Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.19.3.a.u2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities      
Revenues from real estate operations received $ 530,280 $ 528,066 $ 510,551
Construction contract and other service revenues received 94,677 33,579 102,531
Property operating expenses paid (196,611) (197,647) (186,577)
Construction contract and other service expenses paid (96,789) (79,386) (82,707)
General, administrative, leasing, business development and land carry costs paid (29,347) (27,006) (32,673)
Interest expense paid (67,475) (72,460) (73,079)
Lease incentives paid (9,482) (7,679) (9,725)
Income taxes paid 0 (21) (31)
Other 3,305 3,036 1,831
Net cash provided by operating activities 228,558 180,482 230,121
Cash flows from investing activities      
Development and redevelopment of properties (394,444) (159,994) (200,504)
Tenant improvements on operating properties (23,809) (35,098) (33,409)
Other capital improvements on operating properties (24,659) (24,223) (22,882)
Proceeds from property dispositions      
Distribution from unconsolidated real estate joint venture following contribution of properties 201,499 0 0
Sale of properties 108,128 0 180,839
Distributions from unconsolidated real estate joint ventures 22,426 1,942 1,874
Investing receivables funded (11,180) (97) (588)
Leasing costs paid (16,825) (10,926) (14,581)
Other 849 (4,522) (112)
Net cash used in investing activities (138,015) (232,918) (89,363)
Proceeds from debt      
Revolving Credit Facility 409,000 381,000 352,000
Other debt proceeds 43,615 13,406 0
Repayments of debt      
Revolving Credit Facility (445,000) (294,000) (226,000)
Scheduled principal amortization (4,310) (4,240) (4,062)
Other debt repayments (77) (100,000) (200,000)
Deferred financing costs paid (448) (8,292) (500)
Payments on finance lease liabilities (223) (15,379) 0
Net proceeds from issuance of common shares 46,415 202,065 69,534
Redemption of preferred shares 0 0 (199,083)
Common share/unit dividends/distributions paid (122,657) (114,286) (109,174)
Preferred share/unit dividends/distributions paid 0 0 (9,305)
Distributions paid to noncontrolling interests in COPLP (2,166) (3,699) (4,426)
Distributions paid to redeemable noncontrolling interests (1,659) (1,382) (8,215)
Distributions paid to noncontrolling interests in other consolidated entities (5,890) (16) (2,617)
Redemption of vested equity awards (2,064) (1,702) (1,973)
Other 1,101 (3,920) 5,275
Net cash (used in) provided by financing activities (84,363) 49,555 (338,546)
Net increase (decrease) in cash and cash equivalents and restricted cash 6,180 (2,881) (197,788)
Cash and cash equivalents and restricted cash      
Beginning of year 11,950 14,831 212,619
End of year 18,130 11,950 14,831
Reconciliation of net income to net cash provided by operating activities:      
Net income 200,004 78,643 74,941
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and other amortization 138,903 139,063 136,501
Impairment losses 329 2,367 15,116
Amortization of deferred financing costs and net debt discounts 3,639 3,393 4,307
Increase in deferred rent receivable (4,091) (4,621) (2,651)
Gain on sales of real estate (105,230) (2,340) (9,890)
Share-based compensation 6,714 6,376 5,615
Other (6,022) (2,733) (4,216)
Changes in operating assets and liabilities:      
(Increase) decrease in accounts receivable (7,141) 5,673 2,783
(Increase) decrease in prepaid expenses and other assets, net (22,457) (987) 7,219
Increase (decrease) in accounts payable, accrued expenses and other liabilities 20,369 (49,179) 4,309
Increase (decrease) in rents received in advance and security deposits 3,541 4,827 (3,913)
Net cash provided by operating activities 228,558 180,482 230,121
Reconciliation of cash and cash equivalents and restricted cash:      
Cash and cash equivalents and restricted cash 18,130 14,831 14,831
Supplemental schedule of non-cash investing and financing activities:      
Increase (decrease) in accrued capital improvements, leasing and other investing activity costs 35,913 6,570 (10,654)
Finance right-of-use asset contributed by noncontrolling interest in joint venture 2,570 0 0
Operating right-of-use assets obtained in exchange for operating lease liabilities 840 0 0
Finance right-of-use asset obtained in exchange for finance lease liability 0 0 16,127
Non-cash changes from property dispositions:      
Contribution of properties to unconsolidated real estate joint venture 158,542 0 0
Investment in unconsolidated real estate joint venture retained in disposition 34,506 0 0
Non-cash changes from recognition of property sale previously accounted for as financing arrangement:      
Decrease in assets held for sale, net 0 (42,226) 0
Decrease in deferred property sale 0 43,377 0
(Decrease) increase in fair value of derivatives applied to accumulated other comprehensive income and noncontrolling interests (25,817) 2,915 3,845
Equity in other comprehensive income of an equity method investee 199 210 39
Decrease in noncontrolling interests and increase in shareholders’ equity in connection with the conversion of common units into common shares 1,586 27,413 4,636
Adjustments to noncontrolling interests resulting from changes in COPLP ownership 167 2,466 1,486
Increase (decrease) in redeemable noncontrolling interests and decrease (increase) in equity to carry redeemable noncontrolling interests at fair value 1,749 1,837 (626)
Corporate Office Properties, L.P      
Cash flows from operating activities      
Revenues from real estate operations received 530,280 528,066 510,551
Construction contract and other service revenues received 94,677 33,579 102,531
Property operating expenses paid (196,611) (197,647) (186,577)
Construction contract and other service expenses paid (96,789) (79,386) (82,707)
General, administrative, leasing, business development and land carry costs paid (29,347) (27,006) (32,673)
Interest expense paid (67,475) (72,460) (73,079)
Lease incentives paid (9,482) (7,679) (9,725)
Income taxes paid 0 (21) (31)
Other 3,305 3,036 1,831
Net cash provided by operating activities 228,558 180,482 230,121
Cash flows from investing activities      
Development and redevelopment of properties (394,444) (159,994) (200,504)
Tenant improvements on operating properties (23,809) (35,098) (33,409)
Other capital improvements on operating properties (24,659) (24,223) (22,882)
Proceeds from property dispositions      
Distribution from unconsolidated real estate joint venture following contribution of properties 201,499 0 0
Sale of properties 108,128 0 180,839
Distributions from unconsolidated real estate joint ventures 22,426 1,942 1,874
Investing receivables funded (11,180) (97) (588)
Leasing costs paid (16,825) (10,926) (14,581)
Other 849 (4,522) (112)
Net cash used in investing activities (138,015) (232,918) (89,363)
Proceeds from debt      
Revolving Credit Facility 409,000 381,000 352,000
Other debt proceeds 43,615 13,406 0
Repayments of debt      
Revolving Credit Facility (445,000) (294,000) (226,000)
Scheduled principal amortization (4,310) (4,240) (4,062)
Other debt repayments (77) (100,000) (200,000)
Deferred financing costs paid (448) (8,292) (500)
Payments on finance lease liabilities (223) (15,379) 0
Net proceeds from issuance of common shares 46,415 202,065 69,534
Redemption of preferred shares 0 0 (199,083)
Common share/unit dividends/distributions paid (124,171) (117,325) (112,940)
Preferred share/unit dividends/distributions paid (652) (660) (9,965)
Distributions paid to noncontrolling interests in COPLP (5,890) (16) (2,617)
Distributions paid to redeemable noncontrolling interests (1,659) (1,382) (8,215)
Redemption of vested equity awards (2,064) (1,702) (1,973)
Other 1,101 (3,920) 5,275
Net cash (used in) provided by financing activities (84,363) 49,555 (338,546)
Net increase (decrease) in cash and cash equivalents and restricted cash 6,180 (2,881) (197,788)
Cash and cash equivalents and restricted cash      
Beginning of year 11,950 14,831 212,619
End of year 18,130 11,950 14,831
Reconciliation of net income to net cash provided by operating activities:      
Net income 200,004 78,643 74,941
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and other amortization 138,903 139,063 136,501
Impairment losses 329 2,367 15,116
Amortization of deferred financing costs and net debt discounts 3,639 3,393 4,307
Increase in deferred rent receivable (4,091) (4,621) (2,651)
Gain on sales of real estate (105,230) (2,340) (9,890)
Share-based compensation 6,714 6,376 5,615
Other (6,022) (2,733) (4,216)
Changes in operating assets and liabilities:      
(Increase) decrease in accounts receivable (7,141) 5,673 2,783
(Increase) decrease in prepaid expenses and other assets, net (23,255) (1,735) 6,398
Increase (decrease) in accounts payable, accrued expenses and other liabilities 21,167 (48,431) 5,130
Increase (decrease) in rents received in advance and security deposits 3,541 4,827 (3,913)
Net cash provided by operating activities 228,558 180,482 230,121
Reconciliation of cash and cash equivalents and restricted cash:      
Cash and cash equivalents and restricted cash 11,950 14,831 14,831
Supplemental schedule of non-cash investing and financing activities:      
Increase (decrease) in accrued capital improvements, leasing and other investing activity costs 35,913 6,570 (10,654)
Finance right-of-use asset contributed by noncontrolling interest in joint venture 2,570 0 0
Operating right-of-use assets obtained in exchange for operating lease liabilities 840 0 0
Finance right-of-use asset obtained in exchange for finance lease liability 0 0 16,127
Non-cash changes from property dispositions:      
Contribution of properties to unconsolidated real estate joint venture 158,542 0 0
Investment in unconsolidated real estate joint venture retained in disposition 34,506 0 0
Non-cash changes from recognition of property sale previously accounted for as financing arrangement:      
Decrease in assets held for sale, net 0 (42,226) 0
Decrease in deferred property sale 0 43,377 0
(Decrease) increase in fair value of derivatives applied to accumulated other comprehensive income and noncontrolling interests (25,817) 2,915 3,845
Equity in other comprehensive income of an equity method investee 199 210 39
Increase (decrease) in redeemable noncontrolling interests and decrease (increase) in equity to carry redeemable noncontrolling interests at fair value $ 1,749 $ 1,837 $ (626)