XML 23 R7.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows from operating activities    
Net loss $ (65,898) $ (9,142)
Adjustments to reconcile net loss to net cash provided by operating activities    
Management fees 13,560 2,793
Performance participation allocation 46 5,501
Depreciation and amortization 107,993 20,852
Amortization of deferred financing costs 2,303 592
Deferred income amortization (924) (1,365)
Unrealized loss on changes in fair value of financial instruments 13,803 821
Loss on sales of real estate-related securities 5,789  
Amortization of restricted stock grants 80 50
Distributions from investments in unconsolidated real estate ventures 276 429
Loss from unconsolidated real estate ventures (887) (46)
Other items 25 4
Change in assets and liabilities    
Increase in other assets (17,986) (9,144)
(Decrease) / increase in due to affiliates (118) 254
Increase in accounts payable, accrued expenses and other liabilities 18,934 17,468
Net cash provided by operating activities 78,770 29,159
Cash flows from investing activities    
Acquisitions of real estate (1,891,638) (585,236)
Capital improvements to real estate (13,678) (4,832)
Purchase of real estate-related securities (73,188) (368,616)
Proceeds from paydown of principal and settlement of real estate-related securities 111,866 100,256
Net cash used in investing activities (1,866,638) (858,428)
Cash flows from financing activities    
Proceeds from issuance of common stock, net 556,857 446,074
Offering costs paid (10,421) (4,518)
Subscriptions received in advance 88,402 65,875
Repurchase of common stock (28,462) (181)
Borrowings from mortgage notes and revolving credit facility 1,251,843 280,661
Repayments of mortgage notes and revolving credit facility (1,628) (1,060)
(Repayments) borrowings under repurchase agreements, short term net 81,035 (34,330)
Borrowings under repurchase agreements 114,408  
Payment of deferred financing costs (7,569) (5,157)
Contributions from non-controlling interests 60,192 3,793
Distributions to non-controlling interests (1,556) (234)
Repurchase of non-controlling interests (58,837)  
Distributions (24,788) (4,418)
Net cash provided by financing activities 1,857,406 815,165
Net change in cash and cash equivalents and restricted cash 69,538 (14,104)
Cash and cash equivalents and restricted cash at the beginning of the period 188,961 164,921
Cash and cash equivalents and restricted cash at the end of the period 258,499 150,817
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:    
Cash and cash equivalents 132,342 65,718
Restricted cash 126,157 85,099
Cash and cash equivalents and restricted cash at the end of the period 258,499 150,817
Non-cash financing activities:    
Assumption of mortgage notes in conjunction with acquisitions of real estate   220,933
Accrued stockholder servicing fee due to affiliate 26,383 21,616
Accrued offering costs due to affiliates   751
Right of use asset/liability 6,408  
Redeemable non-controlling interest issued as settlement for performance participation allocation 10,366  
Accrued distributions 7,350 2,789
Distribution reinvestment $ 29,314 $ 5,933