XML 25 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities:    
Net loss $ (50,096) $ (49,638)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Management fee 17,177 6,969
Performance participation allocation 20,163 7,873
Depreciation and amortization 139,479 74,124
Unrealized gain on changes in fair value of financial instruments (30,003) (1,789)
Other items 1,477 813
Change in assets and liabilities:    
(Increase) / decrease in other assets (26,092) (14,876)
Increase / (decrease) in due to affiliates (981) (455)
Increase / (decrease) in accounts payable, accrued expenses, and other liabilities 1,912 18,469
Net cash provided by operating activities 73,036 41,490
Cash flows from investing activities:    
Acquisitions of real estate (735,508) (2,030,126)
Capital improvements to real estate (32,672) (6,086)
Purchase of real estate-related securities and loans (124,258) (259,553)
Proceeds from settlement of real estate-related securities and loans 28,948 115,619
Net cash used in investing activities (863,490) (2,180,146)
Cash flows from financing activities:    
Proceeds from issuance of common stock 649,725 479,821
Offering costs paid (14,134) (7,979)
Subscriptions received in advance 423,943 150,213
Repurchase of common stock (38,427) (1,260)
Redemption of redeemable non-controlling interest (4,314) 0
Borrowings from mortgage notes, term loans, and revolving credit facilities 896,861 1,821,620
Repayments from mortgage notes, term loans, and revolving credit facilities (823,483) (336,100)
Borrowings under repurchase agreements 82,045 216,987
Settlement of repurchase agreements (14,619) (89,557)
Borrowings from affiliate line of credit   206,500
Repayments on affiliate line of credit   (211,750)
Payment of deferred financing costs (8,343) (11,180)
Contributions from non-controlling interests 2,374 6,940
Distributions to non-controlling interests (3,158) (581)
Distributions (23,773) (9,079)
Net cash provided by financing activities 1,124,697 2,214,595
Net change in cash and cash equivalents and restricted cash 334,243 75,939
Cash and cash equivalents and restricted cash, beginning of period 306,613 157,729
Cash and cash equivalents and restricted cash, end of period 640,856 233,668
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 152,756 51,034
Restricted cash 488,100 182,634
Cash and cash equivalents and restricted cash, end of period 640,856 233,668
Non-cash investing and financing activities:    
Assumption of mortgage notes in conjunction with acquisitions of real estate 291,618 67,140
Assumption of other liabilities in conjunction with acquisitions of real estate 4,527 33,456
Recognition of financing lease liability 56,008 0
Contributions from non-controlling interests 2,520 0
Accrued capital expenditures and acquisition related costs 4,362 1,870
Accrued distributions 3,839 2,808
Accrued stockholder servicing fee due to affiliate 36,936 28,868
Accrued offering costs due to affiliate   508
Redeemable non-controlling interest issued as settlement of performance participation allocation 37,484 16,974
Exchange of redeemable non-controlling interest for Class I shares 11,620 1,036
Allocation to redeemable non-controlling interest 1,080 883
Distribution reinvestment 42,034 16,497
Accrued common stock repurchases 5,046 1,036
Accrued common stock repurchases due to affiliate 2,037 0
Issuance of BREIT OP units as settlement of affiliate incentive compensation awards $ 4,714 $ 0