UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K/A

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): March 9, 2018

 

 

Blackstone Real Estate Income Trust, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Maryland   000-55931   81-0696966

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS. Employer

Identification No.)

345 Park Avenue

New York, New York 10154

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (212) 583-5000

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company            ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.                                ☒

 

 


Explanatory Note

Blackstone Real Estate Income Trust, Inc. (the “Company” or “BREIT”) previously filed a Current Report on Form 8-K, dated March 9, 2018, disclosing the acquisition of the Canyon Industrial Portfolio.

This Amendment to the Current Report on Form 8-K, dated March 9, 2018, is being filed solely to provide the required audited combined statement of revenues and certain operating expenses under Rule 3-14 of Regulation S-X with respect to the Canyon Industrial Portfolio acquired by the Company, which was considered a significant asset acquisition. Additionally, this report presents the required pro forma financial information reflecting the impact of the Canyon Industrial Portfolio transaction on the Company. The Company qualifies as a real estate investment trust for federal income tax purposes commencing with the taxable year ended December 31, 2017 and as such, the estimated taxable operations results are excluded from this report.

The Company’s results with respect to the Canyon Industrial Portfolio may be materially different from those expressed in this report due to various factors, including but not limited to those discussed in the Company’s Registration Statement on Form S-11 (File No. 333-213043), as amended, and under Item 1A. Risk Factors in our annual report on Form 10-K for the year ended December 31, 2017.

Item 9.01 Financial Statements and Exhibits

 

  (a) Financial Statements of Real Estate Acquired
    Audited combined statement of revenues and certain operating expenses for the Canyon Industrial Portfolio for the year ended December 31, 2017;

 

  (b) Pro Forma Financial Information
    Unaudited pro forma condensed consolidated statement of operations for the three months ended March 31, 2018;
    Unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2017.


Item 9.01(a)

INDEPENDENT AUDITORS’ REPORT

To the Board of Directors and Stockholders of

Blackstone Real Estate Income Trust, Inc.

New York, New York

We have audited the accompanying Combined Statement of Revenues and Certain Operating Expenses of Canyon Industrial Portfolio (the “Portfolio”) for the year ended December 31, 2017, and the related notes (the “Historical Summary”). The properties within the Portfolio are under common ownership and management.

Management’s Responsibility for the Historical Summary

Management is responsible for the preparation and fair presentation of the Historical Summary in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the Historical Summary that is free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on the Historical Summary based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Historical Summary is free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the Historical Summary. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the Historical Summary, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Portfolio’s preparation and fair presentation of the Historical Summary in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Portfolio’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the Historical Summary.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the Historical Summary referred to above presents fairly, in all material respects, the revenues and certain operating expenses described in Note 2 of the Portfolio for the year ended December 31, 2017, in accordance with accounting principles generally accepted in the United States of America.

Emphasis of Matter

We draw attention to Note 2 to the Historical Summary, which describes that the accompanying Historical Summary was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (for inclusion in the Current Report on Form 8-K/A of Blackstone Real Estate Income Trust, Inc.) and is not intended to be a complete presentation of the Portfolio’s revenues and expenses. Our opinion is not modified with respect to this matter.

/s/ Deloitte & Touche LLP

New York, New York

May 24, 2018


Canyon Industrial Portfolio

Combined Statement of Revenues and Certain Operating Expenses for the Year Ended December 31, 2017

(in thousands)

 

 

     Year Ended
       December 31, 2017  

Revenues

  

Rental revenue

     $ 90,181  

Tenant reimbursement income

             26,520  

Other revenue

     688  
  

 

 

 

Total revenues

     117,389  

Certain Operating Expenses

  

Rental property operating

     35,829  
  

 

 

 

Total certain operating expenses

     35,829  
  

 

 

 

Revenues in excess of certain operating expenses

     $ 81,560  
  

 

 

 

See accompanying notes to the combined statement of revenues and certain operating expenses

 

2


Canyon Industrial Portfolio

Notes to the Combined Statement of Revenues and Certain Operating Expenses for the Year Ended

December 31, 2017

 

1. Organization

On March 9, 2018, Blackstone Real Estate Income Trust, Inc. (“BREIT” or the “Company”) acquired a fee simple interest in a 22 million square foot collection of predominantly infill industrial assets (the “Canyon Industrial Portfolio”). The portfolio was acquired from Cabot Industrial Value Fund IV, L.P. and Cabot Industrial Value Fund IV Manager, Limited Partnership, each an unaffiliated third party (collectively, the “Seller”) for $1.8 billion, excluding closing costs. The acquisition of the portfolio was financed through a combination of a $1.1 billion mortgage secured by the Canyon Industrial Portfolio, a $200 million mezzanine loan secured by equity interests in the Canyon Industrial Portfolio and available cash. As of March 31, 2018, the Canyon Industrial Portfolio is 90% occupied by 377 tenants and consists of 146 industrial properties primarily concentrated in Chicago (18% of March 2018 base rent), Dallas (13%), Baltimore/Washington, D.C. (12%), Los Angeles/Inland Empire (8%), South/Central Florida (7%), New Jersey (7%), and Denver (6%).

2. Basis of Presentation

The combined statement of revenues and certain operating expenses (the “Historical Summary”) has been prepared by the Company for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (the “SEC”) for inclusion in a Current Report on Form 8-K/A, and with the provisions of SEC Rule 3-14 of Regulation S-X, which require certain information with respect to real estate operations to be included with certain filings with the SEC. The Historical Summary includes the combined historical revenues and certain operating expenses of the Canyon Industrial Portfolio, exclusive of items which may not be comparable to the proposed future operations of the Canyon Industrial Portfolio subsequent to its acquisition by BREIT. Material amounts that would not be directly attributable to future operating results of the Canyon Industrial Portfolio are excluded, and the financial statements are not intended to be a complete presentation of the Canyon Industrial Portfolio’s revenues and expenses. Items excluded consist primarily of interest expense, depreciation and amortization expense, and the amortization of above or below market leases recorded in conjunction with the original purchase price accounting.

Developments – The Seller placed four development properties in service during the year ended December 31, 2017, as summarized below:

 

Property

  

Location

  

Square Feet

  

Placed in Service

  7225 Santa Fe Drive

   Hodgkins, IL    282,933    1/4/2017

  3100 Roy Orr Boulevard

   Grand Prairie, TX    144,187    2/23/2017

  3110 Roy Orr Boulevard

   Grand Prairie, TX    178,665    2/23/2017

  7815 Third Flag Parkway

   Austell, GA    281,057    10/23/2017

Revenue and expenses for these properties are included in the Historical Summary as of the in-service date. All other properties in the portfolio were in service during the entire year ended December 31, 2017.

3. Summary of Significant Accounting Policies

Revenue Recognition — The Canyon Industrial Portfolio leases its operating properties to tenants under agreements that are generally classified as operating leases. The Canyon Industrial Portfolio recognizes the total minimum lease payments provided for under the leases on a straight-line basis over the lease term. Tenant reimbursements include payments from the tenants for real estate taxes, insurance and other property operating expenses, as primarily all of

 

3


the Canyon Industrial Portfolio’s leases are triple net, and are recognized as revenue in the same period the related expenses are incurred.

Expense Recognition — Property operating expenses represent the direct expenses of operating the Canyon Industrial Portfolio and include real estate taxes, repairs and maintenance, and other property expenses that are expected to continue in the ongoing operations of the Canyon Industrial Portfolio. Real estate taxes comprise $21.1 million of total property operating expense for the year ended December 31, 2017. Expenditures for repairs and maintenance are expensed as incurred.

Use of Estimates — The preparation of the Historical Summary in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates, judgments and assumptions that affect the reported amounts of revenues and certain expenses during the reporting periods presented. The estimates, judgments and assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from those estimates under different assumptions and conditions.

4. Future Minimum Rents

The future minimum base rent to be received under non-cancelable tenant operating leases as of December 31, 2017, is summarized as follows ($ in thousands):

 

Years ending December 31:

  

2018

     $ 94,161  

2019

     90,562  

2020

     76,457  

2021

     61,581  

2022

     47,290  

Thereafter

     126,449  
  

 

 

 

Total

     $         496,500  
  

 

 

 

The Canyon Industrial Portfolio is subject to the usual business risks associated with the collection of the above scheduled rents.

In addition to minimum rents, the leases typically provide for tenant reimbursements, which reimburse the Canyon Industrial Portfolio for real estate taxes, insurance and other property operating expenses. These reimbursements are not included in the table above.

Leases can also provide for additional rent based on increases in the Consumer Price Index. Such amounts are not included in the table above.

5. Tenant Concentrations

No tenant comprised more than 10% of the Canyon Industrial Portfolio’s rental revenue for the year ended December 31, 2017.

6. Commitments and Contingencies

The Canyon Industrial Portfolio is presently not subject to material litigation nor, to management’s knowledge, is any material litigation threatened against the Canyon Industrial Portfolio.

 

4


7. Subsequent Events

Management has evaluated subsequent events through May 24, 2018, the date the Historical Summary was available to be issued. No material subsequent events have occurred since December 31, 2017 that require recognition or disclosure in the Historical Summary.

 

5


Item 9.01(b)

Blackstone Real Estate Income Trust, Inc.

Pro Forma Condensed Consolidated Financial Statements

On March 9, 2018, the Company acquired a fee simple interest in a 22 million square foot industrial portfolio (the “Canyon Industrial Portfolio”) for $1.8 billion. The Canyon Industrial Portfolio consists of 146 industrial properties primarily concentrated in Chicago (18% of March 2018 base rent), Dallas (13%), Baltimore/Washington, D.C. (12%), Los Angeles/Inland Empire (8%), South/Central Florida (7%), New Jersey (7%), and Denver (6%). The acquisition of the Canyon Industrial Portfolio was funded through a combination of a $1.1 billion mortgage secured by the Canyon Industrial Portfolio, a $200 million mezzanine loan secured by equity interests in the Canyon Industrial Portfolio, and available cash. The mortgage has a term of 84 months and an interest rate of 4.10% per annum and the mezzanine loan has a term of 84 months and an interest rate of 5.85% per annum.

The unaudited pro forma condensed consolidated statements of operations for the three months ended March 31, 2018 and for the year ended December 31, 2017, are presented as if (i) the Canyon Industrial Portfolio acquisition and related financing and (ii) the sale of the Company’s common stock during the three months ended March 31, 2018 were each completed on January 1, 2017.

The following pro forma condensed consolidated financial statements have been prepared to comply with Article 11 of Regulation S-X, as promulgated by the SEC. The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the financial statements of the Company and notes thereto presented in the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2018 and Annual Report on Form 10-K for the year ended December 31, 2017. The unaudited pro forma income statements are not necessarily indicative of what the actual operating results would have been had the Canyon Industrial Portfolio acquisition and sale of the Company’s common stock occurred on January 1, 2017, nor is it indicative of future operating results of the Company.

The Canyon Industrial Portfolio is included in the Company’s consolidated balance sheet as disclosed on Form 10-Q for the period ended March 31, 2018. As such, the Company has not included a pro forma balance sheet for the acquisition of the Canyon Industrial Portfolio.

 

6


Blackstone Real Estate Income Trust, Inc.

Pro Forma Condensed Consolidated Statement of Operations

For the Three Months Ended March 31, 2018

(Unaudited, in thousands except share and per share data)

 

     BREIT
    Historical (a)    
  Canyon
  Industrial Portfolio  
Acquisition
       Pro-forma
        Adjustments         
       BREIT
    Pro forma    
   

Revenues

                

Rental revenue

    $ 78,513      $ 17,415     (b)     $ 966     (c)     $ 96,894    

Tenant reimbursement income

     9,048       4,817     (b)               13,865    

Hotel revenue

     17,821                         17,821    

Other revenue

     4,302       61     (b)               4,363    
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Total revenues

     109,684       22,293          966          132,943    

Expenses

                

Rental property operating

     38,618       7,062     (b)      394     (d)      46,074    

Hotel operating

     11,614                         11,614    

General and administrative

     2,045                         2,045    

Management fee

     6,969                511     (e)      7,480    

Performance participation allocation

     7,873                         7,873    

Depreciation and amortization

     74,124                    14,229     (f)      88,353    
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Total expenses

     141,243       7,062          15,134          163,439    

Other income (expense)

                

Income from real estate-related securities

     13,235                         13,235    

Interest income

     77                         77    

Interest expense

     (31,391              (10,774   (g)      (42,165  
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Total other income (expense)

     (18,079              (10,774        (28,853  
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Net loss

    $ (49,638    $ 15,231         $ (24,942       $ (59,349  
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Net loss attributable to non-controlling interests

     2,090                81     (h)      2,171    
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Net loss attributable to BREIT stockholders

    $ (47,548    $     15,231         $ (24,861       $ (57,178  
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Net loss per share of common stock - basic and diluted

    $ (0.23              $ (0.25  
  

 

 

 

           

 

 

 

 

Weighted-average shares of common stock outstanding, basic and diluted

         206,104,310                     225,557,975     (i)
  

 

 

 

           

 

 

 

 

 

7


Blackstone Real Estate Income Trust, Inc.

Pro Forma Condensed Consolidated Statement of Operations

For the Three Months Ended March 31, 2018

(Unaudited)

 

(a) Historical financial information obtained from BREIT’s Quarterly Report on Form 10-Q for the three months ended March 31, 2018.

 

(b) Represents the operating results attributable to the Canyon Industrial Portfolio for the period January 1, 2018 through March 8, 2018, the period prior to the Company’s acquisition of the Canyon Industrial Portfolio. The operating results attributable to the Canyon Industrial Portfolio for the period March 9, 2018 through March 31, 2018 are included in the Company’s historical operating results for the three months ended March 31, 2018.

 

(c) The Company recognizes rental revenue for operating leases on a straight-line basis over the life of the related lease, including any rent steps or abatement provisions. An adjustment in the amount of $0.4 million is made to reflect rental revenue on a straight-line basis as if the Company had acquired the Canyon Industrial Portfolio as of January 1, 2017. In addition, the Company records acquired above-market and below-market leases at their fair value and recognizes the related amortization as an adjustment to rental revenue. As such, an adjustment in the amount of $0.6 million is made to reflect rental revenue as if the Company had acquired the Canyon Industrial Portfolio as of January 1, 2017.

 

(d) The Company has engaged Gateway Industrial Properties L.L.C. (“Gateway”), a portfolio company owned by a Blackstone-advised fund, to provide services in connection with its investment in the Canyon Industrial Portfolio. Please see the Company’s 2017 Annual Report on Form 10-K for the year ended December 31, 2017 and the Quarterly Report on Form 10-Q for the three months ended March 31, 2018 for further details. The pro forma adjustment for such services is $0.2 million.

The pro forma adjustment also includes $0.1 million to reflect the current third-party management contracts for the Canyon Industrial Portfolio and $0.2 million in fees to the prior owner. The Company has engaged an affiliate of the seller to provide certain services for the Canyon Industrial Portfolio post-acquisition. The remainder of the adjustment relates to a decrease of $0.1 million in insurance expense due to decreased premiums.

The adjustments were made as if the contracts were in place during the three months ended March 31, 2018.

 

(e) The Company’s adviser is entitled to an annual management fee equal to 1.25% of the Company’s NAV, payable monthly, as compensation for the services it provides to the Company. The pro forma adjustment includes $0.5 million to reflect the management fee as if the Company had acquired the Canyon Industrial Portfolio as of January 1, 2017 and contributed to management fees for the period January 1, 2018 through March 8, 2018.

 

(f) Represents depreciation and amortization expense on the Canyon Industrial Portfolio for the period January 1, 2018 through March 8, 2018. The Company records depreciation and amortization on a straight-line basis. The following table details the depreciation and amortization expense for the period January 1, 2018 through March 8, 2018 ($ in thousands):

 

     Canyon Industrial
     Portfolio

Depreciation expense

      $ 8,537  

Amortization expense

     5,692  
  

 

 

 

Total

      $                         14,229  
  

 

 

 

 

8


(g) Represents the interest expense, and the related amortization of deferred financing costs, on the Company’s borrowings utilized in order to acquire the Canyon Industrial Portfolio for the period January 1, 2018 through March 8, 2018. The following table details the pro forma interest expense adjustments by borrowing for the period January 1, 2018 through March 8, 2018 ($ in thousands):

 

     Canyon
             Industrial Portfolio        

$1.1 billion mortgage loan

     $ 8,394  

$200 million mezzanine loan

     2,178  

Amortization of deferred financing costs

     202  
  

 

 

 

Pro forma adjustment to interest expense

     $                         10,774  
  

 

 

 

An increase or decrease of 1/8% on the interest rate used to calculate interest expense on the Company’s borrowings would impact interest expense by approximately $0.3 million for the three months ended March 31, 2018.

 

(h) Represents the operating results attributable to the Canyon Industrial Portfolio and the related pro forma adjustments for the period January 1, 2018 through March 8, 2018 that were allocated to non-controlling interests.

 

(i) The available cash utilized in the acquisition of the Canyon Industrial Portfolio consisted of net proceeds received in the Company’s primary offering during the three months ended March 31, 2018. The pro forma weighted average shares assume that the shares issued during the three months ended March 31, 2018 had been issued on January 1, 2018.

 

9


Blackstone Real Estate Income Trust, Inc.

Pro Forma Condensed Consolidated Statement of Operations

For the Year Ended December 31, 2017

(Unaudited, in thousands except share and per share data)

 

         Canyon                      
     BREIT       Industrial Portfolio            Pro-forma        BREIT    
         Historical (a)       Acquisition                Adjustments                    Pro forma        

Revenues

                

Rental revenue

    $ 110,429      $ 90,181     (b)     $ 3,803     (c)     $ 204,413    

Tenant reimbursement income

     10,952       26,520     (b)               37,472    

Hotel revenue

     29,916                         29,916    

Other revenue

     6,635       688     (b)               7,323    
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Total revenues

     157,932       117,389          3,803          279,124    

Expenses

                

Rental property operating

     51,115       35,829     (b)      3,095     (d)      90,039    

Hotel operating

     20,417                         20,417    

General and administrative

     7,692                         7,692    

Management fee

     8,867                3,156     (e)      12,023    

Performance participation allocation

     16,974                         16,974    

Depreciation and amortization

     121,793                81,108     (f)      202,901    
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Total expenses

     226,858       35,829          87,359          350,046    

Other income (expense)

                

Income from real estate-related securities

     17,749                         17,749    

Interest income

     454                         454    

Interest expense

     (36,884              (58,696   (g)      (95,580  

Other income

     57                         57    
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Total other income (expense)

     (18,624              (58,696        (77,320  
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Net loss

    $ (87,550    $ 81,560         $ (142,252       $ (148,242  
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Net loss attributable to non-controlling interests

     1,292                         1,292    
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Net loss attributable to BREIT stockholders

    $ (86,258    $ 81,560         $ (142,252       $ (146,950  
  

 

 

 

 

 

 

 

    

 

 

 

    

 

 

 

 

Net loss per share of common stock - basic and diluted

    $ (0.90              $ (0.97  
  

 

 

 

           

 

 

 

 

Weighted-average shares of common stock outstanding, basic and diluted

           95,586,290                     150,760,232     (h)
  

 

 

 

           

 

 

 

 

 

10


Blackstone Real Estate Income Trust, Inc.

Pro Forma Condensed Consolidated Statement of Operations

For the Year Ended December 31, 2017

(Unaudited)

 

(a) Historical financial information obtained from BREIT’s 2017 Annual Report on Form 10-K.

 

(b) Represents the operating results attributable to the Canyon Industrial Portfolio for the year ended December 31, 2017.

 

(c) The Company recognizes rental revenue for operating leases on a straight-line basis over the life of the related lease, including any rent steps or abatement provisions. An adjustment in the amount of $0.5 million is made to reflect rental revenue on a straight-line basis as if the Company had acquired the Canyon Industrial Portfolio as of January 1, 2017. In addition, the Company records acquired above-market and below-market leases at their fair value and recognizes the related amortization as an adjustment to rental revenue. As such, an adjustment in the amount of $3.3 million is made to reflect rental revenue as if the Company had acquired the Canyon Industrial Portfolio as of January 1, 2017.

 

(d) The Company has engaged Gateway, a portfolio company owned by a Blackstone-advised fund, to provide services in connection with its investment in the Canyon Industrial Portfolio. Please see the Company’s 2017 Annual Report on Form 10-K for the year ended December 31, 2017 and the Quarterly Report on Form 10-Q for the three months ended March 31, 2018 for further details. The pro forma adjustment for such services is $1.3 million.

The pro forma adjustment also includes $0.5 million to reflect the current third-party management contracts for the Canyon Industrial Portfolio and $1.4 million in fees to the prior owner. The Company has engaged an affiliate of the seller to provide certain services for the Canyon Industrial Portfolio post-acquisition. The remainder of the adjustment relates to a decrease of $0.1 million in insurance expense due to decreased premiums.

The adjustments were made as if the contracts were in place during the year ended December 31, 2017.

 

(e) The Company’s adviser is entitled to an annual management fee equal to 1.25% of the Company’s NAV, payable monthly, as compensation for the services it provides to the Company. The Adviser waived the management fee charged to BREIT for the period January 1, 2017 to June 30, 2017. The pro forma adjustment includes $3.2 million to reflect the management fee as if the Company had acquired the Canyon Industrial Portfolio as of January 1, 2017, and contributed to management fees beginning July 1, 2017.

 

(f) Represents depreciation and amortization expense on the Canyon Industrial Portfolio during the year ended December 31, 2017. The Company records depreciation and amortization on a straight-line basis. The following table details the depreciation and amortization expense for the year ended December 31, 2017 ($ in thousands):

 

     Canyon Industrial
     Portfolio

Depreciation expense

     $ 46,688  

Amortization expense

     34,420  
  

 

 

 

Total

     $                         81,108  
  

 

 

 

 

11


(g) Represents the interest expense, and the related amortization of deferred financing costs, on the Company’s borrowings utilized in order to acquire the Canyon Industrial Portfolio for the year ended December 31, 2017. The following table details the pro forma interest expense adjustments by borrowing for the year ended December 31, 2017 ($ in thousands):

 

     Canyon
     Industrial Portfolio

$1.1 billion mortgage loan

      $ 45,726  

$200 million mezzanine loan

     11,863  

Amortization of deferred financing costs

     1,107  
  

 

 

 

Pro forma adjustment to interest expense

      $                         58,696  
  

 

 

 

An increase or decrease of 1/8% on the interest rate used to calculate interest expense on the Company’s borrowings would impact interest expense by approximately $1.6 million for the year ended December 31, 2017.

 

(h) The available cash utilized in the acquisition of the Canyon Industrial Portfolio consisted of net proceeds received in the Company’s primary offering during the three months ended March 31, 2018. The pro forma weighted average shares assume that the shares issued during the three months ended March 31, 2018 had been issued on January 1, 2017.

 

12


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    BLACKSTONE REAL ESTATE INCOME TRUST, INC.
Date: May 24, 2018      
    By:  

/s/ Paul Quinlan

    Name:   Paul Quinlan
    Title:   Chief Financial Officer and Treasurer

 

13