These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
| First Industrial Realty Trust, Inc. |
|
|
||||||||||||
| First Industrial, L.P. |
|
|
||||||||||||
|
(State or other jurisdiction of
incorporation or organization) |
(I.R.S. Employer
Identification No.) |
|||||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
|
|
|
|
||||||||||||
|
First Industrial Realty Trust, Inc.
|
|
☑ | No | ☐ | |||||||||||||
| First Industrial, L.P. |
|
☑ | No | ☐ | |||||||||||||
|
First Industrial Realty Trust, Inc.
|
|
☑ | No | ☐ | |||||||||||||
| First Industrial, L.P. |
|
☑ | No | ☐ | |||||||||||||
|
First Industrial Realty Trust, Inc.:
|
|||||||||||||||||||||||
|
|
☑ | Accelerated filer | ☐ | ||||||||||||||||||||
| Non-accelerated filer | ☐ | (Do not check if a smaller reporting company) | Smaller reporting company |
|
|||||||||||||||||||
| Emerging growth company |
|
||||||||||||||||||||||
|
First Industrial, L.P.:
|
|||||||||||||||||||||||
| Large accelerated filer | ☐ |
|
☑ | ||||||||||||||||||||
| Non-accelerated filer | ☐ | (Do not check if a smaller reporting company) | Smaller reporting company |
|
|||||||||||||||||||
| Emerging growth company |
|
||||||||||||||||||||||
|
First Industrial Realty Trust, Inc.
|
Yes | ☐ | No | ☐ | ||||||||||
| First Industrial, L.P. | Yes | ☐ | No | ☐ | ||||||||||
|
First Industrial Realty Trust, Inc.
|
Yes |
|
No | ☑ | |||||||||||||
| First Industrial, L.P. | Yes |
|
No | ☑ | |||||||||||||
| Page | ||||||||
| First Industrial Realty Trust, Inc. | ||||||||
| First Industrial, L.P. | ||||||||
| First Industrial Realty Trust, Inc. and First Industrial, L.P. | ||||||||
| Item 1. | Financial Statements | ||||
| September 30, 2023 | December 31, 2022 | ||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| Assets: | |||||||||||
| Investment in Real Estate: | |||||||||||
| Land | $ |
|
$ |
|
|||||||
| Buildings and Improvements |
|
|
|||||||||
| Construction in Progress |
|
|
|||||||||
| Less: Accumulated Depreciation |
(
|
(
|
|||||||||
| Net Investment in Real Estate |
|
|
|||||||||
| Operating Lease Right-of-Use Assets |
|
|
|||||||||
| Cash and Cash Equivalents |
|
|
|||||||||
| Restricted Cash |
|
|
|||||||||
| Tenant Accounts Receivable |
|
|
|||||||||
| Investment in Joint Venture |
|
|
|||||||||
| Deferred Rent Receivable |
|
|
|||||||||
| Prepaid Expenses and Other Assets, Net |
|
|
|||||||||
| Total Assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND EQUITY | |||||||||||
| Liabilities: | |||||||||||
| Indebtedness: | |||||||||||
| Mortgage Loan Payable | $ |
|
$ |
|
|||||||
| Senior Unsecured Notes, Net |
|
|
|||||||||
| Unsecured Term Loans, Net |
|
|
|||||||||
| Unsecured Credit Facility |
|
|
|||||||||
| Accounts Payable, Accrued Expenses and Other Liabilities |
|
|
|||||||||
| Operating Lease Liabilities |
|
|
|||||||||
| Rents Received in Advance and Security Deposits |
|
|
|||||||||
| Dividends and Distributions Payable |
|
|
|||||||||
| Total Liabilities |
|
|
|||||||||
| Commitments and Contingencies (see Note 12) | |||||||||||
| Equity: | |||||||||||
| First Industrial Realty Trust Inc.'s Equity: | |||||||||||
|
Common Stock ($
|
|
|
|||||||||
| Additional Paid-in Capital |
|
|
|||||||||
| Retained Earnings |
|
|
|||||||||
| Accumulated Other Comprehensive Income |
|
|
|||||||||
| Total First Industrial Realty Trust, Inc.'s Equity |
|
|
|||||||||
| Noncontrolling Interests |
|
|
|||||||||
| Total Equity |
|
|
|||||||||
| Total Liabilities and Equity | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, 2023 | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Lease Revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Joint Venture Fees |
|
|
|
|
|||||||||||||||||||
| Other Revenue |
|
|
|
|
|||||||||||||||||||
| Total Revenues |
|
|
|
|
|||||||||||||||||||
| Expenses: | |||||||||||||||||||||||
| Property Expenses |
|
|
|
|
|||||||||||||||||||
| General and Administrative |
|
|
|
|
|||||||||||||||||||
| Joint Venture Development Services Expense |
|
|
|
|
|||||||||||||||||||
| Depreciation and Other Amortization |
|
|
|
|
|||||||||||||||||||
| Total Expenses |
|
|
|
|
|||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||
| Gain on Sale of Real Estate |
|
|
|
|
|||||||||||||||||||
| Interest Expense |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Amortization of Debt Issuance Costs |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total Other Income (Expense) |
|
|
(
|
|
|||||||||||||||||||
| Income from Operations Before Equity in Income (Loss) of Joint Venture and Income Tax Provision |
|
|
|
|
|||||||||||||||||||
| Equity in Income (Loss) of Joint Venture |
|
(
|
|
|
|||||||||||||||||||
| Income Tax Provision |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net Income |
|
|
|
|
|||||||||||||||||||
| Less: Net Income Attributable to the Noncontrolling Interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net Income Allocable to Participating Securities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Basic and Diluted Earnings Per Share: | |||||||||||||||||||||||
|
Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Weighted Average Shares Outstanding - Basic |
|
|
|
|
|||||||||||||||||||
| Weighted Average Shares Outstanding - Diluted |
|
|
|
|
|||||||||||||||||||
| Three Months Ended September 30, 2023 | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||
| Net Income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Mark-to-Market Gain on Derivative Instruments |
|
|
|
|
|||||||||||||||||||
| Amortization of Derivative Instruments |
|
|
|
|
|||||||||||||||||||
| Comprehensive Income |
|
|
|
|
|||||||||||||||||||
| Comprehensive Income Attributable to Noncontrolling Interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive Income Attributable to First Industrial Realty Trust, Inc. | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Nine Months Ended September 30, 2023:
|
Common
Stock |
Additional
Paid-in Capital |
Retained Earnings |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interests |
Total | |||||||||||||||||||||||||||||
| Balance as of December 31, 2022 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Net Income | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||
| Other Comprehensive Loss | — | — | — |
(
|
(
|
(
|
|||||||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
(
|
(
|
— |
|
|
|||||||||||||||||||||||||||||
|
Common Stock Dividends and Unit Distributions ($
|
— | — |
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||
| Conversion of Limited Partner Units to Common Stock |
|
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Reallocation - Additional Paid-in Capital | — |
(
|
— | — |
|
|
|||||||||||||||||||||||||||||
| Reallocation - Other Comprehensive Income | — | — | — |
(
|
|
|
|||||||||||||||||||||||||||||
| Balance as of March 31, 2023 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Net Income | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||
| Other Comprehensive Income | — | — | — |
|
|
|
|||||||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
|
(
|
— |
|
|
|||||||||||||||||||||||||||||
|
Common Stock Dividends and Unit Distributions ($
|
— | — |
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||
| Conversion of Limited Partner Units to Common Stock |
|
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Reallocation - Additional Paid-in Capital | — |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Balance as of June 30, 2023 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Net Income | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||
| Other Comprehensive Income | — | — | — |
|
|
|
|||||||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
|
|
— |
|
|
|||||||||||||||||||||||||||||
|
Common Stock Dividends and Unit Distributions ($
|
— | — |
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||
| Conversion of Limited Partner Units to Common Stock |
|
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Reallocation - Additional Paid-in Capital | — |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Reallocation - Other Comprehensive Income | — | — | — |
|
(
|
|
|||||||||||||||||||||||||||||
| Balance as of September 30, 2023 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
Nine Months Ended September 30, 2022:
|
Common
Stock |
Additional
Paid-in Capital |
Distributions
in Excess of Accumulated Earnings |
Accumulated
Other Comprehensive (Loss) Income |
Noncontrolling
Interests |
Total | |||||||||||||||||||||||||||||
| Balance as of December 31, 2021 | $ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Net Income | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||
| Other Comprehensive Income | — | — | — |
|
|
|
|||||||||||||||||||||||||||||
|
Issuance of Common Stock, Net of Issuance Costs
|
|
|
— | — | — |
|
|||||||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
(
|
(
|
— |
|
|
|||||||||||||||||||||||||||||
|
Common Stock Dividends and Unit Distributions ($
|
— | — |
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||
| Conversion of Limited Partner Units to Common Stock |
|
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Contributions from Noncontrolling Interest | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Reallocation - Additional Paid-in Capital | — |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Reallocation - Other Comprehensive Income | — | — | — |
|
(
|
|
|||||||||||||||||||||||||||||
| Balance as of March 31, 2022 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Net Income | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||
| Other Comprehensive Income | — | — | — |
|
|
|
|||||||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
|
|
— |
|
|
|||||||||||||||||||||||||||||
|
Common Stock Dividends and Unit Distributions ($
|
— | — |
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||
| Conversion of Limited Partner Units to Common Stock |
|
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Distributions to Noncontrolling Interest | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Reallocation - Additional Paid-in Capital | — |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Reallocation - Other Comprehensive Income | — | — | — |
|
(
|
|
|||||||||||||||||||||||||||||
| Balance as of June 30, 2022 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
| Net Income | — | — |
|
— |
|
|
|||||||||||||||||||||||||||||
| Other Comprehensive Income | — | — | — |
|
|
|
|||||||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
|
|
— |
|
|
|||||||||||||||||||||||||||||
|
Common Stock Dividends and Unit Distributions ($
|
— | — |
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||
| Conversion of Limited Partner Units to Common Stock |
|
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Reallocation - Additional Paid-in Capital | — |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||
| Reallocation - Other Comprehensive Income | — | — | — |
|
(
|
|
|||||||||||||||||||||||||||||
| Balance as of September 30, 2022 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||
|
FIRST INDUSTRIAL REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited; in thousands) |
|||||||||||
| Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
| Net Income | $ |
|
$ |
|
|||||||
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
|
|||||||||||
| Depreciation |
|
|
|||||||||
| Amortization of Debt Issuance Costs |
|
|
|||||||||
| Other Amortization, Including Equity Based Compensation |
|
|
|||||||||
| Equity in Income of Joint Venture |
(
|
(
|
|||||||||
| Distributions from the Joint Venture |
|
|
|||||||||
| Gain on Sale of Real Estate |
(
|
(
|
|||||||||
| Straight-line Rental Income and Expense, Net |
(
|
(
|
|||||||||
| Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net |
(
|
(
|
|||||||||
| Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits |
|
|
|||||||||
| Net Cash Provided by Operating Activities |
|
|
|||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
| Acquisitions of Real Estate |
(
|
(
|
|||||||||
|
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs
|
(
|
(
|
|||||||||
| Net Proceeds from Sales of Investments in Real Estate |
|
|
|||||||||
| Contributions to and Investments in Joint Venture |
(
|
(
|
|||||||||
| Distributions from the Joint Venture |
|
|
|||||||||
| Decrease (Increase) in Escrow Deposits and Other Investing Activity |
|
(
|
|||||||||
| Net Cash Used in Investing Activities |
(
|
(
|
|||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
| Financing and Equity Issuance Costs |
(
|
(
|
|||||||||
|
Proceeds from the Issuance of Common Stock, Net of Underwriter's Discount
|
|
|
|||||||||
| Tax Paid on Vested Equity Compensation |
(
|
(
|
|||||||||
| Common Stock Dividends and Unit Distributions Paid |
(
|
(
|
|||||||||
| Repayments on Mortgage Loans Payable |
(
|
(
|
|||||||||
| Proceeds from Unsecured Term Loans |
|
|
|||||||||
| Proceeds from Unsecured Credit Facility |
|
|
|||||||||
| Repayments on Unsecured Credit Facility |
(
|
(
|
|||||||||
| Contributions from Noncontrolling Interests |
|
|
|||||||||
| Distributions to Noncontrolling Interests |
(
|
(
|
|||||||||
| Net Cash (Used in) Provided by Financing Activities |
(
|
|
|||||||||
| Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash |
(
|
|
|||||||||
| Cash, Cash Equivalents and Restricted Cash, Beginning of Year |
|
|
|||||||||
| Cash, Cash Equivalents and Restricted Cash, End of Period | $ |
|
$ |
|
|||||||
|
FIRST INDUSTRIAL REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Unaudited; in thousands) |
|||||||||||
| Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||
| SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | |||||||||||
| Interest Expense Capitalized in Connection with Development Activity and Joint Venture Investment | $ |
|
$ |
|
|||||||
| Cash Paid for Operating Lease Liabilities | $ |
|
$ |
|
|||||||
| Supplemental Schedule of Non-Cash Operating Activities: | |||||||||||
| Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | $ |
|
$ |
|
|||||||
| Supplemental Schedule of Non-Cash Investing and Financing Activities: | |||||||||||
|
Common Stock Dividends and Unit Distributions Payable
|
$ |
|
$ |
|
|||||||
| Exchange of Limited Partnership Units for Common Stock: | |||||||||||
| Noncontrolling Interests | $ |
(
|
$ |
(
|
|||||||
| Common Stock |
|
|
|||||||||
| Additional Paid-in Capital |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
| Assumption of Liabilities in Connection with the Acquisition of Real Estate | $ |
|
$ |
|
|||||||
| Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | $ |
|
$ |
|
|||||||
| Tenant Improvements Funded by Tenant | $ |
|
$ |
|
|||||||
| Write-off of Fully Depreciated Assets | $ |
(
|
$ |
(
|
|||||||
| September 30, 2023 | December 31, 2022 | ||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| Assets: | |||||||||||
| Investment in Real Estate: | |||||||||||
| Land | $ |
|
$ |
|
|||||||
| Buildings and Improvements |
|
|
|||||||||
| Construction in Progress |
|
|
|||||||||
| Less: Accumulated Depreciation |
(
|
(
|
|||||||||
|
Net Investment in Real Estate (including $
|
|
|
|||||||||
| Operating Lease Right-of-Use Assets |
|
|
|||||||||
| Cash and Cash Equivalents |
|
|
|||||||||
| Restricted Cash |
|
|
|||||||||
| Tenant Accounts Receivable |
|
|
|||||||||
| Investment in Joint Venture |
|
|
|||||||||
| Deferred Rent Receivable |
|
|
|||||||||
| Prepaid Expenses and Other Assets, Net |
|
|
|||||||||
| Total Assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND PARTNERS' CAPITAL | |||||||||||
| Liabilities: | |||||||||||
| Indebtedness: | |||||||||||
| Mortgage Loan Payable | $ |
|
$ |
|
|||||||
| Senior Unsecured Notes, Net |
|
|
|||||||||
| Unsecured Term Loans, Net |
|
|
|||||||||
| Unsecured Credit Facility |
|
|
|||||||||
| Accounts Payable, Accrued Expenses and Other Liabilities |
|
|
|||||||||
| Operating Lease Liabilities |
|
|
|||||||||
| Rents Received in Advance and Security Deposits |
|
|
|||||||||
| Distributions Payable |
|
|
|||||||||
| Total Liabilities |
|
|
|||||||||
| Commitments and Contingencies (see Note 12) | |||||||||||
| Partners' Capital: | |||||||||||
| First Industrial, L.P.'s Partners' Capital: | |||||||||||
|
General Partner Units (
|
|
|
|||||||||
|
Limited Partners Units (
|
|
|
|||||||||
| Accumulated Other Comprehensive Income |
|
|
|||||||||
| Total First Industrial L.P.'s Partners' Capital |
|
|
|||||||||
| Noncontrolling Interests |
|
|
|||||||||
| Total Partners' Capital |
|
|
|||||||||
| Total Liabilities and Partners' Capital | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, 2023 | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Lease Revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Joint Venture Fees |
|
|
|
|
|||||||||||||||||||
| Other Revenue |
|
|
|
|
|||||||||||||||||||
| Total Revenues |
|
|
|
|
|||||||||||||||||||
| Expenses: | |||||||||||||||||||||||
| Property Expenses |
|
|
|
|
|||||||||||||||||||
| General and Administrative |
|
|
|
|
|||||||||||||||||||
| Joint Venture Development Services Expense |
|
|
|
|
|||||||||||||||||||
| Depreciation and Other Amortization |
|
|
|
|
|||||||||||||||||||
| Total Expenses |
|
|
|
|
|||||||||||||||||||
| Other Income (Expense): | |||||||||||||||||||||||
| Gain on Sale of Real Estate |
|
|
|
|
|||||||||||||||||||
| Interest Expense |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Amortization of Debt Issuance Costs |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total Other Income (Expense) |
|
|
(
|
|
|||||||||||||||||||
| Income from Operations Before Equity in Income (Loss) of Joint Venture and Income Tax Provision |
|
|
|
|
|||||||||||||||||||
| Equity in Income (Loss) of Joint Venture |
|
(
|
|
|
|||||||||||||||||||
| Income Tax Provision |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net Income |
|
|
|
|
|||||||||||||||||||
| Less: Net Income Attributable to the Noncontrolling Interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Net Income Available to Unitholders and Participating Securities
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net Income Allocable to Participating Securities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Net Income Available to Unitholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Basic Earnings Per Unit: | |||||||||||||||||||||||
| Net Income Available to Unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Diluted Earnings Per Unit: | |||||||||||||||||||||||
| Net Income Available to Unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Weighted Average Units Outstanding - Basic |
|
|
|
|
|||||||||||||||||||
| Weighted Average Units Outstanding - Diluted |
|
|
|
|
|||||||||||||||||||
| Three Months Ended September 30, 2023 | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||
| Net Income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Mark-to-Market Gain on Derivative Instruments |
|
|
|
|
|||||||||||||||||||
| Amortization of Derivative Instruments |
|
|
|
|
|||||||||||||||||||
| Comprehensive Income |
|
|
$ |
|
$ |
|
|||||||||||||||||
| Comprehensive Income Attributable to Noncontrolling Interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive Income Attributable to Unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Nine Months Ended September 30, 2023:
|
General
Partner Units |
Limited
Partner Units |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling Interests | Total | ||||||||||||||||||||||||
| Balance as of December 31, 2022 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
| Net Income |
|
|
— |
|
|
||||||||||||||||||||||||
| Other Comprehensive Loss | — | — |
(
|
— |
(
|
||||||||||||||||||||||||
| Stock Based Compensation Activity |
(
|
|
— | — |
|
||||||||||||||||||||||||
|
Unit Distributions ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Conversion of Limited Partner Units to General Partner Units |
|
(
|
— | — |
|
||||||||||||||||||||||||
| Contributions from Noncontrolling Interests | — | — | — |
|
|
||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Balance as of March 31, 2023 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
| Net Income |
|
|
— |
|
|
||||||||||||||||||||||||
| Other Comprehensive Income | — | — |
|
— |
|
||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
|
— | — |
|
||||||||||||||||||||||||
|
Unit Distributions ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Conversion of Limited Partner Units to General Partner Units |
|
(
|
— | — |
|
||||||||||||||||||||||||
| Contributions from Noncontrolling Interests | — | — | — |
|
|
||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Balance as of June 30, 2023 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
| Net Income |
|
|
— |
|
|
||||||||||||||||||||||||
| Other Comprehensive Income | — | — |
|
— |
|
||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
|
— | — |
|
||||||||||||||||||||||||
|
Unit Distributions ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Conversion of Limited Partner Units to General Partner Units |
|
(
|
— | — |
|
||||||||||||||||||||||||
| Contributions from Noncontrolling Interests | — | — | — |
|
|
||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Balance as of September 30, 2023 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
|
Nine Months Ended September 30, 2022:
|
General
Partner Units |
Limited
Partner Units |
Accumulated
Other Comprehensive (Loss) Income |
Noncontrolling Interests | Total | ||||||||||||||||||||||||
| Balance as of December 31, 2021 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||
| Net Income |
|
|
— |
|
|
||||||||||||||||||||||||
| Other Comprehensive Income | — | — |
|
— |
|
||||||||||||||||||||||||
| Contribution of General Partner Units, Net of Issuance Costs |
|
— | — | — |
|
||||||||||||||||||||||||
| Stock Based Compensation Activity |
(
|
|
— | — |
|
||||||||||||||||||||||||
|
Unit Distributions ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Conversion of Limited Partner Units to General Partner Units |
|
(
|
— | — |
|
||||||||||||||||||||||||
| Contributions from Noncontrolling Interests | — | — | — |
|
|
||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Balance as of March 31, 2022 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
| Net Income |
|
|
— |
|
|
||||||||||||||||||||||||
| Other Comprehensive Income | — | — |
|
— |
|
||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
|
— | — |
|
||||||||||||||||||||||||
|
Unit Distributions ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Conversion of Limited Partner Units to General Partner Units |
|
(
|
— | — |
|
||||||||||||||||||||||||
| Contributions from Noncontrolling Interests | — | — | — |
|
|
||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Balance as of June 30, 2022 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
| Net Income |
|
|
— |
|
|
||||||||||||||||||||||||
| Other Comprehensive Income | — | — |
|
— |
|
||||||||||||||||||||||||
| Stock Based Compensation Activity |
|
|
— | — |
|
||||||||||||||||||||||||
|
Unit Distributions ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Conversion of Limited Partner Units to General Partner Units |
|
(
|
— | — |
|
||||||||||||||||||||||||
| Contributions from Noncontrolling Interests | — | — | — |
|
|
||||||||||||||||||||||||
| Distributions to Noncontrolling Interests | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Balance as of September 30, 2022 | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
|
FIRST INDUSTRIAL, L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited; in thousands) |
|||||||||||
| Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
| Net Income | $ |
|
$ |
|
|||||||
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
|
|||||||||||
| Depreciation |
|
|
|||||||||
| Amortization of Debt Issuance Costs |
|
|
|||||||||
| Other Amortization, Including Equity Based Compensation |
|
|
|||||||||
| Equity in Income of Joint Venture |
(
|
(
|
|||||||||
| Distributions from the Joint Venture |
|
|
|||||||||
| Gain on Sale of Real Estate |
(
|
(
|
|||||||||
| Straight-line Rental Income and Expense, Net |
(
|
(
|
|||||||||
| Increase in Tenant Accounts Receivable, Prepaid Expenses and Other Assets, Net |
(
|
(
|
|||||||||
| Increase in Accounts Payable, Accrued Expenses, Other Liabilities, Rents Received in Advance and Security Deposits |
|
|
|||||||||
| Net Cash Provided by Operating Activities |
|
|
|||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
| Acquisitions of Real Estate |
(
|
(
|
|||||||||
|
Additions to Investment in Real Estate and Non-Acquisition Tenant Improvements and Lease Costs
|
(
|
(
|
|||||||||
| Net Proceeds from Sales of Investments in Real Estate |
|
|
|||||||||
| Contributions to and Investments in the Joint Venture |
(
|
(
|
|||||||||
| Distributions from the Joint Venture |
|
|
|||||||||
| Decrease (Increase) in Escrow Deposits and Other Investing Activity |
|
(
|
|||||||||
| Net Cash Used in Investing Activities |
(
|
(
|
|||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
| Financing and Equity Issuance Costs |
(
|
(
|
|||||||||
| Contribution of General Partner Units |
|
|
|||||||||
| Tax Paid on Vested Equity Compensation |
(
|
(
|
|||||||||
| Unit Distributions Paid |
(
|
(
|
|||||||||
| Contributions from Noncontrolling Interests |
|
|
|||||||||
| Distributions to Noncontrolling Interests |
(
|
(
|
|||||||||
| Repayments on Mortgage Loans Payable |
(
|
(
|
|||||||||
| Proceeds from Unsecured Term Loans |
|
|
|||||||||
| Proceeds from Unsecured Credit Facility |
|
|
|||||||||
| Repayments on Unsecured Credit Facility |
(
|
(
|
|||||||||
| Net Cash (Used in) Provided by Financing Activities |
(
|
|
|||||||||
| Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash |
(
|
|
|||||||||
| Cash, Cash Equivalents and Restricted Cash, Beginning of Year |
|
|
|||||||||
| Cash, Cash Equivalents and Restricted Cash, End of Period | $ |
|
$ |
|
|||||||
|
FIRST INDUSTRIAL, L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Unaudited; in thousands) |
|||||||||||
| Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||
| SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS: | |||||||||||
| Interest Expense Capitalized in Connection with Development Activity and Joint Venture Investment | $ |
|
$ |
|
|||||||
| Cash Paid for Operating Lease Liabilities | $ |
|
$ |
|
|||||||
| Supplemental Schedule of Non-Cash Operating Activities: | |||||||||||
| Operating Lease Liabilities Arising from Obtaining Right-of-Use Assets | $ |
|
$ |
|
|||||||
| Supplemental Schedule of Non-Cash Investing and Financing Activities: | |||||||||||
| General and Limited Partner Unit Distributions Payable | $ |
|
$ |
|
|||||||
| Exchange of Limited Partner Units for General Partner Units: | |||||||||||
| Limited Partner Units | $ |
(
|
$ |
(
|
|||||||
| General Partner Units |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
| Assumption of Liabilities in Connection with the Acquisition of Real Estate | $ |
|
$ |
|
|||||||
| Accounts Payable Related to Construction in Progress and Additions to Investment in Real Estate | $ |
|
$ |
|
|||||||
| Tenant Improvements Funded by Tenant | $ |
|
$ |
|
|||||||
| Write-off of Fully Depreciated Assets | $ |
(
|
$ |
(
|
|||||||
| Land | $ |
|
|||
| Building and Improvements |
|
||||
| In-Place Leases |
|
||||
| Below Market Leases |
(
|
||||
| Other Assets |
|
||||
| Total Purchase Price | $ |
|
|||
| Outstanding Balance at |
Interest
Rate at
September 30, 2023
|
Effective
Interest Rate at Issuance |
Maturity
Date |
|||||||||||||||||||||||||||||
| September 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||
| Mortgage Loan Payable | $ |
|
$ |
|
|
|
|
|||||||||||||||||||||||||
| Senior Unsecured Notes, Gross | ||||||||||||||||||||||||||||||||
| 2027 Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2028 Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2032 Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2027 Private Placement Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2028 Private Placement Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2029 Private Placement Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2029 II Private Placement Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2030 Private Placement Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2030 II Private Placement Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| 2032 Private Placement Notes |
|
|
|
|
|
|||||||||||||||||||||||||||
| Subtotal | $ |
|
$ |
|
||||||||||||||||||||||||||||
| Unamortized Debt Issuance Costs |
(
|
(
|
||||||||||||||||||||||||||||||
| Unamortized Discounts |
(
|
(
|
||||||||||||||||||||||||||||||
| Senior Unsecured Notes, Net | $ |
|
$ |
|
||||||||||||||||||||||||||||
|
Unsecured Term Loans, Gross
|
||||||||||||||||||||||||||||||||
|
2021 Unsecured Term Loan
(A)
|
|
|
|
N/A |
|
|||||||||||||||||||||||||||
|
2022 Unsecured Term Loan
(A)
|
|
|
|
N/A |
|
|||||||||||||||||||||||||||
|
2022 Unsecured Term Loan II
(A)(B)
|
|
|
|
N/A |
|
|||||||||||||||||||||||||||
| Subtotal | $ |
|
$ |
|
||||||||||||||||||||||||||||
| Unamortized Debt Issuance Costs |
(
|
(
|
||||||||||||||||||||||||||||||
|
Unsecured Term Loans, Net
|
$ |
|
$ |
|
||||||||||||||||||||||||||||
|
Unsecured Credit Facility
(C)
|
$ |
|
$ |
|
|
N/A |
|
|||||||||||||||||||||||||
| Amount | |||||
|
Remainder of 2023
|
$ |
|
|||
|
2024
|
|
||||
|
2025
|
|
||||
|
2026
|
|
||||
|
2027
|
|
||||
| Thereafter |
|
||||
| Total | $ |
|
|||
| September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
|
Carrying
Amount
(A)
|
Fair
Value |
Carrying
Amount
(A)
|
Fair
Value |
||||||||||||||||||||
| Mortgage Loan Payable | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Senior Unsecured Notes, Net |
|
|
|
|
|||||||||||||||||||
| Unsecured Term Loans |
|
|
|
|
|||||||||||||||||||
| Unsecured Credit Facility |
|
|
|
|
|||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| September 30, 2023 | December 31, 2022 | ||||||||||
| ASSETS | |||||||||||
| Assets: | |||||||||||
| Net Investment in Real Estate | $ |
|
$ |
|
|||||||
| Operating Lease Right-of-Use Assets |
|
|
|||||||||
| Cash and Cash Equivalents |
|
|
|||||||||
| Deferred Rent Receivable |
|
|
|||||||||
| Prepaid Expenses and Other Assets, Net |
|
|
|||||||||
| Total Assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND PARTNERS' CAPITAL | |||||||||||
| Liabilities: | |||||||||||
| Accounts Payable, Accrued Expenses and Other Liabilities | $ |
|
$ |
|
|||||||
| Operating Lease Liabilities |
|
|
|||||||||
| Rents Received in Advance and Security Deposits |
|
|
|||||||||
|
Partners' Capital
|
|
|
|||||||||
| Total Liabilities and Partners' Capital | $ |
|
$ |
|
|||||||
| Derivative Instruments | Accumulated Other Comprehensive Income of the Operating Partnership | Comprehensive (Loss) Income Attributable to Noncontrolling Interest of the Company | Accumulated Other Comprehensive Income of the Company | ||||||||||||||||||||
|
Balance as of December 31, 2022
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
| Other Comprehensive Income Before Reclassifications |
|
|
(
|
|
|||||||||||||||||||
| Amounts Reclassified from Accumulated Other Comprehensive Income |
(
|
(
|
|
(
|
|||||||||||||||||||
| Net Current Period Other Comprehensive Income |
|
|
(
|
|
|||||||||||||||||||
|
Balance as of September 30, 2023
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||
|
Amounts Reclassified from Accumulated
Other Comprehensive (Income) Loss |
||||||||||||||||||||||||||||||||
|
Details about Accumulated
Other Comprehensive Income Components |
Three Months Ended September 30, 2023 | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | Affected Line Items in the Consolidated Statements of Operations | |||||||||||||||||||||||||||
| Derivative Instruments: | ||||||||||||||||||||||||||||||||
|
Amortization of Previously Settled Derivative Instruments
|
$ |
|
$ |
|
$ |
|
$ |
|
Interest Expense | |||||||||||||||||||||||
| Net Settlement (Receipts) Payments to our Counterparties |
(
|
(
|
(
|
|
Interest Expense | |||||||||||||||||||||||||||
| Total | $ |
(
|
$ |
(
|
$ |
(
|
$ |
|
||||||||||||||||||||||||
| Three Months Ended September 30, 2023 | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
|
Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net Income Allocable to Participating Securities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Denominator (In Thousands): | |||||||||||||||||||||||
| Weighted Average Shares - Basic |
|
|
|
|
|||||||||||||||||||
| Effect of Dilutive Securities: | |||||||||||||||||||||||
| Performance Units (See Note 9) |
|
|
|
|
|||||||||||||||||||
| Weighted Average Shares - Diluted |
|
|
|
|
|||||||||||||||||||
| Basic and Diluted EPS: | |||||||||||||||||||||||
|
Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended September 30, 2023 | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
|
Net Income Available to Unitholders and Participating Securities
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net Income Allocable to Participating Securities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Net Income Available to Unitholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Denominator (In Thousands): | |||||||||||||||||||||||
| Weighted Average Units - Basic |
|
|
|
|
|||||||||||||||||||
| Effect of Dilutive Securities: | |||||||||||||||||||||||
|
Performance Units and certain Performance RLP Units
(See Note 9)
|
|
|
|
|
|||||||||||||||||||
| Weighted Average Units - Diluted |
|
|
|
|
|||||||||||||||||||
| Basic EPU: | |||||||||||||||||||||||
|
Net Income Available to Unitholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Diluted EPU: | |||||||||||||||||||||||
|
Net Income Available to Unitholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fair Value Measurements: | ||||||||||||||||||||||||||
| Description |
Fair Value at
September 30, 2023
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
Significant Other
Observable Inputs (Level 2) |
Unobservable
Inputs (Level 3) |
||||||||||||||||||||||
| Derivatives designated as a hedging instrument: | ||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| 2021 Swaps | $ |
|
|
$ |
|
|
||||||||||||||||||||
| 2022 Swaps | $ |
|
|
$ |
|
|
||||||||||||||||||||
| 2022 II Swaps | $ |
|
|
$ |
|
|
||||||||||||||||||||
|
Fair Value at December 31, 2022
|
||||||||||||||||||||||||||
| Derivatives designated as a hedging instrument: | ||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| 2021 Swaps | $ |
|
|
$ |
|
|
||||||||||||||||||||
| 2022 Swaps | $ |
|
|
$ |
|
|
||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||
| 2022 II Swaps | $ |
(
|
|
$ |
(
|
|
||||||||||||||||||||
| Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | ||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||
| ($ in 000's) | |||||||||||||||||||||||
| REVENUES | |||||||||||||||||||||||
| Same Store Properties | $ | 392,491 | $ | 362,516 | $ | 29,975 | 8.3 | % | |||||||||||||||
| Acquired Properties | 7,798 | 2,730 | 5,068 | 185.6 | % | ||||||||||||||||||
| Sold Properties | 564 | 11,125 | (10,561) | (94.9) | % | ||||||||||||||||||
| (Re)Developments | 40,509 | 10,694 | 29,815 | 278.8 | % | ||||||||||||||||||
| Other | 15,389 | 8,250 | 7,139 | 86.5 | % | ||||||||||||||||||
| Total Revenues | $ | 456,751 | $ | 395,315 | $ | 61,436 | 15.5 | % | |||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||
| ($ in 000's) | |||||||||||||||||||||||
| PROPERTY EXPENSES | |||||||||||||||||||||||
| Same Store Properties | $ | 96,848 | $ | 90,084 | $ | 6,764 | 7.5 | % | |||||||||||||||
| Acquired Properties | 1,657 | 593 | 1,064 | 179.4 | % | ||||||||||||||||||
| Sold Properties | 161 | 2,660 | (2,499) | (93.9) | % | ||||||||||||||||||
| (Re)Developments | 12,405 | 1,753 | 10,652 | 607.6 | % | ||||||||||||||||||
| Other | 13,427 | 10,960 | 2,467 | 22.5 | % | ||||||||||||||||||
| Total Property Expenses | $ | 124,498 | $ | 106,050 | $ | 18,448 | 17.4 | % | |||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||
| ($ in 000's) | |||||||||||||||||||||||
| DEPRECIATION AND OTHER AMORTIZATION | |||||||||||||||||||||||
| Same Store Properties | $ | 97,861 | $ | 96,568 | $ | 1,293 | 1.3 | % | |||||||||||||||
| Acquired Properties | 3,395 | 1,502 | 1,893 | 126.0 | % | ||||||||||||||||||
| Sold Properties | 87 | 2,821 | (2,734) | (96.9) | % | ||||||||||||||||||
| (Re)Developments | 16,554 | 5,105 | 11,449 | 224.3 | % | ||||||||||||||||||
| Corporate Furniture, Fixtures and Equipment and Other | 3,611 | 2,716 | 895 | 33.0 | % | ||||||||||||||||||
| Total Depreciation and Other Amortization | $ | 121,508 | $ | 108,712 | $ | 12,796 | 11.8 | % | |||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||
| ($ in 000's) | |||||||||||||||||||||||
| REVENUES | |||||||||||||||||||||||
| Same Store Properties | $ | 132,846 | $ | 123,705 | $ | 9,141 | 7.4 | % | |||||||||||||||
| Acquired Properties | 2,585 | 1,742 | 843 | 48.4 | % | ||||||||||||||||||
| Sold Properties | 13 | 3,528 | (3,515) | (99.6) | % | ||||||||||||||||||
| (Re)Developments | 14,813 | 6,765 | 8,048 | 119.0 | % | ||||||||||||||||||
| Other | 4,848 | 4,013 | 835 | 20.8 | % | ||||||||||||||||||
| Total Revenues | $ | 155,105 | $ | 139,753 | $ | 15,352 | 11.0 | % | |||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||
| ($ in 000's) | |||||||||||||||||||||||
| PROPERTY EXPENSES | |||||||||||||||||||||||
| Same Store Properties | $ | 33,514 | $ | 30,612 | $ | 2,902 | 9.5 | % | |||||||||||||||
| Acquired Properties | 440 | 375 | 65 | 17.3 | % | ||||||||||||||||||
| Sold Properties | 6 | 883 | (877) | (99.3) | % | ||||||||||||||||||
| (Re)Developments | 4,834 | 833 | 4,001 | 480.3 | % | ||||||||||||||||||
| Other | 3,765 | 3,072 | 693 | 22.6 | % | ||||||||||||||||||
| Total Property Expenses | $ | 42,559 | $ | 35,775 | $ | 6,784 | 19.0 | % | |||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||
| ($ in 000's) | |||||||||||||||||||||||
| DEPRECIATION AND OTHER AMORTIZATION | |||||||||||||||||||||||
| Same Store Properties | $ | 32,819 | $ | 32,413 | $ | 406 | 1.3 | % | |||||||||||||||
| Acquired Properties | 1,146 | 1,035 | 111 | 10.7 | % | ||||||||||||||||||
| Sold Properties | — | 636 | (636) | (100.0) | % | ||||||||||||||||||
| (Re)Developments | 6,007 | 2,952 | 3,055 | 103.5 | % | ||||||||||||||||||
| Corporate Furniture, Fixtures and Equipment and Other | 1,174 | 1,296 | (122) | (9.4) | % | ||||||||||||||||||
| Total Depreciation and Other Amortization | $ | 41,146 | $ | 38,332 | $ | 2,814 | 7.3 | % | |||||||||||||||
| Three Months Ended |
Number of
Leases Commenced |
Square Feet
Commenced (in 000's) |
Net Rent Per
Square Foot
(A)
|
Straight Line Basis
Rent Growth
(B)
|
Weighted
Average Lease
Term
(C)
|
Lease Costs
Per Square
Foot
(D)
|
Weighted
Average Tenant
Retention
(E)
|
||||||||||||||||||||||||||||||||||
| New Leases | 21 | 309 | $ | 11.53 | 67.4 | % | 4.8 | $ | 6.43 | N/A | |||||||||||||||||||||||||||||||
| Renewal Leases | 28 | 510 | $ | 9.43 | 54.5 | % | 4.4 | $ | 1.83 | 48.0 | % | ||||||||||||||||||||||||||||||
| Development / Acquisition Leases | 3 | 537 | $ | 12.75 | N/A | 10.0 | N/A | N/A | |||||||||||||||||||||||||||||||||
| Total / Weighted Average | 52 | 1,356 | $ | 11.22 | 59.7 | % | 6.7 | $ | 3.56 | 48.0 | % | ||||||||||||||||||||||||||||||
| Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||
| New Leases | 55 | 1,751 | $ | 13.23 | 117.2 | % | 5.3 | $ | 6.77 | N/A | |||||||||||||||||||||||||||||||
| Renewal Leases | 93 | 3,877 | $ | 9.12 | 67.0 | % | 5.0 | $ | 2.22 | 59.8 | % | ||||||||||||||||||||||||||||||
| Development / Acquisition Leases | 12 | 1,338 | $ | 12.98 | N/A | 9.1 | N/A | N/A | |||||||||||||||||||||||||||||||||
| Total / Weighted Average | 160 | 6,966 | $ | 10.89 | 83.8 | % | 5.9 | $ | 3.64 | 59.8 | % | ||||||||||||||||||||||||||||||
| Three Months Ended |
Number of
Leases With Rent Concessions |
Square Feet
(in 000's) |
Rent Concessions ($) | ||||||||||||||
| New Leases | 15 | 254 | $ | 295 | |||||||||||||
| Renewal Leases | 2 | 23 | 22 | ||||||||||||||
| Development / Acquisition Leases | 3 | 537 | 1,835 | ||||||||||||||
| Total | 20 | 814 | $ | 2,152 | |||||||||||||
| Nine Months Ended | |||||||||||||||||
| New Leases | 40 | 1,303 | $ | 2,681 | |||||||||||||
| Renewal Leases | 11 | 798 | 1,212 | ||||||||||||||
| Development / Acquisition Leases | 12 | 1,338 | 4,898 | ||||||||||||||
| Total | 63 | 3,439 | $ | 8,791 | |||||||||||||
| 2023 | 2022 | |||||||||||||
| (In thousands) | ||||||||||||||
| Net cash provided by operating activities | $ | 240,444 | $ | 346,022 | ||||||||||
| Net cash used in investing activities | (322,880) | (511,467) | ||||||||||||
| Net cash (used in) provided by financing activities | (8,430) | 258,500 | ||||||||||||
| 2023 | 2022 | |||||||||||||
| (In thousands) | ||||||||||||||
| Net cash provided by operating activities | $ | 240,428 | $ | 345,965 | ||||||||||
| Net cash used in investing activities | (322,880) | (511,467) | ||||||||||||
| Net cash (used in) provided by financing activities | (8,414) | 258,557 | ||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| (In thousands) | (In thousands) | ||||||||||||||||||||||
|
Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities
|
$ | 75,012 | $ | 123,888 | $ | 185,615 | $ | 277,137 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Depreciation and Other Amortization of Real Estate | 40,940 | 38,077 | 120,843 | 108,001 | |||||||||||||||||||
| Gain on Sale of Real Estate | (34,368) | (83,907) | (47,421) | (84,204) | |||||||||||||||||||
| Gain on Sale of Real Estate (Including Incentive Fees) from the Joint Venture | (142) | — | (27,804) | (118,244) | |||||||||||||||||||
| Income Tax Provision - Allocable to Gain on Sale of Real Estate, Including the Joint Venture | — | 105 | 6,997 | 24,348 | |||||||||||||||||||
| Noncontrolling Interest Share of Adjustments | (145) | 1,062 | 1,926 | 15,510 | |||||||||||||||||||
|
Funds from Operations Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities
|
$ | 81,297 | $ | 79,225 | $ | 240,156 | $ | 222,548 | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2023 | 2022 | % Change | 2023 | 2022 | % Change | ||||||||||||||||||||||||||||||
| (In thousands) | (In thousands) | ||||||||||||||||||||||||||||||||||
| Same Store Revenues | $ | 132,846 | $ | 123,705 | $ | 392,491 | $ | 362,516 | |||||||||||||||||||||||||||
| Same Store Property Expenses | (33,514) | (30,612) | (96,848) | (90,084) | |||||||||||||||||||||||||||||||
| Same Store Net Operating Income Before Same Store Adjustments | $ | 99,332 | $ | 93,093 | 6.7% | $ | 295,643 | $ | 272,432 | 8.5% | |||||||||||||||||||||||||
| Same Store Adjustments: | |||||||||||||||||||||||||||||||||||
|
Straight-line Rent
|
(2,170) | (3,033) | (8,223) | (8,538) | |||||||||||||||||||||||||||||||
|
Above / Below Market Rent Amortization
|
(677) | (259) | (1,092) | (776) | |||||||||||||||||||||||||||||||
|
Lease Termination Fees
|
(53) | (51) | (287) | (76) | |||||||||||||||||||||||||||||||
| Same Store Net Operating Income | $ | 96,432 | $ | 89,750 | 7.4% | $ | 286,041 | $ | 263,042 | 8.7% | |||||||||||||||||||||||||
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | ||||
| Item 4. | Controls and Procedures | ||||
| Item 1. | Legal Proceedings | ||||
| Item 1A. | Risk Factors | ||||
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | ||||
| Item 3. | Defaults Upon Senior Securities | ||||
| Item 4. | Mine Safety Disclosures | ||||
| Item 5. | Other Information | ||||
| Item 6. | Exhibits | ||||
| Exhibits | Description | |||||||
| 101.1* |
The following financial statements from First Industrial Realty Trust, Inc.'s and First Industrial L.P.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 2023, formatted in XBRL: (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Operations (unaudited), (iii) Consolidated Statements of Comprehensive Income (unaudited), (iv) Consolidated Statement of Changes in Equity / Consolidated Statement of Changes in Partners' Capital (unaudited), (v) Consolidated Statements of Cash Flows (unaudited) and (vi) Notes to Consolidated Financial Statements (unaudited)
|
|||||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | |||||||
| * | Filed herewith. | ||||
| ** | Furnished herewith. | ||||
| FIRST INDUSTRIAL REALTY TRUST, INC. | ||||||||
| By: | /S/ SCOTT A. MUSIL | |||||||
|
Scott A. Musil
Chief Financial Officer (Principal Financial Officer) |
||||||||
| By: | /S/ SARA E. NIEMIEC | |||||||
|
Sara E. Niemiec
Chief Accounting Officer (Principal Accounting Officer) |
||||||||
| FIRST INDUSTRIAL, L.P. | ||||||||
| By: | FIRST INDUSTRIAL REALTY TRUST, INC. | |||||||
| as general partner | ||||||||
| By: | /S/ SCOTT A. MUSIL | |||||||
|
Scott A. Musil
Chief Financial Officer (Principal Financial Officer) |
||||||||
| By: | /S/ SARA E. NIEMIEC | |||||||
|
Sara E. Niemiec
Chief Accounting Officer (Principal Accounting Officer) |
||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|