XML 43 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Schedule of Principal Debt Outstanding
Debt consists of the following:
(In millions)
 
As of September 30, 2017
 
 
Principal Outstanding
 
Unamortized Debt Issuance Costs
 
Unamortized Discount
 
Carrying
Amount
Revolving secured line of credit (1)
 
$
130.5

 
$

 
$

 
$
130.5

Secured financing (2)
 
2,339.7

 
(11.8
)
 

 
2,327.9

Senior notes
 
550.0

 
(6.2
)
 
(1.4
)
 
542.4

Total debt
 
$
3,020.2

 
$
(18.0
)
 
$
(1.4
)
 
$
3,000.8

 
 
 
 
 
 
 
 
 
(In millions)
 
As of December 31, 2016
 
 
Principal Outstanding
 
Unamortized Debt Issuance Costs
 
Unamortized Discount
 
Carrying
Amount
Revolving secured line of credit (1)
 
$

 
$

 
$

 
$

Secured financing (2)
 
2,072.1

 
(9.7
)
 

 
2,062.4

Senior notes
 
550.0

 
(7.1
)
 
(1.6
)
 
541.3

Total debt
 
$
2,622.1

 
$
(16.8
)
 
$
(1.6
)
 
$
2,603.7



(1)
Excludes deferred debt issuance costs of $3.1 million and $2.4 million as of September 30, 2017 and December 31, 2016, respectively, which are included in other assets.
(2)
Warehouse facilities and Term ABS.

Schedule of General Information of Financing Transaction
(Dollars in millions)
 
 
 
 
 
 
 
 
 
 
Financings
 
Wholly-owned
Subsidiary
 
Maturity Date
 
Financing
Amount
 
Interest Rate as of  
 September 30, 2017
Revolving Secured Line of Credit
 
n/a
 
06/22/2020
 
 
$
345.0

(1)
 
At our option, either LIBOR plus 187.5 basis points or the prime rate plus 87.5 basis points
Warehouse Facility II (2)
 
CAC Warehouse Funding Corp. II
 
06/23/2019
(4)
 
$
400.0

 
 
LIBOR plus 225 basis points (3)
Warehouse Facility IV (2)
 
CAC Warehouse Funding LLC IV
 
04/30/2020
(4)
 
$
100.0

 
 
LIBOR plus 225 basis points (3)
Warehouse Facility V (2)
 
CAC Warehouse Funding LLC V
 
08/18/2019
(5)
 
$
100.0

 
 
LIBOR plus 225 basis points (3)
Warehouse Facility VI (2)
 
CAC Warehouse Funding LLC VI
 
09/30/2020
(4)
 
$
75.0

 
 
LIBOR plus 200 basis points
Term ABS 2014-2 (2)
 
Credit Acceptance Funding LLC 2014-2
 
09/15/2016
(4)
 
$
349.0

 
 
Fixed rate
Term ABS 2015-1 (2)
 
Credit Acceptance Funding LLC 2015-1
 
01/16/2017
(4)
 
$
300.6

 
 
Fixed rate
Term ABS 2015-2 (2)
 
Credit Acceptance Funding LLC 2015-2
 
08/15/2017
(4)
 
$
300.2

 
 
Fixed rate
Term ABS 2016-1 (2)
 
Credit Acceptance Funding LLC 2016-1
 
02/15/2018
(4)
 
$
385.0

 
 
LIBOR plus 195 basis points (3)
Term ABS 2016-2 (2)
 
Credit Acceptance Funding LLC 2016-2
 
05/15/2018
(4)
 
$
350.2

 
 
Fixed rate
Term ABS 2016-3 (2)
 
Credit Acceptance Funding LLC 2016-3
 
10/15/2018
(4)
 
$
350.0

 
 
Fixed rate
Term ABS 2017-1 (2)
 
Credit Acceptance Funding LLC 2017-1
 
02/15/2019
(4)
 
$
350.0

 
 
Fixed rate
Term ABS 2017-2 (2)
 
Credit Acceptance Funding LLC 2017-2
 
06/17/2019
(4)
 
$
450.0

 
 
Fixed rate
2021 Senior Notes
 
n/a
 
02/15/2021
 
 
$
300.0

 
 
Fixed rate
2023 Senior Notes
 
n/a
 
03/15/2023
 
 
$
250.0

 
 
Fixed rate

(1)
Under the terms of the revolving secured line of credit facility as of September 30, 2017, the amount of the facility would decrease to $300.0 million on June 22, 2019.
(2)
Financing made available only to a specified subsidiary of the Company.
(3)
Interest rate cap agreements are in place to limit the exposure to increasing interest rates.
(4)
Represents the revolving maturity date. The outstanding balance will amortize after the revolving maturity date based on the cash flows of the pledged assets.
(5)
Represents the revolving maturity date. The outstanding balance will amortize after the revolving maturity date and any amounts remaining on August 18, 2021 will be due on that date.

Schedule of Additional Information Related to Debt Instruments
Additional information related to the amounts outstanding on each facility is as follows:
(In millions)
For the Three Months Ended 
 September 30,
 
For the Nine Months Ended 
 September 30,
 
2017
 
2016
 
2017
 
2016
Revolving Secured Line of Credit
 
 
 
 
 
 
 
Maximum outstanding principal balance
$
130.5

 
$
92.1

 
$
276.7

 
$
186.4

Average outstanding principal balance
35.7

 
13.3

 
92.2

 
30.6

Warehouse Facility II
 
 
 
 
 
 
 
Maximum outstanding principal balance
$

 
$

 
$
263.4

 
$
200.1

Average outstanding principal balance

 

 
3.4

 
3.7

Warehouse Facility IV
 
 
 
 
 
 
 
Maximum outstanding principal balance
$

 
$
12.0

 
$
12.0

 
$
12.0

Average outstanding principal balance

 
12.0

 
7.8

 
12.0

Warehouse Facility V
 
 
 
 
 
 
 
Maximum outstanding principal balance
$

 
$

 
$
100.0

 
$
100.0

Average outstanding principal balance

 

 
10.4

 
1.4

Warehouse Facility VI
 
 
 
 
 
 
 
Maximum outstanding principal balance
$

 
$

 
$
75.0

 
$
49.9

Average outstanding principal balance

 

 
9.8

 
4.0

Summary of Debt
(Dollars in millions)
As of
 
September 30, 2017
 
December 31, 2016
Revolving Secured Line of Credit
 
 
 
Principal balance outstanding
$
130.5

 
$

Amount available for borrowing (1)
214.5

 
310.0

Interest rate
3.11
%
 
%
Warehouse Facility II
 
 
 
Principal balance outstanding
$

 
$

Amount available for borrowing (1)
400.0

 
400.0

Loans pledged as collateral

 

Restricted cash and cash equivalents pledged as collateral
1.2

 
1.5

Interest rate
%
 
%
Warehouse Facility IV
 
 
 
Principal balance outstanding
$

 
$
12.0

Amount available for borrowing (1)
100.0

 
63.0

Loans pledged as collateral

 
23.0

Restricted cash and cash equivalents pledged as collateral
1.1

 
0.9

Interest rate
%
 
2.77
%
Warehouse Facility V
 
 
 
Principal balance outstanding
$

 
$

Amount available for borrowing (1)
100.0

 
100.0

Loans pledged as collateral

 

Restricted cash and cash equivalents pledged as collateral
1.1

 
1.0

Interest rate
%
 
%
Warehouse Facility VI
 
 
 
Principal balance outstanding
$

 
$

Amount available for borrowing (1)
75.0

 
75.0

Loans pledged as collateral

 

Restricted cash and cash equivalents pledged as collateral
0.1

 
0.1

Interest rate
%
 
%
Term ABS 2014-1
 
 
 
Principal balance outstanding
$

 
$
106.5

Loans pledged as collateral

 
307.2

Restricted cash and cash equivalents pledged as collateral

 
28.3

Interest rate
%
 
2.02
%
Term ABS 2014-2
 
 
 
Principal balance outstanding
$
46.7

 
$
267.6

Loans pledged as collateral
290.7

 
413.9

Restricted cash and cash equivalents pledged as collateral
30.6

 
34.9

Interest rate
2.67
%
 
2.10
%
Term ABS 2015-1
 
 
 
Principal balance outstanding
$
129.5

 
$
300.6

Loans pledged as collateral
271.6

 
374.5

Restricted cash and cash equivalents pledged as collateral
26.7

 
29.6

Interest rate
2.60
%
 
2.26
%
 
 
 
 
Term ABS 2015-2
 
 
 
Principal balance outstanding
$
278.3

 
$
300.2

Loans pledged as collateral
351.2

 
372.6

Restricted cash and cash equivalents pledged as collateral
30.2

 
28.1

Interest rate
2.65
%
 
2.63
%
Term ABS 2016-1
 
 
 
Principal balance outstanding
$
385.0

 
$
385.0

Loans pledged as collateral
465.0

 
474.0

Restricted cash and cash equivalents pledged as collateral
38.5

 
34.8

Interest rate
3.18
%
 
2.65
%
Term ABS 2016-2
 
 
 
Principal balance outstanding
$
350.2

 
$
350.2

Loans pledged as collateral
425.2

 
490.7

Restricted cash and cash equivalents pledged as collateral
34.6

 
34.4

Interest rate
2.83
%
 
2.83
%
Term ABS 2016-3
 
 
 
Principal balance outstanding
$
350.0

 
$
350.0

Loans pledged as collateral
425.1

 
489.6

Restricted cash and cash equivalents pledged as collateral
33.4

 
30.6

Interest rate
2.53
%
 
2.53
%
Term ABS 2017-1
 
 
 
Principal balance outstanding
$
350.0

 
$

Loans pledged as collateral
426.2

 

Restricted cash and cash equivalents pledged as collateral
33.2

 

Interest rate
2.78
%
 
%
Term ABS 2017-2
 
 
 
Principal balance outstanding
$
450.0

 
$

Loans pledged as collateral
550.8

 

Restricted cash and cash equivalents pledged as collateral
42.2

 

Interest rate
2.72
%
 
%
2021 Senior Notes
 
 
 
Principal balance outstanding
$
300.0

 
$
300.0

Interest rate
6.125
%
 
6.125
%
2023 Senior Notes
 
 
 
Principal balance outstanding
$
250.0

 
$
250.0

Interest rate
7.375
%
 
7.375
%
 
(1)
Availability may be limited by the amount of assets pledged as collateral.

Summary of Term ABS Financings
The table below sets forth certain additional details regarding the outstanding Term ABS financings:
(Dollars in millions)
 
 
 
 
 
 
Term ABS Financings
 
Close Date
 
Net Book Value of Loans
Contributed at Closing
 
24 month Revolving Period
Term ABS 2014-2
 
September 25, 2014
 
$
437.6

 
Through September 15, 2016
Term ABS 2015-1
 
January 29, 2015
 
$
375.9

 
Through January 16, 2017
Term ABS 2015-2
 
August 20, 2015
 
$
375.5

 
Through August 15, 2017
Term ABS 2016-1
 
February 26, 2016
 
$
481.4

 
Through February 15, 2018
Term ABS 2016-2
 
May 12, 2016
 
$
437.8

 
Through May 15, 2018
Term ABS 2016-3
 
October 27, 2016
 
$
437.8

 
Through October 15, 2018
Term ABS 2017-1
 
February 23, 2017
 
$
437.8

 
Through February 15, 2019
Term ABS 2017-2
 
June 29, 2017
 
$
563.2

 
Through June 17, 2019