XML 25 R7.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Cash flows from operating activities:    
Net loss $ (898,818,000) $ (102,880,000)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Management fee 102,925,000 39,664,000
Performance participation allocation 0 50,061,000
Depreciation and amortization 676,157,000 301,333,000
Impairment of investments in real estate 6,126,000 0
Net gains on dispositions of real estate (371,000) (29,686,000)
Loss on extinguishment of debt 1,237,000 0
Unrealized (gain) loss on changes in fair value of financial instruments 648,455,000 (45,492,000)
Income from unconsolidated entities (38,605,000) 0
Distributions from unconsolidated entities 35,091,000 0
Other items (23,964,000) 3,677,000
Change in assets and liabilities:    
(Increase) / decrease in other assets (36,825,000) (37,401,000)
Increase / (decrease) in due to affiliates 5,775,000 (709,000)
Increase / (decrease) in accounts payable, accrued expenses, and other liabilities 7,612,000 14,902,000
Net cash provided by operating activities 484,795,000 193,469,000
Cash flows from investing activities:    
Acquisitions of real estate (2,939,159,000) (3,763,487,000)
Capital improvements to real estate (144,293,000) (67,091,000)
Proceeds from disposition of real estate 4,488,000 44,293,000
Pre-acquisition costs (11,671,000) (3,407,000)
Investment in unconsolidated entities (808,312,000) 0
Purchase of investments in real estate debt (874,326,000) (1,296,050,000)
Proceeds from settlement of investments in real estate debt 200,533,000 276,205,000
Purchase of real estate-related equity securities (463,695,000) 0
Sale of real estate-related equity securities 102,932,000 0
Net cash used in investing activities (4,933,503,000) (4,809,537,000)
Cash flows from financing activities:    
Proceeds from issuance of common stock 5,047,278,000 2,596,552,000
Offering costs paid (48,008,000) (33,045,000)
Subscriptions received in advance 175,886,000 402,493,000
Repurchase of common stock (720,157,000) (53,638,000)
Repurchase of management fee shares (76,631,000) (49,871,000)
Redemption of redeemable non-controlling interest (83,625,000) (25,407,000)
Redemption of affiliate service provider incentive compensation awards (1,755,000) (70,000)
Borrowings from mortgage notes, term loans, and secured revolving credit facilities 6,108,651,000 4,111,058,000
Repayments from mortgage notes, term loans, and secured revolving credit facilities (5,400,290,000) (2,942,083,000)
Borrowings under repurchase agreements 1,490,542,000 927,475,000
Settlement of repurchase agreements (2,216,689,000) (194,064,000)
Borrowings from affiliate line of credit 175,000,000 1,466,000,000
Repayments on affiliate line of credit (175,000,000) (1,466,000,000)
Borrowings from unsecured credit facilities 130,000,000 240,000,000
Repayments on unsecured credit facilities (130,000,000) 0
Payment of deferred financing costs (31,354,000) (22,839,000)
Contributions from non-controlling interests 22,017,000 43,443,000
Distributions to non-controlling interests (14,251,000) (8,778,000)
Distributions (189,722,000) (53,941,000)
Net cash provided by financing activities 4,061,892,000 4,937,285,000
Net change in cash and cash equivalents and restricted cash (386,816,000) 321,217,000
Cash and cash equivalents and restricted cash, beginning of period 1,109,702,000 306,613,000
Cash and cash equivalents and restricted cash, end of period 722,886,000 627,830,000
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 263,067,000 150,062,000
Restricted cash 459,819,000 477,768,000
Cash and cash equivalents and restricted cash, end of period 722,886,000 627,830,000
Non-cash investing and financing activities:    
Assumption of mortgage notes in conjunction with acquisitions of real estate 224,123,000 385,450,000
Assumption of other liabilities in conjunction with acquisitions of real estate 1,482,000 25,847,000
Issuance of BREIT OP units as consideration for acquisitions of real estate   36,749,000
Recognition of financing lease liability   56,008,000
Accrued pre-acquisition costs   1,217,000
Contributions from non-controlling interests   2,520,000
Accrued capital expenditures and acquisition related costs 6,920,000 3,406,000
Accrued distributions 23,814,000 12,783,000
Accrued stockholder servicing fee due to affiliate 79,593,000 121,421,000
Redeemable non-controlling interest issued as settlement of performance participation allocation 141,396,000 37,484,000
Allocation to redeemable non-controlling interest 302,000 1,441,000
Distribution reinvestment 228,166,000 93,894,000
Accrued common stock repurchases 52,096,000 2,088,000
Accrued common stock repurchases due to affiliate 17,762,000 0
Issuance of BREIT OP units as settlement of affiliate incentive compensation awards   4,714,000
Payable for investments in real estate debt 1,487,000 129,317,000
Class I Shares [Member]    
Non-cash investing and financing activities:    
Exchange of redeemable non-controlling interest 9,228,000 11,620,000
Class B Units [Member]    
Non-cash investing and financing activities:    
Exchange of redeemable non-controlling interest $ 48,543,000 $ 0