CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2017 | Sep. 30, 2016 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | $ 107,000 | $ 101,071 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 70,697 | 72,317 |
Amortization of Deferred Financing Costs | 2,336 | 2,437 |
Other Amortization, including Stock Based Compensation | 22,059 | 21,699 |
Provision for Bad Debt | 181 | 567 |
Gain on Sale of Real Estate | (52,140) | (60,828) |
Loss from Retirement of Debt | 1,653 | 0 |
Mark-to-Market Gain on Interest Rate Protection Agreements | (1,848) | 0 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (6,792) | (2,830) |
Increase in Deferred Rent Receivable, Net | (4,104) | (5,121) |
Increase (Decrease) in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | 9,152 | (1,545) |
Payments of Prepayment Penalties and Discounts Associated with Retirement of Debt | (1,453) | (554) |
Net Cash Provided by Operating Activities | 146,741 | 127,213 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (160,065) | (95,157) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (104,658) | (117,630) |
Net Proceeds from Sales of Investments in Real Estate | 95,233 | 133,602 |
Repayments of Notes Receivable | 51 | 43 |
Decrease in Escrows | 4,805 | 11,051 |
Net Cash Used in Investing Activities | (164,634) | (68,091) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing and Equity Issuance Costs | 1,918 | 375 |
Proceeds from Issuance of Common Stock/Contribution of General Partner Units | 74,880 | 124,936 |
Repurchase and Retirement of Restricted Stock/Units | (2,401) | (5,242) |
Common Stock Dividends and Unit Distributions Paid | (74,508) | (59,678) |
Repayments on Mortgage Loans Payable | (44,152) | (66,551) |
Proceeds from Senior Unsecured Notes | 200,000 | 0 |
Repayments of Senior Unsecured Notes | (101,871) | (159,125) |
Proceeds from Unsecured Credit Facility | 326,000 | 397,000 |
Repayments on Unsecured Credit Facility | (358,500) | (286,000) |
Net Cash Provided by (Used in) Financing Activities | 17,530 | (55,035) |
Net (Decrease) Increase in Cash and Cash Equivalents | (363) | 4,087 |
Cash and Cash Equivalents, Beginning of Year | 9,859 | 3,987 |
Cash and Cash Equivalents, End of Period | 9,496 | 8,074 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 3,014 | 2,279 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 26,848 | |
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 | 1,138 | 5,227 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 23,247 | 28,788 |
Write-off of Fully Depreciated Assets | (27,455) | (34,360) |
Noncontrolling Interest | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 3,531 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (39) | (819) |
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 | 1 |
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 | 39 | 818 |
Common Stock | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Proceeds from Issuance of Common Stock/Contribution of General Partner Units | 74,880 | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 26,848 | 23,357 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | 39 | 819 |
First Industrial, L.P. | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 107,000 | 101,071 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 70,697 | 72,317 |
Amortization of Deferred Financing Costs | 2,336 | 2,437 |
Other Amortization, including Stock Based Compensation | 22,059 | 21,699 |
Provision for Bad Debt | 181 | 567 |
Gain on Sale of Real Estate | (52,140) | (60,828) |
Loss from Retirement of Debt | 1,653 | 0 |
Mark-to-Market Gain on Interest Rate Protection Agreements | (1,848) | 0 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (6,537) | (2,680) |
Increase in Deferred Rent Receivable, Net | (4,104) | (5,121) |
Increase (Decrease) in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | 9,152 | (1,545) |
Payments of Prepayment Penalties and Discounts Associated with Retirement of Debt | (1,453) | (554) |
Net Cash Provided by Operating Activities | 146,996 | 127,363 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (160,065) | (95,157) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (104,658) | (117,630) |
Net Proceeds from Sales of Investments in Real Estate | 95,233 | 133,602 |
Repayments of Notes Receivable | 51 | 43 |
Decrease in Escrows | 4,805 | 11,051 |
Net Cash Used in Investing Activities | (164,634) | (68,091) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing and Equity Issuance Costs | 1,918 | 375 |
Proceeds from Issuance of Common Stock/Contribution of General Partner Units | 74,880 | 124,936 |
Repurchase and Retirement of Restricted Stock/Units | (2,401) | (5,242) |
Common Stock Dividends and Unit Distributions Paid | (74,508) | (59,678) |
Contributions from Noncontrolling Interests | 29 | 114 |
Distributions to Noncontrolling Interests | (284) | (264) |
Repayments on Mortgage Loans Payable | (44,152) | (66,551) |
Proceeds from Senior Unsecured Notes | 200,000 | 0 |
Repayments of Senior Unsecured Notes | (101,871) | (159,125) |
Proceeds from Unsecured Credit Facility | 326,000 | 397,000 |
Repayments on Unsecured Credit Facility | (358,500) | (286,000) |
Net Cash Provided by (Used in) Financing Activities | 17,275 | (55,185) |
Net (Decrease) Increase in Cash and Cash Equivalents | (363) | 4,087 |
Cash and Cash Equivalents, Beginning of Year | 9,859 | 3,987 |
Cash and Cash Equivalents, End of Period | 9,496 | 8,074 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 3,014 | 2,279 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 26,848 | |
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 | 1,138 | 5,227 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 23,247 | 28,788 |
Write-off of Fully Depreciated Assets | (27,455) | (34,360) |
First Industrial, L.P. | Limited Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 3,531 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (39) | (819) |
First Industrial, L.P. | General Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 103,373 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | 39 | 819 |
First Industrial, L.P. | Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | $ 26,848 | $ 23,357 |