XML 22 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Cash flows from operating activities    
Net income (loss) $ 26,365 $ (20,131)
Adjustments to reconcile net income (loss) to net cash provided by operating activities    
Management fees 34,155 7,420
Performance participation allocation 87,126 8,708
Depreciation and amortization 224,759 54,796
Amortization of deferred financing costs 8,757 814
Straight-line rent amortization (3,616) (2,381)
Deferred income amortization (2,823) (439)
Unrealized gain on changes in fair value of financial instruments (246,517) (12,884)
Foreign currency loss 6,456 5,680
Amortization of restricted stock grants 206 53
(Income) loss from unconsolidated real estate ventures (929) 22
Other items 45 11
Change in assets and liabilities    
Decrease (increase) in other assets 11,118 (435)
(Decrease) increase in due to affiliates (1,286) 1,001
(Decrease) increase in other liabilities (18,685) 8,039
Net cash provided by operating activities 125,131 50,274
Cash flows from investing activities    
Acquisitions of real estate (223,813) (147,263)
Capital improvements to real estate (19,663) (6,430)
Investment in unconsolidated real estate ventures   (235)
Origination and purchase of investments in real estate debt (109,229) (504,692)
Purchase of real estate-related equity securities (85,653)  
Proceeds from paydown of principal and settlement of investments in real estate debt 7,907 12,374
Net cash used in investing activities (430,451) (646,246)
Cash flows from financing activities    
Proceeds from issuance of common stock, net 1,539,527 491,593
Offering costs paid (20,053) (5,720)
Subscriptions received in advance 500,014 231,243
Repurchase of common stock (47,010) (12,259)
Borrowings from mortgage notes and revolving credit facility 27,120 112,158
Repayments of mortgage notes and revolving credit facility (386,342) (47,775)
Repayments under secured financings on investments in real estate debt, short term net   (42,557)
Borrowings under secured financings on investments in real estate debt   140,150
Repayments under secured financings on investments in real estate debt   (65,697)
Payment of deferred financing costs (1,382) (161)
Contributions from non-controlling interests 1,686  
Distributions to non-controlling interests (664) (304)
Distributions (62,507) (14,025)
Net cash provided by financing activities 1,550,389 786,646
Effect of exchange rate changes (16,240)  
Net change in cash and cash equivalents and restricted cash 1,228,829 190,674
Cash and cash equivalents and restricted cash at the beginning of the period 940,555 293,411
Cash and cash equivalents and restricted cash at the end of the period 2,169,384 484,085
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 1,506,939 199,149
Restricted cash 662,445 284,936
Cash and cash equivalents and restricted cash at the end of the period 2,169,384 484,085
Supplemental disclosure of cash flow information:    
Cash paid for interest 61,902 16,824
Supplemental disclosure of non-cash investing and financing activities:    
Accrued stockholder servicing fee due to affiliate 83,717 27,626
Redeemable non-controlling interest issued as settlement for performance participation allocation 204,225 15,061
Accrued distributions 40,928 11,431
Distribution reinvestment 44,740 14,101
Allocation to redeemable non-controlling interest $ 12,381 $ 839