XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statement of Cash Flows - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash flows from operating activities:    
Net income $ 30,184,000 $ 22,918,000
Adjustments to reconcile net income to cash provided by operating activities:    
Management fee 18,804,000 9,058,000
Performance participation allocation 15,162,000 8,134,000
Depreciation and amortization 46,152,000 28,670,000
Amortization of tenant lease inducement 777,000 0
Straight-line rent adjustment (9,118,000) (8,518,000)
Accretion of tenant loan receivable (6,204,000) (4,966,000)
Amortization of below-market lease intangibles (123,000) (69,000)
Amortization of deferred financing costs 2,330,000 6,430,000
Impairment charges 4,849,000 0
Income from unconsolidated real estate affiliates (73,394,000) (16,774,000)
Net gain on dispositions of real estate (714,000) 0
Lease right of use asset amortization 327,000 327,000
Net gain on derivative instruments not designated as hedges (1,189,000) 0
Amortization of off-market caps 4,396,000 0
Amortization of mortgage note premium/discount 0 251,000
Amortization of restricted shares 207,000 (168,000)
Distribution of earnings from unconsolidated real estate affiliates 46,240,000 5,139,000
Non-cash interest expense on affiliate line of credit 4,693,000 8,491,000
Provision for CECL 742,000 816,000
Other (95,000) (88,000)
Change in assets and liabilities:    
(Increase) decrease in other assets (6,318,000) 2,381,000
Decrease in due to affiliates (1,006,000) (2,011,000)
(Decrease) increase in accounts payable and accrued expenses (7,896,000) 11,546,000
Increase in other liabilities 4,931,000 5,604,000
Net cash provided by operating activities 73,737,000 77,171,000
Cash flows from investing activities:    
Acquisitions of real estate (55,671,000) (234,027,000)
Proceeds from dispositions of real estate 5,260,000 0
Acquisitions of intangible assets (9,128,000) 0
Capital improvements to real estate (1,448,000) (58,858,000)
Investment in leases - financing receivables (43,378,000) (40,764,000)
Purchase of investments in real estate debt (45,775,000) (9,723,000)
Sale of investments in real estate debt 16,733,000 23,846,000
Investment in unconsolidated real estate affiliates (559,325,000) (366,216,000)
Cash flows from off-market interest rate swaps and caps 4,820,000 3,633,000
Net cash used in investing activities (687,912,000) (682,109,000)
Cash flows from financing activities:    
Proceeds from issuance of common shares 1,138,233,000 582,932,000
Payment of distributions to common shareholders (46,121,000) (18,703,000)
Payment of distributions to non-controlling interests (9,786,000) (9,820,000)
Repurchase of common share (40,973,000) (6,869,000)
Redemption of non-controlling interests (724,000) (21,992,000)
Proceeds from DST Program 12,940,000 0
Repayment of affiliate line of credit (200,000,000) 0
Borrowings under mortgage notes 43,000,000 44,654,000
Repayment of mortgage notes (139,854,000) 0
Repayment of other borrowings (287,544,000) 0
Payment of deferred financing costs (2,357,000) (4,067,000)
Net cash provided by financing activities 646,547,000 604,985,000
Net change in cash and cash equivalents and restricted cash 32,372,000 47,000
Cash and cash equivalents and restricted cash, beginning of period 136,670,000 133,578,000
Effects of currency translation on cash, cash equivalents, and restricted cash 1,103,000 1,129,000
Cash and cash equivalents and restricted cash, end of period 170,145,000 134,754,000
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheet    
Cash and cash equivalents 101,571,000 46,857,000
Restricted cash 68,574,000 87,897,000
Total cash and cash equivalents and restricted cash 170,145,000 134,754,000
Supplemental disclosures:    
Interest paid 64,565,000 45,442,000
Income taxes paid 1,228,000 0
Accrued unpaid amounts for capital improvements to real estate 11,920,000 7,069,000
Accrued unpaid amounts for other intangible assets 36,138,000 0
Non-cash investing and financing activities:    
Assumption of other borrowings in conjunction with investments in unconsolidated real estate affiliates 287,444,000 0
Issuance of redeemable Class I Shares as interest payment for the affiliate line of credit 7,081,000 7,935,000
Issuance of redeemable Class I Shares as settlement of the management fee 16,544,000 7,686,000
Redeemable non-controlling interest issued as settlement of performance participation allocation 5,371,000 2,504,000
Allocation to redeemable non-controlling interest 437,000 5,000
Allocation to redeemable common shares 24,000 142,000
Distribution reinvestment 40,077,000 15,394,000
Accrued distributions for common shareholders 17,418,000 2,857,000
Accrued distributions for non-controlling interests 1,696,000 1,613,000
Accrued shareholder servicing fees 78,477,000 37,417,000
Borrowings of term loan credit facility    
Cash flows from financing activities:    
Proceeds from line of credit 70,000,000 142,500,000
Unsecured revolving credit facility    
Cash flows from financing activities:    
Proceeds from line of credit 463,555,000 132,016,000
Repayment of revolving credit facility $ (353,822,000) $ (235,666,000)