XML 63 R53.htm IDEA: XBRL DOCUMENT v3.26.1
Indebtedness - Schedule of Debt (Details) - USD ($)
$ / shares in Units, $ in Thousands, shares in Millions
3 Months Ended
Feb. 01, 2026
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2025
Debt Instrument [Line Items]        
Total debt, net   $ 14,795,345   $ 14,695,571
Unused borrowing capacity   $ 60,200    
Common stock, par value (in dollars per share)   $ 0.0001   $ 0.0001
Debt discount amortization   $ 498 $ 634  
Recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   635,387   $ 726,965
Unamortized debt discount   (8,928)   (9,436)
Total debt, net   626,459   717,529
Unused borrowing capacity   0    
Non-recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   14,313,716   14,132,262
Total debt, net   14,168,886   13,978,042
Unused borrowing capacity   60,200    
Unamortized debt (discount) premium, net        
Debt Instrument [Line Items]        
Unamortized debt (discount) premium, net   (144,830)   (154,220)
Unused borrowing capacity   $ 0    
Line of Credit | Minimum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Interest rate   3.25%    
Line of Credit | Maximum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Interest rate   3.75%    
Bank Line Of Credit | Recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   $ 152,200   $ 238,323
Unused borrowing capacity   $ 0    
Weighted average interest rate (as percent)   7.20%   7.20%
Line of credit, maximum borrowing capacity       $ 321,400
Bank Line Of Credit | Recourse debt | Federal Funds Rate        
Debt Instrument [Line Items]        
Interest rate   0.50%    
Bank Line Of Credit | Recourse debt | Prime Rate        
Debt Instrument [Line Items]        
Interest rate   1.00%    
Bank Line Of Credit | Recourse debt | Minimum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   3.25%    
Bank Line Of Credit | Recourse debt | Maximum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   3.75%    
Convertible Senior Notes Due 2026 | Recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   $ 0   $ 5,457
Unused borrowing capacity   $ 0    
Weighted average interest rate (as percent)   0.00%   0.00%
Contractual interest rate (as percent)   0.00%    
Convertible Senior Notes due 2030 | Recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   $ 483,187   $ 483,185
Unused borrowing capacity   $ 0    
Weighted average interest rate (as percent)   4.00%   4.00%
Contractual interest rate (as percent)   4.00%    
Senior revolving and delayed draw loans | Non-recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   $ 2,460,600   $ 2,104,000
Unused borrowing capacity   $ 60,200    
Weighted average interest rate (as percent)   6.33%   6.51%
Aggregate principal amount   $ 3,100,000    
Senior revolving and delayed draw loans | Non-recourse debt | Minimum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   2.35%    
Senior revolving and delayed draw loans | Non-recourse debt | Maximum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   3.10%    
Senior non-revolving loans | Non-recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   $ 2,643,590   $ 2,661,578
Unused borrowing capacity   $ 0    
Weighted average interest rate (as percent)   6.11%   6.24%
Senior non-revolving loans | Non-recourse debt | Minimum        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   4.66%    
Senior non-revolving loans | Non-recourse debt | Minimum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   2.10%    
Senior non-revolving loans | Non-recourse debt | Maximum        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   6.93%    
Senior non-revolving loans | Non-recourse debt | Maximum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   2.25%    
Subordinated revolving and delayed draw loans | Non-recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   $ 258,650   $ 43,900
Unused borrowing capacity   $ 0    
Weighted average interest rate (as percent)   10.76%   12.94%
Subordinated revolving and delayed draw loans | Non-recourse debt | Minimum        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   6.75%    
Subordinated revolving and delayed draw loans | Non-recourse debt | Maximum        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   9.10%    
Subordinated Loans | Non-recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   $ 2,984,413   $ 3,285,877
Total debt, net   164,700    
Unused borrowing capacity   $ 0    
Weighted average interest rate (as percent)   9.22%   9.39%
Subordinated Loans | Non-recourse debt | Minimum        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   7.00%    
Subordinated Loans | Non-recourse debt | Minimum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   6.50%    
Subordinated Loans | Non-recourse debt | Maximum        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   10.75%    
Subordinated Loans | Non-recourse debt | Maximum | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   6.90%    
Securitized loans | Non-recourse debt        
Debt Instrument [Line Items]        
Total debt, gross   $ 5,966,463   $ 6,036,907
Unused borrowing capacity   $ 0    
Weighted average interest rate (as percent)   5.40%   5.40%
Securitized loans | Non-recourse debt | Minimum        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   2.27%    
Securitized loans | Non-recourse debt | Maximum        
Debt Instrument [Line Items]        
Contractual interest rate (as percent)   6.60%    
Line of Credit | Recourse debt | Minimum | Base Rate        
Debt Instrument [Line Items]        
Interest rate   2.25%    
Line of Credit | Recourse debt | Maximum | Base Rate        
Debt Instrument [Line Items]        
Interest rate   2.75%    
2022 Credit Agreement, Base Rate Loans | Line of Credit | Base Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate   0.00%    
2022 Credit Agreement, SOFR Rate Loans | Line of Credit | Secured Overnight Financing Rate (SOFR)        
Debt Instrument [Line Items]        
Basis spread on variable rate   0.00%    
2022 Credit Agreement, SOFR Rate Loans | Line of Credit | One Month, Secured Overnight Financing Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate   0.11448%    
2022 Credit Agreement, SOFR Rate Loans | Line of Credit | Three Month, Secured Overnight Financing Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate   0.26161%    
2022 Credit Agreement, SOFR Rate Loans | Line of Credit | Six Month, Secured Overnight Financing Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate   0.42826%    
Convertible Senior Notes | Convertible Debt        
Debt Instrument [Line Items]        
Total debt, net   $ 483,200    
Interest rate   4.00%    
Common stock, par value (in dollars per share)   $ 0.0001    
Effective interest rate   0.57%    
Debt discount amortization $ 7,700      
Conversion price (in dollars per share)   $ 0.0613704    
Convertible Senior Notes | Convertible Debt | Capped Call        
Debt Instrument [Line Items]        
Payments for capped call transaction   $ 28,000    
Capped call price per share (in dollars per share)   $ 117.91    
Conversion price (in dollars per share)   $ 157.22    
Number of shares covered by capped calls (in shares)   3.4    
Convertible Senior Notes | Convertible Debt | Base Rate        
Debt Instrument [Line Items]        
Effective interest rate   4.51%    
Debt discount amortization   $ 4,100    
Conversion price (in dollars per share)   $ 16.29    
Convertible Senior Notes | Convertible Debt | Base Rate | Capped Call        
Debt Instrument [Line Items]        
Payments for capped call transaction   $ 38,400    
Conversion price (in dollars per share)   $ 22.37    
Number of shares covered by capped calls (in shares)   29.7    
Fixed Rate Senior Non Revolving Loans | Non-recourse debt        
Debt Instrument [Line Items]        
Total debt, net   $ 1,600,000    
Floating Rate Subordinated Loans | Non-recourse debt        
Debt Instrument [Line Items]        
Total debt, net   $ 346,500