XML 53 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
Earnings Per Common Share / Unit (Tables)
9 Months Ended
Sep. 30, 2015
Earnings Per Share [Abstract]  
Computation of Basic and Diluted Earnings Per Share Unit

The computation of our basic and diluted earnings per share/unit (in thousands, except per share/unit amounts) is as follows:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

Prologis, Inc.

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Net earnings attributable to common stockholders

 

$

258,979

 

 

$

136,245

 

 

$

744,425

 

 

$

213,626

 

Noncontrolling interests attributable to exchangeable limited partnership units

 

 

3,203

 

 

 

493

 

 

 

7,331

 

 

 

767

 

Gains, net of expenses, associated with exchangeable debt assumed exchanged

 

 

-

 

 

 

(18,658

)

 

 

(1,614

)

 

 

-

 

Adjusted net earnings attributable to common stockholders

 

$

262,182

 

 

$

118,080

 

 

$

750,142

 

 

$

214,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – Basic (1)

 

 

523,528

 

 

 

499,292

 

 

 

520,388

 

 

 

499,045

 

Incremental weighted average effect on exchange of limited partnership units (2)

 

 

6,685

 

 

 

1,843

 

 

 

5,875

 

 

 

1,792

 

Incremental weighted average effect of equity awards and warrant

 

 

1,860

 

 

 

3,074

 

 

 

1,953

 

 

 

3,374

 

Incremental weighted average effect on exchange of exchangeable debt (3)

 

 

-

 

 

 

11,879

 

 

 

2,905

 

 

 

-

 

Weighted average common shares outstanding – Diluted (4)

 

 

532,073

 

 

 

516,088

 

 

 

531,121

 

 

 

504,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.49

 

 

$

0.27

 

 

$

1.43

 

 

$

0.43

 

Diluted

 

$

0.49

 

 

$

0.23

 

 

$

1.41

 

 

$

0.43

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

Prologis, L.P.

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Net earnings attributable to common unitholders

 

$

262,155

 

 

$

136,738

 

 

$

750,181

 

 

$

214,393

 

Noncontrolling interests attributable to exchangeable limited partnership units

 

 

27

 

 

 

-

 

 

 

1,575

 

 

 

-

 

Gains, net of expenses, associated with exchangeable debt assumed exchanged

 

 

-

 

 

 

(18,658

)

 

 

(1,614

)

 

 

-

 

Adjusted net earnings attributable to common unitholders

 

$

262,182

 

 

$

118,080

 

 

$

750,142

 

 

$

214,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common partnership units outstanding – Basic (1)

 

 

530,044

 

 

 

501,135

 

 

 

524,411

 

 

 

500,837

 

Incremental weighted average effect on exchange of limited partnership units

 

 

169

 

 

 

-

 

 

 

1,852

 

 

 

-

 

Incremental weighted average effect of equity awards and warrant of Prologis, Inc.

 

 

1,860

 

 

 

3,074

 

 

 

1,953

 

 

 

3,374

 

Incremental weighted average effect on exchange of exchangeable debt (3)

 

 

-

 

 

 

11,879

 

 

 

2,905

 

 

 

-

 

Weighted average common partnership units outstanding – Diluted (4)

 

 

532,073

 

 

 

516,088

 

 

 

531,121

 

 

 

504,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per unit attributable to common unitholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.49

 

 

$

0.27

 

 

$

1.43

 

 

$

0.43

 

Diluted

 

$

0.49

 

 

$

0.23

 

 

$

1.41

 

 

$

0.43

 

 

(1)

The increase in shares/units between the periods is primarily due to a warrant Norges Bank Investment Management exercised in December 2014, the ATM program activity in late 2014 and early 2015 and the conversion of exchangeable debt to shares/units in March 2015.

 

(2)

Earnings allocated to the exchangeable Operating Partnership units not held by the Parent has been included in the numerator and exchangeable Operating Partnership units have been included in the denominator for the purpose of computing diluted earnings per share for all periods as the per share/unit amount is the same. The incremental weighted average exchangeable Operating Partnership units were 6,516 and 1,843 for the three months ended September 30, 2015, and 2014, respectively, and 4,023 and 1,792 for the nine months ended September 30, 2015, and 2014, respectively.

 

(3)

In March 2015, the exchangeable debt was settled primarily through the issuance of common stock. The adjustment in 2015 assumes the exchange occurred on January 1, 2015.

 

(4)

Our total potentially dilutive shares/units outstanding consisted of the following:

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

September 30,

 

 

September 30,

 

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

Total potentially dilutive stock awards and warrant

 

 

7,359

 

 

 

14,170

 

 

 

7,392

 

 

 

14,903

 

 

Total weighted average potentially dilutive shares/units from exchangeable debt

 

 

-

 

 

 

11,879

 

 

 

2,905

 

 

 

11,879

 

 

Total weighted average effect on exchange of potentially dilutive limited partnership units

 

 

1,835

 

 

 

1,944

 

 

 

1,852

 

 

 

1,947