XML 26 R7.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Cash flows from operating activities          
Net (loss) income $ (56,677) $ 134,347 $ (414,160) $ 56,353  
Adjustments to reconcile net (loss) income to net cash provided by operating activities          
Management fees 37,347 45,697 118,970 122,081  
Performance participation allocation 0 36,306 0 175,776 $ 102,300
Impairment of investments in real estate 3,667 0 188,804 0  
Depreciation and amortization 203,561 219,005 612,924 649,347  
Amortization of deferred financing costs     24,631 27,249  
Straight-line rent amortization     (9,703) (9,036)  
Deferred income amortization     (14,252) (9,464)  
Unrealized loss (gain) on changes in fair value of financial instruments     64,751 (640,881)  
Foreign currency loss     16,430 93,514  
Amortization of restricted stock grants     630 619  
Net gain on disposition of investments in real estate (67,374)   (188,632)    
Realized loss on sale of investments in real estate debt     2,491 7,646  
Realized loss on sale of real estate-related equity securities     2,299 12,622  
Loss (income) from unconsolidated real estate ventures 241 (11,054) 786 (11,774)  
Distributions of earnings from unconsolidated real estate ventures     8,098 6,184  
Other items     (8,034) (41)  
Change in assets and liabilities          
Increase in other assets     (14,445) (64,858)  
(Decrease) increase in due to affiliates     (232) 2,809  
Increase in other liabilities     39,427 57,809  
Net cash provided by operating activities     430,783 475,955  
Cash flows from investing activities          
Acquisitions of real estate       (5,085,691)  
Proceeds from dispositions of real estate     1,501,960    
Capital improvements to real estate     (124,085) (96,371)  
Investment in unconsolidated real estate ventures       (470,186)  
Origination and purchase of investments in real estate debt       (1,071,771)  
Purchase of real estate-related debt and equity securities       (85,653)  
Proceeds from paydown of principal and settlement of investments in real estate debt and equity securities     54,297 249,921  
Purchase of derivative instruments     (16,582)    
Proceeds from derivative contracts     16,538 57,025  
Net cash provided by (used in) investing activities     1,432,128 (6,502,726)  
Cash flows from financing activities          
Proceeds from issuance of common stock, net     253,932 4,216,003  
Offering costs paid     (41,769) (57,964)  
Subscriptions received in advance     12,928 154,117  
Repurchases of common stock     (2,004,675) (567,641)  
Borrowings from mortgage notes, revolving credit facility, and unsecured line of credit     1,737,529 3,101,290  
Repayments of mortgage notes, revolving credit facility and unsecured line of credit     (1,933,949) (679,199)  
Borrowings under secured financings on investments in real estate       526,283  
Repayments under secured financings on investments in real estate debt       (128,380)  
Payment of deferred financing costs     (1,567) (53,306)  
Contributions from non-controlling interests       14,356  
Distributions to non-controlling interests     (5,384) (1,865)  
Distributions     (271,451) (223,636)  
Net cash (used in) provided by financing activities     (2,254,406) 6,300,058  
Effect of exchange rate changes     952 (10,900)  
Net change in cash and cash equivalents and restricted cash     (390,543) 262,387  
Cash and cash equivalents and restricted cash, beginning of year     956,609 940,555 940,555
Cash and cash equivalents and restricted cash, end of period 566,066 1,202,942 566,066 1,202,942 956,609
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:          
Cash and cash equivalents 287,621 800,608 287,621 800,608 643,516
Restricted cash 278,445 402,334 278,445 402,334 313,093
Total cash and cash equivalents and restricted cash $ 566,066 $ 1,202,942 566,066 1,202,942 $ 956,609
Supplemental disclosure of cash flow information:          
Cash paid for interest     674,133 271,528  
Non-cash investing and financing activities:          
Accrued stockholder servicing fees due to affiliate     (44,653) 170,657  
Assumption of mortgage notes in conjunction with acquisitions of real estate       267,030  
Issuance of Operating Partnership units as consideration for acquisitions of real estate       190,459  
Issuance of Class I shares for payment of management fee     121,297 116,191  
Redeemable non-controlling interest issued as settlement for performance participation allocation     102,348 204,225  
Accrued distributions     44,808 49,864  
Distribution reinvestment     158,973 159,707  
Allocation to redeemable non-controlling interests     4,037 34,086  
Accrued capital expenditures     $ 7,166 $ 17,076