XML 52 R33.htm IDEA: XBRL DOCUMENT v3.23.3
Equity and Redeemable Non-controlling Interests (Tables)
9 Months Ended
Sep. 30, 2023
Equity [Abstract]  
Schedule of Company's Authorized Capital

As of September 30, 2023, the Company had the authority to issue 3,100,000,000 shares of capital stock, consisting of the following:

 

Classification

 

Number of
Shares

 

 

Par Value

 

Preferred Stock

 

 

100,000,000

 

 

$

 

0.01

 

Class T Shares

 

 

500,000,000

 

 

$

 

0.01

 

Class S Shares

 

 

1,000,000,000

 

 

$

 

0.01

 

Class D Shares

 

 

500,000,000

 

 

$

 

0.01

 

Class I Shares

 

 

1,000,000,000

 

 

$

 

0.01

 

Total

 

 

3,100,000,000

 

 

 

 

 

Schedule of Common Stock Outstanding shares

The following table details the movement in the Company’s outstanding shares of common stock:

 

 

 

Three Months Ended September 30, 2023

 

 

 

Class T

 

 

Class S

 

 

Class D

 

 

Class I

 

 

Total

 

June 30, 2023

 

 

5,640,007

 

 

 

212,244,742

 

 

 

29,291,354

 

 

 

222,011,809

 

 

 

469,187,912

 

Common stock shares issued (1)

 

 

12,504

 

 

 

794,388

 

 

 

(4,725

)

 

 

3,265,512

 

 

 

4,067,679

 

Distribution reinvestment plan shares issued

 

 

36,190

 

 

 

948,038

 

 

 

79,607

 

 

 

970,189

 

 

 

2,034,024

 

Common stock shares repurchased

 

 

(139,792

)

 

 

(10,889,677

)

 

 

(659,557

)

 

 

(13,842,080

)

 

 

(25,531,106

)

Independent directors’ restricted stock grant (2)

 

 

 

 

 

 

 

 

 

 

 

30,361

 

 

 

30,361

 

September 30, 2023

 

 

5,548,909

 

 

 

203,097,491

 

 

 

28,706,679

 

 

 

212,435,791

 

 

 

449,788,870

 

 

 

 

Nine Months Ended September 30, 2023

 

 

 

Class T

 

 

Class S

 

 

Class D

 

 

Class I

 

 

Total

 

December 31, 2022

 

 

5,721,496

 

 

 

224,556,910

 

 

 

30,974,173

 

 

 

244,455,013

 

 

 

505,707,592

 

Common stock shares issued (1)

 

 

95,616

 

 

 

4,353,179

 

 

 

(142,011

)

 

 

11,693,589

 

 

 

16,000,373

 

Distribution reinvestment plan shares issued

 

 

106,290

 

 

 

2,868,401

 

 

 

259,145

 

 

 

2,929,928

 

 

 

6,163,764

 

Common stock shares repurchased

 

 

(374,493

)

 

 

(28,680,999

)

 

 

(2,384,628

)

 

 

(46,673,100

)

 

 

(78,113,220

)

Independent directors’ restricted stock grant (2)

 

 

 

 

 

 

 

 

 

 

 

30,361

 

 

 

30,361

 

September 30, 2023

 

 

5,548,909

 

 

 

203,097,491

 

 

 

28,706,679

 

 

 

212,435,791

 

 

 

449,788,870

 

__________

(1)
Includes exchanges between share classes
(2)
The independent directors’ restricted stock grant represents $0.8 million of the annual compensation paid to the independent directors for the period ended September 30, 2023. Each grant is amortized over the one-year service period of such grant. The shares vested in August 2023.
Schedule of Aggregate Distributions Declared for Each Class of Common Stock

The following table details the aggregate distributions declared for each applicable class of common stock:

 

 

 

Three Months Ended September 30, 2023

 

 

 

Class T

 

 

Class S

 

 

Class D

 

 

Class I

 

Aggregate gross distributions declared per share of common stock

 

$

 

0.3105

 

 

$

 

0.3105

 

 

$

 

0.3105

 

 

$

 

0.3105

 

Stockholder servicing fee per share of common stock

 

 

 

(0.0537

)

 

 

 

(0.0537

)

 

 

 

(0.0154

)

 

 

 

 

Net distributions declared per share of common stock

 

$

 

0.2568

 

 

$

 

0.2568

 

 

$

 

0.2951

 

 

$

 

0.3105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2023

 

 

 

Class T

 

 

Class S

 

 

Class D

 

 

Class I

 

Aggregate gross distributions declared per share of common stock

 

$

 

0.9315

 

 

$

 

0.9315

 

 

$

 

0.9315

 

 

$

 

0.9315

 

Stockholder servicing fee per share of common stock

 

 

 

(0.1631

)

 

 

 

(0.1631

)

 

 

 

(0.0470

)

 

 

 

 

Net distributions declared per share of common stock

 

$

 

0.7684

 

 

$

 

0.7684

 

 

$

 

0.8845

 

 

$

 

0.9315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Redeemable Noncontrolling Interest Activity

The following tables detail the redeemable non-controlling interests activity related to the Special Limited Partner and third-party Operating Partnership unitholders for the nine months ended September 30, 2023 and 2022 ($ in thousands):

 

 

 

Special Limited Partner

 

 

Third-party Operating Partnership unitholders

 

 

Total

 

Balance at December 31, 2022

 

$

238,322

 

 

$

188,777

 

 

$

427,099

 

  Settlement of performance participation allocation

 

 

102,348

 

 

 

 

 

 

102,348

 

  GAAP loss allocation

 

 

(11,263

)

 

 

(6,241

)

 

 

(17,504

)

  Distributions

 

 

(12,049

)

 

 

(6,677

)

 

 

(18,726

)

  Fair value allocation

 

 

2,598

 

 

 

1,439

 

 

 

4,037

 

Balance at September 30, 2023

 

$

319,956

 

 

$

177,298

 

 

$

497,254

 

 

 

 

Special Limited Partner

 

 

Third-party Operating Partnership unitholders

 

 

Total

 

Balance at December 31, 2021

 

$

30,502

 

 

$

 

 

$

30,502

 

  Settlement of performance participation allocation

 

 

204,225

 

 

 

 

 

 

204,225

 

  Issuance of Operating Partnership units as consideration for
  acquisitions of real estate

 

 

 

 

 

190,459

 

 

 

190,459

 

  GAAP income allocation

 

 

949

 

 

 

487

 

 

 

1,436

 

  Distributions

 

 

(8,429

)

 

 

(4,175

)

 

 

(12,604

)

  Fair value allocation

 

 

22,796

 

 

 

11,290

 

 

 

34,086

 

Balance at September 30, 2022

 

$

250,043

 

 

$

198,061

 

 

$

448,104