Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2021 | Mar. 31, 2020 |
Cash flows from operating activities: | | |
Net income | $ 6,964 | $ 8,087 |
Adjustments to reconcile net income to net cash from operating activities: | | |
Depreciation and amortization | 40,343 | 52,038 |
Amortization of deferred financing costs | 709 | 749 |
Amortization of debt discount/(premium), net | (488) | (395) |
Amortization of stock compensation costs | 2,606 | 2,349 |
Straight-line rent income | (4,085) | (2,183) |
Amortization of acquired above (below) market leases, net | (1,350) | (1,495) |
Ground rent expense | 297 | 366 |
Provision for doubtful accounts | 253 | 213 |
Net gain on sale of interests in real estate | (2,067) | (2,586) |
Loss from Real Estate Ventures, net of distributions | 6,924 | 1,890 |
Income tax provision | 19 | 4 |
Changes in assets and liabilities: | | |
Accounts receivable | (939) | (1,348) |
Other assets | (10,491) | (14,548) |
Accounts payable and accrued expenses | 4,991 | (1,213) |
Deferred income, gains and rent | 1,302 | (230) |
Other liabilities | (3,812) | 3,360 |
Net cash provided by operating activities | 41,176 | 45,058 |
Cash flows from investing activities: | | |
Acquisition of properties | 0 | (11,432) |
Proceeds from the sale of properties | 79 | 17,711 |
Capital expenditures for tenant improvements | (7,202) | (13,707) |
Capital expenditures for redevelopments | (6,339) | (9,973) |
Capital expenditures for developments | (6,681) | (19,426) |
Advances for the purchase of tenant assets, net of repayments | (443) | 585 |
Investment in unconsolidated Real Estate Ventures | (1,884) | 0 |
Deposits for real estate | 0 | (1,011) |
Capital distributions from Real Estate Ventures | 3,934 | 0 |
Leasing costs paid | (2,713) | (5,315) |
Net cash used in investing activities | (21,249) | (42,568) |
Cash flows from financing activities: | | |
Repayments of mortgage notes payable | 0 | (1,945) |
Proceeds from credit facility borrowings | 33,000 | 66,000 |
Repayments of credit facility borrowings | (20,000) | (16,000) |
Proceeds from the exercise of stock options, net | (63) | 47 |
Shares used for employee taxes upon vesting of share awards | (758) | (722) |
Repurchase and retirement of common shares | 0 | (53,857) |
Distributions paid to shareholders | (32,516) | (33,622) |
Distributions to noncontrolling interest | (187) | (187) |
Net cash used in financing activities | (20,524) | (40,286) |
Decrease in cash and cash equivalents and restricted cash | (597) | (37,796) |
Cash and cash equivalents and restricted cash at beginning of period | 47,077 | 91,170 |
Cash and cash equivalents and restricted cash at end of period | 46,480 | 53,374 |
Reconciliation of cash and cash equivalents and restricted cash: | | |
Cash and cash equivalents, beginning of period | 46,344 | 90,499 |
Restricted cash, beginning of period | 733 | 671 |
Cash and cash equivalents and restricted cash at beginning of period | 47,077 | 91,170 |
Cash and cash equivalents, end of period | 45,717 | 52,702 |
Restricted cash, end of period | 763 | 672 |
Cash and cash equivalents and restricted cash at end of period | 46,480 | 53,374 |
Supplemental disclosure: | | |
Cash paid for interest, net of capitalized interest during the three months ended March 31, 2021 and 2020 of $1,421 and $1,201, respectively | 10,106 | 12,961 |
Cash paid for income taxes | 1 | 1 |
Supplemental disclosure of non-cash activity: | | |
Dividends and distributions declared but not paid | 32,763 | 32,692 |
Change in investment in real estate ventures as a result of deconsolidation | 32,761 | 0 |
Change in operating real estate from deconsolidation of operating properties | (30,073) | 0 |
Change in other assets as a result of deconsolidation of operating properties | (2,688) | 0 |
Change in capital expenditures financed through accounts payable at period end | (4,827) | 2,745 |
Change in capital expenditures financed through retention payable at period end | (3,752) | 23 |
BRANDYWINE OPERATING PARTNERSHIP, L.P. | | |
Cash flows from operating activities: | | |
Net income | 6,964 | 8,087 |
Adjustments to reconcile net income to net cash from operating activities: | | |
Depreciation and amortization | 40,343 | 52,038 |
Amortization of deferred financing costs | 709 | 749 |
Amortization of debt discount/(premium), net | (488) | (395) |
Amortization of stock compensation costs | 2,606 | 2,349 |
Straight-line rent income | (4,085) | (2,183) |
Amortization of acquired above (below) market leases, net | (1,350) | (1,495) |
Ground rent expense | 297 | 366 |
Provision for doubtful accounts | 253 | 213 |
Net gain on sale of interests in real estate | (2,067) | (2,586) |
Loss from Real Estate Ventures, net of distributions | 6,924 | 1,890 |
Income tax provision | 19 | 4 |
Changes in assets and liabilities: | | |
Accounts receivable | (939) | (1,348) |
Other assets | (10,491) | (14,548) |
Accounts payable and accrued expenses | 4,991 | (1,213) |
Deferred income, gains and rent | 1,302 | (230) |
Other liabilities | (3,812) | 3,360 |
Net cash provided by operating activities | 41,176 | 45,058 |
Cash flows from investing activities: | | |
Acquisition of properties | 0 | (11,432) |
Proceeds from the sale of properties | 79 | 17,711 |
Capital expenditures for tenant improvements | (7,202) | (13,707) |
Capital expenditures for redevelopments | (6,339) | (9,973) |
Capital expenditures for developments | (6,681) | (19,426) |
Advances for the purchase of tenant assets, net of repayments | (443) | 585 |
Investment in unconsolidated Real Estate Ventures | (1,884) | 0 |
Deposits for real estate | 0 | (1,011) |
Capital distributions from Real Estate Ventures | 3,934 | 0 |
Leasing costs paid | (2,713) | (5,315) |
Net cash used in investing activities | (21,249) | (42,568) |
Cash flows from financing activities: | | |
Repayments of mortgage notes payable | 0 | (1,945) |
Proceeds from credit facility borrowings | 33,000 | 66,000 |
Repayments of credit facility borrowings | (20,000) | (16,000) |
Proceeds from the exercise of stock options, net | (63) | 47 |
Shares used for employee taxes upon vesting of share awards | (758) | (722) |
Repurchase and retirement of common shares | 0 | (53,857) |
Distributions paid to shareholders | (32,703) | (33,809) |
Net cash used in financing activities | (20,524) | (40,286) |
Decrease in cash and cash equivalents and restricted cash | (597) | (37,796) |
Cash and cash equivalents and restricted cash at beginning of period | 47,077 | 91,170 |
Cash and cash equivalents and restricted cash at end of period | 46,480 | 53,374 |
Reconciliation of cash and cash equivalents and restricted cash: | | |
Cash and cash equivalents, beginning of period | 46,344 | 90,499 |
Restricted cash, beginning of period | 733 | 671 |
Cash and cash equivalents and restricted cash at beginning of period | 47,077 | 91,170 |
Cash and cash equivalents, end of period | 45,717 | 52,702 |
Restricted cash, end of period | 763 | 672 |
Cash and cash equivalents and restricted cash at end of period | 46,480 | 53,374 |
Supplemental disclosure: | | |
Cash paid for interest, net of capitalized interest during the three months ended March 31, 2021 and 2020 of $1,421 and $1,201, respectively | 10,106 | 12,961 |
Cash paid for income taxes | 1 | 1 |
Supplemental disclosure of non-cash activity: | | |
Dividends and distributions declared but not paid | 32,763 | 32,692 |
Change in investment in real estate ventures as a result of deconsolidation | 32,761 | 0 |
Change in operating real estate from deconsolidation of operating properties | (30,073) | 0 |
Change in other assets as a result of deconsolidation of operating properties | (2,688) | 0 |
Change in capital expenditures financed through accounts payable at period end | (4,827) | 2,745 |
Change in capital expenditures financed through retention payable at period end | $ (3,752) | $ 23 |