XML 40 R22.htm IDEA: XBRL DOCUMENT v3.21.1
Segment Reporting
3 Months Ended
Mar. 31, 2021
Segment Reporting [Abstract]  
Segment Reporting

 

15. Segment Reporting

The Company operates in eight reportable segments: Multifamily, Industrial, Net Lease, Hospitality, Self Storage, Retail, and Office properties and Investments in Real Estate Debt. The Company allocates resources and evaluates results based on the performance of each segment individually. The Company believes that Segment Net Operating Income is the key performance metric that captures the unique operating characteristics of each segment.

The following table details the total assets by segment ($ in thousands):

 

 

March 31, 2021

 

 

December 31, 2020

 

Multifamily

 

$

13,634,258

 

 

$

13,701,615

 

Industrial

 

 

12,303,484

 

 

 

11,498,912

 

Net Lease

 

 

5,220,444

 

 

 

5,199,651

 

Hospitality

 

 

2,343,162

 

 

 

2,196,429

 

Self Storage

 

 

1,553,799

 

 

 

1,593,430

 

Retail

 

 

695,539

 

 

 

700,045

 

Office

 

 

452,944

 

 

 

447,630

 

Investments in Real Estate Debt

 

 

4,990,532

 

 

 

4,763,309

 

Other (Corporate)

 

 

1,584,603

 

 

 

582,994

 

Total assets

 

$

42,778,765

 

 

$

40,684,015

 

The following table details the financial results by segment for the three months ended March 31, 2021 ($ in thousands):  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in

 

 

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

Self

 

 

 

 

 

 

 

Real Estate

 

 

 

 

 

 

Multifamily

 

Industrial

 

Lease

 

Hospitality

 

Storage

 

Retail

 

Office

 

Debt

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

288,453

 

$

226,760

 

$

82,795

 

$

 

$

30,975

 

$

14,430

 

$

9,503

 

$

 

$

652,916

 

Hospitality revenue

 

 

 

 

 

 

 

 

58,143

 

 

 

 

 

 

 

 

 

 

58,143

 

Other revenue

 

 

14,064

 

 

3,850

 

 

 

 

1,676

 

 

1,996

 

 

757

 

 

53

 

 

 

 

22,396

 

Total revenues

 

 

302,517

 

 

230,610

 

 

82,795

 

 

59,819

 

 

32,971

 

 

15,187

 

 

9,556

 

 

 

 

733,455

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental property operating

 

 

139,941

 

 

73,872

 

 

221

 

 

 

 

15,708

 

 

4,909

 

 

3,054

 

 

 

 

237,705

 

Hospitality operating

 

 

 

 

 

 

 

 

55,680

 

 

 

 

 

 

 

 

 

 

55,680

 

Total expenses

 

 

139,941

 

 

73,872

 

 

221

 

 

55,680

 

 

15,708

 

 

4,909

 

 

3,054

 

 

 

 

293,385

 

Income from unconsolidated entities

 

 

 

 

9,335

 

 

25,347

 

 

 

 

 

 

 

 

 

 

 

 

34,682

 

Income from investments in real estate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

239,361

 

 

239,361

 

Income from investments in equity securities

 

 

56,053

 

 

21,642

 

 

8,878

 

 

 

 

 

 

 

 

4,538

 

 

 

 

91,111

 

Segment net operating income (loss)

 

$

218,629

 

$

187,715

 

$

116,799

 

$

4,139

 

$

17,263

 

$

10,278

 

$

11,040

 

$

239,361

 

$

805,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

(168,043

)

$

(131,895

)

$

(28,499

)

$

(22,706

)

$

(37,751

)

$

(7,610

)

$

(3,883

)

$

 

$

(400,387

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(6,960

)

Management fee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(73,095

)

Performance participation allocation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(143,215

)

Net gain on dispositions of real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,430

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

86

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(181,618

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,416

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,835

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

28,884

 

Net income attributable to non-controlling interests in third party joint ventures

 

 

 

 

 

 

 

 

 

 

$

(59

)

Net income attributable to non-controlling interests in BREIT OP

 

 

 

 

 

 

 

 

 

 

 

(353

)

Net income attributable to BREIT stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

28,472

 

The following table details the financial results by segment for the three months ended March 31, 2020 ($ in thousands):

 

 

Multifamily

 

Industrial

 

Net

Lease

 

Hospitality

 

Self

Storage

 

Retail

 

Office

 

Investments in

Real Estate Debt

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

227,119

 

$

201,397

 

$

82,795

 

$

 

$

3,564

 

$

14,243

 

$

2,977

 

$

 

$

532,095

 

Hospitality revenue

 

 

 

 

 

 

 

 

127,472

 

 

 

 

 

 

 

 

 

 

127,472

 

Other revenue

 

 

12,085

 

 

841

 

 

 

 

1,574

 

 

447

 

 

278

 

 

90

 

 

 

 

15,315

 

Total revenues

 

 

239,204

 

 

202,238

 

 

82,795

 

 

129,046

 

 

4,011

 

 

14,521

 

 

3,067

 

 

 

 

674,882

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental property operating

 

 

104,560

 

 

57,170

 

 

101

 

 

 

 

2,102

 

 

3,420

 

 

1,035

 

 

 

 

168,388

 

Hospitality operating

 

 

 

 

 

 

 

 

 

99,306

 

 

 

 

 

 

 

 

 

 

99,306

 

Total expenses

 

 

104,560

 

 

57,170

 

 

101

 

 

99,306

 

 

2,102

 

 

3,420

 

 

1,035

 

 

 

 

267,694

 

Income from unconsolidated entities

 

 

 

 

 

13,269

 

 

 

 

 

 

 

 

 

 

 

 

13,269

 

Income (loss) from investments in real estate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,016,147

)

 

(1,016,147

)

Income (loss) from investments in equity securities

 

(8,890

)

 

10,063

 

 

(31,897

)

 

 

 

 

 

 

 

(3,218

)

 

 

 

(33,942

)

Segment net operating income

 

$

125,754

 

$

155,131

 

$

64,066

 

$

29,740

 

$

1,909

 

$

11,101

 

$

(1,186

)

$

(1,016,147

)

$

(629,632

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

(127,326

)

$

(138,124

)

$

(28,155

)

$

(22,793

)

$

(2,229

)

$

(8,635

)

$

(1,543

)

$

 

$

(328,805

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,682

)

Management fee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(49,502

)

Performance participation allocation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on dispositions of real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

371

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,747

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(188,504

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,237

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(14,906

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,217,150

)

Net loss attributable to non-controlling interests in third party joint ventures

 

 

 

 

 

 

 

$

237

 

Net loss attributable to non-controlling interests in BREIT OP

 

 

 

 

 

 

 

 

16,826

 

Net loss attributable to BREIT stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,200,087

)