XML 28 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
10 Months Ended 12 Months Ended
Dec. 31, 2016
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:      
Net loss $ (115) $ (291,465) $ (87,550)
Adjustments to reconcile net loss to net cash provided by operating activities:      
Management fee 0 42,659 8,867
Performance participation allocation 0 37,484 16,974
Performance participation allocation     16,974
Depreciation and amortization 0 406,295 121,793
Unrealized loss/(gain) on changes in fair value of financial instruments 0 24,746 (2,366)
Other items 0 5,495 228
Change in assets and liabilities:      
(Increase) / decrease in other assets 0 (67,540) (19,002)
Increase / (decrease) in due to affiliates 86 2,099 3,833
Increase / (decrease) in accounts payable, accrued expenses, and other liabilities 29 92,909 29,508
Net cash provided by operating activities 0 252,682 72,285
Cash flows from investing activities:      
Acquisitions of real estate 0 (7,005,983) (3,393,674)
Capital improvements to real estate 0 (102,273) (9,953)
Pre-acquisition costs 0 (8,331) (5,166)
Purchase of real estate-related securities 0 (1,561,772) (930,147)
Proceeds from sale or settlement of real estate-related securities 0 193,932 16,596
Net cash used in investing activities 0 (8,484,427) (4,322,344)
Cash flows from financing activities:      
Proceeds from issuance of common stock 0 2,701,651 1,718,992
Offering costs paid 0 (44,066) (22,293)
Subscriptions received in advance 0 166,542 107,576
Repurchase of common stock 0 (49,466) (669)
Redemption of redeemable non-controlling interest 0 (8,400) 0
Borrowings from mortgage notes, term loans, and revolving credit facilities 0 7,318,059 2,174,030
Repayments from mortgage notes, term loans, and revolving credit facilities 0 (2,767,093) (247,570)
Borrowings under repurchase agreements 0 1,156,189 695,419
Settlement of repurchase agreements 0 (125,314) (12,571)
Borrowings from affiliate line of credit 0 1,239,400 1,089,350
Repayments on affiliate line of credit 0 (1,244,650) (1,084,100)
Payment of deferred financing costs 0 (46,634) (22,949)
Contributions from non-controlling interests 0 147,593 25,586
Distributions to non-controlling interests 0 (4,413) (196)
Distributions 0 (58,769) (13,017)
Net cash provided by financing activities 0 8,380,629 4,407,588
Net change in cash and cash equivalents and restricted cash 0 148,884 157,529
Cash and cash equivalents and restricted cash, beginning of period 200 157,729 200
Cash and cash equivalents and restricted cash, end of period 200 306,613 157,729
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:      
Cash and cash equivalents 200 68,089 31,166
Restricted cash 0 238,524 126,563
Cash and cash equivalents and restricted cash, end of period 200 306,613 157,729
Supplemental disclosures:      
Interest paid 0 208,042 27,073
Non-cash investing and financing activities:      
Assumption of mortgage notes in conjunction with acquisitions of real estate 0 208,480 199,365
Assumption of other liabilities in conjunction with acquisitions of real estate 0 66,525 23,008
Acquired non-controlling interests 0 12,802 0
Accrued capital expenditures and acquisition related costs 0 2,010 687
Accrued pre-acquisition costs 0 442 1,422
Accrued distributions 0 13,644 7,716
Accrued stockholder servicing fee due to affiliate 0 136,420 102,076
Accrued offering costs due to affiliate 0   8,322
Redeemable non-controlling interest issued as settlement of performance participation allocation 0 16,974 0
Allocation to redeemable non-controlling interest 0 2,192 0
Distribution reinvestment 0 101,985 25,527
Accrued common stock repurchases $ 0 $ 6,961 $ 0