XML 51 R36.htm IDEA: XBRL DOCUMENT v3.24.0.1

CREDIT FACILITIES AND LONG-TERM DEBT (Tables)

12 Months Ended

Dec. 31, 2023

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, 2023 and 2022 (in millions, except interest rates):

												Outstanding Amount
December 31, 2023						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					$	—					$	—					7.49		%				June 30, 2025						June 30, 2025
Revolving Facility 2018-3						1,000						—						—						6.82		%				September 29, 2026						September 29, 2026
Revolving Facility 2019-1						300						—						—						7.34		%				August 15, 2025						August 15, 2025
Revolving Facility 2019-2						550						—						—						6.83		%				October 3, 2025						October 2, 2026
Revolving Facility 2019-3						925						—						—						—		%				April 5, 2024						April 4, 2025
Asset-backed Senior Term Debt Facilities
Term Debt Facility 2021-S1						100						—						100						3.48		%				January 2, 2025						April 1, 2025
Term Debt Facility 2021-S2						400						—						300						3.20		%				September 10, 2025						March 10, 2026
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
Total						$	5,525					$	—					$	1,400
Issuance Costs												—						(12)
Carrying Value												$	—					$	1,388
Asset-backed Mezzanine Term Debt Facilities
Term Debt Facility 2020-M1						$	2,100					$	—					$	600					10.00		%				April 1, 2025						April 1, 2026
Term Debt Facility 2022-M1						500						—						150						10.00		%				September 15, 2025						September 15, 2026
Total						$	2,600					$	—					$	750
Issuance Costs																		(4)
Carrying Value																		$	746
Total Non-Recourse Asset-backed Debt						$	8,125					$	—					$	2,134

						Outstanding Amount
December 31, 2022						Current						Non-Current						Weighted Average Interest Rate
Non-Recourse Asset-backed Debt:
Asset-backed Senior Revolving Credit Facilities
Revolving Facility 2018-2						472						—						4.86		%
Revolving Facility 2018-3						194						—						3.98		%
Revolving Facility 2019-1						55						—						4.41		%
Revolving Facility 2019-2						167						—						3.92		%
Revolving Facility 2019-3						—						—						3.86		%
Revolving Facility 2022-1						289						—						8.15		%
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						—						750						3.75		%
Term Debt Facility 2022-S1						—						250						4.07		%
Term Debt Facility 2022-S2						200						—						8.48		%
Total						$	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						—						1,000						10.00		%
Term Debt Facility 2022-M1						—						150						10.00		%
Total						$	—					$	1,150
Issuance Costs												(13)
Carrying Value												$	1,137
Total Non-Recourse Asset-backed Debt						$	1,376					$	3,020

Convertible Senior Notes

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

December 31, 2023						Aggregate Principal Amount						Unamortized Debt Issuance Costs						Net Carrying Amount
2026 Notes						$	381					$	(5)					$	376

December 31, 2023						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		%				0.78		%				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://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69B
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147481568/470-20-55-69B

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69E
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147481568/470-20-55-69E

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480678/235-10-S99-3

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 45
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482925/835-30-45-2

Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 45
-Paragraph 1A
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482925/835-30-45-1A

Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147481112/505-10-50-3

Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 210
-SubTopic 10
-Section S99
-Paragraph 1
-Subparagraph (SX 210.5-02.22)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480566/210-10-S99-1

Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 55
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482949/835-30-55-8

Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 942
-SubTopic 470
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480848/942-470-50-3

Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147481112/505-10-50-8

Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 505
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147481112/505-10-50-6

Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 505
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147481112/505-10-50-7

+ Details

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