|
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 | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization of real estate assets | |||||
| Impairment of real estate assets | |||||
| Depreciation and amortization of corporate assets | |||||
| Net amortization of above- and below-market leases | |||||
| Amortization of deferred financing expenses | |||||
| Amortization of debt and derivative adjustments | |||||
| Loss on extinguishment or modification of debt, net | |||||
| (Gain) loss on disposal of property, net | |||||
| Impairment of investment in third parties | |||||
| Change in fair value of earn-out liability | |||||
| Straight-line rent, net | |||||
| Share-based compensation | |||||
| Return on investment in unconsolidated joint ventures | |||||
| Other | |||||
| Changes in operating assets and liabilities: | |||||
| Other assets, net | |||||
| Accounts payable and other liabilities | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Real estate acquisitions, net | |||||
| Capital expenditures | |||||
| Investment in third parties | |||||
| Proceeds (payments) from sale of real estate, net | |||||
| Investment in unconsolidated joint ventures | |||||
| Return of investment in unconsolidated joint ventures | |||||
| Investment in marketable securities | |||||
| Proceeds from sale of marketable securities | |||||
| Insurance proceeds for property damage claims | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from the issuance of common stock | |||||
| Payment of offering costs | |||||
| Repurchases of Class B common stock | |||||
| Proceeds from revolving credit facility | |||||
| Payments on revolving credit facility | |||||
| Proceeds from notes and loans payable, net | |||||
| Payments on mortgages and loans payable | |||||
| Distributions paid | |||||
| Distributions to noncontrolling interests | |||||
| Other | |||||
| Net cash provided by financing activities | |||||
| NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | |||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH: | |||||
| Beginning of year | |||||
| End of year | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes, net | |||||
| SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES: | |||||
| Settlement of earn-out liability | |||||
| Right-of-use (“ROU”) assets obtained in exchange for new lease liabilities | |||||
| Secured loan receivable | |||||
| Accrued capital expenditures | |||||
| Assumed other liabilities | |||||
| Receivable from issuance of common stock | |||||
| Investment in third party | |||||
| Contribution of corporate assets | |||||
| Assumed debt obligations, net | |||||
| Assumed below-market debt | |||||
| Above-market contract | |||||
| Change in distributions payable | |||||
| Change in distributions payable - noncontrolling interests | |||||
| Distributions reinvested | |||||
| RECONCILIATION TO CONSOLIDATED BALANCE SHEETS: | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...