XML 95 R80.htm IDEA: XBRL DOCUMENT v3.24.0.1
Use of Special Purpose Entities (SPE) and Variable Interest Entities (VIE) - Schedule of Operations (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Variable Interest Entity [Line Items]      
Interest expense $ 192,134 $ 129,419 $ 79,284
Total net interest income 66,526 128,969 127,582
Expenses related to real estate 203,076 255,235 32,813
Total net loss from real estate (31,302) (113,579) (17,583)
Unrealized (losses) gains, net 97,196 (347,363) 95,649
(Losses) gains on derivative instruments, net (26,378) 27,206 0
Impairment of real estate (89,548) (2,449) 0
Loss on reclassification of disposal group (16,163) 0 0
Other income 4,736 18,738 5,515
Total other (loss) income (39,431) (262,169) 156,511
NET (LOSS) INCOME (77,799) (340,649) 188,476
Net loss attributable to non-controlling interest in Consolidated VIEs 29,134 42,044 4,724
NET (LOSS) INCOME ATTRIBUTABLE TO COMPANY (48,665) (298,605) 193,200
VIE, Primary Beneficiary      
Variable Interest Entity [Line Items]      
Net loss attributable to non-controlling interest in Consolidated VIEs 17,067 38,190 704
VIE, Primary Beneficiary | Financing And Other VIEs      
Variable Interest Entity [Line Items]      
Interest income 34,061 36,448 40,944
Interest expense 24,506 25,145 28,135
Total net interest income 9,555 11,303 12,809
Income from real estate 160,407 134,722 12,339
Expenses related to real estate 192,018 245,650 29,164
Total net loss from real estate (31,611) (110,928) (16,825)
Unrealized (losses) gains, net (10,016) (32,403) 23,832
(Losses) gains on derivative instruments, net 4,837 27,230  
Impairment of real estate (89,548) (2,449)  
Loss on reclassification of disposal group (16,163)    
Other income 2,728 16,308  
Total other (loss) income (108,162) 8,686 23,832
NET (LOSS) INCOME (130,218) (90,939) 19,816
Net loss attributable to non-controlling interest in Consolidated VIEs 29,134 42,044 4,724
NET (LOSS) INCOME ATTRIBUTABLE TO COMPANY (101,084) (48,895) 24,540
VIE, Primary Beneficiary | Consolidated SLST      
Variable Interest Entity [Line Items]      
Interest income 34,061 36,448 40,944
Interest expense 24,506 25,145 28,135
Total net interest income 9,555 11,303 12,809
Income from real estate 0 0 0
Expenses related to real estate 0 0 0
Total net loss from real estate 0 0 0
Unrealized (losses) gains, net (10,016) (32,403) 23,832
(Losses) gains on derivative instruments, net 0 0  
Impairment of real estate 0 0  
Loss on reclassification of disposal group 0    
Other income 0 0  
Total other (loss) income (10,016) (32,403) 23,832
NET (LOSS) INCOME (461) (21,100) 36,641
NET (LOSS) INCOME ATTRIBUTABLE TO COMPANY (461) (21,100) 36,641
VIE, Primary Beneficiary | Consolidated Real Estate      
Variable Interest Entity [Line Items]      
Interest income 0 0 0
Interest expense 0 0 0
Total net interest income 0 0 0
Income from real estate 160,407 134,722 12,339
Expenses related to real estate 192,018 245,650 29,164
Total net loss from real estate (31,611) (110,928) (16,825)
Unrealized (losses) gains, net 0 0 0
(Losses) gains on derivative instruments, net 4,837 27,230  
Impairment of real estate (89,548) (2,449)  
Loss on reclassification of disposal group (16,163)    
Other income   16,308  
Total other (loss) income (98,146) 41,089 0
NET (LOSS) INCOME (129,757) (69,839) (16,825)
Net loss attributable to non-controlling interest in Consolidated VIEs 29,134 42,044 4,724
NET (LOSS) INCOME ATTRIBUTABLE TO COMPANY $ (100,623) $ (27,795) $ (12,101)