XML 29 R7.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Operating activities:    
Consolidated net earnings $ 518,596 $ 491,572
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Straight-lined rents and amortization of above and below market leases (43,113) (15,359)
Equity-based compensation awards 29,212 26,718
Depreciation and amortization 480,382 359,996
Earnings from unconsolidated entities, net (99,765) (72,826)
Distributions from unconsolidated entities 98,887 64,081
Net changes in operating receivables from unconsolidated entities 22,896 (12,519)
Amortization of debt premiums, net of deferred financing costs (9,616) (14,386)
Gains on dispositions of investments in real estate, net (344,667) (386,497)
Losses (gains) on early extinguishment of debt, net (992) 16,525
Unrealized foreign currency and derivative losses (gains), net 23,386 (4,506)
Deferred income tax expense (benefit) (4,602) 1,197
Decrease (increase) in accounts receivable and other assets 14,327 (14,629)
Decrease in accounts payable and accrued expenses and other liabilities (106,840) (83,478)
Net cash provided by operating activities 578,091 355,889
Investing activities:    
Real estate development (775,545) (670,517)
Real estate acquisitions (136,107) (293,556)
Tenant improvements and lease commissions on previously leased space (88,659) (65,377)
Nondevelopment capital expenditures (30,096) (26,089)
Proceeds from dispositions and contributions of real estate properties 1,284,126 926,833
Investments in and advances to unconsolidated entities (145,287) (340,841)
Return of investment from unconsolidated entities 581,601 67,036
Proceeds from repayment of notes receivable backed by real estate 201,250 9,866
Proceeds from the settlement of net investment hedges 16,768 122,505
Payments on the settlement of net investment hedges 0 (981)
Net cash provided by (used in) investing activities 908,051 (5,080,620)
Financing activities:    
Proceeds from issuance of common stock 10,354 83,362
Dividends paid on common and preferred stock (445,343) (381,189)
Noncontrolling interests contributions 825 2,354,468
Noncontrolling interests distributions (214,263) (38,068)
Purchase of noncontrolling interests (2,979) (2,163)
Debt and equity issuance costs paid (14,865) (11,494)
Net proceeds from (payments on) credit facilities (3,515) 435,450
Repurchase and payments of debt (1,277,311) (908,474)
Proceeds from issuance of debt 517,045 3,199,538
Net cash provided by (used in) financing activities (1,430,052) 4,731,430
Effect of foreign currency exchange rate changes on cash 12,051 (6,366)
Net increase in cash and cash equivalents 68,141 333
Cash and cash equivalents, beginning of period 264,080 350,692
Cash and cash equivalents, end of period 332,221 351,025
Prologis, L.P. [Member]    
Operating activities:    
Consolidated net earnings 518,596 491,572
Adjustments to reconcile net earnings to net cash provided by operating activities:    
Straight-lined rents and amortization of above and below market leases (43,113) (15,359)
Equity-based compensation awards 29,212 26,718
Depreciation and amortization 480,382 359,996
Earnings from unconsolidated entities, net (99,765) (72,826)
Distributions from unconsolidated entities 98,887 64,081
Net changes in operating receivables from unconsolidated entities 22,896 (12,519)
Amortization of debt premiums, net of deferred financing costs (9,616) (14,386)
Gains on dispositions of investments in real estate, net (344,667) (386,497)
Losses (gains) on early extinguishment of debt, net (992) 16,525
Unrealized foreign currency and derivative losses (gains), net 23,386 (4,506)
Deferred income tax expense (benefit) (4,602) 1,197
Decrease (increase) in accounts receivable and other assets 14,327 (14,629)
Decrease in accounts payable and accrued expenses and other liabilities (106,840) (83,478)
Net cash provided by operating activities 578,091 355,889
Investing activities:    
Real estate development (775,545) (670,517)
Real estate acquisitions (136,107) (293,556)
Tenant improvements and lease commissions on previously leased space (88,659) (65,377)
Nondevelopment capital expenditures (30,096) (26,089)
Proceeds from dispositions and contributions of real estate properties 1,284,126 926,833
Investments in and advances to unconsolidated entities (145,287) (340,841)
Return of investment from unconsolidated entities 581,601 67,036
Proceeds from repayment of notes receivable backed by real estate 201,250 9,866
Proceeds from the settlement of net investment hedges 16,768 122,505
Payments on the settlement of net investment hedges 0 (981)
Net cash provided by (used in) investing activities 908,051 (5,080,620)
Financing activities:    
Proceeds from issuance of common stock 10,354 83,362
Dividends paid on common and preferred stock (465,071) (385,109)
Noncontrolling interests contributions 825 2,354,468
Noncontrolling interests distributions (195,386) (34,148)
Purchase of noncontrolling interests (2,128) (2,163)
Debt and equity issuance costs paid (14,865) (11,494)
Net proceeds from (payments on) credit facilities (3,515) 435,450
Repurchase and payments of debt (1,277,311) (908,474)
Proceeds from issuance of debt 517,045 3,199,538
Net cash provided by (used in) financing activities (1,430,052) 4,731,430
Effect of foreign currency exchange rate changes on cash 12,051 (6,366)
Net increase in cash and cash equivalents 68,141 333
Cash and cash equivalents, beginning of period 264,080 350,692
Cash and cash equivalents, end of period 332,221 351,025
KTR Capital Partners and Affiliates [Member]    
Investing activities:    
KTR acquisition, net of cash received 0 (4,809,499)
KTR Capital Partners and Affiliates [Member] | Prologis, L.P. [Member]    
Investing activities:    
KTR acquisition, net of cash received $ 0 $ (4,809,499)