XML 50 R37.htm IDEA: XBRL DOCUMENT v3.22.4
Debt (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Summary of Debt and Finance Leases

The following is a summary of our debt and finance leases as of December 31, 2022 (in millions):

 

 

 

 

 

 

 

 

Unpaid

 

 

 

Unused

 

 

 

 

 

 

 

 

 

Net Carrying Value

 

 

 

Principal

 

 

 

Committed

 

 

 

Contractual

 

Contractual

 

 

Current

 

 

 

Long-Term

 

 

 

Balance

 

 

 

Amount (1)

 

 

 

Interest Rates

 

Maturity Date

Recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 Notes

 

$

 

 

 

 

$

 

37

 

 

 

$

 

37

 

 

 

$

 

 

 

 

2.00

%

 

May 2024

Credit Agreement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,266

 

 

 

Not applicable

 

July 2023

Solar Bonds

 

 

 

 

 

 

 

 

7

 

 

 

 

 

7

 

 

 

 

 

 

 

 

4.70-5.75

%

 

March 2025 - January 2031

Total recourse debt

 

 

 

 

 

 

 

 

44

 

 

 

 

 

44

 

 

 

 

 

2,266

 

 

 

 

 

 

 

Non-recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive Asset-backed Notes

 

 

 

984

 

 

 

 

 

613

 

 

 

 

 

1,603

 

 

 

 

 

 

 

 

0.36-4.64

%

 

December 2023-September 2025

Solar Asset-backed Notes

 

 

 

4

 

 

 

 

 

13

 

 

 

 

 

17

 

 

 

 

 

 

 

 

4.80

%

 

December 2026

Cash Equity Debt

 

 

 

28

 

 

 

 

 

359

 

 

 

 

 

397

 

 

 

 

 

 

 

 

5.25-5.81

%

 

July 2033-January 2035

Automotive Lease-backed Credit Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

151

 

 

 

Not applicable

 

September 2024

Total non-recourse debt

 

 

 

1,016

 

 

 

 

 

985

 

 

 

 

 

2,017

 

 

 

 

 

151

 

 

 

 

 

 

 

Total debt

 

 

 

1,016

 

 

 

 

 

1,029

 

 

 

$

 

2,061

 

 

 

$

 

2,417

 

 

 

 

 

 

 

Finance leases

 

 

 

486

 

 

 

 

 

568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt and finance leases

 

$

 

1,502

 

 

 

$

 

1,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following is a summary of our debt and finance leases as of December 31, 2021 (in millions):

 

 

 

 

 

 

 

 

Unpaid

 

 

 

Unused

 

 

 

 

 

 

 

 

 

Net Carrying Value

 

 

 

Principal

 

 

 

Committed

 

 

 

Contractual

 

Contractual

 

 

Current

 

 

 

Long-Term

 

 

 

Balance

 

 

 

Amount (1)

 

 

 

Interest Rates

 

Maturity Date

Recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 Notes

 

$

 

29

 

 

 

$

 

 

 

 

$

 

29

 

 

 

$

 

 

 

 

2.375

%

 

March 2022

2024 Notes

 

 

 

1

 

 

 

 

 

89

 

 

 

 

 

91

 

 

 

 

 

 

 

 

2.00

%

 

May 2024

Credit Agreement

 

 

 

 

 

 

 

 

1,250

 

 

 

 

 

1,250

 

 

 

 

 

920

 

 

 

3.25

%

 

July 2023

Solar Bonds

 

 

0

 

 

 

 

 

7

 

 

 

 

 

7

 

 

 

 

 

 

 

 

4.00-5.75

%

 

January 2022-January 2031

Total recourse debt

 

 

 

30

 

 

 

 

 

1,346

 

 

 

 

 

1,377

 

 

 

 

 

920

 

 

 

 

 

 

 

Non-recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive Asset-backed Notes

 

 

 

1,007

 

 

 

 

 

1,706

 

 

 

 

 

2,723

 

 

 

 

 

 

 

 

0.12-5.48

%

 

September 2022-September 2025

Solar Asset and Loan-backed Notes

 

 

 

27

 

 

 

 

 

800

 

 

 

 

 

844

 

 

 

 

 

 

 

 

2.87-7.74

%

 

September 2024-September 2049

Cash Equity Debt

 

 

 

24

 

 

 

 

 

388

 

 

 

 

 

422

 

 

 

 

 

 

 

 

5.25-5.81

%

 

July 2033-January 2035

Automotive Lease-backed Credit Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167

 

 

 

Not applicable

 

September 2023

Other Loans

 

 

 

 

 

 

 

 

14

 

 

 

 

 

14

 

 

 

 

 

21

 

 

 

5.10

%

 

February 2033

Total non-recourse debt

 

 

 

1,058

 

 

 

 

 

2,908

 

 

 

 

 

4,003

 

 

 

 

 

188

 

 

 

 

 

 

 

Total debt

 

 

 

1,088

 

 

 

 

 

4,254

 

 

 

$

 

5,380

 

 

 

$

 

1,108

 

 

 

 

 

 

 

Finance leases

 

 

 

501

 

 

 

 

 

991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt and finance leases

 

$

 

1,589

 

 

 

$

 

5,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
There are no restrictions on draw-down or use for general corporate purposes with respect to any available committed funds under our credit facilities, except certain specified conditions prior to draw-down, including pledging to our lenders sufficient amounts of qualified receivables, inventories, leased vehicles and our interests in those leases or various other assets and as may be described below.
Schedule of Future Principal Maturities of Debt

The future scheduled principal maturities of debt as of December 31, 2022 were as follows (in millions):

 

 

 

Recourse debt

 

 

Non-recourse debt

 

 

Total

 

2023

 

$

0

 

 

$

1,020

 

 

$

1,020

 

2024

 

 

37

 

 

 

648

 

 

 

685

 

2025

 

 

4

 

 

 

35

 

 

 

39

 

2026

 

 

0

 

 

 

35

 

 

 

35

 

2027

 

 

 

 

 

25

 

 

 

25

 

Thereafter

 

 

3

 

 

 

254

 

 

 

257

 

Total

 

$

44

 

 

$

2,017

 

 

$

2,061