XML 53 R43.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Securitization Trust Debt (Details - Debt components) - USD ($)
$ in Thousands
 6 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] –  
Receivables Pledged [2] $ 3,006,726  
Initial Principal 6,255,048  
Outstanding Principal 2,753,447 $ 2,280,021
Securitization Trust Debt [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Securitization trust debt, payable in 2024 524,200  
Securitization trust debt, payable in 2025 879,300  
Securitization trust debt, payable in 2026 582,500  
Securitization trust debt, payable in 2027 385,600  
Securitization trust debt, payable in 2028 243,600  
Securitization trust debt, payable in 2029 102,800  
Securitization trust debt, payable in 2030 $ 18,200  
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 Debt 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] $ 0  
Initial Principal 243,513  
Outstanding Principal $ 0 19,725
Weighted Average Contractual Debt Interest Rate 0.00%  
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] $ 0  
Initial Principal 274,313  
Outstanding Principal $ 0 27,445
Weighted Average Contractual Debt Interest Rate 0.00%  
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] $ 22,086  
Initial Principal 260,000  
Outstanding Principal $ 16,899 26,382
Weighted Average Contractual Debt Interest Rate 5.18%  
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] $ 26,618  
Initial Principal 202,343  
Outstanding Principal $ 17,457 24,197
Weighted Average Contractual Debt 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] $ 38,271  
Initial Principal 252,200  
Outstanding Principal $ 32,417 43,487
Weighted Average Contractual Debt Interest Rate 4.55%  
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] $ 42,104  
Initial Principal 230,545  
Outstanding Principal $ 29,790 39,039
Weighted Average Contractual Debt Interest Rate 2.02%  
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] $ 54,020  
Initial Principal 240,000  
Outstanding Principal $ 41,493 55,684
Weighted Average Contractual Debt Interest Rate 2.89%  
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] $ 82,376  
Initial Principal 291,000  
Outstanding Principal $ 64,048 85,563
Weighted Average Contractual Debt Interest Rate 2.27%  
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] $ 112,636  
Initial Principal 349,202  
Outstanding Principal $ 94,448 126,059
Weighted Average Contractual Debt Interest Rate 2.90%  
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] $ 126,979  
Initial Principal 316,800  
Outstanding Principal $ 104,891 137,479
Weighted Average Contractual Debt Interest Rate 3.09%  
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] $ 196,078  
Initial Principal 395,600  
Outstanding Principal $ 169,159 213,779
Weighted Average Contractual Debt Interest Rate 5.28%  
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] $ 228,611  
Initial Principal 391,600  
Outstanding Principal $ 181,172 230,273
Weighted Average Contractual Debt Interest Rate 6.18%  
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] $ 192,189  
Initial Principal 307,018  
Outstanding Principal $ 166,710 205,583
Weighted Average Contractual Debt Interest Rate 8.33%  
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] $ 229,363  
Initial Principal 324,768  
Outstanding Principal $ 185,085 231,906
Weighted Average Contractual Debt Interest Rate 6.52%  
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] $ 251,703  
Initial Principal 332,885  
Outstanding Principal $ 216,030 268,172
Weighted Average Contractual Debt Interest Rate 6.75%  
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] $ 238,505  
Initial Principal 291,732  
Outstanding Principal $ 214,774 257,568
Weighted Average Contractual Debt Interest Rate 6.75%  
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] $ 255,461  
Initial Principal 286,149  
Outstanding Principal $ 232,080 271,939
Weighted Average Contractual Debt Interest Rate 7.36%  
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] $ 269,746  
Initial Principal 280,924  
Outstanding Principal $ 246,948 0
Weighted Average Contractual Debt Interest Rate 6.12%  
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] $ 324,388  
Initial Principal 319,871  
Outstanding Principal $ 303,735 0
Weighted Average Contractual Debt Interest Rate 6.28%  
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] $ 315,591  
Initial Principal 436,310  
Outstanding Principal $ 436,310 $ 0
Weighted Average Contractual Debt Interest Rate 6.17%  
[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 $524.2 million in 2024, $879.3 million in 2025, $582.5 million in 2026, $385.6 million in 2027, $243.6 million in 2028, $102.8 million in 2029, and $18.2 million in 2030.
[2] Includes repossessed assets that are included in Other assets on our Unaudited Condensed Consolidated Balance Sheet.