XML 106 R88.htm IDEA: XBRL DOCUMENT v3.25.0.1
Use of Special Purpose Entities (SPE) and Variable Interest Entities (VIE) - Schedule of Operations (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Variable Interest Entity [Line Items]      
Interest expense $ 317,425 $ 192,134 $ 129,419
Total net interest income 83,855 66,526 128,969
Expenses related to real estate 175,480 203,076 255,235
Total net loss from real estate (42,841) (31,302) (113,579)
Unrealized gains (losses), net (90,530) 97,196 (347,363)
Gains on derivative instruments, net 95,996 (26,378) 27,206
Impairment of real estate (48,875) (89,548) (2,449)
Loss on reclassification of disposal group (14,636) (16,163) 0
Other income 29,149 4,736 18,738
Total other income (loss) (42,236) (39,431) (262,169)
Net income (loss) (93,953) (77,799) (340,649)
Net loss attributable to non-controlling interest in Consolidated VIEs 31,924 29,134 42,044
Net income (loss) attributable to Company (62,029) (48,665) (298,605)
VIE, Primary Beneficiary      
Variable Interest Entity [Line Items]      
Net loss attributable to non-controlling interest in Consolidated VIEs 16,926 17,067 38,190
VIE, Primary Beneficiary | Financing And Other VIEs      
Variable Interest Entity [Line Items]      
Interest income 39,194 34,061 36,448
Interest expense 26,491 24,506 25,145
Total net interest income 12,703 9,555 11,303
Income from real estate 121,463 160,407 134,722
Expenses related to real estate 163,762 192,018 245,650
Total net loss from real estate (42,299) (31,611) (110,928)
Unrealized gains (losses), net 2,902 (10,016) (32,403)
Gains on derivative instruments, net 2,788 4,837 27,230
Impairment of real estate (43,959) (89,548) (2,449)
Loss on reclassification of disposal group (14,636) (16,163)  
Other income 26,031 2,728 16,308
Total other income (loss) (26,874) (108,162) 8,686
Net income (loss) (56,470) (130,218) (90,939)
Net loss attributable to non-controlling interest in Consolidated VIEs 31,924 29,134 42,044
Net income (loss) attributable to Company (24,546) (101,084) (48,895)
VIE, Primary Beneficiary | Consolidated SLST      
Variable Interest Entity [Line Items]      
Interest income 39,194 34,061 36,448
Interest expense 26,491 24,506 25,145
Total net interest income 12,703 9,555 11,303
Income from real estate 0 0 0
Expenses related to real estate 0 0 0
Total net loss from real estate 0 0 0
Unrealized gains (losses), net 2,902 (10,016) (32,403)
Gains on derivative instruments, net 0 0 0
Impairment of real estate 0 0 0
Loss on reclassification of disposal group 0 0  
Other income 0 0 0
Total other income (loss) 2,902 (10,016) (32,403)
Net income (loss) 15,605 (461) (21,100)
Net income (loss) attributable to Company 15,605 (461) (21,100)
VIE, Primary Beneficiary | Consolidated Real Estate      
Variable Interest Entity [Line Items]      
Interest income 0 0 0
Interest expense 0 0 0
Total net interest income 0 0 0
Income from real estate 121,463 160,407 134,722
Expenses related to real estate 163,762 192,018 245,650
Total net loss from real estate (42,299) (31,611) (110,928)
Unrealized gains (losses), net 0 0 0
Gains on derivative instruments, net 2,788 4,837 27,230
Impairment of real estate (43,959) (89,548) (2,449)
Loss on reclassification of disposal group (14,636) (16,163)  
Other income 26,031 2,728 16,308
Total other income (loss) (29,776) (98,146) 41,089
Net income (loss) (72,075) (129,757) (69,839)
Net loss attributable to non-controlling interest in Consolidated VIEs 31,924 29,134 42,044
Net income (loss) attributable to Company $ (40,151) $ (100,623) $ (27,795)