XML 45 R27.htm IDEA: XBRL DOCUMENT v3.20.2
Investments in Unconsolidated Entities (Tables)
9 Months Ended
Sep. 30, 2020
Equity Method Investments And Joint Ventures [Abstract]  
Summarized Financial Information of BREIT MGP JV with Reconciliation to Unconsolidated Entities

The following table provides a summarized balance sheet of the BREIT MGP JV along with a reconciliation to the Company’s equity investment in unconsolidated entities ($ in thousands):

 

 

 

 

 

 

 

September 30, 2020

 

Total assets

 

$

4,614,202

 

Total liabilities

 

 

(3,001,555

)

Total equity of BREIT MGP JV

 

 

1,612,647

 

 

 

 

 

 

MGP's share

 

 

807,936

 

BREIT's share

 

 

804,711

 

BREIT outside basis

 

 

9,423

 

BREIT net investment in BREIT MGP JV

 

$

814,134

 

The following table provides summarized operating data of the BREIT MGP JV along with a reconciliation to the Company’s income from unconsolidated entities ($ in thousands):

 

 

 

Three Months Ended September 30, 2020

 

Nine Months Ended

September 30, 2020

 

Total revenue

 

$

98,682

 

$

247,800

 

Net income of BREIT MGP JV

 

 

50,320

 

 

127,799

 

 

 

 

 

 

 

 

 

MGP's share

 

 

25,210

 

 

64,027

 

BREIT's share

 

 

25,110

 

 

63,772

 

Amortization of BREIT outside basis

 

 

(37

)

 

(94

)

BREIT net income from BREIT MGP JV

 

$

25,073

 

$

63,678