XML 27 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Third Party Joint Ventures [Member]
Common Stock [Member]
Class S Shares [Member]
Common Stock [Member]
Class T Shares [Member]
Common Stock [Member]
Class D Shares [Member]
Common Stock [Member]
Class I Shares [Member]
Additional Paid-in Capital [Member]
Accumulated Deficit and Cumulative Distributions [Member]
Total Stockholders' Equity [Member]
Non-controlling Interests [Member]
Third Party Joint Ventures [Member]
Non-controlling Interests [Member]
BREIT OP Unitholders [Member]
Beginning Balance at Dec. 31, 2017 $ 1,509,639   $ 1,301 $ 56 $ 40 $ 307 $ 1,616,720 $ (132,633) $ 1,485,791 $ 23,848  
Common stock issued 2,082,218   1,045 134 201 560 2,080,278   2,082,218    
Offering costs (131,288)           (131,288)   (131,288)    
Distribution reinvestment 66,898   42 2 3 15 66,836   66,898    
Common stock/units repurchased (30,603)   (15)   (2) (11) (30,575)   (30,603)    
Amortization of restricted stock grants/compensation awards 112           112   112    
Net loss (159,559)             (155,697) (155,697) (3,054) $ (808)
Distributions declared on common stock (114,881)             (114,881) (114,881)    
Contributions from non-controlling interests 80,216                 30,216 50,000
Acquired non-controlling interests 12,802                 12,802  
Distributions to non-controlling interests (2,215)                 (1,847) (368)
Allocation to redeemable non-controlling interests (1,826)           (1,826)   (1,826)    
Ending Balance at Sep. 30, 2018 3,311,513   2,373 192 242 871 3,600,257 (403,211) 3,200,724 61,965 48,824
Beginning Balance at Dec. 31, 2017 1,509,639   1,301 56 40 307 1,616,720 (132,633) 1,485,791 23,848  
Ending Balance at Dec. 31, 2018 3,914,954   2,770 233 304 1,083 4,327,444 (587,548) 3,744,286 75,592 95,076
Beginning Balance at Jun. 30, 2018 2,621,087   1,986 149 168 667 2,884,242 (297,090) 2,590,122 30,965  
Common stock issued 755,559   377 42 73 207 754,860   755,559    
Offering costs (47,436)           (47,436)   (47,436)    
Distribution reinvestment 28,397   17 1 3 6 28,370   28,397    
Common stock/units repurchased (19,489)   (7)   (2) (9) (19,471)   (19,489)    
Amortization of restricted stock grants/compensation awards 62           62   62    
Net loss (58,599)             (57,667) (57,667) (124) (808)
Distributions declared on common stock (48,454)             (48,454) (48,454)    
Contributions from non-controlling interests 68,942                 18,942 50,000
Acquired non-controlling interests 12,802                 12,802  
Distributions to non-controlling interests (988)                 (620) (368)
Allocation to redeemable non-controlling interests (370)           (370)   (370)    
Ending Balance at Sep. 30, 2018 3,311,513   2,373 192 242 871 3,600,257 (403,211) 3,200,724 61,965 48,824
Beginning Balance at Dec. 31, 2018 3,914,954   2,770 233 304 1,083 4,327,444 (587,548) 3,744,286 75,592 95,076
Ending Balance at Jun. 30, 2019 6,376,375   3,812 319 529 2,286 6,969,300 (845,511) 6,130,735 113,725 131,915
Beginning Balance at Dec. 31, 2018 3,914,954   2,770 233 304 1,083 4,327,444 (587,548) 3,744,286 75,592 95,076
Common stock issued 5,155,372   1,662 134 381 2,482 5,150,713   5,155,372    
Offering costs (213,228)           (213,228)   (213,228)    
Distribution reinvestment 161,771   84 7 9 46 161,625   161,771    
Common stock/units repurchased (161,537)   (52) (8) (3) (84) (160,672)   (160,819)   (718)
Amortization of restricted stock grants/compensation awards 1,800         3 297   300   1,500
Net loss (228,291)             (220,721) (220,721) (3,631) (3,939)
Distributions declared on common stock (279,654)             (279,654) (279,654)    
Contributions from non-controlling interests 89,826                 47,938 41,888
Distributions to non-controlling interests (33,486)                 (27,826) (5,660)
Allocation to redeemable non-controlling interests (3,875) $ (3,900)         (3,875)   (3,875)    
Ending Balance at Sep. 30, 2019 8,403,652   4,464 366 691 3,530 9,262,304 (1,087,923) 8,183,432 92,073 128,147
Beginning Balance at Jun. 30, 2019 6,376,375   3,812 319 529 2,286 6,969,300 (845,511) 6,130,735 113,725 131,915
Common stock issued 2,344,142   638 45 160 1,251 2,342,048   2,344,142    
Offering costs (59,354)           (59,354)   (59,354)    
Distribution reinvestment 67,877   32 3 4 21 67,817   67,877    
Common stock/units repurchased (55,870)   (18) (1) (2) (29) (55,172)   (55,222)   (648)
Amortization of restricted stock grants/compensation awards 600         1 99   100   500
Net loss (125,762)             (123,171) (123,171) (625) (1,966)
Distributions declared on common stock (119,241)             (119,241) (119,241)    
Contributions from non-controlling interests 2,420                 1,995 425
Distributions to non-controlling interests (25,101)                 (23,022) (2,079)
Allocation to redeemable non-controlling interests (2,434)           (2,434)   (2,434)    
Ending Balance at Sep. 30, 2019 $ 8,403,652   $ 4,464 $ 366 $ 691 $ 3,530 $ 9,262,304 $ (1,087,923) $ 8,183,432 $ 92,073 $ 128,147