XML 85 R71.htm IDEA: XBRL DOCUMENT v3.25.4
Indebtedness - Schedule of Debt (Details)
$ / shares in Units, $ in Thousands, shares in Millions
12 Months Ended
Dec. 31, 2025
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]      
Total debt, gross $ 14,859,227    
Unamortized debt discount (163,656)    
Total debt, net 14,695,571 $ 12,901,492  
Unused borrowing capacity $ 39,500    
Common stock, par value (in dollars per share) | $ / shares $ 0.0001 $ 0.0001  
Debt discount amortization $ 2,303 $ 0 $ 0
Recourse debt      
Debt Instrument [Line Items]      
Total debt, gross 726,965 875,100  
Unamortized debt discount (9,436) (11,454)  
Total debt, net 717,529 863,646  
Unused borrowing capacity 0    
Recourse debt | Line of credit      
Debt Instrument [Line Items]      
Total debt, gross 238,323 $ 384,226  
Unused borrowing capacity $ 0    
Weighted average interest rate (as percent) 7.20% 8.45%  
Line of credit, maximum borrowing capacity $ 321,400    
Recourse debt | Line of credit | Secured Overnight Financing Rate (SOFR) | Minimum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 3.25%    
Recourse debt | Line of credit | Federal Funds Rate      
Debt Instrument [Line Items]      
Interest rate (as percent) 0.50%    
Recourse debt | Line of credit | Prime Rate      
Debt Instrument [Line Items]      
Interest rate (as percent) 1.00%    
Recourse debt | Convertible Senior Notes due 2030      
Debt Instrument [Line Items]      
Total debt, gross $ 5,457 $ 7,687  
Unused borrowing capacity $ 0    
Weighted average interest rate (as percent) 0.00% 0.00%  
Contractual interest rate (as percent) 0.00%    
Recourse debt | Convertible Senior Notes due 2030      
Debt Instrument [Line Items]      
Total debt, gross $ 483,185 $ 483,187  
Unused borrowing capacity $ 0    
Weighted average interest rate (as percent) 4.00% 4.00%  
Contractual interest rate (as percent) 4.00%    
Recourse debt | Line of Credit | Base Rate | Minimum      
Debt Instrument [Line Items]      
Interest rate (as percent) 2.25%    
Recourse debt | Line of Credit | Base Rate | Maximum      
Debt Instrument [Line Items]      
Interest rate (as percent) 2.75%    
Non-recourse debt      
Debt Instrument [Line Items]      
Total debt, gross $ 14,132,262 $ 12,155,441  
Total debt, net 13,978,042 12,037,846  
Unused borrowing capacity 39,500    
Non-recourse debt | Senior revolving and delayed draw loans      
Debt Instrument [Line Items]      
Total debt, gross 2,104,000 $ 2,412,400  
Unused borrowing capacity $ 39,500    
Weighted average interest rate (as percent) 6.51% 7.24%  
Aggregate principal amount $ 2,800,000    
Non-recourse debt | Senior revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) | Minimum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 2.35%    
Non-recourse debt | Senior revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) | Maximum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 3.10%    
Non-recourse debt | Senior non-revolving loans      
Debt Instrument [Line Items]      
Total debt, gross $ 2,661,578 $ 2,325,558  
Unused borrowing capacity $ 0    
Weighted average interest rate (as percent) 6.24% 6.66%  
Non-recourse debt | Senior non-revolving loans | Minimum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 4.66%    
Non-recourse debt | Senior non-revolving loans | Maximum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 6.93%    
Non-recourse debt | Senior non-revolving loans | Secured Overnight Financing Rate (SOFR) | Minimum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 1.90%    
Non-recourse debt | Senior non-revolving loans | Secured Overnight Financing Rate (SOFR) | Maximum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 2.25%    
Non-recourse debt | Subordinated revolving and delayed draw loans      
Debt Instrument [Line Items]      
Total debt, gross $ 43,900 $ 20,400  
Unused borrowing capacity $ 0    
Weighted average interest rate (as percent) 12.94% 13.62%  
Non-recourse debt | Subordinated revolving and delayed draw loans | Secured Overnight Financing Rate (SOFR) | Minimum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 9.10%    
Non-recourse debt | Subordinated loans      
Debt Instrument [Line Items]      
Total debt, gross $ 3,285,877 $ 2,691,534  
Total debt, net 162,400    
Unused borrowing capacity $ 0    
Weighted average interest rate (as percent) 9.39% 9.36%  
Non-recourse debt | Subordinated loans | Minimum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 7.00%    
Non-recourse debt | Subordinated loans | Maximum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 10.75%    
Non-recourse debt | Subordinated loans | Secured Overnight Financing Rate (SOFR) | Minimum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 6.50%    
Non-recourse debt | Subordinated loans | Secured Overnight Financing Rate (SOFR) | Maximum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 6.90%    
Non-recourse debt | Securitized loans      
Debt Instrument [Line Items]      
Total debt, gross $ 6,036,907 $ 4,705,549  
Unused borrowing capacity $ 0    
Weighted average interest rate (as percent) 5.40% 5.08%  
Non-recourse debt | Securitized loans | Minimum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 2.27%    
Non-recourse debt | Securitized loans | Maximum      
Debt Instrument [Line Items]      
Contractual interest rate (as percent) 6.60%    
Non-recourse debt | Convertible Senior Notes      
Debt Instrument [Line Items]      
Total debt, net $ 5,500    
Non-recourse debt | Fixed Rate Senior Non Revolving Loans      
Debt Instrument [Line Items]      
Total debt, net 1,700,000    
Non-recourse debt | Floating Rate Subordinated Loans      
Debt Instrument [Line Items]      
Total debt, net 680,700    
Unamortized debt (discount) premium, net      
Debt Instrument [Line Items]      
Unamortized debt (discount) premium, net (154,220) $ (117,595)  
Unused borrowing capacity $ 0    
Line of Credit | Secured Overnight Financing Rate (SOFR) | Minimum      
Debt Instrument [Line Items]      
Interest rate (as percent) 3.25%    
Line of Credit | Secured Overnight Financing Rate (SOFR) | Maximum      
Debt Instrument [Line Items]      
Interest rate (as percent) 3.75%    
Line of Credit | 2022 Credit Agreement, Base Rate Loans | Secured Overnight Financing Rate (SOFR)      
Debt Instrument [Line Items]      
Debt instrument, basis spread on variable rate (as percent) 0.00%    
Line of Credit | 2022 Credit Agreement, Base Rate Loans | Base Rate      
Debt Instrument [Line Items]      
Debt instrument, basis spread on variable rate (as percent) 0.00%    
Line of Credit | 2022 Credit Agreement, SOFR Rate Loans | One Month, Secured Overnight Financing Rate      
Debt Instrument [Line Items]      
Debt instrument, basis spread on variable rate (as percent) 0.11448%    
Line of Credit | 2022 Credit Agreement, SOFR Rate Loans | Three Month, Secured Overnight Financing Rate      
Debt Instrument [Line Items]      
Debt instrument, basis spread on variable rate (as percent) 0.26161%    
Line of Credit | 2022 Credit Agreement, SOFR Rate Loans | Six Month, Secured Overnight Financing Rate      
Debt Instrument [Line Items]      
Debt instrument, basis spread on variable rate (as percent) 0.42826%    
Convertible Debt | Convertible Senior Notes      
Debt Instrument [Line Items]      
Total debt, net $ 483,200    
Interest rate (as percent) 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    
Effective interest rate (as percent) 0.57%    
Debt discount amortization $ 7,700    
Conversion price (in dollars per share) | $ / shares $ 0.0613704    
Convertible Debt | Convertible Senior Notes | Capped Call      
Debt Instrument [Line Items]      
Payments for capped call transaction $ 28,000    
Conversion price (in dollars per share) | $ / shares $ 157.22    
Number of shares covered by capped calls (in shares) | shares 3.4    
Convertible Debt | Convertible Senior Notes | Base Rate      
Debt Instrument [Line Items]      
Effective interest rate (as percent) 4.51%    
Debt discount amortization $ 3,600    
Conversion price (in dollars per share) | $ / shares $ 16.29    
Convertible Debt | Convertible Senior Notes | Base Rate | Capped Call      
Debt Instrument [Line Items]      
Payments for capped call transaction $ 38,400    
Conversion price (in dollars per share) | $ / shares $ 22.37    
Number of shares covered by capped calls (in shares) | shares 29.7