Commercial Mortgage Loans | Note 3 - Commercial Mortgage Loans Commercial Mortgage Loans, Held for Investment The following table is a summary of the Company's commercial mortgage loans, held for investment, carrying values by class (dollars in thousands): September 30, 2023 December 31, 2022 Senior loans $ 4,933,031 $ 5,251,464 Mezzanine loans 18,125 18,312 Total gross carrying value of loans 4,951,156 5,269,776 General allowance for credit losses 37,512 26,624 Specific allowance for credit losses — 14,224 Less: Allowance for credit losses 37,512 40,848 Total commercial mortgage loans, held for investment, net $ 4,913,644 $ 5,228,928 For the nine months ended September 30, 2023 and year ended December 31, 2022, the activity in the Company's commercial mortgage loans held for investment carrying values, was as follows (dollars in thousands): Nine Months Ended September 30, 2023 Year Ended Amortized cost, beginning of period $ 5,269,776 $ 4,226,888 Acquisitions and originations 671,927 2,247,613 Principal repayments (903,273) (1,109,769) Discount accretion/premium amortization 9,901 12,614 Loans transferred from/(to) commercial real estate loans, held for sale — (9,296) Net fees capitalized into carrying value of loans (3,910) (13,775) Transfer to real estate owned (80,039) (80,460) Principal charge-off (11,499) — Cost recovery (1,727) (4,039) Amortized cost, end of period $ 4,951,156 $ 5,269,776 Allowance for credit losses, beginning of period $ (40,848) $ (15,827) General (provision)/benefit for credit losses (10,888) (10,797) Specific (provision)/benefit for credit losses (12,334) (25,281) Write offs from specific allowance for credit losses 26,558 11,057 Allowance for credit losses, end of period $ (37,512) $ (40,848) Total commercial mortgage loans, held for investment, net $ 4,913,644 $ 5,228,928 As of September 30, 2023 and December 31, 2022, the Company's total commercial mortgage loan, held for investment portfolio, was comprised of 145 and 161 loans, respectively. Loan Portfolio by Collateral Type and Geographic Region The following tables represent the composition by loan collateral type and region of the Company's commercial mortgage loans, held for investment portfolio (dollars in thousands): September 30, 2023 December 31, 2022 Loan Collateral Type Par Value Percentage Par Value Percentage Multifamily $ 3,864,857 77.8 % $ 4,030,975 76.1 % Hospitality 573,075 11.6 % 510,566 9.7 % Office 288,057 5.8 % 405,705 7.7 % Retail 34,000 0.7 % 120,017 2.3 % Industrial 78,050 1.6 % 93,035 1.8 % Other 123,021 2.5 % 128,676 2.4 % Total $ 4,961,060 100.0 % $ 5,288,974 100.0 % September 30, 2023 December 31, 2022 Loan Region Par Value Percentage Par Value Percentage Southeast $ 2,129,301 43.0 % $ 2,229,756 42.2 % Southwest 1,877,084 37.8 % 1,763,492 33.3 % Mideast 447,339 9.0 % 706,192 13.4 % Far West 96,226 1.9 % 234,891 4.4 % Great Lakes 163,342 3.3 % 162,162 3.1 % Various 247,768 5.0 % 192,481 3.6 % Total $ 4,961,060 100.0 % $ 5,288,974 100.0 % Allowance for Credit Losses The allowance for credit losses required under ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments , is deducted from the respective loan's amortized cost basis on the Company's consolidated balance sheet. The following schedules present the quarterly changes in the Company's allowance for credit losses for the nine months ended September 30, 2023 (dollars in thousands): General Allowance for Credit Losses Specific Allowance for Credit Losses Funded Unfunded Total Total Allowance for Credit Losses December 31, 2022 $ 14,224 $ 26,624 $ 280 $ 26,904 $ 41,128 Changes: Provision/(Benefit) $ 835 (1) $ 2,127 $ 1,398 $ 3,525 $ 4,360 Write offs (15,059) (1) — — — (15,059) March 31, 2023 $ — $ 28,751 $ 1,678 $ 30,429 $ 30,429 Changes: Provision/(Benefit) $ 11,893 (2) $ 10,181 $ (450) $ 9,731 $ 21,624 Write offs (11,893) (2) — — — (11,893) June 30, 2023 $ — $ 38,932 $ 1,228 $ 40,160 $ 40,160 Changes: Provision/(Benefit) $ (394) (2) $ (1,420) $ 4,193 2,773 $ 2,379 Write offs $ 394 (2) — — — 394 September 30, 2023 $ — $ 37,512 $ 5,421 $ 42,933 $ 42,933 ________________________________________ (1) During the year ended December 31, 2022, the Company identified a commercial mortgage loan, held for investment secured by 24 retail properties (the "Walgreens Portfolio"), that was assigned a risk rating of “5” due to certain conditions that negatively impacted the underlying collateral property’s cash flows. The loan was evaluated in accordance with ASC 310 - Receivables and was determined to be a TDR. During the first quarter of 2023, the Company recorded an $0.8 million specific allowance for credit losses on the loan and wrote off the remaining $15.1 million specific allowance for credit losses for the Walgreens Portfolio, net of $0.7 million recoveries recorded. All remaining properties collateralized by the senior mortgage notes were assumed by the Company through foreclosures and deeds-in-lieu of foreclosure and correspondingly were transferred to Real estate owned, net of depreciation in the consolidated balance sheets. During the third quarter of 2023, the Walgreens Portfolio was actively marketed for sale and therefore, the Company classified the portfolio as Real estate owned, held for sale. See Note 5 - Real Estate Owned. (2) In February 2020, the Company originated a first mortgage loan secured by an office property in Portland, OR. In February 2023, the fully committed $37.3 million senior loan was restructured as a result of financial difficulty to a $25.0 million committed senior loan. In connection with the restructuring, the Company committed a $10.1 million mezzanine note. In accordance with the adoption of ASU 2022-02, the restructuring was classified as a continuation of an existing loan on the senior loan and new loan for the mezzanine note. During the second quarter of 2023, the Company assigned the senior and mezzanine notes a risk rating of "5" and placed the loan on cost recovery status. The Company elected to apply a practical expedient for collateral dependent assets in which the allowance for credit losses is calculated as the difference between the estimated fair value of the underlying collateral, less estimated cost to sell, and the amortized cost basis of the loan. As a result, the Company recorded a specific allowance for credit losses of $11.9 million on this loan in the second quarter of 2023 and subsequently wrote off this specific allowance for credit losses in the same quarter. As of September 30, 2023, the Company recorded recoveries of $0.4 million and $1.1 million for the three and nine months ended September 30, 2023. During the third quarter of 2023, the Company foreclosed upon the mortgage notes through deed-in-lieu of foreclosure. The carrying value of the loan was $20.3 million. In connection therewith, the underlying collateral assets were reclassified to Real estate owned, net of depreciation in the consolidated balance sheets as a result of deed-in-lieu. The transfer was evaluated to be an asset acquisition in accordance with ASC 805. See Note 5 - Real Estate Owned. The Company recorded an increase in its general provision for credit losses during the three and nine months ended September 30, 2023 of $2.8 million and $16.0 million, respectively. The Company recorded an increase in its general provision for credit losses during the three and nine months ended September 30, 2022 of $0.2 million and $3.4 million, respectively. The primary driver for the increased reserve balance is the change in economic outlook since the end of the prior quarter and year offset slightly by the decrease in loan portfolio. Past Due Status The following table presents a summary of the loans amortized cost basis as of September 30, 2023 (dollars in thousands): Current Less than 90 days past due 90 or more days past due Total As of September 30, 2023 $ 4,865,233 $ 85,923 $ — $ 4,951,156 Non-performing Status The following table presents the amortized cost basis of our non-performing loans as of September 30, 2023 and December 31, 2022 (dollars in thousands): September 30, 2023 December 31, 2022 Non-performing loan amortized cost at beginning of year, January 1 $ 117,379 $ 57,075 Addition of non-performing loan amortized cost 76,412 60,304 Less: Removal of non-performing loan amortized cost 137,763 — Non-performing loan amortized cost end of period (1) $ 56,028 $ 117,379 _________________________________________________________ (1) As of September 30, 2023, and December 31, 2022, the Company had three and two loans, respectively, designated as non-performing. No specific allowances for credit losses were determined for the 3 loans on non-performing status as of September 30, 2023. As of September 30, 2023, the three designated non-performing loans were all collateralized by multifamily properties. Subsequent to September 30, 2023, the Company foreclosed upon one of the multifamily properties located in Lubbock, TX. The loan had an amortized cost basis of $12.0 million as of September 30, 2023. Loan Credit Characteristics, Quality and Vintage As part of the Company's process for monitoring the credit quality of its commercial mortgage loans, excluding those held for sale, measured at fair value, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its loans. The loans are scored on a scale of 1 to 5 as follows: Investment Rating Summary Description 1 Very Low Risk - Investment exceeding fundamental performance expectations and/or capital gain expected. Trends and risk factors since time of investment are favorable. 2 Low Risk - Performing consistent with expectations and a full return of principal and interest expected. Trends and risk factors are neutral to favorable. 3 Average Risk - Performing investments requiring closer monitoring. Trends and risk factors show some deterioration. 4 High Risk/Delinquent/Defaulted/Potential For Loss - Underperforming investment with the potential of some interest loss but still expecting a positive return on investment. Trends and risk factors are negative. 5 Impaired/Defaulted/Loss Likely - Underperforming investment with expected loss of interest and some principal. All commercial mortgage loans, excluding loans classified as commercial mortgage loans, held for sale, measured at fair value within the consolidated balance sheets, are assigned an initial risk rating of 2. As of September 30, 2023 and December 31, 2022, the weighted average risk rating of loans was 2.2 and 2.2, respectively. The following tables present the par value and amortized cost of our commercial mortgage loans, held for investment as of September 30, 2023 and December 31, 2022, by the Company’s internal risk rating and year of origination. September 30, 2023 Amortized Cost by Year of Origination Risk Rating Number of Loans Total Par Value 2023 2022 2021 2020 2019 Prior Total Amortized Cost % of Portfolio 1 — $ — $ — $ — $ — $ — $ — $ — $ — — % 2 115 4,081,231 475,495 1,460,281 1,917,162 109,700 73,896 35,876 4,072,410 82.3 % 3 27 797,143 1,140 185,400 451,001 82,796 19,176 56,620 796,133 16.0 % 4 3 82,686 — — 56,825 — 25,788 — 82,613 1.7 % 5 — — — — — — — — — — % Total 145 $ 4,961,060 $ 476,635 $ 1,645,681 $ 2,424,988 $ 192,496 $ 118,860 $ 92,496 $ 4,951,156 100.0 % Allowance for credit losses (37,512) Total carrying value, net $ 4,913,644 December 31, 2022 Amortized Cost by Year of Origination Risk Rating Number of Loans Total Par Value 2022 2021 2020 2019 2018 Prior Total Amortized Cost % of Portfolio 1 — $ — $ — $ — $ — $ — $ — $ — $ — — % 2 141 4,783,568 1,778,691 2,483,120 315,269 115,673 75,467 — 4,768,220 90.6 % 3 15 281,071 — 167,707 36,655 54,631 — 21,792 280,785 5.3 % 4 4 160,695 32,305 — 36,356 — 34,731 57,075 160,467 3.0 % 5 1 63,640 60,304 — — — — — 60,304 1.1 % Total 161 $ 5,288,974 $ 1,871,300 $ 2,650,827 $ 388,280 $ 170,304 $ 110,198 $ 78,867 $ 5,269,776 100.0 % Allowance for credit losses (40,848) Total carrying value, net $ 5,228,928 Commercial Mortgage Loans, Held for Sale, Measured at Fair Value As of September 30, 2023 and December 31, 2022, the contractual principal balance outstanding of commercial mortgage loans, held for sale, measured at fair value was $17.0 million and $15.6 million, respectively, which were comprised of one and two loans, respectively. As of September 30, 2023 and December 31, 2022, none of the Company's commercial mortgage loans, held for sale, measured at fair value were in default or greater than ninety days past due. The following tables represent the composition by loan collateral type and region of the Company's commercial mortgage loans, held for sale, measured at fair value (dollars in thousands): September 30, 2023 December 31, 2022 Loan Collateral Type Par Value Percentage Par Value Percentage Hospitality $ 17,000 100.0 % $ — — % Retail — — % 12,000 76.8 % Office — — % 3,625 23.2 % Total $ 17,000 100.0 % $ 15,625 100.0 % September 30, 2023 December 31, 2022 Loan Region Par Value Percentage Par Value Percentage Southeast $ 17,000 100.0 % $ 15,625 100.0 % |