XML 21 R8.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash flows from operating activities:    
Net income $ 236,876 $ 170,449
Adjustments to reconcile net income to cash provided by operating activities:    
Management fee 57,471 34,838
Performance participation allocation 60,497 30,896
Depreciation and amortization 71,206 52,063
Other intangibles amortization 2,135 1,337
Straight-line rent adjustment (15,999) (10,405)
Accretion of tenant loan receivable (10,385) (3,337)
Amortization of deferred financing costs 6,582 2,956
Debt extinguishment expense 0 257
Capitalized interest on real estate under development (775) (1,665)
Impairment charges 22,734 0
Income from unconsolidated real estate affiliates (245,476) (185,464)
Distribution of earnings from unconsolidated real estate affiliates 117,068 81,779
Net (gain) loss on dispositions of real estate (724) 2,180
Lease right of use asset amortization 327 327
Net loss on derivative instruments not designated as hedges (30,497) 6,648
Net realized gain on investments in real estate debt (2,848) 0
Net unrealized gain on investments in real estate debt (95) (1,979)
Net unrealized loss on fair value of DST financing obligation 3,757 338
Provision for current expected credit losses (165) (2,848)
Other 295 324
Change in assets and liabilities:    
Increase in other assets (3,987) (5,761)
Decrease in due to affiliates (3,704) (545)
(Decrease) increase in accounts payable and accrued expenses (2,584) 1,326
(Decrease) increase in other liabilities (9,648) 1,171
Net cash provided by operating activities 252,061 174,885
Cash flows from investing activities:    
Acquisitions of real estate (171,613) (37,936)
Payments for real estate under development (57,637) (15,518)
Proceeds from disposition of real estate 4,010 137,322
Pre-acquisition costs and deposits (11,944) 0
Acquisitions of intangible assets (13,325) (3,744)
Capital improvements to real estate 0 (552)
Investments in leases - financing receivable (84,416) (74,133)
Proceeds from dispositions of investment in leases - financing receivables 0 0
Purchase of investments in real estate debt (878,458) (525,811)
Sale of investments in real estate debt 1,014,648 260,724
Investment in unconsolidated real estate affiliates (433,463) (1,245,281)
Sale of investments in unconsolidated real estate affiliates 0 190,398
Return of capital from investments in unconsolidated real estate affiliates 84,834 57,165
Payments made for derivative instruments (43,336) 0
Payments received for derivative instruments 61,638 0
Net cash used in investing activities (529,062) (1,257,366)
Cash flows from financing activities:    
Proceeds from issuance of common shares 1,338,061 1,490,400
Payment of distributions to common shareholders (145,586) (85,787)
Proceeds from issuance of non-controlling interests 0 120
Payment of distributions to non-controlling interests (14,206) (10,853)
Repurchase of common shares (277,190) (223,398)
Redemption of non-controlling interests (36,240) (1,163)
Proceeds from DST Program 360,832 106,272
Borrowings under secured financings of investments in real estate debt 152,456 115,276
Repayment of secured financings of investments in real estate debt (464,904) 0
Repayment of revolving credit facility (763,400) (726,950)
Borrowings under mortgage notes 293,573 57,750
Payment of deferred financing costs (15,111) (34,383)
Net cash provided by financing activities 777,685 1,251,784
Net change in cash and cash equivalents and restricted cash 500,684 169,303
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 (938) (959)
Cash and cash equivalents and restricted cash, end of period 667,711 331,131
Cash and cash equivalents 614,145 283,348
Restricted cash 53,566 47,783
Total cash and cash equivalents and restricted cash 667,711 331,131
Supplemental disclosures:    
Interest paid 69,677 39,215
Income taxes paid 2,934 765
Accrued unpaid amounts for real estate under development 66,483 6,066
Accrued unpaid amounts for capital improvements to real estate 29,849 2,417
Accrued unpaid amounts for other intangible assets 0 28,334
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 54,274 31,874
Redeemable non-controlling interests issued as settlement of performance participation allocation 61,181 28,284
Allocation to redeemable non-controlling interests 3,204 462
Allocation to redeemable common shares 397 19
Distribution reinvestment 144,177 84,822
Accrued distributions for common shareholders 10,100 31,066
Accrued distributions for non-controlling interests 279 1,874
Accrued shareholder servicing fees 17,350 134,625
Borrowings under term loan credit facility    
Cash flows from financing activities:    
Borrowings under credit facility 0 84,500
Borrowings under revolving credit facility    
Cash flows from financing activities:    
Borrowings under credit facility $ 349,400 $ 480,000