CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2017 | Mar. 31, 2016 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | $ 23,491 | $ 16,295 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 23,200 | 25,829 |
Amortization of Deferred Financing Costs | 778 | 873 |
Other Amortization, including Stock Based Compensation | 8,112 | 8,104 |
Provision for Bad Debt | 75 | 265 |
Gain on Sale of Real Estate | (8,009) | (7,251) |
Loss from Retirement of Debt | 1,653 | 0 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (4,147) | (2,453) |
Increase in Deferred Rent Receivable, Net | (1,494) | (1,839) |
Decrease in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (3,571) | (12,460) |
Payments of Prepayment Penalties and Discounts Associated with Retirement of Debt | (1,453) | (554) |
Net Cash Provided by Operating Activities | 38,635 | 26,809 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (15,074) | (47,406) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (34,910) | (35,905) |
Net Proceeds from Sales of Investments in Real Estate | 19,916 | 15,393 |
Decrease in Escrows | 2,399 | 19,477 |
Net Cash Used in Investing Activities | (27,669) | (48,441) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing Costs | (13) | (236) |
Repurchase and Retirement of Restricted Stock/Units | (2,401) | (5,230) |
Common Stock Dividends and Unit Distributions Paid | (23,017) | (14,705) |
Repayments on Mortgage Loans Payable | (38,896) | (60,879) |
Repayments of Senior Unsecured Notes | 0 | (159,125) |
Proceeds from Unsecured Credit Facility | 85,000 | 298,000 |
Repayments on Unsecured Credit Facility | (22,500) | (37,000) |
Net Cash (Used in) Provided by Financing Activities | (1,827) | 20,825 |
Net Increase (Decrease) in Cash and Cash Equivalents | 9,139 | (807) |
Cash and Cash Equivalents, Beginning of Year | 9,859 | 3,987 |
Cash and Cash Equivalents, End of Period | 18,998 | 3,180 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 1,027 | 449 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 25,977 | |
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 | 0 | 5,082 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 22,186 | 16,151 |
Write-off of Fully Depreciated Assets | (7,023) | (14,457) |
Noncontrolling Interest | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 782 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | (98) |
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 | 0 | 98 |
Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 25,977 | 22,112 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | | 98 |
First Industrial, L.P. | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 23,491 | 16,295 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 23,200 | 25,829 |
Amortization of Deferred Financing Costs | 778 | 873 |
Other Amortization, including Stock Based Compensation | 8,112 | 8,104 |
Provision for Bad Debt | 75 | 265 |
Gain on Sale of Real Estate | (8,009) | (7,251) |
Loss from Retirement of Debt | 1,653 | 0 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (4,137) | (2,423) |
Increase in Deferred Rent Receivable, Net | (1,494) | (1,839) |
Decrease in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (3,571) | (12,460) |
Payments of Prepayment Penalties and Discounts Associated with Retirement of Debt | (1,453) | (554) |
Net Cash Provided by Operating Activities | 38,645 | 26,839 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (15,074) | (47,406) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (34,910) | (35,905) |
Net Proceeds from Sales of Investments in Real Estate | 19,916 | 15,393 |
Decrease in Escrows | 2,399 | 19,477 |
Net Cash Used in Investing Activities | (27,669) | (48,441) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing Costs | (13) | (236) |
Repurchase and Retirement of Restricted Stock/Units | (2,401) | (5,230) |
Common Stock Dividends and Unit Distributions Paid | (23,017) | (14,705) |
Contributions from Noncontrolling Interests | 7 | 3 |
Distributions to Noncontrolling Interests | (17) | (33) |
Repayments on Mortgage Loans Payable | (38,896) | (60,879) |
Repayments of Senior Unsecured Notes | 0 | (159,125) |
Proceeds from Unsecured Credit Facility | 85,000 | 298,000 |
Repayments on Unsecured Credit Facility | (22,500) | (37,000) |
Net Cash (Used in) Provided by Financing Activities | (1,837) | 20,795 |
Net Increase (Decrease) in Cash and Cash Equivalents | 9,139 | (807) |
Cash and Cash Equivalents, Beginning of Year | 9,859 | 3,987 |
Cash and Cash Equivalents, End of Period | 18,998 | 3,180 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 1,027 | 449 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 25,977 | |
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 | 0 | 5,082 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 22,186 | 16,151 |
Write-off of Fully Depreciated Assets | (7,023) | (14,457) |
First Industrial, L.P. | Limited Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 782 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | (98) |
First Industrial, L.P. | General Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 22,682 | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock/General Partner Units | 0 | 98 |
First Industrial, L.P. | Common Stock | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | $ 25,977 | $ 22,112 |