XML 77 R66.htm IDEA: XBRL DOCUMENT v3.20.2
COMMERCIAL MORTGAGE LOANS - Schedule of Commercial Mortgage Loans (Details) - USD ($)
$ in Thousands
Sep. 30, 2020
Jun. 30, 2020
Dec. 31, 2019
Allowance for Credit Loss      
Allowance for credit losses $ (175,050) $ (173,186) $ (4,884)
Total Commercial Loans      
Total commercial mortgage loans 9,765,312   $ 9,379,401
Commercial Mortgage Loans      
Amortized Cost      
2020 937,464    
2019 2,528,592    
2018 1,606,876    
2017 1,361,092    
2016 956,593    
Prior 2,549,745    
Amortized cost 9,940,362    
Allowance for Credit Loss      
2020 (11,139)    
2019 (39,465)    
2018 (43,172)    
2017 (30,722)    
2016 (15,789)    
Prior (34,763)    
Allowance for credit losses (175,050)    
Total Commercial Loans      
2020 926,325    
2019 2,489,127    
2018 1,563,704    
2017 1,330,370    
2016 940,804    
Prior 2,514,982    
Total commercial mortgage loans 9,765,312    
Commercial Mortgage Loans | Debt Service Coverage Ratio, Less than 1.20x      
Amortized Cost      
2020 900,073    
2019 2,073,671    
2018 1,202,174    
2017 1,059,070    
2016 725,071    
Prior 1,943,864    
Amortized cost 7,903,923    
Commercial Mortgage Loans | Debt Service Coverage Ratio, 1.00x to 1.20x      
Amortized Cost      
2020 37,391    
2019 354,960    
2018 330,495    
2017 237,527    
2016 143,886    
Prior 360,784    
Amortized cost 1,465,043    
Commercial Mortgage Loans | Debt Service Coverage Ratio, Less than 1.00x      
Amortized Cost      
2020 0    
2019 99,961    
2018 74,207    
2017 64,495    
2016 87,636    
Prior 245,097    
Amortized cost 571,396    
Commercial Mortgage Loans | Loan-to-Value Ratio, Less than 75%      
Amortized Cost      
2020 37,291    
2019 105,608    
2018 104,885    
2017 51,973    
2016 6,605    
Prior 6,122    
Amortized cost 312,484    
Commercial Mortgage Loans | Loan-to-Value Ratio, 50% to 75%      
Amortized Cost      
2020 688,487    
2019 1,589,323    
2018 1,017,753    
2017 1,027,418    
2016 778,876    
Prior 1,368,660    
Amortized cost 6,470,517    
Commercial Mortgage Loans | Loan-to-Value Ratio, Less Than 50%      
Amortized Cost      
2020 211,686    
2019 833,661    
2018 484,238    
2017 281,701    
2016 171,112    
Prior 1,174,963    
Amortized cost 3,157,361    
Performing | Commercial Mortgage Loans      
Amortized Cost      
2020 937,464    
2019 2,528,592    
2018 1,606,876    
2017 1,361,092    
2016 956,593    
Prior 2,549,745    
Amortized cost 9,940,362    
Non-performing | Commercial Mortgage Loans      
Amortized Cost      
2020 0    
2019 0    
2018 0    
2017 0    
2016 0    
Prior 0    
Amortized cost $ 0