XML 52 R42.htm IDEA: XBRL DOCUMENT v3.25.1
Securitization Trust Debt (Details - Debt components) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1]  
Receivables Pledged [2] $ 3,146,479  
Initial Principal 5,905,840  
Outstanding Principal 2,759,276 $ 2,609,855
Securitization Trust Debt [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Securitization trust debt, payable in 2025 810,200  
Securitization trust debt, payable in 2026 810,400  
Securitization trust debt, payable in 2027 548,700  
Securitization trust debt, payable in 2028 329,700  
Securitization trust debt, payable in 2029 171,800  
Securitization trust debt, payable in 2030 70,700  
Securitization trust debt, payable in 2031 $ 1,700  
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] $ 22,486  
Initial Principal 252,200  
Outstanding Principal $ 17,548 22,453
Weighted Average Contractual Debt Interest Rate 4.95%  
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] $ 26,575  
Initial Principal 230,545  
Outstanding Principal $ 19,067 22,396
Weighted Average Contractual Debt Interest Rate 2.50%  
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] $ 34,772  
Initial Principal 240,000  
Outstanding Principal $ 27,234 31,903
Weighted Average Contractual Debt Interest Rate 3.41%  
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] $ 54,285  
Initial Principal 291,000  
Outstanding Principal $ 42,922 49,739
Weighted Average Contractual Debt Interest Rate 2.55%  
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] $ 75,514  
Initial Principal 349,202  
Outstanding Principal $ 62,973 72,090
Weighted Average Contractual Debt Interest Rate 3.39%  
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] $ 85,515  
Initial Principal 316,800  
Outstanding Principal $ 66,736 77,872
Weighted Average Contractual Debt Interest Rate 3.61%  
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] $ 136,495  
Initial Principal 395,600  
Outstanding Principal $ 115,569 132,002
Weighted Average Contractual Debt Interest Rate 5.83%  
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] $ 163,166  
Initial Principal 391,600  
Outstanding Principal $ 122,681 141,176
Weighted Average Contractual Debt Interest Rate 6.76%  
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] $ 141,231  
Initial Principal 307,018  
Outstanding Principal $ 121,637 135,857
Weighted Average Contractual Debt Interest Rate 9.08%  
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] $ 170,620  
Initial Principal 324,768  
Outstanding Principal $ 128,500 146,020
Weighted Average Contractual Debt Interest Rate 6.97%  
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] $ 185,817  
Initial Principal 332,885  
Outstanding Principal $ 152,296 172,154
Weighted Average Contractual Debt Interest Rate 7.10%  
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] $ 180,556  
Initial Principal 291,732  
Outstanding Principal $ 156,898 175,219
Weighted Average Contractual Debt Interest Rate 6.98%  
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] $ 194,089  
Initial Principal 286,149  
Outstanding Principal $ 171,113 191,621
Weighted Average Contractual Debt Interest Rate 7.71%  
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] $ 207,289  
Initial Principal 280,924  
Outstanding Principal $ 185,746 206,348
Weighted Average Contractual Debt Interest Rate 6.26%  
CPS 2024 B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] November 2031  
Receivables Pledged [2] $ 259,400  
Initial Principal 319,871  
Outstanding Principal $ 239,755 262,768
Weighted Average Contractual Debt Interest Rate 6.42%  
CPS 2024 C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] March 2032  
Receivables Pledged [2] $ 376,172  
Initial Principal 436,310  
Outstanding Principal $ 348,842 379,254
Weighted Average Contractual Debt Interest Rate 6.24%  
CPS 2024 D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] June 2032  
Receivables Pledged [2] $ 388,933  
Initial Principal 416,816  
Outstanding Principal $ 359,232 390,983
Weighted Average Contractual Debt Interest Rate 5.20%  
CPS 2025 A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] August 2032  
Receivables Pledged [2] $ 443,564  
Initial Principal 442,420  
Outstanding Principal $ 420,527 $ 0
Weighted Average Contractual Debt Interest Rate 5.37%  
[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 $810.2 million in 2025, $810.4 million in 2026, $548.7 million in 2027, $329.7 million in 2028, $171.8 million in 2029, $70.7 million in 2030, and $1.7 million in 2031.
[2] Includes repossessed assets that are included in Other assets on our Unaudited Condensed Consolidated Balance Sheet.