XML 22 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities    
Net income (loss) $ 56,353 $ (174,676)
Adjustments to reconcile net income (loss) to net cash provided by operating activities    
Management fees 122,081 36,364
Performance participation allocation 175,776 111,934
Depreciation and amortization 649,347 197,934
Amortization of deferred financing costs 27,249 4,680
Straight-line rent amortization (9,036) (9,331)
Deferred income amortization (9,464) (3,044)
Unrealized gain on changes in fair value of financial instruments (640,881) (23,288)
Foreign currency loss 93,514 16,794
Amortization of restricted stock grants 619 376
Realized loss on sale of real estate debt 7,646  
Realized loss on sale of real estate-related equity securities 12,622  
(Income) loss from unconsolidated real estate ventures (11,774) 448
Distributions of earnings from unconsolidated real estate ventures 6,184 377
Other items (41) 739
Change in assets and liabilities    
Increase in other assets (64,858) (23,009)
Increase in due to affiliates 2,809 748
Increase in other liabilities 57,809 37,049
Net cash provided by operating activities 475,955 174,095
Cash flows from investing activities    
Acquisitions of real estate (5,085,691) (4,540,828)
Capital improvements to real estate (96,371) (21,908)
Investment in unconsolidated real estate ventures (470,186) (235)
Origination and purchase of investments in real estate debt (1,071,771) (801,792)
Purchase of real estate-related equity securities (85,653) (175,002)
Proceeds from paydown of principal and settlement of investments in real estate debt 249,921 41,502
Proceeds from settlement of derivative contracts 57,025  
Net cash used in investing activities (6,502,726) (5,498,263)
Cash flows from financing activities    
Proceeds from issuance of common stock, net 4,216,003 3,583,025
Offering costs paid (57,964) (27,996)
Subscriptions received in advance 154,117 476,520
Repurchase of common stock (567,641) (39,789)
Borrowings from mortgage notes and revolving credit facility 3,101,290 2,555,679
Repayments of mortgage notes, revolving credit facility and unsecured line of credit (679,199) (222,111)
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 526,283 140,150
Repayments under secured financings on investments in real estate debt (128,380) (65,697)
Payment of deferred financing costs (53,306) (26,253)
Contributions from non-controlling interests 14,356 3,537
Distributions to non-controlling interests (1,865) (909)
Distributions (223,636) (68,532)
Net cash provided by financing activities 6,300,058 6,265,067
Effect of exchange rate changes (10,900)  
Net change in cash and cash equivalents and restricted cash 262,387 940,899
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 1,202,942 1,234,310
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 800,608 671,683
Restricted cash 402,334 562,627
Cash and cash equivalents and restricted cash at the end of the period 1,202,942 1,234,310
Supplemental disclosure of cash flow information:    
Cash paid for interest 271,528 77,041
Supplemental disclosure of non-cash investing and financing activities:    
Accrued stockholder servicing fee due to affiliate 170,657 165,508
Assumption of mortgage notes, par, in conjunction with acquisitions in real estate 267,030 156,515
Issuance of SREIT OP units as consideration for acquisitions of real estate 190,459  
Redeemable non-controlling interest issued as settlement for performance participation allocation 204,225 15,061
Accrued distributions 49,864 24,756
Distribution reinvestment 159,707 58,373
Allocation to redeemable non-controlling interests $ 34,086 $ 5,556