Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2023 | Sep. 30, 2022 |
Cash flows from operating activities: | | |
Net income | $ 278,833 | $ 391,650 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 253,373 | 237,462 |
Amortization of deferred loan costs and debt premiums | 5,124 | 4,297 |
(Accretion) and amortization of above and below market lease intangibles, net | (21,573) | (15,625) |
Stock-based compensation, net of capitalization | 14,203 | 12,592 |
Equity in income of investments in real estate partnerships | (36,302) | (47,855) |
Gain on sale of real estate, net of tax | (515) | (106,459) |
Distribution of earnings from investments in real estate partnerships | 48,451 | 45,238 |
Deferred compensation expense (income) | 2,148 | (8,016) |
Realized and unrealized (gain) loss on investments | (2,252) | 9,253 |
Changes in assets and liabilities: | | |
Tenant and other receivables | (3,094) | (18,544) |
Deferred leasing costs | (7,705) | (7,022) |
Other assets | (7,577) | (4,312) |
Accounts payable and other liabilities | 20,875 | 21,656 |
Tenants' security, escrow deposits and prepaid rent | 3,696 | 13,927 |
Net cash provided by operating activities | 547,685 | 528,242 |
Cash flows from investing activities: | | |
Acquisition of operating real estate, net of cash acquired of $3,061 in 2022 | (2,033) | (141,275) |
Real estate development and capital improvements | (158,982) | (143,724) |
Proceeds from sale of real estate and FF&E | 10,338 | 137,280 |
Issuance of notes receivable | (4,000) | |
Investments in real estate partnerships | (9,118) | (13,573) |
Return of capital from investments in real estate partnerships | 3,644 | 48,473 |
Dividends on investment securities | 571 | 336 |
Acquisition of investment securities | (5,206) | (15,205) |
Proceeds from sale of investment securities | 13,747 | 15,821 |
Net cash used in investing activities | (231,527) | (111,867) |
Cash flows from financing activities: | | |
Net proceeds from common stock issuance | 4 | 61,284 |
Repurchase of common shares in conjunction with equity award plans | (7,653) | (6,438) |
Common shares repurchased through share repurchase program | (20,006) | (75,419) |
Proceeds from sale of treasury stock | 62 | 64 |
Contributions from limited partners in consolidated partnerships, net | 3,167 | 1,568 |
Distributions to exchangeable operating partnership unit holders | (1,666) | (1,413) |
Distributions to partners | (332,627) | (321,484) |
Proceeds from unsecured credit facilities | 442,000 | 95,000 |
Repayment of unsecured credit facilities | (365,000) | (95,000) |
Proceeds from notes payable | 46,500 | |
Repayment of notes payable | (60,257) | (5,995) |
Scheduled principal payments | (7,977) | (8,503) |
Payment of loan costs | (411) | (82) |
Net cash used in financing activities | (303,864) | (356,418) |
Net increase in cash and cash equivalents and restricted cash | 12,294 | 59,957 |
Cash and cash equivalents and restricted cash at beginning of the period | 68,776 | 95,027 |
Cash and cash equivalents and restricted cash at end of the period | 81,070 | 154,984 |
Supplemental disclosure of cash flow information: | | |
Cash paid for interest (net of capitalized interest of $4,026 and $2,985 in 2023 and 2022, respectively) | 116,686 | 115,011 |
Cash paid for income taxes, net of refunds | 728 | 488 |
Supplemental disclosure of non-cash transactions: | | |
Common and Preferred stock, and exchangeable operating partnership dividends declared but not paid | 122,946 | 107,410 |
Acquisition of real estate previously held within investments in real estate partnerships | | 17,179 |
Mortgage loans assumed by Company with the acquisition of real estate | | 22,779 |
Right of use assets obtained in exchange for new operating lease liabilities | 32,002 | |
Sale of leased asset in exchange for net investment in sales-type lease | 8,510 | |
Common stock issued for partnership units exchanged | 199 | 1,275 |
Exchangeable operating partnership units issued for acquisition of real estate | 20,000 | |
Change in accrued capital expenditures | 20,967 | 10,230 |
Common stock issued under dividend reinvestment plan | 461 | 388 |
Stock-based compensation capitalized | 638 | 550 |
Contributions from limited partners in consolidated partnerships | | 5,434 |
Common stock issued for dividend reinvestment in trust | 905 | 840 |
Contribution of stock awards into trust | 1,961 | 2,136 |
Distribution of stock held in trust | 2,245 | 786 |
Change in fair value of securities | 215 | 1,896 |
UBP Acquisition [Member] | | |
Cash flows from investing activities: | | |
Acquisition of UBP, net of cash acquired of $14,143 | (80,488) | |
Supplemental disclosure of non-cash transactions: | | |
Notes payable assumed in acquisition, at fair value | 284,706 | |
Non controlling interest assumed in acquisition fair value | 64,492 | |
Common Stock [Member] | UBP Acquisition [Member] | | |
Supplemental disclosure of non-cash transactions: | | |
Stock exchanged | 818,530 | |
Preferred Stock [Member] | UBP Acquisition [Member] | | |
Supplemental disclosure of non-cash transactions: | | |
Stock exchanged | 225,000 | |
Partnership Interest [Member] | | |
Cash flows from operating activities: | | |
Net income | 278,833 | 391,650 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 253,373 | 237,462 |
Amortization of deferred loan costs and debt premiums | 5,124 | 4,297 |
(Accretion) and amortization of above and below market lease intangibles, net | (21,573) | (15,625) |
Stock-based compensation, net of capitalization | 14,203 | 12,592 |
Equity in income of investments in real estate partnerships | (36,302) | (47,855) |
Gain on sale of real estate, net of tax | (515) | (106,459) |
Distribution of earnings from investments in real estate partnerships | 48,451 | 45,238 |
Deferred compensation expense (income) | 2,148 | (8,016) |
Realized and unrealized (gain) loss on investments | (2,252) | 9,253 |
Changes in assets and liabilities: | | |
Tenant and other receivables | (3,094) | (18,544) |
Deferred leasing costs | (7,705) | (7,022) |
Other assets | (7,577) | (4,312) |
Accounts payable and other liabilities | 20,875 | 21,656 |
Tenants' security, escrow deposits and prepaid rent | 3,696 | 13,927 |
Net cash provided by operating activities | 547,685 | 528,242 |
Cash flows from investing activities: | | |
Acquisition of operating real estate, net of cash acquired of $3,061 in 2022 | (2,033) | (141,275) |
Real estate development and capital improvements | (158,982) | (143,724) |
Proceeds from sale of real estate and FF&E | 10,338 | 137,280 |
Issuance of notes receivable | (4,000) | |
Investments in real estate partnerships | (9,118) | (13,573) |
Return of capital from investments in real estate partnerships | 3,644 | 48,473 |
Dividends on investment securities | 571 | 336 |
Acquisition of investment securities | (5,206) | (15,205) |
Proceeds from sale of investment securities | 13,747 | 15,821 |
Net cash used in investing activities | (231,527) | (111,867) |
Cash flows from financing activities: | | |
Net proceeds from common stock issuance | 4 | 61,284 |
Repurchase of common shares in conjunction with equity award plans | (7,653) | (6,438) |
Common shares repurchased through share repurchase program | (20,006) | (75,419) |
Proceeds from sale of treasury stock | 62 | 64 |
Contributions from limited partners in consolidated partnerships, net | 3,167 | 1,568 |
Distributions to partners | (334,293) | (322,897) |
Proceeds from unsecured credit facilities | 442,000 | 95,000 |
Repayment of unsecured credit facilities | (365,000) | (95,000) |
Proceeds from notes payable | 46,500 | |
Repayment of notes payable | (60,257) | (5,995) |
Scheduled principal payments | (7,977) | (8,503) |
Payment of loan costs | (411) | (82) |
Net cash used in financing activities | (303,864) | (356,418) |
Net increase in cash and cash equivalents and restricted cash | 12,294 | 59,957 |
Cash and cash equivalents and restricted cash at beginning of the period | 68,776 | 95,027 |
Cash and cash equivalents and restricted cash at end of the period | 81,070 | 154,984 |
Supplemental disclosure of cash flow information: | | |
Cash paid for interest (net of capitalized interest of $4,026 and $2,985 in 2023 and 2022, respectively) | 116,686 | 115,011 |
Cash paid for income taxes, net of refunds | 728 | 488 |
Supplemental disclosure of non-cash transactions: | | |
Common and Preferred stock, and exchangeable operating partnership dividends declared but not paid | 122,946 | 107,410 |
Acquisition of real estate previously held within investments in real estate partnerships | | 17,179 |
Mortgage loans assumed by Company with the acquisition of real estate | | 22,779 |
Right of use assets obtained in exchange for new operating lease liabilities | 32,002 | |
Sale of leased asset in exchange for net investment in sales-type lease | 8,510 | |
Notes payable assumed in acquisition, at fair value | 284,706 | |
Non controlling interest assumed in acquisition fair value | 64,492 | |
Common stock issued by Parent Company for partnership units exchanged | 199 | 1,275 |
Exchangeable operating partnership units issued for acquisition of real estate | 20,000 | |
Change in accrued capital expenditures | 20,967 | 10,230 |
Common stock issued under dividend reinvestment plan | 461 | 388 |
Stock-based compensation capitalized | 638 | 550 |
Contributions from limited partners in consolidated partnerships | | 5,434 |
Common stock issued for dividend reinvestment in trust | 905 | 840 |
Contribution of stock awards into trust | 1,961 | 2,136 |
Distribution of stock held in trust | 2,245 | 786 |
Change in fair value of securities | 215 | $ 1,896 |
Partnership Interest [Member] | UBP Acquisition [Member] | | |
Cash flows from investing activities: | | |
Acquisition of UBP, net of cash acquired of $14,143 | (80,488) | |
Partnership Interest [Member] | Common Stock [Member] | UBP Acquisition [Member] | | |
Supplemental disclosure of non-cash transactions: | | |
Stock exchanged | 818,530 | |
Partnership Interest [Member] | Preferred Stock [Member] | UBP Acquisition [Member] | | |
Supplemental disclosure of non-cash transactions: | | |
Stock exchanged | $ 225,000 | |