XML 84 R7.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Document Period End Date Sep. 30, 2019  
OPERATING ACTIVITIES    
Net income $ 260,761 $ 318,686
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 132,511 132,276
Amortization of deferred financing costs 3,498 2,876
Expensed pursuit costs 864 1,675
Impairment charges - real estate assets 21,581 26,000
Loss on debt extinguishment 7,618 0
Equity in earnings of unconsolidated joint ventures (10,966) (20,958)
Distributions from unconsolidated joint ventures 1,500 0
Gain on property dispositions (137,577) (239,394)
Share-based compensation 12,405 12,310
Development service fee accrual 0 61,705
Other (8,875) (3,612)
Changes in operating assets and liabilities:    
Accounts receivable (3,069) (1,543)
Deferred rent receivable (14,366) (14,782)
Prepaid expenses and other assets 2,102 29,981
Accounts payable (4,729) (6,435)
Accrued interest 14,221 13,695
Other liabilities (50,874) (16,035)
Net cash provided by operating activities 226,605 296,445
INVESTING ACTIVITIES    
Investment in properties – acquisitions (208,786) (293,049)
Investment in properties – other (31,856) (34,331)
Investments in and advances to unconsolidated joint ventures (8,567) (79,036)
Distributions from unconsolidated joint ventures 20,739 30,055
Net proceeds from disposition of properties/land 412,474 574,542
Investment in development in progress (165,820) (165,197)
Investment in land held for development (60,573) (171,221)
Payment of deferred leasing costs (25,173) (18,452)
Release (deposit) of escrows and other 90,660 (128,910)
Net cash provided by (used in) investing activities 23,098 (285,599)
FINANCING ACTIVITIES    
Net proceeds from issuance of common shares 462,117 5,255
Share repurchases, including shares related to tax withholdings (8,847) (4,638)
Redemption of preferred units (2,200) 0
Proceeds from unsecured notes 349,097 0
Repayments of mortgage loans including prepayment penalty (98,467) (31,954)
Proceeds from credit facility 250,130 1,187,357
Repayments on credit facility (561,976) (975,456)
Payment of deferred financing costs (2,789) (15)
Acquisition of noncontrolling interest (18,513) 0
Distribution paid on common shares (180,735) (177,210)
Distributions to partners/noncontrolling interests (4,960) (5,130)
Net cash provided by (used in) financing activities 182,857 (1,791)
Net increase in cash, cash equivalents and restricted cash 432,560 9,055
Increase (decrease) in cash, cash equivalents and restricted cash related to foreign currency translation 506 (3,599)
Cash, cash equivalents and restricted cash at beginning of period 95,822 25,685
Cash, cash equivalents and restricted cash at end of period 528,888 31,141
Liberty Property Limited Partnership    
OPERATING ACTIVITIES    
Net income 260,761 318,686
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 132,511 132,276
Amortization of deferred financing costs 3,498 2,876
Expensed pursuit costs 864 1,675
Impairment charges - real estate assets 21,581 26,000
Loss on debt extinguishment 7,618 0
Equity in earnings of unconsolidated joint ventures (10,966) (20,958)
Distributions from unconsolidated joint ventures 1,500 0
Gain on property dispositions (137,577) (239,394)
Share-based compensation 12,405 12,310
Development service fee accrual 0 61,705
Other (8,875) (3,612)
Changes in operating assets and liabilities:    
Accounts receivable (3,069) (1,543)
Deferred rent receivable (14,366) (14,782)
Prepaid expenses and other assets 2,102 29,981
Accounts payable (4,729) (6,435)
Accrued interest 14,221 13,695
Other liabilities (50,874) (16,035)
Net cash provided by operating activities 226,605 296,445
INVESTING ACTIVITIES    
Investment in properties – acquisitions (208,786) (293,049)
Investment in properties – other (31,856) (34,331)
Investments in and advances to unconsolidated joint ventures (8,567) (79,036)
Distributions from unconsolidated joint ventures 20,739 30,055
Net proceeds from disposition of properties/land 412,474 574,542
Investment in development in progress (165,820) (165,197)
Investment in land held for development (60,573) (171,221)
Payment of deferred leasing costs (25,173) (18,452)
Release (deposit) of escrows and other 90,660 (128,910)
Net cash provided by (used in) investing activities 23,098 (285,599)
FINANCING ACTIVITIES    
Redemption of preferred units (2,200) 0
Proceeds from unsecured notes 349,097 0
Repayments of mortgage loans including prepayment penalty (98,467) (31,954)
Proceeds from credit facility 250,130 1,187,357
Repayments on credit facility (561,976) (975,456)
Payment of deferred financing costs (2,789) (15)
Acquisition of noncontrolling interest (18,513) 0
Capital contributions 462,117 5,255
Distributions to partners/noncontrolling interests (194,542) (186,978)
Net cash provided by (used in) financing activities 182,857 (1,791)
Net increase in cash, cash equivalents and restricted cash 432,560 9,055
Increase (decrease) in cash, cash equivalents and restricted cash related to foreign currency translation 506 (3,599)
Cash, cash equivalents and restricted cash at beginning of period 95,822 25,685
Cash, cash equivalents and restricted cash at end of period $ 528,888 $ 31,141