Loans and Preferred Equity Held for Investment, net | Loans and Preferred Equity Held for Investment, net The following table provides a summary of the Company’s loans and preferred equity held for investment, net (dollars in thousands): September 30, 2023 December 31, 2022 Unpaid Principal Balance Carrying Value Weighted Average Coupon (1) Weighted Average Maturity in Years Unpaid Principal Balance Carrying Value Weighted Average Coupon (1) Weighted Average Maturity in Years Variable rate Senior loans $ 1,814,158 $ 1,811,471 8.9 % 2.9 $ 1,981,973 $ 1,972,952 7.9 % 3.5 Securitized loans (2) 1,256,239 1,255,738 8.8 % 2.2 1,468,790 1,466,754 7.8 % 2.7 Mezzanine loans 12,330 12,450 16.3 % 0.2 12,000 12,120 15.4 % 0.0 3,082,727 3,079,659 3,462,763 3,451,826 Fixed rate Mezzanine loans 65,601 65,537 10.9 % 2.6 100,765 100,666 12.2 % 2.6 Preferred equity interests — — — % 0.0 22,720 22,497 12.0 % 9.9 65,601 65,537 123,485 123,163 Loans held for investment 3,148,328 3,145,196 3,586,248 3,574,989 CECL reserve — (89,172) — (106,247) Loans and preferred equity held for investment, net $ 3,148,328 $ 3,056,024 8.9 % 2.6 $ 3,586,248 $ 3,468,742 8.0 % 3.2 _________________________________________ (1) Calculated based on contractual interest rate. As of September 30, 2023, all variable rate loans utilize Term Secured Overnight Financing Rate (“Term SOFR”). (2) Represents loans transferred into securitization trusts that are consolidated by the Company. The Company had $16.4 million of interest receivable . This is included in receivables, net on the Company’s consolidated balance sheets. Activity relating to the Company’s loans and preferred equity held for investment, net was as follows (dollars in thousands): Carrying Value Nine Months Ended September 30, 2023 2022 Balance at January 1 $ 3,468,742 $ 3,449,009 Acquisitions/originations/additional funding 57,495 929,163 Loan maturities/principal repayments (323,562) (512,156) Increase of CECL reserve (1) (76,083) (50,242) Discount accretion/premium amortization 8,558 10,041 Capitalized interest, net of repayments 3,750 (1,219) Transfer to Real Estate, net (2) (161,557) — Charge-off of CECL reserve-transfer to Real Estate, net (2) 78,681 — Charge-off of loan held for investment (3) (14,477) — Charge-off of CECL reserve-other (3) 14,477 1,251 Balance at September 30 $ 3,056,024 $ 3,825,847 _________________________________________ (1) Provision for loan losses excludes $0.2 million for the nine months ended September 30, 2023 and a de minimis amount for the nine months ended September 30, 2022 as determined by the Company’s PD/LGD model for unfunded commitments reported on the consolidated statement of operations, with a corresponding offset to accrued and other liabilities recorded on the Company’s consolidated balance sheets. (2) During the second quarter of 2023, the Company acquired legal title of two Long Island City, New York office properties through a deed-in-lieu of foreclosure. During the third quarter of 2023, the Company acquired legal title of one Oakland, California office property through a deed-in-lieu of foreclosure. The CECL reserves related to these properties were charged off and the net amount is reflected as an addition to real estate, net. Refer to Note 5, “Real Estate, net” for further discussion. (3) During the third quarter of 2023, the Company charged off one Mezzanine B Note which was deemed uncollectible relating to a multifamily property in Milpitas, California for $14.5 million and the Company charged off the related $14.5 million of CECL reserves. During the second quarter of 2023, the Company amended and restructured a development mezzanine loan related to a multifamily property located in Milpitas, California (the “Development Mezzanine Loan”), bifurcating it into a $30.2 million Mezzanine A note (the “Mezzanine A Note”) and a $14.5 million Mezzanine B note (the “Mezzanine B Note”) to facilitate a new equity contribution from the borrower behind the Mezzanine A Note and ahead of the Mezzanine B Note. As part of the restructuring, the Company extended the terms of both the Mezzanine A Note and the Mezzanine B Note to be conterminous with the senior loan, which was extended to March 2025, with an additional one-year extension option to March 2026. Prior to the amendment, the Development Mezzanine Loan had a fixed interest rate of 13%. After the amendment, the Mezzanine A Note has a fixed interest rate of 10% and the Mezzanine B Note has a fixed interest rate of 12%. In connection with the amendment and restructuring of the Development Mezzanine Loan, the Company placed the Mezzanine B Note on nonaccrual status in April 2023 and recorded a $14.5 million specific CECL reserve during the first quarter of 2023. As of September 30, 2023, the amortized cost basis of the Mezzanine A Note was $31.8 million. During the third quarter of 2023, the Mezzanine B Note was charged off as the Company deemed this amount uncollectible. Nonaccrual and Past Due Loans and Preferred Equity Loans and preferred equity that are 90 days or more past due as to principal or interest, or where reasonable doubt exists as to timely collection, are generally considered nonperforming and placed on nonaccrual status. The following table provides an aging summary of loans and preferred equity held for investment at carrying values before CECL reserve (dollars in thousands): Current or Less Than 30 Days Past Due 30-59 Days Past Due (1) 60-89 Days Past Due 90 Days or More Past Due (2)(3) Total Loans and Preferred Equity September 30, 2023 $ 3,090,470 $ — $ — $ 54,726 $ 3,145,196 December 31, 2022 3,494,437 68,432 — 12,120 3,574,989 _________________________________________ (1) At December 31, 2022, represents the Long Island City, New York office senior loan which was in interest payment default and was placed on a nonaccrual status on September 9, 2022. In June, 2023, this loan was foreclosed through a deed-in-lieu foreclosure. Refer to Note 5, “Real Estate, net” for further discussion. (2) At September 30, 2023, represents the Washington, D.C. office senior loan which is in maturity default and was placed on nonaccrual status on February 9, 2023. (3) At December 31, 2022 represents the New York, New York Hotel mezzanine loan which was in maturity default as of March 2022. In January 2023, the New York, New York Hotel mezzanine loan was extended to December 2023 and is current on interest payments as of September 30, 2023. Current Expected Credit Loss Reserve The following table provides details on the changes in CECL reserves (dollars in thousands): CECL reserve at December 31, 2022 $ 106,247 Increase (decrease) in general CECL reserve (1) (15,418) Increase in specific CECL reserve (2) 55,007 CECL reserve at March 31, 2023 $ 145,836 Increase (decrease) in general CECL reserve (1) 17,737 Increase in specific CECL reserve (3) 10,918 Charge-offs of CECL reserve-transfer to Real Estate, net (4) (67,763) CECL reserve at June 30, 2023 $ 106,728 Increase (decrease) in general CECL reserve (1) 3,048 Increase in specific CECL reserve (5) 4,791 Charge-off of CECL reserve-transfer to Real Estate, net (6) (10,918) Charge-off of CECL reserve-other (7) (14,477) CECL reserve at September 30, 2023 $ 89,172 _________________________________________ (1) Excludes the increase (decrease) in CECL reserves related to unfunded commitments reported on the consolidated statement of operations for the three months ended: March 31, 2023: a de minimis amount, June 30, 2023: $0.3 million, September 30, 2023: $(0.2) million. (2) During the first quarter of 2023, the Company recorded specific CECL reserves of $29.9 million related to one Washington, D.C. office senior loan, $14.5 million related to the Development Mezzanine Loan and $10.6 million related to one Long Island City, New York office senior loan. The specific CECL reserves for the two office senior loans were based on the estimated fair value of the collateral using a discounted cash flow model, which included inputs based on the location, type and nature of the property, current and prospective leasing data and anticipated market conditions. The specific CECL reserve for the Development Mezzanine Loan was recorded in connection with the restructuring and modification of the loan in April 2023, which is collateralized by a multifamily property with a retail component. The specific CECL reserve was based on the estimated proceeds the Company expects to receive upon the resolution of the asset. Refer to Note 13, “Fair Value” for information on valuation inputs. (3) During the second quarter of 2023, the Company recorded specific CECL reserves of $10.9 million related to one Oakland, California office senior loan. The Company elected to apply the practical expedient, afforded to the Company under ASC 326, to use the fair value of the collateral to determine the specific CECL reserve. The estimated fair value of the collateral was determined by using a discounted cash flow model, which included inputs based on the location, type and nature of property, current and prospective leasing data and anticipated market conditions. In July 2023, this property was acquired through a deed-in-lieu of foreclosure. (4) During the second quarter of 2023, the Company acquired legal title through a deed-in-lieu of foreclosure of two Long Island City, New York office properties. The CECL reserves related to these properties were charged off and the net amount is reflected as an addition to real estate, net. Refer to Note 5, “Real Estate, net” for further discussion. (5) During the third quarter of 2023, the Company recorded specific CECL reserves of $4.8 million related to one Washington, D.C. office senior loan. The specific CECL reserve was based on the estimated fair value of the collateral using a discounted cash flow model, which included inputs based on the location, type and nature of the property, current and prospective leasing data and anticipated market conditions. (6) During the third quarter of 2023, the Company acquired legal title through a deed-in-lieu of foreclosure of one Oakland, California office senior loan. The CECL reserve related to this property was charged off and the net amount is reflected as an addition to real estate, net. Refer to Note 5, “Real Estate, net” for further discussions. (7) During the third quarter of 2023, the Company deemed the $14.5 million Mezzanine B Note uncollectible and charged off the related $14.5 million of specific CECL reserves. CECL reserve at December 31, 2021 $ 36,598 Increase (decrease) in general CECL reserve (1) (1,343) Charge-offs of CECL reserve (2) (1,251) CECL reserve at March 31, 2022 $ 34,004 Increase (decrease) in general CECL reserve (1) 10,374 CECL reserve at June 30, 2022 $ 44,378 Increase (decrease) in general CECL reserve (1)(3) (15,955) Increase (decrease) in specific CECL reserve (4)(5) 57,166 CECL reserve at September 30, 2022 $ 85,589 _________________________________________ (1) Excludes the increase (decrease) in CECL reserves related to unfunded commitments reported on the consolidated statement of operations for the three months ended: March 31, 2022: $0.5 million, June 30, 2022: $(0.3) million and September 30, 2022: $(0.3) million. (2) During the first quarter of 2022, the Company received a $36.5 million repayment on one senior loan collateralized by a student housing property, which was $1.3 million less than the unpaid principal balance. As such, during the fourth quarter of 2021, the Company had recorded a $1.3 million specific CECL reserve on the loan, as the loss was probable at that point in time and was subsequently charged off in the first quarter of 2022. (3) The decrease was primarily due to the removal of two assets from the general CECL reserve pool which were evaluated individually for specific CECL reserves. See note (4) below for further discussion. (4) During the three months ended September 30, 2022, the Company recorded $57.2 million of specific CECL reserves related to two Long Island City, New York office Senior Loans. The specific CECL reserves were based on the current and prospective leasing activity of the properties to reflect the estimated fair value of the collateral. The fair value estimate of the collateral was determined using a discounted cash flow model which included inputs based on the location, type and nature of the property, current and prospective leasing data and anticipated market conditions. Refer to Note 13, “Fair Value” for information on valuation inputs. (5) Excludes $0.2 million related to additional proceeds received on one senior loan collateralized by a student housing property which was resolved in the first quarter of 2022. Credit Quality Monitoring Loans are typically secured by direct senior priority liens on real estate properties or by interests in entities that directly own real estate properties, which serve as the primary source of cash for the payment of principal and interest. The Company evaluates its loans at least quarterly and differentiates the relative credit quality principally based on: (i) whether the borrower is currently paying contractual debt service in accordance with its contractual terms; and (ii) whether the Company believes the borrower will be able to perform under its contractual terms in the future, as well as the Company’s expectations as to the ultimate recovery of principal at maturity. As of September 30, 2023, all loans and preferred equity were performing in accordance with the contractual terms of their governing documents and were categorized as performing loans, except for the Washington D.C. office senior loan as noted in “Nonaccrual and Past Due Loans and Preferred Equity” above. As of December 31, 2022, all loans and preferred equity were performing in accordance with the contractual terms of their governing documents and were categorized as performing loans, except for the New York, New York Hotel mezzanine loan and the Long Island City, New York Office senior loan, as noted in “Nonaccrual and Past Due Loans and Preferred Equity” above. For the nine months ended September 30, 2023 and September 30, 2022, no debt investment contributed more than 10.0% of interest income. The following tables provide a summary by carrying values before any CECL reserves of the Company’s loans and preferred equity held for investment by year of origination and credit quality risk ranking (dollars in thousands) as of September 30, 2023 and December 31, 2022, respectively (dollars in thousands). Refer to Note 2, “Summary of Significant Accounting Policies” for loan risk ranking definitions. At September 30, 2023, the weighted average risk ranking for loans and preferred equity held for investment was 3.2. September 30, 2023 Year of Origination Risk Rankings 2023 2022 2021 2020 2019 and earlier Total Senior loans 2 $ — $ — $ 51,957 $ — $ 25,978 $ 77,935 3 — 776,336 925,431 61,866 616,243 2,379,876 4 — 78,152 193,699 — 237,816 509,667 5 — — 45,005 — 54,726 99,731 Total Senior loans — 854,488 1,216,092 61,866 934,763 3,067,209 Mezzanine loans 3 2,900 26,380 — — 48,707 77,987 Total Mezzanine loans 2,900 26,380 — — 48,707 77,987 Total Loans and preferred equity held for investment $ 2,900 $ 880,868 $ 1,216,092 $ 61,866 $ 983,470 $ 3,145,196 As of December 31, 2022, the weighted average risk ranking for loans and preferred equity held for investment was 3.2. December 31, 2022 Year of Origination Risk Rankings 2022 2021 2020 2019 2018 and Earlier Total Senior loans 2 $ — $ 141,457 $ 42,710 $ 25,904 $ — $ 210,071 3 845,097 1,267,092 53,386 112,689 291,996 2,570,260 4 — 24,871 — 192,920 304,822 522,613 5 — — — 68,330 68,432 136,762 Total Senior loans 845,097 1,433,420 96,096 399,843 665,250 3,439,706 Mezzanine loans 3 24,056 — — — 4,459 28,515 4 — — — 72,151 — 72,151 5 — — — — 12,120 12,120 Total Mezzanine loans 24,056 — — 72,151 16,579 112,786 Preferred equity interests 3 22,497 — — — — 22,497 Total Preferred equity interests 22,497 — — — — 22,497 Total Loans and Preferred Equity held for investment $ 891,650 $ 1,433,420 $ 96,096 $ 471,994 $ 681,829 $ 3,574,989 |