CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended |
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | $ 80,002 | $ 31,530 | $ 145,055 | $ 115,398 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | | | |
Depreciation | | | 73,054 | 69,397 |
Amortization of Debt Issuance Costs | 805 | 850 | 2,430 | 2,550 |
Other Amortization, including Stock Based Compensation | | | 21,226 | 20,516 |
Impairment of Real Estate | 0 | 0 | 0 | 2,756 |
Provision for Bad Debt | | | 0 | 267 |
Equity in (Income) Loss of Joint Venture | 72 | 197 | (16,288) | 199 |
Distributions from Joint Venture | | | 16,012 | 0 |
Gain on Sale of Real Estate | (52,489) | (8,135) | (53,378) | (53,291) |
Loss from Retirement of Debt | 0 | 0 | 0 | 39 |
Payments to Settle Derivative Instruments | 0 | 0 | (3,149) | 0 |
Straight-line Rental Income and Expense, Net | | | (7,321) | (1,329) |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net and Operating Lease Right-of-Use Assets | | | (8,325) | (5,639) |
Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits and Operating Lease Liabilities | | | 20,863 | 172 |
Net Cash Provided by Operating Activities | | | 190,179 | 151,035 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | |
Acquisitions of Real Estate | | | (108,468) | (91,799) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | | | (211,424) | (168,681) |
Net Proceeds from Sales of Investments in Real Estate | | | 102,758 | 116,166 |
Contributions to and Investments in Joint Venture | | | 0 | 25,190 |
Distributions from Joint Venture | | | 8,658 | 1,829 |
Other Investing Activity | | | (6,459) | (4,825) |
Net Cash Used in Investing Activities | | | (214,935) | (172,500) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | |
Financing and Equity Issuance Costs | | | (953) | (2,975) |
Proceeds from Issuance of Common Stock | | | 0 | 145,584 |
Tax Paid on Shares Withheld | | | (4,384) | (6,020) |
Common Stock Dividends and Unit Distributions Paid | | | (87,490) | (81,605) |
Repayments on Mortgage Loans Payable | | | (116,518) | (163,792) |
Proceeds from Senior Unsecured Notes | | | 150,000 | 300,000 |
Proceeds from Unsecured Credit Facility | | | 295,000 | 217,000 |
Repayments on Unsecured Credit Facility | | | (217,000) | (361,500) |
Net Cash Provided by Financing Activities | | | 18,655 | 46,692 |
Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash | | | (6,101) | 25,227 |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | | | 50,373 | 46,482 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 44,272 | 71,709 | 44,272 | 71,709 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | | | |
Interest Expense Capitalized in Connection with Development Activity | | | 4,161 | 4,867 |
Cash Paid for Operating Lease Liabilities | | | 1,273 | 0 |
Supplemental Schedule of Non-Cash Operating Activities: | | | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | | | 22,871 | 0 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | | | |
Dividends and Distributions Payable | 30,386 | 28,749 | 30,386 | 28,749 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | 0 | 0 | 0 | 0 |
Lease Reclassification from Operating Lease to Sales Type Lease: | | | | |
Land | (933,203) | | (933,203) | |
Deferred Rent Receivable, Net | (76,212) | | (76,212) | |
Assumption of Indebtedness and Other Liabilities in Connection with the Acquisition of Real Estate | | | 692 | 11,707 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | | | 57,872 | 31,288 |
Write-off of Fully Depreciated Assets | | | (26,115) | (33,047) |
Sales Type Lease | | | | |
Lease Reclassification from Operating Lease to Sales Type Lease: | | | | |
Lease Receivable | 54,521 | 0 | 54,521 | 0 |
Land | (24,803) | 0 | (24,803) | 0 |
Building, Net Of Accumulated Depreciation | (17,845) | 0 | (17,845) | 0 |
Deferred Rent Receivable, Net | (2,073) | 0 | (2,073) | 0 |
Other Assets, Net Of Accumulated Amortization | (1,194) | 0 | (1,194) | 0 |
Sales-type Lease, Selling Profit (Loss) | 8,606 | | 8,606 | 0 |
Noncontrolling Interest | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | 1,691 | 619 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (6,861) | (4,182) | (6,861) | (16,509) |
Common Stock | | | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | 5 | 3 | 5 | 13 |
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 | 6,856 | 4,179 | 6,856 | 16,496 |
First Industrial, L.P. | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | 80,002 | 31,530 | 145,055 | 115,398 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | | | |
Depreciation | | | 73,054 | 69,397 |
Amortization of Debt Issuance Costs | 805 | 850 | 2,430 | 2,550 |
Other Amortization, including Stock Based Compensation | | | 21,226 | 20,516 |
Impairment of Real Estate | 0 | 0 | 0 | 2,756 |
Provision for Bad Debt | | | 0 | 267 |
Equity in (Income) Loss of Joint Venture | 72 | 197 | (16,288) | 199 |
Distributions from Joint Venture | | | 16,012 | 0 |
Gain on Sale of Real Estate | (52,489) | (8,135) | (53,378) | (53,291) |
Loss from Retirement of Debt | 0 | 0 | 0 | 39 |
Payments to Settle Derivative Instruments | 0 | 0 | (3,149) | 0 |
Straight-line Rental Income and Expense, Net | | | (7,321) | (1,329) |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net and Operating Lease Right-of-Use Assets | | | (8,240) | (5,679) |
Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits and Operating Lease Liabilities | | | 20,863 | 172 |
Net Cash Provided by Operating Activities | | | 190,264 | 150,995 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | |
Acquisitions of Real Estate | | | (108,468) | (91,799) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | | | (211,424) | (168,681) |
Net Proceeds from Sales of Investments in Real Estate | | | 102,758 | 116,166 |
Contributions to and Investments in Joint Venture | | | 0 | 25,190 |
Distributions from Joint Venture | | | 8,658 | 1,829 |
Other Investing Activity | | | (6,459) | (4,825) |
Net Cash Used in Investing Activities | | | (214,935) | (172,500) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | |
Financing and Equity Issuance Costs | | | (953) | (2,975) |
Proceeds from Issuance of Common Stock | | | 0 | 145,584 |
Tax Paid on Shares Withheld | | | (4,384) | (6,020) |
Common Stock Dividends and Unit Distributions Paid | | | (87,490) | (81,605) |
Contributions from Noncontrolling Interests | | | 10 | 124 |
Distributions to Noncontrolling Interests | | | (95) | (84) |
Repayments on Mortgage Loans Payable | | | (116,518) | (163,792) |
Proceeds from Senior Unsecured Notes | | | 150,000 | 300,000 |
Proceeds from Unsecured Credit Facility | | | 295,000 | 217,000 |
Repayments on Unsecured Credit Facility | | | (217,000) | (361,500) |
Net Cash Provided by Financing Activities | | | 18,570 | 46,732 |
Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash | | | (6,101) | 25,227 |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | | | 50,373 | 46,482 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 44,272 | 71,709 | 44,272 | 71,709 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | | | |
Interest Expense Capitalized in Connection with Development Activity | | | 4,161 | 4,867 |
Cash Paid for Operating Lease Liabilities | | | 1,273 | 0 |
Supplemental Schedule of Non-Cash Operating Activities: | | | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | | | 22,871 | 0 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | | | |
Dividends and Distributions Payable | 30,386 | 28,749 | 30,386 | 28,749 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | 0 | 0 | 0 | 0 |
Lease Reclassification from Operating Lease to Sales Type Lease: | | | | |
Land | (933,203) | | (933,203) | |
Deferred Rent Receivable, Net | (76,212) | | (76,212) | |
Assumption of Indebtedness and Other Liabilities in Connection with the Acquisition of Real Estate | | | 692 | 11,707 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | | | 57,872 | 31,288 |
Write-off of Fully Depreciated Assets | | | (26,115) | (33,047) |
First Industrial, L.P. | Sales Type Lease | | | | |
Lease Reclassification from Operating Lease to Sales Type Lease: | | | | |
Lease Receivable | 54,521 | 0 | 54,521 | 0 |
Land | (24,803) | 0 | (24,803) | 0 |
Building, Net Of Accumulated Depreciation | (17,845) | 0 | (17,845) | 0 |
Deferred Rent Receivable, Net | (2,073) | 0 | (2,073) | 0 |
Other Assets, Net Of Accumulated Amortization | (1,194) | 0 | (1,194) | 0 |
Sales-type Lease, Selling Profit (Loss) | | | 8,606 | 0 |
First Industrial, L.P. | Limited Partner Units | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | 1,691 | 619 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (6,861) | (4,182) | (6,861) | (16,509) |
First Industrial, L.P. | General Partner Units | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | 78,278 | 30,889 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | $ 6,861 | $ 4,182 | $ 6,861 | $ 16,509 |