Highwoods properties, inc. (HIW)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10
Operating activities:
Net income

324,637

141,683

134,714

140,166

151,770

177,630

181,328

205,868

192,424

191,663

159,624

133,915

127,889

541,139

536,020

533,797

527,160

101,260

102,928

125,610

123,231

115,972

124,077

125,846

130,913

131,097

115,016

94,744

79,663

84,235

81,476

53,924

53,860

47,971

46,520

47,049

72,664

72,303

0

0

0

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

246,450

254,504

247,546

244,357

241,591

229,955

230,821

230,133

229,255

227,832

227,340

223,290

222,791

220,140

221,491

223,220

219,143

215,957

205,328

198,963

198,166

196,023

196,049

196,551

188,583

182,710

174,119

163,981

162,104

158,327

157,316

154,985

147,849

143,146

139,024

136,985

137,058

136,158

0

0

0

Amortization of lease incentives and acquisition-related intangible assets and liabilities

-2,843

-505

-258

-115

255

-1,943

-1,994

-1,787

-1,671

-1,172

-1,063

-1,162

-2,114

-1,996

-1,727

-1,102

261

86

407

217

293

442

336

777

563

345

255

-23

150

355

457

658

1,016

1,446

1,779

1,670

1,477

1,239

0

0

0

Share-based compensation expense

5,100

7,200

7,100

7,532

7,805

7,500

7,536

7,331

7,212

6,700

6,603

6,538

6,478

6,251

6,300

6,367

6,574

6,884

6,756

6,625

6,543

6,939

7,182

7,543

7,721

6,899

7,045

7,891

8,631

7,613

7,787

7,100

6,490

6,094

6,283

6,528

6,543

6,572

0

0

0

Credit losses on operating lease receivables

3,795

9,861

9,132

9,164

8,300

1,212

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Write-off of mortgages and notes receivable

0

4,087

4,087

4,087

4,087

0

-435

-110

-61

0

590

893

985

2,001

2,098

2,147

2,763

2,103

2,091

2,078

1,474

2,182

2,429

2,414

2,215

1,516

853

901

906

1,059

2,170

2,030

2,802

2,521

1,990

2,402

2,976

4,009

0

0

0

Accrued interest on mortgages and notes receivable

130

184

266

344

424

451

454

460

489

509

529

564

592

502

408

301

229

357

436

513

532

477

839

717

600

485

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of debt issuance costs

3,001

2,970

2,925

2,904

2,907

2,857

2,847

2,925

3,012

3,166

3,306

3,354

3,356

3,506

3,789

3,818

3,835

3,645

3,313

3,259

3,230

3,082

3,212

3,356

3,505

3,802

3,836

3,780

3,732

3,685

3,573

3,472

3,393

3,312

3,305

3,357

3,371

3,385

0

0

0

Amortization of cash flow hedges

-807

-1,250

-1,969

-2,340

-2,495

-2,086

-1,110

-245

567

1,157

1,713

2,260

2,746

3,057

3,251

3,425

3,567

3,696

3,734

3,754

3,773

3,777

3,766

3,654

3,510

3,370

3,231

6,100

3,808

3,053

2,045

-1,635

-114

-118

-412

-466

-447

-237

0

0

0

Amortization of mortgages and notes payable fair value adjustments

1,660

1,619

1,571

1,542

1,517

1,449

1,354

1,260

1,052

705

363

21

-205

-234

-240

-258

-174

-58

64

198

78

-788

-1,655

-2,727

-2,634

-1,825

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Impairments of real estate assets

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,194

2,194

2,194

1,128

0

0

0

0

-

-

-

-

-

-

-

-

Impairments of real estate assets held for sale

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

Losses on debt extinguishment

-265

-640

-640

-375

-375

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-199

-196

-164

-1,137

-973

0

0

0

-

-

-

-

-

-

-

-

Net gains on disposition of property

192,584

39,517

0

0

0

-

-

-

-

54,157

25,828

9,881

15,742

429,303

429,519

432,629

429,180

11,444

12,748

41,974

45,509

44,736

54,008

55,750

62,929

63,789

52,350

37,306

25,565

29,455

29,757

9,656

8,471

3,337

3,054

238

-205

-12

0

0

0

Gains on for-sale residential condominiums

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

444

261

-295

-289

-316

-453

77

124

276

0

0

0

Income (Loss) from Equity Method Investments

3,575

3,276

2,966

2,599

2,380

2,238

2,288

6,762

6,971

7,404

7,540

5,301

5,463

5,793

5,721

3,693

4,552

5,078

5,308

4,776

3,667

1,827

4,974

1,553

1,799

2,264

541

5,038

5,633

5,035

3,615

3,404

3,249

4,878

5,053

4,958

4,493

3,821

0

0

0

Changes in financing obligation

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

241

403

990

869

753

863

1,089

1,053

1,282

1,147

815

736

476

-472

-544

-686

-708

0

0

0

Distributions of earnings from unconsolidated affiliates

881

1,149

891

1,067

1,832

2,104

2,206

3,877

3,528

5,078

5,303

6,236

6,138

4,424

4,738

2,558

4,232

4,901

5,152

4,909

3,285

2,687

2,490

2,374

3,628

3,985

4,498

5,220

4,375

4,618

4,878

5,092

5,280

5,029

4,900

4,878

4,889

4,433

0

0

0

Settlement of cash flow hedges

-6,605

-11,749

-11,749

-5,144

-5,144

7,216

7,216

7,216

7,216

7,322

7,322

7,322

7,322

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

-136

3,271

6,630

8,217

4,112

-1,759

1,112

4,863

5,608

4,974

481

-7,940

-6,722

-3,401

-4,497

489

1,150

-1,415

-364

2,882

661

3,114

2,174

1,724

-1,272

920

2,686

1,871

817

-3,132

-305

-621

5,035

8,498

11,472

6,541

8,211

3,290

0

0

0

Prepaid expenses and other assets

182

-1,610

-3,162

-3,144

-1,956

-1,217

-3,686

-4,131

-6,175

-7,908

-555

581

3,805

4,423

-2,498

-334

-1,458

-1,266

1,163

18

2,124

615

55

1,994

2,043

-684

59

255

-835

1,129

3,072

2,914

3,451

400

411

-1,460

1,585

-370

0

0

0

Accrued straight-line rents receivable

33,813

29,828

26,213

24,769

23,487

23,203

25,706

29,713

32,668

32,234

29,787

25,873

23,806

24,245

24,732

24,939

23,789

22,756

22,438

22,737

20,819

21,685

22,087

20,609

18,922

18,253

16,678

16,513

18,325

17,919

17,933

16,921

15,772

13,604

29,646

23,283

16,510

11,889

0

0

0

Accounts payable, accrued expenses and other liabilities

-15,459

-24,225

-14,886

-3,586

4,263

7,101

-14,183

-7,382

-4,795

1,520

4,479

7,466

6,211

11,618

10,504

3,734

2,161

8,891

-8,375

-864

-996

-8,394

645

-4,440

62

-15,376

-12,499

2,679

1,278

18,370

8,080

-4,143

-4,648

-16,701

-16,537

-4,570

13,955

-5,012

0

0

0

Net cash provided by operating activities

366,698

365,797

351,931

347,959

342,813

358,628

375,279

364,375

362,141

352,532

343,631

340,115

326,489

305,805

311,854

304,389

304,008

288,879

292,646

274,672

268,633

266,911

253,600

254,045

245,702

256,437

241,910

217,014

213,485

193,416

197,289

201,129

188,962

195,396

184,008

178,085

179,271

190,537

0

0

0

Investing activities:
Investments in acquired real estate and related intangible assets, net of cash acquired

424,277

424,222

19,365

12,795

0

50,649

52,489

52,489

52,489

1,840

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

418,796

530,443

498,308

358,179

269,847

0

0

0

-

-

-

-

-

-

-

-

Investments in development in-process

123,678

116,111

97,923

115,477

136,427

150,310

159,818

139,565

133,974

150,944

176,403

200,303

204,095

177,875

172,281

166,731

158,620

136,664

148,989

158,546

167,873

183,873

139,946

92,903

56,728

34,474

24,530

23,256

18,266

13,288

5,392

4,768

4,356

5,835

0

0

0

-

-

-

-

Investments in tenant improvements and deferred leasing costs

150,035

138,754

137,538

137,993

127,007

121,534

120,926

117,613

118,164

109,742

106,399

102,588

92,559

91,423

93,984

97,175

109,008

115,503

118,849

120,235

118,973

113,747

105,919

115,694

110,021

103,243

95,274

78,131

74,972

79,639

83,063

96,329

90,693

80,934

0

0

0

-

-

-

-

Investments in building improvements

56,563

53,826

52,488

57,717

61,480

68,256

74,069

67,362

65,879

63,780

70,820

80,065

81,387

80,672

69,300

64,045

60,279

55,881

48,927

44,669

49,107

50,033

53,888

55,600

53,089

53,189

47,272

42,507

40,423

35,799

39,995

36,413

28,326

22,287

0

0

0

-

-

-

-

Additions to real estate assets and deferred leasing costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Net proceeds from disposition of real estate assets

465,087

133,326

0

0

0

-

-

-

-

129,503

88,915

20,900

34,513

684,371

684,961

695,681

682,488

26,748

43,236

169,537

178,092

172,442

244,039

202,616

239,051

254,022

161,970

192,939

156,486

152,456

153,643

35,552

28,658

17,717

0

0

0

-

-

-

-

Distributions of capital from unconsolidated affiliates

7,876

7,833

29

29

29

105

105

4,330

5,263

11,670

11,797

8,093

7,160

2,766

2,813

2,442

12,125

10,401

13,308

13,415

3,970

3,806

11,540

27,519

27,353

27,486

16,947

845

773

1,311

1,308

1,846

2,070

1,577

1,646

1,459

1,611

1,933

0

0

0

Net proceeds from disposition of for-sale residential condominiums

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5,195

4,018

3,111

3,518

3,020

3,990

4,167

3,519

4,952

0

0

0

Investments in mortgages and notes receivable

0

-

-

-

0

-

-

-

-

-

-

-

-

7,934

7,934

7,818

8,436

1,772

2,217

2,402

1,694

864

20

704

1,010

902

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Repayments of mortgages and notes receivable

296

295

396

701

1,007

1,312

1,619

1,318

2,118

2,917

3,265

3,901

2,798

1,699

949

315

9,373

9,381

9,566

9,643

722

17,239

16,942

16,946

17,009

405

556

508

295

1,776

1,763

1,753

1,792

444

436

535

403

329

0

0

0

Investments in and advances to unconsolidated affiliates

-

-

-

-

-

-

-

-

-

-

-

-

-

105

380

764

764

659

0

0

0

-

-

-

-

429

-11,790

-10,612

-9,059

-8,291

4,164

3,249

40,676

39,901

41,633

41,974

3,261

2,875

0

0

0

Changes in other investing activities

3,505

5,971

7,838

7,355

7,633

6,230

7,089

7,137

7,013

8,023

33,679

265,978

255,225

4,764

-20,021

-259,733

-259,151

-9,293

-14,838

-10,979

-6,602

-3,552

-1,445

-1,832

-884

5,335

1,960

3,202

4,518

-620

-24

-14,100

-15,368

-18,526

-19,572

1,205

-208

-1,578

0

0

0

Net cash provided by/(used in) investing activities

-294,808

-607,407

-266,105

-243,737

-242,698

-306,749

-333,261

-236,985

-262,230

-200,302

-246,767

-202,709

-201,198

216,262

215,022

-283,524

-273,187

-654,157

-733,089

-311,884

-331,061

-328,178

-114,213

-249,030

-301,601

-356,603

-545,636

-440,473

-325,170

-238,812

-130,106

-175,590

-214,135

-215,479

-220,752

-141,417

-78,873

-78,155

0

0

0

Financing activities:
Dividends on Common Stock

197,495

196,935

195,529

194,148

192,730

191,302

188,865

186,432

183,635

180,805

178,008

174,541

170,897

166,861

164,836

163,083

161,655

160,337

158,857

157,086

155,503

154,165

153,251

153,006

149,930

145,964

141,280

135,428

131,950

128,652

125,967

124,463

123,295

122,745

122,346

121,959

182,377

121,643

0

0

0

Special dividend on Common Stock

-

-

-

-

-

-

-

-

-

81,205

81,205

81,205

81,205

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Redemptions/repurchases of Preferred Stock

3

18

28

28

28

15

5

18

18

28

28

30

125

130

130

115

20

10

27

27

27

17

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Redemptions of Common Units

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

93

93

93

93

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Dividends on Preferred Stock

2,488

2,488

2,489

2,490

2,491

2,492

2,492

2,492

2,492

2,492

2,493

2,494

2,498

2,501

2,504

2,506

2,505

2,506

2,505

2,506

2,507

2,507

2,508

2,508

2,508

2,508

2,508

2,508

2,508

2,508

2,508

2,508

3,503

4,553

5,603

6,653

10,062

6,708

0

0

0

Payments of Ordinary Dividends, Noncontrolling Interest

5,253

5,189

5,166

5,166

5,167

5,167

5,140

5,091

5,038

4,987

4,946

4,920

4,905

4,888

4,922

4,937

4,943

4,959

4,970

4,982

4,993

4,994

4,996

5,024

5,332

5,667

6,017

6,316

6,334

6,334

6,328

6,356

6,387

6,413

6,430

6,441

9,693

6,469

0

0

0

Special distribution to noncontrolling interests in the Operating Partnership

-

-

-

-

-

-

-

-

-

2,271

2,271

2,271

2,271

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions to noncontrolling interests in consolidated affiliates

1,657

1,767

1,324

1,288

1,117

1,047

1,503

1,469

1,556

1,784

1,532

1,225

1,413

1,267

1,294

1,547

1,397

1,398

1,270

951

939

1,140

1,078

1,078

803

546

424

627

653

679

841

710

639

569

453

563

993

568

0

0

0

Proceeds from the issuance of Common Stock

3,777

2,086

1,936

2,634

3,728

3,637

3,993

3,333

63,638

76,268

145,768

229,598

223,045

264,769

227,374

193,821

141,319

131,341

166,985

153,990

161,340

117,716

49,479

200,747

258,375

316,081

373,640

280,938

280,116

249,489

192,894

101,575

43,271

23,270

22,965

18,920

10,247

2,998

0

0

0

Costs paid for the issuance of Common Stock

180

0

0

67

49

95

134

112

1,079

1,283

2,329

3,543

3,435

3,973

3,410

2,934

2,185

2,040

2,504

2,279

2,215

1,586

600

6,009

6,991

7,678

8,533

3,995

4,301

3,600

0

0

0

-

-

-

-

-

-

-

-

Repurchase of shares related to tax withholdings

1,132

1,788

1,790

1,848

1,913

1,677

1,713

1,662

1,745

4,008

3,966

4,314

4,994

4,416

4,429

4,094

3,266

3,764

4,563

4,583

5,710

3,506

2,712

2,670

1,566

2,557

3,012

3,121

3,487

2,721

2,248

2,137

1,748

0

0

0

0

-

-

-

-

Borrowings on revolving credit facility

616,300

604,600

381,100

350,900

505,200

438,900

624,400

612,400

612,000

780,300

522,100

559,100

421,500

287,600

340,200

446,200

431,800

476,300

523,100

388,700

521,700

506,900

519,400

792,800

797,200

837,000

999,600

764,100

599,000

524,100

460,200

507,400

581,800

525,800

318,900

158,200

38,500

37,500

0

0

0

Repayments of revolving credit facility

664,300

565,600

565,100

356,900

370,200

501,900

512,400

581,400

743,000

535,300

478,100

731,100

548,500

586,600

577,200

322,200

401,800

386,300

408,100

386,700

568,700

513,600

575,800

771,200

619,700

644,300

882,200

704,200

642,500

863,100

536,200

507,300

440,800

193,800

153,900

82,800

38,500

7,500

0

0

0

Borrowings on mortgages and notes payable

398,980

747,990

747,990

349,010

349,010

345,863

545,863

545,863

655,863

656,001

531,001

606,001

496,001

150,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

507,350

225,000

225,000

225,000

200,000

200,000

210,368

210,368

10,368

0

0

0

Repayments of mortgages and notes payable

101,895

326,876

326,858

236,840

436,821

211,803

536,784

526,766

452,736

832,553

507,652

507,934

425,719

395,993

508,499

508,971

505,435

156,120

44,568

81,541

173,286

174,302

275,011

354,240

224,224

259,202

299,267

239,781

253,677

219,530

264,865

210,040

206,779

344,203

165,401

175,074

164,770

27,004

0

0

0

Changes in debt issuance costs and other financing activities

4,922

7,806

7,823

4,402

2,952

2,971

7,584

7,584

6,333

8,324

3,677

3,726

5,830

981

1,023

1,434

2,048

2,003

1,972

1,512

2,371

2,467

4,616

4,616

1,654

2,391

2,616

3,436

4,031

5,439

3,067

6,154

6,633

6,013

6,161

2,572

2,089

656

0

0

0

Net cash provided by/(used in) financing activities

39,732

246,209

24,919

-100,633

-155,530

-130,069

-82,364

-151,430

-66,188

-142,528

-67,395

-122,661

-111,246

-465,241

-525,673

-23,360

-38,857

361,482

434,027

23,452

60,465

59,915

-159,476

3,562

57,073

96,567

326,329

227,054

111,640

47,991

-69,185

-28,251

6,578

17,065

26,863

-63,272

-83,926

-121,875

0

0

0

Net increase in cash and cash equivalents and restricted cash

111,622

4,599

110,745

3,589

-55,415

-78,190

-40,346

-24,040

33,723

9,702

29,469

14,745

14,045

56,826

1,203

-2,495

-8,036

-3,796

-6,416

-13,760

-1,963

-1,352

-20,089

8,577

1,174

-3,599

22,603

3,595

-45

2,595

-2,002

-2,712

-18,595

-3,018

-9,881

-26,604

16,472

-9,493

0

0

0

Supplemental disclosure of cash flow information:
Cash paid for interest, net of amounts capitalized

73,411

72,014

66,072

67,340

75,173

67,235

74,953

66,550

65,284

68,207

64,734

69,555

70,805

72,847

77,719

79,924

81,713

82,242

82,407

82,158

79,512

83,086

81,473

86,907

89,086

85,919

88,540

85,964

89,464

93,547

94,310

93,953

93,206

90,838

89,281

88,139

86,456

86,395

0

0

0

Supplemental disclosure of non-cash investing and financing activities:
Unrealized losses on cash flow hedges

-8,363

-9,134

-16,047

-7,128

-5,620

4,161

12,689

10,155

9,157

1,732

13,457

15,414

9,790

5,703

-6,159

-10,790

-4,761

-4,040

-7,991

-4,057

-7,172

-5,662

-2,360

-5,071

4,094

5,778

4,867

3,328

-11,182

-10,358

-12,626

-9,289

-1,098

-2,202

0

0

0

-

-

-

-

Conversions of Common Units to Common Stock

532

663

3,384

3,312

3,272

4,043

1,334

1,290

1,311

511

459

1,804

3,159

3,057

3,445

1,997

439

1,645

1,206

1,206

1,206

162

162

26,099

28,599

28,788

30,153

4,316

2,384

2,096

1,293

1,902

1,783

1,906

1,447

738

322

3,061

0

0

0

Changes in accrued capital expenditures

10,295

5,625

-3,154

12,436

-7,379

-165

2,157

-34,447

-1,320

-1,912

-10,130

21,314

21,299

8,580

25,825

15,024

-734

2,547

-10,213

-8,693

-2,813

5,283

22,861

16,492

18,625

18,384

19,065

23,182

12,299

8,116

9,170

7,075

9,382

11,048

871

1,873

4,151

-1,946

0

0

0

Write-off of fully depreciated real estate assets

73,880

85,727

72,166

64,735

89,927

76,558

81,068

78,670

58,970

59,108

52,339

45,763

37,332

39,262

32,739

39,635

46,257

48,698

57,422

56,650

54,532

42,633

36,463

30,270

27,662

31,008

36,558

38,081

39,604

48,978

46,444

53,842

54,494

48,565

48,291

43,034

43,673

43,955

0

0

0

Write-off of fully amortized leasing costs

38,213

45,042

41,734

34,374

39,750

34,191

38,834

45,211

37,538

40,517

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Write-off of fully amortized debt issuance costs

963

1,791

1,791

856

3,561

2,733

10,133

10,105

8,563

11,724

4,372

5,288

-1,157

964

-25,654

-16,724

-3,777

1,088

35,806

29,825

31,736

25,286

26,985

29,257

26,172

27,347

22,487

21,774

20,728

19,176

20,493

20,505

19,284

19,987

17,881

16,003

17,090

15,719

0

0

0

Unrealized gains on marketable securities of non-qualified deferred compensation plan

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

723

571

424

475

545

-113

38

-119

-461

418

355

382

0

0

0

Settlement of financing obligation

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,184

0

0

0

Noncontrolling Interest, Change in Redemption Value

35,998

-29,557

4,795

24,623

-9,409

33,427

13,258

339

14,964

354

-2,900

2,336

-7,592

-12,993

-28,106

-26,584

4,540

-67

-1,671

4,537

-22,877

-25,275

-11,760

-20,063

4,993

-11,375

-12,576

-9,639

-25,927

-16,491

-18,707

-5,589

-23,492

3,955

14,378

16,376

10,567

2,721

0

0

0

Unrealized gains on tax increment financing bond

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

445

478

508

612

584

766

840

644

869

325

127

514

411

587

1,288

386

234

-519

-794

-261

-177

0

0

0

Issuances of Common Units to acquire real estate assets

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Initial recognition of lease liabilities related to right of use assets

0

35,349

35,349

35,349

35,349

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Highwoods Realty Limited Partnership [Member]
Net income

324,637

141,683

134,714

140,166

151,770

177,630

0

205,868

192,424

191,663

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

246,450

254,504

247,546

244,357

241,591

229,955

0

230,133

229,255

227,832

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of lease incentives and acquisition-related intangible assets and liabilities

-2,843

-505

-258

-115

255

-1,943

0

-1,787

-1,671

-1,172

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Share-based compensation expense

5,104

7,180

7,037

7,510

7,743

7,466

0

7,323

7,204

6,692

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Credit losses on operating lease receivables

3,795

9,861

9,132

9,164

8,300

1,212

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Write-off of mortgages and notes receivable

0

4,087

4,087

4,087

4,087

0

0

-110

-61

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued interest on mortgages and notes receivable

130

184

266

344

424

451

0

460

489

509

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of debt issuance costs

3,001

2,970

2,925

2,904

2,907

2,857

0

2,925

3,012

3,166

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of cash flow hedges

-807

-1,250

-1,969

-2,340

-2,495

-2,086

0

-245

567

1,157

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of mortgages and notes payable fair value adjustments

1,660

1,619

1,571

1,542

1,517

1,449

0

1,260

1,052

705

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Losses on debt extinguishment

-265

-640

-640

-375

-375

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net gains on disposition of property

192,584

39,517

0

0

0

-

-

-

-

54,157

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (Loss) from Equity Method Investments

3,575

3,276

2,966

2,599

2,380

2,238

0

6,762

6,971

7,404

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions of earnings from unconsolidated affiliates

881

1,149

891

1,067

1,832

2,104

0

3,877

3,528

5,078

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Settlement of cash flow hedges

-6,605

-11,749

-11,749

-5,144

-5,144

7,216

0

7,216

7,216

7,322

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts receivable

-136

3,271

6,630

8,217

4,112

-1,759

0

4,863

5,608

4,974

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Prepaid expenses and other assets

182

-1,610

-3,162

-3,144

-1,956

-1,217

0

-4,131

-6,175

-7,908

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued straight-line rents receivable

33,813

29,828

26,213

24,769

23,487

23,203

0

29,713

32,668

32,234

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable, accrued expenses and other liabilities

-15,459

-24,225

-14,886

-3,586

4,263

7,101

0

-7,382

-4,795

1,520

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities

366,698

365,797

351,931

347,959

342,813

358,628

0

364,375

362,141

352,532

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Investments in acquired real estate and related intangible assets, net of cash acquired

424,277

424,222

19,365

12,795

0

50,649

0

52,489

52,489

1,840

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Investments in development in-process

123,678

116,111

97,923

115,477

136,427

150,310

0

139,565

133,974

150,944

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Investments in tenant improvements and deferred leasing costs

150,035

138,754

137,538

137,993

127,007

121,534

0

117,613

118,164

109,742

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Investments in building improvements

56,563

53,826

52,488

57,717

61,480

68,256

0

67,362

65,879

63,780

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net proceeds from disposition of real estate assets

465,087

133,326

0

0

0

-

-

-

-

129,503

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions of capital from unconsolidated affiliates

7,876

7,833

29

29

29

105

0

4,330

5,263

11,670

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Investments in mortgages and notes receivable

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Repayments of mortgages and notes receivable

296

295

396

701

1,007

1,312

0

1,318

2,118

2,917

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Changes in other investing activities

3,505

5,971

7,838

7,355

7,633

6,230

0

7,137

7,013

8,023

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by/(used in) investing activities

-294,808

-607,407

-266,105

-243,737

-242,698

-306,749

0

-236,985

-262,230

-200,302

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions on Common Units

201,969

201,347

199,922

198,546

197,135

195,712

0

190,785

187,944

185,072

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Special distribution on Common Units

-

-

-

-

-

-

-

-

-

83,149

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Redemptions/repurchases of Preferred Units

3

18

28

28

28

15

0

18

18

28

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions on Preferred Units

2,488

2,488

2,489

2,490

2,491

2,492

0

2,492

2,492

2,492

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions to noncontrolling interests in consolidated affiliates

1,657

1,767

1,324

1,288

1,117

1,047

0

1,469

1,556

1,784

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from the issuance of Common Units

3,777

2,086

1,936

2,634

3,728

3,637

0

3,333

63,638

76,268

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Costs paid for the issuance of Common Units

180

0

0

67

49

95

0

112

1,079

1,283

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Repurchase of units related to tax withholdings

1,132

1,788

1,790

1,848

1,913

1,677

0

1,662

1,745

4,008

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Borrowings on revolving credit facility

616,300

604,600

381,100

350,900

505,200

438,900

0

612,400

612,000

780,300

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Repayments of revolving credit facility

664,300

565,600

565,100

356,900

370,200

501,900

0

581,400

743,000

535,300

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Borrowings on mortgages and notes payable

398,980

747,990

747,990

349,010

349,010

345,863

0

545,863

655,863

656,001

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Repayments of mortgages and notes payable

101,895

326,876

326,858

236,840

436,821

211,803

0

526,766

452,736

832,553

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Changes in debt issuance costs and other financing activities

5,701

8,583

8,596

5,170

3,714

3,728

0

8,322

7,062

9,371

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by/(used in) financing activities

39,732

246,209

24,919

-100,633

-155,530

-130,069

0

-151,430

-66,188

-142,528

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase in cash and cash equivalents and restricted cash

111,622

4,599

110,745

3,589

-55,415

-78,190

0

-24,040

33,723

9,702

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash paid for interest, net of amounts capitalized

73,411

72,014

66,072

67,340

75,173

67,235

0

66,550

65,284

68,207

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unrealized losses on cash flow hedges

-8,363

-9,134

-16,047

-7,128

-5,620

4,161

0

10,155

9,157

1,732

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Changes in accrued capital expenditures

10,295

5,625

-3,154

-12,766

-7,379

-165

0

-13,299

-1,320

-1,912

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Write-off of fully depreciated real estate assets

73,880

85,727

72,166

64,735

89,927

76,558

0

78,670

58,970

59,108

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Write-off of fully amortized leasing costs

38,213

45,042

41,734

34,374

39,750

34,191

0

45,211

37,538

40,517

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Write-off of fully amortized debt issuance costs

963

1,791

1,791

856

3,561

2,733

0

10,105

8,563

11,724

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Adjustment of Redeemable Common Units to fair value

-33,465

27,256

-9,954

-29,545

-36,929

-38,049

0

-3,635

14,668

-793

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Issuances of Common Units to acquire real estate assets

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Initial recognition of lease liabilities related to right of use assets

0

35,349

35,349

35,349

35,349

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-