HRLP - Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 | Mar. 31, 2022 |
Operating activities: | | | |
Net income | | $ 44,954 | $ 42,103 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | | 70,633 | 69,667 |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | | 291 | (87) |
Share-based compensation expense | | 4,525 | 5,291 |
Net credit losses/(reversals) on operating lease receivables | | (122) | 366 |
Accrued interest on mortgages and notes receivable | | (19) | (24) |
Amortization of debt issuance costs | | 1,161 | 942 |
Amortization of cash flow hedges | | (75) | (15) |
Amortization of mortgages and notes payable fair value adjustments | | (86) | (20) |
Net gains on disposition of property | | (450) | (4,100) |
Gain on deconsolidation of affiliate | | (11,778) | 0 |
Equity in earnings of unconsolidated affiliates | | (704) | (300) |
Distributions of earnings from unconsolidated affiliates | | 613 | 591 |
Changes in operating assets and liabilities: | | | |
Accounts receivable | | 1,598 | (1,038) |
Prepaid expenses and other assets | | (2,840) | (4,529) |
Accrued straight-line rents receivable | | (8,678) | (7,224) |
Accounts payable, accrued expenses and other liabilities | | (33,354) | (27,545) |
Net cash provided by operating activities | | 65,669 | 74,078 |
Investing activities: | | | |
Investments in development in-process | | (9,934) | (13,315) |
Investments in tenant improvements and deferred leasing costs | | (21,296) | (30,273) |
Investments in building improvements | | (25,815) | (15,413) |
Net proceeds from disposition of real estate assets | | 1,862 | 9,469 |
Investments in mortgages and notes receivable | | 0 | (24) |
Repayments of mortgages and notes receivable | | 72 | 72 |
Investments in and advances to unconsolidated affiliates | | (16,762) | (7,378) |
Payments of earnest money deposits | | (500) | 0 |
Changes in other investing activities | | (2,163) | (2,555) |
Net cash used in investing activities | | (74,536) | (59,417) |
Financing activities: | | | |
Distributions to noncontrolling interests in consolidated affiliates | | 0 | (1,411) |
Borrowings on revolving credit facility | | 92,000 | 70,000 |
Repayments of revolving credit facility | | (223,000) | (30,000) |
Borrowings on mortgages and notes payable | | 200,000 | 0 |
Repayments of mortgages and notes payable | | (1,654) | (1,585) |
Payments for debt issuance costs and other financing activities | | (1,305) | 0 |
Net cash provided by/(used in) financing activities | | 10,782 | (13,120) |
Net increase in cash and cash equivalents and restricted cash | | 1,915 | 1,541 |
Cash decrease from deconsolidation of affiliate | | (6,386) | 0 |
Cash and cash equivalents and restricted cash at beginning of the period | | 26,105 | 31,198 |
Cash and cash equivalents and restricted cash at end of the period | | 21,634 | 32,739 |
Reconciliation of cash and cash equivalents and restricted cash: | | | |
Cash and cash equivalents at end of the period | | 15,733 | 18,669 |
Restricted cash at end of the period | | 5,901 | 14,070 |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest, net of amounts capitalized | | 39,633 | 34,380 |
Supplemental disclosure of non-cash investing and financing activities: | | | |
Changes in accrued capital expenditures | [1] | 4,153 | 17,115 |
Write-off of fully depreciated real estate assets | | 24,625 | 12,183 |
Write-off of fully amortized leasing costs | | 11,247 | 6,150 |
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities | | 49,200 | 37,500 |
Highwoods Realty Limited Partnership | | | |
Operating activities: | | | |
Net income | | 44,954 | 42,103 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | | 70,633 | 69,667 |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | | 291 | (87) |
Share-based compensation expense | | 4,525 | 5,291 |
Net credit losses/(reversals) on operating lease receivables | | (122) | 366 |
Accrued interest on mortgages and notes receivable | | (19) | (24) |
Amortization of debt issuance costs | | 1,161 | 942 |
Amortization of cash flow hedges | | (75) | (15) |
Amortization of mortgages and notes payable fair value adjustments | | (86) | (20) |
Net gains on disposition of property | | (450) | (4,100) |
Gain on deconsolidation of affiliate | | (11,778) | 0 |
Equity in earnings of unconsolidated affiliates | | (704) | (300) |
Distributions of earnings from unconsolidated affiliates | | 613 | 591 |
Changes in operating assets and liabilities: | | | |
Accounts receivable | | 1,598 | (1,038) |
Prepaid expenses and other assets | | (2,840) | (4,529) |
Accrued straight-line rents receivable | | (8,678) | (7,224) |
Accounts payable, accrued expenses and other liabilities | | (33,354) | (27,545) |
Net cash provided by operating activities | | 65,669 | 74,078 |
Investing activities: | | | |
Investments in development in-process | | (9,934) | (13,315) |
Investments in tenant improvements and deferred leasing costs | | (21,296) | (30,273) |
Investments in building improvements | | (25,815) | (15,413) |
Net proceeds from disposition of real estate assets | | 1,862 | 9,469 |
Investments in mortgages and notes receivable | | 0 | (24) |
Repayments of mortgages and notes receivable | | 72 | 72 |
Investments in and advances to unconsolidated affiliates | | (16,762) | (7,378) |
Payments of earnest money deposits | | (500) | 0 |
Changes in other investing activities | | (2,163) | (2,555) |
Net cash used in investing activities | | (74,536) | (59,417) |
Financing activities: | | | |
Distributions on Common Units | | (53,595) | (53,471) |
Redemptions/repurchases of Preferred Units | | (10) | 0 |
Distributions on Preferred Units | | (621) | (621) |
Distributions to noncontrolling interests in consolidated affiliates | | 0 | (1,411) |
Proceeds from the issuance of Common Units | | 553 | 6,501 |
Costs paid for the issuance of Common Units | | (56) | (183) |
Repurchase of units related to tax withholdings | | (1,325) | (2,145) |
Borrowings on revolving credit facility | | 92,000 | 70,000 |
Repayments of revolving credit facility | | (223,000) | (30,000) |
Borrowings on mortgages and notes payable | | 200,000 | 0 |
Repayments of mortgages and notes payable | | (1,654) | (1,585) |
Payments for debt issuance costs and other financing activities | | (1,510) | (205) |
Net cash provided by/(used in) financing activities | | 10,782 | (13,120) |
Net increase in cash and cash equivalents and restricted cash | | 1,915 | 1,541 |
Cash decrease from deconsolidation of affiliate | | (6,386) | 0 |
Cash and cash equivalents and restricted cash at beginning of the period | | 26,105 | 31,198 |
Cash and cash equivalents and restricted cash at end of the period | | 21,634 | 32,739 |
Reconciliation of cash and cash equivalents and restricted cash: | | | |
Cash and cash equivalents at end of the period | | 15,733 | 18,669 |
Restricted cash at end of the period | | 5,901 | 14,070 |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest, net of amounts capitalized | | 39,633 | 34,380 |
Supplemental disclosure of non-cash investing and financing activities: | | | |
Changes in accrued capital expenditures | [1] | 4,153 | 17,115 |
Write-off of fully depreciated real estate assets | | 24,625 | 12,183 |
Write-off of fully amortized leasing costs | | 11,247 | 6,150 |
Adjustment of Redeemable Common Units to fair value | | 11,295 | (2,881) |
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities | | $ 49,200 | $ 37,500 |
| |
[1]Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities as of March 31, 2023 and 2022 were $49.2 million and $37.5 million, respectively. | |