XML 54 R44.htm IDEA: XBRL DOCUMENT v3.25.2
Securitization Trust Debt (Details - Debt components) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1]  
Receivables Pledged [2] $ 3,222,563  
Initial Principal 6,325,790  
Outstanding Principal 2,829,527 $ 2,609,855
Securitization Trust Debt [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Securitization trust debt, payable in 2025 550,800  
Securitization trust debt, payable in 2026 921,800  
Securitization trust debt, payable in 2027 638,900  
Securitization trust debt, payable in 2028 391,500  
Securitization trust debt, payable in 2029 208,800  
Securitization trust debt, payable in 2030 93,300  
Securitization trust debt, payable in 2031 $ 8,100  
CPS 2020 C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] November 2027  
Receivables Pledged [2] $ 0  
Initial Principal 252,200  
Outstanding Principal $ 0 22,453
Weighted Average Contractual Debt Interest Rate 0.00%  
CPS 2021 A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] March 2028  
Receivables Pledged [2] $ 0  
Initial Principal 230,545  
Outstanding Principal $ 0 22,396
Weighted Average Contractual Debt Interest Rate 0.00%  
CPS 2021 B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] June 2028  
Receivables Pledged [2] $ 29,554  
Initial Principal 240,000  
Outstanding Principal $ 23,023 31,903
Weighted Average Contractual Debt Interest Rate 3.41%  
CPS 2021 C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] September 2028  
Receivables Pledged [2] $ 46,238  
Initial Principal 291,000  
Outstanding Principal $ 36,368 49,739
Weighted Average Contractual Debt Interest Rate 2.71%  
CPS 2021 D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] December  2028  
Receivables Pledged [2] $ 64,995  
Initial Principal 349,202  
Outstanding Principal $ 54,571 72,090
Weighted Average Contractual Debt Interest Rate 3.55%  
CPS 2022 A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] April 2029  
Receivables Pledged [2] $ 73,825  
Initial Principal 316,800  
Outstanding Principal $ 57,572 77,872
Weighted Average Contractual Debt Interest Rate 3.78%  
CPS 2022 B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] October 2029  
Receivables Pledged [2] $ 117,786  
Initial Principal 395,600  
Outstanding Principal $ 99,362 132,002
Weighted Average Contractual Debt Interest Rate 6.07%  
CPS 2022 C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] April 2030  
Receivables Pledged [2] $ 142,329  
Initial Principal 391,600  
Outstanding Principal $ 105,164 141,176
Weighted Average Contractual Debt Interest Rate 7.01%  
CPS 2022 D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] June 2030  
Receivables Pledged [2] $ 126,674  
Initial Principal 307,018  
Outstanding Principal $ 108,996 135,857
Weighted Average Contractual Debt Interest Rate 9.34%  
CPS 2023 A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] August 2030  
Receivables Pledged [2] $ 153,317  
Initial Principal 324,768  
Outstanding Principal $ 111,467 146,020
Weighted Average Contractual Debt Interest Rate 7.19%  
CPS 2023 B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] November 2030  
Receivables Pledged [2] $ 167,809  
Initial Principal 332,885  
Outstanding Principal $ 133,225 172,154
Weighted Average Contractual Debt Interest Rate 7.28%  
CPS 2023 C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] February 2031  
Receivables Pledged [2] $ 162,352  
Initial Principal 291,732  
Outstanding Principal $ 138,597 175,219
Weighted Average Contractual Debt Interest Rate 7.12%  
CPS 2023 D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] May 2031  
Receivables Pledged [2] $ 174,949  
Initial Principal 286,149  
Outstanding Principal $ 152,693 191,621
Weighted Average Contractual Debt Interest Rate 7.86%  
CPS 2024 A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] August 2031  
Receivables Pledged [2] $ 186,782  
Initial Principal 280,924  
Outstanding Principal $ 164,296 206,348
Weighted Average Contractual Debt Interest Rate 6.33%  
CPS 2024 B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] November 2031  
Receivables Pledged [2] $ 236,246  
Initial Principal 319,871  
Outstanding Principal $ 215,726 262,768
Weighted Average Contractual Debt Interest Rate 6.49%  
CPS 2024 C [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] March 2032  
Receivables Pledged [2] $ 343,047  
Initial Principal 436,310  
Outstanding Principal $ 314,979 379,254
Weighted Average Contractual Debt Interest Rate 6.28%  
CPS 2024 D [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] June 2032  
Receivables Pledged [2] $ 358,440  
Initial Principal 416,816  
Outstanding Principal $ 329,292 390,983
Weighted Average Contractual Debt Interest Rate 5.23%  
CPS 2025 A [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] August 2032  
Receivables Pledged [2] $ 415,167  
Initial Principal 442,420  
Outstanding Principal $ 385,944 0
Weighted Average Contractual Debt Interest Rate 5.43%  
CPS 2025 B [Member]    
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]    
Final Scheduled Payment Date [1] March 2033  
Receivables Pledged [2] $ 423,051  
Initial Principal 419,950  
Outstanding Principal $ 398,252 $ 0
Weighted Average Contractual Debt Interest Rate 5.37%  
[1] The Final Scheduled Payment Date represents final legal maturity of the securitization trust debt. Securitization trust debt is expected to become due and to be paid prior to those dates, based on amortization of the finance receivables pledged to the trusts. Expected payments, which will depend on the performance of such receivables, as to which there can be no assurance, are $550.8 million in 2025, $921.8 million in 2026, $638.9 million in 2027, $391.5 million in 2028, $208.8 million in 2029, $93.3 million in 2030, and $8.1 million in 2031.
[2] Includes repossessed assets that are included in other assets on our Unaudited Condensed Consolidated Balance Sheet.