CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2016 | Sep. 30, 2015 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | $ 101,071 | $ 31,499 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 72,317 | 69,592 |
Amortization of Deferred Financing Costs | 2,437 | 2,291 |
Other Amortization, including Stock Based Compensation | 21,699 | 21,205 |
Impairment of Real Estate | 0 | 626 |
Provision for Bad Debt | 567 | 748 |
Equity in Income of Joint Ventures | 0 | (61) |
Gain on Sale of Real Estate | (60,828) | (13,084) |
Mark-to-Market Loss on Interest Rate Protection Agreements | 0 | 11,546 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (2,830) | (3,897) |
Increase in Deferred Rent Receivable | (5,121) | (5,325) |
(Decrease) Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (1,545) | 5,550 |
Payments of Discounts Associated with Retirement of Debt | (554) | 0 |
Net Cash Provided by Operating Activities | 127,213 | 120,690 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (95,157) | (73,179) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (117,630) | (100,799) |
Net Proceeds from Sales of Investments in Real Estate | 133,602 | 48,393 |
Contributions to and Investments in Joint Ventures | 0 | (200) |
Distributions from Joint Ventures | 0 | 126 |
Settlement of Interest Rate Protection Agreements | 0 | (11,546) |
Repayments of Notes Receivable | 43 | 2,760 |
Decrease (Increase) in Escrows | 11,051 | (1,619) |
Net Cash Used in Investing Activities | (68,091) | (136,064) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing and Equity Issuance Costs | (375) | (4,882) |
Proceeds from Issuance of Common Stock / Contribution of General Partner Units | 124,936 | 0 |
Repurchase and Retirement of Restricted Stock/Units | (5,242) | (2,101) |
Common Stock Dividends and Unit Distributions Paid | (59,678) | (41,136) |
Repayments on Mortgage Loans Payable | (66,551) | (9,054) |
Repayments of Senior Unsecured Notes | (159,125) | 0 |
Proceeds from Unsecured Term Loans | 0 | 260,000 |
Proceeds from Unsecured Credit Facility | 397,000 | 210,000 |
Repayments on Unsecured Credit Facility | (286,000) | (340,000) |
Net Cash (Used in) Provided by Financing Activities | (55,035) | 72,827 |
Net Effect of Exchange Rate Changes on Cash and Cash Equivalents | 0 | (14) |
Net Increase in Cash and Cash Equivalents | 4,087 | 57,453 |
Cash and Cash Equivalents, Beginning of Year | 3,987 | 9,500 |
Cash and Cash Equivalents, End of Year | 8,074 | 66,939 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 2,279 | 1,685 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 23,357 | |
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 | 5,227 | 608 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 28,788 | 20,355 |
Write-off of Fully Depreciated Assets | (34,360) | (28,609) |
Noncontrolling Interest | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 3,635 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | (819) | (106) |
Common Stock | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 1 | 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 | 818 | 106 |
Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 23,357 | 15,096 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 819 | 106 |
First Industrial, L.P. | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 101,071 | 31,614 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 72,317 | 69,592 |
Amortization of Deferred Financing Costs | 2,437 | 2,291 |
Other Amortization, including Stock Based Compensation | 21,699 | 21,205 |
Impairment of Real Estate | 0 | 626 |
Provision for Bad Debt | 567 | 748 |
Equity in Income of Joint Ventures | 0 | (61) |
Gain on Sale of Real Estate | (60,828) | (13,084) |
Mark-to-Market Loss on Interest Rate Protection Agreements | 0 | 11,546 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (2,680) | (3,982) |
Increase in Deferred Rent Receivable | (5,121) | (5,325) |
(Decrease) Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (1,545) | 5,559 |
Payments of Discounts Associated with Retirement of Debt | (554) | 0 |
Net Cash Provided by Operating Activities | 127,363 | 120,729 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (95,157) | (73,179) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (117,630) | (100,799) |
Net Proceeds from Sales of Investments in Real Estate | 133,602 | 48,393 |
Contributions to and Investments in Joint Ventures | 0 | (200) |
Distributions from Joint Ventures | 0 | 126 |
Settlement of Interest Rate Protection Agreements | 0 | (11,546) |
Repayments of Notes Receivable | 43 | 2,760 |
Decrease (Increase) in Escrows | 11,051 | (1,619) |
Net Cash Used in Investing Activities | (68,091) | (136,064) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing and Equity Issuance Costs | (375) | (4,882) |
Proceeds from Issuance of Common Stock / Contribution of General Partner Units | 124,936 | 0 |
Repurchase and Retirement of Restricted Stock/Units | (5,242) | (2,101) |
Common Stock Dividends and Unit Distributions Paid | (59,678) | (41,136) |
Contributions from Noncontrolling Interests | 114 | 61 |
Distributions to Noncontrolling Interests | (264) | (85) |
Repayments on Mortgage Loans Payable | (66,551) | (9,054) |
Repayments of Senior Unsecured Notes | (159,125) | 0 |
Proceeds from Unsecured Term Loans | 0 | 260,000 |
Proceeds from Unsecured Credit Facility | 397,000 | 210,000 |
Repayments on Unsecured Credit Facility | (286,000) | (340,000) |
Net Cash (Used in) Provided by Financing Activities | (55,185) | 72,803 |
Net Effect of Exchange Rate Changes on Cash and Cash Equivalents | 0 | (14) |
Net Increase in Cash and Cash Equivalents | 4,087 | 57,468 |
Cash and Cash Equivalents, Beginning of Year | 3,987 | 9,485 |
Cash and Cash Equivalents, End of Year | 8,074 | 66,939 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 2,279 | 1,685 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 23,357 | |
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 | 5,227 | 608 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 28,788 | 20,355 |
Write-off of Fully Depreciated Assets | (34,360) | (28,609) |
First Industrial, L.P. | Limited Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 3,635 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | (819) | (106) |
First Industrial, L.P. | General Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 97,324 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 819 | 106 |
First Industrial, L.P. | Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | $ 23,357 | $ 15,096 |