XML 25 R7.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities      
Net loss $ (675,518) $ (65,927) $ (304,443)
Adjustments to reconcile net loss to net cash provided by operating activities      
Management fees 153,411 167,100 62,237
Performance participation allocation   102,348 204,225
Impairment of investments in real estate 188,804 0 0
Depreciation and amortization 811,788 848,943 330,455
Amortization of deferred financing costs 35,111 37,573 8,547
Straight-line rent amortization (13,181) (12,098) (12,453)
Deferred income amortization (19,796) (13,295) (3,905)
Unrealized loss (gain) on changes in fair value of financial instruments 349,941 (505,658) (36,009)
Foreign currency (gain) loss (14,786) 49,536 11,078
Loss on extinguishment of debt 93 313  
Amortization of restricted stock grants 840 894 537
Net gain on disposition of investments in real estate (289,818)    
Realized loss on sale of investments in real estate debt 4,445 13,162  
Realized loss on sale of real estate-related equity securities 49,181 22,021  
Loss (income) from unconsolidated real estate ventures 11,624 (12,189) 615
Distributions of earnings from unconsolidated real estate ventures 14,132 11,161 189
Other items (71,584) 4,136 429
Change in assets and liabilities      
Decrease (increase) in other assets 8,707 (105,356) (7,265)
Increase in due to affiliates 3,340 715 3,291
Increase (decrease) in other liabilities 9,833 51,532 (24,401)
Net cash provided by operating activities 556,567 594,911 233,127
Cash flows from investing activities      
Acquisitions of real estate   (5,126,079) (12,936,421)
Proceeds from dispositions of real estate 2,179,605    
Capital improvements to real estate (180,182) (143,326) (40,385)
Investment in unconsolidated real estate ventures (126) (470,181) (235)
Origination and purchase of investments in real estate debt   (1,091,605) (802,866)
Purchase of real estate-related debt and equity securities   (85,653) (175,000)
Proceeds from paydown of principal and settlement of investments in real estate debt and equity securities 180,195 372,974 50,252
Purchase of derivative instruments (18,628)    
Proceeds from derivative contracts 70,856 57,176  
Net cash provided by (used in) investing activities 2,231,720 (6,486,694) (13,904,655)
Cash flows from financing activities      
Proceeds from issuance of common stock, net 305,275 4,762,264 5,643,318
Offering costs paid (54,404) (75,639) (41,682)
Subscriptions received in advance 13,225 40,221 496,845
Repurchase of common stock (2,611,115) (1,347,308) (64,550)
Borrowings from mortgage notes, credit facility, and unsecured line of credit 2,371,482 4,017,869 8,750,402
Repayments of mortgage notes, credit facility and unsecured line of credit (2,841,975) (1,638,583) (473,025)
Repayments under secured financings on investments in real estate debt, short term net (5,469)   (42,557)
Borrowings under secured financings on investments in real estate debt   644,128 274,028
Repayments under secured financings on investments in real estate debt   (128,380) (65,697)
Payment of deferred financing costs (1,688) (64,252) (70,776)
Contributions from non-controlling interests 510 14,899 30,879
Distributions to non-controlling interests (13,572) (2,291) (1,133)
Distributions (356,180) (311,909) (117,380)
Net cash (used in) provided by financing activities (3,193,911) 5,911,019 14,318,672
Effect of exchange rate changes (10,350) (3,182)  
Net change in cash and cash equivalents and restricted cash (415,974) 16,054 647,144
Cash and cash equivalents and restricted cash, beginning of year 956,609 940,555 293,411
Cash and cash equivalents and restricted cash, end of year 540,635 956,609 940,555
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:      
Cash and cash equivalents 294,984 643,516 274,756
Restricted cash 245,651 313,093 665,799
Total cash and cash equivalents and restricted cash 540,635 956,609 940,555
Supplemental disclosure of cash flow information:      
Cash paid for interest 913,268 442,971 122,275
Non-cash investing and financing activities:      
Accrued stockholder servicing fees due to affiliate (62,323) 171,464 236,971
Assumption of mortgage notes in conjunction with acquisitions of real estate   267,030 156,515
Issuance of Operating Partnership units as consideration for acquisitions of real estate   190,459  
Recognition of right of use asset and liability     6,146
Issuance of Class I shares for payment of management fee 157,094 162,190 54,672
Redeemable non-controlling interest issued as settlement for performance participation allocation 102,348 204,225 15,061
Accrued distributions 43,044 49,306 32,696
Distribution reinvestment 207,385 221,093 91,192
Allocation to redeemable non-controlling interest 14,840 21,698 8,250
Accrued capital expenditures $ 6,045 $ 14,802 $ 7,146