XML 31 R14.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - BRANDYWINE OPERATING PARTNERSHIP L.P. - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Cash flows from operating activities:    
Net income $ 6,101 $ 6,964
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 43,782 40,343
Amortization of deferred financing costs 709 709
Amortization of debt discount/(premium), net (488) (488)
Amortization of stock compensation costs 3,280 2,606
Straight-line rent income (3,149) (4,085)
Amortization of acquired above (below) market leases, net (875) (1,350)
Ground rent expense 205 297
Provision for doubtful accounts 0 253
Net gain on sale of interests in real estate (897) (2,067)
Loss from unconsolidated real estate ventures, net of distributions 4,563 6,924
Income tax provision 27 19
Changes in assets and liabilities:    
Accounts receivable (2,609) (939)
Other assets (9,208) (10,491)
Accounts payable and accrued expenses (14,550) 4,991
Deferred income, gains and rent 992 1,302
Other liabilities 632 (3,812)
Net cash provided by operating activities 28,515 41,176
Cash flows from investing activities:    
Acquisition of properties (3,446) 0
Proceeds from the sale of properties 1,481 79
Capital expenditures for tenant improvements (15,148) (7,202)
Capital expenditures for redevelopments (31,942) (6,339)
Capital expenditures for developments (30,455) (6,681)
Advances for the purchase of tenant assets, net of repayments 270 (443)
Investment in unconsolidated real estate ventures (26,762) (1,884)
Deposits for real estate (2,550) 0
Capital distributions from unconsolidated real estate ventures 3,010 3,934
Leasing costs paid (5,245) (2,713)
Net cash used in investing activities (110,787) (21,249)
Cash flows from financing activities:    
Proceeds from credit facility borrowings 138,000 33,000
Repayments of credit facility borrowings (5,000) (20,000)
Exercise of stock options, net 0 (63)
Shares used for employee taxes upon vesting of share awards (2,103) (758)
Redemption of limited partnership units (4,006) 0
Distributions paid to shareholders (32,604) (32,516)
Net cash provided by (used in) financing activities 94,130 (20,524)
Increase/(Decrease) in cash and cash equivalents and restricted cash 11,858 (597)
Cash and cash equivalents and restricted cash at beginning of period 28,300 47,077
Cash and cash equivalents and restricted cash at end of period 40,158 46,480
Reconciliation of cash and cash equivalents and restricted cash:    
Cash and cash equivalents, beginning of period 27,463 46,344
Restricted cash, beginning of period 837 733
Cash and cash equivalents and restricted cash at beginning of period 28,300 47,077
Cash and cash equivalents, end of period 39,306 45,717
Restricted cash, end of period 852 763
Cash and cash equivalents and restricted cash at end of period 40,158 46,480
Supplemental disclosure:    
Cash paid for interest, net of capitalized interest during the three months ended March 31, 2022 and 2021 of $2,186 and $1,421, respectively 9,637 10,106
Cash paid for income taxes 1 1
Supplemental disclosure of non-cash activity:    
Dividends and distributions declared but not paid 32,814 32,763
Change in investment in real estate ventures as a result of deconsolidation 0 32,761
Change in operating real estate from deconsolidation of operating properties 0 (30,073)
Change in other assets as a result of deconsolidation of operating properties 0 (2,688)
Change in capital expenditures financed through accounts payable at period end (909) (4,827)
Change in capital expenditures financed through retention payable at period end (1,475) (3,752)
BRANDYWINE OPERATING PARTNERSHIP, L.P.    
Cash flows from operating activities:    
Net income 6,101 6,964
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 43,782 40,343
Amortization of deferred financing costs 709 709
Amortization of debt discount/(premium), net (488) (488)
Amortization of stock compensation costs 3,280 2,606
Straight-line rent income (3,149) (4,085)
Amortization of acquired above (below) market leases, net (875) (1,350)
Ground rent expense 205 297
Provision for doubtful accounts 0 253
Net gain on sale of interests in real estate (897) (2,067)
Loss from unconsolidated real estate ventures, net of distributions 4,563 6,924
Income tax provision 27 19
Changes in assets and liabilities:    
Accounts receivable (2,609) (939)
Other assets (9,208) (10,491)
Accounts payable and accrued expenses (14,550) 4,991
Deferred income, gains and rent 992 1,302
Other liabilities 632 (3,812)
Net cash provided by operating activities 28,515 41,176
Cash flows from investing activities:    
Acquisition of properties (3,446) 0
Proceeds from the sale of properties 1,481 79
Capital expenditures for tenant improvements (15,148) (7,202)
Capital expenditures for redevelopments (31,942) (6,339)
Capital expenditures for developments (30,455) (6,681)
Advances for the purchase of tenant assets, net of repayments 270 (443)
Investment in unconsolidated real estate ventures (26,762) (1,884)
Deposits for real estate (2,550) 0
Capital distributions from unconsolidated real estate ventures 3,010 3,934
Leasing costs paid (5,245) (2,713)
Net cash used in investing activities (110,787) (21,249)
Cash flows from financing activities:    
Proceeds from credit facility borrowings 138,000 33,000
Repayments of credit facility borrowings (5,000) (20,000)
Exercise of stock options, net 0 (63)
Shares used for employee taxes upon vesting of share awards (2,103) (758)
Redemption of limited partnership units (4,006) 0
Distributions paid to shareholders (32,761) (32,703)
Net cash provided by (used in) financing activities 94,130 (20,524)
Increase/(Decrease) in cash and cash equivalents and restricted cash 11,858 (597)
Cash and cash equivalents and restricted cash at beginning of period 28,300 47,077
Cash and cash equivalents and restricted cash at end of period 40,158 46,480
Reconciliation of cash and cash equivalents and restricted cash:    
Cash and cash equivalents, beginning of period 27,463 46,344
Restricted cash, beginning of period 837 733
Cash and cash equivalents and restricted cash at beginning of period 28,300 47,077
Cash and cash equivalents, end of period 39,306 45,717
Restricted cash, end of period 852 763
Cash and cash equivalents and restricted cash at end of period 40,158 46,480
Supplemental disclosure:    
Cash paid for interest, net of capitalized interest during the three months ended March 31, 2022 and 2021 of $2,186 and $1,421, respectively 9,637 10,106
Cash paid for income taxes 1 1
Supplemental disclosure of non-cash activity:    
Dividends and distributions declared but not paid 32,814 32,763
Change in investment in real estate ventures as a result of deconsolidation 0 32,761
Change in operating real estate from deconsolidation of operating properties 0 (30,073)
Change in other assets as a result of deconsolidation of operating properties 0 (2,688)
Change in capital expenditures financed through accounts payable at period end (909) (4,827)
Change in capital expenditures financed through retention payable at period end $ (1,475) $ (3,752)