XML 98 R79.htm IDEA: XBRL DOCUMENT v3.20.2
Debt - Schedule of Debt (Details)
kr in Billions
6 Months Ended
Jun. 30, 2020
USD ($)
extension
property
debt_instrument
Jun. 30, 2020
NOK (kr)
property
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]      
Principal amount $ 2,919,670,000   $ 3,199,923,000
Carrying value 2,908,407,000   3,188,498,000
Mortgage and other notes payable, net 1,174,146,000   1,256,112,000
Investment grade notes | CLNC 2019-FL1      
Debt Instrument [Line Items]      
Principal amount 840,423,000   840,423,000
Carrying value $ 834,088,000   833,153,000
Net lease 6 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.45% 4.45%  
Net lease 5 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.08% 4.08%  
Net lease 5 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.45% 4.45%  
Net lease 4 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.45% 4.45%  
Net lease 3 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.77% 4.77%  
Net lease 3 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.00% 4.00%  
Net lease 1 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.31% 4.31%  
Net lease 1 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.45% 4.45%  
Net lease 1 | Collateralized by properties in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.38% 4.38%  
Net lease 2      
Debt Instrument [Line Items]      
Mortgage and other notes payable, net $ 165,300,000 kr 1.6  
Net lease 2 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 3.91% 3.91%  
Other real estate 4 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.84% 4.84%  
Other real estate 2 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.94% 4.94%  
Other real estate 8 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 3.53% 3.53%  
Other real estate 10      
Debt Instrument [Line Items]      
Number of instruments | debt_instrument 2    
Weighted average interest rate (in percentage) 3.53% 3.53%  
Other real estate 10 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 3.53% 3.53%  
Other real estate 9 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 3.98% 3.98%  
Other real estate 1 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.47% 4.47%  
Other real estate 3 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Contractual interest rate 4.30% 4.30%  
Securitization bonds payable, net      
Debt Instrument [Line Items]      
Principal amount $ 840,423,000   840,423,000
Carrying value $ 834,088,000   833,153,000
Securitization bonds payable, net | Minimum      
Debt Instrument [Line Items]      
Initial debt term (in years) 2 years    
Securitization bonds payable, net | Maximum      
Debt Instrument [Line Items]      
Initial debt term (in years) 3 years    
Securitization bonds payable, net | CLNC 2019-FL1 | LIBOR      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 1.59%    
Mortgage and other notes payable, net      
Debt Instrument [Line Items]      
Principal amount $ 1,179,074,000   1,260,267,000
Carrying value 1,174,146,000   1,256,112,000
Mortgage and other notes payable, net | Net lease 6 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Principal amount 23,906,000   24,117,000
Carrying value 23,906,000   24,117,000
Mortgage and other notes payable, net | Net lease 6 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 1,514,000   1,658,000
Carrying value $ 1,477,000   1,615,000
Mortgage and other notes payable, net | Net lease 6 | Collateralized by a property in Legacy, Non-Strategic Portfolio | LIBOR      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 2.15%    
Mortgage and other notes payable, net | Net lease 5 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Principal amount $ 31,582,000   31,821,000
Carrying value 31,321,000   31,539,000
Mortgage and other notes payable, net | Net lease 5 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 3,389,000   3,422,000
Carrying value 3,303,000   3,329,000
Mortgage and other notes payable, net | Net lease 4 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Principal amount 75,871,000   74,916,000
Carrying value 75,677,000   74,845,000
Mortgage and other notes payable, net | Net lease 4 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 7,306,000   7,384,000
Carrying value $ 7,121,000   7,184,000
Mortgage and other notes payable, net | Net lease 4 | Collateralized by a property in Legacy, Non-Strategic Portfolio | LIBOR      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 2.50%    
Mortgage and other notes payable, net | Net lease 3 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Principal amount $ 200,000,000   200,000,000
Carrying value 198,562,000   198,521,000
Mortgage and other notes payable, net | Net lease 3 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 12,364,000   12,450,000
Carrying value 12,310,000   12,368,000
Mortgage and other notes payable, net | Net lease 1 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Principal amount 250,000,000   250,000,000
Carrying value 247,224,000   246,961,000
Mortgage and other notes payable, net | Net lease 1 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 18,402,000   18,579,000
Carrying value 17,935,000   18,076,000
Mortgage and other notes payable, net | Net lease 1 | Collateralized by properties in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 12,166,000   12,221,000
Carrying value $ 11,729,000   11,758,000
Number of properties | property 3 3  
Mortgage and other notes payable, net | Net lease 2 | Collateralized by a property in Company's Core Portfolio      
Debt Instrument [Line Items]      
Principal amount $ 165,312,000   181,952,000
Carrying value 167,656,000   184,532,000
Mortgage and other notes payable, net | Other real estate 4 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 42,545,000   42,925,000
Carrying value $ 42,966,000   43,407,000
Debt term extension available (in years) 1 year    
Mortgage and other notes payable, net | Other real estate 2 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount $ 0   42,443,000
Carrying value 0   42,851,000
Mortgage and other notes payable, net | Other real estate 8 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 22,880,000   15,819,000
Carrying value 22,587,000   16,324,000
Mortgage and other notes payable, net | Other real estate 10 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 12,482,000   11,744,000
Carrying value 12,296,000   11,939,000
Mortgage and other notes payable, net | Other real estate 9 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 23,657,000   23,885,000
Carrying value 22,904,000   23,133,000
Mortgage and other notes payable, net | Other real estate 1 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 107,871,000   108,719,000
Carrying value 108,532,000   109,475,000
Mortgage and other notes payable, net | Other real estate 3 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 74,579,000   75,256,000
Carrying value 73,946,000   74,554,000
Mortgage and other notes payable, net | Other real estate 5 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount 0   33,498,000
Carrying value $ 0   32,801,000
Mortgage and other notes payable, net | Other real estate 5 | Collateralized by a property in Legacy, Non-Strategic Portfolio | LIBOR      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 4.00%    
Mortgage and other notes payable, net | Other real estate 6 | Collateralized by a property in Legacy, Non-Strategic Portfolio      
Debt Instrument [Line Items]      
Principal amount $ 21,500,000   21,500,000
Carrying value $ 20,946,000   20,825,000
Number of optional extensions to initial maturity date | extension 2    
Mortgage and other notes payable, net | Other real estate 6 | Collateralized by a property in Legacy, Non-Strategic Portfolio | LIBOR      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 2.95%    
Mortgage and other notes payable, net | Loan 9      
Debt Instrument [Line Items]      
Principal amount $ 71,748,000   65,958,000
Carrying value $ 71,748,000   65,958,000
Mortgage and other notes payable, net | Loan 9 | LIBOR      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 3.00%    
Mortgage and other notes payable, net | Net lease 1, periodic payment of principal and interest      
Debt Instrument [Line Items]      
Number of properties | property 2 2  
Mortgage and other notes payable, net | Net lease 1, periodic payment of interest      
Debt Instrument [Line Items]      
Number of properties | property 1 1  
Mortgage and other notes payable, net | Other notes payable      
Debt Instrument [Line Items]      
Number of optional extensions to initial maturity date | extension 3    
Debt term extension available (in years) 1 year    
Bank credit facility      
Debt Instrument [Line Items]      
Principal amount $ 195,000,000   113,500,000
Carrying value $ 195,000,000   113,500,000
Bank credit facility | Bank credit facility      
Debt Instrument [Line Items]      
Number of optional extensions to initial maturity date | extension 2    
Debt term extension available (in years) 6 months    
Credit facilities      
Debt Instrument [Line Items]      
Principal amount $ 900,173,000   1,099,233,000
Carrying value 900,173,000   1,099,233,000
Credit facilities | Master repurchase facilities      
Debt Instrument [Line Items]      
Capacity 2,250,000,000    
Principal amount 666,821,000   780,211,000
Carrying value $ 666,821,000   780,211,000
Percent of recourse of the financed amount 25.00% 25.00%  
Credit facilities | CMBS credit facilities      
Debt Instrument [Line Items]      
Contractual interest rate 4.25% 4.25%  
Principal amount $ 38,352,000   205,522,000
Carrying value $ 38,352,000   205,522,000
Credit facilities | CMBS credit facilities | Minimum      
Debt Instrument [Line Items]      
Initial debt term (in years) 1 month    
Credit facilities | CMBS credit facilities | Maximum      
Debt Instrument [Line Items]      
Initial debt term (in years) 3 months    
Credit facilities | LIBOR      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 2.25%    
Credit facilities | LIBOR | Master repurchase facilities | Minimum      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 1.50%    
Credit facilities | LIBOR | Master repurchase facilities | Maximum      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 2.60%    
Credit facilities | Bank credit facility      
Debt Instrument [Line Items]      
Capacity $ 450,000,000    
Principal amount 195,000,000   113,500,000
Carrying value 195,000,000   113,500,000
Credit facilities | Bank 1 facility 3 | Master repurchase facilities      
Debt Instrument [Line Items]      
Capacity 400,000,000    
Principal amount 104,559,000   106,309,000
Carrying value $ 104,559,000   106,309,000
Number of optional extensions to initial maturity date | extension 2    
Debt term extension available (in years) 1 year    
Credit facilities | Bank 1 facility 3 | LIBOR | Master repurchase facilities      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 1.91%    
Credit facilities | Bank 2 facility 3 | Master repurchase facilities      
Debt Instrument [Line Items]      
Capacity $ 200,000,000    
Principal amount 21,353,000   22,750,000
Carrying value $ 21,353,000   22,750,000
Number of optional extensions to initial maturity date | extension 2    
Debt term extension available (in years) 1 year    
Credit facilities | Bank 2 facility 3 | LIBOR | Master repurchase facilities      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 2.50%    
Credit facilities | Bank 3 facility 3 | Master repurchase facilities      
Debt Instrument [Line Items]      
Capacity $ 600,000,000    
Principal amount 207,176,000   265,633,000
Carrying value $ 207,176,000   265,633,000
Credit facilities | Bank 3 facility 3 | LIBOR | Master repurchase facilities      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 2.15%    
Credit facilities | Bank 7 facility 1 | Master repurchase facilities      
Debt Instrument [Line Items]      
Capacity $ 500,000,000    
Principal amount 181,396,000   221,421,000
Carrying value $ 181,396,000   221,421,000
Debt term extension available (in years) 1 year    
Credit facilities | Bank 7 facility 1 | LIBOR | Master repurchase facilities      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 1.93%    
Credit facilities | Bank 8 facility 1 | Master repurchase facilities      
Debt Instrument [Line Items]      
Capacity $ 250,000,000    
Principal amount 152,337,000   164,098,000
Carrying value $ 152,337,000   164,098,000
Debt term extension available (in years) 1 year    
Credit facilities | Bank 8 facility 1 | LIBOR | Master repurchase facilities      
Debt Instrument [Line Items]      
Interest rate margin (in percentage) 2.00%    
Credit facilities | Bank 9 Facility 1 | Master repurchase facilities      
Debt Instrument [Line Items]      
Capacity $ 300,000,000    
Principal amount 0   0
Carrying value $ 0   0
Number of optional extensions to initial maturity date | extension 2    
Debt term extension available (in years) 1 year    
Credit facilities | Bank 9 Facility 1 | Master repurchase facilities | Minimum      
Debt Instrument [Line Items]      
Percent of recourse of the financed amount 25.00% 25.00%  
Credit facilities | Bank 9 Facility 1 | Master repurchase facilities | Maximum      
Debt Instrument [Line Items]      
Percent of recourse of the financed amount 50.00% 50.00%  
Credit facilities | Bank 1 facility 1 | CMBS credit facilities      
Debt Instrument [Line Items]      
Principal amount $ 0   20,375,000
Carrying value 0   20,375,000
Credit facilities | Bank 1 facility 2 | CMBS credit facilities      
Debt Instrument [Line Items]      
Principal amount 0   18,834,000
Carrying value 0   18,834,000
Credit facilities | Bank 3 facility | CMBS credit facilities      
Debt Instrument [Line Items]      
Principal amount 0   0
Carrying value 0   0
Credit facilities | Bank 4 facility | CMBS credit facilities      
Debt Instrument [Line Items]      
Principal amount 0   0
Carrying value 0   0
Credit facilities | Bank 5 facility 1 | CMBS credit facilities      
Debt Instrument [Line Items]      
Principal amount 0   0
Carrying value 0   0
Credit facilities | Bank 5 facility 2 | CMBS credit facilities      
Debt Instrument [Line Items]      
Principal amount 0   0
Carrying value $ 0   0
Credit facilities | Bank 6 facility 1 | CMBS credit facilities      
Debt Instrument [Line Items]      
Contractual interest rate 4.25% 4.25%  
Principal amount $ 23,122,000   83,584,000
Carrying value $ 23,122,000   83,584,000
Credit facilities | Bank 6 facility 2 | CMBS credit facilities      
Debt Instrument [Line Items]      
Contractual interest rate 4.25% 4.25%  
Principal amount $ 15,230,000   82,729,000
Carrying value $ 15,230,000   $ 82,729,000