XML 24 R8.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Operating activities:      
Net loss $ (127,186) $ (57,343) $ (83,213)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Real estate-related depreciation and amortization 196,808 152,777 149,985
Straight-line rent and amortization of above- and below-market leases (11,659) (10,712) (6,959)
Gain on sale of real estate property (57,200) (12,913) (36,884)
Unrealized (gain) loss on financial assets (407) 17 0
Performance participation allocation 16,544 0 0
Valuation allowance on debt-related investment 0 0 (1,799)
(Income) loss from unconsolidated joint venture partnerships (48,568) (14,531) 3,578
(Gain) loss on extinguishment of debt and financing obligations, net (32,741) (41,050) 700
Provision for current expected credit losses (464) (1,533) 1,997
Amortization of deferred financing costs 14,917 10,035 7,380
Decrease in financing obligation liability appreciation 0 (69) (459)
Unrealized loss (gain) on financing obligations 54,776 2,034 (932)
Unrealized loss (gain) on derivative instruments not designated as cash flow hedges 7 (264) 4,169
Paid-in-kind interest on investments in real estate debt and securities, net of repayments (17) (26,361) (7,946)
Distributions of earnings from unconsolidated joint venture partnerships 19,548 4,463 3,369
Amortization of interest rate cap premiums 9,737 14,143 5,746
Other 897 (451) (1,295)
Changes in operating assets and liabilities      
Other assets 108 (7,663) (2,892)
Accounts payable and accrued expenses 13,664 6,912 4,091
Other liabilities 10,977 6,918 1,069
Debt-related investments, held for sale 193,902 (193,902) 0
Cash settlement of accrued performance participation allocation 0 0 (23,747)
Net cash provided by (used in) operating activities 253,643 (169,493) 15,958
Investing activities:      
Real estate acquisitions (1,529,515) (871,709) (401,840)
Capital expenditures (47,624) (55,573) (48,329)
Proceeds from disposition of real estate property 110,903 31,170 53,735
Investments in debt-related investments (107,853) (62,344) (52,021)
Principal collections on debt-related investments 148,573 106,768 66,680
Distributions from joint venture partnerships 9,996 0 0
Investments in unconsolidated joint venture partnerships (205,040) (72,127) (39,881)
Consolidation of equity method investment 0 2,649 0
Investments in available-for-sale debt securities (117,878) (2,992) (102,160)
Principal collections on available-for-sale debt securities 128,419 4,586 0
Other 108 445 2,263
Net cash used in investing activities (1,609,911) (919,127) (521,553)
Financing activities:      
Proceeds from mortgage notes 85,000 535,843 287,339
Repayments of mortgage notes (197,756) (22,238) (72,164)
Proceeds from line of credit 2,555,691 1,384,555 1,220,000
Repayments of line of credit (2,362,674) (1,203,000) (1,088,000)
Proceeds from term loans 438,000 0 0
Repayments of term loans (238,000) 0 0
Proceeds from secured borrowings 462,182 0 0
Repayments of secured borrowings (462,182) 0 0
Redemptions of common stock (122,397) (191,630) (193,859)
Distributions paid to common stockholders, redeemable noncontrolling interest holders and noncontrolling interest holders (94,636) (78,322) (61,227)
Proceeds from issuance of common stock 303,919 29,732 88,125
Proceeds from financing obligations, net 1,093,844 712,273 412,874
Offering costs for issuance of common stock and private placements (17,417) (17,253) (15,355)
Cash payout of DST Interests 0 (3,898) 0
Redemption of redeemable noncontrolling interests and noncontrolling interests (46,096) (34,822) (33,888)
Debt issuance costs paid (22,307) (11,904) (6,449)
Interest rate cap premiums (548) (3,379) (29,321)
Other (159) 395 0
Net cash provided by financing activities 1,374,464 1,096,352 508,075
Effect of exchange rate changes on cash, cash equivalents and restricted cash 137 21 0
Net increase in cash, cash equivalents and restricted cash 18,333 7,753 2,480
Cash, cash equivalents and restricted cash, at beginning of period 27,419 19,666 17,186
Cash, cash equivalents and restricted cash, at end of period $ 45,752 $ 27,419 $ 19,666