XML 87 R77.htm IDEA: XBRL DOCUMENT v3.23.3
Secured Borrowings - Secured Financing Agreements (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2023
Dec. 31, 2022
Secured Borrowings      
Pledged Asset Carrying Value $ 102,076 $ 102,076 $ 113,386
Secured financing agreements, net 13,557,881 13,557,881 14,501,532
Revolving Credit Facility      
Secured Borrowings      
Maximum borrowing capacity 150,000 150,000  
Equity interests in certain subsidiaries used to secure facilities   5,700,000  
Borrowing Base Facility      
Secured Borrowings      
Maximum Facility Size 450,000 450,000  
Maximum facility size subject to certain conditions 750,000 750,000  
Commercial Financing Facilities      
Secured Borrowings      
Maximum Facility Size 453,300 $ 453,300  
Property Mortgages - Fixed rate      
Secured Borrowings      
Maturity period   3 years 9 months 18 days  
Term Loan Facility      
Secured Borrowings      
Maximum borrowing capacity 774,800 $ 774,800  
Term Loan Facility Maturing November 2027      
Secured Borrowings      
Maximum borrowing capacity $ 595,500 $ 595,500  
Floor interest rate (as a percent)   0.50%  
SOFR      
Secured Borrowings      
Pricing margin (as a percent) 2.53%    
SOFR | Revolving Credit Facility      
Secured Borrowings      
Coupon Rate 2.60% 2.60%  
SOFR | Term Loan Facility      
Secured Borrowings      
Floor interest rate (as a percent)   0.75%  
SOFR | Term Loan Facility Maturing November 2027      
Secured Borrowings      
Pricing margin (as a percent)   3.25%  
SOFR + 2.60% | Term Loan Facility      
Secured Borrowings      
Pricing margin (as a percent)   2.60%  
Maximum borrowing capacity $ 384,000 $ 384,000  
SOFR + 3.35% | Term Loan Facility      
Secured Borrowings      
Pricing margin (as a percent)   3.35%  
Maximum borrowing capacity 390,800 $ 390,800  
Secured Borrowings      
Secured Borrowings      
Maximum Facility Size 22,787,928 22,787,928  
Long term debt, gross 13,643,930 13,643,930 14,610,127
Unamortized net discount (26,039) (26,039) (30,320)
Unamortized deferred financing costs (60,010) (60,010) (78,275)
Secured financing agreements, net 13,557,881 13,557,881 14,501,532
Secured Borrowings | Borrowing Base Facility      
Secured Borrowings      
Maximum Facility Size 750,000 750,000  
Long term debt, gross 3,920 3,920 0
Secured Borrowings | Commercial Financing Facilities      
Secured Borrowings      
Maximum Facility Size 553,319 553,319  
Long term debt, gross 355,962 355,962 311,825
Secured Borrowings | Residential Financing Facility      
Secured Borrowings      
Maximum Facility Size 0 0  
Long term debt, gross 0 0 244,418
Secured Borrowings | Infrastructure Financing Facilities      
Secured Borrowings      
Maximum Facility Size 1,550,000 1,550,000  
Long term debt, gross $ 608,847 $ 608,847 765,265
Secured Borrowings | Property Mortgages - Fixed rate      
Secured Borrowings      
Coupon Rate 4.40% 4.40%  
Maximum Facility Size $ 224,898 $ 224,898  
Long term debt, gross 224,898 224,898 261,100
Secured Borrowings | Property Mortgages - Variable rate      
Secured Borrowings      
Maximum Facility Size 849,328 849,328  
Long term debt, gross 846,946 846,946 847,633
Secured Borrowings | Term Loans and Revolver      
Secured Borrowings      
Maximum Facility Size 1,520,275 1,520,275  
Long term debt, gross 1,370,275 1,370,275 1,380,766
Secured Borrowings | Total Other Secured Financing      
Secured Borrowings      
Maximum Facility Size 5,447,820 5,447,820  
Long term debt, gross $ 3,410,848 $ 3,410,848 3,811,007
Secured Borrowings | First Mortgage and Mezzanine      
Secured Borrowings      
Coupon Rate 3.34% 3.34%  
Long term debt, gross $ 600,000 $ 600,000  
Secured Borrowings | Asset Pledged as Collateral      
Secured Borrowings      
Pledged Asset Carrying Value 17,352,777 17,352,777  
Secured Borrowings | Asset Pledged as Collateral | Borrowing Base Facility      
Secured Borrowings      
Pledged Asset Carrying Value 47,724 47,724  
Secured Borrowings | Asset Pledged as Collateral | Commercial Financing Facilities      
Secured Borrowings      
Pledged Asset Carrying Value 502,694 502,694  
Secured Borrowings | Asset Pledged as Collateral | Residential Financing Facility      
Secured Borrowings      
Pledged Asset Carrying Value 0 0  
Secured Borrowings | Asset Pledged as Collateral | Infrastructure Financing Facilities      
Secured Borrowings      
Pledged Asset Carrying Value 857,350 857,350  
Secured Borrowings | Asset Pledged as Collateral | Property Mortgages - Fixed rate      
Secured Borrowings      
Pledged Asset Carrying Value 326,161 326,161  
Secured Borrowings | Asset Pledged as Collateral | Property Mortgages - Variable rate      
Secured Borrowings      
Pledged Asset Carrying Value 965,870 965,870  
Secured Borrowings | Asset Pledged as Collateral | Total Other Secured Financing      
Secured Borrowings      
Pledged Asset Carrying Value 2,699,799 $ 2,699,799  
Secured Borrowings | Index | Commercial Financing Facilities      
Secured Borrowings      
Pricing margin (as a percent)   2.16%  
Secured Borrowings | Index | Infrastructure Financing Facilities      
Secured Borrowings      
Pricing margin (as a percent)   2.14%  
Secured Borrowings | SOFR | Borrowing Base Facility      
Secured Borrowings      
Pricing margin (as a percent)   2.11%  
Secured Borrowings | SOFR | First Mortgage and Mezzanine | Weighted Average      
Secured Borrowings      
Pricing margin (as a percent)   2.07%  
Line of Credit | Commercial Financing Facilities      
Secured Borrowings      
Line of credit capacity if conditions are met 553,300 $ 553,300  
Commercial Loans      
Secured Borrowings      
Maximum Facility Size 11,900,000 11,900,000  
Secured financing agreements, net 2,700,000 2,700,000  
Line of credit capacity if conditions are met 12,000,000 $ 12,000,000  
Commercial Loans | SOFR | Weighted Average      
Secured Borrowings      
Pricing margin (as a percent)   3.36%  
Commercial Loans | Secured Borrowings      
Secured Borrowings      
Maximum Facility Size 12,039,568 $ 12,039,568  
Long term debt, gross 6,768,758 6,768,758 7,746,867
Commercial Loans | Secured Borrowings | Asset Pledged as Collateral      
Secured Borrowings      
Pledged Asset Carrying Value 10,197,141 $ 10,197,141  
Commercial Loans | Secured Borrowings | Index      
Secured Borrowings      
Pricing margin (as a percent)   2.02%  
Residential Loans | Secured Borrowings      
Secured Borrowings      
Maximum Facility Size 3,200,000 $ 3,200,000  
Long term debt, gross 2,321,057 2,321,057 1,912,774
Residential Loans | Secured Borrowings | Asset Pledged as Collateral      
Secured Borrowings      
Pledged Asset Carrying Value 2,509,325 $ 2,509,325  
Residential Loans | Secured Borrowings | SOFR      
Secured Borrowings      
Pricing margin (as a percent)   1.97%  
Infrastructure Loans | Secured Borrowings      
Secured Borrowings      
Maximum Facility Size 650,000 $ 650,000  
Long term debt, gross 333,119 333,119 290,431
Infrastructure Loans | Secured Borrowings | Asset Pledged as Collateral      
Secured Borrowings      
Pledged Asset Carrying Value 397,130 $ 397,130  
Infrastructure Loans | Secured Borrowings | SOFR      
Secured Borrowings      
Pricing margin (as a percent)   2.07%  
Conduit Loans | Secured Borrowings      
Secured Borrowings      
Maximum Facility Size 388,937 $ 388,937  
Long term debt, gross 53,059 53,059 8,423
Conduit Loans | Secured Borrowings | Asset Pledged as Collateral      
Secured Borrowings      
Pledged Asset Carrying Value $ 68,058 $ 68,058  
Conduit Loans | Secured Borrowings | SOFR      
Secured Borrowings      
Pricing margin (as a percent)   2.07%  
CMBS/RMBS      
Secured Borrowings      
Coupon Rate 3.27% 3.27%  
Secured financing agreements, net $ 259,500 $ 259,500  
Amount outstanding on a repurchase facility not subject to margin calls 259,500 259,500  
Amount outstanding on repurchase facility $ 40,600 $ 40,600  
Pro rata share owned by a non-controlling partner in a consolidated joint venture 49.00% 49.00%  
CMBS/RMBS | Certain Facilities      
Secured Borrowings      
Secured financing agreements, net $ 348,000 $ 348,000  
Rolling maturity period   11 months  
Maturity period   12 months  
CMBS/RMBS | SOFR | Weighted Average      
Secured Borrowings      
Coupon Rate 2.21% 2.21%  
CMBS/RMBS | Secured Borrowings      
Secured Borrowings      
Maximum Facility Size $ 1,061,603 $ 1,061,603  
Long term debt, gross 757,089 757,089 840,625
CMBS/RMBS | Secured Borrowings | Asset Pledged as Collateral      
Secured Borrowings      
Pledged Asset Carrying Value 1,481,324 1,481,324  
Total Repurchase Agreements | Secured Borrowings      
Secured Borrowings      
Maximum Facility Size 17,340,108 17,340,108  
Long term debt, gross 10,233,082 10,233,082 $ 10,799,120
Total Repurchase Agreements | Secured Borrowings | Asset Pledged as Collateral      
Secured Borrowings      
Pledged Asset Carrying Value $ 14,652,978 $ 14,652,978