XML 29 R15.htm IDEA: XBRL DOCUMENT v3.22.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - BRANDYWINE OPERATING PARTNERSHIP L.P. - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Cash flows from operating activities:    
Net income $ 10,752 $ 6,789
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 87,741 83,128
Amortization of deferred financing costs 1,514 1,418
Amortization of debt discount/(premium), net (975) (975)
Amortization of stock compensation costs 5,419 4,324
Straight-line rent income (5,042) (7,472)
Amortization of acquired above (below) market leases, net (1,664) (2,573)
Ground rent expense 408 505
Provision for doubtful accounts 0 67
Total gain on sale of real estate (5,168) (2,135)
Loss from unconsolidated real estate ventures, net of distributions 9,544 14,164
Income tax provision 75 34
Changes in assets and liabilities:    
Accounts receivable (1,254) 2,513
Other assets (2,711) (2,405)
Accounts payable and accrued expenses (19,484) (12,431)
Deferred income, gains and rent (2,487) 1,887
Other liabilities 1,826 (7,712)
Net cash provided by operating activities 78,494 79,126
Cash flows from investing activities:    
Acquisition of properties (3,446) 0
Proceeds from the sale of properties 34,146 79
Proceeds from insurance 0 1,250
Capital expenditures for tenant improvements (35,545) (20,573)
Capital expenditures for redevelopments (56,472) (10,005)
Capital expenditures for developments (82,252) (18,746)
Advances for the purchase of tenant assets, net of repayments (447) 290
Investment in unconsolidated real estate ventures (27,807) (16,662)
Deposits for real estate (7,550) 0
Capital distributions from unconsolidated real estate ventures 5,720 5,151
Leasing costs paid (15,209) (9,187)
Net cash used in investing activities (188,862) (68,403)
Cash flows from financing activities:    
Proceeds from credit facility borrowings 196,000 96,000
Repayments of credit facility borrowings (5,000) (38,000)
Debt financing costs paid (6,641) 0
Exercise of stock options, net 0 (63)
Shares used for employee taxes upon vesting of share awards (2,935) (1,823)
Partner contributions to consolidated real estate venture 0 2,289
Redemption of limited partnership units (4,006) (2,234)
Distributions paid to shareholders (65,315) (65,074)
Net cash provided by (used in) financing activities 111,848 (9,288)
Increase in cash and cash equivalents and restricted cash 1,480 1,435
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 29,780 48,512
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 28,849 47,730
Restricted cash, end of period 931 782
Cash and cash equivalents and restricted cash at end of period 29,780 48,512
Supplemental disclosure:    
Cash paid for interest, net of capitalized interest during the six months ended June 30, 2022 and 2021 of $4,442 and $3,734, respectively 37,961 36,961
Cash paid for income taxes 902 21
Supplemental disclosure of non-cash activity:    
Dividends and distributions declared but not paid 32,800 32,727
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 other assets as a result of investing activities 13,396 0
Change in capital expenditures financed through accounts payable at period end 10,283 (653)
Change in capital expenditures financed through retention payable at period end (1,097) (2,339)
BRANDYWINE OPERATING PARTNERSHIP, L.P.    
Cash flows from operating activities:    
Net income 10,752 6,789
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 87,741 83,128
Amortization of deferred financing costs 1,514 1,418
Amortization of debt discount/(premium), net (975) (975)
Amortization of stock compensation costs 5,419 4,324
Straight-line rent income (5,042) (7,472)
Amortization of acquired above (below) market leases, net (1,664) (2,573)
Ground rent expense 408 505
Provision for doubtful accounts 0 67
Total gain on sale of real estate (5,168) (2,135)
Loss from unconsolidated real estate ventures, net of distributions 9,544 14,164
Income tax provision 75 34
Changes in assets and liabilities:    
Accounts receivable (1,254) 2,513
Other assets (2,711) (2,405)
Accounts payable and accrued expenses (19,484) (12,431)
Deferred income, gains and rent (2,487) 1,887
Other liabilities 1,826 (7,712)
Net cash provided by operating activities 78,494 79,126
Cash flows from investing activities:    
Acquisition of properties (3,446) 0
Proceeds from the sale of properties 34,146 79
Proceeds from insurance 0 1,250
Capital expenditures for tenant improvements (35,545) (20,573)
Capital expenditures for redevelopments (56,472) (10,005)
Capital expenditures for developments (82,252) (18,746)
Advances for the purchase of tenant assets, net of repayments (447) 290
Investment in unconsolidated real estate ventures (27,807) (16,662)
Deposits for real estate (7,550) 0
Capital distributions from unconsolidated real estate ventures 5,720 5,151
Leasing costs paid (15,209) (9,187)
Net cash used in investing activities (188,862) (68,403)
Cash flows from financing activities:    
Proceeds from credit facility borrowings 196,000 96,000
Repayments of credit facility borrowings (5,000) (38,000)
Debt financing costs paid (6,641) 0
Exercise of stock options, net 0 (63)
Shares used for employee taxes upon vesting of share awards (2,935) (1,823)
Partner contributions to consolidated real estate venture 0 2,289
Redemption of limited partnership units (4,006) (2,234)
Distributions paid to shareholders (65,570) (65,457)
Net cash provided by (used in) financing activities 111,848 (9,288)
Increase in cash and cash equivalents and restricted cash 1,480 1,435
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 29,780 48,512
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 28,849 47,730
Restricted cash, end of period 931 782
Cash and cash equivalents and restricted cash at end of period 29,780 48,512
Supplemental disclosure:    
Cash paid for interest, net of capitalized interest during the six months ended June 30, 2022 and 2021 of $4,442 and $3,734, respectively 37,961 36,961
Cash paid for income taxes 902 21
Supplemental disclosure of non-cash activity:    
Dividends and distributions declared but not paid 32,800 32,727
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 other assets as a result of investing activities 13,396 0
Change in capital expenditures financed through accounts payable at period end 10,283 (653)
Change in capital expenditures financed through retention payable at period end $ (1,097) $ (2,339)