XML 31 R24.htm IDEA: XBRL DOCUMENT v3.24.0.1
Finance and Other Receivables (Tables)
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Finance and Other Receivables

The Company’s finance and other receivables include the following:

 

 

 

December 31

 

 

December 31

 

 

 

 

2023

 

 

 

2022

 

Retail loans

 

$

5,028.2

 

 

$

4,627.0

 

Retail financing leases

 

 

1,710.4

 

 

 

1,433.5

 

Dealer wholesale financing

 

 

1,953.3

 

 

 

1,093.2

 

Dealer master notes

 

 

509.2

 

 

 

377.0

 

Operating lease receivables and other

 

 

65.3

 

 

 

49.4

 

 

 

9,266.4

 

 

 

7,580.1

 

Less allowance for credit losses:

 

 

 

 

 

 

Loans and leases

 

 

(58.6

)

 

 

(59.7

)

Dealer wholesale financing

 

 

(1.0

)

 

 

(1.0

)

Operating lease receivables and other

 

 

(1.4

)

 

 

(1.0

)

 

 

$

9,205.4

 

 

$

7,518.4

 

Annual Minimum Payments Due on Finance Leases and Reconciliation of Undiscounted Cash Flows to Amortized Cost Basis of Finance Leases

Annual minimum payments due on loans and finance leases and a reconciliation of the undiscounted cash flows to the amortized cost basis of finance leases are as follows:

 

 

 

Loans

 

 

Finance Leases

 

2024

 

$

1,795.9

 

 

$

519.7

 

2025

 

 

1,318.6

 

 

 

446.1

 

2026

 

 

1,063.1

 

 

 

350.7

 

2027

 

 

798.3

 

 

 

291.0

 

2028

 

 

434.4

 

 

 

170.2

 

Thereafter

 

 

127.1

 

 

 

97.3

 

 

$

5,537.4

 

 

 

1,875.0

 

Unguaranteed residual values

 

 

 

 

 

57.6

 

Unearned interest on finance leases

 

 

 

 

 

(222.2

)

Amortized cost basis of finance leases

 

 

 

 

$

1,710.4

 

Allowance for Credit Losses

The allowance for credit losses is summarized as follows:

 

 

2023

 

 

 

Dealer

 

 

Customer

 

 

 

 

 

 

 

 

 

Wholesale

 

 

Retail

 

 

Retail

 

 

Other*

 

 

Total

 

Balance at January 1

 

$

1.0

 

 

$

1.8

 

 

$

57.9

 

 

$

1.0

 

 

$

61.7

 

Provision for losses

 

 

 

 

 

(.1

)

 

 

8.0

 

 

 

.2

 

 

 

8.1

 

Charge-offs

 

 

 

 

 

 

 

 

(9.8

)

 

 

 

 

 

(9.8

)

Recoveries

 

 

 

 

 

 

 

 

.8

 

 

 

.2

 

 

 

1.0

 

Balance at December 31

 

$

1.0

 

 

$

1.7

 

 

$

56.9

 

 

$

1.4

 

 

$

61.0

 

 

 

 

2022

 

 

 

Dealer

 

 

Customer

 

 

 

 

 

 

 

 

 

Wholesale

 

 

Retail

 

 

Retail

 

 

Other*

 

 

Total

 

Balance at January 1

 

$

1.0

 

 

$

6.5

 

 

$

57.1

 

 

$

1.1

 

 

$

65.7

 

Provision for losses

 

 

 

 

 

(4.7

)

 

 

 

 

 

 

 

 

(4.7

)

Charge-offs

 

 

 

 

 

 

 

 

(1.6

)

 

 

(.1

)

 

 

(1.7

)

Recoveries

 

 

 

 

 

 

 

 

2.4

 

 

 

 

 

 

2.4

 

Balance at December 31

 

$

1.0

 

 

$

1.8

 

 

$

57.9

 

 

$

1.0

 

 

$

61.7

 

 

 

 

2021

 

 

 

Dealer

 

 

Customer

 

 

 

 

 

 

 

 

 

Wholesale

 

 

Retail

 

 

Retail

 

 

Other*

 

 

Total

 

Balance at January 1

 

$

1.3

 

 

$

7.5

 

 

$

57.7

 

 

$

1.7

 

 

$

68.2

 

Provision for losses

 

 

(.3

)

 

 

(1.0

)

 

 

 

 

(.9

)

 

 

(2.2

)

Charge-offs

 

 

 

 

 

 

 

 

(2.5

)

 

 

 

 

(2.5

)

Recoveries

 

 

 

 

 

 

 

 

1.9

 

 

 

.3

 

 

 

2.2

 

Balance at December 31

 

$

1.0

 

 

$

6.5

 

 

$

57.1

 

 

$

1.1

 

 

$

65.7

 

 

* Operating lease and other trade receivables.

Finance Receivables by Credit Quality Indicator and Portfolio Class

 

At December 31, 2023

 

Revolving Loans

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Total

 

Amortized Cost Basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dealer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

1,951.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,951.4

 

Watch

 

 

1.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.9

 

 

 

$

1,953.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,953.3

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

280.7

 

 

$

677.3

 

 

$

467.2

 

 

$

267.6

 

 

$

135.2

 

 

$

146.3

 

 

$

106.6

 

 

$

2,080.9

 

 

 

$

280.7

 

 

$

677.3

 

 

$

467.2

 

 

$

267.6

 

 

$

135.2

 

 

$

146.3

 

 

$

106.6

 

 

$

2,080.9

 

Total Dealer

 

$

2,234.0

 

 

$

677.3

 

 

$

467.2

 

 

$

267.6

 

 

$

135.2

 

 

$

146.3

 

 

$

106.6

 

 

$

4,034.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fleet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

 

 

$

1,967.2

 

 

$

1,244.9

 

 

$

725.3

 

 

$

453.3

 

 

$

151.5

 

 

$

38.9

 

 

$

4,581.1

 

Watch

 

 

 

 

 

24.2

 

 

 

16.6

 

 

 

3.3

 

 

 

2.0

 

 

 

.5

 

 

 

.9

 

 

 

47.5

 

At-risk

 

 

 

 

 

2.4

 

 

 

4.0

 

 

 

4.5

 

 

 

2.0

 

 

 

.6

 

 

 

.1

 

 

 

13.6

 

 

 

 

 

$

1,993.8

 

 

$

1,265.5

 

 

$

733.1

 

 

$

457.3

 

 

$

152.6

 

 

$

39.9

 

 

$

4,642.2

 

Owner/Operator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

 

 

$

151.8

 

 

$

140.5

 

 

$

130.5

 

 

$

66.3

 

 

$

24.5

 

 

$

4.0

 

 

$

517.6

 

Watch

 

 

 

 

 

.9

 

 

 

1.9

 

 

 

1.1

 

 

 

.5

 

 

 

.2

 

 

 

 

 

 

4.6

 

At-risk

 

 

 

 

 

.6

 

 

 

.8

 

 

 

.8

 

 

 

.2

 

 

 

.1

 

 

 

 

 

 

2.5

 

 

 

 

 

 

$

153.3

 

 

$

143.2

 

 

$

132.4

 

 

$

67.0

 

 

$

24.8

 

 

$

4.0

 

 

$

524.7

 

Total Customer Retail

 

 

 

 

$

2,147.1

 

 

$

1,408.7

 

 

$

865.5

 

 

$

524.3

 

 

$

177.4

 

 

$

43.9

 

 

$

5,166.9

 

Total

 

$

2,234.0

 

 

$

2,824.4

 

 

$

1,875.9

 

 

$

1,133.1

 

 

$

659.5

 

 

$

323.7

 

 

$

150.5

 

 

$

9,201.1

 

 

At December 31, 2023

 

Revolving Loans

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Total

 

Gross Charge-Offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fleet

 

 

 

$

.5

 

 

$

2.4

 

 

$

.8

 

 

$

.2

 

 

$

3.8

 

 

 

 

 

$

7.7

 

Owner/Operator

 

 

 

 

.2

 

 

 

.7

 

 

 

.8

 

 

 

.2

 

 

 

 

 

$

.2

 

 

 

2.1

 

Total

 

 

 

$

.7

 

 

$

3.1

 

 

$

1.6

 

 

$

.4

 

 

$

3.8

 

 

$

.2

 

 

$

9.8

 

 

 

At December 31, 2022

 

Revolving Loans

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Total

 

Amortized Cost Basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dealer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

1,087.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,087.0

 

Watch

 

 

6.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.2

 

 

 

$

1,093.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,093.2

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

206.2

 

 

$

546.2

 

 

$

315.5

 

 

$

182.7

 

 

$

214.9

 

 

$

97.5

 

 

$

105.0

 

 

$

1,668.0

 

 

 

$

206.2

 

 

$

546.2

 

 

$

315.5

 

 

$

182.7

 

 

$

214.9

 

 

$

97.5

 

 

$

105.0

 

 

$

1,668.0

 

Total Dealer

 

$

1,299.4

 

 

$

546.2

 

 

$

315.5

 

 

$

182.7

 

 

$

214.9

 

 

$

97.5

 

 

$

105.0

 

 

$

2,761.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fleet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

 

 

$

1,698.2

 

 

$

1,130.2

 

 

$

751.7

 

 

$

382.6

 

 

$

113.7

 

 

$

38.6

 

 

$

4,115.0

 

Watch

 

 

 

 

 

2.9

 

 

 

1.7

 

 

 

.3

 

 

 

2.9

 

 

 

2.0

 

 

 

.6

 

 

 

10.4

 

At-risk

 

 

 

 

 

1.6

 

 

 

6.0

 

 

 

1.7

 

 

 

10.4

 

 

 

4.1

 

 

 

.4

 

 

 

24.2

 

 

 

 

 

$

1,702.7

 

 

$

1,137.9

 

 

$

753.7

 

 

$

395.9

 

 

$

119.8

 

 

$

39.6

 

 

$

4,149.6

 

Owner/Operator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

 

 

$

199.2

 

 

$

216.8

 

 

$

124.7

 

 

$

56.5

 

 

$

17.9

 

 

$

2.7

 

 

$

617.8

 

Watch

 

 

 

 

 

.5

 

 

 

.4

 

 

 

.1

 

 

 

 

 

 

 

 

 

 

 

 

1.0

 

At-risk

 

 

 

 

 

.4

 

 

 

.3

 

 

 

.1

 

 

 

.2

 

 

 

.1

 

 

 

 

 

 

1.1

 

 

 

 

 

 

$

200.1

 

 

$

217.5

 

 

$

124.9

 

 

$

56.7

 

 

$

18.0

 

 

$

2.7

 

 

$

619.9

 

Total Customer Retail

 

 

 

 

$

1,902.8

 

 

$

1,355.4

 

 

$

878.6

 

 

$

452.6

 

 

$

137.8

 

 

$

42.3

 

 

$

4,769.5

 

Total

 

$

1,299.4

 

 

$

2,449.0

 

 

$

1,670.9

 

 

$

1,061.3

 

 

$

667.5

 

 

$

235.3

 

 

$

147.3

 

 

$

7,530.7

 

Summary of Amortized Cost Basis of Financing Receivables by Aging Category

The tables below summarize the amortized cost basis of the Company’s finance receivables by aging category. In determining past due status, the Company considers the entire contractual account balance past due when any installment is over 30 days past due. Substantially all customer accounts that were greater than 30 days past due prior to credit modification became current upon modification for aging purposes.

 

 

 

Dealer

 

 

Customer Retail

 

 

 

 

 

 

 

 

 

 

 

 

Owner/

 

 

 

 

At December 31, 2023

 

Wholesale

 

 

Retail

 

 

Fleet

 

 

Operator

 

 

Total

 

Current and up to 30 days past-due

 

$

1,953.3

 

 

$

2,080.9

 

 

$

4,589.2

 

 

$

518.2

 

 

$

9,141.6

 

31 – 60 days past-due

 

 

 

 

 

 

 

 

45.3

 

 

 

4.8

 

 

 

50.1

 

Greater than 60 days past-due

 

 

 

 

 

 

 

 

7.7

 

 

 

1.7

 

 

 

9.4

 

 

$

1,953.3

 

 

$

2,080.9

 

 

$

4,642.2

 

 

$

524.7

 

 

$

9,201.1

 

 

 

 

Dealer

 

 

Customer Retail

 

 

 

 

 

 

 

 

 

 

 

 

Owner/

 

 

 

 

At December 31, 2022

 

Wholesale

 

 

Retail

 

 

Fleet

 

 

Operator

 

 

Total

 

Current and up to 30 days past-due

 

$

1,093.2

 

 

$

1,668.0

 

 

$

4,143.7

 

 

$

618.3

 

 

$

7,523.2

 

31 – 60 days past-due

 

 

 

 

 

 

 

 

1.1

 

 

 

1.4

 

 

 

2.5

 

Greater than 60 days past-due

 

 

 

 

 

 

 

 

4.8

 

 

 

.2

 

 

 

5.0

 

 

$

1,093.2

 

 

$

1,668.0

 

 

$

4,149.6

 

 

$

619.9

 

 

$

7,530.7

 

Amortized Cost Basis for Finance Receivables that are on Non-accrual Status

The amortized cost basis for finance receivables that are on non-accrual status is as follows:

 

 

Dealer

 

Customer Retail

 

 

 

 

 

 

 

 

 

 

 

 

Owner/

 

 

 

 

At December 31, 2023

Wholesale

 

Retail

 

Fleet

 

 

Operator

 

 

Total

 

Amortized cost basis with a specific reserve

 

 

 

 

$

8.2

 

 

$

1.8

 

 

$

10.0

 

Amortized cost basis with no specific reserve

 

 

 

 

 

5.3

 

 

 

.8

 

 

 

6.1

 

Total

 

 

 

 

$

13.5

 

 

$

2.6

 

 

$

16.1

 

 

 

 

Dealer

 

Customer Retail

 

 

 

 

 

 

 

 

 

 

 

 

Owner/

 

 

 

 

At December 31, 2022

Wholesale

 

Retail

 

Fleet

 

 

Operator

 

 

Total

 

Amortized cost basis with a specific reserve

 

 

 

 

$

2.0

 

 

$

1.1

 

 

$

3.1

 

Amortized cost basis with no specific reserve

 

 

 

 

 

6.1

 

 

 

 

 

 

6.1

 

Total

 

 

 

 

$

8.1

 

 

$

1.1

 

 

$

9.2

 

Interest Income Recognized on Cash Basis for Finance Receivables that are on Non-accrual Status

Interest income recognized on a cash basis for finance receivables that are on non-accrual status is as follows:

 

 

 

2023

 

 

2022

 

 

2021

 

Fleet

 

$

.5

 

 

$

.6

 

 

$

1.2

 

Owner/Operator

 

 

.2

 

 

 

.1

 

 

 

.1

 

 

$

.7

 

 

$

.7

 

 

$

1.3