HRLP - Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2023 | Sep. 30, 2022 |
Operating activities: | | | |
Net income | | $ 111,995 | $ 134,815 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | | 220,416 | 212,466 |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | | 712 | (342) |
Share-based compensation expense | | 6,154 | 6,843 |
Net credit losses on operating lease receivables | | 1,850 | 3,167 |
Accrued interest on mortgages and notes receivable | | (750) | (67) |
Amortization of debt issuance costs | | 3,645 | 3,096 |
Amortization of cash flow hedges | | (223) | (164) |
Amortization of mortgages and notes payable fair value adjustments | | (257) | (60) |
Impairments of real estate assets | | 0 | 36,515 |
Net gains on disposition of property | | (19,818) | (63,546) |
Gain on deconsolidation of controlling interest in affiliate | | (11,778) | 0 |
Equity in earnings of unconsolidated affiliates | | (1,902) | (1,083) |
Distributions of earnings from unconsolidated affiliates | | 1,153 | 606 |
Changes in operating assets and liabilities: | | | |
Accounts receivable | | 1,182 | (11,454) |
Prepaid expenses and other assets | | (4,376) | (2,150) |
Accrued straight-line rents receivable | | (20,196) | (20,558) |
Accounts payable, accrued expenses and other liabilities | | (3,636) | 21,795 |
Net cash provided by operating activities | | 284,171 | 319,879 |
Investing activities: | | | |
Investments in acquired real estate and related intangible assets, net of cash acquired | | (18,544) | (224,934) |
Investments in development in-process | | (26,179) | (26,220) |
Investments in tenant improvements and deferred leasing costs | | (68,625) | (90,910) |
Investments in building improvements | | (55,155) | (45,289) |
Net proceeds from disposition of real estate assets | | 51,538 | 130,038 |
Distributions of capital from unconsolidated affiliates | | 3,864 | 0 |
Investments in mortgages and notes receivable | | (9,763) | (24) |
Repayments of mortgages and notes receivable | | 200 | 215 |
Investments in and advances to unconsolidated affiliates | | (100,052) | (81,693) |
Repayments of preferred equity from unconsolidated affiliates | | 80,000 | 0 |
Changes in earnest money deposits | | 15,500 | (3,000) |
Changes in other investing activities | | (3,751) | 224 |
Net cash used in investing activities | | (130,967) | (341,593) |
Financing activities: | | | |
Redemptions of Common Units | | (163) | (3,101) |
Distributions to noncontrolling interests in consolidated affiliates | | 0 | (1,411) |
Borrowings on revolving credit facility | | 219,000 | 275,000 |
Repayments of revolving credit facility | | (400,000) | (235,000) |
Borrowings on mortgages and notes payable | | 200,000 | 350,000 |
Repayments of mortgages and notes payable | | (5,018) | (204,807) |
Payments for debt issuance costs and other financing activities | | (2,347) | (2,731) |
Net cash provided by/(used in) financing activities | | (152,213) | 19,609 |
Net increase/(decrease) in cash and cash equivalents and restricted cash | | 991 | (2,105) |
Cash from deconsolidation of controlling interest in 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 | | 20,710 | 29,093 |
Reconciliation of cash and cash equivalents and restricted cash: | | | |
Cash and cash equivalents at end of the period | | 16,901 | 23,055 |
Restricted cash at end of the period | | 3,809 | 6,038 |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest, net of amounts capitalized | | 105,342 | 82,908 |
Supplemental disclosure of non-cash investing and financing activities: | | | |
Changes in accrued capital expenditures | [1] | 17,275 | (10,180) |
Write-off of fully depreciated real estate assets | | 54,489 | 42,817 |
Write-off of fully amortized leasing costs | | 25,605 | 22,739 |
Write-off of fully amortized debt issuance costs | | 0 | 1,216 |
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities | | 70,700 | 44,400 |
Highwoods Realty Limited Partnership | | | |
Operating activities: | | | |
Net income | | 111,995 | 134,815 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | | 220,416 | 212,466 |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | | 712 | (342) |
Share-based compensation expense | | 6,154 | 6,843 |
Net credit losses on operating lease receivables | | 1,850 | 3,167 |
Accrued interest on mortgages and notes receivable | | (750) | (67) |
Amortization of debt issuance costs | | 3,645 | 3,096 |
Amortization of cash flow hedges | | (223) | (164) |
Amortization of mortgages and notes payable fair value adjustments | | (257) | (60) |
Impairments of real estate assets | | 0 | 36,515 |
Net gains on disposition of property | | (19,818) | (63,546) |
Gain on deconsolidation of controlling interest in affiliate | | (11,778) | 0 |
Equity in earnings of unconsolidated affiliates | | (1,902) | (1,083) |
Distributions of earnings from unconsolidated affiliates | | 1,153 | 606 |
Changes in operating assets and liabilities: | | | |
Accounts receivable | | 1,182 | (11,454) |
Prepaid expenses and other assets | | (4,376) | (2,150) |
Accrued straight-line rents receivable | | (20,196) | (20,558) |
Accounts payable, accrued expenses and other liabilities | | (3,636) | 21,795 |
Net cash provided by operating activities | | 284,171 | 319,879 |
Investing activities: | | | |
Investments in acquired real estate and related intangible assets, net of cash acquired | | (18,544) | (224,934) |
Investments in development in-process | | (26,179) | (26,220) |
Investments in tenant improvements and deferred leasing costs | | (68,625) | (90,910) |
Investments in building improvements | | (55,155) | (45,289) |
Net proceeds from disposition of real estate assets | | 51,538 | 130,038 |
Distributions of capital from unconsolidated affiliates | | 3,864 | 0 |
Investments in mortgages and notes receivable | | (9,763) | (24) |
Repayments of mortgages and notes receivable | | 200 | 215 |
Investments in and advances to unconsolidated affiliates | | (100,052) | (81,693) |
Repayments of preferred equity from unconsolidated affiliates | | 80,000 | 0 |
Changes in earnest money deposits | | 15,500 | (3,000) |
Changes in other investing activities | | (3,751) | 224 |
Net cash used in investing activities | | (130,967) | (341,593) |
Financing activities: | | | |
Distributions on Common Units | | (160,995) | (160,660) |
Redemptions/repurchases of Preferred Units | | (10) | 0 |
Redemptions of Common Units | | (163) | (3,101) |
Dividends on Preferred Units | | (1,864) | (1,864) |
Distributions to noncontrolling interests in consolidated affiliates | | 0 | (1,411) |
Proceeds from the issuance of Common Units | | 1,349 | 7,200 |
Costs paid for the issuance of Common Units | | (226) | (247) |
Repurchase of units related to tax withholdings | | (1,325) | (2,156) |
Borrowings on revolving credit facility | | 219,000 | 275,000 |
Repayments of revolving credit facility | | (400,000) | (235,000) |
Borrowings on mortgages and notes payable | | 200,000 | 350,000 |
Repayments of mortgages and notes payable | | (5,018) | (204,807) |
Payments for debt issuance costs and other financing activities | | (2,961) | (3,345) |
Net cash provided by/(used in) financing activities | | (152,213) | 19,609 |
Net increase/(decrease) in cash and cash equivalents and restricted cash | | 991 | (2,105) |
Cash from deconsolidation of controlling interest in 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 | | 20,710 | 29,093 |
Reconciliation of cash and cash equivalents and restricted cash: | | | |
Cash and cash equivalents at end of the period | | 16,901 | 23,055 |
Restricted cash at end of the period | | 3,809 | 6,038 |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest, net of amounts capitalized | | 105,342 | 82,908 |
Supplemental disclosure of non-cash investing and financing activities: | | | |
Changes in accrued capital expenditures | [1] | 17,275 | (10,180) |
Write-off of fully depreciated real estate assets | | 54,489 | 42,817 |
Write-off of fully amortized leasing costs | | 25,605 | 22,739 |
Write-off of fully amortized debt issuance costs | | 0 | 1,216 |
Adjustment of Redeemable Common Units to fair value | | (21,525) | (47,470) |
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities | | $ 70,700 | $ 44,400 |
| |
[1]Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities as of September 30, 2023 and 2022 were $70.7 million and $44.4 million, respectively. | |