XML 25 R7.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Cash flows from operating activities:    
Net income (loss) $ 28,884 $ (1,217,150)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Management fee 73,095 49,502
Performance participation allocation 143,215  
Depreciation and amortization 400,387 328,805
Net gain on dispositions of real estate (15,430) (371)
Loss on extinguishment of debt 3,416 1,237
Unrealized (gain) loss on changes in fair value of financial instruments (316,617) 1,104,394
Income from unconsolidated entities (34,682) (13,269)
Distributions from unconsolidated entities 15,101 12,131
Other items 14,418 (1,683)
Change in assets and liabilities:    
(Increase) / decrease in other assets (20,726) (70,385)
Increase / (decrease) in due to affiliates 4,804 3,590
Increase / (decrease) in other liabilities (4,229) 12,238
Net cash provided by operating activities 291,636 209,039
Cash flows from investing activities:    
Acquisitions of real estate (362,345) (2,573,147)
Capital improvements to real estate (61,713) (70,648)
Proceeds from disposition of real estate 73,922 4,488
Pre-acquisition costs and deposits (6,322) (23,791)
Investment in unconsolidated entities (364,758) (808,312)
Purchase of investments in real estate debt (300,888) (485,663)
Proceeds from settlement of investments in real estate debt 126,388 87,271
Purchase of real estate-related equity securities (336,845) (372,293)
Net cash used in investing activities (1,232,561) (4,242,095)
Cash flows from financing activities:    
Proceeds from issuance of common stock 2,327,903 4,232,000
Offering costs paid (30,430) (27,823)
Subscriptions received in advance 1,230,294 290,535
Repurchase of common stock (323,611) (46,624)
Repurchase of management fee shares (124,335) (42,132)
Redemption of redeemable non-controlling interest (111,949) (83,625)
Redemption of affiliate service provider incentive compensation awards (923) (335)
Borrowings of mortgage notes, term loans, and secured revolving credit facilities 614,085 4,551,680
Repayments from mortgage notes, term loans, and secured revolving credit facilities (957,247) (3,591,784)
Borrowings under secured financings on investments in real estate debt   45,541
Repayments of secured financings on investments in real estate debt (635,805) (618,147)
Borrowings from affiliate unsecured revolving credit facility 60,000 125,000
Repayments on affiliate unsecured revolving credit facility (60,000) (125,000)
Borrowings from unsecured revolving credit facilities   130,000
Repayments on unsecured revolving credit facilities   (130,000)
Payment of deferred financing costs (13,640) (19,894)
Contributions from non-controlling interests 825 10,953
Distributions to and redemptions of non-controlling interests (6,623) (8,342)
Distributions (127,578) (81,486)
Net cash provided by financing activities 1,840,966 4,610,517
Net change in cash and cash equivalents and restricted cash 900,041 577,461
Cash and cash equivalents and restricted cash, beginning of period 1,044,523 1,109,702
Cash and cash equivalents and restricted cash, end of period 1,944,564 1,687,163
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 574,130 738,553
Restricted cash 1,370,434 948,610
Cash and cash equivalents and restricted cash, end of period 1,944,564 1,687,163
Non-cash investing and financing activities:    
Assumption of mortgage notes in conjunction with acquisitions of real estate   109,069
Accrued pre-acquisition costs   803
Accrued capital expenditures and acquisition related costs 7,009 3,363
Accrued distributions 11,914 21,103
Accrued stockholder servicing fee due to affiliate 78,094 70,409
Redeemable non-controlling interest issued as settlement of performance participation allocation 192,648 141,396
Allocation to redeemable non-controlling interest 2,775 508
Distribution reinvestment 150,174 104,922
Accrued common stock repurchases 87,350 427,259
Accrued common stock repurchases due to affiliate 27,387  
Payable for investments in real estate debt 22,974 389,878
Real Estate [Member]    
Non-cash investing and financing activities:    
Assumption of other liabilities in conjunction with acquisitions 2,945 2,416
Investments in Unconsolidated Entities [Member]    
Non-cash investing and financing activities:    
Assumption of other liabilities in conjunction with acquisitions 9,249  
Class I Shares [Member]    
Non-cash investing and financing activities:    
Exchange of redeemable non-controlling interest 12,246 9,228
Class B Units [Member]    
Non-cash investing and financing activities:    
Exchange of redeemable non-controlling interest $ 68,453 $ 48,543