XML 46 R35.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

Finance and other receivables include the following:

 

At December 31,

 

2023

 

 

2022

 

Loans

 

$

8,594.7

 

 

$

7,229.1

 

Finance leases

 

 

4,785.7

 

 

 

3,786.4

 

Dealer wholesale financing

 

 

4,147.8

 

 

 

2,772.1

 

Operating lease receivables and other

 

 

176.5

 

 

 

125.4

 

 

$

17,704.7

 

 

$

13,913.0

 

Less allowance for losses:

 

 

 

 

 

 

Loans and leases

 

 

(127.0

)

 

 

(114.8

)

Dealer wholesale financing

 

 

(2.7

)

 

 

(3.4

)

Operating lease receivables and other

 

 

(3.3

)

 

 

(2.9

)

 

 

$

17,571.7

 

 

$

13,791.9

 

Annual Minimum Payments Due on Loans

Annual minimum payments due on loans are as follows:

 

Beginning January 1,

 

 

 

LOANS

 

2024

 

 

 

$

2,840.0

 

2025

 

 

 

 

2,126.0

 

2026

 

 

 

 

1,679.9

 

2027

 

 

 

 

1,181.3

 

2028

 

 

 

 

619.3

 

Thereafter

 

 

 

 

148.2

 

 

 

 

$

8,594.7

 

 

Annual Minimum Payments Due on Finance Lease Receivables and a Reconciliation of the Undiscounted Cash Flows to the Net Investment in Finance Leases

Annual minimum payments due on finance lease receivables and a reconciliation of the undiscounted cash flows to the net investment in finance leases are as follows:

 

 

 

 

 

FINANCE

 

Beginning January 1,

 

 

 

LEASES

 

2024

 

 

 

$

1,651.1

 

2025

 

 

 

 

1,359.9

 

2026

 

 

 

 

1,036.1

 

2027

 

 

 

 

714.6

 

2028

 

 

 

 

367.0

 

Thereafter

 

 

 

 

162.2

 

 

 

 

$

5,290.9

 

Unguaranteed residual values

 

 

 

 

205.2

 

Unearned interest on finance leases

 

 

 

 

(710.4

)

Net investment in finance leases

 

 

 

$

4,785.7

 

Allowance for Credit Losses

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

 

$

3.4

 

 

$

2.2

 

 

$

112.6

 

 

$

2.9

 

 

$

121.1

 

Provision for losses

 

 

(.6

)

 

 

(.3

)

 

 

31.8

 

 

 

.4

 

 

 

31.3

 

Charge-offs

 

 

(.2

)

 

 

 

 

 

(28.4

)

 

 

(1.7

)

 

 

(30.3

)

Recoveries

 

 

 

 

 

 

 

 

5.6

 

 

 

1.4

 

 

 

7.0

 

Currency translation and other

 

 

.1

 

 

 

 

 

 

3.5

 

 

 

.3

 

 

 

3.9

 

Balance at December 31

 

$

2.7

 

 

$

1.9

 

 

$

125.1

 

 

$

3.3

 

 

$

133.0

 

 

 

 

2022

 

 

 

DEALER

 

 

CUSTOMER

 

 

 

 

 

 

 

 

 

WHOLESALE

 

 

RETAIL

 

 

RETAIL

 

 

OTHER*

 

 

TOTAL

 

Balance at January 1

 

$

3.3

 

 

$

7.1

 

 

$

104.4

 

 

$

2.1

 

 

$

116.9

 

Provision for losses

 

 

.1

 

 

 

(4.9

)

 

 

12.0

 

 

 

(1.7

)

 

 

5.5

 

Charge-offs

 

 

 

 

 

 

 

 

(8.5

)

 

 

(.5

)

 

 

(9.0

)

Recoveries

 

 

 

 

 

 

 

 

7.5

 

 

 

2.2

 

 

 

9.7

 

Currency translation and other

 

 

 

 

 

 

 

 

(2.8

)

 

 

.8

 

 

 

(2.0

)

Balance at December 31

 

$

3.4

 

 

$

2.2

 

 

$

112.6

 

 

$

2.9

 

 

$

121.1

 

 

* Operating lease and other trade receivables.

 

 

2021

 

 

 

DEALER

 

 

CUSTOMER

 

 

 

 

 

 

 

 

 

WHOLESALE

 

 

RETAIL

 

 

RETAIL

 

 

OTHER*

 

 

TOTAL

 

Balance at January 1

 

$

3.4

 

 

$

8.4

 

 

$

112.0

 

 

$

3.2

 

 

$

127.0

 

Provision for losses

 

 

 

 

 

(1.3

)

 

 

.6

 

 

 

1.2

 

 

 

.5

 

Charge-offs

 

 

 

 

 

 

 

 

(12.3

)

 

 

(2.5

)

 

 

(14.8

)

Recoveries

 

 

 

 

 

 

 

 

6.2

 

 

 

.3

 

 

 

6.5

 

Currency translation and other

 

 

(.1

)

 

 

 

 

 

(2.1

)

 

 

(.1

)

 

 

(2.3

)

Balance at December 31

 

$

3.3

 

 

$

7.1

 

 

$

104.4

 

 

$

2.1

 

 

$

116.9

 

 

* Operating lease and other trade receivables.

Amortized Cost Basis of Finance Receivables by Credit Quality Indicator and Portfolio Class

The tables below summarize the amortized cost basis of the Company’s finance receivables within each credit quality indicator by year of origination and portfolio class and current period gross charge-offs of the Company’s finance receivables by year of origination and portfolio class.

 

 

REVOLVING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2023

LOANS

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

PRIOR

 

 

TOTAL

 

Amortized Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dealer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

4,129.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,129.8

 

Watch

 

18.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18.0

 

$

4,147.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,147.8

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

280.7

 

 

$

789.1

 

 

$

520.0

 

 

$

291.2

 

 

$

162.8

 

 

$

161.8

 

 

$

125.2

 

 

$

2,330.8

 

 

$

280.7

 

 

$

789.1

 

 

$

520.0

 

 

$

291.2

 

 

$

162.8

 

 

$

161.8

 

 

$

125.2

 

 

$

2,330.8

 

Total dealer

$

4,428.5

 

 

$

789.1

 

 

$

520.0

 

 

$

291.2

 

 

$

162.8

 

 

$

161.8

 

 

$

125.2

 

 

$

6,478.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fleet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

 

$

4,601.7

 

 

$

2,667.2

 

 

$

1,309.5

 

 

$

719.2

 

 

$

226.7

 

 

$

64.1

 

 

$

9,588.4

 

Watch

 

 

 

 

46.0

 

 

 

32.0

 

 

 

7.5

 

 

 

5.7

 

 

 

1.3

 

 

 

.9

 

 

 

93.4

 

At-risk

 

 

 

 

42.0

 

 

 

31.0

 

 

 

12.9

 

 

 

5.6

 

 

 

1.2

 

 

 

.1

 

 

 

92.8

 

 

 

 

$

4,689.7

 

 

$

2,730.2

 

 

$

1,329.9

 

 

$

730.5

 

 

$

229.2

 

 

$

65.1

 

 

$

9,774.6

 

Owner/operator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

 

$

460.9

 

 

$

332.9

 

 

$

263.6

 

 

$

142.1

 

 

$

52.8

 

 

$

8.6

 

 

$

1,260.9

 

Watch

 

 

 

 

2.0

 

 

 

3.2

 

 

 

2.2

 

 

 

1.3

 

 

 

.3

 

 

 

 

 

 

9.0

 

At-risk

 

 

 

 

.6

 

 

 

1.3

 

 

 

1.1

 

 

 

1.5

 

 

 

.2

 

 

 

.4

 

 

 

5.1

 

 

 

 

 

$

463.5

 

 

$

337.4

 

 

$

266.9

 

 

$

144.9

 

 

$

53.3

 

 

$

9.0

 

 

$

1,275.0

 

Total customer retail

 

 

 

$

5,153.2

 

 

$

3,067.6

 

 

$

1,596.8

 

 

$

875.4

 

 

$

282.5

 

 

$

74.1

 

 

$

11,049.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

4,428.5

 

 

$

5,942.3

 

 

$

3,587.6

 

 

$

1,888.0

 

 

$

1,038.2

 

 

$

444.3

 

 

$

199.3

 

 

$

17,528.2

 

 

 

REVOLVING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ended December 31, 2023

LOANS

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

PRIOR

 

 

TOTAL

 

Gross charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dealer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale

$

.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

.2

 

Total dealer

$

.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fleet:

 

 

 

$

1.0

 

 

$

9.4

 

 

$

5.1

 

 

$

4.2

 

 

$

4.2

 

 

$

.6

 

 

$

24.5

 

Owner/operator

 

 

 

 

.5

 

 

 

1.1

 

 

 

1.5

 

 

 

.5

 

 

 

 

 

 

.3

 

 

 

3.9

 

Total customer retail

 

 

 

$

1.5

 

 

$

10.5

 

 

$

6.6

 

 

$

4.7

 

 

$

4.2

 

 

$

.9

 

 

$

28.4

 

Total

$

.2

 

 

$

1.5

 

 

$

10.5

 

 

$

6.6

 

 

$

4.7

 

 

$

4.2

 

 

$

.9

 

 

$

28.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVOLVING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2022

LOANS

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

PRIOR

 

 

TOTAL

 

Amortized Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dealer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

2,766.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,766.0

 

Watch

 

6.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.1

 

$

2,772.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,772.1

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

206.2

 

 

$

609.7

 

 

$

348.6

 

 

$

223.1

 

 

$

241.7

 

 

$

120.8

 

 

$

121.1

 

 

$

1,871.2

 

At-risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

.7

 

 

 

.7

 

 

$

206.2

 

 

$

609.7

 

 

$

348.6

 

 

$

223.1

 

 

$

241.7

 

 

$

120.8

 

 

$

121.8

 

 

$

1,871.9

 

Total dealer

$

2,978.3

 

 

$

609.7

 

 

$

348.6

 

 

$

223.1

 

 

$

241.7

 

 

$

120.8

 

 

$

121.8

 

 

$

4,644.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fleet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

 

$

3,558.0

 

 

$

1,981.9

 

 

$

1,306.5

 

 

$

603.7

 

 

$

203.4

 

 

$

65.6

 

 

$

7,719.1

 

Watch

 

 

 

 

7.5

 

 

 

7.3

 

 

 

1.8

 

 

 

3.4

 

 

 

2.4

 

 

 

.5

 

 

 

22.9

 

At-risk

 

 

 

 

6.7

 

 

 

17.7

 

 

 

18.8

 

 

 

17.2

 

 

 

5.9

 

 

 

.5

 

 

 

66.8

 

 

 

 

$

3,572.2

 

 

$

2,006.9

 

 

$

1,327.1

 

 

$

624.3

 

 

$

211.7

 

 

$

66.6

 

 

$

7,808.8

 

Owner/operator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

 

$

478.2

 

 

$

425.9

 

 

$

251.2

 

 

$

120.9

 

 

$

45.3

 

 

$

6.0

 

 

$

1,327.5

 

Watch

 

 

 

 

1.8

 

 

 

.9

 

 

 

.4

 

 

 

.3

 

 

 

 

 

 

.1

 

 

 

3.5

 

At-risk

 

 

 

 

.4

 

 

 

.8

 

 

 

1.1

 

 

 

.8

 

 

 

.7

 

 

 

 

 

 

3.8

 

 

 

 

 

$

480.4

 

 

$

427.6

 

 

$

252.7

 

 

$

122.0

 

 

$

46.0

 

 

$

6.1

 

 

$

1,334.8

 

Total customer retail

 

 

 

$

4,052.6

 

 

$

2,434.5

 

 

$

1,579.8

 

 

$

746.3

 

 

$

257.7

 

 

$

72.7

 

 

$

9,143.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

2,978.3

 

 

$

4,662.3

 

 

$

2,783.1

 

 

$

1,802.9

 

 

$

988.0

 

 

$

378.5

 

 

$

194.5

 

 

$

13,787.6

 

Financing Receivables by Aging Category

The tables below summarize 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

 

 

 

 

At December 31, 2023

 

WHOLESALE

 

 

RETAIL

 

 

FLEET

 

 

OWNER/ OPERATOR

 

 

TOTAL

 

Current and up to 30 days past due

 

$

4,131.7

 

 

$

2,330.8

 

 

$

9,656.4

 

 

$

1,262.4

 

 

$

17,381.3

 

31 – 60 days past due

 

 

15.0

 

 

 

 

 

 

61.0

 

 

 

8.5

 

 

 

84.5

 

Greater than 60 days past due

 

 

1.1

 

 

 

 

 

 

57.2

 

 

 

4.1

 

 

 

62.4

 

 

$

4,147.8

 

 

$

2,330.8

 

 

$

9,774.6

 

 

$

1,275.0

 

 

$

17,528.2

 

 

 

 

DEALER

 

 

CUSTOMER RETAIL

 

 

 

 

At December 31, 2022

 

WHOLESALE

 

 

RETAIL

 

 

FLEET

 

 

OWNER/ OPERATOR

 

 

TOTAL

 

Current and up to 30 days past due

 

$

2,772.1

 

 

$

1,871.9

 

 

$

7,768.5

 

 

$

1,329.1

 

 

$

13,741.6

 

31 – 60 days past due

 

 

 

 

 

 

 

 

14.7

 

 

 

3.1

 

 

 

17.8

 

Greater than 60 days past due

 

 

 

 

 

 

 

 

25.6

 

 

 

2.6

 

 

 

28.2

 

 

$

2,772.1

 

 

$

1,871.9

 

 

$

7,808.8

 

 

$

1,334.8

 

 

$

13,787.6

 

Summary of Amortized Cost Basis of Finance Receivables that are on Non-Accrual Status

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

 

 

DEALER

 

 

CUSTOMER RETAIL

 

 

 

 

At December 31, 2023

WHOLESALE

 

RETAIL

 

 

FLEET

 

 

OWNER/ OPERATOR

 

 

TOTAL

 

Amortized cost basis with a specific reserve

 

 

 

 

 

$

69.8

 

 

$

4.3

 

 

$

74.1

 

Amortized cost basis with no specific reserve

 

 

 

 

 

 

22.8

 

 

 

.8

 

 

 

23.6

 

Total

 

 

 

 

 

$

92.6

 

 

$

5.1

 

 

$

97.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEALER

 

 

CUSTOMER RETAIL

 

 

 

 

At December 31, 2022

WHOLESALE

 

RETAIL

 

 

FLEET

 

 

OWNER/ OPERATOR

 

 

TOTAL

 

Amortized cost basis with a specific reserve

 

 

 

 

 

$

33.9

 

 

$

3.6

 

 

$

37.5

 

Amortized cost basis with no specific reserve

 

 

$

.7

 

 

 

16.2

 

 

 

 

 

 

16.9

 

Total

 

 

$

.7

 

 

$

50.1

 

 

$

3.6

 

 

$

54.4

 

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 was as follows:

 

Year Ended December 31,

 

2023

 

 

2022

 

 

2021

 

 

Dealer:

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

$

.1

 

 

$

.2

 

 

Customer retail:

 

 

 

 

 

 

 

 

 

 

Fleet

 

$

2.2

 

 

 

2.5

 

 

 

3.1

 

 

Owner/operator

 

 

.4

 

 

 

.2

 

 

 

.5

 

 

 

$

2.6

 

 

$

2.8

 

 

$

3.8