XML 20 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Common Stock Class T
Common Stock
Common Stock Class S
Common Stock
Common Stock Class D
Common Stock
Common Stock Class I
Additional Paid-in Capital
Accumulated Other Comprehensive Loss
Accumulated Deficit and Cumulative Distributions
Total Stockholders' Equity
Non-Controlling Interests
Balance at Dec. 31, 2023 $ 7,136,810 $ 53 $ 1,950 $ 275 $ 2,030 $ 9,641,219 $ (15,729) $ (2,537,302) $ 7,092,496 $ 44,314
Common stock issued (transferred) 158,771 (2) 7 3 60 158,703     158,771  
Offering costs, net 25,543         25,543     25,543  
Distribution reinvestments 94,081 1 19 3 17 94,041     94,081  
Amortization of restricted stock grants 420         420     420  
Common stock repurchased (861,005) (1) (145) (19) (205) (860,635)     (861,005)  
Net loss (allocated to redeemable non-controlling interest) (227,959)             (227,067) (227,067) (892)
Contributions from non-controlling interests 5,035                 5,035
Distributions to non-controlling interests (2,594)                 (2,594)
Distributions declared on common stock (see Note 11) (237,487)             (237,487) (237,487)  
Other comprehensive income (loss) (14,359)           (14,359)   (14,359)  
Allocation to redeemable non-controlling interest (16,401)         (16,401)     (16,401)  
Balance at Jun. 30, 2024 6,060,855 51 1,831 262 1,902 9,042,890 (30,088) (3,001,856) 6,014,992 45,863
Balance at Mar. 31, 2024 6,552,128 52 1,873 265 1,956 9,269,243 (25,342) (2,739,431) 6,508,616 43,512
Common stock issued (transferred) 69,058 (1) 3 1 26 69,029     69,058  
Offering costs, net 8,150         8,150     8,150  
Distribution reinvestments 45,389 1 9 2 8 45,369     45,389  
Amortization of restricted stock grants 210         210     210  
Common stock repurchased (346,489) (1) (54) (6) (88) (346,340)     (346,489)  
Net loss (allocated to redeemable non-controlling interest) (146,426)             (145,721) (145,721) (705)
Contributions from non-controlling interests 5,035                 5,035
Distributions to non-controlling interests (1,979)                 (1,979)
Distributions declared on common stock (see Note 11) (116,704)             (116,704) (116,704)  
Other comprehensive income (loss) (4,746)           (4,746)   (4,746)  
Allocation to redeemable non-controlling interest (2,771)         (2,771)     (2,771)  
Balance at Jun. 30, 2024 6,060,855 51 1,831 262 1,902 9,042,890 (30,088) (3,001,856) 6,014,992 45,863
Balance at Dec. 31, 2024 5,258,727 51 1,814 259 1,894 8,932,123 (50,756) (3,691,379) 5,194,006 64,721
Common stock issued (transferred) 71,072 (1) (2) (4) 41 71,038     71,072  
Offering costs, net (931)         (272)     (272) (659)
Distribution reinvestments 73,926   17 1 15 73,893     73,926  
Amortization of restricted stock grants 420         420     420  
Common stock repurchased (202,132)   (33) (4) (57) (202,038)     (202,132)  
Net loss (allocated to redeemable non-controlling interest) (373,360)             (371,077) (371,077) (2,283)
Contributions from non-controlling interests 21,560                 21,560
Distributions to non-controlling interests (4,152)                 (4,152)
Distributions declared on common stock (see Note 11) (231,266)             (231,266) (231,266)  
Other comprehensive income (loss) 69,743           69,743   69,743  
Allocation to redeemable non-controlling interest (16,034)         (16,034)     (16,034)  
Balance at Jun. 30, 2025 4,667,573 50 1,796 252 1,893 8,859,130 18,987 (4,293,722) 4,588,386 79,187
Balance at Mar. 31, 2025 4,972,015 50 1,807 254 1,897 8,909,476 (28,548) (3,984,319) 4,900,617 71,398
Common stock issued (transferred) 39,924 (0) (2)   23 39,903     39,924  
Offering costs, net (636)         (343)     (343) (293)
Distribution reinvestments 36,582   8   8 36,566     36,582  
Amortization of restricted stock grants 210         210     210  
Common stock repurchased (114,804)   (17) (2) (35) (114,750)     (114,804)  
Net loss (allocated to redeemable non-controlling interest) (195,101)             (193,897) (193,897) (1,204)
Contributions from non-controlling interests 10,199                 10,199
Distributions to non-controlling interests (913)                 (913)
Distributions declared on common stock (see Note 11) (115,506)             (115,506) (115,506)  
Other comprehensive income (loss) 47,535           47,535   47,535  
Allocation to redeemable non-controlling interest (11,932)         (11,932)     (11,932)  
Balance at Jun. 30, 2025 $ 4,667,573 $ 50 $ 1,796 $ 252 $ 1,893 $ 8,859,130 $ 18,987 $ (4,293,722) $ 4,588,386 $ 79,187