XML 152 R132.htm IDEA: XBRL DOCUMENT v3.25.0.1
Supplemental Consolidating Data - Schedule of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net income $ 445,175 $ 695,046 $ 739,214
Adjustments to reconcile Net income to Net cash provided by operating activities:      
Depreciation and amortization 160,673 158,112 151,942
Amortization of deferred loan origination costs 70,745 85,018 94,914
Amortization of financing origination fees 13,963 13,208 15,105
Provision for long-term employee benefits (54,008) (67,624) (21,891)
Employee benefit plan contributions and payments (5,078) (5,736) (14,320)
Stock compensation expense 49,005 82,901 54,353
Net change in wholesale finance receivables related to sales 46,884 (387,743) (198,623)
Provision for credit losses 247,225 227,158 145,133
Deferred income taxes (26,276) (30,059) (15,936)
Other, net 17,070 (39,713) (13,027)
Changes in current assets and liabilities:      
Accounts receivable, net 19,778 (11,443) (82,385)
Finance receivables – accrued interest and other 36 (339) 414
Inventories, net 164,609 21,257 (254,170)
Accounts payable and accrued liabilities (55,436) 28,570 4,503
Other current assets (30,532) (13,726) (56,765)
Total change in current assets and liabilities 618,658 59,841 (190,753)
Net cash provided by operating activities 1,063,833 754,887 548,461
Cash flows from investing activities:      
Capital expenditures (196,563) (207,404) (151,669)
Origination of finance receivables (3,639,279) (3,873,542) (4,558,834)
Collections on finance receivables 3,440,340 3,570,822 3,935,001
Other investing activities 12,172 (2,180) 2,491
Net cash used by investing activities (383,330) (512,304) (773,011)
Cash flows from financing activities:      
Proceeds from issuance of medium-term notes 495,856 1,446,304 495,785
Repayments of medium-term notes (660,780) (1,056,680) (950,000)
Proceeds from securitization debt 1,145,211 1,045,547 1,826,891
Repayments of securitization debt (1,078,248) (1,193,526) (1,442,860)
Borrowings of asset-backed commercial paper 469,986 42,429 448,255
Repayments of asset-backed commercial paper (258,077) (237,370) (302,922)
Net decrease in unsecured commercial paper (237,340) 107,146 16,003
Net increase in deposits 102,119 129,855 26,605
Dividends paid (91,224) (96,310) (93,180)
Repurchase of common stock (459,829) (363,987) (338,627)
Cash received from business combination 0 0 114,068
Other financing activities 11 1,946 (1,985)
Net cash used by financing activities (572,315) (174,646) (201,967)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (16,145) 1,697 (19,525)
Net increase (decrease) in cash, cash equivalents and restricted cash 92,043 69,634 (446,042)
Reconciliation of cash, cash equivalents and restricted cash on the Consolidated balance sheets to the Consolidated statements of cash flows:      
Cash, cash equivalents and restricted cash, beginning of period 1,648,811 1,579,177 2,025,219
Net increase (decrease) in cash, cash equivalents and restricted cash 92,043 69,634 (446,042)
Cash, cash equivalents and restricted cash, end of period 1,740,854 1,648,811 1,579,177
Reportable Legal Entities      
Cash flows from financing activities:      
Proceeds from securitization debt   0 0
Reportable Legal Entities | Non-Financial Services Entities      
Cash flows from operating activities:      
Net income 460,621 712,909 697,100
Adjustments to reconcile Net income to Net cash provided by operating activities:      
Depreciation and amortization 151,316 149,187 143,276
Amortization of deferred loan origination costs 0 0 0
Amortization of financing origination fees 721 709 700
Provision for long-term employee benefits (54,008) (67,624) (21,891)
Employee benefit plan contributions and payments (5,078) (5,736) (14,320)
Stock compensation expense 46,960 79,311 50,954
Net change in wholesale finance receivables related to sales 0 0 0
Provision for credit losses 0 0 0
Deferred income taxes (21,136) (26,720) (11,988)
Other, net 17,289 (18,480) (5,745)
Changes in current assets and liabilities:      
Accounts receivable, net 107,088 (42,312) (96,826)
Finance receivables – accrued interest and other 0 0 0
Inventories, net 164,609 21,257 (254,170)
Accounts payable and accrued liabilities (27,273) (21,957) (6,840)
Other current assets (110,404) (11,283) (54,516)
Total change in current assets and liabilities 270,084 56,352 (271,366)
Net cash provided by operating activities 730,705 769,261 425,734
Cash flows from investing activities:      
Capital expenditures (194,707) (202,325) (147,272)
Origination of finance receivables 0 0 0
Collections on finance receivables 0 0 0
Other investing activities 8,172 (4,680) 2,491
Net cash used by investing activities (186,535) (207,005) (144,781)
Cash flows from financing activities:      
Proceeds from issuance of medium-term notes 0 0 0
Repayments of medium-term notes 0 0 0
Proceeds from securitization debt 0    
Repayments of securitization debt 0 0 0
Borrowings of asset-backed commercial paper 0 0 0
Repayments of asset-backed commercial paper 0 0 0
Net decrease in unsecured commercial paper 0 0 0
Net increase in deposits 0 0 0
Dividends paid (91,224) (96,310) (93,180)
Repurchase of common stock (459,829) (363,987) (338,627)
Cash received from business combination     114,068
Other financing activities 11 1,946 (1,985)
Net cash used by financing activities (551,042) (458,351) (319,724)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (14,865) 1,697 (17,636)
Net increase (decrease) in cash, cash equivalents and restricted cash (21,737) 105,602 (56,407)
Reconciliation of cash, cash equivalents and restricted cash on the Consolidated balance sheets to the Consolidated statements of cash flows:      
Cash, cash equivalents and restricted cash, beginning of period 1,127,400 1,021,798 1,078,205
Net increase (decrease) in cash, cash equivalents and restricted cash (21,737) 105,602 (56,407)
Cash, cash equivalents and restricted cash, end of period 1,105,663 1,127,400 1,021,798
Reportable Legal Entities | Financial Services Entities      
Cash flows from operating activities:      
Net income 184,309 181,937 241,712
Adjustments to reconcile Net income to Net cash provided by operating activities:      
Depreciation and amortization 9,357 8,925 8,666
Amortization of deferred loan origination costs 70,745 85,018 94,914
Amortization of financing origination fees 13,242 12,499 14,405
Provision for long-term employee benefits 0 0 0
Employee benefit plan contributions and payments 0 0 0
Stock compensation expense 2,045 3,590 3,399
Net change in wholesale finance receivables related to sales 0 0 0
Provision for credit losses 247,225 227,158 145,133
Deferred income taxes (4,811) (3,663) (3,925)
Other, net 25 (21,033) (6,880)
Changes in current assets and liabilities:      
Accounts receivable, net 0 0 0
Finance receivables – accrued interest and other 36 (339) 414
Inventories, net 0 0 0
Accounts payable and accrued liabilities (73,795) 67,635 27,069
Other current assets 9,818 (5,482) (3,559)
Total change in current assets and liabilities 273,887 374,308 279,636
Net cash provided by operating activities 458,196 556,245 521,348
Cash flows from investing activities:      
Capital expenditures (1,856) (5,079) (4,397)
Origination of finance receivables (6,464,892) (7,284,431) (7,960,123)
Collections on finance receivables 6,340,885 6,611,092 7,137,669
Other investing activities 0 0 0
Net cash used by investing activities (125,863) (678,418) (826,851)
Cash flows from financing activities:      
Proceeds from issuance of medium-term notes 495,856 1,446,304 495,785
Repayments of medium-term notes (660,780) (1,056,680) (950,000)
Proceeds from securitization debt 1,145,211 1,045,547 1,826,891
Repayments of securitization debt (1,078,248) (1,193,526) (1,442,860)
Borrowings of asset-backed commercial paper 469,986 42,429 448,255
Repayments of asset-backed commercial paper (258,077) (237,370) (302,922)
Net decrease in unsecured commercial paper (237,340) 107,146 16,003
Net increase in deposits 102,119 129,855 26,605
Dividends paid (200,000) (200,000) (200,000)
Repurchase of common stock 0 0 0
Cash received from business combination     0
Other financing activities 4,000 2,500 0
Net cash used by financing activities (217,273) 86,205 (82,243)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (1,280) 0 (1,889)
Net increase (decrease) in cash, cash equivalents and restricted cash 113,780 (35,968) (389,635)
Reconciliation of cash, cash equivalents and restricted cash on the Consolidated balance sheets to the Consolidated statements of cash flows:      
Cash, cash equivalents and restricted cash, beginning of period 521,411 557,379 947,014
Net increase (decrease) in cash, cash equivalents and restricted cash 113,780 (35,968) (389,635)
Cash, cash equivalents and restricted cash, end of period 635,191 521,411 557,379
Consolidating Adjustments      
Cash flows from operating activities:      
Net income (199,755) (199,800) (199,598)
Adjustments to reconcile Net income to Net cash provided by operating activities:      
Depreciation and amortization 0 0 0
Amortization of deferred loan origination costs 0 0 0
Amortization of financing origination fees 0 0 0
Provision for long-term employee benefits 0 0 0
Employee benefit plan contributions and payments 0 0 0
Stock compensation expense 0 0 0
Net change in wholesale finance receivables related to sales 46,884 (387,743) (198,623)
Provision for credit losses 0 0 0
Deferred income taxes (329) 324 (23)
Other, net (244) (200) (402)
Changes in current assets and liabilities:      
Accounts receivable, net (87,310) 30,869 14,441
Finance receivables – accrued interest and other 0 0 0
Inventories, net 0 0 0
Accounts payable and accrued liabilities 45,632 (17,108) (15,726)
Other current assets 70,054 3,039 1,310
Total change in current assets and liabilities 74,687 (370,819) (199,023)
Net cash provided by operating activities (125,068) (570,619) (398,621)
Cash flows from investing activities:      
Capital expenditures 0 0 0
Origination of finance receivables 2,825,613 3,410,889 3,401,289
Collections on finance receivables (2,900,545) (3,040,270) (3,202,668)
Other investing activities 4,000 2,500 0
Net cash used by investing activities (70,932) 373,119 198,621
Cash flows from financing activities:      
Proceeds from issuance of medium-term notes 0 0 0
Repayments of medium-term notes 0 0 0
Proceeds from securitization debt 0 0 0
Repayments of securitization debt 0 0 0
Borrowings of asset-backed commercial paper 0 0 0
Repayments of asset-backed commercial paper 0 0 0
Net decrease in unsecured commercial paper 0 0 0
Net increase in deposits 0 0 0
Dividends paid 200,000 200,000 200,000
Repurchase of common stock 0 0 0
Cash received from business combination     0
Other financing activities (4,000) (2,500) 0
Net cash used by financing activities 196,000 197,500 200,000
Effect of exchange rate changes on cash, cash equivalents and restricted cash 0 0 0
Net increase (decrease) in cash, cash equivalents and restricted cash 0 0 0
Reconciliation of cash, cash equivalents and restricted cash on the Consolidated balance sheets to the Consolidated statements of cash flows:      
Cash, cash equivalents and restricted cash, beginning of period 0 0 0
Net increase (decrease) in cash, cash equivalents and restricted cash 0 0 0
Cash, cash equivalents and restricted cash, end of period $ 0 $ 0 $ 0