XML 51 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Reporting (Tables)
3 Months Ended
Mar. 31, 2019
Segment Reporting [Abstract]  
Summary of Total Assets and Financial Results by Segment

The following table sets forth the total assets by segment ($ in thousands):

 

 

 

March 31, 2019

 

 

December 31, 2018

 

Multifamily

 

$

6,288,497

 

 

$

5,396,457

 

Industrial

 

 

3,956,750

 

 

 

3,966,796

 

Hotel

 

 

1,446,887

 

 

 

1,268,992

 

Retail

 

 

135,711

 

 

 

136,273

 

Real estate-related securities and loans

 

 

2,395,217

 

 

 

2,281,033

 

Other (Corporate)

 

 

512,730

 

 

 

187,607

 

Total assets

 

$

14,735,792

 

 

$

13,237,158

 

 

The following table sets forth the financial results by segment for the three months ended March 31, 2019 ($ in thousands):  

 

 

 

Multifamily

 

 

Industrial

 

 

Hotel

 

 

Retail

 

 

Real Estate-

Related

Securities and Loans

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

127,898

 

 

$

81,301

 

 

$

 

 

$

2,998

 

 

$

 

 

$

212,197

 

Hotel revenue

 

 

 

 

 

 

 

 

75,266

 

 

 

 

 

 

 

 

 

75,266

 

Other revenue

 

 

7,611

 

 

 

217

 

 

 

1,727

 

 

 

73

 

 

 

 

 

 

9,628

 

Total revenues

 

 

135,509

 

 

 

81,518

 

 

 

76,993

 

 

 

3,071

 

 

 

 

 

 

297,091

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental property operating

 

 

61,824

 

 

 

24,861

 

 

 

 

 

 

1,126

 

 

 

 

 

 

87,811

 

Hotel operating

 

 

 

 

 

 

 

 

51,320

 

 

 

 

 

 

 

 

 

51,320

 

Total expenses

 

 

61,824

 

 

 

24,861

 

 

 

51,320

 

 

 

1,126

 

 

 

 

 

 

139,131

 

Income from real estate-related securities and loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61,683

 

 

 

61,683

 

Segment net operating income

 

$

73,685

 

 

$

56,657

 

 

$

25,673

 

 

$

1,945

 

 

$

61,683

 

 

$

219,643

 

Depreciation and amortization

 

$

78,534

 

 

$

45,022

 

 

$

14,426

 

 

$

1,497

 

 

$

 

 

$

139,479

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,181

)

Management fee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,177

)

Performance participation allocation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,163

)

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

194

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(91,587

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,654

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(50,096

)

Net loss attributable to non-controlling interests in third party joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,036

 

Net loss attributable to non-controlling interests in BREIT OP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,214

 

Net loss attributable to BREIT stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(46,846

)

 

The following table sets forth the financial results by segment for the three months ended March 31, 2018 ($ in thousands):  

 

 

 

Multifamily

 

 

Industrial

 

 

Hotel

 

 

Retail

 

 

Real Estate-

Related

Securities

and Loans

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

60,743

 

 

$

24,601

 

 

$

 

 

$

2,217

 

 

$

 

 

$

87,561

 

Hotel revenue

 

 

 

 

 

 

 

 

17,821

 

 

 

 

 

 

 

 

 

17,821

 

Other revenue

 

 

4,237

 

 

 

38

 

 

 

8

 

 

 

19

 

 

 

 

 

 

4,302

 

Total revenues

 

 

64,980

 

 

 

24,639

 

 

 

17,829

 

 

 

2,236

 

 

 

 

 

 

109,684

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental property operating

 

 

30,620

 

 

 

7,185

 

 

 

 

 

 

813

 

 

 

 

 

 

38,618

 

Hotel operating

 

 

 

 

 

 

 

 

11,614

 

 

 

 

 

 

 

 

 

11,614

 

Total expenses

 

 

30,620

 

 

 

7,185

 

 

 

11,614

 

 

 

813

 

 

 

 

 

 

50,232

 

Income from real estate-related securities and loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,235

 

 

 

13,235

 

Segment net operating income

 

$

34,360

 

 

$

17,454

 

 

$

6,215

 

 

$

1,423

 

 

$

13,235

 

 

$

72,687

 

Depreciation and amortization

 

$

55,873

 

 

$

13,998

 

 

$

3,210

 

 

$

1,043

 

 

$

 

 

$

74,124

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,045

)

Management fee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,969

)

Performance participation allocation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,873

)

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(31,391

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(49,638

)

Net loss attributable to non-controlling interests in third party joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,716

 

Net loss attributable to non-controlling interests in BREIT OP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

374

 

Net loss attributable to BREIT stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(47,548

)