Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2020 | Mar. 31, 2019 |
Operating activities: | | | |
Net income | | $ 191,340 | $ 8,386 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | | 61,150 | 69,204 |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | | (649) | 1,689 |
Share-based compensation expense | | 2,496 | 4,572 |
Credit losses on operating lease receivables | | 1,249 | 7,315 |
Write-off of mortgages and notes receivable | | 0 | 4,087 |
Accrued interest on mortgages and notes receivable | | (31) | (85) |
Amortization of debt issuance costs | | 767 | 736 |
Amortization of cash flow hedges | | (72) | (515) |
Amortization of mortgages and notes payable fair value adjustments | | 426 | 385 |
Losses on debt extinguishment | | 0 | 375 |
Net gains on disposition of property | | (153,067) | 0 |
Equity in earnings of unconsolidated affiliates | | (963) | (664) |
Distributions of earnings from unconsolidated affiliates | | 341 | 609 |
Settlement of cash flow hedges | | 0 | (5,144) |
Changes in operating assets and liabilities: | | | |
Accounts receivable | | 824 | (2,583) |
Prepaid expenses and other assets | | (8,745) | (6,953) |
Accrued straight-line rents receivable | | (10,888) | (6,903) |
Accounts payable, accrued expenses and other liabilities | | (20,564) | (11,798) |
Net cash provided by operating activities | | 63,614 | 62,713 |
Investing activities: | | | |
Investments in acquired real estate and related intangible assets, net of cash acquired | | (55) | 0 |
Investments in development in-process | | (36,122) | (28,555) |
Investments in tenant improvements and deferred leasing costs | | (49,825) | (38,544) |
Investments in building improvements | | (15,254) | (12,517) |
Net proceeds from disposition of real estate assets | | 331,761 | 0 |
Distributions of capital from unconsolidated affiliates | | 72 | 29 |
Investments in mortgages and notes receivable | | (32) | 0 |
Repayments of mortgages and notes receivable | | 75 | 74 |
Changes in other investing activities | | 477 | (1,989) |
Net cash provided by/(used in) investing activities | | 231,097 | (81,502) |
Financing activities: | | | |
Dividends on Common Stock | | (49,735) | (49,175) |
Redemptions/repurchases of Preferred Stock | | (3) | (18) |
Dividends on Preferred Stock | | (622) | (622) |
Distributions to noncontrolling interests in the Operating Partnership | | (1,364) | (1,300) |
Distributions to noncontrolling interests in consolidated affiliates | | (198) | (308) |
Proceeds from the issuance of Common Stock | | 2,343 | 652 |
Costs paid for the issuance of Common Stock | | (180) | 0 |
Repurchase of shares related to tax withholdings | | (1,124) | (1,780) |
Borrowings on revolving credit facility | | 110,000 | 98,300 |
Repayments of revolving credit facility | | (244,000) | (145,300) |
Borrowings on mortgages and notes payable | | 0 | 349,010 |
Repayments of mortgages and notes payable | | (481) | (225,462) |
Changes in debt issuance costs and other financing activities | | 0 | (2,884) |
Net cash provided by/(used in) financing activities | | (185,364) | 21,113 |
Net increase in cash and cash equivalents and restricted cash | | 109,347 | 2,324 |
Cash and cash equivalents and restricted cash at beginning of the period | | 14,742 | 10,143 |
Cash and cash equivalents and restricted cash at end of the period | | 124,089 | 12,467 |
Reconciliation of cash and cash equivalents and restricted cash: | | | |
Cash and cash equivalents at end of the period | | 12,696 | 4,827 |
Restricted cash at end of the period | | 111,393 | 7,640 |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest, net of amounts capitalized | | 25,321 | 23,924 |
Supplemental disclosure of non-cash investing and financing activities: | | | |
Unrealized losses on cash flow hedges | | (1,133) | (1,904) |
Conversions of Common Units to Common Stock | | 0 | 131 |
Changes in accrued capital expenditures | [1] | (4,789) | (119) |
Write-off of fully depreciated real estate assets | | 12,033 | 23,880 |
Write-off of fully amortized leasing costs | | 5,842 | 12,671 |
Write-off of fully amortized debt issuance costs | | 0 | 828 |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | | (42,301) | 23,254 |
Issuances of Common Units to acquire real estate assets | | 6,163 | 0 |
Initial recognition of lease liabilities related to right of use assets | | 0 | 35,349 |
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities | | 63,200 | 62,200 |
Highwoods Realty Limited Partnership [Member] | | | |
Operating activities: | | | |
Net income | | 191,340 | 8,386 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | | 61,150 | 69,204 |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | | (649) | 1,689 |
Share-based compensation expense | | 2,496 | 4,572 |
Credit losses on operating lease receivables | | 1,249 | 7,315 |
Write-off of mortgages and notes receivable | | 0 | 4,087 |
Accrued interest on mortgages and notes receivable | | (31) | (85) |
Amortization of debt issuance costs | | 767 | 736 |
Amortization of cash flow hedges | | (72) | (515) |
Amortization of mortgages and notes payable fair value adjustments | | 426 | 385 |
Losses on debt extinguishment | | 0 | 375 |
Net gains on disposition of property | | (153,067) | 0 |
Equity in earnings of unconsolidated affiliates | | (963) | (664) |
Distributions of earnings from unconsolidated affiliates | | 341 | 609 |
Settlement of cash flow hedges | | 0 | (5,144) |
Changes in operating assets and liabilities: | | | |
Accounts receivable | | 824 | (2,583) |
Prepaid expenses and other assets | | (8,745) | (6,953) |
Accrued straight-line rents receivable | | (10,888) | (6,903) |
Accounts payable, accrued expenses and other liabilities | | (20,564) | (11,798) |
Net cash provided by operating activities | | 63,614 | 62,713 |
Investing activities: | | | |
Investments in acquired real estate and related intangible assets, net of cash acquired | | (55) | 0 |
Investments in development in-process | | (36,122) | (28,555) |
Investments in tenant improvements and deferred leasing costs | | (49,825) | (38,544) |
Investments in building improvements | | (15,254) | (12,517) |
Net proceeds from disposition of real estate assets | | 331,761 | 0 |
Distributions of capital from unconsolidated affiliates | | 72 | 29 |
Investments in mortgages and notes receivable | | (32) | 0 |
Repayments of mortgages and notes receivable | | 75 | 74 |
Changes in other investing activities | | 477 | (1,989) |
Net cash provided by/(used in) investing activities | | 231,097 | (81,502) |
Financing activities: | | | |
Distributions on Common Units | | (50,903) | (50,281) |
Redemptions/repurchases of Preferred Units | | (3) | (18) |
Distributions on Preferred Units | | (622) | (622) |
Distributions to noncontrolling interests in consolidated affiliates | | (198) | (308) |
Proceeds from the issuance of Common Units | | 2,343 | 652 |
Costs paid for the issuance of Common Units | | (180) | 0 |
Repurchase of units related to tax withholdings | | (1,124) | (1,780) |
Borrowings on revolving credit facility | | 110,000 | 98,300 |
Repayments of revolving credit facility | | (244,000) | (145,300) |
Borrowings on mortgages and notes payable | | 0 | 349,010 |
Repayments of mortgages and notes payable | | (481) | (225,462) |
Changes in debt issuance costs and other financing activities | | (196) | (3,078) |
Net cash provided by/(used in) financing activities | | (185,364) | 21,113 |
Net increase in cash and cash equivalents and restricted cash | | 109,347 | 2,324 |
Cash and cash equivalents and restricted cash at beginning of the period | | 14,742 | 10,143 |
Cash and cash equivalents and restricted cash at end of the period | | 124,089 | 12,467 |
Reconciliation of cash and cash equivalents and restricted cash: | | | |
Cash and cash equivalents at end of the period | | 12,696 | 4,827 |
Restricted cash at end of the period | | 111,393 | 7,640 |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest, net of amounts capitalized | | 25,321 | 23,924 |
Supplemental disclosure of non-cash investing and financing activities: | | | |
Unrealized losses on cash flow hedges | | (1,133) | (1,904) |
Changes in accrued capital expenditures | [2] | (4,789) | (119) |
Write-off of fully depreciated real estate assets | | 12,033 | 23,880 |
Write-off of fully amortized leasing costs | | 5,842 | 12,671 |
Write-off of fully amortized debt issuance costs | | 0 | 828 |
Adjustment of Redeemable Common Units to fair value | | (38,705) | 22,016 |
Issuances of Common Units to acquire real estate assets | | 6,163 | 0 |
Initial recognition of lease liabilities related to right of use assets | | 0 | 35,349 |
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities | | $ 63,200 | $ 62,200 |
| |
[1] | (1) Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities at March 31, 2020 and 2019 were $63.2 million and $62.2 million , respectively. | |
[2] | (1) Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities at March 31, 2020 and 2019 were $63.2 million and $62.2 million , respectively. | |