|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Other amortization | |||||
| Deferred rent | |||||
| Stock based compensation | |||||
| Impairment of real estate investments | |||||
| Impairment of intangible assets | |||||
| Loss from unconsolidated entities | |||||
| Distributions of earnings from unconsolidated entity | |||||
| Deferred income taxes | |||||
| Gain on re-measurement of previously held equity interests | |||||
| Foreign currency (gain) loss | |||||
| Loss on extinguishments of debt | |||||
| Change in fair value of derivative financial instruments | |||||
| Other adjustments | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts and other receivables | |||||
| Other assets | |||||
| Accounts payable and accrued liabilities | |||||
| Accounts payable due to affiliates | |||||
| Operating lease liabilities | |||||
| Security deposits, prepaid rent and other liabilities | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Developments and capital expenditures | |||||
| Acquisitions of real estate investments | |||||
| Proceeds from dispositions of real estate investments | |||||
| Acquisitions of previously held equity interests | |||||
| Cash, cash equivalents and restricted cash acquired in connection with the Merger and the AHI Acquisition | |||||
| Investments in unconsolidated entities | |||||
| Distributions in excess of earnings from unconsolidated entity | |||||
| Issuances of real estate notes receivable | |||||
| Principal repayments on real estate notes receivable | |||||
| Real estate and other deposits | |||||
| Net cash (used in) provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Borrowings under mortgage loans payable | |||||
| Payments on mortgage loans payable | |||||
| Borrowings under the lines of credit and term loan | |||||
| Borrowings under financing obligations | |||||
| Payments on financing and other obligations | |||||
| Deferred financing costs | |||||
| Debt extinguishment costs | |||||
| Proceeds from issuance of common stock in offerings | |||||
| Proceeds from issuance of common stock pursuant to employee stock purchase plan | |||||
| Payment of offering costs | |||||
| Distributions paid | |||||
| Repurchase of common stock | |||||
| Payments to taxing authorities in connection with common stock directly withheld from employees | |||||
| Purchase of noncontrolling interests | |||||
| Distributions to noncontrolling interests | |||||
| Contributions from noncontrolling interests | |||||
| Distributions to redeemable noncontrolling interests | |||||
| Redemptions of noncontrolling interests and stock warrants | |||||
| Redemptions of noncontrolling interests | |||||
| Security deposits, net | |||||
| Net cash provided by (used in) financing activities | |||||
| NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | |||||
| EFFECT OF FOREIGN CURRENCY TRANSLATION ON CASH, CASH EQUIVALENTS AND RESTRICTED CASH | |||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH — Beginning of period | |||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH — End of period | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Restricted cash at beginning of period | |||||
| Restricted cash at end of period | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |||||
| Cash paid for: Interest | |||||
| Cash paid for: Income taxes | |||||
| SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES | |||||
| Accrued developments and capital expenditures | |||||
| Capital expenditures from financing and other obligations | |||||
| Tenant improvement overage | |||||
| Acquisition of real estate investments with assumed mortgage loans payable, net of debt discount | |||||
| Assumption of mortgage loan payable for development | |||||
| Acquisition of real estate investment with financing obligation | |||||
| Issuance of common stock under the DRIP | |||||
| Settlement of real estate notes receivable upon acquisition of unconsolidated entity | |||||
| Reclassification of noncontrolling interests from mezzanine equity, net | |||||
| Issuance of redeemable noncontrolling interests | |||||
| Issuance of common stock from the redemption of operating partnership units | |||||
| Distributions declared but not paid | |||||
| Distributions declared but not paid — limited partnership units | |||||
| Distributions declared but not paid — restricted stock units | |||||
| Accrued repurchase of redeemable noncontrolling interest | |||||
| Accrued offering costs | |||||
| The following represents the net increase (decrease) in certain assets and liabilities in connection with our acquisitions and dispositions of investments: | |||||
| Accounts and other receivables | |||||
| Issuances of notes receivable | |||||
| Mortgage loans payable, net | |||||
| Financing obligations | |||||
| Other assets, net | |||||
| Accounts payable and accrued liabilities | |||||
| Security deposits and other liabilities | |||||
| Issuance of limited partnership units in the AHI Acquisition | |||||
| Implied issuance of GAHR III common stock in exchange for net assets acquired and purchase of noncontrolling interests in connection with the Merger | |||||
| Fair value of mortgage loans payable and lines of credit and term loans assumed in the Merger | |||||
Loading...