XML 59 R41.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long Term Debt (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Debt Instruments

Debt instruments, excluding the 2022 Vehicle Floorplan Facility, which is discussed in Note 10 — Vehicle Floorplan Facility, and warehouse credit facilities of consolidated VIEs, which are discussed in Note 11 — Warehouse Credit Facilities of Consolidated VIEs, consisted of the following (in thousands):

 

 

 

December 31,

 

 

 

2023

 

 

2022

 

Current portion of securitization debt of consolidated VIEs

 

$

163,516

 

 

$

47,239

 

Current portion of financing of beneficial interest in securitizations

 

 

8,894

 

 

 

 

Total current portion of long term debt

 

$

172,410

 

 

$

47,239

 

Convertible senior notes

 

$

286,800

 

 

$

359,254

 

Securitization debt of consolidated VIEs, net of current portion

 

 

150,579

 

 

 

32,590

 

Financing of beneficial interest in securitizations

 

 

6,484

 

 

 

 

Junior subordinated debentures

 

 

10,310

 

 

 

10,310

 

Long term debt, net of current portion

 

$

454,173

 

 

$

402,154

 

Total debt

 

$

626,583

 

 

$

449,393

 

Schedule of Securitization Debt of Consolidated VIEs

The securitization debt issued is included in “Current portion of long term debt” and "Long term debt, net of current portion" on the consolidated balance sheet. The securitization debt of consolidated VIEs consisted of the following (in thousands):

 

As of December 31, 2023

 

Series

 

Final Scheduled Payment Date

 

Initial Principal

 

 

Contractual Interest Rate

 

Outstanding Principal

 

 

Fair Value

 

United Auto Credit 2021-1-D

 

June 10, 2026

 

$

29,380

 

 

1.14

%

$

3,246

 

 

$

3,235

 

United Auto Credit 2021-1-E

 

June 10, 2026

 

 

20,800

 

 

2.58

%

 

20,800

 

 

 

20,540

 

United Auto Credit 2021-1-F

 

September 10, 2027

 

 

13,910

 

 

4.30

%

 

13,910

 

 

 

13,644

 

United Auto Credit 2022-2-B

 

December 10, 2025

 

 

30,324

 

 

5.41

%

 

28,786

 

 

 

28,745

 

United Auto Credit 2022-2-C

 

May 10, 2027

 

 

26,533

 

 

5.81

%

 

26,533

 

 

 

26,331

 

United Auto Credit 2022-2-D

 

January 10, 2028

 

 

32,889

 

 

6.84

%

 

32,889

 

 

 

32,642

 

United Auto Credit 2022-2-E

 

April 10, 2029

 

 

33,440

 

 

10.00

%

 

33,440

 

 

 

29,691

 

United Auto Credit 2023-1-A

 

July 10, 2025

 

 

118,598

 

 

5.57

%

 

15,089

 

 

 

15,083

 

United Auto Credit 2023-1-B

 

July 10, 2028

 

 

51,157

 

 

5.91

%

 

51,157

 

 

 

51,019

 

United Auto Credit 2023-1-C

 

July 10, 2028

 

 

33,326

 

 

6.28

%

 

33,326

 

 

 

33,199

 

United Auto Credit 2023-1-D

 

July 10, 2028

 

 

35,653

 

 

8.00

%

 

35,653

 

 

 

36,152

 

United Auto Credit 2023-1-E

 

September 10, 2029

 

 

23,256

 

 

10.98

%

 

23,256

 

 

 

23,814

 

Total rated notes

 

 

 

$

449,266

 

 

 

 

$

318,085

 

 

$

314,095

 

 


 

As of December 31, 2022

 

Series

 

Final Scheduled Payment Date

 

Initial Principal

 

 

Contractual Interest Rate

 

Outstanding Principal

 

 

Fair Value

 

United Auto Credit 2021-1-C

 

June 10, 2026

 

$

29,640

 

 

0.84

%

$

18,466

 

 

$

18,322

 

United Auto Credit 2021-1-D

 

June 10, 2026

 

 

29,380

 

 

1.14

%

 

29,380

 

 

 

28,481

 

United Auto Credit 2021-1-E

 

June 10, 2026

 

 

20,800

 

 

2.58

%

 

20,800

 

 

 

19,685

 

United Auto Credit 2021-1-F

 

September 10, 2027

 

 

13,910

 

 

4.30

%

 

13,910

 

 

 

13,341

 

 

 

 

 

$

93,730

 

 

 

 

$

82,556

 

 

$

79,829

 

Schedule of Aggregate Principal Balance and Fair Value of Finance Receivables Pledged to Securitization Debt

The aggregate principal balance and the fair value of finance receivables pledged to the securitization debt consists of the following (in thousands):

 

 

 

As of December 31,

 

 

 

2023

 

 

2022

 

 

 

Aggregate Principal Balance

 

 

Fair Value

 

 

Aggregate Principal Balance

 

 

Fair Value

 

United Auto Credit 2021-1

 

$

38,951

 

 

$

35,790

 

 

$

84,477

 

 

$

77,904

 

United Auto Credit 2022-2

 

 

125,072

 

 

 

111,379

 

 

 

 

 

 

 

United Auto Credit 2023-1

 

 

197,586

 

 

 

169,829

 

 

 

 

 

 

 

Total finance receivables of CFEs

 

$

361,609

 

 

$

316,998

 

 

$

84,477

 

 

$

77,904