XML 81 R99.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value - Recurring Fair Values and Level 3 Recurring Fair Value Measurements (Details)
$ in Thousands
Mar. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Other assets—derivative assets $ 26,919 $ 21,386
Loans receivable, fair value 1,588,427  
Equity method investments 218,340 222,875
Other liabilities—derivative liabilities 84,271 127,531
Level 1    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Loans receivable, fair value 0 0
Equity method investments 0 0
Level 2    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Loans receivable, fair value 0 0
Equity method investments 0 0
Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Loans receivable, fair value 1,588,427 1,557,850
Equity method investments 218,340 222,875
N-Star CDO bonds    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
N-Star CDO bonds, available for sale $ 54,474 54,859
Discounted cash flows | N-Star CDO bonds    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
N-Star CDO bonds, available for sale   $ 54,859
Discount rate | N-Star CDO bonds | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.249 0.223
Recurring    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Marketable equity securities $ 102,399 $ 138,586
Other assets—derivative assets 26,919 21,386
Other liabilities—derivative liabilities 84,271 127,531
Contingent consideration—THL Hotel Portfolio (Note 12) 6,630 9,330
Other liabilities—settlement liability 4,910  
Recurring | Level 1    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Marketable equity securities 102,399 138,586
Other assets—derivative assets 0 0
Other liabilities—derivative liabilities 0 0
Contingent consideration—THL Hotel Portfolio (Note 12) 0 0
Other liabilities—settlement liability 0  
Recurring | Level 2    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Marketable equity securities 0 0
Other assets—derivative assets 26,919 21,386
Other liabilities—derivative liabilities 84,271 127,531
Contingent consideration—THL Hotel Portfolio (Note 12) 0 0
Other liabilities—settlement liability 0  
Recurring | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Marketable equity securities 0 0
Other assets—derivative assets 0 0
Other liabilities—derivative liabilities 0 0
Contingent consideration—THL Hotel Portfolio (Note 12)   9,330
Other liabilities—settlement liability 4,910  
Recurring | N-Star CDO bonds    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
N-Star CDO bonds, available for sale 54,474 54,859
Recurring | N-Star CDO bonds | Level 1    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
N-Star CDO bonds, available for sale 0 0
Recurring | N-Star CDO bonds | Level 2    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
N-Star CDO bonds, available for sale 0 0
Recurring | N-Star CDO bonds | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
N-Star CDO bonds, available for sale 54,474 54,859
Recurring | CMBS of consolidated fund    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
CMBS of consolidated fund 2,224 2,732
Recurring | CMBS of consolidated fund | Level 1    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
CMBS of consolidated fund 0 0
Recurring | CMBS of consolidated fund | Level 2    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
CMBS of consolidated fund 2,224 2,732
Recurring | CMBS of consolidated fund | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
CMBS of consolidated fund 0 0
Loans receivable | Discounted cash flows | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Investments, fair value 1,568,302  
Loans receivable | Transaction Price | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Investments, fair value $ 20,125  
Loans receivable | Discount rate | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.123  
Private funds | NAV | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Investments, fair value $ 4,616 5,391
Other investment ventures | Discounted cash flows | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Investments, fair value 17,870 18,574
Other investment ventures | Transaction Price | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Investments, fair value 170,854 173,910
Other investment ventures | Multiple | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Investments, fair value $ 25,000 $ 25,000
Measurement input (percent) 4.1 3.7
Other investment ventures | Discount rate | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.120 0.101
Minimum | Discount rate | N-Star CDO bonds | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.182 0.168
Minimum | Loans receivable | Discount rate | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.072  
Minimum | Other investment ventures | Discount rate | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.051 0.051
Maximum | Discount rate | N-Star CDO bonds | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.650 0.650
Maximum | Loans receivable | Discount rate | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.255  
Maximum | Other investment ventures | Discount rate | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Measurement input (percent) 0.165 0.158
THL Hotel Portfolio | Recurring | Level 3    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Contingent consideration—THL Hotel Portfolio (Note 12) $ 6,630