XML 22 R9.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:                
Net loss $ (25,172) $ 3,708 $ (68,683) $ (57,107) $ (21,465) $ (125,792)    
Adjustments to reconcile net loss to net cash provided by operating activities:                
Depreciation and amortization 10,607   8,953   21,159 19,343    
Straight-line rental income         (530) (1,618)    
Amortization of above (below) market lease values, net         60 256    
Amortization of premium/accretion of discount and fees on investments and borrowings, net         (816) (3,774)    
Amortization of deferred financing costs         4,275 4,455    
Amortization of right-of-use lease assets and operating lease liabilities         (2) 108    
Paid-in-kind interest added to loan principal, net of interest received         (1,048) (943)    
Designated hedges and foreign currency translation reclassified to earnings         3,362 0    
Realized loss on sale of real estate         245 0    
Increase of current expected credit loss reserve         346 114,312    
Impairment of operating real estate         51,127 44,800    
Amortization of equity-based compensation         7,126 5,320    
Mortgage notes (above) below market value amortization         (108) 4    
Deferred income tax benefit         (21,781) (288)    
Changes in assets and liabilities:                
Receivables, net         (3,812) 2,572    
Deferred costs and other assets         (3,298) (1,533)    
Other liabilities         (6,913) (9,795)    
Net cash provided by operating activities         27,927 47,427    
Cash flows from investing activities:                
Acquisition, origination and funding of loans and preferred equity held for investment, net         (210,652) (33,413)    
Repayment on loans held for investment         146,419 200,974    
Proceeds from sale of real estate         5,184 0    
Cash and restricted cash received related to consolidation of loans held for investment and real estate owned         4,653 0    
Acquisition of and additions to real estate and related intangibles         (8,389) (2,237)    
Change in escrow deposits payable         (5,384) (19,061)    
Net cash (used in) provided by investing activities         (68,169) 146,263    
Cash flows from financing activities:                
Distributions paid on common stock         (41,550) (52,031)    
Shares canceled for tax withholding on vested stock awards         (3,878) (4,167)    
Repurchase of common stock         (4,008) 0    
Repayment of mortgage notes         (2,957) (2,847)    
Borrowings from credit facilities         116,224 11,840    
Repayment of credit facilities         (111,678) (166,054)    
Repayment of securitization bonds         (105,965) (50,163)    
Payments of Financing Costs         (4,780) (3,787)    
Issuance of common stock         0 13    
Net cash used in financing activities         (158,592) (267,196)    
Effect of exchange rates on cash, cash equivalents and restricted cash         (180) 147    
Net decrease in cash, cash equivalents and restricted cash         (199,014) (73,359)    
Cash, cash equivalents and restricted cash - beginning of period   $ 450,696   $ 362,089 450,696 362,089 $ 362,089  
Cash, cash equivalents and restricted cash - end of period 251,682   288,730   251,682 288,730 450,696  
Reconciliation of cash, cash equivalents, and restricted cash to consolidated balance sheets                
Cash and cash equivalents 154,283   203,306   154,283 203,306 302,173 $ 257,506
Restricted cash 97,399   85,424   97,399 85,424 148,523 104,583
Total cash, cash equivalents and restricted cash $ 251,682   $ 288,730   251,682 288,730 $ 450,696 $ 362,089
Supplemental disclosure of non-cash investing and financing activities:                
Deconsolidation of assets following foreclosure (refer to Note 4)         (194,665) 0    
Deconsolidation of liabilities following foreclosure (refer to Note 4)         168,699 0    
Accrual of distribution payable         20,862 26,126    
Assets transferred to held for sale         34,284 0    
Assumption of accounts payable, accrued expenses and other liabilities related to consolidation of VIE and assumption of real estate         (9,597) 0    
Assumption of receivables and other assets related to consolidation of VIE and assumption of real estate         10,742 0    
Assumption of real estate and consolidation of VIE (refer to Note 4)         $ 166,918 $ 0