XML 67 R42.htm IDEA: XBRL DOCUMENT v3.6.0.2
Earnings Per Common Share or Unit (Tables)
12 Months Ended
Dec. 31, 2016
Earnings Per Share [Abstract]  
Computation of Basic and Diluted Earnings Per Share Unit

The computation of our basic and diluted earnings per share and unit for the years ended December 31 (in thousands, except per share and unit amounts) is as follows:

 

Prologis, Inc.

 

2016

 

 

2015

 

 

2014

 

Net earnings attributable to common stockholders – Basic

 

$

1,203,218

 

 

$

862,788

 

 

$

622,235

 

Net earnings attributable to exchangeable limited partnership units (1)

 

 

37,079

 

 

 

13,120

 

 

 

3,636

 

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

 

 

-

 

 

 

(1,614

)

 

 

-

 

Adjusted net earnings attributable to common stockholders – Diluted

 

$

1,240,297

 

 

$

874,294

 

 

$

625,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – Basic

 

 

526,103

 

 

 

521,241

 

 

 

499,583

 

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

 

 

16,833

 

 

 

8,569

 

 

 

3,501

 

Incremental weighted average effect of equity awards and warrant

 

 

3,730

 

 

 

1,961

 

 

 

3,307

 

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

 

 

-

 

 

 

2,173

 

 

 

-

 

Weighted average common shares outstanding – Diluted (3)

 

 

546,666

 

 

 

533,944

 

 

 

506,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.29

 

 

$

1.66

 

 

$

1.25

 

Diluted

 

$

2.27

 

 

$

1.64

 

 

$

1.24

 

 

Prologis, L.P.

 

2016

 

 

2015

 

 

2014

 

Net earnings attributable to common unitholders

 

$

1,237,519

 

 

$

873,914

 

 

$

624,436

 

Net earnings attributable to Class A convertible common unitholders

 

 

(20,069

)

 

 

(3,393

)

 

 

-

 

Net earnings attributable to common unitholders – Basic

 

$

1,217,450

 

 

$

870,521

 

 

$

624,436

 

Net earnings attributable to Class A convertible common unitholders

 

 

20,069

 

 

 

3,393

 

 

 

-

 

Net earnings attributable to exchangeable limited partnership units

 

 

2,778

 

 

 

1,994

 

 

 

1,435

 

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

 

 

-

 

 

 

(1,614

)

 

 

-

 

Adjusted net earnings attributable to common unitholders – Diluted

 

$

1,240,297

 

 

$

874,294

 

 

$

625,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common partnership units outstanding – Basic

 

 

532,326

 

 

 

525,912

 

 

 

501,349

 

Incremental weighted average effect on exchange of Class A convertible units

 

 

8,775

 

 

 

2,050

 

 

 

-

 

Incremental weighted average effect on exchange of limited partnership units

 

 

1,835

 

 

 

1,848

 

 

 

1,735

 

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

 

 

3,730

 

 

 

1,961

 

 

 

3,307

 

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

 

 

-

 

 

 

2,173

 

 

 

-

 

Weighted average common partnership units outstanding – Diluted (3)

 

 

546,666

 

 

 

533,944

 

 

 

506,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per unit attributable to common unitholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.29

 

 

$

1.66

 

 

$

1.25

 

Diluted

 

$

2.27

 

 

$

1.64

 

 

$

1.24

 

 

(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.

 

(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)

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

 

 

 

2016

 

 

2015

 

 

2014

 

 

Total weighted average potentially dilutive limited partnership units

 

10,610

 

 

 

3,898

 

 

 

1,932

 

 

Total potentially dilutive stock awards

 

8,444

 

 

 

7,299

 

 

 

14,366

 

 

Total weighted average potentially dilutive shares and units from exchangeable debt

 

-

 

 

 

2,173

 

 

 

11,879

 

 

Total Prologis, L.P.

 

19,054

 

 

 

13,370

 

 

 

28,177

 

 

Limited partners in Prologis, L.P.

 

6,223

 

 

 

4,671

 

 

 

1,766

 

 

Total Prologis, Inc.

 

25,277

 

 

 

18,041

 

 

 

29,943