XML 59 R50.htm IDEA: XBRL DOCUMENT v3.23.1
Indebtedness - Schedule of Debt (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Debt Instrument [Line Items]    
Total debt, net $ 8,926,504 $ 8,399,149
Unused borrowing capacity 83,645  
Recourse debt    
Debt Instrument [Line Items]    
Total debt, gross 952,253 905,158
Unamortized debt discount (6,558) (7,118)
Total debt, net 945,695 898,040
Unused borrowing capacity 1,345  
Recourse debt | Bank Line Of Credit    
Debt Instrument [Line Items]    
Total debt, gross 552,253 $ 505,158
Unused borrowing capacity $ 1,345  
Weighted average interest rate 8.64% 6.01%
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 $ 400,000
Unused borrowing capacity $ 0  
Weighted average interest rate 0.00% 0.00%
Interest rate during period 0.00%  
Non Recourse Debt    
Debt Instrument [Line Items]    
Total debt, gross $ 8,026,203 $ 7,548,047
Total debt, net 7,980,809 7,501,109
Unused borrowing capacity 82,300  
Non Recourse Debt | Senior revolving and delayed draw loans    
Debt Instrument [Line Items]    
Total debt, gross 1,438,001 $ 1,560,002
Unused borrowing capacity $ 77,000  
Weighted average interest rate 6.93% 6.49%
Non Recourse Debt | Senior revolving and delayed draw loans | LIBOR | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 2.00%  
Non Recourse Debt | Senior revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 3.10%  
Non Recourse Debt | Senior non-revolving loans    
Debt Instrument [Line Items]    
Total debt, gross $ 2,230,023 $ 1,680,444
Unused borrowing capacity $ 0  
Weighted average interest rate 6.51% 6.00%
Non Recourse Debt | Senior non-revolving loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 4.66%  
Non Recourse Debt | Senior non-revolving loans | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 4.70%  
Non Recourse Debt | Senior non-revolving loans | LIBOR | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 1.75%  
Non Recourse Debt | Senior non-revolving loans | LIBOR | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 2.50%  
Non Recourse Debt | Senior non-revolving loans | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 1.85%  
Non Recourse Debt | Senior non-revolving loans | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 2.25%  
Non Recourse Debt | Subordinated revolving and delayed draw loans (7)    
Debt Instrument [Line Items]    
Total debt, gross $ 176,600 $ 333,800
Unused borrowing capacity $ 5,300  
Weighted average interest rate 11.12% 9.58%
Non Recourse Debt | Subordinated revolving and delayed draw loans (7) | LIBOR | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 3.50%  
Non Recourse Debt | Subordinated revolving and delayed draw loans (7) | LIBOR | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 9.10%  
Non Recourse Debt | Subordinated Loans    
Debt Instrument [Line Items]    
Total debt, gross $ 1,678,743 $ 1,442,336
Total debt, net 131,200  
Unused borrowing capacity $ 0  
Weighted average interest rate 8.89% 8.76%
Non Recourse Debt | Subordinated Loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 7.00%  
Non Recourse Debt | Subordinated Loans | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 10.50%  
Non Recourse Debt | Subordinated Loans | LIBOR | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 6.75%  
Non Recourse Debt | Subordinated Loans | Floating Rate    
Debt Instrument [Line Items]    
Total debt, net $ 224,800  
Non Recourse Debt | Securitized loans    
Debt Instrument [Line Items]    
Total debt, gross 2,502,836 $ 2,531,465
Unused borrowing capacity $ 0  
Weighted average interest rate 3.88% 3.87%
Non Recourse Debt | Securitized loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 2.27%  
Non Recourse Debt | Securitized loans | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 5.31%  
Unamortized debt discount, net    
Debt Instrument [Line Items]    
Unamortized debt discount, net $ (45,394) $ (46,938)