v3.22.2.2
Debt
9 Months Ended
Sep. 30, 2022
Debt Disclosure [Abstract]  
Debt

Note 10 – Debt

 

The following is a summary of our debt and finance leases as of September 30, 2022 (in millions):

 

 

 

 

 

 

 

 

Unpaid

 

 

 

Unused

 

 

 

 

 

 

 

 

 

Net Carrying Value

 

 

 

Principal

 

 

 

Committed

 

 

 

Contractual

 

Contractual

 

 

Current

 

 

 

Long-Term

 

 

 

Balance

 

 

 

Amount (1)

 

 

 

Interest Rates

 

Maturity Date

Recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 Notes

 

$

 

 

 

 

$

 

44

 

 

 

$

 

45

 

 

 

$

 

 

 

 

2.00

%

 

May 2024

Credit Agreement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,266

 

 

 

Not applicable

 

July 2023

Solar Bonds

 

 

 

 

 

 

 

 

7

 

 

 

 

 

7

 

 

 

 

 

 

 

 

4.70-5.75

%

 

March 2025-January 2031

Total recourse debt

 

 

 

 

 

 

 

 

51

 

 

 

 

 

52

 

 

 

 

 

2,266

 

 

 

 

 

 

 

Non-recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive Asset-backed Notes

 

 

 

949

 

 

 

 

 

972

 

 

 

 

 

1,927

 

 

 

 

 

 

 

 

0.36-5.48

%

 

December 2022-September 2025

Solar Asset-backed Notes

 

 

 

4

 

 

 

 

 

14

 

 

 

 

 

18

 

 

 

 

 

 

 

 

4.80

%

 

December 2026

Cash Equity Debt

 

 

 

26

 

 

 

 

 

370

 

 

 

 

 

406

 

 

 

 

 

 

 

 

5.25-5.81

%

 

July 2033-January 2035

Automotive Lease-backed Credit Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

139

 

 

 

Not applicable

 

September 2024

Other Loans

 

 

 

 

 

 

 

 

11

 

 

 

 

 

11

 

 

 

 

 

 

 

 

5.10

%

 

February 2033

Total non-recourse debt

 

 

 

979

 

 

 

 

 

1,367

 

 

 

 

 

2,362

 

 

 

 

 

139

 

 

 

 

 

 

 

Total debt

 

 

 

979

 

 

 

 

 

1,418

 

 

 

$

 

2,414

 

 

 

$

 

2,405

 

 

 

 

 

 

 

Finance leases

 

 

 

478

 

 

 

 

 

678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt and finance leases

 

$

 

1,457

 

 

 

$

 

2,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following is a summary of our debt and finance leases as of December 31, 2021 (in millions):

 

 

 

 

 

 

 

 

Unpaid

 

 

 

Unused

 

 

 

 

 

 

 

 

 

Net Carrying Value

 

 

 

Principal

 

 

 

Committed

 

 

 

Contractual

 

Contractual

 

 

Current

 

 

 

Long-Term

 

 

 

Balance

 

 

 

Amount (1)

 

 

 

Interest Rates

 

Maturity Date

Recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 Notes

 

$

 

29

 

 

 

$

 

 

 

 

$

 

29

 

 

 

$

 

 

 

 

2.375

%

 

March 2022

2024 Notes

 

 

 

1

 

 

 

 

 

89

 

 

 

 

 

91

 

 

 

 

 

 

 

 

2.00

%

 

May 2024

Credit Agreement

 

 

 

 

 

 

 

 

1,250

 

 

 

 

 

1,250

 

 

 

 

 

920

 

 

 

3.25

%

 

July 2023

Solar Bonds

 

 

0

 

 

 

 

 

7

 

 

 

 

 

7

 

 

 

 

 

 

 

 

4.00-5.75

%

 

January 2022-January 2031

Total recourse debt

 

 

 

30

 

 

 

 

 

1,346

 

 

 

 

 

1,377

 

 

 

 

 

920

 

 

 

 

 

 

 

Non-recourse debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive Asset-backed Notes

 

 

 

1,007

 

 

 

 

 

1,706

 

 

 

 

 

2,723

 

 

 

 

 

 

 

 

0.12%-5.48

%

 

September 2022-September 2025

Solar Asset and Loan-backed Notes

 

 

 

27

 

 

 

 

 

800

 

 

 

 

 

844

 

 

 

 

 

 

 

 

2.87%-7.74

%

 

September 2024-September 2049

Cash Equity Debt

 

 

 

24

 

 

 

 

 

388

 

 

 

 

 

422

 

 

 

 

 

 

 

 

5.25-5.81

%

 

July 2033-January 2035

Automotive Lease-backed Credit Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167

 

 

 

Not applicable

 

September 2023

Other Loans

 

 

 

 

 

 

 

 

14

 

 

 

 

 

14

 

 

 

 

 

21

 

 

 

5.10

%

 

February 2033

Total non-recourse debt

 

 

 

1,058

 

 

 

 

 

2,908

 

 

 

 

 

4,003

 

 

 

 

 

188

 

 

 

 

 

 

 

Total debt

 

 

 

1,088

 

 

 

 

 

4,254

 

 

 

$

 

5,380

 

 

 

$

 

1,108

 

 

 

 

 

 

 

Finance leases

 

 

 

501

 

 

 

 

 

991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt and finance leases

 

$

 

1,589

 

 

 

$

 

5,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
There are no restrictions on draw-down or use for general corporate purposes with respect to any available committed funds under our credit facilities, except certain specified conditions prior to draw-down, including pledging to our lenders sufficient amounts of qualified receivables, inventories, leased vehicles and our interests in those leases or various other assets and as may be described below and in the notes to the consolidated financial statements included in our report on Form 10-K for the year ended December 31, 2021.

Recourse debt refers to debt that is recourse to our general assets. Non-recourse debt refers to debt that is recourse to only assets of our subsidiaries. The differences between the unpaid principal balances and the net carrying values are due to debt discounts or deferred financing costs. As of September 30, 2022, we were in material compliance with all financial debt covenants.

2022 Notes and 2024 Notes

During each of the first three quarters of 2022, the closing price of our common stock continued to exceed 130% of the applicable conversion price of our 2024 Notes on at least 20 of the last 30 consecutive trading days of the quarter, causing the 2024 Notes to be convertible by their holders during the second, third and fourth quarters of 2022. Should the closing price conditions continue to be met in a future quarter for the 2024 Notes, the 2024 Notes will be convertible at their holders’ option during the immediately following quarter.

During the nine months ended September 30, 2022, $29 million and $46 million in aggregate principal amount of the 2022 Notes and 2024 Notes, respectively, were converted and settled in cash for their par amount, and the issuance of 1.2 million and 2.1 million shares of our common stock for the applicable conversion premium, respectively, as adjusted to give effect to the 2022 Stock Split. The note hedges we entered into in connection with the issuance of the 2022 Notes and 2024 Notes were automatically settled with the respective conversions of the 2022 Notes and 2024 Notes, resulting in the receipt of 1.2 million and 2.1 million shares of our common stock, respectively, as adjusted to give effect to the 2022 Stock Split. In March 2022, the 2022 Notes were fully settled. Additionally, during the nine months ended September 30, 2022, we fully settled the warrants entered into in connection with the issuance of the 2022 Notes, resulting in the issuance of 37.0 million shares of our common stock, as adjusted to give effect to the 2022 Stock Split.

As adjusted to give effect to the 2022 Stock Split, each $1,000 of principal of the 2024 Notes is now convertible into 48.4140 shares of our common stock, which is equivalent to a conversion price of approximately $20.66 per share. Under the note hedge transactions we entered in connection with the issuance of the 2024 Notes, we had the option to purchase 89.1 million shares at approximately $20.66 per share, as adjusted to give effect to the 2022 Stock Split. Additionally, in connection with the issuance of the 2024 Notes, we sold warrants whereby the holders of the warrants had the option to purchase 89.1 million shares at approximately $40.50 per share, as adjusted to give effect to the 2022 Stock Split. Taken together, the purchase of the convertible note hedges and the sale of the warrants are intended to effectively increase the overall conversion price from approximately $20.66 per share to approximately $40.50 per share.

Solar Asset and Loan-backed Notes

During the nine months ended September 30, 2022, we early repaid $819 million in aggregate principal of the Solar Asset and Loan-backed Notes and recorded an extinguishment of debt charge of $24 million related to the early repayments in Interest expense in the consolidated statement of operations.

Interest Expense

The following table presents the interest expense related to the contractual interest coupon and the amortization of debt issuance costs, which include the 1.25% Convertible Senior Notes due in 2021 (fully settled in March 2021), the 2022 Notes (fully settled in March 2022) and the 2024 Notes (in millions):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Contractual interest coupon

 

$

0

 

 

$

1

 

 

$

1

 

 

$

11

 

Amortization of debt issuance costs

 

 

0

 

 

 

1

 

 

 

1

 

 

 

4

 

Total

 

$

0

 

 

$

2

 

 

$

2

 

 

$

15