XML 71 R41.htm IDEA: XBRL DOCUMENT v3.3.1.900
Earnings Per Common Share or Unit (Tables)
12 Months Ended
Dec. 31, 2015
Earnings Per Share [Abstract]  
Computation of Basic and Diluted Earnings Per Share Unit

The following table computes our basic and diluted earnings per share and unit for the years ended December 31 (in thousands, except per share and unit amounts):

 

Prologis, Inc.

 

2015

 

 

2014

 

 

2013

 

Net earnings attributable to common stockholders – Basic

 

$

862,788

 

 

$

622,235

 

 

$

315,422

 

Net earnings attributable to exchangeable limited partnership units (1)

 

 

13,120

 

 

 

3,636

 

 

 

1,305

 

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

 

 

(1,614

)

 

 

-

 

 

 

-

 

Adjusted net earnings attributable to common stockholders – Diluted

 

$

874,294

 

 

$

625,871

 

 

$

316,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – Basic (3)

 

 

521,241

 

 

 

499,583

 

 

 

486,076

 

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

 

 

8,569

 

 

 

3,501

 

 

 

2,060

 

Incremental weighted average effect of equity awards and warrant

 

 

1,961

 

 

 

3,307

 

 

 

3,410

 

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

 

 

2,173

 

 

 

-

 

 

 

-

 

Weighted average common shares outstanding – Diluted (4)

 

$

533,944

 

 

$

506,391

 

 

$

491,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.66

 

 

$

1.25

 

 

$

0.65

 

Diluted

 

$

1.64

 

 

$

1.24

 

 

$

0.64

 

 

Prologis, L.P.

 

2015

 

 

2014

 

 

2013

 

Net earnings attributable to common and Class A unitholders

 

$

873,914

 

 

$

624,436

 

 

$

316,630

 

Net earnings attributable to Class A convertible common unitholders

 

 

(3,393

)

 

 

-

 

 

 

-

 

Net earnings attributable to common unitholders – Basic

 

$

870,521

 

 

$

624,436

 

 

$

316,630

 

Net earnings attributable to Class A convertible common unitholders

 

 

3,393

 

 

 

-

 

 

 

-

 

Net earnings attributable to exchangeable limited partnership units

 

 

1,994

 

 

 

1,435

 

 

 

97

 

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

 

 

(1,614

)

 

 

-

 

 

 

-

 

Adjusted net earnings attributable to common unitholders – Diluted

 

$

874,294

 

 

$

625,871

 

 

$

316,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common partnership units outstanding – Basic (3)

 

 

525,912

 

 

 

501,349

 

 

 

487,936

 

Incremental weighted average effect on exchange of Class A convertible units

 

 

2,050

 

 

 

-

 

 

 

-

 

Incremental weighted average effect on exchange of limited partnership units

 

 

1,848

 

 

 

1,735

 

 

 

200

 

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

 

 

1,961

 

 

 

3,307

 

 

 

3,410

 

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

 

 

2,173

 

 

 

-

 

 

 

-

 

Weighted average common partnership units outstanding – Diluted (4)

 

 

533,944

 

 

 

506,391

 

 

 

491,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per unit attributable to common unitholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.66

 

 

$

1.25

 

 

$

0.65

 

Diluted

 

$

1.64

 

 

$

1.24

 

 

$

0.64

 

 

(1)

Earnings allocated to the exchangeable Operating Partnership units not held by the Parent have 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. The incremental weighted average exchangeable Operating Partnership units were 4,671, 1,766 and 1,860 for the years ended December 31, 2015, 2014 and 2013, respectively.

 

(2)

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.

 

(3)

The increase in shares and units between the periods is primarily due to the warrant NBIM exercised in December 2014, the ATM program activity in late 2014 and 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:

 

 

 

 

2015

 

 

2014

 

 

2013

 

 

Total weighted average potentially dilutive limited partnership units

 

 

3,898

 

 

 

1,932

 

 

 

1,558

 

 

Total potentially dilutive stock awards and warrant

 

 

7,299

 

 

 

14,366

 

 

 

13,998

 

 

Total weighted average potentially dilutive shares and units from exchangeable debt

 

 

2,173

 

 

 

11,879

 

 

 

11,879