XML 53 R43.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Securitization Trust Debt (Details - Debt components) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1]  
Receivables Pledged [2] $ 2,652,004  
Initial Principal 5,498,867  
Outstanding Principal 2,292,235 $ 2,280,021
Securitization Trust Debt [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Securitization trust debt, payable in 2024 644,300  
Securitization trust debt, payable in 2025 691,900  
Securitization trust debt, payable in 2026 435,800  
Securitization trust debt, payable in 2027 284,800  
Securitization trust debt, payable in 2028 169,400  
Securitization trust debt, payable in 2029 $ 51,500  
CPS 2019-B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] June 2026  
Receivables Pledged [2] $ 0  
Initial Principal 228,275  
Outstanding Principal $ 0 15,742
Weighted Average Contractual Interest Rate 0.00%  
CPS 2019-C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] September 2026  
Receivables Pledged [2] $ 20,050  
Initial Principal 243,513  
Outstanding Principal $ 15,489 19,725
Weighted Average Contractual Interest Rate 5.26%  
CPS 2019-D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] December 2026  
Receivables Pledged [2] $ 27,023  
Initial Principal 274,313  
Outstanding Principal $ 21,811 27,445
Weighted Average Contractual Interest Rate 4.50%  
CPS 2020-A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] March 2027  
Receivables Pledged [2] $ 26,213  
Initial Principal 260,000  
Outstanding Principal $ 21,459 26,382
Weighted Average Contractual Interest Rate 4.95%  
CPS 2020-B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] June 2027  
Receivables Pledged [2] $ 31,296  
Initial Principal 202,343  
Outstanding Principal $ 20,745 24,197
Weighted Average Contractual Interest Rate 7.38%  
CPS 2020-C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] November 2027  
Receivables Pledged [2] $ 44,231  
Initial Principal 252,200  
Outstanding Principal $ 37,586 43,487
Weighted Average Contractual Interest Rate 4.25%  
CPS 2021-A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] March 2028  
Receivables Pledged [2] $ 48,164  
Initial Principal 230,545  
Outstanding Principal $ 34,383 39,039
Weighted Average Contractual Interest Rate 1.90%  
CPS 2021-B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] June 2028  
Receivables Pledged [2] $ 61,128  
Initial Principal 240,000  
Outstanding Principal $ 47,473 55,684
Weighted Average Contractual Interest Rate 2.71%  
CPS 2021-C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] September 2028  
Receivables Pledged [2] $ 93,137  
Initial Principal 291,000  
Outstanding Principal $ 73,693 85,563
Weighted Average Contractual Interest Rate 2.16%  
CPS 2021-D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] December 2028  
Receivables Pledged [2] $ 126,773  
Initial Principal 349,202  
Outstanding Principal $ 110,294 126,059
Weighted Average Contractual Interest Rate 2.71%  
CPS 2022-A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] April 2029  
Receivables Pledged [2] $ 141,660  
Initial Principal 316,800  
Outstanding Principal $ 120,884 137,479
Weighted Average Contractual Interest Rate 2.93%  
CPS 2022-B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] October 2029  
Receivables Pledged [2] $ 218,246  
Initial Principal 395,600  
Outstanding Principal $ 191,200 213,779
Weighted Average Contractual Interest Rate 5.07%  
CPS 2022-C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] April 2030  
Receivables Pledged [2] $ 253,043  
Initial Principal 391,600  
Outstanding Principal $ 205,529 230,273
Weighted Average Contractual Interest Rate 5.97%  
CPS 2022-D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] June 2030  
Receivables Pledged [2] $ 211,067  
Initial Principal 307,018  
Outstanding Principal $ 185,573 205,583
Weighted Average Contractual Interest Rate 8.10%  
CPS 2023-A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] August 2030  
Receivables Pledged [2] $ 251,394  
Initial Principal 324,768  
Outstanding Principal $ 208,585 231,906
Weighted Average Contractual Interest Rate 6.41%  
CPS 2023-B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] November 2030  
Receivables Pledged [2] $ 275,600  
Initial Principal 332,885  
Outstanding Principal $ 241,966 268,172
Weighted Average Contractual Interest Rate 6.66%  
CPS 2023-C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] February 2031  
Receivables Pledged [2] $ 259,928  
Initial Principal 291,732  
Outstanding Principal $ 236,937 257,568
Weighted Average Contractual Interest Rate 6.70%  
CPS 2023-D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] May 2031  
Receivables Pledged [2] $ 275,342  
Initial Principal 286,149  
Outstanding Principal $ 252,383 271,939
Weighted Average Contractual Interest Rate 7.29%  
CPS 2024-A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] August 2031  
Receivables Pledged [2] $ 287,710  
Initial Principal 280,924  
Outstanding Principal $ 266,246 $ 0
Weighted Average Contractual Interest Rate 6.09%  
[1] The Final Scheduled Payment Date represents final legal maturity of the securitization trust debt. Securitization trust debt is expected to become due and to be paid prior to those dates, based on amortization of the finance receivables pledged to the trusts. Expected payments, which will depend on the performance of such receivables, as to which there can be no assurance, are $644.3 million in 2024, $691.9 million in 2025, $435.8 million in 2026, $284.8 million in 2027, $169.4 million in 2028, and $51.5 million in 2029.
[2] Includes repossessed assets that are included in Other assets on our Unaudited Condensed Consolidated Balance Sheet.