XML 84 R63.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans Receivable, Net - Additional Information (Detail)
3 Months Ended 12 Months Ended 15 Months Ended
Dec. 31, 2024
USD ($)
loan
Dec. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
loan
Dec. 31, 2024
USD ($)
security_loan
Dec. 31, 2023
USD ($)
Dec. 31, 2023
USD ($)
loan
Dec. 31, 2023
USD ($)
security_loan
Dec. 31, 2022
USD ($)
Dec. 31, 2024
USD ($)
loan
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Weighted-average risk rating 3.0 3.0 3.0 3.0 3.0 3.0 3.0   3.0
Increase in net CECL reserve   $ 157,000,000              
Increase (decrease) in CECL reserves   541,603,000     $ 250,799,000        
Amount charged off   384,603,000              
CECL reserve $ 733,936,000 733,936,000 $ 733,936,000 $ 733,936,000 576,936,000 $ 576,936,000 $ 576,936,000 $ 326,137,000 $ 733,936,000
Number of loans     130 130   178 178    
Interest and related income   1,769,043,000     2,037,621,000     1,338,954,000  
Principal balance 19,047,518,000 19,047,518,000 $ 19,047,518,000 $ 19,047,518,000 23,787,012,000 $ 23,787,012,000 $ 23,787,012,000 25,017,880,000 19,047,518,000
Net book value 18,313,582,000 18,313,582,000 $ 18,313,582,000 18,313,582,000 23,210,076,000 23,210,076,000 23,210,076,000   18,313,582,000
Number of loan modifications | loan     7            
Real estate owned, net 588,185,000 588,185,000 $ 588,185,000 588,185,000 0 0 0   588,185,000
Joint Venture                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Loan exposure 43,300,000 43,300,000 43,300,000 43,300,000 612,900,000 612,900,000 612,900,000   43,300,000
Real estate owned, net 32,400,000 32,400,000 $ 32,400,000 32,400,000 0 $ 0 0   32,400,000
5                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loans | loan     13     13      
Principal balance 1,827,561,000 1,827,561,000 $ 1,827,561,000 1,827,561,000 1,877,279,000 $ 1,877,279,000 1,877,279,000   1,827,561,000
4                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loans | loan     20     15      
Principal balance 2,707,104,000 2,707,104,000 $ 2,707,104,000 2,707,104,000 2,725,930,000 $ 2,725,930,000 2,725,930,000   2,707,104,000
3                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loans | loan     65     99      
Principal balance 9,246,692,000 9,246,692,000 $ 9,246,692,000 9,246,692,000 12,277,518,000 $ 12,277,518,000 12,277,518,000   $ 9,246,692,000
Payment Deferral                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loan modifications | loan                 2
Aggregate amortized cost basis of loans                 $ 446,200,000
Percentage to aggregate loans receivable portfolio                 2.30%
Extended Maturity, Modification One                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Extension term                 10 months
Extended Maturity, Modification Two                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Extension term                 9 months
Extended Maturity                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loan modifications | loan                 5
Aggregate amortized cost basis of loans                 $ 509,800,000
Percentage to aggregate loans receivable portfolio                 2.70%
Extended Maturity | 5                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loan modifications | loan     4            
Extended Maturity | 4                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loan modifications | loan     1            
Extended Maturity, Loan One                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Extension term                 2 years 6 months
Extended Maturity, Loan Two                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Extension term                 6 months
Exit fee percentage                 3.00%
Increase (decrease) in rate                 4.00%
Extended Maturity, Loan Three                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Extension term                 2 years
Increase to loan commitment                 $ 34,500,000
Fixed coupon rate                 15.00%
Floating rate                 2.50%
Extended Maturity, Loan Four                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Extension term                 5 years
Proceeds from repayment of loan                 $ 6,000,000
Extended Maturity, Loan Five                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Extension term                 4 years 9 months 18 days
Increase (decrease) in rate                 (0.10%)
Extended Maturity, Senior Loans                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loan modifications | loan     3            
Extended Maturity, Senior Loans | 4                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loan modifications | loan     2            
Extended Maturity, Senior Loans | 3                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loan modifications | loan     1            
Office                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loans | loan     41     54      
Principal balance 7,386,333,000 7,386,333,000 $ 7,386,333,000 7,386,333,000 9,253,609,000 $ 9,253,609,000 9,253,609,000   $ 7,386,333,000
Number of loan modifications | loan     5            
Hospitality                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loans | loan     16     23      
Principal balance 2,768,374,000 2,768,374,000 $ 2,768,374,000 2,768,374,000 4,161,525,000 $ 4,161,525,000 4,161,525,000   2,768,374,000
Number of loan modifications | loan     1            
Mixed Use Asset                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loan modifications | loan     1            
Seventeen Loans | Impaired loans                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Cash proceeds 88,000,000                
One Loan Past Due                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loans | loan     1            
Net book value 195,000,000 195,000,000 $ 195,000,000 195,000,000         195,000,000
One Loan Past Due | Junior Loan Participation                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Net book value 50,000,000 50,000,000 50,000,000 50,000,000         50,000,000
Impaired loans                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Increase (decrease) in CECL reserves   547,584,000     227,892,000        
Amount charged off   384,603,000              
CECL reserve $ 580,651,000 580,651,000 $ 580,651,000 580,651,000 417,670,000 417,670,000 417,670,000 $ 189,778,000 580,651,000
Number of new loans impaired | loan 1   6            
Number of loans | loan     13            
Interest and related income $ 3,000,000                
Principal balance 1,827,561,000 1,827,561,000 $ 1,827,561,000 1,827,561,000 1,877,279,000 1,877,279,000 1,877,279,000   1,827,561,000
Impaired loans | 5                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Principal balance 1,827,561,000 1,827,561,000 1,827,561,000 1,827,561,000 1,877,279,000 1,877,279,000 1,877,279,000   1,827,561,000
Impaired loans | 4                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Principal balance 0 0 0 0 0 0 0   0
Impaired loans | 3                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Principal balance 0 0 $ 0 0 $ 0 $ 0 $ 0   0
Unfunded Loan Commitment                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Number of loans | loan     60            
Unfunded Loan Commitment | Payment Deferral                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Unfunded loan commitments 23,900,000 23,900,000 $ 23,900,000 23,900,000         23,900,000
Unfunded Loan Commitment | Extended Maturity                  
Accounts, Notes, Loans and Financing Receivable [Line Items]                  
Unfunded loan commitments $ 28,600,000 $ 28,600,000 $ 28,600,000 $ 28,600,000         $ 28,600,000