CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2016 | Mar. 31, 2015 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | $ 16,295 | $ 2,466 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 25,829 | 23,258 |
Amortization of Deferred Financing Costs | 873 | 746 |
Other Amortization | 8,104 | 7,741 |
Provision for Bad Debt | 265 | 498 |
Equity in Income of Joint Ventures | 0 | (71) |
Gain on Sale of Real Estate | (7,251) | (7,930) |
Mark-to-Market Loss on Interest Rate Protection Agreements | 0 | 12,990 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (2,453) | (3,425) |
Increase in Deferred Rent Receivable | (1,839) | (2,272) |
Decrease in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (12,460) | (6,476) |
Payments of Discounts Associated with Retirement of Debt | (554) | 0 |
Cash Book Overdraft | 0 | 429 |
Net Cash Provided by Operating Activities | 26,809 | 27,954 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (47,406) | 0 |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (35,905) | (25,556) |
Net Proceeds from Sales of Investments in Real Estate | 15,393 | 25,573 |
Contributions to and Investments in Joint Ventures | 0 | (9) |
Distributions from Joint Ventures | 0 | 126 |
Repayments of Notes Receivable | 0 | 2,720 |
Decrease (Increase) in Escrows | 19,477 | (756) |
Net Cash (Used in) Provided by Investing Activities | (48,441) | 2,098 |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing Costs | (236) | (2,114) |
Repurchase and Retirement of Restricted Stock/Units | (5,230) | (2,101) |
Common Stock Dividends and Unit Distributions Paid | (14,705) | (11,786) |
Repayments on Mortgage Loans Payable | (60,879) | (2,980) |
Repayments of Senior Unsecured Notes | (159,125) | 0 |
Proceeds from Unsecured Credit Facility | 298,000 | 32,000 |
Repayments on Unsecured Credit Facility | (37,000) | (49,000) |
Net Cash Provided by (Used in) Financing Activities | 20,825 | (35,981) |
Net Effect of Exchange Rate Changes on Cash and Cash Equivalents | 0 | (14) |
Net Decrease in Cash and Cash Equivalents | (807) | (5,929) |
Cash and Cash Equivalents, Beginning of Year | 3,987 | 9,500 |
Cash and Cash Equivalents, End of Year | 3,180 | 3,557 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 449 | 459 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 22,112 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | 0 |
Assumption of Indebtedness and Other Liabilities in Connection with the Acquisition of Real Estate | 5,082 | 0 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 16,151 | 8,881 |
Write-off of Fully Depreciated Assets | (14,457) | (9,849) |
Noncontrolling Interest | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 607 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | (98) | (95) |
Common Stock | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | |
Additional Paid-in- Capital | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 98 | 95 |
Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 22,112 | 14,912 |
First Industrial, L.P. | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 16,295 | 2,483 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 25,829 | 23,258 |
Amortization of Deferred Financing Costs | 873 | 746 |
Other Amortization | 8,104 | 7,741 |
Provision for Bad Debt | 265 | 498 |
Equity in Income of Joint Ventures | 0 | (71) |
Gain on Sale of Real Estate | (7,251) | (7,930) |
Mark-to-Market Loss on Interest Rate Protection Agreements | 0 | 12,990 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (2,423) | (3,952) |
Increase in Deferred Rent Receivable | (1,839) | (2,272) |
Decrease in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (12,460) | (6,469) |
Payments of Discounts Associated with Retirement of Debt | (554) | 0 |
Cash Book Overdraft | 0 | 429 |
Net Cash Provided by Operating Activities | 26,839 | 27,451 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (47,406) | 0 |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (35,905) | (25,556) |
Net Proceeds from Sales of Investments in Real Estate | 15,393 | 25,573 |
Contributions to and Investments in Joint Ventures | 0 | (9) |
Distributions from Joint Ventures | 0 | 126 |
Repayments of Notes Receivable | 0 | 2,720 |
Decrease (Increase) in Escrows | 19,477 | (256) |
Net Cash (Used in) Provided by Investing Activities | (48,441) | 2,598 |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing Costs | (236) | (2,114) |
Repurchase and Retirement of Restricted Stock/Units | (5,230) | (2,101) |
Common Stock Dividends and Unit Distributions Paid | (14,705) | (11,786) |
Contributions from Noncontrolling Interests | 3 | 2 |
Distributions to Noncontrolling Interests | (33) | 0 |
Repayments on Mortgage Loans Payable | (60,879) | (2,980) |
Repayments of Senior Unsecured Notes | (159,125) | 0 |
Proceeds from Unsecured Credit Facility | 298,000 | 32,000 |
Repayments on Unsecured Credit Facility | (37,000) | (49,000) |
Net Cash Provided by (Used in) Financing Activities | 20,795 | (35,979) |
Net Effect of Exchange Rate Changes on Cash and Cash Equivalents | 0 | (14) |
Net Decrease in Cash and Cash Equivalents | (807) | (5,930) |
Cash and Cash Equivalents, Beginning of Year | 3,987 | 9,485 |
Cash and Cash Equivalents, End of Year | 3,180 | 3,541 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 449 | 459 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 22,112 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | 0 |
Assumption of Indebtedness and Other Liabilities in Connection with the Acquisition of Real Estate | 5,082 | 0 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 16,151 | 8,881 |
Write-off of Fully Depreciated Assets | (14,457) | (9,849) |
First Industrial, L.P. | Noncontrolling Interest | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 14 | |
First Industrial, L.P. | Limited Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 607 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | (98) | (95) |
First Industrial, L.P. | General Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 15,674 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 98 | 95 |
First Industrial, L.P. | Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | $ 22,112 | $ 14,912 |