XML 54 R37.htm IDEA: XBRL DOCUMENT v3.22.4

CREDIT FACILITIES AND LONG-TERM DEBT (Tables)

12 Months Ended

Dec. 31, 2022

Debt Disclosure [Abstract]

Schedule of Long-term Debt Instruments

The following tables summarize certain details related to the Company's credit facilities and long-term debt as of December 31, 2022 and 2021 (in millions, except interest rates):

												Outstanding Amount
December 31, 2022						Borrowing Capacity						Current						Non-Current						Weighted Average Interest Rate						End of Revolving / Withdrawal Period						Final Maturity Date
Non-Recourse Asset-backed Debt:
Asset-backed Senior Revolving Credit Facilities
Revolving Facility 2018-2						$	1,000					$	472					$	—					4.86		%				June 7, 2024						June 7, 2024
Revolving Facility 2018-3						1,000						194						—						3.98		%				October 20, 2025						October 20, 2025
Revolving Facility 2019-1						900						55						—						4.41		%				June 30, 2023						June 30, 2023
Revolving Facility 2019-2						1,850						167						—						3.92		%				July 8, 2023						July 8, 2024
Revolving Facility 2019-3						925						—						—						3.86		%				April 5, 2024						April 4, 2025
Revolving Facility 2022-1						525						289						—						8.15		%				December 31, 2022						October 31, 2023
Asset-backed Senior Term Debt Facilities
Term Debt Facility 2021-S1						400						—						400						3.48		%				April 1, 2024						April 1, 2025
Term Debt Facility 2021-S2						600						—						500						3.20		%				September 10, 2024						September 10, 2025
Term Debt Facility 2021-S3						1,000						—						750						3.75		%				January 31, 2027						July 31, 2027
Term Debt Facility 2022-S1						250						—						250						4.07		%				March 1, 2025						September 1, 2025
Term Debt Facility 2022-S2						500						200						—						8.48		%				January 31, 2023						December 31, 2023
Total						$	8,950					$	1,377					$	1,900
Issuance Costs												(1)						(17)
Carrying Value												$	1,376					$	1,883
Asset-backed Mezzanine Term Debt Facilities
Term Debt Facility 2020-M1						$	2,500					$	—					$	1,000					10.00		%				April 1, 2025						April 1, 2026
Term Debt Facility 2022-M1						500						—						150						10.00		%				September 15, 2025						September 15, 2026
Total						$	3,000					$	—					$	1,150
Issuance Costs																		(13)
Carrying Value																		$	1,137
Total Non-Recourse Asset-backed Debt						$	11,950					$	1,376					$	3,020

						Outstanding Amount
December 31, 2021						Current						Non-Current						Weighted Average Interest Rate
Non-Recourse Asset-backed Debt:
Asset-backed Senior Revolving Credit Facilities
Revolving Facility 2018-2						759						—						2.84		%
Revolving Facility 2018-3						673						—						2.39		%
Revolving Facility 2019-1						648						—						2.84		%
Revolving Facility 2019-2						1,149						—						2.52		%
Revolving Facility 2019-3						886						—						3.25		%
Revolving Facility 2021-1						125						—						2.15		%
Asset-backed Senior Term Debt Facilities
Term Debt Facility 2021-S1						—						400						3.48		%
Term Debt Facility 2021-S2						—						500						3.20		%
Term Debt Facility 2021-S3						—						—						3.75		%
Total						$	4,240					$	900
Issuance Costs												(3)
Carrying Value												$	897
Asset-backed Mezzanine Term Debt Facilities
Term Debt Facility 2020-M1						—						1,000						10.00		%
Total						$	—					$	1,000
Issuance Costs												(35)
Carrying Value												$	965
Total Non-Recourse Asset-backed Debt						$	4,240					$	1,862
Recourse Debt - Other Secured Borrowings:
Mortgage Financing
Repo Facility 2019-R1						$	7					$	—					1.84		%
Total Recourse Debt						$	7					$	—

Convertible Senior Notes

The tables below summarizes certain details related to the 2026 Notes (in millions, except interest rates):

December 31, 2022						Aggregate Principal Amount						Unamortized Debt Issuance Costs						Net Carrying Amount
2026 Notes						$	978					$	(19)					$	959

December 31, 2022						Maturity Date						Stated Cash Interest Rate						Effective Interest Rate						Semi-Annual Interest Payment Dates						Conversion Rate						Conversion Price
2026 Notes						August 15, 2026						0.25		%				0.77		%				February 15; August 15						51.9926						$	19.23

X

- Definition

Tabular disclosure of convertible debt instrument. Includes, but is not limited to, principal amount and amortized premium or discount.

+ References

No definition available.

+ Details

Name:	us-gaap_ConvertibleDebtTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_DebtDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 210
-SubTopic 10
-Section S99
-Paragraph 1
-Subparagraph (SX 210.5-02.22)
-URI https://asc.fasb.org/extlink&oid=120391452&loc=d3e13212-122682

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 235
-SubTopic 10
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-URI https://asc.fasb.org/extlink&oid=120395691&loc=d3e24072-122690

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 45
-Paragraph 1A
-URI https://asc.fasb.org/extlink&oid=124435984&loc=d3e28541-108399

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 6
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21506-112644

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 470
-SubTopic 20
-Section 55
-Paragraph 69B
-URI https://asc.fasb.org/extlink&oid=123466577&loc=SL123495735-112612

Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 45
-Paragraph 2
-URI https://asc.fasb.org/extlink&oid=124435984&loc=d3e28551-108399

Reference 7: http://www.xbrl.org/2003/role/exampleRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 470
-SubTopic 20
-Section 55
-Paragraph 69E
-URI https://asc.fasb.org/extlink&oid=123466577&loc=SL123495743-112612

Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 7
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21521-112644

Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 8
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21538-112644

Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 942
-SubTopic 470
-Section 50
-Paragraph 3
-URI https://asc.fasb.org/extlink&oid=123599511&loc=d3e64711-112823

Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 55
-Paragraph 8
-URI https://asc.fasb.org/extlink&oid=114775985&loc=d3e28878-108400

Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 3
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21475-112644

+ Details

Name:	us-gaap_ScheduleOfDebtInstrumentsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration