XML 50 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Income Tax (Expense) Benefit

From our TRS entities and our foreign operations, income tax (expense) benefit were as follows (in thousands):

 

 

 

For the Years Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022

 

Current income tax (expense) benefit:

 

 

 

 

 

 

 

 

 

Domestic

 

$

477

 

 

$

(7,756

)

 

$

1,111

 

Foreign

 

 

(31,589

)

 

 

(24,257

)

 

 

(27,751

)

 

 

 

(31,112

)

 

 

(32,013

)

 

 

(26,640

)

Deferred income tax (expense) benefit:

 

 

 

 

 

 

 

 

 

Domestic

 

 

(465

)

 

 

8,926

 

 

 

(15,628

)

Foreign

 

 

(12,524

)

 

 

153,766

 

 

 

(13,632

)

 

 

 

(12,989

)

 

 

162,692

 

 

 

(29,260

)

Income tax (expense) benefit

 

$

(44,101

)

 

$

130,679

 

 

$

(55,900

)

Summary of Reconciliation of Income Tax Benefit (Expense) from the Statutory Income Tax Rate to the Effective Tax Rate Based on Income before Income Taxes

A reconciliation of income tax (expense) benefit from the statutory income tax rate to the effective tax rate based on (loss) income before income taxes for the years ended December 31, 2024, 2023, and 2022 is as follows (in thousands):

 

 

 

For the Years Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022

 

(Loss) income before income tax

 

$

(2,364,186

)

 

$

(686,771

)

 

$

959,719

 

Income tax benefit (expense) at the U.S. statutory federal rate

 

 

496,479

 

 

 

144,222

 

 

 

(201,541

)

Decrease (increase) in income tax resulting from:

 

 

 

 

 

 

 

 

 

Foreign rate differential

 

 

4,888

 

 

 

(4,122

)

 

 

1,826

 

State income taxes, net of federal benefit

 

 

 

 

 

1,275

 

 

 

(1,886

)

U.S. earnings not subject to federal income tax

 

 

(227,080

)

 

 

(115,189

)

 

 

165,705

 

Change in valuation allowance

 

 

(301,468

)

 

 

(45,692

)

 

 

(11,281

)

Statutory tax rate change

 

 

 

 

 

 

 

 

(941

)

Interest disallowance

 

 

(2,965

)

 

 

(3,421

)

 

 

(1,737

)

Tax Impact of UK REIT conversion

 

 

 

 

 

160,641

 

 

 

 

Other items, net

 

 

(13,955

)

 

 

(7,035

)

 

 

(6,045

)

Total income tax (expense) benefit

 

$

(44,101

)

 

$

130,679

 

 

$

(55,900

)

Schedule of Deferred Tax Assets and Liabilities

At December 31, 2024 and 2023, components of our deferred tax assets and liabilities were as follows (in thousands):

 

 

 

2024

 

 

2023

 

Deferred tax assets:

 

 

 

 

 

 

Operating loss and interest deduction carry forwards

 

$

263,523

 

 

$

143,683

 

Depreciation

 

 

56,089

 

 

 

45,146

 

Partnership investments

 

 

112,892

 

 

 

15,768

 

Impairment and other loss reserves

 

 

101,834

 

 

 

11,790

 

Other

 

 

8,500

 

 

 

7,109

 

Total deferred tax assets

 

 

542,838

 

 

 

223,496

 

Valuation allowance

 

 

(418,659

)

 

 

(117,191

)

Total net deferred tax assets

 

$

124,179

 

 

$

106,305

 

Deferred tax liabilities:

 

 

 

 

 

 

Property and equipment

 

$

(145,835

)

 

$

(158,330

)

Net unbilled revenue

 

 

(82,170

)

 

 

(65,727

)

Partnership investments

 

 

(21,445

)

 

 

 

Other

 

 

(3,450

)

 

 

(10,687

)

Total deferred tax liabilities

 

 

(252,900

)

 

 

(234,744

)

Net deferred tax asset (liability)

 

$

(128,721

)

 

$

(128,439

)

Schedule of Net Operating Losses ("NOL") and Other Tax Attribute Carryforwards

At December 31, 2024, we had net operating losses ("NOL") and other tax attribute carryforwards as follows (in thousands):

 

 

U.S.

 

 

Foreign

 

Gross NOL carryforwards

$

704,434

 

 

$

453,615

 

 

 

 

 

 

 

Tax-effected NOL carryforwards

$

151,942

 

 

$

112,111

 

Valuation allowance

 

(151,942

)

 

 

(6,273

)

Net deferred tax asset - NOL carryforwards

$

 

 

$

105,838

 

Expiration periods

2025-indefinite

 

 

indefinite

 

Schedule of Per Share Distributions to Stockholders

A schedule of per share distributions we paid and reported to our stockholders is set forth in the following:

 

 

 

For the Years Ended December 31,

 

Per share:

 

2024

 

 

2023

 

 

2022

 

Ordinary dividend (1)

 

$

 

 

$

1.0639

 

 

$

0.4703

 

Long-term capital gain (2)

 

 

 

 

 

0.1061

 

 

 

0.6797

 

Return of capital

 

 

0.3800

 

 

 

 

 

 

 

Total

 

$

0.3800

 

(3)

$

1.1700

 

 

$

1.1500

 

 

(1)
For the years ended December 31, 2023 and 2022, includes Section 199A dividends of 1.0639 and 0.4703, respectively.
(2)
For the years ended December 31, 2023 and 2022, includes Unrecaptured Section 1250 gains of 0.1061 and 0.2574, respectively.
(3)
The dividend declared on November 21, 2024 and paid January 9, 2025 will be applicable to the 2025 tax year and thus is not reflected in the table above.