XML 38 R16.htm IDEA: XBRL DOCUMENT v3.8.0.1
Earnings Per Common Share or Unit
9 Months Ended
Sep. 30, 2017
Earnings Per Share [Abstract]  
Earnings Per Common Share or Unit

NOTE 8. 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

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

Prologis, Inc.

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net earnings attributable to common stockholders – Basic

 

$

876,218

 

 

$

279,255

 

 

$

1,346,416

 

 

$

762,679

 

Net earnings attributable to redeemable limited partnership unitholders (1)

 

 

24,362

 

 

 

7,713

 

 

 

38,127

 

 

 

24,479

 

Adjusted net earnings attributable to common stockholders – Diluted

 

$

900,580

 

 

$

286,968

 

 

$

1,384,543

 

 

$

787,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – Basic

 

 

531,288

 

 

 

527,288

 

 

 

530,036

 

 

 

525,462

 

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

 

 

15,641

 

 

 

14,568

 

 

 

16,150

 

 

 

17,156

 

Incremental weighted average effect of equity awards

 

 

7,234

 

 

 

5,344

 

 

 

5,432

 

 

 

2,610

 

Weighted average common shares outstanding – Diluted (2)

 

 

554,163

 

 

 

547,200

 

 

 

551,618

 

 

 

545,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.65

 

 

$

0.53

 

 

$

2.54

 

 

$

1.45

 

Diluted

 

$

1.63

 

 

$

0.52

 

 

$

2.51

 

 

$

1.44

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

Prologis, L.P.

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net earnings attributable to common unitholders

 

$

900,331

 

 

$

286,943

 

 

$

1,383,529

 

 

$

784,917

 

Net earnings attributable to Class A common unitholders

 

 

(14,233

)

 

 

(4,641

)

 

 

(21,911

)

 

 

(12,769

)

Net earnings attributable to common unitholders – Basic

 

 

886,098

 

 

 

282,302

 

 

 

1,361,618

 

 

 

772,148

 

Net earnings attributable to Class A common unitholders

 

 

14,233

 

 

 

4,641

 

 

 

21,911

 

 

 

12,769

 

Net earnings attributable to limited partnership unitholders

 

 

249

 

 

 

25

 

 

 

1,014

 

 

 

2,241

 

Adjusted net earnings attributable to common unitholders – Diluted

 

$

900,580

 

 

$

286,968

 

 

$

1,384,543

 

 

$

787,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common partnership units outstanding – Basic

 

 

537,257

 

 

 

532,934

 

 

 

536,021

 

 

 

531,985

 

Incremental weighted average effect on conversion of Class A Units

 

 

8,588

 

 

 

8,753

 

 

 

8,625

 

 

 

8,798

 

Incremental weighted average effect on redemption of limited partnership units into

     common stock of Prologis, Inc.

 

 

1,084

 

 

 

169

 

 

 

1,540

 

 

 

1,835

 

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

 

 

7,234

 

 

 

5,344

 

 

 

5,432

 

 

 

2,610

 

Weighted average common partnership units outstanding – Diluted (2)

 

 

554,163

 

 

 

547,200

 

 

 

551,618

 

 

 

545,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per unit attributable to common unitholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.65

 

 

$

0.53

 

 

$

2.54

 

 

$

1.45

 

Diluted

 

$

1.63

 

 

$

0.52

 

 

$

2.51

 

 

$

1.44

 

 

(1)

Earnings allocated to the redeemable Operating Partnership units not held by the Parent has been included in the numerator and redeemable 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)

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

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

September 30,

 

 

September 30,

 

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

Total weighted average potentially dilutive limited partnership units

 

 

9,672

 

 

 

10,587

 

 

 

10,166

 

 

 

10,633

 

 

Total potentially dilutive stock awards

 

 

9,934

 

 

 

9,220

 

 

 

9,038

 

 

 

7,783

 

 

Total Prologis, L.P.

 

 

19,606

 

 

 

19,807

 

 

 

19,204

 

 

 

18,416

 

 

Limited partners in Prologis, L.P.

 

 

5,969

 

 

 

5,646

 

 

 

5,984

 

 

 

6,523

 

 

Total Prologis, Inc.

 

 

25,575

 

 

 

25,453

 

 

 

25,188

 

 

 

24,939