XML 55 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Earnings Per Common Share or Unit (Tables)
6 Months Ended
Jun. 30, 2020
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 was as follows (in thousands, except per share and unit amounts):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

Prologis, Inc.

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net earnings attributable to common stockholders – Basic

 

$

404,539

 

 

$

383,784

 

 

$

893,957

 

 

$

730,831

 

Net earnings attributable to exchangeable limited partnership units (1)

 

 

11,763

 

 

 

11,759

 

 

 

25,812

 

 

 

22,416

 

Adjusted net earnings attributable to common stockholders – Diluted

 

$

416,302

 

 

$

395,543

 

 

$

919,769

 

 

$

753,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – Basic

 

 

737,992

 

 

 

630,271

 

 

 

718,278

 

 

 

629,990

 

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

 

 

21,539

 

 

 

19,556

 

 

 

20,884

 

 

 

19,637

 

Incremental weighted average effect of equity awards

 

 

6,299

 

 

 

5,620

 

 

 

6,865

 

 

 

5,139

 

Weighted average common shares outstanding – Diluted (2)

 

 

765,830

 

 

 

655,447

 

 

 

746,027

 

 

 

654,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.55

 

 

$

0.61

 

 

$

1.24

 

 

$

1.16

 

Diluted

 

$

0.54

 

 

$

0.60

 

 

$

1.23

 

 

$

1.15

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

Prologis, L.P.

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net earnings attributable to common unitholders

 

$

416,189

 

 

$

395,470

 

 

$

919,577

 

 

$

753,091

 

Net earnings attributable to Class A Units

 

 

(4,375

)

 

 

(5,077

)

 

 

(10,026

)

 

 

(9,683

)

Net earnings attributable to common unitholders – Basic

 

 

411,814

 

 

 

390,393

 

 

 

909,551

 

 

 

743,408

 

Net earnings attributable to Class A Units

 

 

4,375

 

 

 

5,077

 

 

 

10,026

 

 

 

9,683

 

Net earnings attributable to exchangeable other limited partnership units

 

 

113

 

 

 

73

 

 

 

192

 

 

 

156

 

Adjusted net earnings attributable to common unitholders – Diluted

 

$

416,302

 

 

$

395,543

 

 

$

919,769

 

 

$

753,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common partnership units outstanding – Basic

 

 

751,182

 

 

 

641,127

 

 

 

730,807

 

 

 

640,832

 

Incremental weighted average effect on exchange of Class A Units

 

 

8,050

 

 

 

8,337

 

 

 

8,056

 

 

 

8,347

 

Incremental weighted average effect on exchange of other limited partnership units

 

 

299

 

 

 

363

 

 

 

299

 

 

 

448

 

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

 

 

6,299

 

 

 

5,620

 

 

 

6,865

 

 

 

5,139

 

Weighted average common units outstanding – Diluted (2)

 

 

765,830

 

 

 

655,447

 

 

 

746,027

 

 

 

654,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per unit attributable to common unitholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.55

 

 

$

0.61

 

 

$

1.24

 

 

$

1.16

 

Diluted

 

$

0.54

 

 

$

0.60

 

 

$

1.23

 

 

$

1.15

 

 

(1)

The exchangeable limited partnership units include the units as discussed in Note 8. Earnings allocated to the exchangeable OP units not held by the Parent have been included in the numerator and exchangeable common 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 weighted average potentially dilutive shares and units outstanding consisted of the following:  

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

 

June 30,

 

 

June 30,

 

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

Class A Units

 

 

8,050

 

 

 

8,337

 

 

 

8,056

 

 

 

8,347

 

 

Other limited partnership units

 

 

299

 

 

 

363

 

 

 

299

 

 

 

448

 

 

Equity awards

 

 

9,039

 

 

 

8,589

 

 

 

9,754

 

 

 

8,161

 

 

Prologis, L.P.

 

 

17,388

 

 

 

17,289

 

 

 

18,109

 

 

 

16,956

 

 

Common limited partnership units

 

 

13,190

 

 

 

10,856

 

 

 

12,529

 

 

 

10,842

 

 

Prologis, Inc.

 

 

30,578

 

 

 

28,145

 

 

 

30,638

 

 

 

27,798