CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended |
Sep. 30, 2020 | Sep. 30, 2019 | Sep. 30, 2020 | Sep. 30, 2019 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | $ 36,707 | $ 80,002 | $ 114,662 | $ 145,055 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | | | |
Depreciation | | | 76,580 | 73,054 |
Amortization of Debt Issuance Costs | 905 | 805 | 2,477 | 2,430 |
Other Amortization, including Stock Based Compensation | | | 26,776 | 21,226 |
Equity in Loss (Income) of Joint Ventures | 162 | 72 | 236 | (16,288) |
Distributions from Joint Ventures | | | 0 | 16,012 |
Gain on Sale of Real Estate | (6,525) | (52,489) | (29,594) | (53,378) |
Gain on Involuntary Conversion | | | (6,476) | 0 |
Payments to Settle Derivative Instruments | 0 | 0 | 0 | (3,149) |
Straight-line Rental Income and Expense, Net | | | (6,481) | (7,321) |
Decrease (Increase) in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | | | 3,149 | (8,325) |
Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | | | 8,810 | 20,863 |
Net Cash Provided by Operating Activities | | | 190,139 | 190,179 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | |
Acquisitions of Real Estate | | | (184,883) | (108,468) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | | | (150,908) | (211,424) |
Net Proceeds from Sales of Investments in Real Estate, Including Sales-Type Lease Receivable | | | 110,049 | 102,758 |
Contributions to and Investments in Joint Ventures | | | (42,744) | 0 |
Distributions from Joint Ventures | | | 0 | 8,658 |
Proceeds from Involuntary Conversion | | | 6,476 | 0 |
Deposits on Future Acquisitions and Other Investing Activity | | | (12,345) | (6,459) |
Net Cash Used in Investing Activities | | | (274,355) | (214,935) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | |
Financing and Equity Issuance Costs | | | (3,329) | (953) |
Proceeds from the Issuance of Common Stock, Net of Underwriter's Discount | | | 78,718 | 0 |
Tax Paid on Shares Withheld | | | (5,944) | (4,384) |
Common Stock Dividends and Unit Distributions Paid | | | (94,493) | (87,490) |
Contributions from Noncontrolling Interests | | | 4,321 | 0 |
Repayments on Mortgage Loans Payable | | | (18,654) | (116,518) |
Proceeds from Issuance of Unsecured Debt | | | 300,000 | 150,000 |
Proceeds from Unsecured Credit Facility | | | 247,000 | 295,000 |
Repayments on Unsecured Credit Facility | | | (405,000) | (217,000) |
Net Cash Provided by Financing Activities | | | 102,619 | 18,655 |
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash | | | 18,403 | (6,101) |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | | | 152,718 | 50,373 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 171,121 | 44,272 | 171,121 | 44,272 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | | | |
Interest Expense Capitalized in Connection with Development Activity | | | 5,029 | 4,161 |
Cash Paid for Operating Lease Liabilities | | | 2,175 | 1,273 |
Supplemental Schedule of Non-Cash Operating Activities: | | | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | | | 1,208 | 22,871 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | | | |
Dividends and Distributions Payable | 33,577 | 30,386 | 33,577 | 30,386 |
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 | (1,092,966) | | (1,092,966) | |
Deferred Rent Receivable | (83,010) | | (83,010) | |
Assumption of Liabilities in Connection with the Acquisition of Real Estate | | | 6,542 | 692 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | | | 24,385 | 57,872 |
Write-off of Fully Depreciated Assets | | | (30,935) | (26,115) |
Sales Type Lease | | | | |
Lease Reclassification from Operating Lease to Sales Type Lease: | | | | |
Lease Receivable | 0 | 54,521 | 0 | 54,521 |
Land | 0 | (24,803) | 0 | (24,803) |
Building Net Of Accumulated Depreciation | | | 0 | (17,845) |
Deferred Rent Receivable | 0 | (2,073) | 0 | (2,073) |
Other Assets Net Of Accumulated Amortization | | | 0 | (1,194) |
Sales-type Lease, Selling Profit (Loss) | | | 0 | 8,606 |
Noncontrolling Interest | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | 748 | 1,691 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (4) | (6,861) | (2,069) | (6,861) |
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 | 5 | 2 | 5 |
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 | 4 | 6,856 | 2,067 | 6,856 |
First Industrial, L.P. | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | 36,707 | 80,002 | 114,662 | 145,055 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | | | |
Depreciation | | | 76,580 | 73,054 |
Amortization of Debt Issuance Costs | 905 | 805 | 2,477 | 2,430 |
Other Amortization, including Stock Based Compensation | | | 26,776 | 21,226 |
Equity in Loss (Income) of Joint Ventures | 162 | 72 | 236 | (16,288) |
Distributions from Joint Ventures | | | 0 | 16,012 |
Gain on Sale of Real Estate | (6,525) | (52,489) | (29,594) | (53,378) |
Gain on Involuntary Conversion | | | (6,476) | 0 |
Payments to Settle Derivative Instruments | 0 | 0 | 0 | (3,149) |
Straight-line Rental Income and Expense, Net | | | (6,481) | (7,321) |
Decrease (Increase) in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | | | 3,709 | (8,240) |
Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | | | 8,810 | 20,863 |
Net Cash Provided by Operating Activities | | | 190,699 | 190,264 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | |
Acquisitions of Real Estate | | | (184,883) | (108,468) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | | | (150,908) | (211,424) |
Net Proceeds from Sales of Investments in Real Estate, Including Sales-Type Lease Receivable | | | 110,049 | 102,758 |
Contributions to and Investments in Joint Ventures | | | (42,744) | 0 |
Distributions from Joint Ventures | | | 0 | 8,658 |
Proceeds from Involuntary Conversion | | | 6,476 | 0 |
Deposits on Future Acquisitions and Other Investing Activity | | | (12,345) | (6,459) |
Net Cash Used in Investing Activities | | | (274,355) | (214,935) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | |
Financing and Equity Issuance Costs | | | (3,329) | (953) |
Proceeds from the Issuance of Common Stock, Net of Underwriter's Discount | | | 78,718 | 0 |
Tax Paid on Shares Withheld | | | (5,944) | (4,384) |
Common Stock Dividends and Unit Distributions Paid | | | (94,493) | (87,490) |
Contributions from Noncontrolling Interests | | | 4,388 | 10 |
Distributions to Noncontrolling Interests | | | (627) | (95) |
Repayments on Mortgage Loans Payable | | | (18,654) | (116,518) |
Proceeds from Issuance of Unsecured Debt | | | 300,000 | 150,000 |
Proceeds from Unsecured Credit Facility | | | 247,000 | 295,000 |
Repayments on Unsecured Credit Facility | | | (405,000) | (217,000) |
Net Cash Provided by Financing Activities | | | 102,059 | 18,570 |
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash | | | 18,403 | (6,101) |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | | | 152,718 | 50,373 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 171,121 | 44,272 | 171,121 | 44,272 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | | | |
Interest Expense Capitalized in Connection with Development Activity | | | 5,029 | 4,161 |
Cash Paid for Operating Lease Liabilities | | | 2,175 | 1,273 |
Supplemental Schedule of Non-Cash Operating Activities: | | | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | | | 1,208 | 22,871 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | | | |
Dividends and Distributions Payable | 33,577 | 30,386 | 33,577 | 30,386 |
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 | (1,092,966) | | (1,092,966) | |
Deferred Rent Receivable | (83,010) | | (83,010) | |
Assumption of Liabilities in Connection with the Acquisition of Real Estate | | | 6,542 | 692 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | | | 24,385 | 57,872 |
Write-off of Fully Depreciated Assets | | | (30,935) | (26,115) |
First Industrial, L.P. | Sales Type Lease | | | | |
Lease Reclassification from Operating Lease to Sales Type Lease: | | | | |
Lease Receivable | 0 | 54,521 | 0 | 54,521 |
Land | 0 | (24,803) | 0 | (24,803) |
Building Net Of Accumulated Depreciation | | | 0 | (17,845) |
Deferred Rent Receivable | 0 | (2,073) | 0 | (2,073) |
Other Assets Net Of Accumulated Amortization | | | 0 | (1,194) |
Sales-type Lease, Selling Profit (Loss) | | | 0 | 8,606 |
First Industrial, L.P. | Limited Partner Units | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | 760 | 1,691 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (4) | (6,861) | (2,069) | (6,861) |
First Industrial, L.P. | General Partner Units | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | |
Net Income | 35,879 | 78,278 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | $ 4 | $ 6,861 | $ 2,069 | $ 6,861 |