XML 30 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities      
Net loss $ (65,927) $ (304,443) $ (98,200)
Adjustments to reconcile net loss to net cash provided by operating activities      
Management fees 167,100 62,237 19,423
Performance participation allocation 102,348 204,225 15,061
Depreciation and amortization 848,943 330,455 155,864
Amortization of deferred financing costs 37,573 8,547 3,183
Straight-line rent amortization (12,098) (12,453) (8,668)
Deferred income amortization (13,295) (3,905) (1,309)
Unrealized (gain) loss on changes in fair value of financial instruments (505,658) (36,009) 9,026
Foreign currency loss 49,536 11,078  
Loss on extinguishment of debt 313    
Amortization of restricted stock grants 894 537 128
Realized loss on sale of real estate debt 13,162   5,789
Realized loss on sale of real estate-related equity securities 22,021    
(Income) loss from unconsolidated real estate ventures (12,189) 615 1,462
Contributions to investments in unconsolidated real estate ventures     (560)
Distributions of earnings from unconsolidated real estate ventures 11,161 189 276
Other items 4,136 429 8
Change in assets and liabilities      
Increase in other assets (105,356) (7,265) (16,806)
Increase (decrease) in due to affiliates 715 3,291 (355)
Increase (decrease) in other liabilities 51,532 (24,401) 28,522
Net cash provided by operating activities 594,911 233,127 112,844
Cash flows from investing activities      
Acquisitions of real estate (5,126,079) (12,936,421) (2,977,499)
Capital improvements to real estate (143,326) (40,385) (20,385)
Investment in unconsolidated real estate ventures (470,181) (235)  
Origination and purchase of investments in real estate debt (1,091,605) (802,866)  
Purchase of real estate-related equity securities (85,653) (175,000) (73,271)
Proceeds from paydown of principal and settlement of investments in real estate debt 372,974 50,252 126,729
Proceeds from settlement of derivative contracts 57,176    
Net cash used in investing activities (6,486,694) (13,904,655) (2,944,426)
Cash flows from financing activities      
Proceeds from issuance of common stock, net 4,762,264 5,643,318 853,205
Offering costs paid (75,639) (41,682) (14,768)
Subscriptions received in advance 40,221 496,845 113,532
Repurchase of common stock (1,347,308) (64,550) (43,711)
Borrowings from mortgage notes and revolving credit facility 4,017,869 8,750,402 2,053,047
Repayments of mortgage notes, revolving credit facility and unsecured line of credit (1,638,583) (473,025) (2,385)
Repayments under secured financings on investments in real estate, short term net   (42,557) (38,478)
Borrowings under secured financings on investments in real estate 644,128 274,028 115,796
Repayments under secured financings on investments in real estate (128,380) (65,697) (50,099)
Payment of deferred financing costs (64,252) (70,776) (13,779)
Contributions from non-controlling interests 14,899 30,879 60,192
Repurchase of non-controlling interests     (58,837)
Distributions to non-controlling interests (2,291) (1,133) (1,860)
Distributions (311,909) (117,380) (35,823)
Net cash provided by financing activities 5,911,019 14,318,672 2,936,032
Effect of exchange rate changes (3,182)    
Net change in cash and cash equivalents and restricted cash 16,054 647,144 104,450
Cash and cash equivalents and restricted cash, beginning of year 940,555 293,411 188,961
Cash and cash equivalents and restricted cash, end of year 956,609 940,555 293,411
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:      
Cash and cash equivalents 643,516 274,756 128,650
Restricted cash 313,093 665,799 164,761
Cash and cash equivalents and restricted cash, end of year 956,609 940,555 293,411
Supplemental disclosure of cash flow information:      
Cash paid for interest 442,971 122,275 68,904
Non-cash investing and financing activities:      
Accrued stockholder servicing fee due to affiliate 171,464 236,971 36,260
Assumption of mortgage notes in conjunction with acquisitions of real estate 267,030 156,515  
Issuance of SREIT OP units as consideration for acquisitions of real estate 190,459    
Recognition of right of use asset and liability   6,146 6,408
Redeemable non-controlling interest issued as settlement for performance participation allocation 204,225 15,061 10,366
Accrued distributions 49,306 32,696 8,682
Distribution reinvestment 221,093 91,192 41,551
Allocation to redeemable non-controlling interest $ 21,698 $ 8,250 $ 1,282