CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2021 | Mar. 31, 2020 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | $ 63,583 | $ 41,529 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 26,254 | 24,906 |
Amortization of Debt Issuance Costs | 949 | 788 |
Other Amortization, including Stock Based Compensation | 7,985 | 7,920 |
Equity in Loss of Joint Ventures | 73 | 29 |
Gain on Sale of Real Estate | (34,645) | (13,993) |
Straight-line Rental Income and Expense, Net | (5,482) | (2,898) |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (7,617) | (4,452) |
Decrease in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (9,695) | (13,560) |
Net Cash Provided by Operating Activities | 41,405 | 40,269 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (23,877) | (142,380) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (62,136) | (55,813) |
Net Proceeds from Sales of Investments in Real Estate | 65,535 | 26,030 |
Contributions to and Investments in Joint Ventures | (741) | (339) |
Increase in Escrow Deposits | (843) | (10,550) |
Net Cash Used in Investing Activities | (22,062) | (183,052) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing Issuance Costs | (60) | 0 |
Tax Paid on Shares Withheld | (5,126) | (5,944) |
Common Stock Dividends and Unit Distributions Paid | (32,844) | (29,730) |
Repayments on Mortgage Loans Payable | (1,273) | (1,257) |
Proceeds from Unsecured Credit Facility | 0 | 232,000 |
Repayments on Unsecured Credit Facility | 0 | (70,000) |
Net Cash (Used in) Provided by Financing Activities | (39,303) | 125,069 |
Net Decrease in Cash, Cash Equivalents and Restricted Cash | (19,960) | (17,714) |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | 199,658 | 152,718 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 179,698 | 135,004 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 1,923 | 1,558 |
Cash Paid for Operating Lease Liabilities | 798 | 727 |
Supplemental Schedule of Non-Cash Operating Activities: | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | 0 | 1,208 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 36,118 | 32,857 |
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 Liabilities in Connection with the Acquisition of Real Estate | 669 | 3,385 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 32,472 | 34,307 |
Tenant Improvements Funded by Tenant | 15,992 | 0 |
Write-off of Fully Depreciated Assets | (5,283) | (6,195) |
Noncontrolling Interests | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 1,385 | 895 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (22) | (2,064) |
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 | 2 |
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 | 22 | 2,062 |
First Industrial, L.P. | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 63,583 | 41,529 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | |
Depreciation | 26,254 | 24,906 |
Amortization of Debt Issuance Costs | 949 | 788 |
Other Amortization, including Stock Based Compensation | 7,985 | 7,920 |
Equity in Loss of Joint Ventures | 73 | 29 |
Gain on Sale of Real Estate | (34,645) | (13,993) |
Straight-line Rental Income and Expense, Net | (5,482) | (2,898) |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | (7,622) | (4,091) |
Decrease in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | (9,695) | (13,560) |
Net Cash Provided by Operating Activities | 41,400 | 40,630 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Acquisitions of Real Estate | (23,877) | (142,380) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | (62,136) | (55,813) |
Net Proceeds from Sales of Investments in Real Estate | 65,535 | 26,030 |
Contributions to and Investments in Joint Ventures | (741) | (339) |
Increase in Escrow Deposits | (843) | (10,550) |
Net Cash Used in Investing Activities | (22,062) | (183,052) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Financing Issuance Costs | (60) | 0 |
Tax Paid on Shares Withheld | (5,126) | (5,944) |
Common Stock Dividends and Unit Distributions Paid | (32,844) | (29,730) |
Contributions from Noncontrolling Interests | 29 | 5 |
Distributions to Noncontrolling Interests | (24) | (366) |
Repayments on Mortgage Loans Payable | (1,273) | (1,257) |
Proceeds from Unsecured Credit Facility | 0 | 232,000 |
Repayments on Unsecured Credit Facility | 0 | (70,000) |
Net Cash (Used in) Provided by Financing Activities | (39,298) | 124,708 |
Net Decrease in Cash, Cash Equivalents and Restricted Cash | (19,960) | (17,714) |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | 199,658 | 152,718 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 179,698 | 135,004 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | |
Interest Expense Capitalized in Connection with Development Activity | 1,923 | 1,558 |
Cash Paid for Operating Lease Liabilities | 798 | 727 |
Supplemental Schedule of Non-Cash Operating Activities: | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | 0 | 1,208 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | |
Dividends and Distributions Payable | 36,118 | 32,857 |
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 Liabilities in Connection with the Acquisition of Real Estate | 669 | 3,385 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | 32,472 | 34,307 |
Tenant Improvements Funded by Tenant | 15,992 | 0 |
Write-off of Fully Depreciated Assets | (5,283) | (6,195) |
First Industrial, L.P. | Limited Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 1,389 | 895 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (22) | (2,064) |
First Industrial, L.P. | General Partner Units | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net Income | 62,176 | 40,584 |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | $ 22 | $ 2,064 |