XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Condensed Consolidated Statement of Cash Flows
$ in Thousands
3 Months Ended
Mar. 31, 2024
USD ($)
Mar. 31, 2023
USD ($)
Cash flows from operating activities:    
Net income $ 15,814 $ 13,285
Adjustments to reconcile net income to cash provided by operating activities:    
Management fee 8,481 4,072
Performance participation allocation 6,829 0
Depreciation and amortization 23,037 13,108
Amortization of tenant lease inducement 409 0
Straight-line rent adjustment (5,112) (4,162)
Accretion of tenant loan receivable (3,636) (2,460)
Amortization of below-market lease intangibles (61) (35)
Amortization of deferred financing costs 1,140 3,130
Income from unconsolidated real estate affiliates (33,300) (3,594)
Lease right of use asset amortization 164 164
Amortization of off-market caps 2,191 0
Amortization of mortgage note premium/discount 0 159
Amortization of restricted shares 113 84
Distribution of earnings from unconsolidated real estate affiliates 16,670 1,073
Non-cash interest expense on affiliate line of credit 3,558 4,076
Provision for CECL (1,018) (72)
Other (21) (12)
Change in assets and liabilities:    
(Increase) decrease in other assets (542) 7,695
Decrease in due to affiliates (3,853) (1,290)
Increase in accounts payable and accrued expenses 3,156 10,981
Increase in other liabilities 2,885 751
Net cash provided by operating activities 36,904 46,953
Cash flows from investing activities:    
Acquisitions of real estate 0 (234,027)
Capital improvements to real estate (2,717) (39,855)
Investment in leases - financing receivable (3,122) 0
Sale of investments in real estate debt 5,087 23,766
Investment in unconsolidated real estate affiliates (525,575) (212,847)
Investment in interest rate swap 0 1,894
Cash flows from off-market interest rate swaps and caps 2,544 0
Net cash used in investing activities (523,783) (461,069)
Cash flows from financing activities:    
Proceeds from issuance of common shares 532,420 311,284
Payment of distributions to common shareholders (18,942) (7,808)
Proceeds from issuance of non-controlling interests 39 0
Payment of distributions to non-controlling interests (4,992) (4,988)
Repurchase of common share (16,887) (569)
Redemption of non-controlling interests (3,513) (20,958)
Proceeds from DST Program 4,523 0
Borrowings under mortgage notes 0 44,654
Repayment of mortgage notes (139,461) 0
Repayment of other borrowings (134,150) 0
Payment of deferred financing costs (989) (650)
Net cash provided by financing activities 478,125 418,007
Net change in cash and cash equivalents and restricted cash (8,754) 3,891
Cash and cash equivalents and restricted cash, beginning of period 136,669 133,578
Effects of currency translation on cash, cash equivalents, and restricted cash (146) (295)
Cash and cash equivalents and restricted cash, end of period 127,769 137,174
Cash and cash equivalents 55,135 36,898
Restricted cash 72,634 100,276
Total cash and cash equivalents and restricted cash 127,769 137,174
Supplemental disclosures:    
Interest paid 20,388 28,451
Accrued unpaid amounts for capital improvements to real estate 1,797 4,861
Accrued unpaid amounts for other intangible assets 28,027 0
Non-cash investing and financing activities:    
Assumption of other borrowings in conjunction with investments in unconsolidated real estate affiliates 287,444 0
Issuance of redeemable Class I Shares as interest payment for the affiliate line of credit 3,603 3,805
Issuance of redeemable Class I Shares as settlement of the management fee 7,463 7,096
Redeemable non-controlling interest issued as settlement of performance participation allocation 0 2,504
Allocation to redeemable non-controlling interest 125 15
Allocation to redeemable common shares 15 (3)
Distribution reinvestment 17,293 6,480
Accrued distributions for common shareholders 14,057 1,791
Accrued distributions for non-controlling interests 1,674 1,623
Accrued shareholder servicing fees 63,005 7,308
Unsecured term loan credit facility    
Cash flows from financing activities:    
Proceeds from line of credit 0 20,000
Unsecured revolving credit facility    
Cash flows from financing activities:    
Proceeds from line of credit 300,273 104,542
Repayment of revolving credit facility $ (40,196) $ (27,500)