XML 63 R52.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Indebtedness - Schedule of Debt (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Total debt, net $ 11,148,061 $ 10,671,928
Unused borrowing capacity 49,800  
Securitized loans    
Debt Instrument [Line Items]    
Total debt, net 907,800  
Recourse debt    
Debt Instrument [Line Items]    
Total debt, gross 1,064,667 937,144
Unamortized debt discount (14,884) (4,775)
Total debt, net 1,049,783 932,369
Unused borrowing capacity 0  
Recourse debt | Bank Line Of Credit    
Debt Instrument [Line Items]    
Total debt, gross 387,002 $ 539,502
Unused borrowing capacity $ 0  
Weighted average interest rate 9.32% 8.89%
Recourse debt | Bank Line Of Credit | Secured Overnight Financing Rate (SOFR) | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 3.25%  
Recourse debt | Bank Line Of Credit | Secured Overnight Financing Rate (SOFR) | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 3.75%  
Recourse debt | Bank Line Of Credit | Federal Funds Rate    
Debt Instrument [Line Items]    
Interest rate 0.50%  
Recourse debt | Convertible Senior Notes Due 2026    
Debt Instrument [Line Items]    
Total debt, gross $ 194,478 $ 397,642
Unused borrowing capacity $ 0  
Weighted average interest rate 0.00% 0.00%
Recourse debt | Convertible Senior Notes Due 2026 | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 0.00%  
Recourse debt | Convertible Senior Notes Due 2030    
Debt Instrument [Line Items]    
Total debt, gross $ 483,187 $ 0
Unused borrowing capacity $ 0  
Weighted average interest rate 4.00% 0.00%
Recourse debt | Convertible Senior Notes Due 2030 | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 4.00%  
Recourse debt | Line of Credit | Base Rate | Minimum    
Debt Instrument [Line Items]    
Interest rate 2.25%  
Recourse debt | Line of Credit | Base Rate | Maximum    
Debt Instrument [Line Items]    
Interest rate 2.75%  
Non Recourse Debt    
Debt Instrument [Line Items]    
Total debt, gross $ 10,186,380 $ 9,820,130
Total debt, net 10,098,278 9,739,559
Unused borrowing capacity 49,800  
Non Recourse Debt | Senior revolving and delayed draw loans    
Debt Instrument [Line Items]    
Total debt, gross 1,826,800 $ 1,886,300
Unused borrowing capacity $ 49,800  
Weighted average interest rate 7.98% 7.59%
Non Recourse Debt | Senior revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 2.35%  
Non Recourse Debt | Senior revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 3.10%  
Non Recourse Debt | Senior non-revolving loans    
Debt Instrument [Line Items]    
Total debt, gross $ 2,568,240 $ 2,226,343
Unused borrowing capacity $ 0  
Weighted average interest rate 6.98% 7.07%
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 6.93%  
Non Recourse Debt | Senior non-revolving loans | Secured Overnight Financing Rate (SOFR) | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 1.85%  
Non Recourse Debt | Senior non-revolving loans | Secured Overnight Financing Rate (SOFR) | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 2.65%  
Non Recourse Debt | Subordinated revolving and delayed draw loans    
Debt Instrument [Line Items]    
Total debt, gross $ 181,550 $ 146,000
Unused borrowing capacity $ 0  
Weighted average interest rate 11.45% 12.01%
Non Recourse Debt | Subordinated revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 3.76%  
Non Recourse Debt | Subordinated revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 9.10%  
Non Recourse Debt | Subordinated Loans    
Debt Instrument [Line Items]    
Total debt, gross $ 2,245,740 $ 2,110,693
Total debt, net 143,700  
Unused borrowing capacity $ 0  
Weighted average interest rate 9.23% 9.18%
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 | Secured Overnight Financing Rate (SOFR) | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 6.00%  
Non Recourse Debt | Subordinated Loans | Secured Overnight Financing Rate (SOFR) | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 6.90%  
Non Recourse Debt | Subordinated Loans | Floating Rate    
Debt Instrument [Line Items]    
Total debt, net $ 468,500  
Non Recourse Debt | Securitized loans    
Debt Instrument [Line Items]    
Total debt, gross 3,364,050 $ 3,450,794
Unused borrowing capacity $ 0  
Weighted average interest rate 4.62% 4.61%
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 6.60%  
Non Recourse Debt | 0% Convertible Senior Notes    
Debt Instrument [Line Items]    
Total debt, net $ 194,500  
Unamortized debt (discount) premium, net    
Debt Instrument [Line Items]    
Unamortized debt (discount) premium, net (88,102) $ (80,571)
Unused borrowing capacity $ 0  
Line of Credit | Secured Overnight Financing Rate (SOFR) | Minimum    
Debt Instrument [Line Items]    
Interest rate 3.25%  
Line of Credit | Secured Overnight Financing Rate (SOFR) | Maximum    
Debt Instrument [Line Items]    
Interest rate 3.75%  
Convertible Debt | Convertible Senior Notes Due 2030    
Debt Instrument [Line Items]    
Conversion price (in dollars per share) $ 0.0613704  
Convertible Debt | 0% Convertible Senior Notes    
Debt Instrument [Line Items]    
Total debt, net $ 483,200  
Interest rate 4.00%  
Conversion price (in dollars per share) $ 117.91  
Convertible Debt | 0% Convertible Senior Notes | Base Rate    
Debt Instrument [Line Items]    
Conversion price (in dollars per share) $ 16.29