XML 36 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Combined Statements of Cash Flows (Predecessor, USD $) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
OPERATING ACTIVITIES    
Net income $ 11,587 $ 5,748
Loss from discontinued operations   10
Income from continuing operations 11,587 5,758
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of buildings and tenant improvements 9,482 8,397
Amortization of deferred leasing costs and in-place lease intangibles 1,630 900
Accrued straight-line rental revenue (763) (1,340)
Amortization of lease incentives and above or below market rents 537 549
Accrued straight-line ground rent expense 273 248
Bad debt expense 155 78
Non-cash stock compensation 1,012  
Impairment charges 533  
Non-cash interest expense 482 437
Non-cash loss on extinguishment of debt 542  
Gain on acquisitions (9,460)  
Change in the fair value of derivatives (41) (338)
Income from real estate joint ventures (210) (139)
Changes in operating assets and liabilities:    
Property assets 6,438 (1,944)
Property liabilities (563) 1,769
Construction assets (2,375) 4,325
Construction liabilities (1,071) (10,207)
Net cash provided by continuing operations 18,188 8,493
Net cash used for discontinued operations   (34)
Net cash provided by operating activities 18,188 8,459
INVESTING ACTIVITIES    
Development of real estate investments (24,928) (776)
Tenant and building improvements (2,452) (2,041)
Acquisitions of real estate investments, net of cash acquired (2,106)  
Government development grants 300 400
Decrease in restricted cash 455 170
Contributions to real estate joint ventures (81)  
Return of capital from real estate joint ventures 511 280
Deferred leasing costs (671) (453)
Leasing incentives (243)  
Net cash used for continuing operations (29,215) (2,420)
Net cash provided by discontinued operations   497
Net cash used for investing activities (29,215) (1,923)
FINANCING ACTIVITIES    
Proceeds from sale of common stock 203,245  
Offering costs (7,604)  
Formation Transactions (47,221)  
Debt issuances and credit facility borrowings 62,700 18,752
Debt and credit facility payments, including principal amortization (184,606) (22,467)
Debt issuance costs (1,825) (350)
Predecessor distributions, net (10,709) (7,500)
Dividends (2,578)  
Net cash provided by (used for) continuing operations 11,402 (11,565)
Net cash provided by discontinued operations      
Net cash provided by (used for) financing activities 11,402 (11,565)
Net increase (decrease) in cash and cash equivalents 375 (5,029)
Cash and cash equivalents, beginning of period 9,400 13,449
Cash and cash equivalents, end of period 9,775 8,420
Supplemental cash flow information:    
Cash paid for interest 10,170 12,184
Decrease in distributions payable $ (528) $ (825)