| Computation of Basic and Diluted Earnings Per Share Unit |
The following table sets forth the computation of our basic and
diluted earnings per share/unit (in thousands, except per
share/unit amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended
September 30, |
|
|
Nine Months Ended
September 30, |
|
| |
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
|
REIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to common stockholders
|
|
$ |
136,245 |
|
|
$ |
(7,534 |
) |
|
$ |
213,626 |
|
|
$ |
256,365 |
|
|
Noncontrolling interest attributable to exchangeable limited
partnership units
|
|
|
493 |
|
|
|
(48 |
) |
|
|
767 |
|
|
|
1,446 |
|
|
Gains, net of expenses, associated with exchangeable debt assumed
exchanged
|
|
|
(18,658 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings (loss) attributable to common
stockholders
|
|
$ |
118,080 |
|
|
$ |
(7,582 |
) |
|
$ |
214,393 |
|
|
$ |
257,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Basic (1)
|
|
|
499,292 |
|
|
|
497,989 |
|
|
|
499,045 |
|
|
|
482,007 |
|
|
Incremental weighted average effect on exchange of limited
partnership units (2)
|
|
|
1,843 |
|
|
|
1,859 |
|
|
|
1,792 |
|
|
|
3,099 |
|
|
Incremental weighted average effect of stock awards and
warrants
|
|
|
3,074 |
|
|
|
— |
|
|
|
3,374 |
|
|
|
3,303 |
|
|
Incremental weighted average effect on exchange of exchangeable
debt
|
|
|
11,879 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted (3)
|
|
|
516,088 |
|
|
|
499,848 |
|
|
|
504,211 |
|
|
|
488,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share attributable to common
stockholders -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.27 |
|
|
$ |
(0.02 |
) |
|
$ |
0.43 |
|
|
$ |
0.53 |
|
|
Diluted
|
|
$ |
0.23 |
|
|
$ |
(0.02 |
) |
|
$ |
0.43 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to common unitholders
|
|
$ |
136,738 |
|
|
$ |
(7,582 |
) |
|
$ |
214,393 |
|
|
$ |
257,374 |
|
|
Noncontrolling interest attributable to exchangeable limited
partnership units
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
437 |
|
|
Gains, net of expenses, associated with exchangeable debt assumed
exchanged
|
|
|
(18,658 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings (loss) attributable to common unitholders
|
|
$ |
118,080 |
|
|
$ |
(7,582 |
) |
|
$ |
214,393 |
|
|
$ |
257,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common partnership units outstanding - Basic
(1)
|
|
|
501,135 |
|
|
|
499,848 |
|
|
|
500,837 |
|
|
|
483,889 |
|
|
Incremental weighted average effect on exchange of limited
partnership units
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,217 |
|
|
Incremental weighted average effect of stock awards and warrants of
the REIT
|
|
|
3,074 |
|
|
|
— |
|
|
|
3,374 |
|
|
|
3,303 |
|
|
Incremental weighted average effect on exchange of exchangeable
debt
|
|
|
11,879 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common partnership units outstanding - Diluted
(3)
|
|
|
516,088 |
|
|
|
499,848 |
|
|
|
504,211 |
|
|
|
488,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) per unit attributable to common unitholders
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.27 |
|
|
$ |
(0.02 |
) |
|
$ |
0.43 |
|
|
$ |
0.53 |
|
|
Diluted
|
|
$ |
0.23 |
|
|
$ |
(0.02 |
) |
|
$ |
0.43 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) |
The increase in shares/units between
the nine months ended September 30, 2014 and 2013 is due
primarily to an equity offering in April 2013. |
| (2) |
Income allocated to the exchangeable
Operating Partnership units not held by the REIT has 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 since the per share/unit
amount is the same. The incremental weighted average exchangeable
Operating Partnership units were 1,843 and 1,859 for the three
months ended September 30, 2014 and 2013, respectively, and
were 1,792 and 1,882 for the nine months ended September 30,
2014 and 2013, respectively. |
| (3) |
Total weighted average potentially
dilutive stock awards and warrants outstanding were 14,170 and
14,133 for the three months ended September 30, 2014 and 2013,
respectively, and were 14,903 and 14,070 for the nine months ended
September 30, 2014 and 2013, respectively. Total weighted
average potentially dilutive shares/units from exchangeable debt
outstanding were 11,879 for all periods presented. Excluding the
Operating Partnership units discussed above, total weighted average
potentially dilutive limited partnership units outstanding were
1,944 and 1,950 for the three months ended September 30, 2014
and 2013, respectively, and were 1,947 and 1,426 for the nine
months ended September 30, 2014 and 2013, respectively. |
|