XML 79 R66.htm IDEA: XBRL DOCUMENT v3.23.1
Debt - Schedule of Debt (Details)
kr in Billions
3 Months Ended
Mar. 31, 2023
USD ($)
forwardSwap
property
extension
Mar. 31, 2023
NOK (kr)
property
forwardSwap
Dec. 31, 2022
USD ($)
Feb. 19, 2022
Jun. 17, 2021
Debt Instrument [Line Items]          
Principal amount $ 3,074,763,000   $ 3,169,278,000    
Carrying value 3,069,380,000   3,164,061,000    
Mortgage and other notes payable, net 644,512,000   656,468,000    
Securitization bonds payable, net          
Debt Instrument [Line Items]          
Principal amount 1,136,546,000   1,172,717,000    
Carrying value 1,132,692,000   1,167,600,000    
Mortgage and other notes payable, net          
Debt Instrument [Line Items]          
Principal amount 646,041,000   656,568,000    
Carrying value $ 644,512,000   656,468,000    
Mortgage and other notes payable, net | Net lease 1          
Debt Instrument [Line Items]          
Contractual interest rate 4.77% 4.77%      
Principal amount $ 200,000,000   200,000,000    
Carrying value $ 198,801,000   198,778,000    
Mortgage and other notes payable, net | Net lease 2          
Debt Instrument [Line Items]          
Contractual interest rate 3.91% 3.91%      
Principal amount $ 153,280,000   162,449,000    
Carrying value $ 154,085,000   164,752,000    
Number of properties (in properties) | property 3 3      
Mortgage and other notes payable, net | Net lease 3          
Debt Instrument [Line Items]          
Contractual interest rate 4.08% 4.08%      
Principal amount $ 29,843,000   30,009,000    
Carrying value $ 29,698,000   29,853,000    
Mortgage and other notes payable, net | Net lease 4          
Debt Instrument [Line Items]          
Contractual interest rate 4.45% 4.45%      
Principal amount $ 22,412,000   22,559,000    
Carrying value $ 22,412,000   22,559,000    
Mortgage and other notes payable, net | Net lease 5          
Debt Instrument [Line Items]          
Contractual interest rate 4.45% 4.45%      
Principal amount $ 17,385,000   17,486,000    
Carrying value 17,117,000   17,200,000    
Mortgage and other notes payable, net $ 153,300,000 kr 1.6      
Mortgage and other notes payable, net | Net lease 5          
Debt Instrument [Line Items]          
Contractual interest rate 4.38% 4.38%      
Principal amount $ 11,462,000   11,526,000    
Carrying value $ 11,025,000   11,089,000    
Number of properties (in properties) | property 2 2      
Number of properties with interest only payments (in properties) | forwardSwap 1 1      
Mortgage and other notes payable, net | Net lease 6          
Debt Instrument [Line Items]          
Contractual interest rate 4.45% 4.45%      
Principal amount $ 6,907,000   6,948,000    
Carrying value 6,801,000   6,834,000    
Mortgage and other notes payable, net | Net lease 7          
Debt Instrument [Line Items]          
Principal amount 310,000   432,000    
Carrying value $ 305,000   424,000    
Mortgage and other notes payable, net | Net lease 7 | LIBOR          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 2.15%        
Mortgage and other notes payable, net | Net lease 8          
Debt Instrument [Line Items]          
Contractual interest rate 4.45% 4.45%      
Principal amount $ 3,202,000   3,220,000    
Carrying value $ 3,152,000   3,168,000    
Mortgage and other notes payable, net | Other real estate 1          
Debt Instrument [Line Items]          
Contractual interest rate 4.47% 4.47%      
Principal amount $ 102,912,000   103,218,000    
Carrying value $ 103,054,000   103,391,000    
Mortgage and other notes payable, net | Other real estate 2          
Debt Instrument [Line Items]          
Contractual interest rate 4.30% 4.30%      
Principal amount $ 70,477,000   70,870,000    
Carrying value 70,211,000   70,569,000    
Mortgage and other notes payable, net | Loan 1          
Debt Instrument [Line Items]          
Principal amount 27,851,000   27,851,000    
Carrying value $ 27,851,000   27,851,000    
Number of optional extensions to initial maturity date | extension 1        
Debt term extension available (in years) 1 year        
Mortgage and other notes payable, net | Loan 1 | LIBOR          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 3.00%        
Credit facilities          
Debt Instrument [Line Items]          
Principal amount $ 1,292,176,000   1,339,993,000    
Carrying value $ 1,292,176,000   1,339,993,000    
Credit facilities | Minimum          
Debt Instrument [Line Items]          
Initial debt term (in years) 2 years        
Credit facilities | Maximum          
Debt Instrument [Line Items]          
Initial debt term (in years) 5 years        
Credit facilities | Master repurchase facilities          
Debt Instrument [Line Items]          
Capacity $ 2,250,000,000        
Principal amount 1,292,176,000   1,339,993,000    
Carrying value 1,292,176,000   1,339,993,000    
Credit facilities | Bank credit facility | Bank credit facility          
Debt Instrument [Line Items]          
Capacity 165,000,000        
Principal amount 0   0    
Carrying value $ 0   0    
Credit facilities | Bank credit facility | Bank credit facility | Secured Overnight Financing Rate (SOFR)          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 2.25%        
Credit facilities | Bank 1 | Master repurchase facilities          
Debt Instrument [Line Items]          
Capacity $ 600,000,000        
Principal amount 522,677,000   415,892,000    
Carrying value $ 522,677,000   415,892,000    
Number of optional extensions to initial maturity date | forwardSwap 2        
Debt term extension available (in years) 1 year        
Percent of recourse of the financed amount 25.00% 25.00%      
Credit facilities | Bank 1 | Master repurchase facilities | Secured Overnight Financing Rate (SOFR)          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 2.17%        
Credit facilities | Bank 2 | Master repurchase facilities          
Debt Instrument [Line Items]          
Capacity $ 600,000,000        
Principal amount 309,113,000   351,539,000    
Carrying value $ 309,113,000   351,539,000    
Debt term extension available (in years) 1 year        
Credit facilities | Bank 2 | Master repurchase facilities | LIBOR and SOFR          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 1.88%        
Credit facilities | Bank 2 | Master repurchase facilities | LIBOR and SOFR | Minimum          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 1.50%        
Credit facilities | Bank 2 | Master repurchase facilities | LIBOR and SOFR | Maximum          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 3.00%        
Credit facilities | Bank 3 | Master repurchase facilities          
Debt Instrument [Line Items]          
Capacity $ 400,000,000        
Principal amount 236,718,000   247,404,000    
Carrying value $ 236,718,000   247,404,000    
Number of optional extensions to initial maturity date | forwardSwap 2        
Debt term extension available (in years) 1 year        
Credit facilities | Bank 3 | Master repurchase facilities | Minimum          
Debt Instrument [Line Items]          
Percent of recourse of the financed amount 25.00% 25.00%      
Credit facilities | Bank 3 | Master repurchase facilities | Maximum          
Debt Instrument [Line Items]          
Percent of recourse of the financed amount 50.00% 50.00%      
Credit facilities | Bank 3 | Master repurchase facilities | Secured Overnight Financing Rate (SOFR)          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 1.74%        
Credit facilities | Bank 4          
Debt Instrument [Line Items]          
Number of optional extensions to initial maturity date | extension 3        
Credit facilities | Bank 4 | Master repurchase facilities          
Debt Instrument [Line Items]          
Capacity $ 400,000,000        
Principal amount 223,668,000   220,054,000    
Carrying value $ 223,668,000   220,054,000    
Debt term extension available (in years) 1 year        
Credit facilities | Bank 4 | Master repurchase facilities | Secured Overnight Financing Rate (SOFR)          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 1.86%        
Credit facilities | Bank 5 | Master repurchase facilities          
Debt Instrument [Line Items]          
Capacity $ 250,000,000        
Principal amount 0   105,104,000    
Carrying value $ 0   105,104,000    
Debt term extension available (in years) 2 years        
Credit facilities | Bank 5 | Master repurchase facilities | LIBOR and SOFR          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 1.86%        
CLNC 2019-FL1 | Investment grade notes | Secured Overnight Financing Rate (SOFR)          
Debt Instrument [Line Items]          
Benchmark adjustment       0.11448% 0.11448%
CLNC 2019-FL1 | Securitization bonds payable, net | Investment grade notes          
Debt Instrument [Line Items]          
Principal amount $ 466,546,000   502,717,000    
Carrying value $ 465,867,000   501,406,000    
CLNC 2019-FL1 | Securitization bonds payable, net | Investment grade notes | Minimum          
Debt Instrument [Line Items]          
Initial debt term (in years) 2 years        
CLNC 2019-FL1 | Securitization bonds payable, net | Investment grade notes | Maximum          
Debt Instrument [Line Items]          
Initial debt term (in years) 3 years        
CLNC 2019-FL1 | Securitization bonds payable, net | Investment grade notes | Secured Overnight Financing Rate (SOFR)          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 1.87%        
BRSP 2021-FL 1 | Securitization bonds payable, net | Investment grade notes          
Debt Instrument [Line Items]          
Principal amount $ 670,000,000   670,000,000    
Carrying value $ 666,825,000   $ 666,194,000    
BRSP 2021-FL 1 | Securitization bonds payable, net | Investment grade notes | LIBOR          
Debt Instrument [Line Items]          
Interest rate margin (in percentage) 1.49%