XML 45 R9.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:      
Net income (loss) $ 491,207 $ 173,085 $ (21,004)
Adjustments to reconcile net income (loss) to cash provided by operating activities:      
Management fee 80,727 45,383 22,224
Performance participation allocation 97,760 38,321 12,467
Depreciation and amortization 107,531 96,111 73,375
Amortization of tenant lease inducement 3,035 2,035 410
Straight-line rent adjustment (21,419) (19,398) (20,958)
Accretion of tenant loan receivable (8,081) (11,792) (10,440)
Amortization of below-market lease intangibles (358) (297) (187)
Amortization of deferred financing costs 7,876 4,923 3,306
Debt extinguishment expense 257 0 0
Capitalized interest on real estate under development (2,774) (1,546) 0
Impairment charges 0 24,053 9,033
Income from unconsolidated real estate affiliates (549,415) (221,916) (13,965)
Distribution of earnings from unconsolidated real estate affiliates 179,474 107,804 21,391
Net loss (gain) on dispositions 2,180 (43,620) 0
Lease right of use asset amortization 655 655 655
Net loss (gain) on derivative instruments not designated as hedges 7,491 (3,510) 0
Net unrealized gain on investments in real estate debt (7,624) 0 0
Net realized gain on investments in real estate debt (4,320) 0 0
Net unrealized loss on fair value of DST financing obligation 1 0 0
Amortization of mortgage note premium/discount 0 0 407
Amortization of off-market caps 181 5,621 11,021
Amortization of restricted shares 447 395 336
Non-cash interest expense on affiliate line of credit 0 4,693 16,589
Provision for current expected credit losses 2,409 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 (11,389) (12,675) 14,305
(Decrease) increase in due to affiliates (40) (1,102) (3,345)
(Decrease) increase in accounts payable and accrued expenses (1,729) (14,787) 16,425
Increase in other liabilities 21,437 15,953 4,845
Net cash provided by operating activities 395,519 173,203 146,286
Cash flows from investing activities:      
Acquisitions of real estate (1,074,429) (262,375) (434,277)
Payments for real estate under development (31,623) (89,153) 0
Proceeds from disposition of real estate 137,322 8,094 0
Acquisitions of intangibles (84,623) (26,963) (8,939)
Payments for other intangible assets 0 0 (2,624)
Capital improvements to real estate (552) (1,787) (78,809)
Pre-acquisition costs and deposits 0 0 0
Investment in leases - Financing receivable (218,021) (231,414) (47,855)
Proceeds from dispositions of investments in leases - financing receivables 0 248,799 0
Purchase of investments in real estate debt (2,068,185) (685,726) (49,367)
Sale of investments in real estate debt 605,128 75,885 36,442
Investment in unconsolidated real estate affiliates (2,350,779) (656,568) (738,013)
Sale of investment in unconsolidated real estate affiliates 636,234 0 0
Return of capital from investment in unconsolidated real estate affiliates 182,854 13,804 31,486
Investment in off-market interest rate swaps and caps 0 0 (11,888)
Cash flows from off-market interest rate swaps and caps 0 7,090 12,044
Net cash used in investing activities (4,266,674) (1,600,314) (1,291,800)
Cash flows from financing activities:      
Proceeds from issuance of common shares 3,174,063 2,344,181 1,247,005
Payment of distributions to common shares (198,104) (112,110) (47,056)
Proceeds from issuance of non-controlling interests 297 174 126
Payment of distributions to non-controlling interests (22,852) (20,059) (19,846)
Redemption of non-controlling interests (1,163) (792) (22,554)
Repurchase of common shares (454,219) (205,325) (38,467)
Proceeds from DST Program 299,033 38,433 13,694
Borrowings under secured financings of investments in real estate debt 845,686 0 3,741
Repayment of borrowings under secured financings of investments in real estate debt (42,117) 0 0
Repayment of affiliate line of credit 0 (200,000) (50,000)
Repayment of revolving credit facility (1,544,950) (1,584,592) (391,659)
Proceeds from unsecured senior notes 0 130,000 0
Borrowings under mortgage notes 57,750 183,598 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 (40,627) (8,718) (5,115)
Net cash provided by financing activities 3,869,297 1,459,217 1,154,463
Net change in cash and cash equivalents and restricted cash (1,858) 32,106 8,949
Cash and cash equivalents and restricted cash, beginning of period 162,787 136,670 133,578
Effects of currency translation on cash, cash equivalents, and restricted cash 7,036 (5,989) (5,857)
Cash and cash equivalents and restricted cash, end of period 167,965 162,787 136,670
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets      
Cash and cash equivalents 119,444 112,718 59,087
Restricted cash 48,521 50,069 77,583
Total cash and cash equivalents and restricted cash 167,965 162,787 136,670
Supplemental disclosures:      
Interest paid 91,849 117,379 87,850
Income taxes paid 1,816 1,774 0
Accrued unpaid amounts for real estate under development 38,608 24,763 0
Accrued unpaid amounts for capital improvements to real estate 0 2,055 2,869
Accrued unpaid amounts for other intangible assets 30,719 26,824 28,027
Non-cash investing and financing activities:      
Contribution of net real estate assets and investments for investment in unconsolidated real estate affiliate 157,385 0 0
Transfers between investments in real estate and investment in leases - Financing receivable 40,000 59,204 0
Assumption of other borrowings in conjunction with investments in unconsolidated real estate affiliates 0 287,844 0
Issuance of NLT OP Units as consideration for acquisitions of real estate 17,100 0 0
Issuance of redeemable Class I shares as interest payment for the affiliate line of credit 0 7,081 16,640
Issuance of redeemable Class I shares as settlement of the management fee 73,726 40,508 19,426
Redeemable non-controlling interest issued as settlement of performance participation allocation 82,756 21,126 16,428
Offering costs due to affiliates 0 0 6,593
Accrued unpaid stockholder servicing fees 167,835 101,890 30,490
Allocation to redeemable non-controlling interest 2,488 862 586
Allocation to redeemable common shares 268 227 (4)
Distribution reinvestment 194,234 102,415 40,679
Accrued distributions for common shares 41,814 25,350 11,101
Accrued distributions for non-controlling interests 0 1,752 1,693
Borrowings under term loan credit facility      
Cash flows from financing activities:      
Borrowings under credit facility 84,500 70,000 142,500
Borrowings under revolving credit facility      
Cash flows from financing activities:      
Borrowings under credit facility $ 1,712,000 $ 1,610,200 $ 304,682