v3.26.1
Securitization Trust Debt
6 Months Ended
Jun. 30, 2026
Securitization Trust Debt  
Securitization Trust Debt

(3) Securitization Trust Debt

 

We have completed many securitization transactions that are structured as secured borrowings for financial accounting purposes. The debt issued in these transactions is shown on our Unaudited Condensed Consolidated Balance Sheets as “Securitization trust debt,” and the components of such debt are summarized in the following table:

                              
                       Weighted 
                       Average 
   Final   Receivables       Outstanding   Outstanding   Contractual Debt 
   Scheduled   Pledged at       Principal at   Principal at   Interest Rate at 
   Payment   June 30,   Initial   June 30,   December 31,   June 30, 
Series  Date (1)   2026   Principal   2026   2025   2026 
   (Dollars in thousands)     
CPS 2021-B   June 2028   $   $240,000   $   $15,832     
CPS 2021-C   September 2028        291,000        25,889     
CPS 2021-D   December 2028    31,252    349,202    24,854    39,625    4.06% 
CPS 2022-A   April 2029    36,974    316,800    29,191    42,241    4.68% 
CPS 2022-B   October 2029    61,206    395,600    49,481    72,820    7.14% 
CPS 2022-C   April 2030    76,658    391,600    55,732    77,073    8.09% 
CPS 2022-D   June 2030    76,291    307,018    68,362    86,973    10.37% 
CPS 2023-A   August 2030    98,638    324,768    63,481    83,896    8.36% 
CPS 2023-B   November 2030    110,730    332,885    86,062    107,035    8.14% 
CPS 2023-C   February 2031    108,156    291,732    88,104    110,281    7.67% 
CPS 2023-D   May 2031    113,912    286,149    94,876    121,208    8.43% 
CPS 2024-A   August 2031    118,911    280,924    98,610    128,466    6.76% 
CPS 2024-B   November 2031    155,062    319,871    134,070    171,992    6.84% 
CPS 2024-C   March 2032    227,065    436,310    198,057    254,043    6.56% 
CPS 2024-D   June 2032    241,769    416,816    210,733    269,169    5.43% 
CPS 2025-A   August 2032    288,610    442,420    259,322    324,242    5.75% 
CPS 2025-B   March 2033    312,779    419,950    283,622    341,383    5.63% 
CPS 2025-C   May 2033    328,887    418,330    304,091    364,711    5.20% 
CPS 2025-D   May 2033    325,000    384,600    306,131    366,313    5.25% 
CPS 2026-A   August 2033    319,334    345,610    302,927        4.78% 
CPS 2026-B   November 2033    505,650    514,070    490,116        4.98% 
        $3,536,882   $7,505,655   $3,147,822   $3,003,192      

_________________

(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 $661.6 million in 2026, $1,057.0 million in 2027, $664.5 million in 2028, $398.7 million in 2029, $222.0 million in 2030, $96.8 million in 2031, and $30.5 million in 2032.

 

Debt issuance costs of $16.7 million and $16.6 million as of June 30, 2026, and December 31, 2025, respectively, have been excluded from the table above. These debt issuance costs are presented as a direct deduction to the carrying amount of the Securitization trust debt on our Consolidated Balance Sheets.

 

All the securitization trust debt was sold in private placement transactions to qualified institutional buyers. The debt was issued through our wholly owned bankruptcy remote subsidiaries and is secured by the assets of such subsidiaries, but not by our other assets.

 

The terms of the various securitization agreements related to the issuance of the securitization trust debt require that certain delinquency and credit loss criteria be met with respect to the collateral pool and require that we maintain minimum levels of liquidity and net worth and not exceed maximum leverage levels. We are in compliance with all such covenants as of June 30, 2026.

 

We are responsible for the administration and collection of the contracts. The securitization agreements also require certain funds be held in restricted cash accounts to provide additional credit enhancement for the Notes or to be applied to make payments on the securitization trust debt. As of June 30, 2026, restricted cash under the various agreements totaled approximately $172.7 million. Interest expense on the securitization trust debt is composed of the stated rate of interest plus amortization of additional costs of borrowing. Additional costs of borrowing include facility fees, insurance premiums, amortization of deferred financing costs, and amortization of discounts required on the notes at the time of issuance. Deferred financing costs related to the securitization trust debt are amortized using the interest method. Accordingly, the effective cost of borrowing of the securitization trust debt is greater than the stated rate of interest.

 

Our wholly owned, bankruptcy remote subsidiaries were formed to facilitate the above asset-backed financing transactions. Similar bankruptcy remote subsidiaries issue the debt outstanding under our warehouse line of credit. Bankruptcy remote refers to a legal structure in which it is expected that the applicable entity would not be included in any bankruptcy filing by its parent or affiliates. All of the assets of these subsidiaries have been pledged as collateral for the related debt. All such transactions, treated as secured financing for accounting and tax purposes, are treated as sales for all other purposes, including legal and bankruptcy purposes. None of the assets of these subsidiaries are available to pay any of our other creditors.