XML 29 R9.htm IDEA: XBRL DOCUMENT v3.22.0.1
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 $ (836,164) $ (867,402) $ (414,243)
Adjustments to reconcile net loss to net cash provided by operating activities:      
Management fee 445,291 224,776 108,115
Performance participation allocation 1,378,959 192,648 141,396
Impairment of investments in real estate 0 12,343 0
Depreciation and amortization 1,919,932 1,362,151 824,039
Net gain on dispositions of real estate (7,881) (113,173) (35,035)
Loss on extinguishment of debt 16,331 10,356 0
Unrealized (gain) loss on changes in fair value of financial instruments (1,035,763) 241,554 (47,651)
Income from unconsolidated entities (205,980) (88,571) 0
Distributions of earnings from unconsolidated entities 112,517 80,663 0
Other items (88,382) (28,888) (8,812)
Change in assets and liabilities:      
(Increase) / decrease in other assets (347,998) (72,005) (117,527)
Increase / (decrease) in due to affiliates 2,799 4,347 3,893
Increase / (decrease) in other liabilities 429,424 13,105 146,752
Net cash provided by operating activities 1,783,085 971,904 600,927
Cash flows from investing activities:      
Acquisitions of real estate (28,886,135) (6,547,909) (15,669,598)
Capital improvements to real estate (576,304) (327,205) (199,768)
Proceeds from disposition of real estate 267,045 434,880 79,118
Pre-acquisition costs and deposits (152,220) (11,692) 0
Investment in unconsolidated entities (5,236,968) (808,312) 0
Return of capital from unconsolidated entities 45,761 0 0
Purchase of investments in real estate debt (5,880,308) (1,232,955) (2,944,340)
Proceeds from sale/repayment of investments in real estate debt 1,642,388 993,229 739,591
Purchase of real estate-related equity securities (1,795,353) (718,771) 0
Proceeds from sale of real estate-related equity securities 0 179,904 0
Net cash used in investing activities (40,572,094) (8,038,831) (17,994,997)
Cash flows from financing activities:      
Proceeds from issuance of common stock 23,024,165 7,513,895 7,431,641
Offering costs paid (180,186) (95,069) (77,156)
Subscriptions received in advance 1,746,910 508,817 796,729
Repurchase of common stock (1,082,105) (1,200,517) (75,279)
Repurchase of management fee shares (372,230) (171,300) (114,843)
Borrowings under mortgage notes, term loans, and secured revolving credit facilities 24,656,316 8,860,936 17,399,268
Repayments of mortgage notes, term loans, and secured revolving credit facilities (8,676,134) (6,834,346) (8,328,912)
Borrowings under secured financings of investments in real estate debt 12,887,626 2,228,336 1,831,464
Repayments of secured financings of investments in real estate debt (10,296,189) (3,209,683) (453,050)
Borrowings under affiliate unsecured revolving credit facility 160,000 175,000 2,105,500
Repayments of affiliate unsecured revolving credit facility (160,000) (175,000) (2,105,500)
Borrowings under unsecured revolving credit facilities 1,200,000 130,000 240,000
Repayments of unsecured revolving credit facilities (1,200,000) (130,000) (240,000)
Payment of deferred financing costs (257,998) (72,881) (116,126)
Redemption of redeemable non-controlling interest (111,949) (83,625) (35,435)
Redemption of affiliate service provider incentive compensation awards (1,157) (2,239) (718)
Contributions from non-controlling interests 671,602 27,124 132,852
Distributions to and redemptions of non-controlling interests (135,110) (46,755) (39,607)
Distributions (711,639) (420,945) (153,669)
Net cash provided by financing activities 41,161,922 7,001,748 18,197,159
Net change in cash and cash equivalents and restricted cash 2,372,913 (65,179) 803,089
Cash and cash equivalents and restricted cash, beginning of year 1,044,523 1,109,702 0
Effects of currency translation on cash, cash equivalents and restricted cash 1,145 0 306,613
Cash and cash equivalents and restricted cash, end of year 3,418,581 1,044,523 1,109,702
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets      
Cash and cash equivalents 989,674 333,388 204,269
Restricted cash 2,428,907 711,135 905,433
Total cash and cash equivalents and restricted cash 3,418,581 1,044,523 1,109,702
Supplemental disclosures:      
Interest paid 726,714 674,594 461,354
Non-cash investing and financing activities:      
Assumption of mortgage notes in conjunction with acquisitions of real estate 5,494,319 944,112 1,202,713
Acquisition of other assets in conjunction with acquisitions of real estate 47,740 0 0
Issuance of BREIT OP units as consideration for acquisitions of real estate 395,752 770 64,698
Recognition of financing lease liability 16,855 0 56,008
Assumed operating ground lease liabilities 0 0 50,612
Accrued pre-acquisition costs 1,199 0 0
Accrued capital expenditures and acquisition related costs 23,139 13,402 17,589
Contributions from non-controlling interests 0 0 2,520
Contribution from non-controlling interests for acquisitions of real estate 1,660,443 0 0
Distribution to non-controlling interest from deconsolidation 561,798 0 0
Distribution from investment in unconsolidated entities resulting from consolidation 38,294 0 0
Accrued distributions 99,251 34,682 34,849
Accrued stockholder servicing fee due to affiliate 630,181 126,872 240,043
Redeemable non-controlling interest issued as settlement of performance participation allocation 1,571,607 141,396 37,484
Allocation to redeemable non-controlling interest 103,442 8,770 6,830
Distribution reinvestment 792,953 492,664 245,335
Accrued common stock repurchases 100,802 83,350 46,247
Accrued common stock repurchases due to affiliate 0 50,844 0
Payable for unsettled investments in real estate debt 21,426 0 362
Receivable for unsettled investments in real estate debt 75 16,691 0
Issuance of BREIT OP units as settlement of affiliate incentive compensation awards 0 0 4,714
Class I Shares      
Non-cash investing and financing activities:      
Exchange of redeemable non-controlling interest 801,645 9,228 11,620
Class B Units      
Non-cash investing and financing activities:      
Exchange of redeemable non-controlling interest 68,453 48,543 0
Real Estate      
Non-cash investing and financing activities:      
Assumption of other liabilities in conjunction with acquisitions 527,665 5,688 71,784
Investments in Unconsolidated Entities      
Non-cash investing and financing activities:      
Assumption of other liabilities in conjunction with acquisitions $ 9,435 $ 0 $ 0