|
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 to cash flow from operating activities: | |||||
| Depreciation and amortization | |||||
| Accretion of loan discounts and premiums, net | |||||
| Amortization of deferred financing costs, net | |||||
| Stock compensation expense | |||||
| (Gain on sale) loss on impairment of real estate assets, net | |||||
| Loss (gain) on extinguishment of debt | |||||
| Casualty losses (gains), net | |||||
| Amortization related to derivative instruments | |||||
| Non-cash casualty losses | |||||
| Equity in (income) loss from investments in unconsolidated real estate entities | |||||
| Other non-cash loss | |||||
| Changes in assets and liabilities: | |||||
| Other assets | |||||
| Accounts payable and accrued expenses | |||||
| Accrued interest payable | |||||
| Other liabilities | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisition of STAR, net of cash acquired | |||||
| Escrow deposits for pending real estate acquisitions | |||||
| Cash acquired from consolidation of previously unconsolidated real estate entity | |||||
| Investments in unconsolidated real estate entities | |||||
| Return of investment in unconsolidated real estate entities | |||||
| Proceeds from dispositions of real estate properties, net | |||||
| Capital expenditures | |||||
| Real estate development expenditures | |||||
| Proceeds from insurance claims | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds (costs) from issuance of common stock, net | |||||
| Proceeds from unsecured revolver and term loan | |||||
| Proceeds from unsecured notes | |||||
| Unsecured revolver and secured credit facility repayments | |||||
| Mortgage principal repayments and payoffs | |||||
| Payment for deferred financing costs | |||||
| Distributions on common stock | |||||
| Distributions to noncontrolling interests | |||||
| Payment for debt extinguishment | |||||
| Repurchase of shares related to equity award tax withholding | |||||
| Payments for forward interest rate collars | |||||
| Repurchase of common stock, including repurchase costs | |||||
| Net cash used in financing activities | |||||
| Net change in cash, cash equivalents, and restricted cash | |||||
| Cash, cash equivalents and restricted cash, beginning of period | |||||
| Cash, cash equivalents and restricted cash, end of the period | |||||
| Reconciliation of cash, cash equivalents and restricted cash to the Consolidated Balance Sheet | |||||
| Cash and cash equivalents | |||||
| Restricted Cash | |||||
| Total cash, cash equivalents and restricted cash, end of period | |||||
| Supplemental cash flow information: | |||||
| Cash paid for interest | |||||
| Supplemental disclosure of noncash investing and financing activities: | |||||
| Decrease in noncontrolling interest from conversion of common limited partnership units to shares of common stock | |||||
| Distributions declared but not paid | |||||
| Real estate under development placed in service | |||||
| Assets acquired in STAR Merger | |||||
| Liabilities assumed in STAR Merger | |||||
| Value of common stock issued in STAR Merger | |||||
| Value of limited partnership units issued in STAR Merger | |||||
| Initial measurement of operating lease right of use assets | |||||
| Initial measurement of operating lease liabilities | |||||
| Accrued capital expenditures and real estate under development | |||||
| Assets recognized upon consolidation of previously unconsolidated real estate entity | |||||
| Liabilities recognized upon consolidation of previously unconsolidated real estate entity | |||||
| Derecognition of equity method investment upon consolidation of previously unconsolidated real estate entity | |||||
| Value of non-controlling interest upon consolidation of previously unconsolidated real estate entity | |||||
| Assumption of mortgage notes payable to acquire real estate | |||||
| Assets acquired from loan assumption | |||||
| Preferred return on unconsolidated real estate entity |
Loading...