XML 27 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 867,341 $ 876,914 $ 872,416
Adjustments to net income:      
Depreciation and amortization 2,395,644 1,895,177 1,670,389
Amortization of share-based compensation 57,493 26,227 21,617
Non-cash revenue adjustments (116,017) (62,029) (57,009)
Gain on extinguishment of debt 0 0 (367)
Amortization of deferred financing costs 23,939 26,670 15,613
Foreign currency and unrealized derivative (gain) loss, net (19,394) 37,776 220,948
Non-cash interest expense (income) 11,505 (7,189) 718
Gain on sales of real estate (117,275) (25,667) (102,957)
Equity in earnings of unconsolidated entities (7,793) (2,546) 6,448
Distributions on common equity from unconsolidated entities 21,038 5,807 1,605
Provisions for impairment 425,833 87,082 25,860
Deferred income taxes 3,552 0 0
Change in assets and liabilities      
Accounts receivable and other assets 28,082 (111,286) (29,524)
Accounts payable, accrued expenses and other liabilities 2,607 285,293 (5,290)
Net cash provided by operating activities 3,573,276 2,958,769 2,563,856
CASH FLOWS FROM INVESTING ACTIVITIES      
Investment in real estate (3,262,437) (8,053,595) (8,886,436)
Improvements to real estate, including leasing costs (121,411) (68,692) (95,514)
Investment in unconsolidated entities (70,381) (1,179,306) 0
Investment in loans (631,650) (201,621) 0
Proceeds from sales of real estate 589,450 117,354 436,115
Return of investment from unconsolidated entities 0 3,927 1,401
Net proceeds from sale of unconsolidated entities 0 0 108,088
Proceeds from note receivable 57,300 0 5,867
Insurance proceeds received 2,788 27,279 49,070
Non-refundable escrow deposits (225) (200) (5,667)
Net cash acquired in merger 93,683 0 0
Net cash used in investing activities (3,342,883) (9,354,854) (8,387,076)
CASH FLOWS FROM FINANCING ACTIVITIES      
Cash distributions to common stockholders (2,691,719) (2,111,793) (1,813,431)
Cash distributions to preferred stockholders (7,763) 0 0
Borrowings on line of credit and commercial paper programs 36,887,003 77,338,040 28,539,299
Payments on line of credit and commercial paper programs (36,528,598) (79,398,193) (27,434,617)
Proceeds from term loan 0 1,029,383 0
Principal payment on term loan (250,000) 0 0
Proceeds from notes payable issued 2,657,925 4,239,745 2,154,662
Principal payment on notes payable (849,999) 0 0
Principal payments on mortgages payable (740,505) (22,015) (312,234)
Proceeds from common stock offerings, net 1,742,810 5,439,462 4,556,028
Proceeds from dividend reinvestment and stock purchase plan 11,812 11,519 11,654
Redemption of preferred stock (172,510) 0 0
Distributions to noncontrolling interests (10,143) (7,725) (3,935)
Net receipts on derivative settlements 0 7,853 79,763
Debt issuance costs (60,615) (81,898) (34,156)
Other items, including shares withheld upon vesting (8,856) (7,022) (4,790)
Net cash (used in) provided by financing activities (21,158) 6,437,356 5,738,243
Effect of exchange rate changes on cash and cash equivalents (5,904) 24,023 (20,511)
Net increase (decrease) in cash, cash equivalents and restricted cash 203,331 65,294 (105,488)
Cash, cash equivalents and restricted cash, beginning of period 292,175 226,881 332,369
Cash, cash equivalents and restricted cash, end of period 495,506 292,175 226,881
Mortgages      
Adjustments to net income:      
Amortization of net premiums 30 (12,803) (13,622)
CASH FLOWS FROM FINANCING ACTIVITIES      
Principal payments on mortgages payable (740,500)    
Notes payable      
Adjustments to net income:      
Amortization of net premiums $ (3,309) $ (60,657) $ (62,989)