Loans Receivable, Net (Tables)

9 Months Ended

Sep. 30, 2018

Overall Statistics for Loans Receivable Portfolio

The following table details overall statistics for our loans receivable portfolio ($ in thousands):


	September 30, 2018			December 31, 2017
Number of loans		112			110
Principal balance	$	12,260,103		$	10,108,226
Net book value	$	12,176,516		$	10,056,732
Unfunded loan commitments⁽¹⁾	$	3,046,350		$	1,573,107
Weighted-average cash coupon⁽²⁾		5.61	%		5.55	%
Weighted-average all-in yield⁽²⁾		5.94	%		5.95	%
Weighted-average maximum maturity (years)⁽³⁾		3.8			3.5

Activity Relating to Loans Receivable Portfolio

Activity relating to our loans receivable portfolio was as follows ($ in thousands):


	Principal Balance			Deferred Fees / Other Items⁽¹⁾			Net Book Value
December 31, 2017	$	10,108,226		$	(51,494	)	$	10,056,732
Loan fundings		5,222,803			—			5,222,803
Loan repayments		(2,452,811	)		—			(2,452,811	)
Loan contributed to securitization		(517,500	)		5,498			(512,002	)
Unrealized (loss) gain on foreign currency translation		(100,615	)		678			(99,937	)
Deferred fees and other items		—			(74,111	)		(74,111	)
Amortization of fees and other items		—			35,842			35,842

September 30, 2018	$	12,260,103		$	(83,587	)	$	12,176,516


(1)		Other items primarily consist of purchase discounts or premiums, exit fees, and deferred origination expenses.

Property Type and Geographic Distribution of Properties Securing Loans in Portfolio

The tables below detail the property type and geographic distribution of the properties securing the loans in our portfolio ($ in thousands):


September 30, 2018
Property Type	Number of Loans		Net Book Value		Total Loan Exposure⁽¹⁾⁽²⁾		Percentage of Portfolio
Office		49	$	5,956,675	$	6,006,534		47%
Hotel		15		1,992,889		2,069,818		16
Multifamily		32		1,894,001		1,903,572		15
Spanish Assets		1		1,152,487		1,160,400		9
Retail		4		336,787		337,334		3
Condominium		2		84,429		158,462		1
Other		9		759,248		1,090,711		9

		112	$	12,176,516	$	12,726,831		100%


Geographic Location	Number of Loans		Net Book Value		Total Loan Exposure⁽¹⁾⁽²⁾		Percentage of Portfolio
United States
Northeast		30	$	3,796,633	$	3,830,021		29%
West		25		2,543,743		2,637,582		21
Southeast		18		2,025,381		2,034,852		16
Midwest		8		901,310		906,102		7
Southwest		13		477,809		480,792		4
Northwest		2		141,199		141,630		1

Subtotal		96		9,886,075		10,030,979		78
International
Spain		1		1,152,487		1,160,400		9
United Kingdom		5		492,790		837,688		7
Canada		5		335,957		332,841		3
Australia		2		218,286		220,335		2
Belgium		1		71,494		71,945		1
Germany		1		11,814		65,000		—
Netherlands		1		7,613		7,643		—

Subtotal		16		2,290,441		2,695,852		22

Total		112	$	12,176,516	$	12,726,831		100%


(1)		In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $466.7 million of such non-consolidated senior interests as of September 30, 2018.
(2)		Excludes investment exposure to the $1.0 billion 2018 Single Asset Securitization. See Note 4 for details of the subordinated risk retention interest we own in the 2018 Single Asset Securitization.


December 31, 2017
Property Type	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
Office	53	$	5,773,972	$	5,807,170		53%
Hotel	15		1,830,568		1,905,497		17
Multifamily	25		1,220,423		1,228,959		11
Retail	6		487,473		940,980		8
Condominium	2		142,342		268,751		2
Other	9		601,954		942,251		9

	110	$	10,056,732	$	11,093,608		100%


Geographic Location	Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾		Percentage of Portfolio
United States
Northeast	26	$	2,857,948	$	2,871,219		26%
West	29		2,672,069		2,816,276		24
Southeast	17		2,007,202		2,470,992		22
Midwest	9		856,559		862,578		8
Southwest	10		380,204		380,120		3
Northwest	2		283,381		286,221		3

Subtotal	93		9,057,363		9,687,406		86
International
United Kingdom	6		440,317		794,789		7
Canada	7		415,893		412,343		4
Belgium	1		73,779		74,431		1
Germany	1		12,237		67,399		1
Netherlands	2		57,143		57,240		1

Subtotal	17		999,369		1,406,202		14

Total	110	$	10,056,732	$	11,093,608		100%


(1)		In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $985.4 million of such non-consolidated senior interests as of December 31, 2017.

Principal Balance and Net Book Value of Loans Receivable Based on Internal Risk Ratings

The following table allocates the principal balance and net book value of our loans receivable based on our internal risk ratings ($ in thousands):


September 30, 2018							December 31, 2017
Risk Rating		Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾⁽²⁾		Risk Rating		Number of Loans	Net Book Value		Total Loan Exposure⁽¹⁾
	1	1	$	53,849	$	53,873		1	1	$	31,842	$	31,890
	2	43		4,167,871		4,272,068		2	41		3,512,709		3,521,701
	3	68		7,954,796		8,400,890		3	67		6,491,617		7,519,465
	4	—		—		—		4	1		20,564		20,552
	5	—		—		—		5	—		—		—

		112	$	12,176,516	$	12,726,831			110	$	10,056,732	$	11,093,608

(1)

In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our consolidated financial statements. See Note 2 for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $466.7 million and $985.4 million of such non-consolidated senior interests as of September 30, 2018 and December 31, 2017, respectively.

(2)	Excludes investment exposure to the $1.0 billion 2018 Single Asset Securitization. See Note 4 for details of the subordinated risk retention interest we own in the 2018 Single Asset Securitization.

Unfunded commitments will primarily be funded to finance our borrowers’ construction or development of real estate-related assets, capital improvements of existing assets, or lease-related expenditures. These commitments will generally be funded over the term of each loan, subject in certain cases to an expiration date.

Our floating rate loans are indexed to various benchmark rates, with 83% and 92% of our floating rate loans by principal balance indexed to USD LIBOR as of September 30, 2018 and December 31, 2017, respectively. In addition to cash coupon, all-in yield includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees. Cash coupon and all-in yield assume applicable floating benchmark rates for weighted-average calculation.

Maximum maturity assumes all extension options are exercised by the borrower, however our loans may be repaid prior to such date. As of September 30, 2018, 86% of our loans by principal balance were subject to yield maintenance or other prepayment restrictions and 14% were open to repayment by the borrower without penalty. As of December 31, 2017, 75% of our loans were subject to yield maintenance or other prepayment restrictions and 25% were open to repayment by the borrower without penalty.