XML 22 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities    
Net loss $ (392,904,000) $ (240,127,000)
Adjustments to reconcile net loss to net cash provided by operating activities    
Management fees 44,944,000 58,510,000
Impairment of investments in real estate 0 0
Depreciation and amortization 346,504,000 372,287,000
Amortization of deferred financing costs 17,258,000 12,588,000
Straight-line rent amortization (3,102,000) (5,622,000)
Deferred income amortization (10,907,000) (11,707,000)
Unrealized loss (gain) on changes in fair value of financial instruments 213,922,000 14,740,000
Foreign currency (gain) loss (20,769,000) 11,793,000
Amortization of restricted stock grants 420,000 420,000
Net gain on dispositions of investments in real estate (23,777,000) (2,656,000)
Realized loss on sale of investments in real estate debt   7,563,000
Loss from unconsolidated real estate ventures 6,354,000 5,673,000
Distributions of earnings from unconsolidated real estate ventures 14,441,000 7,090,000
Other items (3,568,000) (15,823,000)
Change in assets and liabilities    
Decrease (increase) in other assets 23,715,000 (16,485,000)
Decrease in due to affiliates (3,003,000) (826,000)
(Decrease) increase in other liabilities (11,836,000) 9,084,000
Net cash provided by operating activities 197,692,000 206,502,000
Cash flows from investing activities    
Proceeds from dispositions of real estate 1,179,815,000 85,922,000
Capital improvements to real estate (67,894,000) (75,175,000)
Return of capital from unconsolidated real estate ventures 77,842,000  
Investments in unconsolidated real estate ventures   (63,000)
Proceeds from paydown of principal and settlement of investments in real estate debt and equity securities   641,299,000
Purchase of derivative instruments (6,692,000) (15,150,000)
Proceeds from derivative contracts 30,005,000 19,479,000
Net cash provided by investing activities 1,213,076,000 656,312,000
Cash flows from financing activities    
Proceeds from issuance of common stock, net 24,689,000 83,324,000
Offering costs paid (17,940,000) (21,466,000)
Subscriptions received in advance 1,251,000 1,246,000
Repurchases of common stock (202,132,000) (861,005,000)
Borrowings from mortgage notes, secured credit facilities and unsecured line of credit 216,510,000 948,500,000
Repayments of mortgage notes, secured credit facilities and unsecured line of credit (1,386,311,000) (637,566,000)
Borrowings under secured financings on investments in real estate debt 290,332,000  
Repayments under secured financings on investments in real estate debt (245,590,000) (243,384,000)
Payment of deferred financing costs   (14,711,000)
Contributions from non-controlling interests 21,560,000 5,035,000
Distributions to non-controlling interests (4,152,000) (2,594,000)
Distributions (169,828,000) (158,099,000)
Net cash used in financing activities (1,471,611,000) (900,720,000)
Effect of exchange rate changes 3,346,000 7,243,000
Net change in cash and cash equivalents and restricted cash (57,497,000) (30,663,000)
Cash and cash equivalents and restricted cash, beginning of the year 522,934,000 540,635,000
Cash and cash equivalents and restricted cash, end of the period 465,437,000 509,972,000
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 240,173,000 293,837,000
Restricted cash 225,264,000 216,135,000
Total cash and cash equivalents and restricted cash 465,437,000 509,972,000
Supplemental disclosure of cash flow information:    
Cash paid for interest 405,174,000 487,604,000
Non-cash investing and financing activities:    
Accrued stockholder servicing fees due to affiliate (673,000) (26,069,000)
Issuance of Class I shares for payment of management fee 45,270,000 61,328,000
Exchange of redeemable non-controlling interest for Class I Shares   1,144,000
Accrued distributions 40,562,000 40,815,000
Distribution reinvestment 73,926,000 94,081,000
Allocation to redeemable non-controlling interests 16,034,000 16,401,000
Accrued capital expenditures $ 2,945,000 $ 7,090,000