XML 65 R49.htm IDEA: XBRL DOCUMENT v3.22.4
Loans and Investments - Risk Ratings and LTV Ratios (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
SCHEDULE IV    
Loans and investments $ 14,456,123 $ 12,158,995
Percentage of Portfolio 100.00% 100.00%
Wtd. Avg. First Dollar LTV Ratio (as percent) 1.00% 1.00%
Wtd. Avg. Last Dollar LTV Ratio (as percent) 76.00% 76.00%
Credit risk concentration    
SCHEDULE IV    
Origination Year 2022 $ 5,290,401  
Origination Year 2021 7,599,537  
Origination Year 2020 770,568  
Origination Year 2019 497,275  
Origination Year 2018 137,375  
Origination Year Prior 160,967  
Loans and investments $ 14,456,123  
Wtd. Avg. First Dollar LTV Ratio (as percent) 1.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 76.00%  
Credit risk concentration | Loans and investments portfolio | Texas    
SCHEDULE IV    
Concentration risk, percentage 22.00% 12.00%
Credit risk concentration | Loans and investments portfolio | Florida    
SCHEDULE IV    
Concentration risk, percentage 14.00%  
Credit risk concentration | Loans and investments portfolio | No other state    
SCHEDULE IV    
Concentration risk, percentage 10.00% 10.00%
Credit risk concentration | Multifamily    
SCHEDULE IV    
Origination Year 2022 $ 4,825,944  
Origination Year 2021 7,228,632  
Origination Year 2020 594,467  
Origination Year 2019 365,833  
Origination Year 2018 74,150  
Origination Year Prior 27,894  
Loans and investments $ 13,116,920  
Percentage of Portfolio 91.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 1.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 77.00%  
Credit risk concentration | Multifamily | Pass    
SCHEDULE IV    
Origination Year 2022 $ 468,655  
Origination Year 2021 744,231  
Origination Year 2020 10,135  
Origination Year Prior 20,300  
Loans and investments 1,243,321  
Credit risk concentration | Multifamily | Pass/Watch    
SCHEDULE IV    
Origination Year 2022 3,163,624  
Origination Year 2021 3,385,114  
Origination Year 2020 523,057  
Origination Year 2019 335,573  
Origination Year 2018 41,650  
Loans and investments 7,449,018  
Credit risk concentration | Multifamily | Special Mention    
SCHEDULE IV    
Origination Year 2022 1,193,665  
Origination Year 2021 2,843,508  
Origination Year 2020 34,575  
Origination Year 2019 7,285  
Origination Year Prior 7,594  
Loans and investments 4,086,627  
Credit risk concentration | Multifamily | Substandard    
SCHEDULE IV    
Origination Year 2021 255,779  
Origination Year 2020 26,700  
Origination Year 2019 22,975  
Origination Year 2018 32,500  
Loans and investments 337,954  
Credit risk concentration | Single-Family Rental    
SCHEDULE IV    
Origination Year 2022 464,457  
Origination Year 2021 345,205  
Origination Year 2020 132,591  
Origination Year 2019 20,965  
Loans and investments $ 963,218  
Percentage of Portfolio 7.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 0.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 64.00%  
Credit risk concentration | Single-Family Rental | Pass    
SCHEDULE IV    
Origination Year 2022 $ 18,113  
Origination Year 2021 34,871  
Origination Year 2020 3,118  
Loans and investments 56,102  
Credit risk concentration | Single-Family Rental | Pass/Watch    
SCHEDULE IV    
Origination Year 2022 428,000  
Origination Year 2021 272,356  
Origination Year 2020 99,615  
Origination Year 2019 20,965  
Loans and investments 820,936  
Credit risk concentration | Single-Family Rental | Special Mention    
SCHEDULE IV    
Origination Year 2022 18,344  
Origination Year 2021 37,978  
Origination Year 2020 29,858  
Loans and investments 86,180  
Credit risk concentration | Land    
SCHEDULE IV    
Origination Year 2020 8,100  
Origination Year Prior 127,928  
Loans and investments $ 136,028  
Percentage of Portfolio 1.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 0.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 97.00%  
Credit risk concentration | Land | Special Mention    
SCHEDULE IV    
Origination Year 2020 $ 8,100  
Loans and investments 8,100  
Credit risk concentration | Land | Substandard    
SCHEDULE IV    
Origination Year Prior 127,928  
Loans and investments 127,928  
Credit risk concentration | Office    
SCHEDULE IV    
Origination Year 2020 35,410  
Origination Year 2018 44,625  
Loans and investments $ 80,035  
Percentage of Portfolio 1.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 0.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 88.00%  
Credit risk concentration | Office | Pass/Watch    
SCHEDULE IV    
Origination Year 2020 $ 35,410  
Loans and investments 35,410  
Credit risk concentration | Office | Special Mention    
SCHEDULE IV    
Origination Year 2018 44,625  
Loans and investments 44,625  
Credit risk concentration | Healthcare    
SCHEDULE IV    
Origination Year 2019 65,627  
Loans and investments $ 65,627  
Percentage of Portfolio 1.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 0.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 70.00%  
Credit risk concentration | Healthcare | Pass/Watch    
SCHEDULE IV    
Origination Year 2019 $ 51,069  
Loans and investments 51,069  
Credit risk concentration | Healthcare | Special Mention    
SCHEDULE IV    
Origination Year 2019 14,558  
Loans and investments 14,558  
Credit risk concentration | Student Housing    
SCHEDULE IV    
Origination Year 2021 25,700  
Loans and investments $ 25,700  
Percentage of Portfolio 1.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 0.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 69.00%  
Credit risk concentration | Student Housing | Pass/Watch    
SCHEDULE IV    
Origination Year 2021 $ 25,700  
Loans and investments 25,700  
Credit risk concentration | Hotel Portfolio    
SCHEDULE IV    
Origination Year 2019 40,850  
Loans and investments $ 40,850  
Percentage of Portfolio 1.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 0.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 70.00%  
Credit risk concentration | Hotel Portfolio | Pass    
SCHEDULE IV    
Origination Year 2019 $ 40,850  
Loans and investments 40,850  
Credit risk concentration | Retail    
SCHEDULE IV    
Origination Year 2019 4,000  
Origination Year 2018 18,600  
Origination Year Prior 3,445  
Loans and investments $ 26,045  
Percentage of Portfolio 1.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 12.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 71.00%  
Credit risk concentration | Retail | Pass    
SCHEDULE IV    
Origination Year 2019 $ 4,000  
Loans and investments 4,000  
Credit risk concentration | Retail | Substandard    
SCHEDULE IV    
Origination Year 2018 18,600  
Origination Year Prior 3,445  
Loans and investments 22,045  
Credit risk concentration | Other Property    
SCHEDULE IV    
Origination Year Prior 1,700  
Loans and investments $ 1,700  
Percentage of Portfolio 1.00%  
Wtd. Avg. First Dollar LTV Ratio (as percent) 63.00%  
Wtd. Avg. Last Dollar LTV Ratio (as percent) 63.00%  
Credit risk concentration | Other Property | Doubtful    
SCHEDULE IV    
Origination Year Prior $ 1,700  
Loans and investments $ 1,700