XML 40 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Combined Statements of Cash Flows (Predecessor, USD $) (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
OPERATING ACTIVITIES    
Net income $ 10,335 $ 3,993
Loss from discontinued operations   10
Income from continuing operations 10,335 4,003
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of buildings and tenant improvements 6,175 5,893
Amortization of deferred leasing costs and in-place lease intangibles 1,004 686
Accrued straight-line rental revenue (541) (943)
Amortization of lease incentives and above or below market rents 383 353
Accrued straight-line ground rent expense 176 163
Bad debt expense 117 48
Non-cash stock compensation 769  
Impairment charges 533  
Non-cash interest expense 337 296
Non-cash loss on extinguishment of debt 508  
Gain on acquisitions (9,460)  
Change in the fair value of derivatives (156) (221)
Income from real estate joint ventures (210) (71)
Changes in operating assets and liabilities:    
Property assets 6,269 (450)
Property liabilities (1,636) 213
Construction assets (6,716) 3,239
Construction liabilities (1,037) (6,570)
Net cash provided by continuing operations 6,850 6,639
Net cash used for discontinued operations   (34)
Net cash provided by operating activities 6,850 6,605
INVESTING ACTIVITIES    
Development of real estate investments (10,734) (636)
Second generation tenant and building improvements (1,710) (1,101)
Acquisitions of real estate investments, net of cash acquired (2,106)  
Decrease in restricted cash 274 115
Contributions to real estate joint ventures (81)  
Return of capital from real estate joint ventures 511 180
Deferred leasing costs (244) (330)
Leasing incentives (243)  
Net cash used for continuing operations (14,333) (1,772)
Net cash provided by discontinued operations   497
Net cash used for investing activities (14,333) (1,275)
FINANCING ACTIVITIES    
Proceeds from sale of common stock 203,245  
Offering costs (5,662)  
Formation Transactions (47,221)  
Debt issuances and credit facility borrowings 42,700 12,977
Debt and credit facility payments, including principal amortization (167,710) (17,137)
Debt issuance costs (1,823) (211)
Contributions to Predecessor 2,218 1,742
Distributions from Predecessor (12,927) (8,629)
Net cash provided by (used for) continuing operations 12,820 (11,258)
Net cash provided by discontinued operations      
Net cash provided by (used for) financing activities 12,820 (11,258)
Net increase (decrease) in cash and cash equivalents 5,337 (5,928)
Cash and cash equivalents, beginning of period 9,400 13,449
Cash and cash equivalents, end of period 14,737 7,521
Supplemental cash flow information:    
Cash paid for interest 7,491 8,199
Decrease in distributions payable $ (528) $ (825)