VERIS RESIDENTIAL, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands |
9 Months Ended |
Sep. 30, 2023 |
Sep. 30, 2022 |
| CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
| Net loss |
|
$ (106,615)
|
$ (75,779)
|
| Net (income) loss from discontinued operations |
|
(1,004)
|
59,862
|
| Net loss from continuing operations |
|
(107,619)
|
(15,917)
|
| Adjustments to reconcile net income (loss) to net cash provided by |
|
|
|
| Depreciation and amortization, including related intangible assets |
|
70,489
|
61,828
|
| Amortization of deferred compensation stock units |
|
295
|
330
|
| Amortization of stock compensation |
|
16,705
|
10,657
|
| Amortization of deferred financing costs |
|
3,161
|
3,228
|
| Equity in earnings of unconsolidated joint ventures |
|
(2,843)
|
(1,847)
|
| Distributions of cumulative earnings from unconsolidated joint ventures |
|
0
|
13
|
| Loss (gain) on disposition of developable land |
|
23
|
(57,747)
|
| Land and other impairments, net |
|
3,396
|
9,367
|
| Loss from extinguishment of debt |
|
3,702
|
129
|
| Gain on insurance proceeds |
|
(2,794)
|
0
|
| Interest cost of mandatorily redeemable noncontrolling interests |
|
49,782
|
0
|
| Changes in operating assets and liabilities: |
|
|
|
| Decrease in unbilled rents receivable, net |
|
2,737
|
3,066
|
| Increase in deferred charges and other assets |
|
(1,087)
|
(7,283)
|
| Decrease (increase) in accounts receivable, net |
|
97
|
(128)
|
| (Decrease) increase in accounts payable, accrued expenses and other liabilities |
|
(4,842)
|
1,989
|
| Increase in rents received in advance and security deposits |
|
828
|
2,738
|
| Increase in accrued interest payable |
|
40
|
587
|
| Net cash flows provided by operating activities - continuing operations |
|
32,070
|
11,010
|
| Net cash flows provided by operating activities - discontinued operations |
|
1,202
|
48,724
|
| Net cash provided by operating activities |
|
33,272
|
59,734
|
| CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
| Rental property acquisitions and related intangibles |
|
0
|
(130,500)
|
| Rental property additions, improvements and other costs |
|
(9,815)
|
(14,198)
|
| Development of rental property and other related costs |
|
(6,959)
|
(42,480)
|
| Proceeds from the sales of rental property |
|
7,784
|
127,020
|
| Repayment of notes receivable |
|
1,280
|
2,172
|
| Investment in unconsolidated joint ventures |
|
(180)
|
(147)
|
| Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
9,351
|
10,361
|
| Proceeds from insurance settlements |
|
3,735
|
0
|
| Other investing activities |
|
750
|
0
|
| Net cash provided by (used in) investing activities - continuing operations |
|
5,946
|
(47,772)
|
| Net cash provided by investing activities - discontinued operations |
|
488,625
|
167,442
|
| Net cash provided by investing activities |
|
494,571
|
119,670
|
| CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
| Borrowings from revolving credit facility |
|
81,000
|
89,000
|
| Repayment of revolving credit facility |
|
(63,000)
|
(128,000)
|
| Borrowings from term loans |
|
115,000
|
0
|
| Repayments of term loans |
|
(72,000)
|
0
|
| Proceeds from mortgages and loans payable |
|
399,561
|
154,720
|
| Repayment of mortgages, loans payable and other obligations |
|
(441,198)
|
(240,395)
|
| Redemption of redeemable noncontrolling interests, net |
|
(520,388)
|
(12,000)
|
| Payment of early debt extinguishment costs |
|
(255)
|
(5,140)
|
| Common unit redemptions |
|
(94)
|
(2,653)
|
| Payment of financing costs |
|
(16,089)
|
(3,026)
|
| Contribution from noncontrolling interests |
|
84
|
24
|
| Distributions to redeemable noncontrolling interests |
|
(16,704)
|
(19,274)
|
| Payment of common dividends and distributions |
|
(38)
|
(56)
|
| Other financing activities |
|
(494)
|
0
|
| Net cash used in financing activities |
|
(534,615)
|
(166,800)
|
| Net (decrease) increase in cash and cash equivalents |
|
(6,772)
|
12,604
|
| Cash, cash equivalents and restricted cash, beginning of period |
[1] |
47,649
|
51,455
|
| Cash, cash equivalents and restricted cash, end of period |
[2] |
$ 40,877
|
$ 64,059
|
|
|