XML 18 R6.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statement of Cash Flows - USD ($)
$ in Thousands
2 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2023
Cash flows from operating activities:    
Net (loss) income $ (2,094) $ 2,267
Adjustments to reconcile net income to cash provided by operating activities:    
Management fee 432 15,103
Performance participation allocation 1,685 13,925
Depreciation and amortization 1,152 50,377
Straight-line rent adjustment (527) (13,539)
Accretion of tenant loan receivable 0 (7,791)
Amortization of below-market lease intangibles (3) (126)
Amortization of deferred financing costs 231 10,511
Impairment of intangibles 0 9,033
Income from unconsolidated real estate affiliates (293) (29,926)
Lease right of use asset amortization 27 491
Amortization of mortgage note premium/discount 0 388
Distribution of earnings from unconsolidated real estate affiliates 0 12,502
Non-cash interest expense on affiliate line of credit 733 12,841
Provision for CECL 0 11,792
Other 0 (333)
Change in assets and liabilities:    
Decrease in tenant and other receivables (155) (753)
Decrease in due to affiliates 1,641 1,342
Increase in accounts payable and accrued expenses (12,972) 17,428
Increase in other liabilities 0 5,667
Net cash provided by operating activities (10,143) 111,199
Cash flows from investing activities:    
Acquisitions of real estate (644,221) (433,049)
Acquisitions of real estate under development (243,176) 0
Acquisitions of intangible assets (51,627) (10,830)
Capital improvements to real estate 0 (70,104)
Investment in leases - financing receivable (119,973) (47,855)
Purchase of investments in real estate debt 0 (42,583)
Sale of investments in real estate debt 0 29,560
Investment in unconsolidated real estate affiliates (6,986) (447,821)
Investment in interest rate swap 0 (11,888)
Cash flows from off-market interest rate swaps and caps 0 8,248
Net cash used in investing activities (1,065,983) (1,026,322)
Cash flows from financing activities:    
Proceeds from issuance of common shares 274,670 891,563
Payment of distributions to common shares 0 (31,479)
Payment of distributions to non-controlling interests 0 (14,765)
Repurchase of common share 0 (19,385)
Redemption of non-controlling interests 0 (21,992)
Proceeds from affiliate line of credit 150,000 0
Repayment of affiliate line of credit 0 (25,000)
Borrowings under mortgage notes 0 44,654
Repayment of mortgage notes 0 (25,027)
Payment of deferred financing costs (11,479) (5,389)
Net cash provided by financing activities 1,137,191 900,703
Net change in cash and cash equivalents and restricted cash 61,065 (14,420)
Cash and cash equivalents and restricted cash, beginning of period   133,578
Effects of currency translation on cash, cash equivalents, and restricted cash 0 (1,551)
Cash and cash equivalents and restricted cash, end of period 61,065 117,607
Cash and cash equivalents 13,067 35,581
Restricted cash 47,998 82,026
Total cash and cash equivalents and restricted cash 61,065 117,607
Supplemental disclosures:    
Interest paid 406 78,384
Accrued unpaid amounts for capital improvements to real estate 18,710 37,257
Non-cash investing and financing activities:    
Issuance of NLT OP units as consideration for acquisitions of real estate under development 57,256 0
Issuance of Class I Shares as consideration for acquisitions of real estate 27,773 0
Issuance of redeemable Class I Shares as interest payment for the affiliate line of credit 0 12,403
Issuance of redeemable Class I Shares as settlement of the management fee 0 13,003
Redeemable non-controlling interest issued as settlement of performance participation allocation 0 10,638
Allocation to redeemable non-controlling interest 0 346
Allocation to redeemable common shares 0 269
Distribution reinvestment 0 26,723
Accrued distributions 2,073 10,789
Unsecured term loan credit facility    
Cash flows from financing activities:    
Proceeds from line of credit 700,000 142,500
Unsecured revolving credit facility    
Cash flows from financing activities:    
Proceeds from line of credit 24,000 278,419
Repayment of revolving credit facility $ 0 $ (313,396)