XML 27 R7.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities:    
Net loss $ (102,880) $ (101,582)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Management fee 39,664 16,250
Performance participation allocation 50,061 17,349
Depreciation and amortization 301,333 158,950
Gain on disposition of real estate (29,686) 0
Unrealized gain on changes in fair value of financial instruments (45,492) (3,848)
Other items 3,677 (519)
Change in assets and liabilities:    
(Increase) / decrease in other assets (37,401) (24,186)
Increase / (decrease) in due to affiliates (709) (257)
Increase / (decrease) in accounts payable, accrued expenses, and other liabilities 14,902 42,168
Net cash provided by operating activities 193,469 104,325
Cash flows from investing activities:    
Acquisitions of real estate (3,763,487) (3,372,075)
Capital improvements to real estate (67,091) (28,843)
Proceeds from disposition of real estate 44,293 0
Pre-acquisition costs (3,407) (615)
Purchase of real estate-related securities and loans (1,296,050) (676,394)
Proceeds from settlement of real estate-related securities and loans 276,205 115,619
Net cash used in investing activities (4,809,537) (3,962,308)
Cash flows from financing activities:    
Proceeds from issuance of common stock 2,596,552 1,204,297
Offering costs paid (33,045) (19,208)
Subscriptions received in advance 402,493 137,896
Repurchase of common stock (53,638) (6,881)
Repurchase of management fee shares (49,871) 0
Redemption of redeemable non-controlling interest (25,407) (8,400)
Redemption of affiliate service provider incentive compensation awards (70) 0
Borrowings from mortgage notes, term loans, and secured revolving credit facilities 4,111,058 3,141,053
Repayments from mortgage notes, term loans, and secured revolving credit facilities (2,942,083) (894,600)
Borrowings under repurchase agreements 927,475 508,949
Settlement of repurchase agreements (194,064) (89,557)
Borrowings from affiliate line of credit 1,466,000 575,000
Repayments on affiliate line of credit (1,466,000) (580,250)
Borrowings from unsecured credit facilities 240,000 0
Payment of deferred financing costs (22,839) (19,847)
Contributions from non-controlling interests 43,443 11,274
Distributions to non-controlling interests (8,778) (1,652)
Distributions (53,941) (21,776)
Net cash provided by financing activities 4,937,285 3,936,298
Net change in cash and cash equivalents and restricted cash 321,217 78,315
Cash and cash equivalents and restricted cash, beginning of period 306,613 157,729
Cash and cash equivalents and restricted cash, end of period 627,830 236,044
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 150,062 56,456
Restricted cash 477,768 179,588
Cash and cash equivalents and restricted cash, end of period 627,830 236,044
Non-cash investing and financing activities:    
Assumption of mortgage notes in conjunction with acquisitions of real estate 385,450 151,220
Assumption of other liabilities in conjunction with acquisitions of real estate 25,847 36,625
Issuance of BREIT OP units as consideration for acquisitions of real estate 36,749 0
Recognition of financing lease liability 56,008 0
Accrued pre-acquisition costs 1,217 403
Contributions from non-controlling interests 2,520 0
Accrued capital expenditures and acquisition related costs 3,406 8,163
Accrued distributions 12,783 6,194
Accrued stockholder servicing fee due to affiliate 121,421 65,254
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 0
Allocation to redeemable non-controlling interest 1,441 1,456
Distribution reinvestment 93,894 38,503
Accrued common stock repurchases 2,088 4,233
Issuance of BREIT OP units as settlement of affiliate incentive compensation awards 4,714 0
Payable for real estate-related securities $ 129,317 $ 170,028