XML 83 R60.htm IDEA: XBRL DOCUMENT v3.25.2
Loans Receivable, Net - Additional Information (Detail)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
USD ($)
loan
Mar. 31, 2025
USD ($)
Jun. 30, 2024
USD ($)
Mar. 31, 2024
USD ($)
Jun. 30, 2025
USD ($)
Jun. 30, 2025
USD ($)
Jun. 30, 2025
USD ($)
loan
Jun. 30, 2025
USD ($)
security_loan
Jun. 30, 2025
USD ($)
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
loan
Dec. 31, 2024
USD ($)
security_loan
Dec. 31, 2023
USD ($)
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Weighted-average risk rating 3.1       3.1 3.1 3.1 3.1 3.1   3.0 3.0 3.0  
Net increase (decrease) in CECL reserve $ (690)                          
Amount charged off 45,057 $ 41,824 $ 12,537 $ 61,013   $ 86,881         $ 384,603      
CECL reserve 740,851 741,541 893,938 751,370 $ 740,851 740,851 $ 740,851 $ 740,851 $ 740,851 $ 893,938 733,936 $ 733,936 $ 733,936 $ 576,936
Interest and related income 359,537   466,152     691,594       952,275        
Number of loans             144 144       130 130  
Principal balance 19,706,105       19,706,105 19,706,105 $ 19,706,105 $ 19,706,105 19,706,105   19,047,518 $ 19,047,518 $ 19,047,518  
Net book value 18,965,254       18,965,254 18,965,254 $ 18,965,254 18,965,254 18,965,254   18,313,582 18,313,582 18,313,582  
Number of loan modifications | loan             10              
Real estate owned, net 615,217       615,217 615,217 $ 615,217 615,217 615,217   588,185 588,185 588,185  
Joint Venture                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Loan exposure 43,300       43,300 43,300 43,300 43,300 43,300   43,300 43,300 43,300  
Real estate owned, net 32,200       32,200 32,200 $ 32,200 32,200 32,200   32,400 $ 32,400 32,400  
5                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loans | loan             14         13    
Principal balance 1,591,620       1,591,620 1,591,620 $ 1,591,620 1,591,620 1,591,620   1,827,561 $ 1,827,561 1,827,561  
4                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loans | loan             18         20    
Principal balance 2,788,227       2,788,227 2,788,227 $ 2,788,227 2,788,227 2,788,227   2,707,104 $ 2,707,104 2,707,104  
3                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loans | loan             87         65    
Principal balance 11,908,048       11,908,048 11,908,048 $ 11,908,048 11,908,048 11,908,048   9,246,692 $ 9,246,692 9,246,692  
2                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loans | loan             17         21    
Principal balance 2,942,069       $ 2,942,069 2,942,069 $ 2,942,069 2,942,069 $ 2,942,069   3,346,881 $ 3,346,881 3,346,881  
Payment Deferral                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loan modifications | loan             2              
Aggregate amortized cost basis of loans           379,100                
Percentage to aggregate loans receivable portfolio                 1.90%          
Extended Maturity                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loan modifications | loan             3              
Aggregate amortized cost basis of loans           508,500                
Percentage to aggregate loans receivable portfolio                 2.60%          
Extended Maturity | 5                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loan modifications | loan             5              
Extended Maturity, Loan One                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Extension term         5 years                  
Proceeds from repayment of loan           6,000                
Extended Maturity, Loan Two                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Extension term         3 years 9 months 18 days                  
Proceeds from repayment of loan           1,700                
Extended Maturity, Loan Three                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Extension term         4 years 9 months 18 days                  
Increase (decrease) in rate                 (0.10%)          
Extended Maturity, Loan Four                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Extension term         1 year                  
Increase (decrease) in rate                 (2.43%)          
Proceeds from repayment of loan           25,000                
Extended Maturity, Loan Five                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Extension term         4 years 3 months 18 days                  
Increase (decrease) in rate                 (3.56%)          
Extended Maturity, Senior Loans                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loan modifications | loan             5              
Extended Maturity, Senior Loans | 4                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loan modifications | loan             3              
Extended Maturity, Senior Loans | 3                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loan modifications | loan             1              
Extended Maturity, Senior Loans | 2                            
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             44         41    
Principal balance 5,855,637       $ 5,855,637 5,855,637 $ 5,855,637 5,855,637 $ 5,855,637   7,386,333 $ 7,386,333 7,386,333  
Number of loan modifications | loan             4              
Hospitality                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loans | loan             17         16    
Principal balance 2,842,904       2,842,904 2,842,904 $ 2,842,904 2,842,904 2,842,904   2,768,374 $ 2,768,374 2,768,374  
Mixed Use Asset                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loan modifications | loan             1              
One Loan Past Due                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loans | loan             1              
Net book value 195,000       195,000 195,000 $ 195,000 195,000 195,000          
One Loan Past Due | Junior Loan Participation                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Net book value 50,000       50,000 50,000 $ 50,000 50,000 50,000          
13 Loans | Impaired loans                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loans | loan             14              
Cash proceeds 10,800                          
Impaired loans                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Amount charged off 45,057 41,824 12,537 61,013                    
CECL reserve $ 558,767 $ 555,379 $ 759,380 $ 602,599 558,767 558,767 $ 558,767 558,767 558,767 $ 759,380 580,651 580,651 580,651 $ 417,670
Number of new loans impaired | loan 2                          
Interest and related income $ 5,300                          
Number of loans | loan 1                          
Principal balance $ 1,591,620       1,591,620 1,591,620 1,591,620 1,591,620 1,591,620   1,827,561 1,827,561 1,827,561  
Impaired loans | 5                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Principal balance 1,591,620       1,591,620 1,591,620 1,591,620 1,591,620 1,591,620   1,827,561 1,827,561 1,827,561  
Impaired loans | 4                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Principal balance 0       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 0  
Impaired loans | 2                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Principal balance 0       0 0 $ 0 0 0   $ 0 $ 0 $ 0  
Unfunded Loan Commitment                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Number of loans | loan             58              
Unfunded Loan Commitment | Payment Deferral                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Unfunded loan commitments 4,700       4,700 4,700 $ 4,700 4,700 4,700          
Unfunded Loan Commitment | Extended Maturity                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
Unfunded loan commitments 32,700       $ 32,700 $ 32,700 $ 32,700 $ 32,700 $ 32,700          
Asset-specific CECL Reserves                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
(Decrease) increase in net CECL reserve 48,400                          
General CECL Reserves                            
Accounts, Notes, Loans and Financing Receivable [Line Items]                            
(Decrease) increase in net CECL reserve $ (4,100)