XML 23 R5.htm IDEA: XBRL DOCUMENT v3.20.2
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 I Shares [Member]
Common Stock [Member]
Class T Shares [Member]
Common Stock [Member]
Class D 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, 2018 $ 3,914,954   $ 2,770 $ 1,083 $ 233 $ 304 $ 4,327,444 $ (587,548) $ 3,744,286 $ 75,592 $ 95,076
Common stock issued 5,155,372   1,662 2,482 134 381 5,150,713   5,155,372    
Offering costs (213,228)           (213,228)   (213,228)    
Distribution reinvestment 161,771   84 46 7 9 161,625   161,771    
Common stock/units repurchased (161,537)   (52) (84) (8) (3) (160,672)   (160,819)   (718)
Amortization of restricted stock grants/compensation awards 1,800     3     297   300   1,500
Net income (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 and redemptions to non-controlling interests (33,486)                 (27,826) (5,660)
Allocation to redeemable non-controlling interests (3,875)           (3,875)   (3,875)    
Ending Balance at Sep. 30, 2019 8,403,652   4,464 3,530 366 691 9,262,304 (1,087,923) 8,183,432 92,073 128,147
Beginning Balance at Dec. 31, 2018 3,914,954   2,770 1,083 233 304 4,327,444 (587,548) 3,744,286 75,592 95,076
Ending Balance at Dec. 31, 2019 10,614,648   5,308 4,743 398 847 11,716,721 (1,422,885) 10,305,132 157,795 151,721
Beginning Balance at Jun. 30, 2019 6,376,375   3,812 2,286 319 529 6,969,300 (845,511) 6,130,735 113,725 131,915
Common stock issued 2,344,142   638 1,251 45 160 2,342,048   2,344,142    
Offering costs (59,354)           (59,354)   (59,354)    
Distribution reinvestment 67,877   32 21 3 4 67,817   67,877    
Common stock/units repurchased (55,870)   (18) (29) (1) (2) (55,172)   (55,222)   (648)
Amortization of restricted stock grants/compensation awards 600     1     99   100   500
Net income (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 and redemptions 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 3,530 366 691 9,262,304 (1,087,923) 8,183,432 92,073 128,147
Beginning Balance at Dec. 31, 2019 10,614,648   5,308 4,743 398 847 11,716,721 (1,422,885) 10,305,132 157,795 151,721
Common stock issued 6,974,538   1,555 4,278 75 282 6,968,348   6,974,538    
Offering costs (161,478)           (161,478)   (161,478)    
Distribution reinvestment 357,195   153 140 9 24 356,869   357,195    
Common stock/units repurchased (1,148,122)   (396) (571) (32) (57) (1,145,159)   (1,146,215)   (1,907)
Amortization of restricted stock grants/compensation awards 1,269     3     297   300   969
Net income (loss) (775,076)             (764,376) (764,376) (536) (10,164)
Distributions declared on common stock (686,495)             (686,495) (686,495)    
Contributions from non-controlling interests 72,557                 11,394 61,163
Distributions and redemptions to non-controlling interests (38,277)           (1,946)   (1,946) (25,951) (10,380)
Allocation to redeemable non-controlling interests (6,731) $ (6,700)         (6,731)   (6,731)    
Ending Balance at Sep. 30, 2020 15,204,028   6,620 8,593 450 1,096 17,726,921 (2,873,756) 14,869,924 142,702 191,402
Beginning Balance at Jun. 30, 2020 14,569,513   6,322 8,200 440 1,032 16,952,056 (2,749,989) 14,218,061 159,459 191,993
Common stock issued 1,022,713   312 565 15 68 1,021,753   1,022,713    
Offering costs (35,098)           (35,098)   (35,098)    
Distribution reinvestment 129,029   54 52 3 9 128,911   129,029    
Common stock/units repurchased (332,891)   (68) (225) (8) (13) (332,425)   (332,739)   (152)
Amortization of restricted stock grants/compensation awards 69     1     99   100   (31)
Net income (loss) 122,732             121,272 121,272 (328) 1,788
Distributions declared on common stock (245,039)             (245,039) (245,039)    
Contributions from non-controlling interests 1,493                 223 1,270
Distributions and redemptions to non-controlling interests (22,064)           (1,946)   (1,946) (16,652) (3,466)
Allocation to redeemable non-controlling interests (6,429) $ (6,400)         (6,429)   (6,429)    
Ending Balance at Sep. 30, 2020 $ 15,204,028   $ 6,620 $ 8,593 $ 450 $ 1,096 $ 17,726,921 $ (2,873,756) $ 14,869,924 $ 142,702 $ 191,402