XML 50 R37.htm IDEA: XBRL DOCUMENT v3.22.2
Long Term Debt (Tables)
6 Months Ended
Jun. 30, 2022
Debt Disclosure [Abstract]  
Schedule of Debt Instruments

Debt instruments, excluding the 2020 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):

 

 

 

June 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Current portion of securitization debt of consolidated VIEs

 

$

115,325

 

 

$

 

Convertible senior notes

 

 

612,231

 

 

 

610,618

 

Securitization debt of consolidated VIEs, net of current portion

 

 

51,790

 

 

 

 

Junior subordinated debentures

 

 

10,310

 

 

 

 

Long term debt, net of current portion

 

$

674,331

 

 

$

610,618

 

Total debt

 

$

789,656

 

 

$

610,618

 

Schedule of Securitization Debt of Consolidated VIEs

The debt issued is included in "Long Term Debt" on the consolidated balance sheet. The securitization debt of consolidated VIEs consisted of the following (in thousands):

 

As of June 30, 2022

 

Series

 

Final Scheduled Payment Date

 

Initial Principal

 

 

Contractual Interest Rate

 

Outstanding Principal

 

 

Fair Value

 

United Auto Credit 2020-1-D

 

February 10, 2025

 

 

31,450

 

 

2.88

%

 

27,677

 

 

 

27,685

 

United Auto Credit 2020-1-E

 

February 10, 2025

 

 

18,730

 

 

5.19

%

 

18,730

 

 

 

18,766

 

United Auto Credit 2020-1-F

 

January 12, 2026

 

 

7,360

 

 

9.08

%

 

7,360

 

 

 

7,359

 

United Auto Credit 2021-1-B

 

March 11, 2024

 

 

33,540

 

 

0.68

%

 

22,333

 

 

 

22,266

 

United Auto Credit 2021-1-C

 

June 10, 2026

 

 

29,640

 

 

0.84

%

 

29,640

 

 

 

29,201

 

United Auto Credit 2021-1-D

 

June 10, 2026

 

 

29,380

 

 

1.14

%

 

29,380

 

 

 

28,417

 

United Auto Credit 2021-1-E

 

June 10, 2026

 

 

20,800

 

 

2.58

%

 

20,800

 

 

 

20,049

 

United Auto Credit 2021-1-F

 

September 10, 2027

 

 

13,910

 

 

4.30

%

 

13,910

 

 

 

13,372

 

 

 

 

 

$

184,810

 

 

 

 

$

169,830

 

 

$

167,115

 

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 June 30, 2022

 

 

 

Aggregate Principal Balance

 

 

Fair Value

 

United Auto Credit 2020-1

 

$

60,885

 

 

$

46,602

 

United Auto Credit 2021-1

 

 

120,130

 

 

 

112,775

 

Total finance receivables of CFEs

 

$

181,015

 

 

$

159,377