XML 68 R7.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Operating activities:    
Consolidated net earnings $ 798,758 $ 311,560
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Straight-lined rents and amortization of above and below market leases (37,537) (11,213)
Equity-based compensation awards 40,124 43,042
Depreciation and amortization 607,467 471,059
Earnings from unconsolidated entities, net (106,383) (79,411)
Distributions and net changes in operating receivables from unconsolidated entities 91,328 78,702
Amortization of debt intangibles and deferred financing costs (22,271) (2,091)
Gains on dispositions of investments in real estate, net (655,288) (337,695)
Losses on early extinguishment of debt, net 16,525 163,361
Unrealized foreign currency and derivative losses and related amortization, net 6,931 1,993
Deferred income tax benefit (1,758) (84,594)
Increase in accounts receivable and other assets (68,243) (20,688)
Decrease in accounts payable and accrued expenses and other liabilities (19,838) (83,238)
Net cash provided by operating activities 649,815 450,787
Investing activities:    
Real estate development activity (950,199) (776,237)
Real estate acquisitions (571,368) (389,818)
KTR acquisition, net of cash received (4,809,499)  
Tenant improvements and lease commissions on previously leased space (108,662) (95,812)
Non-development capital expenditures (51,374) (47,915)
Proceeds from dispositions and contributions of real estate properties 1,814,532 1,654,554
Investments in and advances to unconsolidated entities (438,964) (1,324,530)
Return of investment from unconsolidated entities 109,359 188,507
Proceeds from repayment of note receivable 9,866 188,000
Proceeds from the settlement of net investment hedges 122,505 14,487
Payments on the settlement of net investment hedges (981) (14,691)
Net cash used in investing activities (4,874,785) (603,455)
Financing activities:    
Proceeds from issuance of common stock 84,112 15,085
Dividends paid on common and preferred stock (592,795) (502,259)
Repurchase of preferred stock   (27,643)
Noncontrolling interests contributions 2,354,468 467,016
Noncontrolling interests distributions (157,517) (269,400)
Purchase of noncontrolling interests (2,560) (2,440)
Debt and equity issuance costs paid (18,476) (19,318)
Net proceeds from credit facilities 199,958 22,076
Repurchase and payments of debt (913,178) (3,731,044)
Proceeds from issuance of debt 3,239,261 4,024,785
Net cash provided by (used in) financing activities 4,193,273 (23,142)
Effect of foreign currency exchange rate changes on cash (8,562) (3,440)
Net decrease in cash and cash equivalents (40,259) (179,250)
Cash and cash equivalents, beginning of period 350,692 491,129
Cash and cash equivalents, end of period 310,433 311,879
Prologis, L.P. [Member]    
Operating activities:    
Consolidated net earnings 798,758 311,560
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Straight-lined rents and amortization of above and below market leases (37,537) (11,213)
Equity-based compensation awards 40,124 43,042
Depreciation and amortization 607,467 471,059
Earnings from unconsolidated entities, net (106,383) (79,411)
Distributions and net changes in operating receivables from unconsolidated entities 91,328 78,702
Amortization of debt intangibles and deferred financing costs (22,271) (2,091)
Gains on dispositions of investments in real estate, net (655,288) (337,695)
Losses on early extinguishment of debt, net 16,525 163,361
Unrealized foreign currency and derivative losses and related amortization, net 6,931 1,993
Deferred income tax benefit (1,758) (84,594)
Increase in accounts receivable and other assets (68,243) (20,688)
Decrease in accounts payable and accrued expenses and other liabilities (19,838) (83,238)
Net cash provided by operating activities 649,815 450,787
Investing activities:    
Real estate development activity (950,199) (776,237)
Real estate acquisitions (571,368) (389,818)
KTR acquisition, net of cash received (4,809,499)  
Tenant improvements and lease commissions on previously leased space (108,662) (95,812)
Non-development capital expenditures (51,374) (47,915)
Proceeds from dispositions and contributions of real estate properties 1,814,532 1,654,554
Investments in and advances to unconsolidated entities (438,964) (1,324,530)
Return of investment from unconsolidated entities 109,359 188,507
Proceeds from repayment of note receivable 9,866 188,000
Proceeds from the settlement of net investment hedges 122,505 14,487
Payments on the settlement of net investment hedges (981) (14,691)
Net cash used in investing activities (4,874,785) (603,455)
Financing activities:    
Proceeds from issuance of common stock 84,112 15,085
Dividends paid on common and preferred stock (600,186) (504,045)
Repurchase of preferred stock   (27,643)
Noncontrolling interests contributions 2,354,468 467,016
Noncontrolling interests distributions (150,523) (267,614)
Purchase of noncontrolling interests (2,163) (2,440)
Debt and equity issuance costs paid (18,476) (19,318)
Net proceeds from credit facilities 199,958 22,076
Repurchase and payments of debt (913,178) (3,731,044)
Proceeds from issuance of debt 3,239,261 4,024,785
Net cash provided by (used in) financing activities 4,193,273 (23,142)
Effect of foreign currency exchange rate changes on cash (8,562) (3,440)
Net decrease in cash and cash equivalents (40,259) (179,250)
Cash and cash equivalents, beginning of period 350,692 491,129
Cash and cash equivalents, end of period $ 310,433 $ 311,879