XML 36 R7.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
OPERATING ACTIVITIES    
Net income $ 24,403 $ 18,597
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of buildings and tenant improvements 27,193 21,404
Amortization of leasing costs and in-place lease intangibles 11,641 7,249
Accrued straight-line rental revenue (2,893) (1,789)
Amortization of leasing incentives and above or below-market rents (287) (211)
Amortization of right-of-use assets - finance leases 168 0
Accrued straight-line ground rent expense (10) 187
Adjustment for uncollectable accounts 220 245
Noncash stock compensation 1,339 1,072
Impairment charges 0 101
Noncash interest expense 898 827
Interest expense on finance leases 340 0
Noncash loss on extinguishment of debt 0 11
Gain on real estate dispositions (4,699) 0
Annapolis Junction loan discount amortization [1] (3,727) 0
Change in fair value of interest rate derivatives 3,926 (1,256)
Equity in income of unconsolidated real estate entities (273) 0
Changes in operating assets and liabilities:    
Property assets (4,123) (3,610)
Property liabilities 2,623 2,031
Construction assets (3,452) 3,044
Construction liabilities (642) (13,558)
Interest receivable (7,118) (7,147)
Net cash provided by operating activities 45,527 27,197
INVESTING ACTIVITIES    
Development of real estate investments (107,458) (102,183)
Tenant and building improvements (16,889) (8,281)
Acquisitions of real estate investments, net of cash received (133,345) (57,541)
Dispositions of real estate investments, net of selling costs 32,468 4,271
Notes receivable issuances (44,531) (10,281)
Notes receivable paydowns 16,965 0
Leasing costs (2,569) (4,048)
Leasing incentives 0 (95)
Contributions to equity method investments (535) (5,400)
Net cash used for investing activities (255,894) (183,558)
FINANCING ACTIVITIES    
Proceeds from issuance of cumulative redeemable perpetual preferred stock, net 61,001 0
Proceeds from issuance of common stock, net 71,749 59,529
Common shares tendered for tax withholding (344) (343)
Debt issuances, credit facility and construction loan borrowings 349,157 274,427
Debt and credit facility repayments, including principal amortization (200,879) (138,122)
Debt issuance costs (3,225) (1,317)
Redemption of operating partnership units 0 (2,531)
Dividends on common stock and distributions on Operating Partnership units (43,537) (37,550)
Net cash provided by financing activities 233,922 154,093
Net increase (decrease) in cash, cash equivalents, and restricted cash 23,555 (2,268)
Cash, cash equivalents, and restricted cash, beginning of period 24,051 22,916
Cash, cash equivalents, and restricted cash, end of period [2] 47,606 20,648
Supplemental Disclosures (noncash transactions):    
Increase in dividends and distributions payable 3,949 1,610
(Decrease) increase in accrued capital improvements and development costs (13,204) 10,103
Issuance of operating partnership units for acquisitions 71,115 1,702
Operating Partnership units redeemed for common shares 2,700 3,151
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] 33,965  
Recognition of operating lease liabilities [3] 41,631  
Recognition of finance lease ROU assets 24,500  
Recognition of finance lease liabilities 17,871  
De-recognition of operating lease ROU assets - lease termination 440  
De-recognition of operating lease liabilities - lease termination $ 440  
[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.
[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):
 
 
September 30, 2019
 
September 30, 2018
Cash and cash equivalents
 
$
44,195

 
$
17,732

Restricted cash (a)
 
3,411

 
2,916

Cash, cash equivalents, and restricted cash
 
$
47,606

 
$
20,648


(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.