XML 20 R8.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash flows from operating activities:    
Net income $ 169,656 $ 108,895
Adjustments to reconcile net income to cash provided by operating activities:    
Management fee 27,907 16,216
Performance participation allocation 30,457 12,565
Depreciation and amortization 35,259 25,837
Other intangibles amortization 1,101 662
Straight-line rent adjustment (7,917) (5,125)
Accretion of tenant loan receivable (4,631) (1,684)
Amortization of deferred financing costs 2,934 1,288
Capitalized interest on real estate under development (469) (446)
Impairment charges 22,734 0
Income from unconsolidated real estate affiliates (204,851) (109,387)
Distribution of earnings from unconsolidated real estate affiliates 56,647 33,039
Net (gain) loss on dispositions of real estate (724) 2,180
Lease right of use asset amortization 164 164
Net loss on derivative instruments not designated as hedges 2,292 1,388
Net realized gain on investments in real estate debt (1,084) 0
Net unrealized gain on investments in real estate debt (264) (827)
Net unrealized loss on fair value of DST financing obligation 1,337 265
Provision for current expected credit losses (121) (4,471)
Other 187 172
Change in assets and liabilities:    
(Increase) decrease in other assets (4,856) 57
Decrease in due to affiliates (3,002) (41)
Increase in accounts payable and accrued expenses 167 5,742
Increase (decrease) in other liabilities 3,122 (1,438)
Net cash provided by operating activities 126,045 85,051
Cash flows from investing activities:    
Acquisitions of real estate (126,757) (28,453)
Payments for real estate under development (31,642) (13,158)
Proceeds from disposition of real estate 4,010 137,322
Acquisitions of intangible assets (9,283) (3,373)
Capital improvements to real estate 0 (551)
Investments in leases - financing receivable (84,416) (74,133)
Purchase of investments in real estate debt (365,790) (331,854)
Sale of investments in real estate debt 96,612 23,848
Investment in unconsolidated real estate affiliates (236,814) (257,916)
Return of capital from investments in unconsolidated real estate affiliates 71,231 32,078
Payments made for derivative instruments (35,570) 0
Net cash used in investing activities (718,419) (516,190)
Cash flows from financing activities:    
Proceeds from issuance of common shares 760,293 709,891
Payment of distributions to common shareholders (68,783) (39,899)
Proceeds from issuance of non-controlling interests 93 54
Payment of distributions to non-controlling interests (6,939) (5,339)
Repurchase of common shares (133,435) (102,225)
Proceeds from DST Program 211,065 39,140
Borrowings under secured financings of investments in real estate debt 60,101 0
Repayment of revolving credit facility (528,400) (321,950)
Borrowings under mortgage notes 44,800 57,750
Payment of deferred financing costs (959) (942)
Net cash provided by financing activities 632,236 489,480
Net change in cash and cash equivalents and restricted cash 39,862 58,341
Cash and cash equivalents and restricted cash, beginning of period 167,965 162,787
Effects of currency translation on cash, cash equivalents, and restricted cash (1,463) (367)
Cash and cash equivalents and restricted cash, end of period 206,364 220,761
Cash and cash equivalents 159,284 174,625
Restricted cash 47,080 46,136
Total cash and cash equivalents and restricted cash 206,364 220,761
Supplemental disclosures:    
Interest paid 38,334 18,157
Income taxes paid 571 926
Accrued unpaid amounts for real estate under development 39,298 8,649
Accrued unpaid amounts for capital improvements to real estate 30,389 2,186
Accrued unpaid amounts for other intangible assets 0 26,811
Non-cash investing and financing activities:    
Contribution of real estate assets for investment in unconsolidated real estate affiliate 122,622 142,357
Issuance of redeemable Class I shares as settlement of the management fee 26,097 14,880
Redeemable non-controlling interests issued as settlement of performance participation allocation 30,724 15,719
Allocation to redeemable non-controlling interests 989 (36)
Allocation to redeemable common shares (34) (127)
Distribution reinvestment 68,548 39,364
Accrued distributions for common shareholders 46,693 27,176
Accrued distributions for non-controlling interests 2,446 1,838
Accrued shareholder servicing fees 180,528 116,963
Borrowings under revolving credit facility    
Cash flows from financing activities:    
Borrowings under revolving credit facility $ 294,400 $ 153,000