XML 26 R10.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash flows from operating activities:    
Net income $ (93,039) $ (105,334)
Adjustments to reconcile net income to net cash provided by operating activities:    
Provision for impairment 0 (1,666)
Cash flows from investing activities:    
Proceeds from sale of real estate investments 15,397 85,885
Parent Company [Member]    
Partnership units issued for acquisition of real estate 13,100 0
Proceeds from Issuance of Unsecured Debt 953,115 0
Cash flows from operating activities:    
Net income (93,039) (105,334)
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 243,757 119,721
Amortization of deferred loan cost and debt premium 7,144 7,242
Amortization of above and below Market Leases (18,784) (2,296)
Share-based Compensation 16,836 7,554
Stock-based compensation, net of capitalization 2,459 2,561
Equity in income of investments in real estate partnerships (33,804) (46,618)
Gain on sale of real estate, net of tax (4,913) (22,997)
Provision for impairment 0 (1,666)
Gain (Loss) on Extinguishment of Debt (12,404) (13,943)
Distribution of earnings from operations of investments in real estate partnerships (40,817) (39,765)
Gain (Loss) on Cash Flow Hedge Ineffectiveness, Net (51) 0
Deferred compensation expense 2,885 1,249
Realized and unrealized (gain) loss on investments (2,878) (1,268)
Increase (Decrease) in Restricted Cash for Operating Activities 1,569 84
Changes in assets and liabilities:    
Accounts receivable, net 2,574 3,715
Straight-line rent receivables, net (13,901) (4,894)
Deferred leasing costs (10,294) (7,841)
Other assets 8,075 (59)
Accounts payable and other liabilities 4,908 12,607
Tenants’ security, escrow deposits and prepaid rent (2,490) (1,406)
Net cash provided by operating activities 343,857 225,333
Cash flows from investing activities:    
Acquisition of operating real estate (2,109) (333,220)
Payments for Deposits on Real Estate Acquisitions (350) 1,250
Payments for Merger Related Costs (648,763) 0
Real estate development and capital improvements (241,834) (146,773)
Proceeds from sale of real estate investments 15,397 83,675
Payments for (Proceeds from) Loans Receivable 3,460 0
Investments in real estate partnerships (12,296) (13,127)
Proceeds from Equity Method Investment, Dividends or Distributions, Return of Capital 36,603 52,536
Dividends on investment securities 200 189
Acquisition of securities (14,011) (53,290)
Proceeds from sale of securities 11,974 54,176
Net cash used in investing activities (858,649) (354,584)
Cash flows from financing activities:    
Net proceeds from common stock issuance 0 549,545
Proceeds from sale of treasury stock 100 957
Distributions to limited partners in consolidated partnerships, net (7,031) (3,126)
Distributions to exchangeable operating partnership unit holders (450) (229)
Dividends paid to common stockholders (232,796) (149,049)
Dividends paid to preferred stockholders (5,029) (15,797)
Proceeds from unsecured credit facilities 950,000 395,000
Repayment of unsecured credit facilities (650,000) (295,000)
Proceeds from notes payable 126,999 20,223
Repayments of Notes Payable (232,839) (41,584)
Scheduled principal payments (7,452) (4,462)
Payment of loan costs (12,868) (1,954)
Payments of Debt Extinguishment Costs (12,419) (13,214)
Net cash provided by financing activities 525,079 133,297
Payments Related to Tax Withholding for Share-based Compensation (19,251) (8,013)
Repayments of Unsecured Debt 0 300,000
Payments for Repurchase of Preferred Units 325,000 0
Cash and cash equivalents at beginning of the period 13,256 36,856
Cash and cash equivalents at end of the period 23,543 40,902
Net increase in cash and cash equivalents 10,287 4,046
Supplemental disclosure of cash flow information:    
Cash paid for interest (net of capitalized interest of $5,778 and $2,622 in 2017 and 2016, respectively) 73,273 54,904
Income Taxes Paid 670 0
Supplemental disclosure of non-cash transactions:    
Common stock issued under dividend reinvestment plan 908 804
Contributions from limited partners in consolidated partnerships, net 311 8,674
Common stock issued for dividend reinvestment in trust 557 556
Contribution of stock awards into trust 1,372 1,513
Distribution of stock held in trust 677 4,096
Unrealized Gain (Loss) on Securities 51 90
Deconsolidation of previously consolidated partnership [Abstract]    
Noncash or Part Noncash Acquisition, Debt Assumed 757,399 0
Common stock exchanged for Equity One shares (4,471,808) 0
Deconsolidation of consolidated partnership, Real estate, net 0 14,075
Deconsolidation of consolidated partnership, Return of capital 0 (3,355)
Deconsolidation of consolidated partnership, Mortgage Notes Payable 0 (9,415)
Deconsolidation of consolidated partnership, Other assets and liabilities 0 640
Deconsolidation of consolidated partnership, Noncontrolling Interest 0 (2,099)
Partnership Interest [Member]    
Partnership units issued for acquisition of real estate 13,100 0
Proceeds from Issuance of Unsecured Debt 953,115 0
Cash flows from operating activities:    
Net income (93,039) (105,334)
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 243,757 119,721
Amortization of deferred loan cost and debt premium 7,144 7,242
Amortization of above and below Market Leases (18,784) (2,296)
Share-based Compensation 16,836 7,554
Stock-based compensation, net of capitalization 2,459 2,561
Equity in income of investments in real estate partnerships (33,804) (46,618)
Gain on sale of real estate, net of tax (4,913) (22,997)
Provision for impairment 0 (1,666)
Gain (Loss) on Extinguishment of Debt (12,404) (13,943)
Distribution of earnings from operations of investments in real estate partnerships (40,817) (39,765)
Gain (Loss) on Cash Flow Hedge Ineffectiveness, Net (51) 0
Deferred compensation expense 2,885 1,249
Realized and unrealized (gain) loss on investments (2,878) (1,268)
Increase (Decrease) in Restricted Cash for Operating Activities 1,569 84
Changes in assets and liabilities:    
Accounts receivable, net 2,574 3,715
Straight-line rent receivables, net (13,901) (4,894)
Deferred leasing costs (10,294) (7,841)
Other assets 8,075 (59)
Accounts payable and other liabilities 4,908 12,607
Tenants’ security, escrow deposits and prepaid rent (2,490) (1,406)
Net cash provided by operating activities 343,857 225,333
Cash flows from investing activities:    
Acquisition of operating real estate (2,109) (333,220)
Payments for Deposits on Real Estate Acquisitions (350) 1,250
Payments for Merger Related Costs (648,763) 0
Real estate development and capital improvements (241,834) (146,773)
Proceeds from sale of real estate investments 15,397 83,675
Payments for (Proceeds from) Loans Receivable 3,460 0
Investments in real estate partnerships (12,296) (13,127)
Proceeds from Equity Method Investment, Dividends or Distributions, Return of Capital 36,603 52,536
Dividends on investment securities 200 189
Acquisition of securities (14,011) (53,290)
Proceeds from sale of securities 11,974 54,176
Net cash used in investing activities (858,649) (354,584)
Cash flows from financing activities:    
Net proceeds from common units issued as a result of common stock issued by Parent Company 0 549,545
Proceeds from sale of treasury stock 100 957
Distributions to limited partners in consolidated partnerships, net (7,031) (3,126)
Dividends paid to common stockholders (233,246) (149,278)
Dividends paid to preferred stockholders (5,029) (15,797)
Proceeds from unsecured credit facilities 950,000 395,000
Repayment of unsecured credit facilities (650,000) (295,000)
Proceeds from notes payable 126,999 20,223
Repayments of Notes Payable (232,839) (41,584)
Scheduled principal payments (7,452) (4,462)
Payment of loan costs (12,868) (1,954)
Payments of Debt Extinguishment Costs (12,419) (13,214)
Net cash provided by financing activities 525,079 133,297
Payments for Repurchase of Common Stock 19,251 8,013
Repayments of Unsecured Debt 0 300,000
Payments for Repurchase of Preferred Units 325,000 0
Cash and cash equivalents at beginning of the period 13,256 36,856
Cash and cash equivalents at end of the period 23,543 40,902
Net increase in cash and cash equivalents 10,287 4,046
Supplemental disclosure of cash flow information:    
Cash paid for interest (net of capitalized interest of $5,778 and $2,622 in 2017 and 2016, respectively) 73,273 54,904
Proceeds from Income Tax Refunds 670  
Income Taxes Paid   0
Supplemental disclosure of non-cash transactions:    
Common stock issued under dividend reinvestment plan 908 804
Contributions from limited partners in consolidated partnerships, net 311 8,674
Common stock issued for dividend reinvestment in trust 557 556
Contribution of stock awards into trust 1,372 1,513
Distribution of stock held in trust 677 4,096
Unrealized Gain (Loss) on Securities 51 90
Deconsolidation of previously consolidated partnership [Abstract]    
Noncash or Part Noncash Acquisition, Debt Assumed 757,399 0
Units Issued to Parent Company for common stock exchanged for Equity One shares (4,471,808) 0
Deconsolidation of consolidated partnership, Real estate, net 0 14,075
Deconsolidation of consolidated partnership, Return of capital 0 (3,355)
Deconsolidation of consolidated partnership, Mortgage Notes Payable 0 (9,415)
Deconsolidation of consolidated partnership, Other assets and liabilities 0 640
Deconsolidation of consolidated partnership, Noncontrolling Interest $ 0 $ (2,099)