XML 47 R31.htm IDEA: XBRL DOCUMENT
v3.25.3

Allowance for Credit Losses (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
Credit Loss [Abstract] |
Schedule of Net Investment in Lease, Allowance for Credit Loss | The following tables detail the allowance for credit losses as of September 30, 2025 and December 31, 2024:
| September 30, 2025
($ In thousands) | Amortized Cost |  | Allowance (1) |  | Net Investment |  | Allowance as a % of Amortized Cost
Investments in leases – sales-type | $ | 24,565,707 |  |  | $ | (802,091) |  |  | $ | 23,763,616 |  |  | 3.27 | %
Investments in leases – financing receivables | 19,390,805 |  |  | (750,732) |  |  | 18,640,073 |  |  | 3.87 | %
Investments in loans and securities | 2,472,048 |  |  | (39,049) |  |  | 2,432,999 |  |  | 1.58 | %
Other assets – sales-type sub-leases | 862,469 |  |  | (20,372) |  |  | 842,097 |  |  | 2.36 | %
Totals | $ | 47,291,029 |  |  | $ | (1,612,244) |  |  | $ | 45,678,785 |  |  | 3.41 | %
| December 31, 2024
($ In thousands) | Amortized Cost |  | Allowance (1) |  | Net Investment |  | Allowance as a % of Amortized Cost
Investments in leases – sales-type | $ | 24,383,843 |  |  | $ | (802,742) |  |  | $ | 23,581,101 |  |  | 3.29 | %
Investments in leases – financing receivables | 19,167,432 |  |  | (737,112) |  |  | 18,430,320 |  |  | 3.85 | %
Investments in loans and securities | 1,676,530 |  |  | (24,997) |  |  | 1,651,533 |  |  | 1.49 | %
Other assets – sales-type sub-leases | 863,374 |  |  | (20,598) |  |  | 842,776 |  |  | 2.39 | %
Totals | $ | 46,091,179 |  |  | $ | (1,585,449) |  |  | $ | 44,505,730 |  |  | 3.44 | %
____________________ (1) The total allowance excludes the CECL allowance for unfunded commitments of our loans and for unfunded commitments made to our tenants to fund the development and construction of improvements at our properties. As of September 30, 2025 and December 31, 2024, such allowance is $9.7 million and $9.5 million, respectively, and is recorded in Other liabilities. The following chart reflects the roll-forward of the allowance for credit losses on our real estate portfolio for the three and nine months ended September 30, 2025 and 2024:
|  | Three Months Ended September 30, |  | Nine Months Ended September 30,
(In thousands) |  | 2025 |  | 2024 |  | 2025 |  | 2024
Beginning Balance |  | $ | 1,643,241 |  |  | $ | 1,534,515 |  |  | $ | 1,594,931 |  |  | $ | 1,472,386 |
Initial allowance from current period investments |  | — |  |  | — |  |  | 8,126 |  |  | 2,914 |
Current period change in credit allowance |  | (21,314) |  |  | (31,022) |  |  | 18,870 |  |  | 28,193 |
Charge-offs |  | — |  |  | — |  |  | — |  |  | — |
Recoveries |  | — |  |  | — |  |  | — |  |  | — |
Ending Balance |  | $ | 1,621,927 |  |  | $ | 1,503,493 |  |  | $ | 1,621,927 |  |  | $ | 1,503,493 |
Schedule of Financing Receivable Credit Quality Indicators | The following tables detail the amortized cost basis and year of origination of our Investments in leases - sales-type and financing receivables, Investments in loans and securities and Other assets by the credit quality indicator we assigned to each lease or loan guarantor as of September 30, 2025 and December 31, 2024:
| Amortized Cost Basis by Year of Origination as of September 30, 2025 (1)
(In thousands) | 2025 |  | 2024 |  | 2023 |  | 2022 |  | 2021 |  | Prior |  | Total
Ba2 | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 4,854,002 |  |  | $ | — |  |  | $ | — |  |  | $ | 4,854,002 |
Ba3 | — |  |  | — |  |  | — |  |  | 13,041,180 |  |  | 2,191,905 |  |  | 18,420,044 |  |  | 33,653,129 |
B1 | — |  |  | — |  |  | — |  |  | 2,388,638 |  |  | — |  |  | 926,711 |  |  | 3,315,349 |
B2 | — |  |  | — |  |  | 449,223 |  |  | — |  |  | — |  |  | — |  |  | 449,223 |
B3 | — |  |  | — |  |  | 287,053 |  |  | 300,829 |  |  | — |  |  | 891,294 |  |  | 1,479,176 |
Caa1 | — |  |  | — |  |  | 395,709 |  |  | — |  |  | — |  |  | 343,409 |  |  | 739,118 |
N/A (2) | 573,099 |  |  | 348,782 |  |  | 1,080,107 |  |  | 799,044 |  |  | — |  |  | — |  |  | 2,801,032 |
Total | $ | 573,099 |  |  | $ | 348,782 |  |  | $ | 2,212,092 |  |  | $ | 21,383,693 |  |  | $ | 2,191,905 |  |  | $ | 20,581,458 |  |  | $ | 47,291,029 |
| Amortized Cost Basis by Year of Origination as of December 31, 2024 (1)
(In thousands) | 2024 |  | 2023 |  | 2022 |  | 2021 |  | 2020 |  | Prior |  | Total
Ba2 | $ | — |  |  | $ | — |  |  | $ | 4,795,479 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 4,795,479 |
Ba3 | — |  |  | — |  |  | 12,882,102 |  |  | 2,182,313 |  |  | 5,667,136 |  |  | 12,634,167 |  |  | 33,365,718 |
B1 | — |  |  | — |  |  | 2,359,188 |  |  | — |  |  | — |  |  | 924,344 |  |  | 3,283,532 |
B2 | — |  |  | 447,554 |  |  | — |  |  | — |  |  | 887,545 |  |  | — |  |  | 1,335,099 |
B3 | — |  |  | 667,922 |  |  | 299,859 |  |  | — |  |  | — |  |  | 341,426 |  |  | 1,309,207 |
N/A (2) | 313,761 |  |  | 987,422 |  |  | 700,961 |  |  | — |  |  | — |  |  | — |  |  | 2,002,144 |
Total | $ | 313,761 |  |  | $ | 2,102,898 |  |  | $ | 21,037,589 |  |  | $ | 2,182,313 |  |  | $ | 6,554,681 |  |  | $ | 13,899,937 |  |  | $ | 46,091,179 |
____________________ (1)Excludes the CECL allowance for unfunded commitments recorded in Other liabilities as such commitments are not currently reflected on our Balance Sheet, rather the CECL allowance is based on our current best estimate of future funding commitments. (2)We estimate the CECL allowance for our loan investments, and certain of our lease investments with similar credit characteristics, using a traditional commercial real estate model based on standardized credit metrics to estimate potential losses.

X
- References No definition available. + Details
Name: | us-gaap_CreditLossAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of financing receivables by credit quality indicator. The credit quality indicator is a statistic about the credit quality of financing receivables. Examples include, but not limited to, consumer credit risk scores, credit-rating-agency ratings, an entity's internal credit risk grades, loan-to-value ratios, collateral, collection experience and other internal metrics. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479319/326-20-50-5 + Details
Name: | us-gaap_FinancingReceivableCreditQualityIndicatorsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of allowance for credit loss on net investment in sales-type and direct financing leases. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479319/326-20-50-13 + Details
Name: | us-gaap_NetInvestmentInLeaseAllowanceForCreditLossTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration