XML 30 R15.htm IDEA: XBRL DOCUMENT v3.23.1
HRLP - Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Operating activities:    
Net income $ 44,954 $ 42,103
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 70,633 69,667
Amortization of lease incentives and acquisition-related intangible assets and liabilities 291 (87)
Share-based compensation expense 4,525 5,291
Net credit losses/(reversals) on operating lease receivables (122) 366
Accrued interest on mortgages and notes receivable (19) (24)
Amortization of debt issuance costs 1,161 942
Amortization of cash flow hedges (75) (15)
Amortization of mortgages and notes payable fair value adjustments (86) (20)
Net gains on disposition of property (450) (4,100)
Gain on deconsolidation of affiliate (11,778) 0
Equity in earnings of unconsolidated affiliates (704) (300)
Distributions of earnings from unconsolidated affiliates 613 591
Changes in operating assets and liabilities:    
Accounts receivable 1,598 (1,038)
Prepaid expenses and other assets (2,840) (4,529)
Accrued straight-line rents receivable (8,678) (7,224)
Accounts payable, accrued expenses and other liabilities (33,354) (27,545)
Net cash provided by operating activities 65,669 74,078
Investing activities:    
Investments in development in-process (9,934) (13,315)
Investments in tenant improvements and deferred leasing costs (21,296) (30,273)
Investments in building improvements (25,815) (15,413)
Net proceeds from disposition of real estate assets 1,862 9,469
Investments in mortgages and notes receivable 0 (24)
Repayments of mortgages and notes receivable 72 72
Investments in and advances to unconsolidated affiliates (16,762) (7,378)
Payments of earnest money deposits (500) 0
Changes in other investing activities (2,163) (2,555)
Net cash used in investing activities (74,536) (59,417)
Financing activities:    
Distributions to noncontrolling interests in consolidated affiliates 0 (1,411)
Borrowings on revolving credit facility 92,000 70,000
Repayments of revolving credit facility (223,000) (30,000)
Borrowings on mortgages and notes payable 200,000 0
Repayments of mortgages and notes payable (1,654) (1,585)
Payments for debt issuance costs and other financing activities (1,305) 0
Net cash provided by/(used in) financing activities 10,782 (13,120)
Net increase in cash and cash equivalents and restricted cash 1,915 1,541
Cash decrease from deconsolidation of affiliate (6,386) 0
Cash and cash equivalents and restricted cash at beginning of the period 26,105 31,198
Cash and cash equivalents and restricted cash at end of the period 21,634 32,739
Reconciliation of cash and cash equivalents and restricted cash:    
Cash and cash equivalents at end of the period 15,733 18,669
Restricted cash at end of the period 5,901 14,070
Supplemental disclosure of cash flow information:    
Cash paid for interest, net of amounts capitalized 39,633 34,380
Supplemental disclosure of non-cash investing and financing activities:    
Changes in accrued capital expenditures [1] 4,153 17,115
Write-off of fully depreciated real estate assets 24,625 12,183
Write-off of fully amortized leasing costs 11,247 6,150
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities 49,200 37,500
Highwoods Realty Limited Partnership    
Operating activities:    
Net income 44,954 42,103
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 70,633 69,667
Amortization of lease incentives and acquisition-related intangible assets and liabilities 291 (87)
Share-based compensation expense 4,525 5,291
Net credit losses/(reversals) on operating lease receivables (122) 366
Accrued interest on mortgages and notes receivable (19) (24)
Amortization of debt issuance costs 1,161 942
Amortization of cash flow hedges (75) (15)
Amortization of mortgages and notes payable fair value adjustments (86) (20)
Net gains on disposition of property (450) (4,100)
Gain on deconsolidation of affiliate (11,778) 0
Equity in earnings of unconsolidated affiliates (704) (300)
Distributions of earnings from unconsolidated affiliates 613 591
Changes in operating assets and liabilities:    
Accounts receivable 1,598 (1,038)
Prepaid expenses and other assets (2,840) (4,529)
Accrued straight-line rents receivable (8,678) (7,224)
Accounts payable, accrued expenses and other liabilities (33,354) (27,545)
Net cash provided by operating activities 65,669 74,078
Investing activities:    
Investments in development in-process (9,934) (13,315)
Investments in tenant improvements and deferred leasing costs (21,296) (30,273)
Investments in building improvements (25,815) (15,413)
Net proceeds from disposition of real estate assets 1,862 9,469
Investments in mortgages and notes receivable 0 (24)
Repayments of mortgages and notes receivable 72 72
Investments in and advances to unconsolidated affiliates (16,762) (7,378)
Payments of earnest money deposits (500) 0
Changes in other investing activities (2,163) (2,555)
Net cash used in investing activities (74,536) (59,417)
Financing activities:    
Distributions on Common Units (53,595) (53,471)
Redemptions/repurchases of Preferred Units (10) 0
Distributions on Preferred Units (621) (621)
Distributions to noncontrolling interests in consolidated affiliates 0 (1,411)
Proceeds from the issuance of Common Units 553 6,501
Costs paid for the issuance of Common Units (56) (183)
Repurchase of units related to tax withholdings (1,325) (2,145)
Borrowings on revolving credit facility 92,000 70,000
Repayments of revolving credit facility (223,000) (30,000)
Borrowings on mortgages and notes payable 200,000 0
Repayments of mortgages and notes payable (1,654) (1,585)
Payments for debt issuance costs and other financing activities (1,510) (205)
Net cash provided by/(used in) financing activities 10,782 (13,120)
Net increase in cash and cash equivalents and restricted cash 1,915 1,541
Cash decrease from deconsolidation of affiliate (6,386) 0
Cash and cash equivalents and restricted cash at beginning of the period 26,105 31,198
Cash and cash equivalents and restricted cash at end of the period 21,634 32,739
Reconciliation of cash and cash equivalents and restricted cash:    
Cash and cash equivalents at end of the period 15,733 18,669
Restricted cash at end of the period 5,901 14,070
Supplemental disclosure of cash flow information:    
Cash paid for interest, net of amounts capitalized 39,633 34,380
Supplemental disclosure of non-cash investing and financing activities:    
Changes in accrued capital expenditures [1] 4,153 17,115
Write-off of fully depreciated real estate assets 24,625 12,183
Write-off of fully amortized leasing costs 11,247 6,150
Adjustment of Redeemable Common Units to fair value 11,295 (2,881)
Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities $ 49,200 $ 37,500
[1] Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities as of March 31, 2023 and 2022 were $49.2 million and $37.5 million, respectively.