XML 28 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities      
Net loss $ (304,443) $ (98,200) $ (20,978)
Adjustments to reconcile net loss to net cash provided by operating activities      
Management fees 62,237 19,423 5,469
Performance participation allocation 204,225 15,061 10,366
Depreciation and amortization 330,455 155,864 38,896
Amortization of deferred financing costs 8,547 3,183 1,050
Straight-line rent amortization (12,453) (8,668) (829)
Deferred income amortization (3,905) (1,309) (1,566)
Unrealized (gain) loss on changes in fair value of financial instruments (36,009) 9,026 256
Foreign currency loss 11,078    
Loss (gain) on sales of investments in real estate debt   5,789 (600)
Amortization of restricted stock grants 537 128 71
Contributions to investments in unconsolidated real estate ventures   (560)  
Distributions from investments in unconsolidated real estate ventures 189 276 551
Loss (earnings) from unconsolidated real estate ventures 615 1,462 (175)
Other items 429 8 20
Change in assets and liabilities      
Increase in other assets (7,265) (16,806) (7,950)
Increase (decrease) in due to affiliates 3,291 (355) 460
(Decrease) increase in other liabilities (24,401) 28,522 26,064
Net cash provided by operating activities 233,127 112,844 51,105
Cash flows from investing activities      
Acquisitions of real estate (12,936,421) (2,977,499) (1,607,245)
Capital improvements to real estate (40,385) (20,385) (7,610)
Investment in unconsolidated real estate ventures (235)    
Origination and purchase of investments in real estate debt (802,866)    
Purchase of real estate-related equity securities (175,000) (73,271) (454,275)
Proceeds from paydown of principal and settlement of investments in real estate debt 50,252 126,729 178,696
Net cash used in investing activities (13,904,655) (2,944,426) (1,890,434)
Cash flows from financing activities      
Proceeds from issuance of common stock, net 5,643,318 853,205 761,712
Offering costs paid (41,682) (14,768) (7,434)
Subscriptions received in advance 496,845 113,532 109,718
Repurchase of common stock (64,550) (43,711) (206)
Borrowings from mortgage notes and revolving credit facility 8,750,402 2,053,047 996,065
Repayments of mortgage notes and revolving credit facility (473,025) (2,385) (72,906)
(Repayments) borrowings under secured financings on investments in real estate, short term net (42,557) (38,478) 81,035
Borrowings under secured financings on investments in real estate 274,028 115,796  
Repayments under secured financings on investments in real estate (65,697) (50,099)  
Payment of deferred financing costs (70,776) (13,779) (8,052)
Contributions from non-controlling interests 30,879 60,192 12,520
Repurchase of non-controlling interests   (58,837)  
Distributions to non-controlling interests (1,133) (1,860) (384)
Distributions (117,380) (35,823) (8,699)
Net cash provided by financing activities 14,318,672 2,936,032 1,863,369
Net change in cash and cash equivalents and restricted cash 647,144 104,450 24,040
Cash and cash equivalents and restricted cash, beginning of year 293,411 188,961 164,921
Cash and cash equivalents and restricted cash, end of year 940,555 293,411 188,961
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets:      
Cash and cash equivalents 274,756 128,650 48,479
Restricted cash 665,799 164,761 140,482
Cash and cash equivalents and restricted cash, end of year 940,555 293,411 188,961
Supplemental disclosure of cash flow information:      
Cash paid for interest 122,275 68,904 20,693
Non-cash investing and financing activities:      
Assumption of mortgage notes in conjunction with acquisitions in real estate 156,515   328,664
Accrued stockholder servicing fee due to affiliate 236,971 36,260 35,640
Accrued offering costs due to affiliates     1,468
Right of use asset/liability 6,146 6,408  
Redeemable non-controlling interest issued as settlement for performance participation allocation 15,061 10,366  
Accrued distributions 32,696 8,682 4,216
Distribution reinvestment 91,192 41,551 $ 11,227
Allocation to redeemable non-controlling interest $ 8,250 $ 1,282