XML 19 R7.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) $ 214,742 $ (355,842) $ 689,287
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 312,735 325,362 342,593
Gain on dispositions of real estate, impairments of real estate, net (445,050) (3,951) (677,740)
Loss on extinguishment of debt 3,128 36,888 2,008
Income tax (benefit) expense 198 (2,304) 2,427
Loss from unconsolidated real estate partnerships 13,601 17,035 29,648
Amortization of debt issuance costs 28,406 14,084 5,821
Unrealized loss (gain) on derivative instruments, net 10,683 10,148 (11,043)
Write-off of pre-development, development, and redevelopment costs 0 14,329 0
Share-based compensation expense 0 22,931 8,874
Other, net 11,671 1,273 4,805
Net changes in operating assets and operating liabilities
Other assets, net 16,970 19,462 5,338
Accrued liabilities and other (25,140) 11,726 (31,618)
Total adjustments (72,798) 466,983 (318,887)
Net cash provided by operating activities 141,944 111,141 370,400
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of real estate and deposits related to purchases of real estate (7,527) (249,572) (346,626)
Capital expenditures (119,868) (147,328) (173,662)
Distributions from unconsolidated real estate partnerships 0 27,470 207,101
Initial contributions to unconsolidated real estate partnerships 0 0 (51,836)
Proceeds from dispositions of real estate 589,700 1,193 52,066
Purchase of corporate assets (5,347) (10,970) (15,862)
Other investing activities, net 680 (5,929) 15,757
Net cash provided by (used in) investing activities 457,638 (385,136) (313,062)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from non-recourse property debt, net 345,220 7,688,718 1,005,920
Principal repayments on non-recourse property debt (788,149) (3,577,733) (119,508)
Repayment of term loans 0 (475,000) (325,000)
Repayments of unsecured notes payable 0 (400,000) 0
Repayments of revolving credit facility 0 (115,000) (347,000)
Payment of deferred loan costs (5,599) (28,400) (10,894)
Merger-related distributions, net 0 (2,105,949) 0
Redemption of common and preferred OP units (3,966) (53,236) (18,507)
Payment of distributions to General Partner and Special Limited Partner (332,364) (64,649) (266,140)
Payment of distributions to noncontrolling interests (67,540) (17,552) (14,377)
Repurchases of common partnership units held by General Partner and Special Limited Partner 0 (24,596) (124,361)
Other financing activities, net (19,271) (25,640) (21,385)
Net cash (used in) provided by financing activities (871,669) 800,963 (241,252)
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH (272,087) 526,968 (183,914)
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT BEGINNING OF PERIOD 644,459 117,491 301,405
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD 372,372 644,459 117,491
SUPPLEMENTAL CASH FLOW INFORMATION:      
Interest paid, net of amounts capitalized 344,998 245,965 128,431
Cash paid for income taxes 966 1,044 5,720
Non-cash transactions associated with the acquisition or disposition of real estate:      
Non-recourse property debt assumed in connection with the acquisition of real estate 0 0 101,215
Non-recourse property debt transferred in connection with the disposition of real estate 107,347 0 0
Issuance of common OP Units in connection with acquisition of real estate 0 0 22,383
Investment in unconsolidated real estate partnerships for contribution of real estate 0 30,976 270,730
Other non-cash transactions:      
Accrued capital expenditures (at end of period) 5,171 6,120 5,287
Accrued repurchases of common partnership units (at end of period) $ 0 $ 0 $ 24,595