XML 85 R70.htm IDEA: XBRL DOCUMENT v3.25.0.1
Indebtedness - Schedule of Debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Total debt, gross $ 13,030,541  
Unamortized debt discount (129,049)  
Total 12,901,492 $ 10,671,928
Unused borrowing capacity 61,500  
Securitized loans    
Debt Instrument [Line Items]    
Total 888,600  
Recourse debt    
Debt Instrument [Line Items]    
Total debt, gross 875,100 937,144
Unamortized debt discount (11,454) (4,775)
Total 863,646 932,369
Unused borrowing capacity 0  
Recourse debt | Line of Credit    
Debt Instrument [Line Items]    
Total debt, gross 384,226 $ 539,502
Unused borrowing capacity $ 0  
Weighted average interest rate 8.45% 8.89%
Recourse debt | Line of Credit | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 3.25%  
Recourse debt | Line of Credit | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 3.75%  
Recourse debt | Convertible Senior Notes Due 2026    
Debt Instrument [Line Items]    
Total debt, gross $ 7,687 $ 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%
Interest rate during period 4.00%  
Non Recourse Debt    
Debt Instrument [Line Items]    
Total debt, gross $ 12,155,441 $ 9,820,130
Total 12,037,846 9,739,559
Unused borrowing capacity 61,500  
Non Recourse Debt | Convertible Senior Notes due 2030    
Debt Instrument [Line Items]    
Total 7,700  
Non Recourse Debt | Senior revolving and delayed draw loans    
Debt Instrument [Line Items]    
Total debt, gross 2,412,400 $ 1,886,300
Unused borrowing capacity $ 61,500  
Weighted average interest rate 7.24% 7.59%
Non Recourse Debt | Senior revolving and delayed draw loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 2.35%  
Non Recourse Debt | Senior revolving and delayed draw loans | 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 $ 2,325,558 $ 2,226,343
Total 217,500  
Unused borrowing capacity $ 0  
Weighted average interest rate 6.66% 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 | Minimum | Secured Overnight Financing Rate (SOFR)    
Debt Instrument [Line Items]    
Interest rate during period 1.85%  
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 | Maximum | Secured Overnight Financing Rate (SOFR)    
Debt Instrument [Line Items]    
Interest rate during period 2.25%  
Non Recourse Debt | Subordinated revolving and delayed draw loans    
Debt Instrument [Line Items]    
Total debt, gross $ 20,400 $ 146,000
Unused borrowing capacity $ 0  
Weighted average interest rate 13.62% 12.01%
Non Recourse Debt | Subordinated revolving and delayed draw loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 9.10%  
Non Recourse Debt | Subordinated loans    
Debt Instrument [Line Items]    
Total debt, gross $ 2,691,534 $ 2,110,693
Total 152,500  
Unused borrowing capacity $ 0  
Weighted average interest rate 9.36% 9.18%
Non Recourse Debt | Subordinated loans | Minimum    
Debt Instrument [Line Items]    
Interest rate during period 7.00%  
Non Recourse Debt | Subordinated loans | Minimum | Secured Overnight Financing Rate (SOFR)    
Debt Instrument [Line Items]    
Interest rate during period 6.50%  
Non Recourse Debt | Subordinated loans | Maximum    
Debt Instrument [Line Items]    
Interest rate during period 10.61%  
Non Recourse Debt | Subordinated loans | Maximum | Secured Overnight Financing Rate (SOFR)    
Debt Instrument [Line Items]    
Interest rate during period 6.90%  
Non Recourse Debt | Securitized loans    
Debt Instrument [Line Items]    
Total debt, gross $ 4,705,549 $ 3,450,794
Unused borrowing capacity $ 0  
Weighted average interest rate 5.08% 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 | Floating Rate Subordinated Loans    
Debt Instrument [Line Items]    
Total $ 646,400  
Recourse and Nonrecourse Debt    
Debt Instrument [Line Items]    
Unamortized debt discount (117,595) $ (80,571)
Unused borrowing capacity $ 0