XML 99 R80.htm IDEA: XBRL DOCUMENT v3.20.2
Debt - Schedule of Debt (Details)
kr in Billions
1 Months Ended 9 Months Ended
Nov. 06, 2020
USD ($)
Sep. 30, 2020
USD ($)
extension
property
debt_instrument
Sep. 30, 2020
NOK (kr)
property
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]        
Principal amount   $ 2,556,443,000   $ 3,199,923,000
Carrying value   2,546,252,000   3,188,498,000
Mortgage and other notes payable, net   1,102,999,000   1,256,112,000
Net lease 2        
Debt Instrument [Line Items]        
Mortgage and other notes payable, net   $ 170,100,000 kr 1.6  
Other real estate 10        
Debt Instrument [Line Items]        
Number of instruments | debt_instrument   2    
Weighted average interest rate (in percentage)   3.53% 3.53%  
Securitization bonds payable, net        
Debt Instrument [Line Items]        
Principal amount   $ 840,423,000   840,423,000
Carrying value   $ 834,621,000   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    
Mortgage and other notes payable, net        
Debt Instrument [Line Items]        
Principal amount   $ 1,107,388,000   1,260,267,000
Carrying value   $ 1,102,999,000   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]        
Contractual interest rate   4.45% 4.45%  
Principal amount   $ 23,780,000   24,117,000
Carrying value   23,780,000   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   1,439,000   1,658,000
Carrying value   $ 1,405,000   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]        
Contractual interest rate   4.08% 4.08%  
Principal amount   $ 31,439,000   31,821,000
Carrying value   $ 31,189,000   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]        
Contractual interest rate   4.45% 4.45%  
Principal amount   $ 3,373,000   3,422,000
Carrying value   3,290,000   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   0   74,916,000
Carrying value   $ 0   74,845,000
Mortgage and other notes payable, net | Net lease 4 | Collateralized by a property in Company's Core Portfolio | LIBOR        
Debt Instrument [Line Items]        
Interest rate margin (in percentage)   2.50%    
Mortgage and other notes payable, net | Net lease 4 | Collateralized by a property in Legacy, Non-Strategic Portfolio        
Debt Instrument [Line Items]        
Contractual interest rate   4.45% 4.45%  
Principal amount   $ 7,272,000   7,384,000
Carrying value   $ 7,094,000   7,184,000
Mortgage and other notes payable, net | Net lease 3 | Collateralized by a property in Company's Core Portfolio        
Debt Instrument [Line Items]        
Contractual interest rate   4.77% 4.77%  
Principal amount   $ 200,000,000   200,000,000
Carrying value   $ 198,583,000   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]        
Contractual interest rate   4.00% 4.00%  
Principal amount   $ 12,308,000   12,450,000
Carrying value   $ 12,268,000   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]        
Contractual interest rate   4.31% 4.31%  
Principal amount   $ 250,000,000   250,000,000
Carrying value   $ 247,270,000   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]        
Contractual interest rate   4.45% 4.45%  
Principal amount   $ 18,315,000   18,579,000
Carrying value   $ 17,866,000   18,076,000
Mortgage and other notes payable, net | Net lease 1 | Collateralized by properties in Legacy, Non-Strategic Portfolio        
Debt Instrument [Line Items]        
Contractual interest rate   4.38% 4.38%  
Principal amount   $ 12,077,000   12,221,000
Carrying value   $ 11,639,000   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]        
Contractual interest rate   3.91% 3.91%  
Principal amount   $ 170,112,000   181,952,000
Carrying value   $ 172,524,000   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]        
Contractual interest rate   4.84% 4.84%  
Principal amount   $ 42,383,000   42,925,000
Carrying value   $ 42,853,000   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]        
Contractual interest rate   4.94% 4.94%  
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]        
Contractual interest rate   3.53% 3.53%  
Principal amount   $ 22,880,000   15,819,000
Carrying value   $ 22,648,000   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]        
Contractual interest rate   3.53% 3.53%  
Principal amount   $ 12,480,000   11,744,000
Carrying value   $ 12,306,000   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]        
Contractual interest rate   3.98% 3.98%  
Principal amount   $ 23,543,000   23,885,000
Carrying value   $ 22,791,000   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]        
Contractual interest rate   4.47% 4.47%  
Principal amount   $ 107,317,000   108,719,000
Carrying value   $ 107,915,000   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]        
Contractual interest rate   4.30% 4.30%  
Principal amount   $ 74,134,000   75,256,000
Carrying value   73,548,000   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   $ 22,788,000   21,500,000
Carrying value   $ 22,282,000   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 | 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   $ 608,632,000   1,099,233,000
Carrying value   $ 608,632,000   1,099,233,000
Credit facilities | LIBOR        
Debt Instrument [Line Items]        
Interest rate margin (in percentage)   2.25%    
Credit facilities | Bank credit facility        
Debt Instrument [Line Items]        
Principal amount   $ 0   113,500,000
Carrying value   0   113,500,000
Credit facilities | Master repurchase facilities        
Debt Instrument [Line Items]        
Capacity   2,250,000,000    
Principal amount   583,400,000   780,211,000
Carrying value   $ 583,400,000   780,211,000
Percent of recourse of the financed amount   25.00% 25.00%  
Credit facilities | Master repurchase facilities | LIBOR | Minimum        
Debt Instrument [Line Items]        
Interest rate margin (in percentage)   1.50%    
Credit facilities | Master repurchase facilities | LIBOR | Maximum        
Debt Instrument [Line Items]        
Interest rate margin (in percentage)   2.60%    
Credit facilities | CMBS credit facilities        
Debt Instrument [Line Items]        
Contractual interest rate   4.25% 4.25%  
Principal amount   $ 25,232,000   205,522,000
Carrying value   $ 25,232,000   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)   6 months    
Credit facilities | Bank credit facility        
Debt Instrument [Line Items]        
Capacity   $ 450,000,000    
Credit facilities | Bank credit facility | Bank credit facility        
Debt Instrument [Line Items]        
Principal amount   0   113,500,000
Carrying value   0   113,500,000
Credit facilities | Bank 1 facility 3 | Master repurchase facilities        
Debt Instrument [Line Items]        
Capacity   400,000,000    
Principal amount   103,622,000   106,309,000
Carrying value   $ 103,622,000   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 | Master repurchase facilities | LIBOR        
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 | Master repurchase facilities | Subsequent event        
Debt Instrument [Line Items]        
Capacity $ 21,400,000      
Extension period 1 year      
Credit facilities | Bank 2 facility 3 | Master repurchase facilities | LIBOR        
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   202,952,000   265,633,000
Carrying value   $ 202,952,000   265,633,000
Credit facilities | Bank 3 facility 3 | Master repurchase facilities | LIBOR        
Debt Instrument [Line Items]        
Interest rate margin (in percentage)   2.14%    
Credit facilities | Bank 7 facility 1 | Master repurchase facilities        
Debt Instrument [Line Items]        
Capacity   $ 500,000,000    
Principal amount   124,704,000   221,421,000
Carrying value   $ 124,704,000   221,421,000
Debt term extension available (in years)   1 year    
Credit facilities | Bank 7 facility 1 | Master repurchase facilities | LIBOR        
Debt Instrument [Line Items]        
Interest rate margin (in percentage)   2.01%    
Credit facilities | Bank 8 facility 1 | Master repurchase facilities        
Debt Instrument [Line Items]        
Capacity   $ 250,000,000    
Principal amount   130,769,000   164,098,000
Carrying value   $ 130,769,000   164,098,000
Debt term extension available (in years)   1 year    
Credit facilities | Bank 8 facility 1 | Master repurchase facilities | LIBOR        
Debt Instrument [Line Items]        
Interest rate margin (in percentage)   1.98%    
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   $ 13,165,000   83,584,000
Carrying value   $ 13,165,000   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   $ 12,067,000   82,729,000
Carrying value   12,067,000   82,729,000
CLNC 2019-FL1 | Securitization bonds payable, net | Investment grade notes        
Debt Instrument [Line Items]        
Principal amount   840,423,000   840,423,000
Carrying value   $ 834,621,000   $ 833,153,000
CLNC 2019-FL1 | Securitization bonds payable, net | Investment grade notes | LIBOR        
Debt Instrument [Line Items]        
Interest rate margin (in percentage)   1.59%