XML 33 R18.htm IDEA: XBRL DOCUMENT

Securitization Trust Debt

12 Months Ended

Dec. 31, 2024

(5) Securitization Trust Debt

We have completed numerous term securitization transactions that are structured as secured borrowings for financial accounting purposes. The debt issued in these transactions is shown on our Consolidated Balance Sheets as “Securitization trust debt,” and the components of such debt are summarized in the following table:

Schedule of securitization trust debt
											Weighted
											Average
	Final		Receivables				Outstanding		Outstanding		Contractual Debt
	Scheduled		Pledged at				Principal at		Principal at		Interest Rate at
	Payment		December 31,		Initial		December 31,		December 31,		December 31,
Series	Date (1)		2024 (2)		Principal		2024		2023		2024
	(Dollars in thousands)
CPS 2019-B		June 2026	$	–	$	228,275	$	–	$	15,742		–
CPS 2019-C		September 2026		–		243,513		–		19,725		–
CPS 2019-D		December 2026		–		274,313		–		27,445		–
CPS 2020-A		March 2027		–		260,000		–		26,382		–
CPS 2020-B		June 2027		–		202,343		–		24,197		–
CPS 2020-C		November 2027		27,353		252,200		22,453		43,487		4.79%
CPS 2021-A		March 2028		31,368		230,545		22,396		39,039		2.30%
CPS 2021-B		June 2028		41,023		240,000		31,903		55,684		3.30%
CPS 2021-C		September 2028		63,518		291,000		49,739		85,563		2.43%
CPS 2021-D		December 2028		86,594		349,202		72,090		126,059		3.25%
CPS 2022-A		April 2029		98,550		316,800		77,872		137,479		3.40%
CPS 2022-B		October 2029		156,093		395,600		132,002		213,779		5.64%
CPS 2022-C		April 2030		185,160		391,600		141,176		230,273		6.55%
CPS 2022-D		June 2030		157,127		307,018		135,857		205,583		8.84%
CPS 2023-A		August 2030		188,215		324,768		146,020		231,906		6.79%
CPS 2023-B		November 2030		207,630		332,885		172,154		268,172		6.97%
CPS 2023-C		February 2031		199,594		291,732		175,219		257,568		6.89%
CPS 2023-D		May 2031		214,416		286,149		191,621		271,939		7.57%
CPS 2024-A		August 2031		228,617		280,924		206,348		–		6.20%
CPS 2024-B		November 2031		283,802		319,871		262,768		–		6.36%
CPS 2024-C		March 2032		408,423		436,310		379,254		–		6.21%
CPS 2024-D		June 2032		415,560		416,816		390,983		–		5.18%
		–	$	2,993,044	$	6,671,864	$	2,609,855	$	2,280,022

_________________________

	(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 $987.8 million in 2025, $696.4 million in 2026, $470.5 million in 2027, $275.1 million in 2028, $126.6 million in 2029, and $38.0 million in 2030.
	(2)	Includes repossessed assets that are included in Other Assets on our Consolidated Balance Sheets.

Debt issuance costs of $15.5 million and $14.6 million as of December 31, 2024 and December 31, 2023, respectively, have been excluded from the table above. These debt issuance costs are presented as a direct deduction to the carrying amount of the Securitization trust debt on our Consolidated Balance Sheets.

All of the securitization trust debt was issued in private placement transactions to qualified institutional investors. The debt was issued by our wholly-owned, bankruptcy remote subsidiaries and is secured by the assets of such subsidiaries, but not by any of our other assets.

The terms of the various securitization agreements related to the issuance of the securitization trust debt require that certain delinquency and credit loss criteria be met with respect to the collateral pool, and require that we maintain minimum levels of liquidity and net worth and not exceed maximum leverage levels. We were in compliance with all such covenants as of December 31, 2024.

We are responsible for the administration and collection of the contracts. The securitization agreements also require certain funds be held in restricted cash accounts to provide additional credit enhancement for the Notes or to be applied to make payments on the securitization trust debt. As of December 31, 2024, restricted cash under the various agreements totaled approximately $125.7 million. Interest expense on the securitization trust debt is composed of the stated rate of interest plus amortization of additional costs of borrowing. Additional costs of borrowing include facility fees, insurance premiums, amortization of deferred financing costs, and amortization of discounts required on the notes at the time of issuance. Deferred financing costs related to the securitization trust debt are amortized using the interest method. Accordingly, the effective cost of borrowing of the securitization trust debt is greater than the stated rate of interest.

Our wholly-owned, bankruptcy remote subsidiaries were formed to facilitate the above asset-backed financing transactions. Similar bankruptcy remote subsidiaries issue the debt outstanding under our warehouse line of credit. Bankruptcy remote refers to a legal structure in which it is expected that the applicable entity would not be included in any bankruptcy filing by its parent or affiliates. All of the assets of these subsidiaries have been pledged as collateral for the related debt. All such transactions, treated as secured financings for accounting and tax purposes, are treated as sales for all other purposes, including legal and bankruptcy purposes. None of the assets of these subsidiaries are available to pay any of our other creditors.