XML 49 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Earnings Per Common Share or Unit (Tables)
6 Months Ended
Jun. 30, 2017
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 (in thousands, except per share and unit amounts) is as follows:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

Prologis, Inc.

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net earnings attributable to common stockholders – Basic

 

$

266,943

 

 

$

275,383

 

 

$

470,198

 

 

$

483,424

 

Net earnings attributable to redeemable limited partnership unitholders (1)

 

 

7,798

 

 

 

9,085

 

 

 

13,765

 

 

 

15,694

 

Adjusted net earnings attributable to common stockholders – Diluted

 

$

274,741

 

 

$

284,468

 

 

$

483,963

 

 

$

499,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – Basic

 

 

530,040

 

 

 

524,842

 

 

 

529,400

 

 

 

524,540

 

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

 

 

16,364

 

 

 

17,703

 

 

 

16,409

 

 

 

17,623

 

Incremental weighted average effect of equity awards

 

 

5,710

 

 

 

2,843

 

 

 

4,703

 

 

 

2,130

 

Weighted average common shares outstanding – Diluted (2)

 

 

552,114

 

 

 

545,388

 

 

 

550,512

 

 

 

544,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.50

 

 

$

0.52

 

 

$

0.89

 

 

$

0.92

 

Diluted

 

$

0.50

 

 

$

0.52

 

 

$

0.88

 

 

$

0.92

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

Prologis, L.P.

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net earnings attributable to common unitholders

 

$

274,320

 

 

$

283,699

 

 

$

483,198

 

 

$

497,974

 

Net earnings attributable to Class A common unitholders

 

 

(4,347

)

 

 

(4,619

)

 

 

(7,678

)

 

 

(8,129

)

Net earnings attributable to common unitholders – Basic

 

$

269,973

 

 

$

279,080

 

 

$

475,520

 

 

$

489,845

 

Net earnings attributable to Class A common unitholders

 

 

4,347

 

 

 

4,619

 

 

 

7,678

 

 

 

8,129

 

Net earnings attributable to limited partnership unitholders

 

 

421

 

 

 

768

 

 

 

765

 

 

 

1,143

 

Adjusted net earnings attributable to common unitholders – Diluted

 

$

274,741

 

 

$

284,467

 

 

$

483,963

 

 

$

499,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common partnership units outstanding – Basic

 

 

536,060

 

 

 

531,912

 

 

 

535,392

 

 

 

531,507

 

Incremental weighted average effect on conversion of Class A Units

 

 

8,626

 

 

 

8,798

 

 

 

8,645

 

 

 

8,821

 

Incremental weighted average effect on redemption of limited partnership units into

     common stock of Prologis, Inc.

 

 

1,718

 

 

 

1,835

 

 

 

1,772

 

 

 

1,835

 

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

 

 

5,710

 

 

 

2,843

 

 

 

4,703

 

 

 

2,130

 

Weighted average common partnership units outstanding – Diluted (2)

 

 

552,114

 

 

 

545,388

 

 

 

550,512

 

 

 

544,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per unit attributable to common unitholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.50

 

 

$

0.52

 

 

$

0.89

 

 

$

0.92

 

Diluted

 

$

0.50

 

 

$

0.52

 

 

$

0.88

 

 

$

0.92

 

 

(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

 

 

Six Months Ended

 

 

 

 

June 30,

 

 

June 30,

 

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

Total weighted average potentially dilutive limited partnership units

 

 

10,344

 

 

 

10,633

 

 

 

10,417

 

 

 

10,656

 

 

Total potentially dilutive stock awards

 

 

9,355

 

 

 

7,176

 

 

 

8,583

 

 

 

6,854

 

 

Total Prologis, L.P.

 

 

19,699

 

 

 

17,809

 

 

 

19,000

 

 

 

17,510

 

 

Limited partners in Prologis, L.P.

 

 

6,020

 

 

 

7,070

 

 

 

5,992

 

 

 

6,967

 

 

Total Prologis, Inc.

 

 

25,719

 

 

 

24,879

 

 

 

24,992

 

 

 

24,477