XML 56 R31.htm IDEA: XBRL DOCUMENT v3.6.0.2
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2016
Business Acquisition [Line Items]  
Schedule of Unaudited Pro Forma Financial Information

The following amounts are in thousands, except per share amounts:

 

 

 

2015

 

 

2014

 

Total revenues

 

$

2,358,643

 

 

$

2,064,724

 

Net earnings attributable to common stockholders

 

$

866,753

 

 

$

537,861

 

Net earnings per share attributable to common stockholders – Basic

 

$

1.66

 

 

$

1.08

 

Net earnings per share attributable to common stockholders – Diluted

 

$

1.65

 

 

$

1.07

 

 

KTR Capital Partners and Affiliates [Member]  
Business Acquisition [Line Items]  
Allocation of Purchase Price

The allocation of the purchase price was as follows (in thousands):

 

Investments in real estate properties

 

$

5,441,384

 

Intangible assets, net of intangible liabilities

 

 

332,708

 

Accounts receivable and other assets

 

 

8,062

 

Debt, including premium

 

 

(735,172

)

Accounts payable, accrued expenses and other liabilities

 

 

(56,313

)

Total estimated purchase price

 

 

4,990,669

 

Our venture partner’s share of purchase price

 

 

(2,253,234

)

Common limited partnership units issued in the Operating Partnership

 

 

(181,170

)

Prologis share of cash purchase price

 

$

2,556,265

 

 

Prologis North American Industrial Fund [Member]  
Business Acquisition [Line Items]  
Allocation of Purchase Price

The allocation of the purchase price was as follows (in thousands):

 

Investments in real estate properties

 

$

2,658,252

 

Intangible assets, net of intangible liabilities

 

 

138,185

 

Cash

 

 

87,780

 

Accounts receivable and other assets

 

 

5,664

 

Debt, including premium

 

 

(1,195,213

)

Accounts payable, accrued expenses and other liabilities

 

 

(57,655

)

Noncontrolling interests

 

 

(554,493

)

Total purchase price

 

$

1,082,520