XML 30 R9.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
Cash flows from operating activities:      
Net income $ 320,286 $ 124,399 $ 53,722
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization (including below-market ground leases) 93,045 56,932 51,257
Amortization of deferred financing costs 4,140 2,816 2,436
Loss on extinguishment of debt 390 282 0
Unrealized (gain) loss on other real estate related investments, net (15,831) (9,045) 6,485
Amortization of stock-based compensation 11,896 6,130 5,153
Straight-line rental income (8,753) 28 29
Amortization of lease incentives 193 22 0
Amortization of above and below market leases (6,798) (2,885) (384)
Noncash interest income (1,549) (3,279) (407)
(Gain) loss on sale of real estate, net (31,548) 2,208 (2,218)
Impairment of real estate investments 2,483 42,225 36,301
Provision for loan losses 0 4,900 0
Change in operating assets and liabilities:      
Accounts and other receivables (187) (808) (9)
Prepaid expenses and other assets, net (1,772) (3,719) (21)
Accounts payable, accrued liabilities and deferred rent liabilities 28,034 24,045 2,423
Net cash provided by operating activities 394,029 244,251 154,767
Cash flows from investing activities:      
Acquisitions of real estate, net of deposits applied (1,333,998) (812,002) (233,776)
Purchases of equipment, furniture and fixtures and improvements to real estate (14,992) (8,054) (10,976)
Preferred equity investments (30,000) (52,000) (1,782)
Investment in real estate related investments and other loans receivable (96,962) (559,188) (60,319)
Investment in financing receivable 0 (95,723) 0
Principal payments received on real estate related investments and other loans receivable 75,125 4,512 26,525
Principal payments received on financing receivable 4,443 0 0
Escrow deposits for potential acquisitions of real estate (144,253) (5,167) (3,800)
Net proceeds from sales of real estate 79,294 13,939 16,313
Net cash used in investing activities (1,461,343) (1,513,683) (267,815)
Cash flows from financing activities:      
Proceeds from the issuance of common stock, net 1,071,495 1,552,894 634,446
Proceeds from the issuance of senior unsecured term loan 500,000 0 0
Proceeds from the secured borrowing 0 75,000 0
Borrowings under unsecured revolving credit facility 650,000 0 185,000
Payments on senior unsecured term loan 0 (200,000) 0
Payment on secured borrowing 0 (75,000) 0
Payments on unsecured revolving credit facility (650,000) 0 (310,000)
Payments on secured notes payable (102,375) 0 0
Payments on secured revolving credit facilities (153,803) 0 0
Payments on extinguishment of debt and deferred financing costs (4,600) (9,188) (68)
Net-settle adjustment on restricted stock (3,325) (2,484) (1,479)
Dividends paid on common stock (259,347) (172,165) (115,492)
Contributions from noncontrolling interests 8,706 19,818 1,952
Distributions to noncontrolling interests (5,732) (69) (41)
Net cash provided by financing activities 1,051,019 1,188,806 394,318
Effect of foreign currency translation 515 0 0
Net (decrease) increase in cash and cash equivalents (15,780) (80,626) 281,270
Cash and cash equivalents as of the beginning of period 213,822 294,448 13,178
Cash and cash equivalents as of the end of period 198,042 213,822 294,448
Supplemental disclosures of cash flow information:      
Interest paid 39,857 27,933 40,028
Supplemental schedule of noncash investing and financing activities:      
Increase in dividends payable 20,417 17,857 8,982
Right-of-use asset obtained in exchange for new operating lease obligation 1,465 1,748 369
Assets held for sale exchanged for real estate investments 33,821 0 0
Transfer of pre-acquisition costs to acquired assets 0 58 0
Increase in equipment, furniture and fixtures and improvements to real estate payable 1,761 0 0
Sale of real estate settled with note receivable 36,000 1,000 2,000
Liabilities assumed by buyer in connection with sale of real estate $ 0 $ 2,776 $ 0