XML 77 R65.htm IDEA: XBRL DOCUMENT v3.20.2
COMMERCIAL MORTGAGE LOANS - Schedule of Commercial Mortgage Loans (Details) - USD ($)
$ in Thousands
Jun. 30, 2020
Dec. 31, 2019
Allowance for Credit Loss    
Allowance for credit losses $ (173,186) $ (4,884)
Total Commercial Loans    
Total commercial mortgage loans 9,545,793 $ 9,379,401
Commercial Mortgage Loans    
Amortized Cost    
2020 591,896  
2019 2,545,699  
2018 1,625,965  
2017 1,368,660  
2016 961,861  
Prior 2,624,898  
Amortized cost 9,718,979  
Allowance for Credit Loss    
2020 (10,132)  
2019 (36,008)  
2018 (48,449)  
2017 (24,083)  
2016 (23,702)  
Prior (30,812)  
Allowance for credit losses (173,186)  
Total Commercial Loans    
2020 581,764  
2019 2,509,691  
2018 1,577,516  
2017 1,344,577  
2016 938,159  
Prior 2,594,086  
Total commercial mortgage loans 9,545,793  
Commercial Mortgage Loans | Debt Service Coverage Ratio, Less than 1.20x    
Amortized Cost    
2020 567,319  
2019 2,271,803  
2018 1,227,831  
2017 1,102,631  
2016 705,564  
Prior 2,071,033  
Amortized cost 7,946,181  
Commercial Mortgage Loans | Debt Service Coverage Ratio, 1.00x to 1.20x    
Amortized Cost    
2020 24,577  
2019 272,789  
2018 295,053  
2017 212,063  
2016 196,169  
Prior 372,406  
Amortized cost 1,373,057  
Commercial Mortgage Loans | Debt Service Coverage Ratio, Less than 1.00x    
Amortized Cost    
2020 0  
2019 1,107  
2018 103,081  
2017 53,966  
2016 60,128  
Prior 181,459  
Amortized cost 399,741  
Commercial Mortgage Loans | Loan-to-Value Ratio, Less than 75%    
Amortized Cost    
2020 31,134  
2019 39,776  
2018 106,759  
2017 52,056  
2016 6,648  
Prior 6,121  
Amortized cost 242,494  
Commercial Mortgage Loans | Loan-to-Value Ratio, 50% to 75%    
Amortized Cost    
2020 467,822  
2019 1,653,459  
2018 1,030,908  
2017 1,032,967  
2016 794,766  
Prior 1,400,615  
Amortized cost 6,380,537  
Commercial Mortgage Loans | Loan-to-Value Ratio, Less Than 50%    
Amortized Cost    
2020 92,940  
2019 852,464  
2018 488,298  
2017 283,637  
2016 160,447  
Prior 1,218,162  
Amortized cost 3,095,948  
Performing | Commercial Mortgage Loans    
Amortized Cost    
2020 591,896  
2019 2,545,699  
2018 1,625,965  
2017 1,368,660  
2016 961,861  
Prior 2,624,898  
Amortized cost 9,718,979  
Non-performing | Commercial Mortgage Loans    
Amortized Cost    
2020 0  
2019 0  
2018 0  
2017 0  
2016 0  
Prior 0  
Amortized cost $ 0