XML 63 R52.htm IDEA: XBRL DOCUMENT v3.25.1
Indebtedness - Schedule of Debt (Details)
$ / shares in Units, $ in Thousands, shares in Millions
3 Months Ended
Mar. 31, 2025
USD ($)
$ / shares
shares
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
Oct. 31, 2024
USD ($)
Debt Instrument [Line Items]        
Total debt, net $ 13,566,073   $ 12,901,492  
Unused borrowing capacity $ 59,700      
Common stock, par value (in dollars per share) | $ / shares $ 0.0001   $ 0.0001  
Debt discount amortization $ 634 $ 0    
Recourse debt        
Debt Instrument [Line Items]        
Total debt, gross 847,137   $ 875,100  
Unamortized debt discount (10,963)   (11,454)  
Total debt, net 836,174   863,646  
Unused borrowing capacity 0      
Recourse debt | Bank Line Of Credit        
Debt Instrument [Line Items]        
Total debt, gross 358,493   $ 384,226  
Unused borrowing capacity $ 0      
Weighted average interest rate 8.32%   8.45%  
Line of credit, maximum borrowing capacity       $ 447,500
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 | Bank Line Of Credit | Prime Rate        
Debt Instrument [Line Items]        
Interest rate 1.00%      
Recourse debt | 0% Convertible Senior Notes        
Debt Instrument [Line Items]        
Total debt, gross $ 5,457   $ 7,687  
Unused borrowing capacity $ 0      
Weighted average interest rate 0.00%   0.00%  
Recourse debt | 0% Convertible Senior Notes | Minimum        
Debt Instrument [Line Items]        
Interest rate during period 0.00%      
Recourse debt | 4% Convertible Senior Notes        
Debt Instrument [Line Items]        
Total debt, gross $ 483,187   $ 483,187  
Unused borrowing capacity $ 0      
Weighted average interest rate 4.00%   4.00%  
Recourse debt | 4% Convertible Senior Notes | 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 $ 12,870,099   $ 12,155,441  
Total debt, net 12,729,899   12,037,846  
Unused borrowing capacity 59,700      
Non Recourse Debt | Senior revolving and delayed draw loans        
Debt Instrument [Line Items]        
Total debt, gross 1,846,900   $ 2,412,400  
Unused borrowing capacity $ 59,700      
Weighted average interest rate 6.95%   7.24%  
Aggregate principal amount $ 2,900,000      
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 $ 2,673,287   $ 2,325,558  
Unused borrowing capacity $ 0      
Weighted average interest rate 6.39%   6.66%  
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 1.90%      
Non Recourse Debt | Senior non-revolving loans | Secured Overnight Financing Rate (SOFR) | Maximum        
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 $ 16,200   $ 20,400  
Unused borrowing capacity $ 0      
Weighted average interest rate 13.42%   13.62%  
Non Recourse Debt | Subordinated revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) | Minimum        
Debt Instrument [Line Items]        
Interest rate during period 9.10%      
Non Recourse Debt | Subordinated Loans        
Debt Instrument [Line Items]        
Total debt, gross $ 3,045,927   $ 2,691,534  
Total debt, net 153,200      
Unused borrowing capacity $ 0      
Weighted average interest rate 9.36%   9.36%  
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 10.61%      
Non Recourse Debt | Subordinated Loans | Secured Overnight Financing Rate (SOFR) | Minimum        
Debt Instrument [Line Items]        
Interest rate during period 6.50%      
Non Recourse Debt | Subordinated Loans | Secured Overnight Financing Rate (SOFR) | Maximum        
Debt Instrument [Line Items]        
Interest rate during period 6.90%      
Non Recourse Debt | Securitized loans        
Debt Instrument [Line Items]        
Total debt, gross $ 5,287,785   $ 4,705,549  
Unused borrowing capacity $ 0      
Weighted average interest rate 5.25%   5.08%  
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 | Convertible Senior Notes        
Debt Instrument [Line Items]        
Total debt, net $ 5,500      
Non Recourse Debt | Floating Rate Subordinated Loans        
Debt Instrument [Line Items]        
Total debt, net 654,800      
Non Recourse Debt | Fixed Rate Senior Non Revolving Loans        
Debt Instrument [Line Items]        
Total debt, net 1,300,000      
Unamortized debt (discount) premium, net        
Debt Instrument [Line Items]        
Unamortized debt (discount) premium, net (140,200)   $ (117,595)  
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%      
Line of Credit | 2022 Credit Agreement, Base Rate Loans | Base Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate 0.00%      
Line of Credit | 2022 Credit Agreement, SOFR Rate Loans | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Basis spread on variable rate 0.00%      
Line of Credit | 2022 Credit Agreement, SOFR Rate Loans | One Month, Secured Overnight Financing Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate 0.11448%      
Line of Credit | 2022 Credit Agreement, SOFR Rate Loans | Three Month, Secured Overnight Financing Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate 0.26161%      
Line of Credit | 2022 Credit Agreement, SOFR Rate Loans | Six Month, Secured Overnight Financing Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate 0.42826%      
Convertible Debt | Convertible Senior Notes        
Debt Instrument [Line Items]        
Total debt, net $ 483,200      
Interest rate 4.00%      
Equivalent conversion price (in USD per share) | $ / shares $ 117.91      
Initial conversion rate 0.0084807      
Common stock, par value (in dollars per share) | $ / shares $ 0.0001      
Conversion price (in dollars per share) | $ / shares $ 0.0613704      
Effective interest rate 0.57%      
Debt discount amortization $ 7,700      
Convertible Debt | Convertible Senior Notes | Capped Call        
Debt Instrument [Line Items]        
Conversion price (in dollars per share) | $ / shares $ 157.22      
Payments for capped call transaction $ 28,000      
Capped call price per share (in dollars per share) | $ / shares $ 117.91      
Number of shares covered by capped calls (in shares) | shares 3.4      
Convertible Debt | Convertible Senior Notes | Base Rate        
Debt Instrument [Line Items]        
Conversion price (in dollars per share) | $ / shares $ 16.29      
Effective interest rate 4.51%      
Debt discount amortization $ 2,100      
Convertible Debt | Convertible Senior Notes | Base Rate | Capped Call        
Debt Instrument [Line Items]        
Conversion price (in dollars per share) | $ / shares $ 22.37      
Payments for capped call transaction $ 38,400      
Number of shares covered by capped calls (in shares) | shares 29.7