XML 27 R10.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:      
Net income (loss) $ 46,789 $ (104,581) $ (375,584)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Equity in (earnings) losses of unconsolidated ventures (25) 131,115 135,173
Depreciation and amortization 34,099 36,399 59,766
Straight-line rental income (1,649) (2,601) (3,899)
Amortization of above/below market lease values, net (364) (98) (409)
Amortization of premium/accretion of discount and fees on investments and borrowings, net (13,887) (6,706) (9,485)
Amortization of deferred financing costs 10,742 12,316 12,133
Amortization of right-of-use lease assets and operating lease liabilities 499 104 86
Paid-in-kind interest added to loan principal, net of interest received 3,907 (4,818) 1,446
Distributions of cumulative earnings from unconsolidated ventures 0 0 13,429
Unrealized (gain) loss on mortgage loans and obligations held in securitization trusts, net (854) (41,904) 50,521
Realized (gain) loss on mortgage loans and obligations held in securitization trusts, net 854 36,623 0
Realized loss on securities from write-down to fair value 0 990 32,606
Realized (gain) loss on sale of real estate securities, available for sale 0 (1,331) 42,153
Designated hedges and foreign currency translation reclassified to earnings 0 (30,497) 0
Realized gain on sale of real estate (10,632) (11,911) (14,599)
Realized loss on sale of loans receivable 0 0 1,457
Increase (decrease) of current expected credit loss reserve 70,858 (1,432) 78,561
Impairment of operating real estate 0 0 42,814
Amortization of equity-based compensation 7,888 14,016 4,367
Mortgage notes above/below market value amortization 140 117 (666)
Realized gain on sales of unconsolidated ventures (21,900) (25,451) 0
Deferred income tax benefit (2,047) (85) (172)
Other (gain) loss, net 3,587 (1,647) 23,524
Changes in assets and liabilities:      
Receivables, net (3,069) (1,202) 13,243
Deferred costs and other assets 5,151 (3,721) 12,935
Due to related party 0 (10,059) (957)
Other liabilities (4,810) (4,906) (22,087)
Net cash provided by (used in) operating activities 125,277 (21,270) 96,356
Cash flows from investing activities:      
Acquisition, origination and funding of loans held for investment, net (972,113) (1,758,090) (296,981)
Repayment on loans held for investment 909,820 485,411 434,677
Repayment on loans held for sale 0 0 137,132
Proceeds from sale of real estate 55,600 332,003 454,589
Acquisition of and additions to real estate, related intangibles and leasing commissions (3,965) (9,923) (23,210)
Investments in unconsolidated ventures 0 (11,953) (48,934)
Proceeds from sale of investments in unconsolidated ventures 38,100 198,353 108,367
Distributions in excess of cumulative earnings from unconsolidated ventures 1,370 47,587 25,221
Repayment of real estate securities, available for sale, from sales 0 10,223 149,629
Repayment of real estate securities, available for sale, from cost recovery 0 310 3,579
Repayment of principal in mortgage loans held in securitization trusts 18,660 78,907 76,719
Proceeds from sale of beneficial interests of securitization trusts 36,154 28,662 0
Net receipts on settlement of derivative instruments 0 6,351 19,637
Change in escrow deposits 5,711 36,370 (37,683)
Net cash provided by (used in) investing activities 89,337 (555,789) 1,002,742
Cash flows from financing activities:      
Distributions paid on common stock (99,391) (51,916) (51,707)
Distributions paid on common stock to noncontrolling interests (1,138) (1,221) (922)
Shares canceled for tax withholding on vested stock awards (1,255) (2,613) (1,743)
Repurchase of common stock (18,320) 0 0
Redemption of OP units (25,383) 0 0
Borrowings from mortgage notes 0 7,196 18,618
Repayment of mortgage notes (85,193) (266,596) (240,081)
Borrowings from credit facilities 771,478 1,325,237 298,583
Repayment of credit facilities (336,785) (955,292) (862,592)
Borrowing from securitization bonds 0 670,000 0
Repayment of securitization bonds (337,707) 0 0
Repayment of mortgage obligations issued by securitization trusts (18,660) (78,907) (76,719)
Payment of deferred financing costs (8,892) (11,832) (6,741)
Contributions from noncontrolling interests 0 5,845 200,494
Distributions to noncontrolling interests (204) (255,545) (31,252)
Forfeiture of stock awards (1) 0 0
Net cash provided by (used in) financing activities (161,451) 384,356 (754,062)
Effect of exchange rates on cash, cash equivalents and restricted cash (898) (764) (690)
Net increase (decrease) in cash, cash equivalents and restricted cash 52,265 (193,467) 344,346
Cash, cash equivalents and restricted cash - beginning of period 346,563 540,030 195,684
Cash, cash equivalents and restricted cash - end of period 398,828 346,563 540,030
Reconciliation of cash, cash equivalents, and restricted cash to consolidated balance sheets      
Cash and cash equivalents 306,320 259,722 474,817
Restricted cash 92,508 86,841 65,213
Total cash, cash equivalents and restricted cash 398,828 346,563 540,030
Supplemental disclosure of non-cash investing and financing activities:      
Cash paid for interest 126,151 76,262 111,688
Cash paid (received) for income taxes, net 595 4,827 (5,961)
Deconsolidation of securitization trust (VIE asset/liability reductions) (649,377) (802,196) 0
Deconsolidation of interest in joint ventures 0 0 (5,145)
Accrual of distribution payable 25,777 23,912 (13,164)
Right-of-use lease assets and operating lease liabilities $ 3,271 $ 5,435 $ (1,393)