|
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 loss | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||
| Depreciation | |||||
| Amortization of interest rate caps | |||||
| Net amortization of debt issuance costs, premiums and discounts | |||||
| Amortization of acquired real estate leases and assumed real estate lease obligations | |||||
| Amortization of deferred leasing costs | |||||
| Straight line rental income | |||||
| Loss (gain) on sale of real estate | |||||
| Loss on impairment of real estate | |||||
| Loss on extinguishment of debt | |||||
| Loss on equity securities | |||||
| Proceeds from settlement of interest rate caps | |||||
| Other non-cash expenses | |||||
| General and administrative expenses paid in common shares | |||||
| Distributions of earnings from unconsolidated joint venture | |||||
| Total distributions of earnings from unconsolidated joint venture | |||||
| Equity in earnings of unconsolidated joint venture | |||||
| Change in assets and liabilities: | |||||
| Rents receivable | |||||
| Other assets | |||||
| Accounts payable and other liabilities | |||||
| Due to related persons | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Real estate acquisitions | |||||
| Real estate improvements | |||||
| Purchase of interest rate caps | |||||
| Proceeds from sale of equity securities | |||||
| Distributions in excess of earnings from unconsolidated joint venture | |||||
| Proceeds from sale of properties to joint venture, net | |||||
| Proceeds from sale of real estate, net | |||||
| Proceeds from settlement of interest rate caps | |||||
| Proceeds from sale of joint venture | |||||
| Net cash provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from issuance of mortgage notes payable | |||||
| Repayment of ILPT Floating Rate Loan and related costs | |||||
| Repayment of mortgage notes payable | |||||
| Proceeds from secured bridge loan facility | |||||
| Repayment of secured bridge loan facility | |||||
| Borrowings under revolving credit facility | |||||
| Repayments of revolving credit facility | |||||
| Payment of debt issuance costs | |||||
| Proceeds from sale of interest rate cap | |||||
| Distributions to common shareholders | |||||
| Proceeds from sale of noncontrolling interest, net | |||||
| Repurchase of common shares | |||||
| Distributions to noncontrolling interests | |||||
| Net cash (used in) provided by financing activities | |||||
| (Decrease) increase in cash and cash equivalents and restricted cash and cash equivalents | |||||
| Cash and cash equivalents and restricted cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents and restricted cash and cash equivalents at end of period | |||||
| SUPPLEMENTAL DISCLOSURES: | |||||
| Interest paid | |||||
| Income taxes paid | |||||
| Income taxes (received) paid | |||||
| NON-CASH INVESTING ACTIVITIES: | |||||
| Real estate acquired by assumption of mortgage notes payable | |||||
| Real estate improvements accrued not paid | |||||
| Assumption of mortgage notes payable | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS: | |||||
| Cash and cash equivalents | |||||
| Restricted cash and cash equivalents | |||||
Loading...