XML 85 R7.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities:    
Net loss $ (229,374) $ (160,345)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Management fee 69,522 28,073
Performance participation allocation 106,383 29,796
Depreciation and amortization 505,986 262,708
Gain on disposition of real estate (36,167) 0
Unrealized gain on changes in fair value of financial instruments (53,025) (8,761)
Other items 7,131 (880)
Change in assets and liabilities:    
(Increase) / decrease in other assets (95,832) (53,117)
Increase / (decrease) in due to affiliates 4,802 234
Increase / (decrease) in accounts payable, accrued expenses, and other liabilities 93,940 81,340
Net cash provided by operating activities 373,366 179,048
Cash flows from investing activities:    
Acquisitions of real estate (9,827,563) (5,693,880)
Capital improvements to real estate (135,645) (59,071)
Proceeds from disposition of real estate 74,568 0
Pre-acquisition costs (9,991) 0
Purchase of real estate-related securities and loans (1,623,503) (1,227,708)
Proceeds from settlement of real estate-related securities and loans 329,445 124,396
Net cash used in investing activities (11,192,689) (6,856,263)
Cash flows from financing activities:    
Proceeds from issuance of common stock 4,913,617 1,948,928
Offering costs paid (53,548) (31,316)
Subscriptions received in advance 560,444 180,425
Repurchase of common stock (82,878) (11,691)
Repurchase of management fee shares (72,711) (7,568)
Redemption of redeemable non-controlling interest (35,435) (8,400)
Redemption of affiliate service provider incentive compensation awards (718) 0
Borrowings from mortgage notes, term loans, and secured revolving credit facilities 10,036,847 5,632,422
Repayments from mortgage notes, term loans, and secured revolving credit facilities (4,692,644) (1,737,931)
Borrowings under repurchase agreements 1,152,366 954,892
Settlement of repurchase agreements (219,755) (96,025)
Borrowings from affiliate line of credit 1,883,000 1,135,900
Repayments on affiliate line of credit (1,883,000) (1,141,150)
Borrowings from unsecured credit facilities 240,000 0
Repayments on unsecured credit facilities (240,000) 0
Payment of deferred financing costs (94,726) (39,468)
Contributions from non-controlling interests 50,400 80,216
Distributions to non-controlling interests (31,325) (2,776)
Distributions (94,659) (38,075)
Net cash provided by financing activities 11,335,275 6,818,383
Net change in cash and cash equivalents and restricted cash 515,952 141,168
Cash and cash equivalents and restricted cash, beginning of period 306,613 157,729
Cash and cash equivalents and restricted cash, end of period 822,565 298,897
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 155,674 75,529
Restricted cash 666,891 223,368
Cash and cash equivalents and restricted cash, end of period 822,565 298,897
Non-cash investing and financing activities:    
Assumption of mortgage notes in conjunction with acquisitions of real estate 1,146,823 197,290
Assumption of other liabilities in conjunction with acquisitions of real estate 66,629 51,094
Issuance of BREIT OP units as consideration for acquisitions of real estate 36,749 0
Recognition of financing lease liability 56,008 0
Assumed operating ground lease liabilities 47,393 0
Accrued pre-acquisition costs 868 61
Contributions from non-controlling interests 2,520 0
Accrued capital expenditures and acquisition related costs 7,187 3,985
Accrued distributions 23,380 9,952
Accrued stockholder servicing fee due to affiliate 160,604 101,124
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 3,875 1,826
Distribution reinvestment 161,771 66,899
Accrued common stock repurchases 5,330 11,344
Acquired non-controlling interests   12,802
Issuance of BREIT OP units as settlement of affiliate incentive compensation awards 4,714 0
Payable for real estate-related securities $ 185,074 $ 0