XML 70 R59.htm IDEA: XBRL DOCUMENT v3.25.0.1
Commercial Mortgage Loans, Subordinate Loans and Other Lending Assets, Net - Allocation of Carrying Value of Loan Portfolio Based on Internal Risk Ratings (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
Loan
Dec. 31, 2023
USD ($)
Loan
Financing Receivable, Credit Quality Indicator [Line Items]    
Number of Loans | Loan 45 50
Total $ 7,134,992 [1],[2] $ 8,384,575
Mortgage loans on real estate, commercial and consumer, percentage of portfolio 100.00% 100.00%
Year 1 $ 1,218,189 $ 440,720
Year 2 649,599 2,707,083
Year 3 2,097,601 2,285,902
Year 4 1,186,311 557,204
Year 5 425,853 1,597,927
Prior 1,557,439 795,739
General CECL Allowance (30,836) [1],[3] (26,482)
Carrying value, net $ 7,104,156 [1] $ 8,358,093
Weighted-Average Risk Rating 3 3
Gross write-offs $ 127,512 $ 81,890
1    
Financing Receivable, Credit Quality Indicator [Line Items]    
Number of Loans | Loan 0 0
Total $ 0 $ 0
Mortgage loans on real estate, commercial and consumer, percentage of portfolio 0.00% 0.00%
Year 1 $ 0 $ 0
Year 2 0 0
Year 3 0 0
Year 4 0 0
Year 5 0 0
Prior $ 0 $ 0
2    
Financing Receivable, Credit Quality Indicator [Line Items]    
Number of Loans | Loan 3 4
Total $ 560,180 $ 478,440
Mortgage loans on real estate, commercial and consumer, percentage of portfolio 7.90% 5.70%
Year 1 $ 0 $ 0
Year 2 0 280,572
Year 3 547,851 0
Year 4 12,329 0
Year 5 0 132,309
Prior $ 0 $ 65,560
3    
Financing Receivable, Credit Quality Indicator [Line Items]    
Number of Loans | Loan 37 42
Total $ 6,169,860 $ 7,548,252
Mortgage loans on real estate, commercial and consumer, percentage of portfolio 86.40% 90.00%
Year 1 $ 1,218,189 $ 440,720
Year 2 649,599 2,426,511
Year 3 1,549,750 2,285,902
Year 4 1,173,982 387,323
Year 5 397,972 1,465,618
Prior $ 1,180,368 $ 542,177
4    
Financing Receivable, Credit Quality Indicator [Line Items]    
Number of Loans | Loan 2 2
Total $ 279,732 $ 88,112
Mortgage loans on real estate, commercial and consumer, percentage of portfolio 3.90% 1.10%
Year 1 $ 0 $ 0
Year 2 0 0
Year 3 0 0
Year 4 0 0
Year 5 0 0
Prior $ 279,732 $ 88,112
5    
Financing Receivable, Credit Quality Indicator [Line Items]    
Number of Loans | Loan 3 2
Total $ 125,220 $ 269,771
Mortgage loans on real estate, commercial and consumer, percentage of portfolio 1.80% 3.20%
Year 1 $ 0 $ 0
Year 2 0 0
Year 3 0 0
Year 4 0 169,881
Year 5 27,881 0
Prior $ 97,339 $ 99,890
[1] Excludes Note receivable, held for sale with an outstanding principal and carrying value of $41.2 million.
[2] The aggregate cost for U.S. federal income tax purposes is $7.4 billion.
[3] Excludes $5.9 million of General CECL Allowance related to unfunded commitments on commercial mortgage loans, subordinate loans and other lending assets, net in 2024.