CONSOLIDATED STATEMENTS OF CASH FLOWS - BRANDYWINE OPERATING PARTNERSHIP L.P. - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2022 | Mar. 31, 2021 |
Cash flows from operating activities: | | |
Net income | $ 6,101 | $ 6,964 |
Adjustments to reconcile net income to net cash from operating activities: | | |
Depreciation and amortization | 43,782 | 40,343 |
Amortization of deferred financing costs | 709 | 709 |
Amortization of debt discount/(premium), net | (488) | (488) |
Amortization of stock compensation costs | 3,280 | 2,606 |
Straight-line rent income | (3,149) | (4,085) |
Amortization of acquired above (below) market leases, net | (875) | (1,350) |
Ground rent expense | 205 | 297 |
Provision for doubtful accounts | 0 | 253 |
Net gain on sale of interests in real estate | (897) | (2,067) |
Loss from unconsolidated real estate ventures, net of distributions | 4,563 | 6,924 |
Income tax provision | 27 | 19 |
Changes in assets and liabilities: | | |
Accounts receivable | (2,609) | (939) |
Other assets | (9,208) | (10,491) |
Accounts payable and accrued expenses | (14,550) | 4,991 |
Deferred income, gains and rent | 992 | 1,302 |
Other liabilities | 632 | (3,812) |
Net cash provided by operating activities | 28,515 | 41,176 |
Cash flows from investing activities: | | |
Acquisition of properties | (3,446) | 0 |
Proceeds from the sale of properties | 1,481 | 79 |
Capital expenditures for tenant improvements | (15,148) | (7,202) |
Capital expenditures for redevelopments | (31,942) | (6,339) |
Capital expenditures for developments | (30,455) | (6,681) |
Advances for the purchase of tenant assets, net of repayments | 270 | (443) |
Investment in unconsolidated real estate ventures | (26,762) | (1,884) |
Deposits for real estate | (2,550) | 0 |
Capital distributions from unconsolidated real estate ventures | 3,010 | 3,934 |
Leasing costs paid | (5,245) | (2,713) |
Net cash used in investing activities | (110,787) | (21,249) |
Cash flows from financing activities: | | |
Proceeds from credit facility borrowings | 138,000 | 33,000 |
Repayments of credit facility borrowings | (5,000) | (20,000) |
Exercise of stock options, net | 0 | (63) |
Shares used for employee taxes upon vesting of share awards | (2,103) | (758) |
Redemption of limited partnership units | (4,006) | 0 |
Distributions paid to shareholders | (32,604) | (32,516) |
Net cash provided by (used in) financing activities | 94,130 | (20,524) |
Increase/(Decrease) in cash and cash equivalents and restricted cash | 11,858 | (597) |
Cash and cash equivalents and restricted cash at beginning of period | 28,300 | 47,077 |
Cash and cash equivalents and restricted cash at end of period | 40,158 | 46,480 |
Reconciliation of cash and cash equivalents and restricted cash: | | |
Cash and cash equivalents, beginning of period | 27,463 | 46,344 |
Restricted cash, beginning of period | 837 | 733 |
Cash and cash equivalents and restricted cash at beginning of period | 28,300 | 47,077 |
Cash and cash equivalents, end of period | 39,306 | 45,717 |
Restricted cash, end of period | 852 | 763 |
Cash and cash equivalents and restricted cash at end of period | 40,158 | 46,480 |
Supplemental disclosure: | | |
Cash paid for interest, net of capitalized interest during the three months ended March 31, 2022 and 2021 of $2,186 and $1,421, respectively | 9,637 | 10,106 |
Cash paid for income taxes | 1 | 1 |
Supplemental disclosure of non-cash activity: | | |
Dividends and distributions declared but not paid | 32,814 | 32,763 |
Change in investment in real estate ventures as a result of deconsolidation | 0 | 32,761 |
Change in operating real estate from deconsolidation of operating properties | 0 | (30,073) |
Change in other assets as a result of deconsolidation of operating properties | 0 | (2,688) |
Change in capital expenditures financed through accounts payable at period end | (909) | (4,827) |
Change in capital expenditures financed through retention payable at period end | (1,475) | (3,752) |
BRANDYWINE OPERATING PARTNERSHIP, L.P. | | |
Cash flows from operating activities: | | |
Net income | 6,101 | 6,964 |
Adjustments to reconcile net income to net cash from operating activities: | | |
Depreciation and amortization | 43,782 | 40,343 |
Amortization of deferred financing costs | 709 | 709 |
Amortization of debt discount/(premium), net | (488) | (488) |
Amortization of stock compensation costs | 3,280 | 2,606 |
Straight-line rent income | (3,149) | (4,085) |
Amortization of acquired above (below) market leases, net | (875) | (1,350) |
Ground rent expense | 205 | 297 |
Provision for doubtful accounts | 0 | 253 |
Net gain on sale of interests in real estate | (897) | (2,067) |
Loss from unconsolidated real estate ventures, net of distributions | 4,563 | 6,924 |
Income tax provision | 27 | 19 |
Changes in assets and liabilities: | | |
Accounts receivable | (2,609) | (939) |
Other assets | (9,208) | (10,491) |
Accounts payable and accrued expenses | (14,550) | 4,991 |
Deferred income, gains and rent | 992 | 1,302 |
Other liabilities | 632 | (3,812) |
Net cash provided by operating activities | 28,515 | 41,176 |
Cash flows from investing activities: | | |
Acquisition of properties | (3,446) | 0 |
Proceeds from the sale of properties | 1,481 | 79 |
Capital expenditures for tenant improvements | (15,148) | (7,202) |
Capital expenditures for redevelopments | (31,942) | (6,339) |
Capital expenditures for developments | (30,455) | (6,681) |
Advances for the purchase of tenant assets, net of repayments | 270 | (443) |
Investment in unconsolidated real estate ventures | (26,762) | (1,884) |
Deposits for real estate | (2,550) | 0 |
Capital distributions from unconsolidated real estate ventures | 3,010 | 3,934 |
Leasing costs paid | (5,245) | (2,713) |
Net cash used in investing activities | (110,787) | (21,249) |
Cash flows from financing activities: | | |
Proceeds from credit facility borrowings | 138,000 | 33,000 |
Repayments of credit facility borrowings | (5,000) | (20,000) |
Exercise of stock options, net | 0 | (63) |
Shares used for employee taxes upon vesting of share awards | (2,103) | (758) |
Redemption of limited partnership units | (4,006) | 0 |
Distributions paid to shareholders | (32,761) | (32,703) |
Net cash provided by (used in) financing activities | 94,130 | (20,524) |
Increase/(Decrease) in cash and cash equivalents and restricted cash | 11,858 | (597) |
Cash and cash equivalents and restricted cash at beginning of period | 28,300 | 47,077 |
Cash and cash equivalents and restricted cash at end of period | 40,158 | 46,480 |
Reconciliation of cash and cash equivalents and restricted cash: | | |
Cash and cash equivalents, beginning of period | 27,463 | 46,344 |
Restricted cash, beginning of period | 837 | 733 |
Cash and cash equivalents and restricted cash at beginning of period | 28,300 | 47,077 |
Cash and cash equivalents, end of period | 39,306 | 45,717 |
Restricted cash, end of period | 852 | 763 |
Cash and cash equivalents and restricted cash at end of period | 40,158 | 46,480 |
Supplemental disclosure: | | |
Cash paid for interest, net of capitalized interest during the three months ended March 31, 2022 and 2021 of $2,186 and $1,421, respectively | 9,637 | 10,106 |
Cash paid for income taxes | 1 | 1 |
Supplemental disclosure of non-cash activity: | | |
Dividends and distributions declared but not paid | 32,814 | 32,763 |
Change in investment in real estate ventures as a result of deconsolidation | 0 | 32,761 |
Change in operating real estate from deconsolidation of operating properties | 0 | (30,073) |
Change in other assets as a result of deconsolidation of operating properties | 0 | (2,688) |
Change in capital expenditures financed through accounts payable at period end | (909) | (4,827) |
Change in capital expenditures financed through retention payable at period end | $ (1,475) | $ (3,752) |