CONSOLIDATED STATEMENTS OF CASH FLOWS $ in Thousands | 3 Months Ended | 6 Months Ended |
Jun. 30, 2022 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2021 USD ($) |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net Income | $ 133,676 | $ 170,799 | $ 116,744 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | | |
Depreciation | | 57,454 | 53,073 |
Amortization of Debt Issuance Costs | 730 | 1,486 | 1,884 |
Other Amortization, including Equity Based Compensation | | 16,567 | 15,914 |
Equity in (Income) Loss of Joint Ventures | (118,211) | (118,189) | 139 |
Distributions from Joint Ventures | | 118,034 | 0 |
Gain on Sale of Real Estate | (297) | (297) | (57,499) |
Straight-line Rental Income and Expense, Net | | (9,353) | (9,309) |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | | (4,600) | (2,936) |
Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | | 26,988 | 474 |
Net Cash Provided by Operating Activities | | 258,889 | 118,484 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | |
Acquisitions of Real Estate | | (183,344) | (155,807) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | | (250,150) | (124,050) |
Net Proceeds from Sales of Investments in Real Estate | | 1,268 | 101,131 |
Contributions to and Investments in Joint Ventures | | (1,640) | (1,321) |
Distributions from Joint Ventures | | 29,356 | 21,407 |
Increase in Escrow Deposits and Other Investing Activity | | (3,405) | (3,018) |
Net Cash Used in Investing Activities | | (407,915) | (161,658) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | |
Financing and Equity Issuance Costs | | (2,866) | (64) |
Proceeds from the Issuance of Common Stock, Net of Underwriter's Discount | | 12,823 | 0 |
Tax Paid on Vested Equity Compensation | | (2,942) | (5,126) |
Common Stock Dividends and Unit Distributions Paid | | (75,911) | (68,368) |
Contributions from Noncontrolling Interests | | 103 | 0 |
Distributions to Noncontrolling Interests | | (4,418) | 0 |
Repayments on Mortgage Loans Payable | | (69,310) | (60,312) |
Proceeds from Unsecured Term Loans | | 165,000 | 0 |
Proceeds from Unsecured Credit Facility | | 425,000 | 80,000 |
Repayments on Unsecured Credit Facility | | (222,000) | (20,000) |
Net Cash Provided by (Used in) Financing Activities | | 225,479 | (73,870) |
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash | | 76,453 | (117,044) |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | | 58,780 | 199,658 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 135,233 | 135,233 | 82,614 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | | |
Interest Expense Capitalized in Connection with Development Activity and Joint Venture Investment | | 8,434 | 4,336 |
Cash Paid for Operating Lease Liabilities | | 1,706 | 1,546 |
Supplemental Schedule of Non-Cash Operating Activities: | | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | | 298 | 157 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | | |
Dividends and Distributions Payable | 40,359 | 40,359 | 36,336 |
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 |
Assumption of Other Assets in Connection with the Acquisition of Real Estate | | 0 | 3,611 |
Assumption of Liabilities in Connection with the Acquisition of Real Estate | | 465 | 3,215 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | | 119,281 | 47,633 |
Tenant Improvements Funded by Tenant | | 0 | 15,992 |
Write-off of Fully Depreciated Assets | | (19,681) | (13,372) |
Noncontrolling Interests | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net Income | 16,685 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (1,235) | (1,271) | (22) |
Common Stock | | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | 1 | 1 | 0 |
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 | 1,234 | 1,270 | 22 |
First Industrial, L.P. | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net Income | 133,676 | 170,799 | 116,744 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | | |
Depreciation | | 57,454 | 53,073 |
Amortization of Debt Issuance Costs | 730 | 1,486 | 1,884 |
Other Amortization, including Equity Based Compensation | | 16,567 | 15,914 |
Equity in (Income) Loss of Joint Ventures | (118,211) | (118,189) | 139 |
Distributions from Joint Ventures | | 118,034 | 0 |
Gain on Sale of Real Estate | (297) | (297) | (57,499) |
Straight-line Rental Income and Expense, Net | | (9,353) | (9,309) |
Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net | | (4,539) | (2,918) |
Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits | | 26,988 | 474 |
Net Cash Provided by Operating Activities | | 258,950 | 118,502 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | |
Acquisitions of Real Estate | | (183,344) | (155,807) |
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs | | (250,150) | (124,050) |
Net Proceeds from Sales of Investments in Real Estate | | 1,268 | 101,131 |
Contributions to and Investments in Joint Ventures | | (1,640) | (1,321) |
Distributions from Joint Ventures | | 29,356 | 21,407 |
Increase in Escrow Deposits and Other Investing Activity | | (3,405) | (3,018) |
Net Cash Used in Investing Activities | | (407,915) | (161,658) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | |
Financing and Equity Issuance Costs | | (2,866) | (64) |
Proceeds from the Issuance of Common Stock, Net of Underwriter's Discount | | 12,823 | 0 |
Tax Paid on Vested Equity Compensation | | (2,942) | (5,126) |
Common Stock Dividends and Unit Distributions Paid | | (75,911) | (68,368) |
Contributions from Noncontrolling Interests | | 113 | 29 |
Distributions to Noncontrolling Interests | | (4,489) | (47) |
Repayments on Mortgage Loans Payable | | (69,310) | (60,312) |
Proceeds from Unsecured Term Loans | | 165,000 | 0 |
Proceeds from Unsecured Credit Facility | | 425,000 | 80,000 |
Repayments on Unsecured Credit Facility | | (222,000) | (20,000) |
Net Cash Provided by (Used in) Financing Activities | | 225,418 | (73,888) |
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash | | 76,453 | (117,044) |
Cash, Cash Equivalents and Restricted Cash, Beginning of Year | | 58,780 | 199,658 |
Cash, Cash Equivalents and Restricted Cash, End of Period | 135,233 | 135,233 | 82,614 |
SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | | | |
Interest Expense Capitalized in Connection with Development Activity and Joint Venture Investment | | 8,434 | 4,336 |
Cash Paid for Operating Lease Liabilities | | 1,706 | 1,546 |
Supplemental Schedule of Non-Cash Operating Activities: | | | |
Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | | 298 | 157 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | | | |
Dividends and Distributions Payable | 40,359 | 40,359 | 36,336 |
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 |
Assumption of Other Assets in Connection with the Acquisition of Real Estate | | 0 | 3,611 |
Assumption of Liabilities in Connection with the Acquisition of Real Estate | | 465 | 3,215 |
Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | | 119,281 | 47,633 |
Tenant Improvements Funded by Tenant | | 0 | 15,992 |
Write-off of Fully Depreciated Assets | | (19,681) | (13,372) |
First Industrial, L.P. | Limited Partner Units | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net Income | 2,450 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | (1,235) | (1,271) | (22) |
First Industrial, L.P. | General Partner Units | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net Income | 116,969 | | |
Exchange of Limited Partnership Units for Common Stock/General Partnership Units: | | | |
Conversion of Limited Partner Units to Common Stock / General Partner Units | $ 1,235 | $ 1,271 | $ 22 |