CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 6 Months Ended |
Jun. 30, 2016 | Jun. 30, 2015 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | $ 68,403 | $ 17,034 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 49,084 | 46,315 |
Amortization of Deferred Financing Costs | 1,655 | 1,510 |
Other Amortization | 14,892 | 14,349 |
Provision for Bad Debt | 491 | 600 |
Equity in Income of Joint Ventures | 0 | (67) |
Gain on Sale of Real Estate | (44,026) | (10,127) |
Mark-to-Market Loss on Interest Rate Protection Agreements | 0 | 11,546 |
Decrease in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | 1,371 | 1,120 |
Increase in Deferred Rent Receivable | (3,303) | (3,931) |
Decrease in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (13,889) | (3,647) |
Payments of Discounts Associated with Retirement of Debt | (554) | 0 |
Net Cash Provided by Operating Activities | 74,124 | 74,702 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (71,223) | (26,474) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (67,176) | (55,157) |
Net Proceeds from Sales of Investments in Real Estate | 96,849 | 41,211 |
Contributions to and Investments in Joint Ventures | 0 | (13) |
Distributions from Joint Ventures | 0 | 126 |
Settlement of Interest Rate Protection Agreements | 0 | (11,546) |
Repayments of Notes Receivable | 0 | 2,720 |
Decrease in Escrows | 12,457 | 781 |
Net Cash Used in Investing Activities | (29,093) | (48,352) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Payment of Financing and Stock Issuance Costs | (375) | (2,152) |
Proceeds from Issuance of Common Stock / Contribution of General Partner Units | 124,936 | 0 |
Repurchase and Retirement of Restricted Stock/Units | (5,230) | (2,101) |
Common Stock Dividends and Unit Distributions Paid | (36,658) | (26,460) |
Repayments on Mortgage Loans Payable | (63,690) | (5,996) |
Repayments of Senior Unsecured Notes | (159,125) | 0 |
Proceeds from Unsecured Credit Facility | 343,000 | 76,000 |
Repayments on Unsecured Credit Facility | (247,500) | (70,000) |
Net Cash Used in Financing Activities | (44,642) | (30,709) |
Net Effect of Exchange Rate Changes on Cash and Cash Equivalents | 0 | (14) |
Net Increase (Decrease) in Cash and Cash Equivalents | 389 | (4,359) |
Cash and Cash Equivalents, Beginning of Year | 3,987 | 9,500 |
Cash and Cash Equivalents, End of Year | 4,376 | 5,127 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 1,319 | 1,025 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 23,284 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | 0 |
Assumption of Indebtedness and Other Liabilities in Connection with the Acquisition of Real Estate | 5,127 | 295 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 25,518 | 16,863 |
Write-off of Fully Depreciated Assets | (25,543) | (20,146) |
Noncontrolling Interest | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 2,486 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | (107) | (100) |
Common Stock | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | |
Additional Paid-in- Capital | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 107 | 100 |
Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 23,284 | 14,970 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 107 | 100 |
First Industrial, L.P. | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 68,403 | 17,149 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 49,084 | 46,315 |
Amortization of Deferred Financing Costs | 1,655 | 1,510 |
Other Amortization | 14,892 | 14,349 |
Provision for Bad Debt | 491 | 600 |
Equity in Income of Joint Ventures | 0 | (67) |
Gain on Sale of Real Estate | (44,026) | (10,127) |
Mark-to-Market Loss on Interest Rate Protection Agreements | 0 | 11,546 |
Decrease in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | 1,530 | 489 |
Increase in Deferred Rent Receivable | (3,303) | (3,931) |
Decrease in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (13,889) | (3,633) |
Payments of Discounts Associated with Retirement of Debt | (554) | 0 |
Net Cash Provided by Operating Activities | 74,283 | 74,200 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (71,223) | (26,474) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (67,176) | (55,157) |
Net Proceeds from Sales of Investments in Real Estate | 96,849 | 41,211 |
Contributions to and Investments in Joint Ventures | 0 | (13) |
Distributions from Joint Ventures | 0 | 126 |
Settlement of Interest Rate Protection Agreements | 0 | (11,546) |
Repayments of Notes Receivable | 0 | 2,720 |
Decrease in Escrows | 12,457 | 1,306 |
Net Cash Used in Investing Activities | (29,093) | (47,827) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Payment of Financing and Stock Issuance Costs | (375) | (2,152) |
Proceeds from Issuance of Common Stock / Contribution of General Partner Units | 124,936 | 0 |
Repurchase and Retirement of Restricted Stock/Units | (5,230) | (2,101) |
Common Stock Dividends and Unit Distributions Paid | (36,658) | (26,460) |
Contributions from Noncontrolling Interests | 15 | 10 |
Distributions to Noncontrolling Interests | (174) | (36) |
Repayments on Mortgage Loans Payable | (63,690) | (5,996) |
Repayments of Senior Unsecured Notes | (159,125) | 0 |
Proceeds from Unsecured Credit Facility | 343,000 | 76,000 |
Repayments on Unsecured Credit Facility | (247,500) | (70,000) |
Net Cash Used in Financing Activities | (44,801) | (30,735) |
Net Effect of Exchange Rate Changes on Cash and Cash Equivalents | 0 | (14) |
Net Increase (Decrease) in Cash and Cash Equivalents | 389 | (4,362) |
Cash and Cash Equivalents, Beginning of Year | 3,987 | 9,485 |
Cash and Cash Equivalents, End of Year | 4,376 | 5,109 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 1,319 | 1,025 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 23,284 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | 0 |
Assumption of Indebtedness and Other Liabilities in Connection with the Acquisition of Real Estate | 5,127 | 295 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 25,518 | 16,863 |
Write-off of Fully Depreciated Assets | (25,543) | (20,146) |
First Industrial, L.P. | Noncontrolling Interest | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 74 | |
First Industrial, L.P. | Limited Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 2,486 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | (107) | (100) |
First Industrial, L.P. | General Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 65,843 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 107 | 100 |
First Industrial, L.P. | Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | $ 23,284 | $ 14,970 |