XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statement of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities:    
Net income $ 80,587 $ 2,267
Adjustments to reconcile net income to cash provided by operating activities:    
Management fee 31,134 15,103
Performance participation allocation 22,602 13,925
Depreciation and amortization 70,641 50,377
Amortization of tenant lease inducement 1,289 0
Straight-line rent adjustment (14,017) (13,539)
Accretion of tenant loan receivable (9,372) (7,791)
Amortization of below-market lease intangibles (238) (126)
Amortization of deferred financing costs 3,851 10,511
Impairment charges 4,849 9,033
Income from unconsolidated real estate affiliates (96,205) (29,926)
Net gain on dispositions (43,620) 0
Lease right of use asset amortization 491 491
Net gain on derivative instruments not designated as hedges 258 0
Amortization of off-market caps 5,577 0
Amortization of mortgage note premium/discount 0 388
Amortization of restricted shares 301 0
Distribution of earnings from unconsolidated real estate affiliates 76,306 12,502
Non-cash interest expense on affiliate line of credit 4,693 12,841
Provision for CECL 3,056 11,792
Other (96) (333)
Change in assets and liabilities:    
Increase in other assets (14,416) (753)
(Decrease) increase in due to affiliates (860) 1,342
(Decrease) increase in accounts payable and accrued expenses (6,026) 17,428
Increase in other liabilities 10,549 5,667
Net cash provided by operating activities 131,334 111,199
Cash flows from investing activities:    
Acquisitions of real estate (208,341) (433,049)
Acquisitions of real estate under development (62,573) 0
Proceeds from dispositions of real estate 8,094 0
Acquisitions of intangible assets (21,595) (10,830)
Capital improvements to real estate (1,685) (70,104)
Investment in leases - financing receivables (150,388) (47,855)
Proceeds from dispositions of investment in leases - financing receivables 248,799 0
Purchase of investments in real estate debt (129,284) (42,583)
Sale of investments in real estate debt 25,493 29,560
Investment in unconsolidated real estate affiliates (571,137) (447,821)
Investment in interest rate swap 0 (11,888)
Cash flows from off-market interest rate swaps and caps 7,090 8,248
Net cash used in investing activities (855,527) (1,026,322)
Cash flows from financing activities:    
Proceeds from issuance of common shares 1,738,437 891,563
Payment of distributions to common shareholders (78,055) (31,479)
Payment of distributions to non-controlling interests (14,778) (14,765)
Repurchase of common share (115,483) (19,385)
Redemption of non-controlling interests (767) (21,992)
Proceeds from DST Program 24,431 0
Repayment of affiliate line of credit (200,000) (25,000)
Proceeds from unsecured senior notes 130,000 0
Borrowings under mortgage notes 43,000 44,654
Repayment of mortgage notes (494,902) (25,027)
Payment of debt extinguishment fees (3,327) 0
Repayment of other borrowings (287,544) 0
Payment of deferred financing costs (4,498) (5,389)
Net cash provided by financing activities 828,102 900,703
Net change in cash and cash equivalents and restricted cash 103,909 (14,420)
Cash and cash equivalents and restricted cash, beginning of period 136,670 133,578
Effects of currency translation on cash, cash equivalents, and restricted cash (89) (1,551)
Cash and cash equivalents and restricted cash, end of period 240,490 117,607
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheet    
Cash and cash equivalents 113,372 35,581
Restricted cash 127,118 82,026
Total cash and cash equivalents and restricted cash 240,490 117,607
Supplemental disclosures:    
Interest paid 99,879 78,384
Income taxes paid 1,004 0
Accrued unpaid amounts for capital improvements to real estate 18,779 37,257
Accrued unpaid amounts for other intangible assets 51,786 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 7,081 12,403
Issuance of redeemable Class I Shares as settlement of the management fee 27,551 13,003
Redeemable non-controlling interest issued as settlement of performance participation allocation 13,685 10,638
Allocation to redeemable non-controlling interest 598 346
Allocation to redeemable common shares 1 269
Distribution reinvestment 68,599 26,723
Accrued distributions for common shareholders 20,540 10,789
Accrued distributions for non-controlling interests 1,716 0
Accrued shareholder servicing fees 89,711 0
Borrowings of term loan credit facility    
Cash flows from financing activities:    
Proceeds from line of credit 70,000 142,500
Unsecured revolving credit facility    
Cash flows from financing activities:    
Proceeds from line of credit 1,257,900 278,419
Repayment of revolving credit facility $ (1,236,312) $ (313,396)