XML 106 R93.htm IDEA: XBRL DOCUMENT

Schedule IV - Mortgage Loans on Real Estate (Details)
$ in Thousands

12 Months Ended

Dec. 31, 2022

USD ($)

contract

Dec. 31, 2021

USD ($)

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Principal Balance

$ 8,892,767

Principal balance

8,708,214

$ 7,890,848

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

719,267

General CECL allowance

(26,224)

(33,588)

Carrying value, net

8,681,990

7,857,260

Commercial Mortgage Portfolio Segment

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Principal Balance

8,260,261

Principal balance

8,143,957

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

381,774

General CECL allowance

(22,848)

(22,554)

Carrying value, net

^[1],[2]

8,121,109

7,012,312

Subordinate Mortgage Portfolio Segment

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Principal Balance

632,506

Principal balance

564,257

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

337,493

General CECL allowance

(3,376)

(11,034)

Carrying value, net

^[2],[3]

$ 560,881

844,948

Retail | Loan A, Retail/United Kingdom

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

Principal Balance

$ 455,732

Principal balance

451,718

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

$ 0

Retail | Loan B, Retail/United Kingdom

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

Principal Balance

$ 394,878

Principal balance

391,805

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

$ 0

Retail | First Mortgage, 3 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

3

Principal Balance

$ 561,383

Principal balance

487,447

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

171,099

Health Care

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Principal balance

$ 575,144

316,321

Health Care | Loan C, Healthcare/Northeast

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

Principal Balance

$ 374,793

Principal balance

370,835

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

$ 0

Health Care | First Mortgage, 1, Healthcare/United Kingdom | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

1

Basis spread on variable interest rate

7.70%

Principal Balance

$ 154,759

Principal balance

153,212

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

Health Care | Other Lending Asset, 1, Healthcare/Various US | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

1

Principal Balance

$ 51,097

Principal balance

51,097

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

Mixed Use

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Principal balance

$ 559,809

269,839

Mixed Use | Loan D, Mixed Use/United Kingdom

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

Principal Balance

$ 306,366

Principal balance

304,655

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

$ 0

Mixed Use | First Mortgage, 3, Mixed Use/Various | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

3

Principal Balance

$ 255,196

Principal balance

255,154

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

Residential

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Principal balance

$ 1,537,541

1,434,186

Residential | Loan E, Residential/New York City

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

Principal Balance

$ 276,610

Principal balance

274,105

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

$ 0

Residential | First Mortgage, 9 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

9

Principal Balance

$ 805,304

Principal balance

801,237

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

Caravan Parks | Loan F, Parking Garage/Various US

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

Principal Balance

$ 271,141

Principal balance

270,199

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

0

Hotel

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Principal balance

$ 2,117,079

1,875,439

Hotel | Loan G, Hotel/Spain

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

Principal Balance

$ 334,224

Principal balance

334,224

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

$ 0

Hotel | First Mortgage, 17 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

17

Principal Balance

$ 1,745,133

Principal balance

1,739,394

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

$ 98,246

Hotel | SubordinateMortgage, 2, Hotel/Various US | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

2

Principal Balance

$ 43,511

Principal balance

43,462

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

Residential/New York City | SubordinateMortgage, 3, Residential/New York City | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

3

Principal Balance

$ 530,398

Principal balance

462,198

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

337,493

Office

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Principal balance

$ 1,671,006

$ 1,700,779

Office | First Mortgage, 10 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

10

Principal Balance

$ 1,534,092

Principal balance

1,525,489

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

$ 112,429

Office | SubordinateMortgage, 1, Office/Midwest | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

1

Principal Balance

$ 7,500

Principal balance

7,500

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

Industrial | First Mortgage, 1, Industrial/Sweden | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

1

Basis spread on variable interest rate

4.70%

Principal Balance

$ 248,064

Principal balance

246,409

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

Other | First Mortgage, 3, Other/Various | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Number of loans | contract

3

Principal Balance

$ 542,586

Principal balance

538,074

Principal Amount of Mortgages Subject to Delinquent Principal or Interest

London Interbank Offered Rate (LIBOR) | Retail | Loan A, Retail/United Kingdom

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

6.70%

London Interbank Offered Rate (LIBOR) | Retail | Loan B, Retail/United Kingdom

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

6.60%

London Interbank Offered Rate (LIBOR) | Health Care | Loan C, Healthcare/Northeast

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

8.10%

London Interbank Offered Rate (LIBOR) | Health Care | Other Lending Asset, 1, Healthcare/Various US | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

9.60%

London Interbank Offered Rate (LIBOR) | Mixed Use | Loan D, Mixed Use/United Kingdom

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

8.20%

London Interbank Offered Rate (LIBOR) | Residential | Loan E, Residential/New York City

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

8.60%

London Interbank Offered Rate (LIBOR) | Caravan Parks | Loan F, Parking Garage/Various US

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

8.30%

London Interbank Offered Rate (LIBOR) | Hotel | Loan G, Hotel/Spain

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

4.80%

London Interbank Offered Rate (LIBOR) | Office | SubordinateMortgage, 1, Office/Midwest | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

11.00%

Minimum | Retail | First Mortgage, 3 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

0.00001%

Minimum | Mixed Use | First Mortgage, 3, Mixed Use/Various | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

7.90%

Minimum | Residential | First Mortgage, 9 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

6.70%

Minimum | Hotel | First Mortgage, 17 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

0.00%

Minimum | Office | First Mortgage, 10 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

4.60%

Minimum | Other | First Mortgage, 3, Other/Various | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

4.40%

Minimum | London Interbank Offered Rate (LIBOR) | Hotel | SubordinateMortgage, 2, Hotel/Various US | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

10.40%

Minimum | London Interbank Offered Rate (LIBOR) | Residential/New York City | SubordinateMortgage, 3, Residential/New York City | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

0.00%

Maximum | Retail | First Mortgage, 3 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

0.00001%

Maximum | Mixed Use | First Mortgage, 3, Mixed Use/Various | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

0.00001%

Maximum | Residential | First Mortgage, 9 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

0.00001%

Maximum | Office | First Mortgage, 10 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

0.00001%

Maximum | Other | First Mortgage, 3, Other/Various | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

0.00001%

Maximum | London Interbank Offered Rate (LIBOR) | Hotel | First Mortgage, 17 | Commercial Mortgage Portfolio Segment, Loans Less Than 3% Of The Carrying Amount Of Total Senior Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

11.60%

Maximum | London Interbank Offered Rate (LIBOR) | Hotel | SubordinateMortgage, 2, Hotel/Various US | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

11.50%

Maximum | London Interbank Offered Rate (LIBOR) | Residential/New York City | SubordinateMortgage, 3, Residential/New York City | Subordinate Mortgage Portfolio Segment, Loans and Other Lending Assets Less Than 3% Of The Carrying Amount Of Total Subordinate Loans

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]

Basis spread on variable interest rate

13.10%

[1]	Includes $7,482,658 and $5,957,707 pledged as collateral under secured debt arrangements in 2022 and 2021, respectively.
[2]	Net of $159,724 and $178,588 CECL Allowance in 2022 and 2021, respectively, comprised of $133,500 and $145,000 Specific CECL Allowance and $26,224 and $33,588 General CECL Allowance, respectively.
[3]	Includes $191,608 and $0 pledged as collateral under secured debt arrangements in 2022 and 2021, respectively.