Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2024 | Sep. 30, 2023 |
Cash flows from operating activities: | | |
Net income | $ 321,163 | $ 278,833 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 299,508 | 253,373 |
Amortization of deferred financing costs and debt premiums | 9,754 | 5,124 |
Amortization of above and below market lease intangibles, net | (17,383) | (21,573) |
Stock-based compensation, net of capitalization | 18,829 | 14,203 |
Equity in income of investments in real estate partnerships | (37,763) | (36,302) |
Gain on sale of real estate, net of tax | (33,844) | (515) |
Loss on early extinguishment of debt | 180 | |
Distribution of earnings from investments in real estate partnerships | 49,987 | 48,451 |
Deferred compensation expense | 3,615 | 2,148 |
Realized and unrealized gain on investments | (4,439) | (2,252) |
Changes in assets and liabilities: | | |
Tenant and other receivables | (8,736) | (3,094) |
Deferred leasing costs | (7,643) | (7,705) |
Other assets | (10,738) | (7,577) |
Accounts payable and other liabilities | 13,881 | 20,875 |
Tenants' security, escrow deposits and prepaid rent | 2,442 | 3,696 |
Net cash provided by operating activities | 598,813 | 547,685 |
Cash flows from investing activities: | | |
Acquisition of operating real estate | (45,205) | (2,033) |
Real estate development and capital improvements | (235,284) | (158,982) |
Proceeds from sale of real estate | 103,626 | 10,338 |
Proceeds from property insurance casualty claims | 5,257 | |
Issuance of notes receivable | (32,651) | (4,000) |
Collection of notes receivable | 3,052 | |
Investments in real estate partnerships | (25,771) | (9,118) |
Return of capital from investments in real estate partnerships | 12,859 | 3,644 |
Dividends on investment securities | 296 | 571 |
Acquisition of investment securities | (99,035) | (5,206) |
Proceeds from sale of investment securities | 103,785 | 13,747 |
Net cash used in investing activities | (209,071) | (231,527) |
Cash flows from financing activities: | | |
Net proceeds from common stock issuance | | 4 |
Repurchase of common shares in conjunction with equity award plans | (8,776) | (7,653) |
Common shares repurchased through share repurchase program | (200,066) | (20,006) |
Proceeds from sale of treasury stock | 210 | 62 |
Contributions from non-controlling interests | 6,533 | 3,167 |
Distributions to and redemptions of non-controlling interests | (9,435) | |
Distributions to exchangeable operating partnership unit holders | (2,215) | (1,666) |
Dividends paid to common shareholders | (368,999) | (332,627) |
Dividends paid to preferred shareholders | (10,239) | |
Repayment of fixed rate unsecured notes | (250,000) | |
Proceeds from issuance of fixed rate unsecured notes, net of debt discount | 722,860 | |
Proceeds from unsecured credit facilities | 527,419 | 442,000 |
Repayment of unsecured credit facilities | (649,419) | (365,000) |
Proceeds from notes payable | 12,000 | 46,500 |
Repayment of notes payable | (110,862) | (60,257) |
Scheduled principal payments | (8,716) | (7,977) |
Payment of financing costs | (16,560) | (411) |
Net cash used in financing activities | (366,265) | (303,864) |
Net increase in cash and cash equivalents and restricted cash | 23,477 | 12,294 |
Cash and cash equivalents and restricted cash at beginning of the period | 91,354 | 68,776 |
Cash and cash equivalents and restricted cash at end of the period | 114,831 | 81,070 |
Supplemental disclosure of cash flow information: | | |
Cash paid for interest (net of capitalized interest of $4,812 and $4,026 in 2024 and 2023, respectively) | 137,367 | 116,686 |
Cash paid for income taxes, net of refunds | 7,114 | 728 |
Supplemental disclosure of non-cash transactions: | | |
Common and Preferred stock, and exchangeable operating partnership dividends declared but not paid | 126,085 | 122,946 |
Right of use assets obtained in exchange for new operating lease liabilities | 1,271 | 32,002 |
Sale of leased asset in exchange for net investment in sales-type lease | 2,846 | 8,510 |
Common stock issued for partnership units exchanged | 735 | 199 |
Reallocation of equity upon acquisition of non-controlling interest | 8,694 | |
Exchangeable operating partnership units issued for acquisition of real estate | | 20,000 |
Change in accrued capital expenditures | 8,837 | 20,967 |
Common stock issued under dividend reinvestment plan | 494 | 461 |
Stock-based compensation capitalized | 1,383 | 638 |
Contributions to investments in real estate partnerships | 18,242 | |
Contributions from limited partners in consolidated partnerships | 7,891 | |
Common stock issued for dividend reinvestment in trust | 918 | 905 |
Contribution of stock awards into trust | 1,749 | 1,961 |
Distribution of stock held in trust | 476 | 2,245 |
Change in fair value of securities | 295 | 215 |
UBP Acquisition [Member] | | |
Cash flows from investing activities: | | |
Acquisition of UBP, net of cash acquired of $14,143 in 2023 | | (80,488) |
Supplemental disclosure of non-cash transactions: | | |
Notes payable assumed in acquisition, at fair value | | 284,706 |
Non-controlling interest assumed in acquisition, at fair value | | 64,492 |
Common Stock [Member] | | |
Supplemental disclosure of non-cash transactions: | | |
Exchangeable operating partnership units issued for acquisition of real estate | | 20,000 |
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 | 321,163 | 278,833 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 299,508 | 253,373 |
Amortization of deferred financing costs and debt premiums | 9,754 | 5,124 |
Amortization of above and below market lease intangibles, net | (17,383) | (21,573) |
Stock-based compensation, net of capitalization | 18,829 | 14,203 |
Equity in income of investments in real estate partnerships | (37,763) | (36,302) |
Gain on sale of real estate, net of tax | (33,844) | (515) |
Loss on early extinguishment of debt | 180 | |
Distribution of earnings from investments in real estate partnerships | 49,987 | 48,451 |
Deferred compensation expense | 3,615 | 2,148 |
Realized and unrealized gain on investments | (4,439) | (2,252) |
Changes in assets and liabilities: | | |
Tenant and other receivables | (8,736) | (3,094) |
Deferred leasing costs | (7,643) | (7,705) |
Other assets | (10,738) | (7,577) |
Accounts payable and other liabilities | 13,881 | 20,875 |
Tenants' security, escrow deposits and prepaid rent | 2,442 | 3,696 |
Net cash provided by operating activities | 598,813 | 547,685 |
Cash flows from investing activities: | | |
Acquisition of operating real estate | (45,205) | (2,033) |
Real estate development and capital improvements | (235,284) | (158,982) |
Proceeds from sale of real estate | 103,626 | 10,338 |
Proceeds from property insurance casualty claims | 5,257 | |
Issuance of notes receivable | (32,651) | (4,000) |
Collection of notes receivable | 3,052 | |
Investments in real estate partnerships | (25,771) | (9,118) |
Return of capital from investments in real estate partnerships | 12,859 | 3,644 |
Dividends on investment securities | 296 | 571 |
Acquisition of investment securities | (99,035) | (5,206) |
Proceeds from sale of investment securities | 103,785 | 13,747 |
Net cash used in investing activities | (209,071) | (231,527) |
Cash flows from financing activities: | | |
Net proceeds from common stock issuance | | 4 |
Repurchase of common shares in conjunction with equity award plans | (8,776) | (7,653) |
Common shares repurchased through share repurchase program | (200,066) | (20,006) |
Proceeds from sale of treasury stock | 210 | 62 |
Contributions from non-controlling interests | 6,533 | 3,167 |
Distributions to and redemptions of non-controlling interests | (9,435) | |
Dividends paid to common shareholders | (371,214) | (334,293) |
Dividends paid to preferred shareholders | (10,239) | |
Repayment of fixed rate unsecured notes | (250,000) | |
Proceeds from issuance of fixed rate unsecured notes, net of debt discount | 722,860 | |
Proceeds from unsecured credit facilities | 527,419 | 442,000 |
Repayment of unsecured credit facilities | (649,419) | (365,000) |
Proceeds from notes payable | 12,000 | 46,500 |
Repayment of notes payable | (110,862) | (60,257) |
Scheduled principal payments | (8,716) | (7,977) |
Payment of financing costs | (16,560) | (411) |
Net cash used in financing activities | (366,265) | (303,864) |
Net increase in cash and cash equivalents and restricted cash | 23,477 | 12,294 |
Cash and cash equivalents and restricted cash at beginning of the period | 91,354 | 68,776 |
Cash and cash equivalents and restricted cash at end of the period | 114,831 | 81,070 |
Supplemental disclosure of cash flow information: | | |
Cash paid for interest (net of capitalized interest of $4,812 and $4,026 in 2024 and 2023, respectively) | 137,367 | 116,686 |
Cash paid for income taxes, net of refunds | 7,114 | 728 |
Supplemental disclosure of non-cash transactions: | | |
Common and Preferred stock, and exchangeable operating partnership dividends declared but not paid | 126,085 | 122,946 |
Right of use assets obtained in exchange for new operating lease liabilities | 1,271 | 32,002 |
Sale of leased asset in exchange for net investment in sales-type lease | 2,846 | 8,510 |
Notes payable assumed in acquisition, at fair value | | 284,706 |
Non-controlling interest assumed in acquisition, at fair value | | 64,492 |
Common stock issued by Parent Company for partnership units exchanged | 735 | 199 |
Reallocation of equity upon acquisition of non-controlling interest | 8,694 | |
Exchangeable operating partnership units issued for acquisition of real estate | | 20,000 |
Change in accrued capital expenditures | 8,837 | 20,967 |
Common stock issued under dividend reinvestment plan | 494 | 461 |
Stock-based compensation capitalized | 1,383 | 638 |
Contributions to investments in real estate partnerships | 18,242 | |
Contributions from limited partners in consolidated partnerships | 7,891 | |
Common stock issued for dividend reinvestment in trust | 918 | 905 |
Contribution of stock awards into trust | 1,749 | 1,961 |
Distribution of stock held in trust | 476 | 2,245 |
Change in fair value of securities | $ 295 | 215 |
Partnership Interest [Member] | UBP Acquisition [Member] | | |
Cash flows from investing activities: | | |
Acquisition of UBP, net of cash acquired of $14,143 in 2023 | | (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 |