XML 28 R9.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
Dec. 31, 2019
Jun. 30, 2020
Dec. 31, 2019
Jun. 30, 2019
Dec. 31, 2018
Cash flows from operating activities:                      
Net income (loss) $ (240,584) $ (80,141) $ (110,790) $ 14,957 $ (320,725) $ (95,833)          
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                      
Equity in (earnings) losses of unconsolidated ventures 85,277   (12,557)   68,110 (33,867)          
Depreciation and amortization 14,020   29,257   31,996 56,919          
Straight-line rental income         (1,818) (3,552)          
Amortization of above/below market lease values, net         (565) (1,737)          
Amortization of premium/accretion of discount and fees on investments and borrowings, net         (6,066) (5,701)          
Amortization of deferred financing costs         6,290 4,252          
Amortization of right-of-use lease assets and operating lease liabilities         49 48          
Paid-in-kind interest added to loan principal, net of interest received         (6,382) (3,738)          
Distributions of cumulative earnings from unconsolidated ventures         13,429 30,879          
Unrealized (gain) loss on mortgage loans and obligations held in securitization trusts, net 8,975   (5,549)   28,427 (6,578)          
Realized (gain) loss on mortgage loans and obligations held in securitization trusts, net 0   0   0 (48)          
Realized loss on securities from write-down to fair value         29,240 0          
Realized loss on sale of real estate securities, available for sale         57,045 0          
Provision for loan losses (51)   110,258   69,881 110,258          
Impairment of operating real estate 25,935   10,124   30,061 10,124          
Amortization of equity-based compensation         1,891 4,556          
Mortgage notes above/below market value amortization         (817) 164          
Deferred income tax (benefit) expense         719 (3,589)          
Other (gain) loss, net         23,531 0          
Changes in assets and liabilities:                      
Receivables, net         2,159 (8,113)          
Deferred costs and other assets         20,432 5,890          
Due to related party         (1,377) (2,672)          
Other liabilities         (15,943) 5,483          
Net cash provided by operating activities         29,567 63,145          
Cash flows from investing activities:                      
Acquisition, origination and funding of loans and preferred equity held for investment, net         (66,722) (886,397)          
Repayment on loans and preferred equity held for investment         160,069 287,437          
Repayment on loans held for sale         32,576 0          
Proceeds from sale of real estate         161,817 0          
Acquisition of and additions to real estate, related intangibles and leasing commissions         (15,196) (9,281)          
Investments in unconsolidated ventures         (47,541) (7,801)          
Proceeds from sale of investments in unconsolidated ventures         99,985 76,861          
Distributions in excess of cumulative earnings from unconsolidated ventures         24,170 119,472          
Repayment of real estate securities, available for sale, from sales         89,680 0          
Repayment of real estate securities, available for sale, from cost recovery         2,106 0          
Repayment of principal in mortgage loans held in securitization trusts         13,138 0          
Net receipts on settlement of derivative instruments         19,637 1,638          
Deposit on investments         0 (372)          
Change in escrow deposits         (23,892) (2,848)          
Net cash provided (used in) by investing activities         449,827 (421,291)          
Cash flows from financing activities:                      
Distributions paid on common stock         (51,705) (111,536)          
Distributions paid on common stock to noncontrolling interests         (922) (2,682)          
Shares canceled for tax withholding on vested stock awards         (1,769) 0          
Borrowings from mortgage notes         13,338 85,481          
Repayment of mortgage notes         (77,893) (2,948)          
Borrowings from credit facilities         255,128 1,420,569          
Repayment of credit facilities         (454,188) (977,697)          
Repayment of securitization bonds         0 (57,995)          
Repayment of mortgage obligations issued by securitization trusts         (13,138) 0          
Payment of deferred financing costs         (6,842) (6,972)          
Contributions from noncontrolling interests         200,001 35          
Distributions to noncontrolling interests         (14,169) (1,592)          
Net cash provided by (used in) financing activities         (152,159) 344,663          
Effect of exchange rates on cash, cash equivalents and restricted cash         (957) (15)          
Net increase (decrease) in cash, cash equivalents and restricted cash         326,278 (13,498)          
Cash, cash equivalents and restricted cash - beginning of period   195,684   187,463 195,684 187,463 $ 187,463        
Cash, cash equivalents and restricted cash - end of period 521,962   173,965   521,962 173,965 195,684        
Reconciliation of cash, cash equivalents, and restricted cash to consolidated balance sheets                      
Cash and cash equivalents               $ 437,951 $ 69,619 $ 59,838 $ 77,317
Restricted cash               84,011 126,065 114,127 110,146
Total cash, cash equivalents and restricted cash $ 521,962 $ 195,684 $ 173,965 $ 187,463 521,962 173,965 $ 187,463 $ 521,962 $ 195,684 $ 173,965 $ 187,463
Supplemental disclosure of non-cash investing and financing activities:                      
Consolidation of securitization trust (VIE asset/liability additions)         0 52,346          
Accrual of distribution payable         (13,164) 19,088          
Foreclosure of loans held for investment, net of provision for loan losses         0 127,356          
Right-of-use lease assets and operating lease liabilities         (730) 26,348          
Conversion of Class B-3 common stock to Class A common stock         $ 0 $ 444