514 26,365 79,411 59,554
Interest expense (69,086) (84,642) (234,793) (291,496)
Interest and other income, net 550 5,653 19,716 21,772
Gains on acquisitions and dispositions of investments in real estate, net 151,057 46,074 337,695 445,954
Foreign currency and derivative gains (losses) and related amortization, net 20,792 6,875 2,738 15
Losses on early extinguishment of debt, net (86,076) (114,196) (163,361) (164,155)
Total other income (expense) 45,751 (113,871) 41,406 71,644
Earnings (loss) before income taxes 123,863 (36,490) 286,258 304,577
Current income tax expense 10,394 11,012 59,292 91,357
Deferred income tax expense (benefit) (33,658) 1,168 (84,594) (6,823)
Total income tax expense (benefit) (23,264) 12,180 (25,302) 84,534
Earnings (loss) from continuing operations 147,127 (48,670) 311,560 220,043
Discontinued operations:        
Income attributable to disposed properties and assets held for sale   1,206   5,139
Net gains on dispositions, including taxes   40,297   59,598
Total discontinued operations   41,503   64,737
Consolidated net earnings (loss) 147,127 (7,167) 311,560 284,780
Net loss (earnings) attributable to noncontrolling interests (8,719) 1,720 (84,897) (2,042)
Net earnings (loss) attributable to controlling interests 138,408 (5,447) 226,663 282,738
Less preferred stock dividends 1,670 2,135 5,753 16,256
Loss on preferred stock redemption     6,517 9,108
Net earnings (loss) attributable to common stockholders $ 136,738 $ (7,582) $ 214,393 $ 257,374
Weighted average common shares outstanding-Basic 501,135 499,848 500,837 483,889
Weighted average common shares outstanding-Diluted 516,088 499,848 504,211 488,409
Net earnings (loss) per share attributable to common stockholders - Basic:        
Continuing operations $ 0.27 $ (0.10) $ 0.43 $ 0.40
Discontinued operations   $ 0.08   $ 0.13
Net earnings (loss) per share attributable to common stockholders - Basic $ 0.27 $ (0.02) $ 0.43 $ 0.53
Net earnings (loss) per share attributable to common stockholders - Diluted:        
Continuing operations $ 0.23 $ (0.10) $ 0.43 $ 0.40
Discontinued operations   $ 0.08   $ 0.13
Net earnings (loss) per share attributable to common stockholders - Diluted $ 0.23 $ (0.02) $ 0.43 $ 0.53
Dividends per common share $ 0.33 $ 0.28 $ 0.99 $ 0.84