Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 | Mar. 31, 2022 |
Cash flows from operating activities: | | |
Net income | $ 98,488 | $ 196,816 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 82,707 | 77,842 |
Amortization of deferred loan costs and debt premiums | 1,490 | 1,379 |
(Accretion) and amortization of above and below market lease intangibles, net | (5,478) | (5,302) |
Stock-based compensation, net of capitalization | 4,810 | 4,164 |
Equity in income of investments in real estate partnerships | (11,916) | (12,804) |
Gain on sale of real estate, net of tax | (250) | (101,948) |
Distribution of earnings from investments in real estate partnerships | 14,524 | 16,736 |
Deferred compensation expense (income) | 1,448 | (2,256) |
Realized and unrealized (gain) loss on investments | (1,674) | 2,533 |
Changes in assets and liabilities: | | |
Tenant and other receivables | 6,710 | 3,396 |
Deferred leasing costs | (672) | (2,014) |
Other assets | (12,631) | (4,724) |
Accounts payable and other liabilities | (20,858) | (29,387) |
Tenants' security, escrow deposits and prepaid rent | 5,401 | (1,539) |
Net cash provided by operating activities | 162,099 | 142,892 |
Cash flows from investing activities: | | |
Acquisition of operating real estate | | (30,166) |
Real estate development and capital improvements | (44,569) | (53,605) |
Proceeds from sale of real estate and FF&E | 3,603 | 124,924 |
Investments in real estate partnerships | (604) | (7,173) |
Return of capital from investments in real estate partnerships | | 23,892 |
Dividends on investment securities | 187 | 109 |
Acquisition of investment securities | (2,171) | (5,554) |
Proceeds from sale of investment securities | 4,504 | 5,927 |
Net cash (used in) provided by investing activities | (39,050) | 58,354 |
Cash flows from financing activities: | | |
Repurchase of common shares in conjunction with equity award plans | (7,066) | (6,246) |
Common shares repurchased through share repurchase program | (20,006) | |
Proceeds from sale of treasury stock | 2 | 63 |
Contributions from (distributions to) limited partners in consolidated partnerships, net | 738 | (1,070) |
Distributions to exchangeable operating partnership unit holders | (482) | (475) |
Dividends paid to common stockholders | (111,085) | (106,887) |
Proceeds from unsecured credit facilities | 115,000 | 40,000 |
Repayment of unsecured credit facilities | (85,000) | (40,000) |
Proceeds from notes payable | 15,500 | |
Repayment of notes payable | (28,306) | |
Scheduled principal payments | (2,836) | (2,846) |
Payment of loan costs | (141) | (82) |
Net cash used in financing activities | (123,682) | (117,543) |
Net (decrease) increase in cash and cash equivalents and restricted cash | (633) | 83,703 |
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 | 68,143 | 178,730 |
Supplemental disclosure of cash flow information: | | |
Cash paid for interest (net of capitalized interest of $1,250 and $796 in 2023 and 2022, respectively) | 44,107 | 44,317 |
Cash paid for income taxes, net of refunds | 112 | 165 |
Supplemental disclosure of non-cash transactions: | | |
Common stock and exchangeable operating partnership dividends declared but not paid | 111,829 | 107,445 |
Change in accrued capital expenditures | 10,596 | 11,603 |
Common stock issued under dividend reinvestment plan | 142 | 118 |
Stock-based compensation capitalized | 155 | 199 |
Common stock issued for dividend reinvestment in trust | 303 | 267 |
Contribution of stock awards into trust | 1,201 | 1,177 |
Distribution of stock held in trust | 265 | 329 |
Change in fair value of securities | 243 | 754 |
Partnership Interest [Member] | | |
Cash flows from operating activities: | | |
Net income | 98,488 | 196,816 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 82,707 | 77,842 |
Amortization of deferred loan costs and debt premiums | 1,490 | 1,379 |
(Accretion) and amortization of above and below market lease intangibles, net | (5,478) | (5,302) |
Stock-based compensation, net of capitalization | 4,810 | 4,164 |
Equity in income of investments in real estate partnerships | (11,916) | (12,804) |
Gain on sale of real estate, net of tax | (250) | (101,948) |
Distribution of earnings from investments in real estate partnerships | 14,524 | 16,736 |
Deferred compensation expense (income) | 1,448 | (2,256) |
Realized and unrealized (gain) loss on investments | (1,674) | 2,533 |
Changes in assets and liabilities: | | |
Tenant and other receivables | 6,710 | 3,396 |
Deferred leasing costs | (672) | (2,014) |
Other assets | (12,631) | (4,724) |
Accounts payable and other liabilities | (20,858) | (29,387) |
Tenants' security, escrow deposits and prepaid rent | 5,401 | (1,539) |
Net cash provided by operating activities | 162,099 | 142,892 |
Cash flows from investing activities: | | |
Acquisition of operating real estate | | (30,166) |
Real estate development and capital improvements | (44,569) | (53,605) |
Proceeds from sale of real estate and FF&E | 3,603 | 124,924 |
Investments in real estate partnerships | (604) | (7,173) |
Return of capital from investments in real estate partnerships | | 23,892 |
Dividends on investment securities | 187 | 109 |
Acquisition of investment securities | (2,171) | (5,554) |
Proceeds from sale of investment securities | 4,504 | 5,927 |
Net cash (used in) provided by investing activities | (39,050) | 58,354 |
Cash flows from financing activities: | | |
Repurchase of common shares in conjunction with equity award plans | (7,066) | (6,246) |
Common shares repurchased through share repurchase program | (20,006) | |
Proceeds from sale of treasury stock | 2 | 63 |
Contributions from (distributions to) limited partners in consolidated partnerships, net | 738 | (1,070) |
Dividends paid to common stockholders | (111,567) | (107,362) |
Proceeds from unsecured credit facilities | 115,000 | 40,000 |
Repayment of unsecured credit facilities | (85,000) | (40,000) |
Proceeds from notes payable | 15,500 | |
Repayment of notes payable | (28,306) | |
Scheduled principal payments | (2,836) | (2,846) |
Payment of loan costs | (141) | (82) |
Net cash used in financing activities | (123,682) | (117,543) |
Net (decrease) increase in cash and cash equivalents and restricted cash | (633) | 83,703 |
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 | 68,143 | 178,730 |
Supplemental disclosure of cash flow information: | | |
Cash paid for interest (net of capitalized interest of $1,250 and $796 in 2023 and 2022, respectively) | 44,107 | 44,317 |
Cash paid for income taxes, net of refunds | 112 | 165 |
Supplemental disclosure of non-cash transactions: | | |
Common stock and exchangeable operating partnership dividends declared but not paid | 111,829 | 107,445 |
Change in accrued capital expenditures | 10,596 | 11,603 |
Common stock issued under dividend reinvestment plan | 142 | 118 |
Stock-based compensation capitalized | 155 | 199 |
Common stock issued for dividend reinvestment in trust | 303 | 267 |
Contribution of stock awards into trust | 1,201 | 1,177 |
Distribution of stock held in trust | 265 | 329 |
Change in fair value of securities | $ 243 | $ 754 |