XML 26 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statement of Cash Flows - USD ($)
$ in Thousands
2 Months Ended 5 Months Ended 12 Months Ended
Sep. 30, 2022
Dec. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Aug. 09, 2022
Cash flows from operating activities:          
Net income (loss)   $ (881) $ 173,085 $ (21,004)  
Adjustments to reconcile net loss to cash provided by operating activities:          
Management fee   3,050 45,383 22,224  
Performance participation allocation   4,189 38,321 12,467  
Depreciation and amortization   10,859 96,111 73,375  
Amortization of tenant lease inducement   0 2,035 410  
Straight-line rent adjustment   (2,480) (19,398) (20,958)  
Accretion of tenant loan receivable   0 (11,792) (10,440)  
Amortization of below-market lease intangibles   (35) (297) (187)  
Amortization of deferred financing costs   1,857 4,923 3,306  
Capitalized interest on real estate under development   0 (1,546) 0  
Impairment charges   0 24,053 9,033  
Income from unconsolidated real estate affiliates   (300) (221,916) (13,965)  
Net gain on dispositions   0 (43,620) 0  
Lease right of use asset amortization   191 655 655  
Net gain on derivative instruments not designated as hedges   0 (3,510) 0  
Amortization of mortgage note premium/discount   45 0 407  
Amortization of restricted shares   0 395 336  
Amortization of off-market caps   0 5,621 11,021  
Distribution of earnings from unconsolidated real estate affiliates   771 107,804 21,391  
Non-cash interest expense on affiliate line of credit   1,336 4,693 16,589  
Provision for current expected credit losses   0 6,296 9,481  
Payments for other intangible assets   0 (20,988) 0  
Other   0 (494) (85)  
Change in assets and liabilities:          
(Increase) decrease in other assets   (3,383) (12,675) 14,305  
(Decrease) increase in due to affiliates   4,529 (1,102) (3,345)  
(Decrease) increase in accounts payable and accrued expenses   12,404 (14,787) 16,425  
Increase in other liabilities   4,604 15,953 4,845  
Net cash provided by operating activities   36,756 173,203 146,286  
Cash flows from investing activities:          
Acquisitions of real estate   (1,076,554) (262,375) (434,277)  
Payments for real estate under development   (229,384) (89,153) 0  
Proceeds from disposition of real estate   0 8,094 0  
Acquisitions of intangible assets   (119,268) (26,963) (8,939)  
Payments for other intangible assets   0 0 (2,624)  
Capital improvements to real estate   (45,965) (1,787) (78,809)  
Investment in leases - financing receivable   (519,212) (231,414) (47,855)  
Proceeds from dispositions of investments in leases - financing receivables   0 248,799 0  
Pre-acquisition costs and deposits   (14,952) 0 0  
Purchase of investments in real estate debt   (73,789) (685,726) (49,367)  
Sale of investments in real estate debt   0 75,885 36,442  
Investment in unconsolidated real estate affiliates   (6,986) (656,568) (738,013)  
Return of capital from investment in unconsolidated real estate affiliates   0 13,804 31,486  
Investment in off-market interest rate swaps and caps   (8,345) 0 (11,888)  
Cash flows from off-market interest rate swaps and caps   0 7,090 12,044  
Net cash used in investing activities   (2,094,455) (1,600,314) (1,291,800)  
Cash flows from financing activities:          
Proceeds from issuance of common shares   740,315 2,344,181 1,247,005  
Payment of distributions to common shares   (3,208) (112,110) (47,056)  
Proceeds from issuance of non-controlling interests   251 174 126  
Payment of distributions to non-controlling interests   (2,979) (20,059) (19,846)  
Redemption of non-controlling interests   0 (792) (22,554)  
Repurchase of common shares   (49,665) (205,325) (38,467)  
Proceeds from DST Program   0 38,433 13,694  
Proceeds from affiliate line of credit   250,000 0 0  
Repayment of affiliate line of credit   0 (200,000) (50,000)  
Repayment of revolving credit facility   0 (1,584,592) (391,659)  
Borrowings under secured financings of investments in real estate debt   0 0 3,741  
Proceeds from unsecured senior notes   0 130,000 0  
Borrowings under mortgage notes   0 183,598 44,654  
Repayment of mortgage notes   0 (494,902) (27,242)  
Payment of debt extinguishment fees   0 (3,327) 0  
Repayment of other borrowings   0 (287,544) 0  
Payment of deferred financing costs   (12,079) (8,718) (5,115)  
Net cash provided by financing activities   2,191,635 1,459,217 1,154,463  
Net change in cash and cash equivalents and restricted cash   133,936 32,106 8,949  
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   (358) (5,989) (5,857)  
Cash and cash equivalents and restricted cash, end of period   133,578 162,787 136,670  
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets          
Cash and cash equivalents   29,232 112,718 59,087  
Restricted cash   104,346 50,069 77,583  
Total cash and cash equivalents and restricted cash   133,578 162,787 136,670 $ 0
Supplemental disclosures:          
Interest paid   12,650 117,379 87,850  
Income taxes paid   0 1,774 0  
Accrued unpaid amounts for real estate under development $ 0   24,763 0  
Accrued unpaid amounts for capital improvements to real estate   26,674 2,055 2,869  
Accrued unpaid amounts for other intangible assets   0 26,824 28,027  
Non-cash investing and financing activities:          
Transfer to investments in real estate from investment in leases - financing receivable $ 0   59,204 0  
Assumption of mortgage notes in conjunction with acquisitions of real estate   520,970 0 0  
Assumption of accounts payable in conjunction with acquisitions of real estate   34,950 0 0  
Assumption of other borrowings in conjunction with investments in unconsolidated real estate affiliates   0 287,844 0  
Acquisition of restricted cash in conjunction with acquisitions of real estate   152,849 0 0  
Issuance of NLT OP units as consideration for acquisitions of real estate under development   351,034 0 0  
Issuance of Class I Shares as consideration for acquisitions of real estate   27,772 0 0  
Issuance of redeemable Class I Shares as interest payment for the affiliate line of credit   1,336 7,081 16,640  
Issuance of redeemable Class I Shares as settlement of the management fee   1,014 40,508 19,426  
Redeemable non-controlling interest issued as settlement of performance participation allocation   1,685 21,126 16,428  
Offering costs due to affiliates   4,559 0 6,593  
Accrued unpaid stockholder servicing fees   26,532 101,890 30,490  
Allocation to redeemable non-controlling interest   42 862 586  
Allocation to redeemable common shares   7 227 (4)  
Distribution reinvestment   3,375 102,415 40,679  
Accrued distributions for common shares   4,479 25,350 11,101  
Accrued distributions for non-controlling interests   1,700 1,752 1,693  
Borrowings of term loan credit facility          
Cash flows from financing activities:          
Proceeds from Lines of Credit   953,000 70,000 142,500  
Borrowings under revolving credit facility          
Cash flows from financing activities:          
Proceeds from Lines of Credit   $ 316,000 $ 1,610,200 $ 304,682