XML 85 R72.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Use of Special Purpose Entities (SPE) and Variable Interest Entities (VIE) - Schedule of Operations (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Variable Interest Entity [Line Items]    
Interest expense $ 66,029 $ 39,335
Total net interest income 17,863 17,801
Expenses related to real estate 54,445 50,697
Total net loss from real estate (16,369) (8,951)
Unrealized (losses) gains, net (39,390) 32,851
Gains (losses) on derivative instruments, net 49,211 (4,362)
Impairment of real estate (36,247) (10,275)
Loss on reclassification of disposal group (14,636) 0
Other income (3,592) 1,275
Total other (loss) income (57,323) 25,081
NET (LOSS) INCOME (80,059) 14,162
Net loss attributable to non-controlling interest in Consolidated VIEs 22,158 6,701
Net income (loss) attributable to Company (57,901) 20,863
VIE, Primary Beneficiary    
Variable Interest Entity [Line Items]    
Net loss attributable to non-controlling interest in Consolidated VIEs 14,400 5,501
VIE, Primary Beneficiary | Financing And Other VIEs    
Variable Interest Entity [Line Items]    
Interest income 8,127 8,733
Interest expense 5,801 6,315
Total net interest income 2,326 2,418
Income from real estate 35,093 39,075
Expenses related to real estate 51,761 48,062
Total net loss from real estate (16,668) (8,987)
Unrealized (losses) gains, net (36) 2,299
Gains (losses) on derivative instruments, net 2,518 (1,298)
Impairment of real estate (32,214) (10,275)
Loss on reclassification of disposal group (14,636) 0
Other income 3 16
Total other (loss) income (44,365) (9,258)
NET (LOSS) INCOME (58,707) (15,827)
Net loss attributable to non-controlling interest in Consolidated VIEs 22,158 6,701
Net income (loss) attributable to Company (36,549) (9,126)
VIE, Primary Beneficiary | Consolidated SLST    
Variable Interest Entity [Line Items]    
Interest income 8,127 8,733
Interest expense 5,801 6,315
Total net interest income 2,326 2,418
Income from real estate 0 0
Expenses related to real estate 0 0
Total net loss from real estate 0 0
Unrealized (losses) gains, net (36) 2,299
Gains (losses) on derivative instruments, net 0 0
Impairment of real estate 0 0
Loss on reclassification of disposal group 0 0
Other income 0 0
Total other (loss) income (36) 2,299
NET (LOSS) INCOME 2,290 4,717
Net income (loss) attributable to Company 2,290 4,717
VIE, Primary Beneficiary | Consolidated Real Estate    
Variable Interest Entity [Line Items]    
Interest income 0 0
Interest expense 0 0
Total net interest income 0 0
Income from real estate 35,093 39,075
Expenses related to real estate 51,761 48,062
Total net loss from real estate (16,668) (8,987)
Unrealized (losses) gains, net 0 0
Gains (losses) on derivative instruments, net 2,518 (1,298)
Impairment of real estate (32,214) (10,275)
Loss on reclassification of disposal group (14,636) 0
Other income 3 16
Total other (loss) income (44,329) (11,557)
NET (LOSS) INCOME (60,997) (20,544)
Net loss attributable to non-controlling interest in Consolidated VIEs 22,158 6,701
Net income (loss) attributable to Company $ (38,839) $ (13,843)