CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2019 | Mar. 31, 2018 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | $ 24,340 | $ 37,464 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 24,376 | 22,953 |
Amortization of Debt Issuance Costs | 831 | 855 |
Other Amortization, including Stock Based Compensation | 7,022 | 6,626 |
Impairment of Real Estate | 0 | 2,756 |
Provision for Bad Debt | 0 | 88 |
Equity in Income of Joint Venture | (844) | 0 |
Distributions from Joint Venture | 568 | 0 |
Loss (Gain) on Sale of Real Estate | 208 | (20,089) |
Loss from Retirement of Debt | 0 | 39 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net and Operating Lease Right-of-Use Assets | (18,421) | (6,706) |
Increase in Deferred Rent Receivable, Net | (3,028) | (713) |
Increase (Decrease) in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits and Operating Lease Liabilities | 6,677 | (6,249) |
Net Cash Provided by Operating Activities | 41,729 | 37,024 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (18,499) | (49,865) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (43,402) | (63,994) |
Net Proceeds from Sales of Investments in Real Estate | 9,793 | 41,691 |
Distributions from Joint Venture | 2,175 | 0 |
Other Investing Activity | (7,048) | (3,053) |
Net Cash Used in Investing Activities | (56,981) | (75,221) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing and Equity Issuance Costs | 0 | (2,676) |
Tax paid on Shares Withheld | (4,384) | (6,020) |
Common Stock Dividends and Unit Distributions Paid | (28,042) | (26,565) |
Repayments on Mortgage Loans Payable | (73,806) | (160,163) |
Proceeds from Senior Unsecured Notes | 0 | 300,000 |
Proceeds from Unsecured Credit Facility | 121,000 | 162,000 |
Repayments on Unsecured Credit Facility | (19,000) | (206,500) |
Net Cash (Used in) Provided by Financing Activities | (4,232) | 60,076 |
Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash | (19,484) | 21,879 |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | 50,373 | 46,482 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 30,889 | 68,361 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 944 | 1,602 |
Cash Paid for Operating Lease Liabilities | 268 | 0 |
Supplemental Schedule of Non-Cash Operating Activities: | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | 12,400 | 0 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 30,139 | 27,558 |
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 | 11,724 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 43,002 | 32,006 |
Write-off of Fully Depreciated Assets | (11,176) | (13,663) |
Noncontrolling Interest | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 537 | 1,172 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | 0 | (5,009) |
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 | 4 |
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 | 5,005 |
First Industrial, L.P. | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 24,340 | 37,464 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 24,376 | 22,953 |
Amortization of Debt Issuance Costs | 831 | 855 |
Other Amortization, including Stock Based Compensation | 7,022 | 6,626 |
Impairment of Real Estate | 0 | 2,756 |
Provision for Bad Debt | 0 | 88 |
Equity in Income of Joint Venture | (844) | 0 |
Distributions from Joint Venture | 568 | 0 |
Loss (Gain) on Sale of Real Estate | 208 | (20,089) |
Loss from Retirement of Debt | 0 | 39 |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net and Operating Lease Right-of-Use Assets | (18,378) | (6,801) |
Increase in Deferred Rent Receivable, Net | (3,028) | (713) |
Increase (Decrease) in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits and Operating Lease Liabilities | 6,677 | (6,249) |
Net Cash Provided by Operating Activities | 41,772 | 36,929 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (18,499) | (49,865) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (43,402) | (63,994) |
Net Proceeds from Sales of Investments in Real Estate | 9,793 | 41,691 |
Distributions from Joint Venture | 2,175 | 0 |
Other Investing Activity | (7,048) | (3,053) |
Net Cash Used in Investing Activities | (56,981) | (75,221) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing and Equity Issuance Costs | 0 | (2,676) |
Tax paid on Shares Withheld | (4,384) | (6,020) |
Common Stock Dividends and Unit Distributions Paid | (28,042) | (26,565) |
Contributions from Noncontrolling Interests | 0 | 116 |
Distributions to Noncontrolling Interests | (43) | (21) |
Repayments on Mortgage Loans Payable | (73,806) | (160,163) |
Proceeds from Senior Unsecured Notes | 0 | 300,000 |
Proceeds from Unsecured Credit Facility | 121,000 | 162,000 |
Repayments on Unsecured Credit Facility | (19,000) | (206,500) |
Net Cash (Used in) Provided by Financing Activities | (4,275) | 60,171 |
Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash | (19,484) | 21,879 |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | 50,373 | 46,482 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 30,889 | 68,361 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 944 | 1,602 |
Cash Paid for Operating Lease Liabilities | 268 | 0 |
Supplemental Schedule of Non-Cash Operating Activities: | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | 12,400 | 0 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 30,139 | 27,558 |
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 | 11,724 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 43,002 | 32,006 |
Write-off of Fully Depreciated Assets | (11,176) | (13,663) |
First Industrial, L.P. | Limited Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 537 | 1,172 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | 0 | (5,009) |
First Industrial, L.P. | General Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 23,777 | 36,271 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | $ 0 | $ 5,009 |