XML 92 R75.htm IDEA: XBRL DOCUMENT v3.22.0.1
Indebtedness - Schedule of Debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Debt Instrument [Line Items]    
Total debt, gross $ 6,481,409  
Debt premium 21,481  
Total 6,502,890 $ 4,796,145
Unused borrowing capacity 43,102  
Recourse debt    
Debt Instrument [Line Items]    
Total debt, gross 611,066 230,660
Unamortized debt discount (9,382) 0
Total 601,684 230,660
Unused borrowing capacity 0  
Recourse debt | Bank Line of Credit    
Debt Instrument [Line Items]    
Total debt, gross 211,066 $ 230,660
Unused borrowing capacity $ 0  
Weighted average interest rate 3.40% 3.53%
Recourse debt | Bank Line of Credit | LIBOR    
Debt Instrument [Line Items]    
Interest rate during period 3.25%  
Recourse debt | 0% Convertible Senior Notes    
Debt Instrument [Line Items]    
Total debt, gross $ 400,000 $ 0
Unused borrowing capacity $ 0  
Weighted average interest rate 0.00%  
Interest rate during period 0.00%  
Non Recourse Debt    
Debt Instrument [Line Items]    
Total debt, gross $ 5,870,343 4,512,331
Total 5,901,206 4,565,485
Unused borrowing capacity 43,102  
Non Recourse Debt | Senior revolving and delayed draw loans    
Debt Instrument [Line Items]    
Total debt, gross 1,301,600 $ 587,600
Unused borrowing capacity $ 43,102  
Weighted average interest rate 2.23% 2.85%
Non Recourse Debt | Senior revolving and delayed draw loans | Minimum | LIBOR    
Debt Instrument [Line Items]    
Interest rate during period 1.75%  
Non Recourse Debt | Senior revolving and delayed draw loans | Maximum | LIBOR    
Debt Instrument [Line Items]    
Interest rate during period 3.25%  
Non Recourse Debt | Senior non-revolving loans    
Debt Instrument [Line Items]    
Total debt, gross $ 921,038 $ 1,087,386
Unused borrowing capacity $ 0  
Weighted average interest rate 3.66% 3.68%
Non Recourse Debt | Senior non-revolving loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 4.50%  
Non Recourse Debt | Senior non-revolving loans | Minimum | LIBOR    
Debt Instrument [Line Items]    
Interest rate during period 1.75%  
Non Recourse Debt | Senior non-revolving loans | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 6.50%  
Non Recourse Debt | Senior non-revolving loans | Maximum | LIBOR    
Debt Instrument [Line Items]    
Interest rate during period 2.75%  
Non Recourse Debt | Subordinated delayed draw loans    
Debt Instrument [Line Items]    
Total debt, gross $ 221,464 $ 282,722
Unused borrowing capacity $ 0  
Weighted average interest rate 9.06% 8.43%
Non Recourse Debt | Subordinated delayed draw loans | LIBOR    
Debt Instrument [Line Items]    
Interest rate during period 9.00%  
Non Recourse Debt | Subordinated delayed draw loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 8.50%  
Non Recourse Debt | Subordinated delayed draw loans | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 9.80%  
Non Recourse Debt | Subordinated loans    
Debt Instrument [Line Items]    
Total debt, gross $ 959,852 $ 668,642
Unused borrowing capacity $ 0  
Weighted average interest rate 8.46% 8.76%
Non Recourse Debt | Subordinated loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 7.00%  
Non Recourse Debt | Subordinated loans | Minimum | LIBOR    
Debt Instrument [Line Items]    
Interest rate during period 6.75%  
Non Recourse Debt | Subordinated loans | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 10.00%  
Non Recourse Debt | Subordinated loans | Maximum | LIBOR    
Debt Instrument [Line Items]    
Interest rate during period  
Non Recourse Debt | Subordinated Loans    
Debt Instrument [Line Items]    
Total debt, gross $ 2,466,389 $ 1,885,981
Total 124,800  
Unused borrowing capacity $ 0  
Weighted average interest rate 3.59% 4.18%
Non Recourse Debt | Subordinated Loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 2.27%  
Non Recourse Debt | Subordinated Loans | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 5.31%  
Recourse and Nonrecourse Debt    
Debt Instrument [Line Items]    
Debt premium $ 30,863 $ 53,154