XML 40 R18.htm IDEA: XBRL DOCUMENT v3.4.0.3
Earnings Per Common Share or Unit
3 Months Ended
Mar. 31, 2016
Earnings Per Share [Abstract]  
Earnings Per Common Share or Unit

NOTE 10. EARNINGS PER COMMON SHARE OR UNIT

 

We determine basic earnings per share or unit based on the weighted average number of shares of common stock or units outstanding during the period. We compute diluted earnings per share or unit based on the weighted average number of shares or units outstanding combined with the incremental weighted average effect from all outstanding potentially dilutive instruments.

 

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

 

 

 

Three Months Ended

 

 

 

March 31,

 

Prologis, Inc.

 

2016

 

 

2015

 

Net earnings attributable to common stockholders – Basic

 

$

208,041

 

 

$

345,206

 

Net earnings attributable to exchangeable limited partnership units (1)

 

 

6,609

 

 

 

1,650

 

Gains, net of expenses, associated with exchangeable debt assumed exchanged (2)

 

 

-

 

 

 

(1,614

)

Adjusted net earnings attributable to common stockholders – Diluted

 

$

214,650

 

 

$

345,242

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – Basic (3)

 

 

524,205

 

 

 

514,022

 

Incremental weighted average effect on exchange of limited partnership units (1)

 

 

17,543

 

 

 

3,794

 

Incremental weighted average effect of equity awards

 

 

1,814

 

 

 

2,394

 

Incremental weighted average effect on exchangeable debt assumed exchanged (2)

 

 

-

 

 

 

8,812

 

Weighted average common shares outstanding – Diluted (4)

 

 

543,562

 

 

 

529,022

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

Basic

 

$

0.40

 

 

$

0.67

 

Diluted

 

$

0.39

 

 

$

0.65

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

Prologis, L.P.

 

2016

 

 

2015

 

Net earnings attributable to common unitholders

 

$

214,275

 

 

$

346,488

 

Net earnings attributable to Class A convertible common unitholders

 

 

(3,510

)

 

 

-

 

Net earnings attributable to common unitholders – Basic

 

$

210,765

 

 

$

346,488

 

Net earnings attributable to Class A convertible common unitholders

 

 

3,510

 

 

 

-

 

Net earnings attributable to exchangeable limited partnership units

 

 

375

 

 

 

368

 

Gains, net of expenses, associated with exchangeable debt assumed exchanged (2)

 

 

-

 

 

 

(1,614

)

Adjusted net earnings attributable to common unitholders – Diluted

 

$

214,650

 

 

$

345,242

 

 

 

 

 

 

 

 

 

 

Weighted average common partnership units outstanding – Basic (3)

 

 

531,070

 

 

 

515,931

 

Incremental weighted average effect on exchange of Class A convertible units

 

 

8,844

 

 

 

-

 

Incremental weighted average effect on exchange of limited partnership units

 

 

1,834

 

 

 

1,885

 

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

 

 

1,814

 

 

 

2,394

 

Incremental weighted average effect on exchangeable debt assumed exchanged (2)

 

 

-

 

 

 

8,812

 

Weighted average common partnership units outstanding – Diluted (4)

 

 

543,562

 

 

 

529,022

 

 

 

 

 

 

 

 

 

 

Net earnings per unit attributable to common unitholders:

 

 

 

 

 

 

 

 

Basic

 

$

0.40

 

 

$

0.67

 

Diluted

 

$

0.39

 

 

$

0.65

 

 

(1)

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 and unit amount is the same.

 

(2)

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

 

(3)

The increase in shares and units between the periods is primarily due the at-the-market program activity in early 2015 and the conversion of exchangeable debt to shares and units in March 2015.

 

(4)

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

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

 

 

 

2016

 

 

2015

 

 

Total weighted average potentially dilutive limited partnership units

 

 

10,678

 

 

 

1,885

 

 

Total potentially dilutive stock awards

 

 

6,565

 

 

 

7,391

 

 

Total weighted average potentially dilutive shares and units from exchangeable debt

 

 

-

 

 

 

8,812

 

 

Total Prologis, L.P.

 

 

17,243

 

 

 

18,088

 

 

Limited partners in Prologis, L.P.

 

 

6,865

 

 

 

1,909

 

 

Total Prologis, Inc.

 

 

24,108

 

 

 

19,997