HRLP - Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2024 | Sep. 30, 2023 |
Operating activities: | | | |
Net income | | $ 107,452 | $ 111,995 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | | 226,532 | 220,416 |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | | 866 | 712 |
Share-based compensation expense | | 7,001 | 6,154 |
Net credit losses on operating lease receivables | | 1,831 | 1,850 |
Accrued interest on mortgages and notes receivable | | (321) | (750) |
Amortization of debt issuance costs | | 4,214 | 3,645 |
Amortization of cash flow hedges | | (187) | (223) |
Amortization of mortgages and notes payable fair value adjustments | | 84 | (257) |
Losses on debt extinguishment | | 173 | 0 |
Net gains on disposition of property | | (42,581) | (19,818) |
Gain on deconsolidation of affiliate | | 0 | (11,778) |
Equity in earnings of unconsolidated affiliates | | (2,890) | (1,902) |
Distributions of earnings from unconsolidated affiliates | | 4,282 | 1,153 |
Changes in operating assets and liabilities: | | | |
Accounts receivable | | 1,162 | 1,182 |
Prepaid expenses and other assets | | (961) | (4,376) |
Accrued straight-line rents receivable | | (7,735) | (20,196) |
Accounts payable, accrued expenses and other liabilities | | 936 | (3,636) |
Net cash provided by operating activities | | 299,858 | 284,171 |
Investing activities: | | | |
Investments in acquired real estate and related intangible assets, net of cash acquired | | 0 | (18,544) |
Investments in development in-process | | (4,149) | (26,179) |
Investments in tenant improvements and deferred leasing costs | | (102,791) | (68,625) |
Investments in building improvements | | (27,827) | (55,155) |
Net proceeds from disposition of real estate assets | | 81,659 | 51,538 |
Distributions of capital from unconsolidated affiliates | | 6,254 | 3,864 |
Investments in mortgages and notes receivable | | (6,229) | (9,763) |
Repayments of mortgages and notes receivable | | 47 | 200 |
Investments in and advances to unconsolidated affiliates | | (147,452) | (100,052) |
Repayments of preferred equity from unconsolidated affiliates | | 0 | 80,000 |
Changes in earnest money deposits | | 0 | 15,500 |
Changes in other investing activities | | (4,475) | (3,751) |
Net cash used in investing activities | | (204,963) | (130,967) |
Financing activities: | | | |
Redemptions of Common Units | | 0 | (163) |
Payments of Distributions to Affiliates | | (300) | 0 |
Borrowings on revolving credit facility | | 228,000 | 219,000 |
Repayments of revolving credit facility | | (143,000) | (400,000) |
Borrowings on mortgages and notes payable | | 0 | 200,000 |
Repayments of mortgages and notes payable | | (5,238) | (5,018) |
Payments for debt issuance costs and other financing activities | | (7,683) | (2,347) |
Net cash used in financing activities | | (92,531) | (152,213) |
Net increase in cash and cash equivalents and restricted cash | | 2,364 | 991 |
Cash from deconsolidation of controlling interest in affiliate | | 0 | (6,386) |
Cash and cash equivalents and restricted cash at beginning of the period | | 31,569 | 26,105 |
Cash and cash equivalents and restricted cash at end of the period | | 33,933 | 20,710 |
Reconciliation of cash and cash equivalents and restricted cash: | | | |
Cash and cash equivalents at end of the period | | 23,650 | 16,901 |
Restricted cash at end of the period | | 10,283 | 3,809 |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest, net of amounts capitalized | | 112,667 | 105,342 |
Supplemental disclosure of non-cash investing and financing activities: | | | |
Changes in accrued capital expenditures | [1] | (4,273) | 17,275 |
Write-off of fully depreciated real estate assets | | 79,956 | 54,489 |
Write-off of fully amortized leasing costs | | 37,032 | 25,605 |
Write-off of fully amortized debt issuance costs | | 4,083 | 0 |
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities | | 51,300 | 70,700 |
Highwoods Realty Limited Partnership | | | |
Operating activities: | | | |
Net income | | 107,452 | 111,995 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | | 226,532 | 220,416 |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | | 866 | 712 |
Share-based compensation expense | | 7,001 | 6,154 |
Net credit losses on operating lease receivables | | 1,831 | 1,850 |
Accrued interest on mortgages and notes receivable | | (321) | (750) |
Amortization of debt issuance costs | | 4,214 | 3,645 |
Amortization of cash flow hedges | | (187) | (223) |
Amortization of mortgages and notes payable fair value adjustments | | 84 | (257) |
Losses on debt extinguishment | | 173 | 0 |
Net gains on disposition of property | | (42,581) | (19,818) |
Gain on deconsolidation of affiliate | | 0 | (11,778) |
Equity in earnings of unconsolidated affiliates | | (2,890) | (1,902) |
Distributions of earnings from unconsolidated affiliates | | 4,282 | 1,153 |
Changes in operating assets and liabilities: | | | |
Accounts receivable | | 1,162 | 1,182 |
Prepaid expenses and other assets | | (961) | (4,376) |
Accrued straight-line rents receivable | | (7,735) | (20,196) |
Accounts payable, accrued expenses and other liabilities | | 936 | (3,636) |
Net cash provided by operating activities | | 299,858 | 284,171 |
Investing activities: | | | |
Investments in acquired real estate and related intangible assets, net of cash acquired | | 0 | (18,544) |
Investments in development in-process | | (4,149) | (26,179) |
Investments in tenant improvements and deferred leasing costs | | (102,791) | (68,625) |
Investments in building improvements | | (27,827) | (55,155) |
Net proceeds from disposition of real estate assets | | 81,659 | 51,538 |
Distributions of capital from unconsolidated affiliates | | 6,254 | 3,864 |
Investments in mortgages and notes receivable | | (6,229) | (9,763) |
Repayments of mortgages and notes receivable | | 47 | 200 |
Investments in and advances to unconsolidated affiliates | | (147,452) | (100,052) |
Repayments of preferred equity from unconsolidated affiliates | | 0 | 80,000 |
Changes in earnest money deposits | | 0 | 15,500 |
Changes in other investing activities | | (4,475) | (3,751) |
Net cash used in investing activities | | (204,963) | (130,967) |
Financing activities: | | | |
Distributions on Common Units | | (161,489) | (160,995) |
Redemptions/repurchases of Preferred Units | | 0 | (10) |
Redemptions of Common Units | | 0 | (163) |
Dividends on Preferred Units | | (1,864) | (1,864) |
Payments of Distributions to Affiliates | | (300) | 0 |
Proceeds from the issuance of Common Units | | 1,094 | 1,349 |
Costs paid for the issuance of Common Units | | 0 | (226) |
Repurchase of units related to tax withholdings | | (1,437) | (1,325) |
Borrowings on revolving credit facility | | 228,000 | 219,000 |
Repayments of revolving credit facility | | (143,000) | (400,000) |
Borrowings on mortgages and notes payable | | 0 | 200,000 |
Repayments of mortgages and notes payable | | (5,238) | (5,018) |
Payments for debt issuance costs and other financing activities | | (8,297) | (2,961) |
Net cash used in financing activities | | (92,531) | (152,213) |
Net increase in cash and cash equivalents and restricted cash | | 2,364 | 991 |
Cash from deconsolidation of controlling interest in affiliate | | 0 | (6,386) |
Cash and cash equivalents and restricted cash at beginning of the period | | 31,569 | 26,105 |
Cash and cash equivalents and restricted cash at end of the period | | 33,933 | 20,710 |
Reconciliation of cash and cash equivalents and restricted cash: | | | |
Cash and cash equivalents at end of the period | | 23,650 | 16,901 |
Restricted cash at end of the period | | 10,283 | 3,809 |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest, net of amounts capitalized | | 112,667 | 105,342 |
Supplemental disclosure of non-cash investing and financing activities: | | | |
Changes in accrued capital expenditures | [1] | (4,273) | 17,275 |
Write-off of fully depreciated real estate assets | | 79,956 | 54,489 |
Write-off of fully amortized leasing costs | | 37,032 | 25,605 |
Write-off of fully amortized debt issuance costs | | 4,083 | 0 |
Adjustment of Redeemable Common Units to fair value | | 22,574 | (21,525) |
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities | | $ 51,300 | $ 70,700 |
| |
[1] Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities as of September 30, 2024 and 2023 were $51.3 million and $70.7 million, respectively. | |