| Schedule of Financial Information by Reportable Segment |
The following tables present financial information by the Company's two reportable segments for the three and nine months ended September 30, 2026 and 2025, respectively, which, with the inclusion of unallocated amounts, in total reconciles to the same data for the Company on a consolidated basis (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | 2026 | | 2025 | | Investment Portfolio | | Constructive | | Total Reportable Segments | | Investment Portfolio | | Constructive | | Total Reportable Segments | | NET INTEREST INCOME: | | | | | | | | | | | | | Interest income | $ | 178,563 | | | $ | 2,655 | | | $ | 181,218 | | | $ | 158,421 | | | $ | 2,192 | | | $ | 160,613 | | | Interest expense | 120,048 | | | 2,186 | | | 122,234 | | | 113,398 | | | 2,068 | | | 115,466 | | | Total net interest income | 58,515 | | | 469 | | | 58,984 | | | 45,023 | | | 124 | | | 45,147 | | | | | | | | | | | | | | | NET LOSS FROM REAL ESTATE: | | | | | | | | | | | | | Rental income | 11,263 | | | — | | | 11,263 | | | 16,600 | | | — | | | 16,600 | | | Other real estate income | 1,995 | | | — | | | 1,995 | | | 2,504 | | | — | | | 2,504 | | | Total income from real estate | 13,258 | | | — | | | 13,258 | | | 19,104 | | | — | | | 19,104 | | | Interest expense, mortgages payable on real estate | 3,281 | | | — | | | 3,281 | | | 5,409 | | | — | | | 5,409 | | Depreciation expense | 4,503 | | | — | | | 4,503 | | | 5,936 | | | — | | | 5,936 | | | Other real estate expenses | 8,235 | | | — | | | 8,235 | | | 11,637 | | | — | | | 11,637 | | | Total expenses related to real estate | 16,019 | | | — | | | 16,019 | | | 22,982 | | | — | | | 22,982 | | | Total net loss from real estate | (2,761) | | | — | | | (2,761) | | | (3,878) | | | — | | | (3,878) | | | | | | | | | | | | | | | OTHER (LOSS) INCOME: | | | | | | | | | | | | Realized losses, net | (6,063) | | | — | | | (6,063) | | | (5,610) | | | — | | | (5,610) | | | Unrealized (losses) gains, net | (474,805) | | | — | | | (474,805) | | | 60,024 | | | — | | | 60,024 | | | Gains (losses) on derivative instruments, net | 298,974 | | | (13) | | | 298,961 | | | (10,912) | | | (1,941) | | | (12,853) | | | Mortgage banking activities, net | — | | | 10,856 | | | 10,856 | | | — | | | 14,103 | | | 14,103 | | | Loss from equity investments | (3,196) | | | — | | | (3,196) | | | (1,642) | | | — | | | (1,642) | | Impairment of real estate | (98) | | | — | | | (98) | | | (1,619) | | | — | | | (1,619) | | | Other income | 1,721 | | | 1,462 | | | 3,183 | | | 1,479 | | | — | | | 1,479 | | | Total other (loss) income | (183,467) | | | 12,305 | | | (171,162) | | | 41,720 | | | 12,162 | | | 53,882 | | | | | | | | | | | | | | | GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES: | | | | | | | | | | | | General and administrative expenses | 6,263 | | | 10,472 | | | 16,735 | | | 463 | | | 12,274 | | | 12,737 | | | Portfolio operating expenses | 5,835 | | | — | | | 5,835 | | | 6,040 | | | — | | | 6,040 | | Loan origination costs | — | | | 4,198 | | | 4,198 | | | — | | | 3,788 | | | 3,788 | | Financing transaction costs | 2,226 | | | — | | | 2,226 | | | 4,306 | | | — | | | 4,306 | | Total general, administrative and operating expenses | 14,324 | | | 14,670 | | | 28,994 | | | 10,809 | | | 16,062 | | | 26,871 | | | | | | | | | | | | | | | (LOSS) INCOME FROM OPERATIONS BEFORE INCOME TAXES | $ | (142,037) | | | $ | (1,896) | | | $ | (143,933) | | | $ | 72,056 | | | $ | (3,776) | | | $ | 68,280 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, | | Reconciliation of (loss) income from operations before income taxes | 2026 | | 2025 | | Total (loss) income from operations before income taxes for reportable segments | | | | | $ | (143,933) | | | | | | | $ | 68,280 | | | | | | | | | | | | | | | Unallocated amounts: | | | | | | | | | | | | | Interest income | | | | | 16 | | | | | | | 20 | | | Interest expense | | | | | (10,203) | | | | | | | (8,581) | | | Unrealized gains (losses), net | | | | | 2,930 | | | | | | | (5,172) | | | Losses on derivative instruments, net | | | | | — | | | | | | | (153) | | | Income from equity investments | | | | | — | | | | | | | 47 | | | General and administrative expenses | | | | | (7,527) | | | | | | | (10,612) | | | Portfolio operating expenses | | | | | — | | | | | | | (707) | | | Financing transaction costs | | | | | (3,435) | | | | | | | (3,635) | | | Total unallocated amounts | | | | | (18,219) | | | | | | | (28,793) | | | Consolidated (loss) income from operations before income taxes | | | | | $ | (162,152) | | | | | | | $ | 39,487 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Nine Months Ended September 30, | | 2026 | | 2025 | | Investment Portfolio | | Constructive | | Total Reportable Segments | | Investment Portfolio | | Constructive | | Total Reportable Segments | | NET INTEREST INCOME: | | | | | | | | | | | | | Interest income | $ | 518,437 | | | $ | 9,208 | | | $ | 527,645 | | | $ | 429,025 | | | $ | 2,192 | | | $ | 431,217 | | | Interest expense | 343,881 | | | 7,761 | | | 351,642 | | | 303,038 | | | 2,068 | | | 305,106 | | | Total net interest income | 174,556 | | | 1,447 | | | 176,003 | | | 125,987 | | | 124 | | | 126,111 | | | | | | | | | | | | | | | NET LOSS FROM REAL ESTATE: | | | | | | | | | | | | | Rental income | 35,871 | | | — | | | 35,871 | | | 51,940 | | | — | | | 51,940 | | | Other real estate income | 5,972 | | | — | | | 5,972 | | | 8,457 | | | — | | | 8,457 | | | Total income from real estate | 41,843 | | | — | | | 41,843 | | | 60,397 | | | — | | | 60,397 | | | Interest expense, mortgages payable on real estate | 10,452 | | | — | | | 10,452 | | | 17,298 | | | — | | | 17,298 | | | Depreciation expense | 13,612 | | | — | | | 13,612 | | | 17,759 | | | — | | | 17,759 | | | Other real estate expenses | 25,430 | | | — | | | 25,430 | | | 34,466 | | | — | | | 34,466 | | | Total expenses related to real estate | 49,494 | | | — | | | 49,494 | | | 69,523 | | | — | | | 69,523 | | | Total net loss from real estate | (7,651) | | | — | | | (7,651) | | | (9,126) | | | — | | | (9,126) | | | | | | | | | | | | | | | OTHER (LOSS) INCOME: | | | | | | | | | | | | | Realized losses, net | (29,703) | | | — | | | (29,703) | | | (50,481) | | | — | | | (50,481) | | | Unrealized (losses) gains, net | (549,187) | | | — | | | (549,187) | | | 197,450 | | | — | | | 197,450 | | | Gains (losses) on derivative instruments, net | 394,128 | | | (158) | | | 393,970 | | | (87,995) | | | (1,941) | | | (89,936) | | | Mortgage banking activities, net | — | | | 42,394 | | | 42,394 | | | — | | | 14,103 | | | 14,103 | | | (Loss) income from equity investments | (2,706) | | | — | | | (2,706) | | | 2,121 | | | — | | | 2,121 | | | Impairment of real estate | (2,489) | | | — | | | (2,489) | | | (9,437) | | | — | | | (9,437) | | | Other income | 56,600 | | | 1,462 | | | 58,062 | | | 5,644 | | | — | | | 5,644 | | | Total other (loss) income | (133,357) | | | 43,698 | | | (89,659) | | | 57,302 | | | 12,162 | | | 69,464 | | | | | | | | | | | | | | | GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES: | | | | | | | | | | | | | General and administrative expenses | 18,113 | | | 33,973 | | | 52,086 | | | 1,277 | | | 12,274 | | | 13,551 | | | Portfolio operating expenses | 18,400 | | | — | | | 18,400 | | | 20,040 | | | — | | | 20,040 | | Loan origination costs | — | | | 13,070 | | | 13,070 | | | — | | | 3,788 | | | 3,788 | | | Financing transaction costs | 7,049 | | | — | | | 7,049 | | | 6,589 | | | — | | | 6,589 | | | Total general, administrative and operating expenses | 43,562 | | | 47,043 | | | 90,605 | | | 27,906 | | | 16,062 | | | 43,968 | | | | | | | | | | | | | | | (LOSS) INCOME FROM OPERATIONS BEFORE INCOME TAXES | $ | (10,014) | | | $ | (1,898) | | | $ | (11,912) | | | $ | 146,257 | | | $ | (3,776) | | | $ | 142,481 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Nine Months Ended September 30, | | Reconciliation of (loss) income from operations before income taxes | 2026 | | 2025 | | Total (loss) income from operations before income taxes for reportable segments | | | | | $ | (11,912) | | | | | | | $ | 142,481 | | | | | | | | | | | | | | | Unallocated amounts: | | | | | | | | | | | | | Interest income | | | | | 47 | | | | | | | 51 | | | Interest expense | | | | | (28,633) | | | | | | | (20,031) | | | Unrealized gains, net | | | | | 6,245 | | | | | | | 220 | | | Gains on derivative instruments, net | | | | | 41,595 | | | | | | | 3,162 | | | Loss from equity investments | | | | | — | | | | | | | (1,554) | | | Other loss | | | | | (308) | | | | | | | — | | | General and administrative expenses | | | | | (22,277) | | | | | | | (33,998) | | | Portfolio operating expenses | | | | | — | | | | | | | (1,267) | | | Financing transaction costs | | | | | (7,119) | | | | | | | (7,584) | | | Total unallocated amounts | | | | | (10,450) | | | | | | | (61,001) | | | Consolidated (loss) income from operations before income taxes | | | | | $ | (22,362) | | | | | | | $ | 81,480 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2026 | | September 30, 2025 | | Other segment disclosures | Investment Portfolio | | Constructive | | Total Reportable Segments | | Investment Portfolio | | Constructive | | Total Reportable Segments | Assets (1) (2) | $ | 12,953,933 | | | $ | 269,244 | | | $ | 13,223,177 | | | $ | 11,983,324 | | | $ | 224,261 | | | $ | 12,207,585 | | | Investments in equity method investees | $ | 17,926 | | | $ | — | | | $ | 17,926 | | | $ | 28,825 | | | $ | — | | | $ | 28,825 | | Expenditures for long-lived assets (1) | $ | 2,676 | | | $ | — | | | $ | 2,676 | | | $ | 6,887 | | | $ | — | | | $ | 6,887 | | | | | | | | | | | | | | | Reconciliation of segment assets | | | | | | | | | | | | | Total assets for reportable segments | | | | | $ | 13,223,177 | | | | | | | $ | 12,207,585 | | | | | | | | | | | | | | | Unallocated amounts: | | | | | | | | | | | | | Cash and cash equivalents | | | | | 241,559 | | | | | | | 170,871 | | | Restricted cash | | | | | 18,605 | | | | | | | 3,332 | | | Other assets | | | | | 40,834 | | | | | | | 20,074 | | | Total unallocated amounts | | | | | 300,998 | | | | | | | 194,277 | | | Consolidated total assets | | | | | $ | 13,524,175 | | | | | | | $ | 12,401,862 | |
(1)Our condensed consolidated balance sheets include assets of Consolidated VIEs as the Company is the primary beneficiary of these VIEs. (2)Goodwill in the amount of approximately $22.4 million is allocated to Constructive (see Note 23).
|