XML 18 R7.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2016
CASH FLOW FROM OPERATING ACTIVITIES    
Net loss $ (31,853) $ (64,526)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Equity in income of unconsolidated joint ventures (2,720) (4,495)
Distributions from unconsolidated joint ventures 2,598 11,872
Unrealized loss on interest rate cap 2,814 1,898
Stock-based compensation 716 801
Depreciation and amortization 32,935 121,365
Amortization of deferred financing costs 1,324 4,021
Amortization of above and below market leases, net (194) (520)
Straight-line rent adjustment (3,923) (11,242)
Change in operating assets and liabilities    
Tenants and other receivables (662) 8,425
Prepaid expenses, deferred expenses and other assets (12,939) 8,496
Restricted cash (2,856) (1,047)
Accounts payable, accrued expenses and other liabilities 22,292 24,043
Net cash provided by operating activities 7,532 99,091
CASH FLOW FROM INVESTING ACTIVITIES    
Acquisition of real estate and unconsolidated joint ventures (2,653,019)  
Development of real estate (3,896) (47,236)
Decrease (increase) in restricted cash (74,830) 11,732
Net cash used in investing activities (2,731,745) (35,504)
CASH FLOW FROM FINANCING ACTIVITIES    
Proceeds from issuance of mortgage loans payable, net 1,161,196  
Proceeds from Future Funding Facility   19,239
Payment of deferred financing costs (21,431) (6)
Proceeds from issuance of common stock and non-controlling interest 1,644,042  
Offering related costs (8,086)  
Common dividends paid   (31,482)
Non-controlling interests distributions paid   (24,176)
Net cash used by financing activities 2,775,721 (36,425)
Net increase in cash and cash equivalents 51,508 27,162
Cash and cash equivalents, beginning of period   62,867
Cash and cash equivalents, end of period 51,508 90,029
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash payments for interest 11,001 45,495
Capitalized interest   2,198
Income taxes paid 451 412
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Development of real estate financed with accounts payable $ 6,214 3,442
Dividends and distribution declared and unpaid   $ 13,954