VERIS RESIDENTIAL, L.P. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands |
6 Months Ended |
Jun. 30, 2023 |
Jun. 30, 2022 |
| CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
| Net (loss) income |
|
$ (46,365)
|
$ 30,123
|
| Net loss (income) from discontinued operations |
|
365
|
(23,344)
|
| Net (loss) income from continuing operations |
|
(46,000)
|
6,779
|
| Adjustments to reconcile net income (loss) to net cash provided by |
|
|
|
| Depreciation and amortization, including related intangible assets |
|
47,269
|
39,480
|
| Amortization of deferred compensation stock units |
|
196
|
220
|
| Amortization of stock compensation |
|
7,339
|
7,444
|
| Amortization of deferred financing costs |
|
1,808
|
2,358
|
| Equity in earnings of unconsolidated joint ventures |
|
(2,633)
|
(2,151)
|
| Distributions of cumulative earnings from unconsolidated joint ventures |
|
0
|
13
|
| Loss (gain) on disposition of developable land |
|
22
|
(57,748)
|
| Land and other impairments, net |
|
3,396
|
6,832
|
| Gain on insurance proceeds |
|
(2,851)
|
0
|
| Interest cost of mandatorily redeemable noncontrolling interests |
|
13,390
|
0
|
| Changes in operating assets and liabilities: |
|
|
|
| Decrease in unbilled rents receivable, net |
|
1,695
|
3,560
|
| Increase in deferred charges and other assets |
|
(1,610)
|
(3,894)
|
| (Increase) decrease in accounts receivable, net |
|
(248)
|
225
|
| Decrease in accounts payable, accrued expenses and other liabilities |
|
(7,188)
|
(2,915)
|
| Increase in rents received in advance and security deposits |
|
502
|
2,171
|
| Increase (decrease) in accrued interest payable |
|
158
|
(39)
|
| Net cash flows provided by operating activities - continuing operations |
|
17,902
|
2,464
|
| Net cash flows provided by operating activities - discontinued operations |
|
6,462
|
43,246
|
| Net cash provided by operating activities |
|
24,364
|
45,710
|
| CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
| Rental property acquisitions and related intangibles |
|
0
|
(5,192)
|
| Rental property additions, improvements and other costs |
|
(5,747)
|
(8,147)
|
| Development of rental property and other related costs |
|
(5,647)
|
(40,673)
|
| Proceeds from the sales of rental property |
|
6,528
|
28,596
|
| Repayment of notes receivable |
|
1,257
|
1,433
|
| Investment in unconsolidated joint ventures |
|
(98)
|
(147)
|
| Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
6,454
|
7,450
|
| Proceeds from insurance settlements |
|
3,239
|
0
|
| Net cash provided by (used in) investing activities - continuing operations |
|
5,986
|
(16,680)
|
| Net cash provided by investing activities - discontinued operations |
|
445,648
|
171,754
|
| Net cash provided by investing activities |
|
451,634
|
155,074
|
| CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
| Borrowings from revolving credit facility |
|
16,000
|
43,000
|
| Repayment of revolving credit facility |
|
(16,000)
|
(115,000)
|
| Proceeds from mortgages and loans payable |
|
0
|
149,068
|
| Repayment of mortgages, loans payable and other obligations |
|
(84,258)
|
(240,270)
|
| Redemption of redeemable noncontrolling interests, net |
|
0
|
(12,000)
|
| Payment of early debt extinguishment costs |
|
(251)
|
(5,140)
|
| Common unit redemptions |
|
(94)
|
(2,497)
|
| Payment of financing costs |
|
(1,721)
|
(3,025)
|
| Contribution from noncontrolling interests |
|
0
|
18
|
| Distributions to redeemable noncontrolling interests |
|
(12,731)
|
(12,908)
|
| Payment of common dividends and distributions |
|
(38)
|
(56)
|
| Net cash used in financing activities |
|
(99,093)
|
(198,810)
|
| Net increase in cash and cash equivalents |
|
376,905
|
1,974
|
| Cash, cash equivalents and restricted cash, beginning of period |
[1] |
47,649
|
51,455
|
| Cash, cash equivalents and restricted cash, end of period |
[2] |
424,554
|
53,429
|
| VERIS RESIDENTIAL, L.P. |
|
|
|
| CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
| Net (loss) income |
|
(46,365)
|
30,123
|
| Net loss (income) from discontinued operations |
|
365
|
(23,344)
|
| Net (loss) income from continuing operations |
|
(46,000)
|
6,779
|
| Adjustments to reconcile net income (loss) to net cash provided by |
|
|
|
| Depreciation and amortization, including related intangible assets |
|
47,269
|
39,480
|
| Amortization of deferred compensation stock units |
|
196
|
220
|
| Amortization of stock compensation |
|
7,339
|
7,444
|
| Amortization of deferred financing costs |
|
1,808
|
2,358
|
| Equity in earnings of unconsolidated joint ventures |
|
(2,633)
|
(2,151)
|
| Distributions of cumulative earnings from unconsolidated joint ventures |
|
0
|
13
|
| Loss (gain) on disposition of developable land |
|
22
|
(57,748)
|
| Land and other impairments, net |
|
3,396
|
6,832
|
| Gain on insurance proceeds |
|
(2,851)
|
0
|
| Interest cost of mandatorily redeemable noncontrolling interests |
|
13,390
|
0
|
| Changes in operating assets and liabilities: |
|
|
|
| Decrease in unbilled rents receivable, net |
|
1,695
|
3,560
|
| Increase in deferred charges and other assets |
|
(1,610)
|
(3,894)
|
| (Increase) decrease in accounts receivable, net |
|
(248)
|
225
|
| Decrease in accounts payable, accrued expenses and other liabilities |
|
(7,188)
|
(2,915)
|
| Increase in rents received in advance and security deposits |
|
502
|
2,171
|
| Increase (decrease) in accrued interest payable |
|
158
|
(39)
|
| Net cash flows provided by operating activities - continuing operations |
|
17,902
|
2,464
|
| Net cash flows provided by operating activities - discontinued operations |
|
6,462
|
43,246
|
| Net cash provided by operating activities |
|
24,364
|
45,710
|
| CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
| Rental property acquisitions and related intangibles |
|
0
|
(5,192)
|
| Rental property additions, improvements and other costs |
|
(5,747)
|
(8,147)
|
| Development of rental property and other related costs |
|
(5,647)
|
(40,673)
|
| Proceeds from the sales of rental property |
|
6,528
|
28,596
|
| Repayment of notes receivable |
|
1,257
|
1,433
|
| Investment in unconsolidated joint ventures |
|
(98)
|
(147)
|
| Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
6,454
|
7,450
|
| Proceeds from insurance settlements |
|
3,239
|
0
|
| Net cash provided by (used in) investing activities - continuing operations |
|
5,986
|
(16,680)
|
| Net cash provided by investing activities - discontinued operations |
|
445,648
|
171,754
|
| Net cash provided by investing activities |
|
451,634
|
155,074
|
| CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
| Borrowings from revolving credit facility |
|
16,000
|
43,000
|
| Repayment of revolving credit facility |
|
(16,000)
|
(115,000)
|
| Proceeds from mortgages and loans payable |
|
0
|
149,068
|
| Repayment of mortgages, loans payable and other obligations |
|
(84,258)
|
(240,270)
|
| Redemption of redeemable noncontrolling interests, net |
|
0
|
(12,000)
|
| Payment of early debt extinguishment costs |
|
(251)
|
(5,140)
|
| Common unit redemptions |
|
(94)
|
(2,497)
|
| Payment of financing costs |
|
(1,721)
|
(3,025)
|
| Contribution from noncontrolling interests |
|
0
|
18
|
| Distributions to redeemable noncontrolling interests |
|
(12,731)
|
(12,908)
|
| Payment of common dividends and distributions |
|
(38)
|
(56)
|
| Net cash used in financing activities |
|
(99,093)
|
(198,810)
|
| Net increase in cash and cash equivalents |
|
376,905
|
1,974
|
| Cash, cash equivalents and restricted cash, beginning of period |
[3] |
47,649
|
51,455
|
| Cash, cash equivalents and restricted cash, end of period |
[4] |
$ 424,554
|
$ 53,429
|
|
|