XML 22 R7.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
OPERATING ACTIVITIES    
Net income $ 12,340 $ 12,928
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of buildings and tenant improvements 16,875 13,540
Amortization of leasing costs and in-place lease intangibles 6,507 4,917
Accrued straight-line rental revenue (2,208) (1,029)
Amortization of leasing incentives and above or below-market rents (97) (141)
Accrued straight-line ground rent expense 56 136
Adjustment for uncollectable accounts 9 112
Noncash stock compensation 1,017 820
Impairment charges 0 98
Noncash interest expense 701 557
Adjustment for Annapolis Junction loan discount amortization [1] (2,356) 0
Change in fair value of interest rate derivatives 3,396 (958)
Equity in income of unconsolidated real estate entities (273) 0
Changes in operating assets and liabilities:    
Property assets 2,387 (2,505)
Property liabilities (2,841) (1,973)
Construction assets 4,142 4,443
Construction liabilities (4,004) (15,081)
Interest receivable (7,539) (4,604)
Net cash provided by operating activities 28,112 11,260
INVESTING ACTIVITIES    
Development of real estate investments (75,679) (57,741)
Tenant and building improvements (12,519) (5,599)
Acquisitions of real estate investments, net of cash received (133,345) (32,967)
Dispositions of real estate investments, net of selling costs 1,014 4,271
Notes receivable issuances (25,355) (5,816)
Notes receivable paydowns 1,692 0
Leasing costs (1,883) (2,060)
Leasing incentives 0 (79)
Contributions to equity method investments (535) (3,127)
Net cash used for investing activities (246,610) (103,118)
FINANCING ACTIVITIES    
Proceeds from issuance of cumulative redeemable perpetual preferred stock, net 61,001 0
Proceeds from issuance of common stock, net 37,704 48,981
Common shares tendered for tax withholding (344) (343)
Debt issuances, credit facility and construction loan borrowings 291,392 147,248
Debt and credit facility repayments, including principal amortization (138,175) (84,277)
Debt issuance costs (3,167) (381)
Redemption of operating partnership units 0 (2,531)
Dividends on common stock and distributions on Operating Partnership units (28,003) (24,337)
Net cash provided by financing activities 220,408 84,360
Net increase (decrease) in cash, cash equivalents, and restricted cash 1,910 (7,498)
Cash, cash equivalents, and restricted cash, beginning of period 24,051 22,916
Cash, cash equivalents, and restricted cash, end of period [2] 25,961 15,418
Supplemental Disclosures (noncash transactions):    
Increase in dividends and distributions payable 2,128 1,450
(Decrease) increase in accrued capital improvements and development costs (9,861) 6,692
Issuance of operating partnership units for acquisitions 69,061 1,702
Operating Partnership units redeemed for common shares 1,260 1,804
Debt assumed at fair value in conjunction with real estate purchases 101,390 0
Note receivable extinguished in conjunction with real estate purchase 31,252 0
Equity method investment redeemed for real estate acquisition 23,011 $ 0
Noncontrolling interest in acquired real estate entity 4,870  
Recognition of operating lease ROU assets [3] 33,525  
Recognition of operating lease liabilities [3] 41,191  
Recognition of finance lease ROU assets 24,500  
Recognition of finance lease liabilities $ 17,871  
[1] Borrower paid $5.0 million in exchange for the Company's purchase option. This is being accounted for as a loan modification fee; interest income is being recognized as additional interest income on the note receivable over the one-year remaining term. See Note 7 for additional discussion.
[2] The following table provides a reconciliation of cash, cash equivalents and restricted cash reported in the Condensed Consolidated Statements of Cash Flows (in thousands):
 
 
June 30, 2019
 
June 30, 2018
Cash and cash equivalents
 
$
23,109

 
$
12,279

Restricted cash (a)
 
2,852

 
3,139

Cash, cash equivalents, and restricted cash
 
$
25,961

 
$
15,418


(a) Restricted cash represents amounts held by lenders for real estate taxes, insurance, and reserves for capital improvements.

[3] Net of $0.4 million disposal related to the Company's preexisting lease at the Thames Street Wharf property acquired on June 26, 2019.