XML 23 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
OPERATING ACTIVITIES    
Net income $ 55,748 $ 143,725
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 45,721 45,144
Amortization of deferred financing costs 1,201 967
Expensed pursuit costs 122 324
Impairment charges - real estate assets 10,373 0
Equity in earnings of unconsolidated joint ventures (7,009) (6,764)
Gain on property dispositions (19,682) (94,170)
Share-based compensation 9,641 9,633
Development service fee accrual (23,249) 2,968
Other (1,818) (762)
Changes in operating assets and liabilities:    
Accounts receivable (2,247) (706)
Deferred rent receivable (4,177) (4,944)
Prepaid expenses and other assets 13,670 20,312
Accounts payable (13,874) (9,003)
Accrued interest 14,927 13,059
Other liabilities (25,587) (26,084)
Net cash provided by operating activities 53,760 93,699
INVESTING ACTIVITIES    
Investment in properties – acquisitions (130,432) (95,027)
Investment in properties – other (7,392) (3,603)
Investments in and advances to unconsolidated joint ventures (3,240) (66,420)
Distributions from unconsolidated joint ventures 8,209 11,521
Net proceeds from disposition of properties/land 87,609 184,233
Investment in development in progress (68,026) (51,932)
Investment in land held for development (14,000) (18,234)
Payment of deferred leasing costs (4,653) (2,183)
Release of escrows and other 130,160 126,745
Net cash (used in) provided by investing activities (1,765) 85,100
FINANCING ACTIVITIES    
Net proceeds from issuance of common shares 3,909 3,267
Share repurchases, including shares related to tax withholdings (7,981) (4,402)
Redemption of preferred units (2,200) 0
Proceeds from unsecured notes 349,097 0
Repayments of mortgage loans (1,632) (1,714)
Proceeds from credit facility 98,294 312,993
Repayments on credit facility (410,140) (414,757)
Payment of deferred financing costs (3,408) 0
Distribution paid on common shares (59,154) (58,980)
Distributions to partners/noncontrolling interests (2,412) (1,651)
Net cash used in financing activities (35,627) (165,244)
Net increase in cash, cash equivalents and restricted cash 16,368 13,555
Increase in cash, cash equivalents and restricted cash related to foreign currency translation 2,455 506
Cash, cash equivalents and restricted cash at beginning of period 95,822 25,685
Cash, cash equivalents and restricted cash at end of period 114,645 39,746
Liberty Property Limited Partnership    
OPERATING ACTIVITIES    
Net income 55,748 143,725
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 45,721 45,144
Amortization of deferred financing costs 1,201 967
Expensed pursuit costs 122 324
Impairment charges - real estate assets 10,373 0
Equity in earnings of unconsolidated joint ventures (7,009) (6,764)
Gain on property dispositions (19,682) (94,170)
Share-based compensation 9,641 9,633
Development service fee accrual (23,249) 2,968
Other (1,818) (762)
Changes in operating assets and liabilities:    
Accounts receivable (2,247) (706)
Deferred rent receivable (4,177) (4,944)
Prepaid expenses and other assets 13,670 20,312
Accounts payable (13,874) (9,003)
Accrued interest 14,927 13,059
Other liabilities (25,587) (26,084)
Net cash provided by operating activities 53,760 93,699
INVESTING ACTIVITIES    
Investment in properties – acquisitions (130,432) (95,027)
Investment in properties – other (7,392) (3,603)
Investments in and advances to unconsolidated joint ventures (3,240) (66,420)
Distributions from unconsolidated joint ventures 8,209 11,521
Net proceeds from disposition of properties/land 87,609 184,233
Investment in development in progress (68,026) (51,932)
Investment in land held for development (14,000) (18,234)
Payment of deferred leasing costs (4,653) (2,183)
Release of escrows and other 130,160 126,745
Net cash (used in) provided by investing activities (1,765) 85,100
FINANCING ACTIVITIES    
Redemption of preferred units (2,200) 0
Proceeds from unsecured notes 349,097 0
Repayments of mortgage loans (1,632) (1,714)
Proceeds from credit facility 98,294 312,993
Repayments on credit facility (410,140) (414,757)
Payment of deferred financing costs (3,408) 0
Capital contributions 3,909 3,267
Distributions to partners/noncontrolling interests (69,547) (65,033)
Net cash used in financing activities (35,627) (165,244)
Net increase in cash, cash equivalents and restricted cash 16,368 13,555
Increase in cash, cash equivalents and restricted cash related to foreign currency translation 2,455 506
Cash, cash equivalents and restricted cash at beginning of period 95,822 25,685
Cash, cash equivalents and restricted cash at end of period $ 114,645 $ 39,746