|
|
|
|
|
|
|
|
• | ASU 2016-09, Compensation - Stock Compensation (Topic 718). This new guidance simplifies certain aspects related to income taxes, the Statement of Cash Flows (SCF), and forfeitures when accounting for share-based payment transactions. ASU 2016-09 eliminates the requirement to recognize excess tax benefits in APIC pools, and instead requires companies to record all excess tax benefits and deficiencies at settlement, vesting or expiration in the income statement as provision for income taxes. At adoption of ASU 2016-09 on January 1, 2017, the cumulative-effect for previously unrecognized excess tax benefits totaled $26,552 net of tax, and was recognized, as an increase, through an adjustment in beginning retained earnings. The Company recorded excess tax deficiency, net of tax of $796 in the provision for income taxes rather than as a decrease to additional paid-in capital for the year ended December 31, 2017, on a prospective basis. All excess tax benefits along with other income tax cash flows are now being classified as operating activities rather than financing activities in the SCF on a prospective basis. |
• | ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. This new guidance removes Step 2 of the goodwill impairment test, which requires a hypothetical purchase price allocation. The guidance provides that a goodwill impairment is the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. All other goodwill impairment guidance remains largely unchanged. The same one-step impairment test will be applied to goodwill at all reporting units. The Company early adopted this ASU as of October 1, 2017. The adoption of this ASU did not have a material impact on the Company’s financial position, results of operations or cash flows. |
• | ASU 2016-05, Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. |
• | ASU 2016-06, Derivatives and Hedging (Topic 815): Contingent Put and Call Options in Debt Instruments. |
• | ASU 2016-07, Investments-Equity Method and Joint Ventures (Topic 323). |
• | ASU 2016-17, Consolidation (Topic 810), Interest Held Through Related Parties That Are Under Common Control. |
• | ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. |
• | ASU 2016-15, Statement of Cash Flows (Topic 230), Classification of Certain Cash Receipts and Cash Payments. |
• | ASU 2016-16, Income Taxes (Topic 740), Intra-Entity Transfers of Assets Other Than Inventory. |
• | ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. |
• | ASU 2017-05, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets |
• | ASU 2017-06, Plan Accounting: Defined Benefit Pension Plans (Topic 960), Defined Contribution Pension Plans (Topic 962), Health and Welfare Benefit Plans (Topic 965): Employee Benefit Plan Master Trust Reporting (a consensus of the Emerging Issues Task Force) |
• | ASU 2017-07, Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost |
• | ASU 2017-08, Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities |
• | ASU 2017-09, Compensation-Stock Compensation (Topic 718): Scope of Modification Accounting. |
• | ASU 2017-11, Earnings Per Share (Topic 260); Distinguishing Liabilities from Equity (Topic 480); Derivatives and Hedging (Topic 815): (Part I) Accounting for Certain Financial Instruments with Down Round Features, (Part II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception. |
|
December 31, 2017 | December 31, 2016 | ||||||
Retail installment contracts acquired individually (a) | $ | 22,362,509 | $ | 23,219,724 | |||
Purchased receivables | 27,839 | 158,264 | |||||
Receivables from dealers | 15,623 | 68,707 | |||||
Personal loans | 4,459 | 12,272 | |||||
Capital lease receivables (Note 3) | 17,339 | 22,034 | |||||
Finance receivables held for investment, net | $ | 22,427,769 | $ | 23,481,001 |
December 31, 2017 | ||||||||||||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | Personal Loans | ||||||||||||||
Non- TDR | TDR | |||||||||||||||
Unpaid principal balance | $ | 19,681,394 | $ | 6,261,894 | $ | 15,787 | $ | 6,887 | ||||||||
Credit loss allowance - specific | — | (1,731,320 | ) | — | (2,565 | ) | ||||||||||
Credit loss allowance - collective | (1,529,815 | ) | — | (164 | ) | — | ||||||||||
Discount | (309,191 | ) | (74,832 | ) | — | (1 | ) | |||||||||
Capitalized origination costs and fees | 58,638 | 5,741 | 6 | — | 138 | |||||||||||
Net carrying balance | $ | 17,901,026 | $ | 4,461,483 | $ | 15,623 | $ | 4,459 |
December 31, 2016 | |||||||||||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | Personal Loans (a) | |||||||||||||
Non-TDR | TDR | ||||||||||||||
Unpaid principal balance | $ | 21,528,406 | $ | 5,599,567 | $ | 69,431 | $ | 19,361 | |||||||
Credit loss allowance - specific | — | (1,611,295 | ) | — | — | ||||||||||
Credit loss allowance - collective | (1,799,760 | ) | — | (724 | ) | — | |||||||||
Discount | (467,757 | ) | (91,359 | ) | — | (7,721 | ) | ||||||||
Capitalized origination costs and fees | 56,704 | 5,218 | — | 632 | |||||||||||
Net carrying balance | $ | 19,317,593 | $ | 3,902,131 | $ | 68,707 | $ | 12,272 |
December 31, 2017 | December 31, 2016 | ||||||
Outstanding balance | $ | 43,474 | $ | 231,360 | |||
Outstanding recorded investment, net of impairment | 28,069 | 159,451 |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Balance — beginning of year | $ | 107,041 | $ | 178,582 | $ | 268,927 | |||||
Accretion of accretable yield | (30,129 | ) | (69,701 | ) | (91,157 | ) | |||||
Disposals/transfers | (62,183 | ) | — | — | |||||||
Reclassifications from (to) nonaccretable difference (a) | 4,735 | (1,840 | ) | 812 | |||||||
Balance — end of year | $ | 19,464 | $ | 107,041 | $ | 178,582 |
December 31, 2017 | December 31, 2016 | ||||||
Retail installment contracts acquired individually | $ | 1,148,332 | $ | 1,045,815 | |||
Personal loans | 1,062,089 | 1,077,600 | |||||
Total assets held for sale | $ | 2,210,421 | $ | 2,123,415 |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Sales of retail installment contracts to third parties | $ | 260,568 | $ | 3,694,019 | $ | 7,862,520 | |||||
Proceeds from sales of charged-off assets | 93,619 | 64,847 | 122,436 |
December 31, 2017 | December 31, 2016 | ||||||
Serviced balance of retail installment contracts and leases sold to third parties | $ | 5,771,085 | $ | 10,116,788 |
|
December 31, 2017 | December 31, 2016 | ||||||
Leased vehicles | $ | 14,285,769 | $ | 11,939,295 | |||
Less: accumulated depreciation | (3,110,167 | ) | (2,326,342 | ) | |||
Depreciated net capitalized cost | 11,175,602 | 9,612,953 | |||||
Manufacturer subvention payments, net of accretion | (1,042,477 | ) | (1,066,531 | ) | |||
Origination fees and other costs | 27,202 | 18,206 | |||||
Net book value | $ | 10,160,327 | $ | 8,564,628 |
2018 | $ | 1,650,271 | |
2019 | 1,034,470 | ||
2020 | 374,598 | ||
2021 | 12,317 | ||
Thereafter | — | ||
Total | $ | 3,071,656 |
December 31, 2017 | December 31, 2016 | ||||||
Gross investment in capital leases | $ | 27,234 | $ | 39,417 | |||
Origination fees and other | 124 | 150 | |||||
Less unearned income | (4,377 | ) | (7,545 | ) | |||
Net investment in capital leases before allowance | 22,981 | 32,022 | |||||
Less: allowance for lease losses | (5,642 | ) | (9,988 | ) | |||
Net investment in capital leases | $ | 17,339 | $ | 22,034 |
2018 | $ | 11,050 | |
2019 | 6,809 | ||
2020 | 4,417 | ||
2021 | 2,960 | ||
Thereafter | 1,998 | ||
Total | $ | 27,234 |
|
Year Ended December 31, 2017 | |||||||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | Personal Loans | |||||||||
Balance — beginning of year | $ | 3,411,055 | $ | 724 | $ | — | |||||
Provision for credit losses | 2,244,182 | (560 | ) | 10,691 | |||||||
Charge-offs (a) | (4,796,216 | ) | — | (8,945 | ) | ||||||
Recoveries | 2,402,114 | — | 819 | ||||||||
Balance — end of year | $ | 3,261,135 | $ | 164 | $ | 2,565 |
Year Ended December 31, 2016 | |||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | ||||||
Balance — beginning of year | $ | 3,197,414 | $ | 916 | |||
Provision for credit losses | 2,471,490 | 201 | |||||
Charge-offs | (4,723,649 | ) | (393 | ) | |||
Recoveries | 2,465,800 | — | |||||
Balance — end of year | $ | 3,411,055 | $ | 724 |
Year Ended December 31, 2015 | |||||||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | Personal Loans | |||||||||
Balance — beginning of year | $ | 2,586,685 | $ | 674 | $ | 348,660 | |||||
Provision for credit losses | 2,433,617 | 242 | 324,634 | ||||||||
Charge-offs (a) | (3,897,480 | ) | — | (695,918 | ) | ||||||
Recoveries | 2,101,709 | — | 22,624 | ||||||||
Impact of loans transferred to held for sale | (27,117 | ) | — | — | |||||||
Balance — end of year | $ | 3,197,414 | $ | 916 | $ | — |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Balance — beginning of year | $ | 9,988 | $ | 19,878 | $ | 9,589 | |||||
Provision for credit losses | 48 | (506 | ) | 41,196 | |||||||
Charge-offs | (11,069 | ) | (33,476 | ) | (64,209 | ) | |||||
Recoveries | 6,675 | 24,092 | 33,302 | ||||||||
Balance — end of year | $ | 5,642 | $ | 9,988 | $ | 19,878 |
December 31, 2017 | |||||||||||
Retail Installment Contracts Held for Investment | |||||||||||
Loans Acquired Individually | Purchased Receivables Portfolios | Total | |||||||||
Principal, 30-59 days past due | $ | 2,822,686 | $ | 4,992 | $ | 2,827,678 | |||||
Delinquent principal over 59 days (a) | 1,541,728 | 2,855 | 1,544,583 | ||||||||
Total delinquent principal | $ | 4,364,414 | $ | 7,847 | $ | 4,372,261 |
December 31, 2016 | |||||||||||
Retail Installment Contracts Held for Investment | |||||||||||
Loans Acquired Individually | Purchased Receivables Portfolios | Total | |||||||||
Principal, 30-59 days past due | $ | 2,911,800 | $ | 13,703 | $ | 2,925,503 | |||||
Delinquent principal over 59 days (a) | 1,520,105 | 6,638 | 1,526,743 | ||||||||
Total delinquent principal | $ | 4,431,905 | $ | 20,341 | $ | 4,452,246 |
December 31, 2017 | December 31, 2016 | |||||||||||||
Dollars (in thousands) | Percent (a) | Dollars (in thousands) | Percent (a) | |||||||||||
Non-TDR | $ | 666,926 | 2.6 | % | $ | 721,150 | 2.6 | % | ||||||
TDR (b) | 1,390,373 | 5.4 | % | 665,068 | 2.4 | % | ||||||||
Total nonaccrual principal | $ | 2,057,299 | 7.9 | % | $ | 1,386,218 | 5.1 | % |
FICO® Band | December 31, 2017 (b) | December 31, 2016 (b) | ||
Commercial (a) | 2.5% | 3.1% | ||
No-FICOs | 11.2% | 12.2% | ||
<540 | 21.8% | 22.1% | ||
540-599 | 32.0% | 31.4% | ||
600-639 | 17.4% | 17.4% | ||
>640 | 15.1% | 13.8% |
(a) | No FICO score is obtained on loans to commercial borrowers. |
(b) | Percentages are based on unpaid principal balance |
December 31, 2017 | December 31, 2016 | ||||||
Pass | $ | 12,276 | $ | 17,585 | |||
Special Mention | 5,324 | 2,790 | |||||
Substandard | 715 | 1,488 | |||||
Doubtful | — | — | |||||
Loss | — | — | |||||
Total (Unpaid principal balance) | $ | 18,315 | $ | 21,863 |
December 31, 2017 | December 31, 2016 | ||||||
Pass | $ | 14,130 | $ | 67,681 | |||
Special Mention | 1,657 | — | |||||
Substandard | — | 1,750 | |||||
Doubtful | — | — | |||||
Loss | — | — | |||||
Total (Unpaid principal balance) | $ | 15,787 | $ | 69,431 |
December 31, 2017 | December 31, 2016 | ||||||
Retail Installment Contracts | |||||||
Outstanding recorded investment (a) | $ | 6,261,432 | $ | 5,637,792 | |||
Impairment | (1,731,320 | ) | (1,611,295 | ) | |||
Outstanding recorded investment, net of impairment | $ | 4,530,112 | $ | 4,026,497 |
December 31, 2017 | December 31, 2016 | ||||||
Retail Installment Contracts (a) | |||||||
Principal, 30-59 days past due | $ | 1,332,239 | $ | 1,253,848 | |||
Delinquent principal over 59 days | 818,938 | 736,691 | |||||
Total delinquent TDR principal | $ | 2,151,177 | $ | 1,990,539 |
For the Year Ended | |||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||||||
Retail Installment Contracts | Retail Installment Contracts | Retail Installment Contracts | Personal Loans | ||||||||||||
Average outstanding recorded investment in TDRs | $ | 6,002,715 | $ | 5,079,782 | $ | 4,361,962 | $ | 17,150 | |||||||
Interest income recognized | 946,606 | 802,048 | 716,054 | 2,220 |
For the Year Ended | |||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||||||
Retail Installment Contracts | Retail Installment Contracts | Retail Installment Contracts | Personal Loans | ||||||||||||
Outstanding recorded investment before TDR | $ | 3,547,456 | $ | 3,394,308 | $ | 3,417,884 | $ | 15,418 | |||||||
Outstanding recorded investment after TDR | $ | 3,541,968 | $ | 3,419,990 | $ | 3,445,103 | $ | 15,340 | |||||||
Number of contracts (not in thousands) | 204,775 | 191,385 | 198,325 | 12,501 |
For the Year Ended | |||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||||||
Retail Installment Contracts | Retail Installment Contracts | Retail Installment Contracts | Personal Loans | ||||||||||||
Recorded investment in TDRs that subsequently defaulted (a) | $ | 820,765 | $ | 788,933 | $ | 788,297 | $ | 5,346 | |||||||
Number of contracts (not in thousands) | 46,600 | 44,972 | 45,840 | 4,919 |
|
December 31, 2017 | |||||||||||||
Useful Life | Gross Carrying Amount | Accumulated Amortization | Net Carrying Value | ||||||||||
Amortized intangible assets: | |||||||||||||
Customer relationships | 10 years | $ | 12,400 | $ | (11,883 | ) | $ | 517 | |||||
Software and technology | 3 years | 33,603 | (20,286 | ) | 13,317 | ||||||||
Trademarks | 3 - 15 years | 20,347 | (4,447 | ) | 15,900 | ||||||||
Total | $ | 66,350 | $ | (36,616 | ) | $ | 29,734 |
December 31, 2016 | |||||||||||||
Useful Life | Gross Carrying Amount | Accumulated Amortization | Net Carrying Value | ||||||||||
Amortized intangible assets: | |||||||||||||
Customer relationships | 10 years | $ | 12,400 | $ | (10,643 | ) | $ | 1,757 | |||||
Software and technology | 3 years | 33,528 | (19,762 | ) | 13,766 | ||||||||
Trademarks | 3 - 15 years | 20,347 | (3,247 | ) | 17,100 | ||||||||
Total | $ | 66,275 | $ | (33,652 | ) | $ | 32,623 |
2018 | $ | 8,400 | |
2019 | 5,746 | ||
2020 | 3,288 | ||
2021 | 1,200 | ||
2022 and thereafter | 11,100 | ||
Total | $ | 29,734 |
|
December 31, 2017 | |||||||||||||||||||
Maturity Date(s) | Utilized Balance | Committed Amount | Effective Rate | Assets Pledged | Restricted Cash Pledged | ||||||||||||||
Facilities with third parties: | |||||||||||||||||||
Warehouse line (a) | January 2018 | $ | 336,484 | $ | 500,000 | 2.87% | $ | 473,208 | $ | — | |||||||||
Warehouse line | Various (b) | 339,145 | 1,250,000 | 2.53% | 461,353 | 12,645 | |||||||||||||
Warehouse line (c) | August 2019 | 2,044,843 | 3,900,000 | 2.96% | 2,929,890 | 53,639 | |||||||||||||
Warehouse line | December 2018 | — | 300,000 | 1.49% | — | — | |||||||||||||
Warehouse line | October 2019 | 226,577 | 1,800,000 | 4.95% | 311,336 | 6,772 | |||||||||||||
Repurchase facility (e) | Various (d) | 325,775 | 325,775 | 3.24% | — | 13,842 | |||||||||||||
Repurchase facility (e) | April 2018 | 202,311 | 202,311 | 2.67% | — | — | |||||||||||||
Repurchase facility (e) | March 2018 | 147,500 | 147,500 | 3.91% | — | — | |||||||||||||
Repurchase facility (e) | March 2018 | 68,897 | 68,897 | 3.04% | — | — | |||||||||||||
Warehouse line | November 2019 | 403,999 | 1,000,000 | 2.66% | 546,782 | 14,729 | |||||||||||||
Warehouse line | October 2019 | 81,865 | 400,000 | 4.09% | 114,021 | 3,057 | |||||||||||||
Warehouse line | November 2019 | 435,220 | 500,000 | 1.92% | 521,365 | 16,866 | |||||||||||||
Warehouse line | October 2018 | 235,700 | 300,000 | 2.84% | 289,634 | 10,474 | |||||||||||||
Total facilities with third parties | 4,848,316 | 10,694,483 | 5,647,589 | 132,024 | |||||||||||||||
Lines of credit with Santander and related subsidiaries (f): | |||||||||||||||||||
Line of credit | December 2018 | — | 1,000,000 | 3.09% | — | — | |||||||||||||
Promissory Note | December 2021 | 250,000 | 250,000 | 3.70% | — | — | |||||||||||||
Promissory Note | December 2022 | 250,000 | 250,000 | 3.95% | — | — | |||||||||||||
Promissory Note | March 2019 | 300,000 | 300,000 | 2.67% | — | — | |||||||||||||
Promissory Note | October 2020 | 400,000 | 400,000 | 3.10% | — | — | |||||||||||||
Promissory Note | May 2020 | 500,000 | 500,000 | 3.49% | — | — | |||||||||||||
Promissory Note (g) | March 2022 | 650,000 | 650,000 | 4.20% | — | — | |||||||||||||
Promissory Note | August 2021 | 650,000 | 650,000 | 3.44% | — | — | |||||||||||||
Line of credit | December 2018 | 750,000 | 750,000 | 1.33% | — | — | |||||||||||||
Line of credit | March 2019 | — | 3,000,000 | 3.94% | — | — | |||||||||||||
Total facilities with Santander and related subsidiaries | 3,750,000 | 7,750,000 | — | — | |||||||||||||||
Total revolving credit facilities | $ | 8,598,316 | $ | 18,444,483 | $ | 5,647,589 | $ | 132,024 |
(a) | The maturity of this warehouse line was extended to August 2019. |
(b) | Half of the outstanding balance on this facility matures in March 2018 and remaining balance matures in March 2019. |
(c) | This line is held exclusively for financing of Chrysler Capital leases. |
(d) | The maturity of this repurchase facility ranges from February 2018 to July 2018 |
(e) | The repurchase facilities are collateralized by securitization notes payable retained by the Company. These facilities have rolling maturities of up to one year. |
(f) | These lines are also collateralized by securitization notes payable and residuals retained by the Company. As of December 31, 2017 and December 31, 2016, $3,000,000 and $1,316,568, respectively, of the aggregate outstanding balances on these facilities were unsecured. |
(g) | During the year, the Company entered into an interest rate swap to hedge the interest rate risk on this fixed rate debt. This derivative was designated as fair value hedge at inception. This was later terminated and the fair value hedge adjustment was $4.2 million, the amortization of which will reduce interest expense over the remaining life of the fixed rate debt. |
December 31, 2016 | |||||||||||||||||||
Maturity Date(s) | Utilized Balance | Committed Amount | Effective Rate | Assets Pledged | Restricted Cash Pledged | ||||||||||||||
Facilities with third parties: | |||||||||||||||||||
Warehouse line | January 2018 | $ | 153,784 | $ | 500,000 | 3.17% | $ | 213,578 | $ | — | |||||||||
Warehouse line | Various | 462,085 | 1,250,000 | 2.52% | 653,014 | 14,916 | |||||||||||||
Warehouse line | August 2018 | 534,220 | 780,000 | 1.98% | 608,025 | 24,520 | |||||||||||||
Warehouse line | August 2018 | 3,119,943 | 3,120,000 | 1.91% | 4,700,774 | 70,991 | |||||||||||||
Warehouse line | October 2018 | 702,377 | 1,800,000 | 2.51% | 994,684 | 23,378 | |||||||||||||
Repurchase facility | December 2017 | 507,800 | 507,800 | 2.83% | — | 22,613 | |||||||||||||
Repurchase facility | April 2017 | 235,509 | 235,509 | 2.04% | — | — | |||||||||||||
Warehouse line | November 2018 | 578,999 | 1,000,000 | 1.56% | 850,758 | 17,642 | |||||||||||||
Warehouse line | October 2018 | 202,000 | 400,000 | 2.22% | 290,867 | 5,435 | |||||||||||||
Warehouse line | November 2018 | — | 500,000 | 2.07% | — | — | |||||||||||||
Warehouse line | October 2017 | 243,100 | 300,000 | 2.38% | 295,045 | 9,235 | |||||||||||||
Total facilities with third parties | 6,739,817 | 10,393,309 | 8,606,745 | 188,730 | |||||||||||||||
Lines of credit with Santander and related subsidiaries: | |||||||||||||||||||
Line of credit | December 2017 | 500,000 | 500,000 | 3.04% | — | — | |||||||||||||
Line of credit | December 2018 | 175,000 | 500,000 | 3.87% | — | — | |||||||||||||
Line of credit | December 2017 | 1,000,000 | 1,000,000 | 2.86% | — | — | |||||||||||||
Line of credit | December 2018 | 1,000,000 | 1,000,000 | 2.88% | — | — | |||||||||||||
Line of credit | March 2017 | 300,000 | 300,000 | 2.25% | — | — | |||||||||||||
Line of credit | March 2019 | — | 3,000,000 | 3.74% | — | — | |||||||||||||
Total facilities with Santander and related subsidiaries | 2,975,000 | 6,300,000 | — | — | |||||||||||||||
Total revolving credit facilities | $ | 9,714,817 | $ | 16,693,309 | $ | 8,606,745 | $ | 188,730 |
December 31, 2017 | |||||||||||||||||||
Estimated Maturity Date(s) | Balance | Initial Note Amounts Issued | Initial Weighted Average Interest Rate | Collateral (b) | Restricted Cash | ||||||||||||||
2013 Securitizations | January 2019 - March 2021 | $ | 418,806 | $ | 4,239,700 | 0.89%-1.59% | $ | 544,948 | $ | 125,696 | |||||||||
2014 Securitizations | February 2020 - April 2022 | 1,150,422 | 6,391,020 | 1.16%-1.72% | 1,362,814 | 210,937 | |||||||||||||
2015 Securitizations | September 2019 - January 2023 | 2,484,051 | 9,171,332 | 1.33%-2.29% | 3,465,671 | 366,062 | |||||||||||||
2016 Securitizations | April 2022 - March 2024 | 3,596,822 | 7,462,790 | 1.63%-2.80% | 4,798,807 | 344,899 | |||||||||||||
2017 Securitizations | April 2023 - September 2024 | 7,343,157 | 9,535,800 | 2.01%-2.52% | 9,701,381 | 422,865 | |||||||||||||
Public securitizations (a) | 14,993,258 | 36,800,642 | 19,873,621 | 1,470,459 | |||||||||||||||
2011 Private issuance | September 2028 | 281,946 | 1,700,000 | 1.46% | 398,051 | 20,356 | |||||||||||||
2013 Private issuances | August 2021 - September 2024 | 2,292,279 | 2,044,054 | 1.28%-1.38% | 3,719,148 | 155,066 | |||||||||||||
2014 Private issuances | March 2018 - November 2021 | 117,730 | 1,538,087 | 1.05%-1.40% | 231,997 | 9,552 | |||||||||||||
2015 Private issuances | November 2018 - September 2021 | 2,009,627 | 2,305,062 | 0.88%-4.09% | 988,247 | 55,451 | |||||||||||||
2016 Private issuances | May 2020 - September 2024 | 1,489,464 | 3,050,000 | 1.55%-2.86% | 2,147,988 | 89,460 | |||||||||||||
2017 Private issuances | April 2021 - September 2021 | 1,373,591 | 1,641,079 | 1.85%-2.27% | 1,747,227 | 47,415 | |||||||||||||
Privately issued amortizing notes | 7,564,637 | 12,278,282 | 9,232,658 | 377,300 | |||||||||||||||
Total secured structured financings | $ | 22,557,895 | $ | 49,078,924 | $ | 29,106,279 | $ | 1,847,759 |
December 31, 2016 | |||||||||||||||||||
Estimated Maturity Date(s) | Balance | Initial Note Amounts Issued | Initial Weighted Average Interest Rate | Collateral | Restricted Cash | ||||||||||||||
2012 Securitizations | September 2018 | $ | 197,470 | $ | 2,525,540 | 0.92%-1.23% | $ | 312,710 | $ | 73,733 | |||||||||
2013 Securitizations | January 2019 - January 2021 | 1,172,904 | 6,689,700 | 0.89%-1.59% | 1,484,014 | 222,187 | |||||||||||||
2014 Securitizations | February 2020 - January 2021 | 1,858,600 | 6,391,020 | 1.16%-1.72% | 2,360,939 | 250,806 | |||||||||||||
2015 Securitizations | September 2019 - January 2023 | 4,326,292 | 9,317,032 | 1.33%-2.29% | 5,743,884 | 468,787 | |||||||||||||
2016 Securitizations | April 2022 - March 2024 | 5,881,216 | 7,462,790 | 1.63%-2.46% | 7,572,977 | 408,086 | |||||||||||||
Public securitizations | 13,436,482 | 32,386,082 | 17,474,524 | 1,423,599 | |||||||||||||||
2010 Private issuance | June 2017 | 113,157 | 516,000 | 1.29% | 213,235 | 6,270 | |||||||||||||
2011 Private issuance | December 2018 | 342,369 | 1,700,000 | 1.46% | 617,945 | 31,425 | |||||||||||||
2013 Private issuances | September 2018-September 2020 | 2,375,964 | 2,693,754 | 1.13%-1.38% | 4,122,963 | 164,740 | |||||||||||||
2014 Private issuances | March 2018 - December 2021 | 643,428 | 3,271,175 | 1.05%-1.40% | 1,129,506 | 68,072 | |||||||||||||
2015 Private issuances | December 2016 - July 2019 | 2,185,166 | 2,855,062 | 0.88%-2.81% | 2,384,661 | 140,269 | |||||||||||||
2016 Private issuances | May 2020 - September 2024 | 2,512,323 | 3,050,000 | 1.55%-2.86% | 3,553,577 | 90,092 | |||||||||||||
Privately issued amortizing notes | 8,172,407 | 14,085,991 | 12,021,887 | 500,868 | |||||||||||||||
Total secured structured financings | $ | 21,608,889 | $ | 46,472,073 | $ | 29,496,411 | $ | 1,924,467 |
2018, 0.44% | $ | 226,046 | |
2019, 1.74% | 2,327,186 | ||
2020, 2.15% | 4,445,272 | ||
2021, 2.70% | 8,118,119 | ||
2022, 3.21% | 3,286,548 | ||
Thereafter, 3.19% | 4,205,379 | ||
$ | 22,608,550 | ||
Less: unamortized costs | (50,655 | ) | |
Notes payable - secured structured financings | $ | 22,557,895 |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Assets securitized | $ | 18,442,793 | $ | 15,828,921 | $ | 18,516,641 | |||||
Net proceeds from new securitizations (a) | $ | 14,126,211 | $ | 13,319,530 | $ | 15,232,692 | |||||
Net proceeds from sale of retained bonds | 499,354 | 436,812 | — | ||||||||
Cash received for servicing fees (b) | 866,210 | 787,778 | 700,156 | ||||||||
Net distributions from Trusts (b) | 2,613,032 | 1,748,013 | 1,960,418 | ||||||||
Total cash received from Trusts | $ | 18,104,807 | $ | 16,292,133 | $ | 17,893,266 |
(a) | Includes additional advances on existing securitizations. |
(b) | These amounts are not reflected in the accompanying consolidated statements of cash flows because the cash flows are between the VIEs and other entities included in the consolidation. |
Year ended December 31, | |||||||
2017 | 2016 | ||||||
SPAIN | $ | 2,024,016 | $ | — | |||
Total serviced for related parties | 2,024,016 | — | |||||
Chrysler Capital securitizations | 1,404,232 | 2,472,756 | |||||
Other third parties | — | 268,345 | |||||
Total serviced for third parties | 1,404,232 | 2,741,101 | |||||
Total serviced for others portfolio | $ | 3,428,248 | $ | 2,741,101 |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Receivables securitized (a) | $ | 2,583,341 | $ | 904,108 | $ | 1,557,099 | |||||
Net proceeds from new securitizations | $ | 2,588,227 | $ | 876,592 | $ | 1,578,320 | |||||
Cash received for servicing fees | 35,682 | 47,804 | 23,848 | ||||||||
Total cash received from securitization trusts | $ | 2,623,909 | $ | 924,396 | $ | 1,602,168 |
(a) | Represents the unpaid principal balance at the time of original securitization. |
|
December 31, 2017 | |||||||||||||||
Notional | Fair Value | Asset | Liability | ||||||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 4,926,900 | $ | 45,986 | $ | 45,986 | $ | — | |||||||
Interest rate swap agreements not designated as hedges | 1,736,400 | 9,596 | 9,596 | — | |||||||||||
Interest rate cap agreements | 10,906,081 | 103,721 | 135,830 | (32,109 | ) | ||||||||||
Options for interest rate cap agreements | 10,906,081 | (103,659 | ) | 32,165 | (135,824 | ) |
December 31, 2016 | |||||||||||||||
Notional | Fair Value | Asset | Liability | ||||||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 7,854,700 | $ | 44,618 | $ | 45,551 | $ | (933 | ) | ||||||
Interest rate swap agreements not designated as hedges | 1,019,900 | 1,939 | 2,076 | (137 | ) | ||||||||||
Interest rate cap agreements | 9,463,935 | 76,269 | 76,269 | — | |||||||||||
Options for interest rate cap agreements | 9,463,935 | (76,281 | ) | — | (76,281 | ) | |||||||||
Total return settlement | 658,471 | (30,618 | ) | — | (30,618 | ) |
Gross Amounts Not Offset in the Consolidated Balance Sheet | |||||||||||
Assets Presented in the Consolidated Balance Sheet | Cash Collateral Received (a) | Net Amount | |||||||||
December 31, 2017 | |||||||||||
Interest rate swaps - Santander & affiliates | $ | 8,621 | $ | (3,461 | ) | $ | 5,160 | ||||
Interest rate swaps - third party | 46,961 | (448 | ) | 46,513 | |||||||
Interest rate caps - Santander & affiliates | 18,201 | (12,240 | ) | 5,961 | |||||||
Interest rate caps - third party | 149,794 | (55,835 | ) | 93,959 | |||||||
Total derivatives subject to a master netting arrangement or similar arrangement | 223,577 | (71,984 | ) | 151,593 | |||||||
Total derivatives not subject to a master netting arrangement or similar arrangement | — | — | — | ||||||||
Total derivative assets | $ | 223,577 | $ | (71,984 | ) | $ | 151,593 | ||||
Total financial assets | $ | 223,577 | $ | (71,984 | ) | $ | 151,593 | ||||
December 31, 2016 | |||||||||||
Interest rate swaps - Santander & affiliates | $ | 5,372 | $ | — | $ | 5,372 | |||||
Interest rate swaps - third party | 42,254 | (22,100 | ) | 20,154 | |||||||
Interest rate caps - Santander & affiliates | 7,593 | — | 7,593 | ||||||||
Interest rate caps - third party | 68,676 | — | 68,676 | ||||||||
Total derivatives subject to a master netting arrangement or similar arrangement | 123,895 | (22,100 | ) | 101,795 | |||||||
Total derivatives not subject to a master netting arrangement or similar arrangement | — | — | — | ||||||||
Total derivative assets | $ | 123,895 | $ | (22,100 | ) | $ | 101,795 | ||||
Total financial assets | $ | 123,895 | $ | (22,100 | ) | $ | 101,795 |
Gross Amounts Not Offset in the Consolidated Balance Sheet | |||||||||||
Liabilities Presented in the Consolidated Balance Sheet | Cash Collateral Pledged (a) | Net Amount | |||||||||
December 31, 2017 | |||||||||||
Back to back - Santander & affiliates | 18,201 | (18,201 | ) | — | |||||||
Back to back - third party | 149,732 | (133,540 | ) | 16,192 | |||||||
Total derivatives subject to a master netting arrangement or similar arrangement | 167,933 | (151,741 | ) | 16,192 | |||||||
Total derivatives not subject to a master netting arrangement or similar arrangement | — | — | — | ||||||||
Total derivative liabilities | $ | 167,933 | $ | (151,741 | ) | $ | 16,192 | ||||
Total financial liabilities | $ | 167,933 | $ | (151,741 | ) | $ | 16,192 | ||||
December 31, 2016 | |||||||||||
Interest rate swaps - Santander & affiliates | $ | 546 | $ | (546 | ) | $ | — | ||||
Interest rate swaps - third party | 524 | (524 | ) | — | |||||||
Back to back - Santander & affiliates | 7,593 | (7,593 | ) | — | |||||||
Back to back - third party | 68,688 | (68,688 | ) | — | |||||||
Total derivatives subject to a master netting arrangement or similar arrangement | 77,351 | (77,351 | ) | — | |||||||
Total return settlement | 30,618 | — | 30,618 | ||||||||
Total derivatives not subject to a master netting arrangement or similar arrangement | 30,618 | — | 30,618 | ||||||||
Total derivative liabilities | $ | 107,969 | $ | (77,351 | ) | $ | 30,618 | ||||
Total financial liabilities | $ | 107,969 | $ | (77,351 | ) | $ | 30,618 |
December 31, 2017 | |||||||||||
Recognized in Earnings | Gross Gains Recognized in Accumulated Other Comprehensive Income | Gross amount Reclassified From Accumulated Other Comprehensive Income To Interest Expense | |||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 112 | $ | 22,333 | $ | 6,060 | |||||
Derivative instruments not designated as hedges: | |||||||||||
Gains (losses) recognized in operating expense | $ | (6,835 | ) |
December 31, 2016 | |||||||||||
Recognized in Earnings | Gross Gains (Losses) Recognized in Accumulated Other Comprehensive Income | Gross Gains (Losses) Reclassified From Accumulated Other Comprehensive Income To Interest Expense | |||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 1,131 | $ | (2,118 | ) | $ | (43,898 | ) | |||
Derivative instruments not designated as hedges: | |||||||||||
Gains (losses) recognized in operating expenses | $ | (1,593 | ) |
December 31, 2015 | |||||||||||
Recognized in Earnings | Gross Gains (Losses) Recognized in Accumulated Other Comprehensive Income | Gross Gains (Losses) Reclassified From Accumulated Other Comprehensive Income To Interest Expense | |||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 223 | $ | (53,160 | ) | $ | (50,860 | ) | |||
Derivative instruments not designated as hedges: | |||||||||||
Gains (losses) recognized in interest expense | $ | (11,880 | ) | ||||||||
Gains (losses) recognized in operating expenses | $ | (10,973 | ) |
|
December 31, 2017 | December 31, 2016 | ||||||
Upfront fee (a) | $ | 80,000 | $ | 95,000 | |||
Vehicles (b) | 293,546 | 257,382 | |||||
Manufacturer subvention payments receivable (a) | 83,910 | 161,447 | |||||
Accounts receivable | 38,583 | 22,480 | |||||
Prepaids | 40,830 | 46,177 | |||||
Derivative assets at fair value (c) | 196,755 | 110,930 | |||||
Derivative-third party collateral | 149,805 | 75,089 | |||||
Other | 29,815 | 16,905 | |||||
Total | $ | 913,244 | $ | 785,410 |
(a) | These amounts relate to the Chrysler Agreement. The Company paid a $150,000 upfront fee upon the May 2013 inception of the agreement. The fee is being amortized into finance and other interest income over a ten-year term. As the preferred financing provider for FCA, the Company is entitled to subvention payments on loans and leases with below-market customer payments. |
(b) | Includes vehicles obtained through repossession as well as vehicles obtained due to lease terminations. |
(c) | Derivative assets at fair value represent the gross amount of derivatives presented in the consolidated financial statements. Refer to Note 8 to these Consolidated Financial Statements for the detail of these amounts. |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Income before income taxes: | |||||||||||
Domestic | $ | 717,496 | $ | 942,436 | $ | 1,289,612 | |||||
Foreign | 106,018 | 218,275 | — | ||||||||
Total | $ | 823,514 | $ | 1,160,711 | $ | 1,289,612 | |||||
Current income tax expense (benefit): | |||||||||||
Federal | $ | (6,140 | ) | $ | 2,481 | $ | 33,798 | ||||
State | (6,436 | ) | 3,273 | 4,491 | |||||||
Foreign | 4,273 | 8,738 | — | ||||||||
Total current income tax expense (benefit) | $ | (8,303 | ) | $ | 14,492 | $ | 38,289 | ||||
Deferred income tax expense (benefit): | |||||||||||
Federal | (386,703 | ) | 343,816 | 387,686 | |||||||
State | 30,953 | 35,944 | 39,597 | ||||||||
Foreign | (39 | ) | (7 | ) | — | ||||||
Total deferred income tax expense (benefit) | (355,789 | ) | 379,753 | 427,283 | |||||||
Total income tax expense (benefit) | $ | (364,092 | ) | $ | 394,245 | $ | 465,572 |
For the Year Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Federal statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
State and local income taxes — net of federal income tax benefit | 2.3 | 2.5 | 2.3 | |||||
Valuation allowance | — | (2.2 | ) | (0.2 | ) | |||
Electric vehicle credit | (2.9 | ) | (2.3 | ) | (1.8 | ) | ||
Tax reform - deferred impact | (82.3 | ) | — | — | ||||
Tax reform - transition tax | 3.1 | — | — | |||||
Other | 0.6 | 1.0 | 0.8 | |||||
Effective income tax rate | (44.2 | )% | 34.0 | % | 36.1 | % |
December 31, 2017 | December 31, 2016 | ||||||
Deferred tax assets: | |||||||
Debt issuance costs | $ | 4,181 | $ | 5,001 | |||
Receivables | 512,177 | 474,366 | |||||
Net operating loss carryforwards | 356,030 | 603,136 | |||||
Equity-based compensation | 14,258 | 23,042 | |||||
Credit carryforwards | 163,140 | 127,933 | |||||
Other | 32,264 | 34,257 | |||||
Total gross deferred tax assets | 1,082,050 | 1,267,735 | |||||
Deferred tax liabilities: | |||||||
Capitalized origination costs | (4,229 | ) | (10,804 | ) | |||
Goodwill | (11,278 | ) | (15,375 | ) | |||
Leased vehicles | (1,942,273 | ) | (2,421,114 | ) | |||
Furniture and equipment | (7,201 | ) | (9,638 | ) | |||
Derivatives | (9,966 | ) | (17,635 | ) | |||
Unremitted foreign earnings | — | (67,720 | ) | ||||
Other | (925 | ) | (1,012 | ) | |||
Total gross deferred tax liabilities | (1,975,872 | ) | (2,543,298 | ) | |||
Valuation allowance | (3,299 | ) | (2,501 | ) | |||
Net deferred tax asset (liability) | $ | (897,121 | ) | $ | (1,278,064 | ) |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Valuation allowance, beginning of year | $ | 2,501 | $ | 30,489 | $ | 32,901 | |||||
Provision (release) | 798 | (27,988 | ) | (2,412 | ) | ||||||
Valuation allowance, end of year | $ | 3,299 | $ | 2,501 | $ | 30,489 |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Gross unrecognized tax benefits balance, January 1 | $ | 16,736 | $ | 225 | $ | 166 | |||||
Additions for tax positions taken in the current year | — | 16,606 | — | ||||||||
Additions for tax positions of prior years | 473 | — | 70 | ||||||||
Reductions for tax positions of prior years | (589 | ) | (34 | ) | (11 | ) | |||||
Reductions as a result of a lapse of the applicable statute of limitations | (1,874 | ) | — | — | |||||||
Settlements | — | (61 | ) | — | |||||||
Gross unrecognized tax benefits balance, December 31 | $ | 14,746 | $ | 16,736 | $ | 225 |
|
Agreement or Legal Matter | Commitment or Contingency | December 31, 2017 | December 31, 2016 | |||||||||
Chrysler Agreement | Revenue-sharing and gain-sharing payments | $ | 6,580 | $ | 10,134 | |||||||
Agreement with Bank of America | Servicer performance fee | 8,072 | 9,797 | |||||||||
Agreement with CBP | Loss-sharing payments | 5,625 | 4,563 | |||||||||
Other Contingencies | Consumer arrangements | 6,326 | — | |||||||||
Legal and regulatory proceedings | Aggregate legal and regulatory liabilities | 108,800 | 39,200 |
• | We received a civil subpoena from the DOJ, under FIRREA, requesting the production of documents and communications that, among other things, relate to the underwriting and securitization of nonprime vehicle loans, and also from the SEC requesting the production of documents and communications that, among other things, relate to the underwriting and securitization of nonprime vehicle loans. The Company has responded to these requests within the deadlines specified in the subpoenas and has otherwise cooperated with the DOJ and SEC with respect to these matters. |
• | In October 2014, May 2015, July 2015 and February 2017, the Company received subpoenas and/or Civil Investigative Demands (CIDs) from the Attorneys General of California, Illinois, Oregon, New Jersey, Maryland and Washington under the authority of each state's consumer protection statutes. The Company has been informed that these states will serve as an executive committee on behalf of a group of 30 state Attorneys General. The subpoenas and/or CIDs from the executive committee states contain broad requests for information and the production of documents related to the Company’s underwriting, securitization, servicing and collection of nonprime vehicle loans. The Company has responded to these requests within the deadlines specified in the CIDs and has otherwise cooperated with the Attorneys General with respect to this matter. |
• | In July 2015, the CFPB notified the Company that it had referred to the DOJ certain alleged violations by the Company of the ECOA regarding statistical disparities in markups charged by vehicle dealers to protected groups on loans originated by those dealers and purchased by the Company and the treatment of certain types of income in the Company’s underwriting process. In September 2015, the DOJ notified the Company that it has initiated, based on the referral from the CFPB, an investigation under the ECOA of the Company’s pricing of vehicle loans. The Company has resolved the investigation pursuant to a confidential agreement with the CFPB. |
• | In February 2016, the CFPB issued a supervisory letter relating to its investigation of the Company’s compliance systems, Board and senior management oversight, consumer complaint handling, marketing of GAP coverage and loan deferral disclosure practices. The Company subsequently received a series of CIDs from the CFPB requesting information and testimony regarding the Company’s marketing of GAP coverage and loan deferral disclosure practices. The Company has responded to these requests within the deadlines specified in the CIDs and has otherwise cooperated with the CFPB with respect to this matter. |
• | In August 2017, we received a CID from the CFPB. The stated purpose of the CID is to determine whether the Company has complied with the Fair Credit Reporting Act and related regulations. The Company has responded to these requests within the deadlines specified in the CIDs and has otherwise cooperated with the CFPB with respect to this matter. |
2018 | $ | 12,642 | |
2019 | 12,771 | ||
2020 | 13,032 | ||
2021 | 12,907 | ||
2022 | 12,282 | ||
Thereafter | 44,663 | ||
Total | $ | 108,297 |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Line of credit agreement with Santander - New York Branch (Note 6) | $ | 51,735 | $ | 69,877 | $ | 96,753 | |||||
Debt facilities with SHUSA (Note 6) | 90,988 | 24,050 | 5,299 |
December 31, 2017 | December 31, 2016 | ||||||
Line of credit agreement with Santander - New York Branch (Note 6) | $ | 1,435 | $ | 6,297 | |||
Debt facilities with SHUSA (Note 6) | 18,670 | 1,737 |
December 31, 2017 | December 31, 2016 | ||||||
Total serviced portfolio | $ | 400,788 | $ | 531,117 | |||
Cash collections due to owner | 11,870 | 21,427 | |||||
Servicing fees receivable | 839 | 1,123 |
December 31, 2017 | |||
Total serviced portfolio | $ | 121,431 | |
Cash collections due to owner | 436 | ||
Servicing fees receivable | 104 |
December 31, 2017 | December 31, 2016 | ||||||
Total serviced portfolio | $ | 321,629 | $ | 1,297,317 | |||
Cash collections due to owner | — | 78 | |||||
Origination and servicing fees receivable | 2,067 | 926 | |||||
Revenue share reimbursement receivable | 1,548 | 612 |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Cash paid (received) during the year for: | |||||||||||
Interest | $ | 942,551 | $ | 796,682 | $ | 635,558 | |||||
Income taxes | 1,856 | (180,323 | ) | (190,663 | ) | ||||||
Noncash investing and financing transactions: | |||||||||||
Transfer of revolving credit facilities to secured structured financings | 495,991 | 146,864 | 193,180 | ||||||||
Transfer of personal loans to held for sale | — | — | 1,883,251 |
|
December 31, 2017 | |||||||||||||||||||
Carrying Value | Estimated Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Assets: | |||||||||||||||||||
Cash and cash equivalents (a) | $ | 527,805 | $ | 527,805 | $ | 527,805 | $ | — | $ | — | |||||||||
Finance receivables held for investment, net (b) | 22,284,068 | 24,340,739 | — | — | 24,340,739 | ||||||||||||||
Restricted cash (a) | 2,553,902 | 2,553,902 | 2,553,902 | — | — | ||||||||||||||
Total | $ | 25,365,775 | $ | 27,422,446 | $ | 3,081,707 | $ | — | $ | 24,340,739 | |||||||||
Liabilities: | |||||||||||||||||||
Notes payable — credit facilities (c) | $ | 4,848,316 | $ | 4,848,316 | $ | — | $ | — | $ | 4,848,316 | |||||||||
Notes payable — secured structured financings (d) | 22,557,895 | 22,688,381 | — | 12,275,408 | 10,412,973 | ||||||||||||||
Notes payable — related party (e) | 3,754,223 | 3,754,223 | — | — | 3,754,223 | ||||||||||||||
Total | $ | 31,160,434 | $ | 31,290,920 | $ | — | $ | 12,275,408 | $ | 19,015,512 |
December 31, 2016 | |||||||||||||||||||
Carrying Value | Estimated Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Assets: | |||||||||||||||||||
Cash and cash equivalents (a) | $ | 160,180 | $ | 160,180 | $ | 160,180 | $ | — | $ | — | |||||||||
Finance receivables held for investment, net (b) | 23,456,506 | 24,630,599 | 24,630,599 | ||||||||||||||||
Restricted cash (a) | 2,757,299 | 2,757,299 | 2,757,299 | — | — | ||||||||||||||
Total | $ | 26,373,985 | $ | 27,548,078 | $ | 2,917,479 | $ | — | $ | 24,630,599 | |||||||||
Liabilities: | |||||||||||||||||||
Notes payable — credit facilities (c) | $ | 6,739,817 | $ | 6,739,817 | $ | — | $ | — | $ | 6,739,817 | |||||||||
Notes payable — secured structured financings (d) | 21,608,889 | 21,712,691 | — | 13,530,045 | 8,182,646 | ||||||||||||||
Notes payable — related party (e) | 2,975,000 | 2,975,000 | — | — | 2,975,000 | ||||||||||||||
Total | $ | 31,323,706 | $ | 31,427,508 | $ | — | $ | 13,530,045 | $ | 17,897,463 |
(a) | Cash and cash equivalents and restricted cash — The carrying amount of cash and cash equivalents, including restricted cash, is at an approximated fair value as the instruments mature within 90 days or less and bear interest at market rates. |
(b) | Finance receivables held for investment, net — Finance receivables held for investment, net are carried at amortized cost, net of an allowance. The estimated fair value for the underlying financial instruments are determined as follows: |
• | Retail installment contracts held for investment, net — The estimated fair value is calculated based on a DCF in which the Company uses significant unobservable inputs on key assumptions, including historical default rates and adjustments to reflect prepayment rates, expected recovery rates, discount rates reflective of the cost of funding, and credit loss expectations. |
• | Receivables from dealers held for investment and Capital lease receivables, net — Receivables from dealers held for investment and capital lease receivables are carried at amortized cost, net of credit loss allowance and gross investments, net of unearned income and allowance for lease losses, respectively. Management believes that the terms of these credit agreements approximate market terms for similar credit agreements. |
(c) | Notes payable — credit facilities — The carrying amount of notes payable related to revolving credit facilities is estimated to approximate fair value. Management believes that the terms of these credit agreements approximate market terms for similar credit agreements as the facilities are subject to short-term floating interest rates that approximate rates available to the Company. |
(d) | Notes payable — secured structured financings — The estimated fair value of notes payable related to public securitizations is calculated based on market observable prices and spreads for the Company’s publicly traded debt and market observed prices of similar notes issued by the Company, or recent market transactions involving similar debt with similar credit risks, which are considered level 2 inputs. The estimated fair value of notes payable related to privately issued amortizing notes is calculated based on a combination of discounted cash flow analysis and market observable spreads for similar liabilities in which the Company uses significant unobservable inputs on key assumptions, including historical default rates and adjustments to reflect prepayment rates, discount rates reflective of the cost of funding, and credit loss expectations, which are considered level 3 inputs. |
(e) | Notes payable — related party — The carrying amount of notes payable to a related party is estimated to approximate fair value as the facilities are subject to short-term floating interest rates that approximate rates available to the Company. |
Fair Value Measurements at December 31, 2017 | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Other assets — trading interest rate caps (a) | $ | 129,718 | $ | — | $ | 129,718 | $ | — | |||||||
Due from affiliates — trading interest rate caps (a) | 6,112 | — | 6,112 | — | |||||||||||
Other assets — cash flow hedging interest rate swaps (a) | 39,036 | — | 39,036 | — | |||||||||||
Due from affiliates — cash flow hedging interest rate swaps (a) | 6,950 | — | 6,950 | — | |||||||||||
Other assets — trading interest rate swaps (a) | 7,925 | — | 7,925 | — | |||||||||||
Due from affiliates — trading interest rate swaps (a) | 1,671 | — | 1,671 | — | |||||||||||
Other assets — trading options for interest rate caps (a) | 20,075 | — | 20,075 | — | |||||||||||
Due from affiliates — trading options for interest rate caps (a) | 12,090 | — | 12,090 | — | |||||||||||
Other liabilities — trading options for interest rate caps (a) | 129,712 | — | 129,712 | — | |||||||||||
Due to affiliates — trading options for interest rate caps (a) | 6,112 | — | 6,112 | — | |||||||||||
Other liabilities — trading interest rate caps (a) | 20,019 | — | 20,019 | — | |||||||||||
Due to affiliates — trading interest rate caps (a) | 12,090 | — | 12,090 | — | |||||||||||
Retail installment contracts acquired individually (c) | 22,124 | — | — | 22,124 |
Fair Value Measurements at December 31, 2016 | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Other assets — trading interest rate caps (a) | $ | 68,676 | $ | — | $ | 68,676 | $ | — | |||||||
Due from affiliates — trading interest rate caps (a) | 7,593 | — | 7,593 | — | |||||||||||
Other assets — cash flow hedging interest rate swaps (a) | 41,471 | — | 41,471 | — | |||||||||||
Due from affiliates — cash flow hedging interest rate swaps (a) | 4,080 | — | 4,080 | — | |||||||||||
Other assets — trading interest rate swaps (a) | 783 | — | 783 | — | |||||||||||
Due from affiliates — trading interest rate swaps (a) | 1,292 | — | 1,292 | — | |||||||||||
Other liabilities — trading options for interest rate caps (a) | 68,688 | — | 68,688 | — | |||||||||||
Due to affiliates — trading options for interest rate caps (a) | 7,593 | — | 7,593 | — | |||||||||||
Other liabilities — cash flow hedging interest rate swaps (a) | 482 | — | 482 | — | |||||||||||
Due to affiliates — cash flow hedging interest rate swaps (a) | 451 | — | 451 | — | |||||||||||
Other liabilities — trading interest rate swaps (a) | 42 | — | 42 | — | |||||||||||
Due to affiliates — trading interest rate swaps (a) | 95 | — | 95 | — | |||||||||||
Other liabilities — total return settlement (a,b) | 30,618 | — | — | 30,618 | |||||||||||
Retail installment contracts acquired individually (c) | 24,495 | — | — | 24,495 |
(a) | The valuation is determined using widely accepted valuation techniques including a DCF on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivative, including the period to maturity, and uses observable market-based inputs. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurement of its derivatives. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings and guarantees. The Company utilizes the exception in ASC 820-10-35-18D (commonly referred to as the “portfolio exception”) with respect to measuring counterparty credit risk for instruments (Note 8). |
(b) | The significant unobservable inputs for total return settlement derivative contracts used in the fair value measurement of the Company's liabilities are discount percentages, which are based on comparable financial instruments. |
(c) | For certain retail installment contracts reported in finance receivables held for investment, net, the Company has elected the fair value option. The fair values of the retail installment contracts are estimated using a DCF model. When estimating the fair value using this model, the Company uses significant unobservable inputs on key assumptions, which includes historical default rates and adjustments to reflect prepayment rates based on available data from a comparable market securitization of similar assets, discount rates reflective of the cost of funding of debt issuance and recent historical equity yields, and recovery rates based on the average severity utilizing reported severity rates and loss severity utilizing available market data from a comparable securitized pool. Accordingly, retail installment contracts held for investment are classified as Level 3. Changes in the fair value are recorded in investment gains (losses), net in the consolidated statement of income. |
Year Ended | |||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||
Fair value, beginning of year | $ | 24,495 | $ | 6,770 | $ | — | |||||
Additions / issuances | 21,672 | 36,623 | 6,770 | ||||||||
Net collection activities | (28,598 | ) | (18,850 | ) | — | ||||||
Loans sold | — | (48 | ) | — | |||||||
Gains recognized in earnings | 4,555 | — | — | ||||||||
Fair value, end of year | $ | 22,124 | $ | 24,495 | $ | 6,770 |
Year Ended | |||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||
Fair value, beginning of year | $ | 30,618 | $ | 53,432 | $ | 48,893 | |||||
Losses recognized in earnings | 505 | 4,365 | 10,973 | ||||||||
Settlements | (31,123 | ) | (27,179 | ) | (6,434 | ) | |||||
Fair value, end of year | $ | — | $ | 30,618 | $ | 53,432 |
Fair Value Measurements at December 31, 2017 | |||||||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Lower of cost or fair value expense for the year ended December 31, 2017 | |||||||||||||||
Other assets — vehicles (a) | $ | 293,546 | $ | — | $ | 293,546 | $ | — | $ | — | |||||||||
Personal loans held for sale (b) | 1,062,089 | — | — | 1,062,089 | 374,374 | ||||||||||||||
Retail installment contracts held for sale (c) | 1,148,332 | — | — | 1,148,332 | 11,686 | ||||||||||||||
Auto loans impaired due to bankruptcy (d) | 121,578 | — | 121,578 | — | 75,194 |
Fair Value Measurements at December 31, 2016 | |||||||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Lower of cost or fair value expense for the year ended December 31, 2016 | |||||||||||||||
Other assets — vehicles (a) | $ | 257,382 | $ | — | $ | 257,382 | $ | — | $ | — | |||||||||
Personal loans held for sale (b) | 1,077,600 | — | — | 1,077,600 | 414,703 | ||||||||||||||
Retail installment contracts held for sale (c) | 1,045,815 | — | — | 1,045,815 | 8,913 |
Financial Instruments | Fair Value at December 31, 2017 | Valuation Technique | Unobservable Inputs | Range | ||||
Financial Assets: | ||||||||
Retail installment contracts held for investment | $22,124 | Discounted Cash Flow | Discount Rate | 8% - 10% | ||||
Default Rate | 15% - 20% | |||||||
Prepayment Rate | 6% - 8% | |||||||
Loss Severity Rate | 50% - 60% | |||||||
Personal loans held for sale | $1,062,089 | Lower of Market or Income Approach | Market Approach | |||||
Market Participant View | 70% - 80% | |||||||
Income Approach | ||||||||
Discount Rate | 15% - 20% | |||||||
Default Rate | 30% - 40% | |||||||
Net Principal Payment Rate | 50% - 70% | |||||||
Loss Severity Rate | 90% - 95% | |||||||
Retail installment contracts held for sale | $1,148,332 | Discounted Cash Flow | Discount Rate | 3% - 6% | ||||
Default Rate | 3% - 4% | |||||||
Prepayment Rate | 15% - 20% | |||||||
Loss Severity Rate | 50% - 60% |
Financial Instruments | Fair Value at December 31, 2016 | Valuation Technique | Unobservable Inputs | Range | ||||
Financial Assets: | ||||||||
Retail installment contracts held for investment | $24,495 | Discounted Cash Flow | Discount Rate | 8% - 10% | ||||
Default Rate | 15% - 20% | |||||||
Prepayment Rate | 6% - 8% | |||||||
Loss Severity Rate | 50% - 60% | |||||||
Personal loans held for sale | $1,077,600 | Lower of Market or Income Approach | Market Approach | |||||
Market Participant View | 70% - 80% | |||||||
Income Approach | ||||||||
Discount Rate | 15% - 20% | |||||||
Default Rate | 30% - 40% | |||||||
Net Principal Payment Rate | 50% - 70% | |||||||
Loss Severity Rate | 90% - 95% | |||||||
Retail installment contracts held for sale | $1,045,815 | Discounted Cash Flow | Discount Rate | 3% - 6% | ||||
Default Rate | 3% - 4% | |||||||
Prepayment Rate | 15% - 20% | |||||||
Loss Severity Rate | 50% - 60% | |||||||
Total return settlement | $30,618 | Discounted Cash Flow | Discount Rate | 6.4% |
|
Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (Years) | Aggregate Intrinsic Value | |||||||||
Options outstanding at January 1, 2017 | 4,295,830 | $ | 12.70 | 5.6 | $ | 12,982 | ||||||
Exercised | (1,435,606 | ) | 9.51 | 8,047 | ||||||||
Expired | (470,276 | ) | 20.28 | |||||||||
Forfeited | (694,940 | ) | 14.94 | |||||||||
Options outstanding at December 31, 2017 | 1,695,008 | $ | 12.39 | 4.7 | $ | 12,058 | ||||||
Options exercisable at December 31, 2017 | 1,455,170 | $ | 10.91 | 4.3 | $ | 11,851 | ||||||
Options expected to vest at December 31, 2017 | 239,838 | $ | 21.35 | 6.7 |
Shares | Weighted Average Grant Date Fair Value | |||||
Non-vested at January 1, 2017 | 1,151,067 | $ | 7.02 | |||
Granted | — | — | ||||
Vested | (216,289 | ) | 7.66 | |||
Forfeited or expired | (694,940 | ) | 6.73 | |||
Non-vested at December 31, 2017 | 239,838 | $ | 7.29 |
For the Year Ended December 31, | |||
2016 | 2015 | ||
Assumption | |||
Risk-free interest rate | 1.79% | 1.64% - 1.97% | |
Expected life (in years) | 6.5 | 6.0 - 6.5 | |
Expected volatility | 33% | 32% - 48% | |
Dividend yield | 3.69% | 1.6% - 2.7% | |
Weighted average grant date fair value | $3.14 | $6.92 - $9.67 |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Gain (loss) on sale of loans and leases | $ | 17,554 | $ | (11,549 | ) | $ | 155,408 | ||||
Lower of cost or market adjustments | (386,060 | ) | (423,616 | ) | (236,396 | ) | |||||
Other gains / (losses and impairments) | 2,067 | (9,594 | ) | (14,226 | ) | ||||||
$ | (366,439 | ) | $ | (444,759 | ) | $ | (95,214 | ) |
|
• | The methodology for estimating the credit loss allowance for individually acquired retail installment contracts held for investment and the identification of the population of loans that should be classified and disclosed as TDRs. |
• | The effective rate used to discount expected cash flows to determine TDR impairment. |
• | The classification of subvention payments within the income statement related to leased vehicles. |
• | The application of the retrospective effective interest method for accreting discounts, subvention payments from manufacturers, and other origination costs (collectively "discount") on individually acquired retail installment contracts held for investment. |
• | The consideration of net unaccreted discounts when estimating the allowance for credit losses for the non-TDR portfolio of individually acquired retail installment loans held for investment. |
• | The recognition of and disclosure of severance and stock compensation expenses, a deferred tax asset, and a liability for certain benefits payable to the former CEO. |
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
Year Ended December 31, 2017 | |||||||||||||||
Total finance and other interest income | $ | 1,631,244 | $ | 1,666,721 | $ | 1,649,376 | $ | 1,616,679 | |||||||
Net finance and other interest income | 1,113,984 | 1,135,126 | 1,059,121 | 1,009,542 | |||||||||||
Provision for credit losses | 635,013 | 520,555 | 536,447 | 562,346 | |||||||||||
Income (loss) before income taxes | 221,428 | 348,108 | 277,773 | (23,795 | ) | ||||||||||
Net income (loss) | 143,427 | 264,675 | 199,388 | 580,116 | |||||||||||
Net income (loss) per common share (basic) | $ | 0.40 | $ | 0.74 | $ | 0.55 | $ | 1.61 | |||||||
Net income (loss) per common share (diluted) | $ | 0.40 | $ | 0.74 | $ | 0.55 | $ | 1.61 | |||||||
Allowance for credit losses | $ | 3,453,075 | $ | 3,458,410 | $ | 3,380,763 | $ | 3,269,506 | |||||||
Finance receivables held for investment, net | 23,444,625 | 23,634,914 | 22,667,203 | 22,427,769 | |||||||||||
Total assets | 39,061,940 | 39,507,482 | 38,765,557 | 39,422,304 | |||||||||||
Total equity | 5,418,998 | 5,678,733 | 5,885,234 | 6,480,501 | |||||||||||
Year Ended December 31, 2016 | |||||||||||||||
Total finance and other interest income | $ | 1,619,899 | $ | 1,643,989 | $ | 1,638,525 | $ | 1,627,183 | |||||||
Net finance and other interest income | 1,213,804 | 1,202,255 | 1,178,620 | 1,131,974 | |||||||||||
Provision for credit losses | 660,170 | 511,921 | 610,398 | 685,711 | |||||||||||
Income before income taxes | 328,942 | 437,563 | 304,020 | 90,186 | |||||||||||
Net income | 208,299 | 283,345 | 213,547 | 61,275 | |||||||||||
Net income per common share (basic) | $ | 0.58 | $ | 0.79 | $ | 0.60 | $ | 0.17 | |||||||
Net income per common share (diluted) | $ | 0.58 | $ | 0.79 | $ | 0.59 | $ | 0.17 | |||||||
Allowance for credit losses | $ | 3,337,490 | $ | 3,436,325 | $ | 3,412,977 | $ | 3,421,767 | |||||||
Finance receivables held for investment, net | 23,961,903 | 23,477,426 | 23,686,391 | 23,481,001 | |||||||||||
Total assets | 37,768,959 | 38,490,611 | 38,771,636 | 38,539,104 | |||||||||||
Total equity | 4,604,739 | 4,876,712 | 5,117,657 | 5,238,619 |
|
• | ASU 2016-09, Compensation - Stock Compensation (Topic 718). This new guidance simplifies certain aspects related to income taxes, the Statement of Cash Flows (SCF), and forfeitures when accounting for share-based payment transactions. ASU 2016-09 eliminates the requirement to recognize excess tax benefits in APIC pools, and instead requires companies to record all excess tax benefits and deficiencies at settlement, vesting or expiration in the income statement as provision for income taxes. At adoption of ASU 2016-09 on January 1, 2017, the cumulative-effect for previously unrecognized excess tax benefits totaled $26,552 net of tax, and was recognized, as an increase, through an adjustment in beginning retained earnings. The Company recorded excess tax deficiency, net of tax of $796 in the provision for income taxes rather than as a decrease to additional paid-in capital for the year ended December 31, 2017, on a prospective basis. All excess tax benefits along with other income tax cash flows are now being classified as operating activities rather than financing activities in the SCF on a prospective basis. |
• | ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. This new guidance removes Step 2 of the goodwill impairment test, which requires a hypothetical purchase price allocation. The guidance provides that a goodwill impairment is the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. All other goodwill impairment guidance remains largely unchanged. The same one-step impairment test will be applied to goodwill at all reporting units. The Company early adopted this ASU as of October 1, 2017. The adoption of this ASU did not have a material impact on the Company’s financial position, results of operations or cash flows. |
• | ASU 2016-05, Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. |
• | ASU 2016-06, Derivatives and Hedging (Topic 815): Contingent Put and Call Options in Debt Instruments. |
• | ASU 2016-07, Investments-Equity Method and Joint Ventures (Topic 323). |
• | ASU 2016-17, Consolidation (Topic 810), Interest Held Through Related Parties That Are Under Common Control. |
• | ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. |
• | ASU 2016-15, Statement of Cash Flows (Topic 230), Classification of Certain Cash Receipts and Cash Payments. |
• | ASU 2016-16, Income Taxes (Topic 740), Intra-Entity Transfers of Assets Other Than Inventory. |
• | ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. |
• | ASU 2017-05, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets |
• | ASU 2017-06, Plan Accounting: Defined Benefit Pension Plans (Topic 960), Defined Contribution Pension Plans (Topic 962), Health and Welfare Benefit Plans (Topic 965): Employee Benefit Plan Master Trust Reporting (a consensus of the Emerging Issues Task Force) |
• | ASU 2017-07, Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost |
• | ASU 2017-08, Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities |
• | ASU 2017-09, Compensation-Stock Compensation (Topic 718): Scope of Modification Accounting. |
• | ASU 2017-11, Earnings Per Share (Topic 260); Distinguishing Liabilities from Equity (Topic 480); Derivatives and Hedging (Topic 815): (Part I) Accounting for Certain Financial Instruments with Down Round Features, (Part II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception. |
|
December 31, 2017 | December 31, 2016 | ||||||
Retail installment contracts acquired individually (a) | $ | 22,362,509 | $ | 23,219,724 | |||
Purchased receivables | 27,839 | 158,264 | |||||
Receivables from dealers | 15,623 | 68,707 | |||||
Personal loans | 4,459 | 12,272 | |||||
Capital lease receivables (Note 3) | 17,339 | 22,034 | |||||
Finance receivables held for investment, net | $ | 22,427,769 | $ | 23,481,001 |
December 31, 2017 | ||||||||||||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | Personal Loans | ||||||||||||||
Non- TDR | TDR | |||||||||||||||
Unpaid principal balance | $ | 19,681,394 | $ | 6,261,894 | $ | 15,787 | $ | 6,887 | ||||||||
Credit loss allowance - specific | — | (1,731,320 | ) | — | (2,565 | ) | ||||||||||
Credit loss allowance - collective | (1,529,815 | ) | — | (164 | ) | — | ||||||||||
Discount | (309,191 | ) | (74,832 | ) | — | (1 | ) | |||||||||
Capitalized origination costs and fees | 58,638 | 5,741 | 6 | — | 138 | |||||||||||
Net carrying balance | $ | 17,901,026 | $ | 4,461,483 | $ | 15,623 | $ | 4,459 |
December 31, 2016 | |||||||||||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | Personal Loans (a) | |||||||||||||
Non-TDR | TDR | ||||||||||||||
Unpaid principal balance | $ | 21,528,406 | $ | 5,599,567 | $ | 69,431 | $ | 19,361 | |||||||
Credit loss allowance - specific | — | (1,611,295 | ) | — | — | ||||||||||
Credit loss allowance - collective | (1,799,760 | ) | — | (724 | ) | — | |||||||||
Discount | (467,757 | ) | (91,359 | ) | — | (7,721 | ) | ||||||||
Capitalized origination costs and fees | 56,704 | 5,218 | — | 632 | |||||||||||
Net carrying balance | $ | 19,317,593 | $ | 3,902,131 | $ | 68,707 | $ | 12,272 |
December 31, 2017 | December 31, 2016 | ||||||
Outstanding balance | $ | 43,474 | $ | 231,360 | |||
Outstanding recorded investment, net of impairment | 28,069 | 159,451 |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Balance — beginning of year | $ | 107,041 | $ | 178,582 | $ | 268,927 | |||||
Accretion of accretable yield | (30,129 | ) | (69,701 | ) | (91,157 | ) | |||||
Disposals/transfers | (62,183 | ) | — | — | |||||||
Reclassifications from (to) nonaccretable difference (a) | 4,735 | (1,840 | ) | 812 | |||||||
Balance — end of year | $ | 19,464 | $ | 107,041 | $ | 178,582 |
December 31, 2017 | December 31, 2016 | ||||||
Retail installment contracts acquired individually | $ | 1,148,332 | $ | 1,045,815 | |||
Personal loans | 1,062,089 | 1,077,600 | |||||
Total assets held for sale | $ | 2,210,421 | $ | 2,123,415 |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Sales of retail installment contracts to third parties | $ | 260,568 | $ | 3,694,019 | $ | 7,862,520 | |||||
Proceeds from sales of charged-off assets | 93,619 | 64,847 | 122,436 |
December 31, 2017 | December 31, 2016 | ||||||
Serviced balance of retail installment contracts and leases sold to third parties | $ | 5,771,085 | $ | 10,116,788 |
|
December 31, 2017 | December 31, 2016 | ||||||
Leased vehicles | $ | 14,285,769 | $ | 11,939,295 | |||
Less: accumulated depreciation | (3,110,167 | ) | (2,326,342 | ) | |||
Depreciated net capitalized cost | 11,175,602 | 9,612,953 | |||||
Manufacturer subvention payments, net of accretion | (1,042,477 | ) | (1,066,531 | ) | |||
Origination fees and other costs | 27,202 | 18,206 | |||||
Net book value | $ | 10,160,327 | $ | 8,564,628 |
2018 | $ | 1,650,271 | |
2019 | 1,034,470 | ||
2020 | 374,598 | ||
2021 | 12,317 | ||
Thereafter | — | ||
Total | $ | 3,071,656 |
December 31, 2017 | December 31, 2016 | ||||||
Gross investment in capital leases | $ | 27,234 | $ | 39,417 | |||
Origination fees and other | 124 | 150 | |||||
Less unearned income | (4,377 | ) | (7,545 | ) | |||
Net investment in capital leases before allowance | 22,981 | 32,022 | |||||
Less: allowance for lease losses | (5,642 | ) | (9,988 | ) | |||
Net investment in capital leases | $ | 17,339 | $ | 22,034 |
2018 | $ | 11,050 | |
2019 | 6,809 | ||
2020 | 4,417 | ||
2021 | 2,960 | ||
Thereafter | 1,998 | ||
Total | $ | 27,234 |
|
Year Ended December 31, 2017 | |||||||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | Personal Loans | |||||||||
Balance — beginning of year | $ | 3,411,055 | $ | 724 | $ | — | |||||
Provision for credit losses | 2,244,182 | (560 | ) | 10,691 | |||||||
Charge-offs (a) | (4,796,216 | ) | — | (8,945 | ) | ||||||
Recoveries | 2,402,114 | — | 819 | ||||||||
Balance — end of year | $ | 3,261,135 | $ | 164 | $ | 2,565 |
Year Ended December 31, 2016 | |||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | ||||||
Balance — beginning of year | $ | 3,197,414 | $ | 916 | |||
Provision for credit losses | 2,471,490 | 201 | |||||
Charge-offs | (4,723,649 | ) | (393 | ) | |||
Recoveries | 2,465,800 | — | |||||
Balance — end of year | $ | 3,411,055 | $ | 724 |
Year Ended December 31, 2015 | |||||||||||
Retail Installment Contracts Acquired Individually | Receivables from Dealers | Personal Loans | |||||||||
Balance — beginning of year | $ | 2,586,685 | $ | 674 | $ | 348,660 | |||||
Provision for credit losses | 2,433,617 | 242 | 324,634 | ||||||||
Charge-offs (a) | (3,897,480 | ) | — | (695,918 | ) | ||||||
Recoveries | 2,101,709 | — | 22,624 | ||||||||
Impact of loans transferred to held for sale | (27,117 | ) | — | — | |||||||
Balance — end of year | $ | 3,197,414 | $ | 916 | $ | — |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Balance — beginning of year | $ | 9,988 | $ | 19,878 | $ | 9,589 | |||||
Provision for credit losses | 48 | (506 | ) | 41,196 | |||||||
Charge-offs | (11,069 | ) | (33,476 | ) | (64,209 | ) | |||||
Recoveries | 6,675 | 24,092 | 33,302 | ||||||||
Balance — end of year | $ | 5,642 | $ | 9,988 | $ | 19,878 |
December 31, 2017 | |||||||||||
Retail Installment Contracts Held for Investment | |||||||||||
Loans Acquired Individually | Purchased Receivables Portfolios | Total | |||||||||
Principal, 30-59 days past due | $ | 2,822,686 | $ | 4,992 | $ | 2,827,678 | |||||
Delinquent principal over 59 days (a) | 1,541,728 | 2,855 | 1,544,583 | ||||||||
Total delinquent principal | $ | 4,364,414 | $ | 7,847 | $ | 4,372,261 |
December 31, 2016 | |||||||||||
Retail Installment Contracts Held for Investment | |||||||||||
Loans Acquired Individually | Purchased Receivables Portfolios | Total | |||||||||
Principal, 30-59 days past due | $ | 2,911,800 | $ | 13,703 | $ | 2,925,503 | |||||
Delinquent principal over 59 days (a) | 1,520,105 | 6,638 | 1,526,743 | ||||||||
Total delinquent principal | $ | 4,431,905 | $ | 20,341 | $ | 4,452,246 |
December 31, 2017 | December 31, 2016 | |||||||||||||
Dollars (in thousands) | Percent (a) | Dollars (in thousands) | Percent (a) | |||||||||||
Non-TDR | $ | 666,926 | 2.6 | % | $ | 721,150 | 2.6 | % | ||||||
TDR (b) | 1,390,373 | 5.4 | % | 665,068 | 2.4 | % | ||||||||
Total nonaccrual principal | $ | 2,057,299 | 7.9 | % | $ | 1,386,218 | 5.1 | % |
FICO® Band | December 31, 2017 (b) | December 31, 2016 (b) | ||
Commercial (a) | 2.5% | 3.1% | ||
No-FICOs | 11.2% | 12.2% | ||
<540 | 21.8% | 22.1% | ||
540-599 | 32.0% | 31.4% | ||
600-639 | 17.4% | 17.4% | ||
>640 | 15.1% | 13.8% |
(a) | No FICO score is obtained on loans to commercial borrowers. |
(b) | Percentages are based on unpaid principal balance |
December 31, 2017 | December 31, 2016 | ||||||
Pass | $ | 12,276 | $ | 17,585 | |||
Special Mention | 5,324 | 2,790 | |||||
Substandard | 715 | 1,488 | |||||
Doubtful | — | — | |||||
Loss | — | — | |||||
Total (Unpaid principal balance) | $ | 18,315 | $ | 21,863 |
December 31, 2017 | December 31, 2016 | ||||||
Pass | $ | 14,130 | $ | 67,681 | |||
Special Mention | 1,657 | — | |||||
Substandard | — | 1,750 | |||||
Doubtful | — | — | |||||
Loss | — | — | |||||
Total (Unpaid principal balance) | $ | 15,787 | $ | 69,431 |
December 31, 2017 | December 31, 2016 | ||||||
Retail Installment Contracts | |||||||
Outstanding recorded investment (a) | $ | 6,261,432 | $ | 5,637,792 | |||
Impairment | (1,731,320 | ) | (1,611,295 | ) | |||
Outstanding recorded investment, net of impairment | $ | 4,530,112 | $ | 4,026,497 |
December 31, 2017 | December 31, 2016 | ||||||
Retail Installment Contracts (a) | |||||||
Principal, 30-59 days past due | $ | 1,332,239 | $ | 1,253,848 | |||
Delinquent principal over 59 days | 818,938 | 736,691 | |||||
Total delinquent TDR principal | $ | 2,151,177 | $ | 1,990,539 |
For the Year Ended | |||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||||||
Retail Installment Contracts | Retail Installment Contracts | Retail Installment Contracts | Personal Loans | ||||||||||||
Average outstanding recorded investment in TDRs | $ | 6,002,715 | $ | 5,079,782 | $ | 4,361,962 | $ | 17,150 | |||||||
Interest income recognized | 946,606 | 802,048 | 716,054 | 2,220 |
For the Year Ended | |||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||||||
Retail Installment Contracts | Retail Installment Contracts | Retail Installment Contracts | Personal Loans | ||||||||||||
Outstanding recorded investment before TDR | $ | 3,547,456 | $ | 3,394,308 | $ | 3,417,884 | $ | 15,418 | |||||||
Outstanding recorded investment after TDR | $ | 3,541,968 | $ | 3,419,990 | $ | 3,445,103 | $ | 15,340 | |||||||
Number of contracts (not in thousands) | 204,775 | 191,385 | 198,325 | 12,501 |
For the Year Ended | |||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||||||
Retail Installment Contracts | Retail Installment Contracts | Retail Installment Contracts | Personal Loans | ||||||||||||
Recorded investment in TDRs that subsequently defaulted (a) | $ | 820,765 | $ | 788,933 | $ | 788,297 | $ | 5,346 | |||||||
Number of contracts (not in thousands) | 46,600 | 44,972 | 45,840 | 4,919 |
|
December 31, 2017 | |||||||||||||
Useful Life | Gross Carrying Amount | Accumulated Amortization | Net Carrying Value | ||||||||||
Amortized intangible assets: | |||||||||||||
Customer relationships | 10 years | $ | 12,400 | $ | (11,883 | ) | $ | 517 | |||||
Software and technology | 3 years | 33,603 | (20,286 | ) | 13,317 | ||||||||
Trademarks | 3 - 15 years | 20,347 | (4,447 | ) | 15,900 | ||||||||
Total | $ | 66,350 | $ | (36,616 | ) | $ | 29,734 |
December 31, 2016 | |||||||||||||
Useful Life | Gross Carrying Amount | Accumulated Amortization | Net Carrying Value | ||||||||||
Amortized intangible assets: | |||||||||||||
Customer relationships | 10 years | $ | 12,400 | $ | (10,643 | ) | $ | 1,757 | |||||
Software and technology | 3 years | 33,528 | (19,762 | ) | 13,766 | ||||||||
Trademarks | 3 - 15 years | 20,347 | (3,247 | ) | 17,100 | ||||||||
Total | $ | 66,275 | $ | (33,652 | ) | $ | 32,623 |
2018 | $ | 8,400 | |
2019 | 5,746 | ||
2020 | 3,288 | ||
2021 | 1,200 | ||
2022 and thereafter | 11,100 | ||
Total | $ | 29,734 |
|
December 31, 2017 | |||||||||||||||||||
Maturity Date(s) | Utilized Balance | Committed Amount | Effective Rate | Assets Pledged | Restricted Cash Pledged | ||||||||||||||
Facilities with third parties: | |||||||||||||||||||
Warehouse line (a) | January 2018 | $ | 336,484 | $ | 500,000 | 2.87% | $ | 473,208 | $ | — | |||||||||
Warehouse line | Various (b) | 339,145 | 1,250,000 | 2.53% | 461,353 | 12,645 | |||||||||||||
Warehouse line (c) | August 2019 | 2,044,843 | 3,900,000 | 2.96% | 2,929,890 | 53,639 | |||||||||||||
Warehouse line | December 2018 | — | 300,000 | 1.49% | — | — | |||||||||||||
Warehouse line | October 2019 | 226,577 | 1,800,000 | 4.95% | 311,336 | 6,772 | |||||||||||||
Repurchase facility (e) | Various (d) | 325,775 | 325,775 | 3.24% | — | 13,842 | |||||||||||||
Repurchase facility (e) | April 2018 | 202,311 | 202,311 | 2.67% | — | — | |||||||||||||
Repurchase facility (e) | March 2018 | 147,500 | 147,500 | 3.91% | — | — | |||||||||||||
Repurchase facility (e) | March 2018 | 68,897 | 68,897 | 3.04% | — | — | |||||||||||||
Warehouse line | November 2019 | 403,999 | 1,000,000 | 2.66% | 546,782 | 14,729 | |||||||||||||
Warehouse line | October 2019 | 81,865 | 400,000 | 4.09% | 114,021 | 3,057 | |||||||||||||
Warehouse line | November 2019 | 435,220 | 500,000 | 1.92% | 521,365 | 16,866 | |||||||||||||
Warehouse line | October 2018 | 235,700 | 300,000 | 2.84% | 289,634 | 10,474 | |||||||||||||
Total facilities with third parties | 4,848,316 | 10,694,483 | 5,647,589 | 132,024 | |||||||||||||||
Lines of credit with Santander and related subsidiaries (f): | |||||||||||||||||||
Line of credit | December 2018 | — | 1,000,000 | 3.09% | — | — | |||||||||||||
Promissory Note | December 2021 | 250,000 | 250,000 | 3.70% | — | — | |||||||||||||
Promissory Note | December 2022 | 250,000 | 250,000 | 3.95% | — | — | |||||||||||||
Promissory Note | March 2019 | 300,000 | 300,000 | 2.67% | — | — | |||||||||||||
Promissory Note | October 2020 | 400,000 | 400,000 | 3.10% | — | — | |||||||||||||
Promissory Note | May 2020 | 500,000 | 500,000 | 3.49% | — | — | |||||||||||||
Promissory Note (g) | March 2022 | 650,000 | 650,000 | 4.20% | — | — | |||||||||||||
Promissory Note | August 2021 | 650,000 | 650,000 | 3.44% | — | — | |||||||||||||
Line of credit | December 2018 | 750,000 | 750,000 | 1.33% | — | — | |||||||||||||
Line of credit | March 2019 | — | 3,000,000 | 3.94% | — | — | |||||||||||||
Total facilities with Santander and related subsidiaries | 3,750,000 | 7,750,000 | — | — | |||||||||||||||
Total revolving credit facilities | $ | 8,598,316 | $ | 18,444,483 | $ | 5,647,589 | $ | 132,024 |
(a) | The maturity of this warehouse line was extended to August 2019. |
(b) | Half of the outstanding balance on this facility matures in March 2018 and remaining balance matures in March 2019. |
(c) | This line is held exclusively for financing of Chrysler Capital leases. |
(d) | The maturity of this repurchase facility ranges from February 2018 to July 2018 |
(e) | The repurchase facilities are collateralized by securitization notes payable retained by the Company. These facilities have rolling maturities of up to one year. |
(f) | These lines are also collateralized by securitization notes payable and residuals retained by the Company. As of December 31, 2017 and December 31, 2016, $3,000,000 and $1,316,568, respectively, of the aggregate outstanding balances on these facilities were unsecured. |
(g) | During the year, the Company entered into an interest rate swap to hedge the interest rate risk on this fixed rate debt. This derivative was designated as fair value hedge at inception. This was later terminated and the fair value hedge adjustment was $4.2 million, the amortization of which will reduce interest expense over the remaining life of the fixed rate debt. |
December 31, 2016 | |||||||||||||||||||
Maturity Date(s) | Utilized Balance | Committed Amount | Effective Rate | Assets Pledged | Restricted Cash Pledged | ||||||||||||||
Facilities with third parties: | |||||||||||||||||||
Warehouse line | January 2018 | $ | 153,784 | $ | 500,000 | 3.17% | $ | 213,578 | $ | — | |||||||||
Warehouse line | Various | 462,085 | 1,250,000 | 2.52% | 653,014 | 14,916 | |||||||||||||
Warehouse line | August 2018 | 534,220 | 780,000 | 1.98% | 608,025 | 24,520 | |||||||||||||
Warehouse line | August 2018 | 3,119,943 | 3,120,000 | 1.91% | 4,700,774 | 70,991 | |||||||||||||
Warehouse line | October 2018 | 702,377 | 1,800,000 | 2.51% | 994,684 | 23,378 | |||||||||||||
Repurchase facility | December 2017 | 507,800 | 507,800 | 2.83% | — | 22,613 | |||||||||||||
Repurchase facility | April 2017 | 235,509 | 235,509 | 2.04% | — | — | |||||||||||||
Warehouse line | November 2018 | 578,999 | 1,000,000 | 1.56% | 850,758 | 17,642 | |||||||||||||
Warehouse line | October 2018 | 202,000 | 400,000 | 2.22% | 290,867 | 5,435 | |||||||||||||
Warehouse line | November 2018 | — | 500,000 | 2.07% | — | — | |||||||||||||
Warehouse line | October 2017 | 243,100 | 300,000 | 2.38% | 295,045 | 9,235 | |||||||||||||
Total facilities with third parties | 6,739,817 | 10,393,309 | 8,606,745 | 188,730 | |||||||||||||||
Lines of credit with Santander and related subsidiaries: | |||||||||||||||||||
Line of credit | December 2017 | 500,000 | 500,000 | 3.04% | — | — | |||||||||||||
Line of credit | December 2018 | 175,000 | 500,000 | 3.87% | — | — | |||||||||||||
Line of credit | December 2017 | 1,000,000 | 1,000,000 | 2.86% | — | — | |||||||||||||
Line of credit | December 2018 | 1,000,000 | 1,000,000 | 2.88% | — | — | |||||||||||||
Line of credit | March 2017 | 300,000 | 300,000 | 2.25% | — | — | |||||||||||||
Line of credit | March 2019 | — | 3,000,000 | 3.74% | — | — | |||||||||||||
Total facilities with Santander and related subsidiaries | 2,975,000 | 6,300,000 | — | — | |||||||||||||||
Total revolving credit facilities | $ | 9,714,817 | $ | 16,693,309 | $ | 8,606,745 | $ | 188,730 |
December 31, 2017 | |||||||||||||||||||
Estimated Maturity Date(s) | Balance | Initial Note Amounts Issued | Initial Weighted Average Interest Rate | Collateral (b) | Restricted Cash | ||||||||||||||
2013 Securitizations | January 2019 - March 2021 | $ | 418,806 | $ | 4,239,700 | 0.89%-1.59% | $ | 544,948 | $ | 125,696 | |||||||||
2014 Securitizations | February 2020 - April 2022 | 1,150,422 | 6,391,020 | 1.16%-1.72% | 1,362,814 | 210,937 | |||||||||||||
2015 Securitizations | September 2019 - January 2023 | 2,484,051 | 9,171,332 | 1.33%-2.29% | 3,465,671 | 366,062 | |||||||||||||
2016 Securitizations | April 2022 - March 2024 | 3,596,822 | 7,462,790 | 1.63%-2.80% | 4,798,807 | 344,899 | |||||||||||||
2017 Securitizations | April 2023 - September 2024 | 7,343,157 | 9,535,800 | 2.01%-2.52% | 9,701,381 | 422,865 | |||||||||||||
Public securitizations (a) | 14,993,258 | 36,800,642 | 19,873,621 | 1,470,459 | |||||||||||||||
2011 Private issuance | September 2028 | 281,946 | 1,700,000 | 1.46% | 398,051 | 20,356 | |||||||||||||
2013 Private issuances | August 2021 - September 2024 | 2,292,279 | 2,044,054 | 1.28%-1.38% | 3,719,148 | 155,066 | |||||||||||||
2014 Private issuances | March 2018 - November 2021 | 117,730 | 1,538,087 | 1.05%-1.40% | 231,997 | 9,552 | |||||||||||||
2015 Private issuances | November 2018 - September 2021 | 2,009,627 | 2,305,062 | 0.88%-4.09% | 988,247 | 55,451 | |||||||||||||
2016 Private issuances | May 2020 - September 2024 | 1,489,464 | 3,050,000 | 1.55%-2.86% | 2,147,988 | 89,460 | |||||||||||||
2017 Private issuances | April 2021 - September 2021 | 1,373,591 | 1,641,079 | 1.85%-2.27% | 1,747,227 | 47,415 | |||||||||||||
Privately issued amortizing notes | 7,564,637 | 12,278,282 | 9,232,658 | 377,300 | |||||||||||||||
Total secured structured financings | $ | 22,557,895 | $ | 49,078,924 | $ | 29,106,279 | $ | 1,847,759 |
December 31, 2016 | |||||||||||||||||||
Estimated Maturity Date(s) | Balance | Initial Note Amounts Issued | Initial Weighted Average Interest Rate | Collateral | Restricted Cash | ||||||||||||||
2012 Securitizations | September 2018 | $ | 197,470 | $ | 2,525,540 | 0.92%-1.23% | $ | 312,710 | $ | 73,733 | |||||||||
2013 Securitizations | January 2019 - January 2021 | 1,172,904 | 6,689,700 | 0.89%-1.59% | 1,484,014 | 222,187 | |||||||||||||
2014 Securitizations | February 2020 - January 2021 | 1,858,600 | 6,391,020 | 1.16%-1.72% | 2,360,939 | 250,806 | |||||||||||||
2015 Securitizations | September 2019 - January 2023 | 4,326,292 | 9,317,032 | 1.33%-2.29% | 5,743,884 | 468,787 | |||||||||||||
2016 Securitizations | April 2022 - March 2024 | 5,881,216 | 7,462,790 | 1.63%-2.46% | 7,572,977 | 408,086 | |||||||||||||
Public securitizations | 13,436,482 | 32,386,082 | 17,474,524 | 1,423,599 | |||||||||||||||
2010 Private issuance | June 2017 | 113,157 | 516,000 | 1.29% | 213,235 | 6,270 | |||||||||||||
2011 Private issuance | December 2018 | 342,369 | 1,700,000 | 1.46% | 617,945 | 31,425 | |||||||||||||
2013 Private issuances | September 2018-September 2020 | 2,375,964 | 2,693,754 | 1.13%-1.38% | 4,122,963 | 164,740 | |||||||||||||
2014 Private issuances | March 2018 - December 2021 | 643,428 | 3,271,175 | 1.05%-1.40% | 1,129,506 | 68,072 | |||||||||||||
2015 Private issuances | December 2016 - July 2019 | 2,185,166 | 2,855,062 | 0.88%-2.81% | 2,384,661 | 140,269 | |||||||||||||
2016 Private issuances | May 2020 - September 2024 | 2,512,323 | 3,050,000 | 1.55%-2.86% | 3,553,577 | 90,092 | |||||||||||||
Privately issued amortizing notes | 8,172,407 | 14,085,991 | 12,021,887 | 500,868 | |||||||||||||||
Total secured structured financings | $ | 21,608,889 | $ | 46,472,073 | $ | 29,496,411 | $ | 1,924,467 |
2018, 0.44% | $ | 226,046 | |
2019, 1.74% | 2,327,186 | ||
2020, 2.15% | 4,445,272 | ||
2021, 2.70% | 8,118,119 | ||
2022, 3.21% | 3,286,548 | ||
Thereafter, 3.19% | 4,205,379 | ||
$ | 22,608,550 | ||
Less: unamortized costs | (50,655 | ) | |
Notes payable - secured structured financings | $ | 22,557,895 |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Receivables securitized (a) | $ | 2,583,341 | $ | 904,108 | $ | 1,557,099 | |||||
Net proceeds from new securitizations | $ | 2,588,227 | $ | 876,592 | $ | 1,578,320 | |||||
Cash received for servicing fees | 35,682 | 47,804 | 23,848 | ||||||||
Total cash received from securitization trusts | $ | 2,623,909 | $ | 924,396 | $ | 1,602,168 |
(a) | Represents the unpaid principal balance at the time of original securitization. |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Assets securitized | $ | 18,442,793 | $ | 15,828,921 | $ | 18,516,641 | |||||
Net proceeds from new securitizations (a) | $ | 14,126,211 | $ | 13,319,530 | $ | 15,232,692 | |||||
Net proceeds from sale of retained bonds | 499,354 | 436,812 | — | ||||||||
Cash received for servicing fees (b) | 866,210 | 787,778 | 700,156 | ||||||||
Net distributions from Trusts (b) | 2,613,032 | 1,748,013 | 1,960,418 | ||||||||
Total cash received from Trusts | $ | 18,104,807 | $ | 16,292,133 | $ | 17,893,266 |
(a) | Includes additional advances on existing securitizations. |
(b) | These amounts are not reflected in the accompanying consolidated statements of cash flows because the cash flows are between the VIEs and other entities included in the consolidation. |
Year ended December 31, | |||||||
2017 | 2016 | ||||||
SPAIN | $ | 2,024,016 | $ | — | |||
Total serviced for related parties | 2,024,016 | — | |||||
Chrysler Capital securitizations | 1,404,232 | 2,472,756 | |||||
Other third parties | — | 268,345 | |||||
Total serviced for third parties | 1,404,232 | 2,741,101 | |||||
Total serviced for others portfolio | $ | 3,428,248 | $ | 2,741,101 |
|
December 31, 2017 | |||||||||||||||
Notional | Fair Value | Asset | Liability | ||||||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 4,926,900 | $ | 45,986 | $ | 45,986 | $ | — | |||||||
Interest rate swap agreements not designated as hedges | 1,736,400 | 9,596 | 9,596 | — | |||||||||||
Interest rate cap agreements | 10,906,081 | 103,721 | 135,830 | (32,109 | ) | ||||||||||
Options for interest rate cap agreements | 10,906,081 | (103,659 | ) | 32,165 | (135,824 | ) |
December 31, 2016 | |||||||||||||||
Notional | Fair Value | Asset | Liability | ||||||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 7,854,700 | $ | 44,618 | $ | 45,551 | $ | (933 | ) | ||||||
Interest rate swap agreements not designated as hedges | 1,019,900 | 1,939 | 2,076 | (137 | ) | ||||||||||
Interest rate cap agreements | 9,463,935 | 76,269 | 76,269 | — | |||||||||||
Options for interest rate cap agreements | 9,463,935 | (76,281 | ) | — | (76,281 | ) | |||||||||
Total return settlement | 658,471 | (30,618 | ) | — | (30,618 | ) |
Gross Amounts Not Offset in the Consolidated Balance Sheet | |||||||||||
Assets Presented in the Consolidated Balance Sheet | Cash Collateral Received (a) | Net Amount | |||||||||
December 31, 2017 | |||||||||||
Interest rate swaps - Santander & affiliates | $ | 8,621 | $ | (3,461 | ) | $ | 5,160 | ||||
Interest rate swaps - third party | 46,961 | (448 | ) | 46,513 | |||||||
Interest rate caps - Santander & affiliates | 18,201 | (12,240 | ) | 5,961 | |||||||
Interest rate caps - third party | 149,794 | (55,835 | ) | 93,959 | |||||||
Total derivatives subject to a master netting arrangement or similar arrangement | 223,577 | (71,984 | ) | 151,593 | |||||||
Total derivatives not subject to a master netting arrangement or similar arrangement | — | — | — | ||||||||
Total derivative assets | $ | 223,577 | $ | (71,984 | ) | $ | 151,593 | ||||
Total financial assets | $ | 223,577 | $ | (71,984 | ) | $ | 151,593 | ||||
December 31, 2016 | |||||||||||
Interest rate swaps - Santander & affiliates | $ | 5,372 | $ | — | $ | 5,372 | |||||
Interest rate swaps - third party | 42,254 | (22,100 | ) | 20,154 | |||||||
Interest rate caps - Santander & affiliates | 7,593 | — | 7,593 | ||||||||
Interest rate caps - third party | 68,676 | — | 68,676 | ||||||||
Total derivatives subject to a master netting arrangement or similar arrangement | 123,895 | (22,100 | ) | 101,795 | |||||||
Total derivatives not subject to a master netting arrangement or similar arrangement | — | — | — | ||||||||
Total derivative assets | $ | 123,895 | $ | (22,100 | ) | $ | 101,795 | ||||
Total financial assets | $ | 123,895 | $ | (22,100 | ) | $ | 101,795 |
Gross Amounts Not Offset in the Consolidated Balance Sheet | |||||||||||
Liabilities Presented in the Consolidated Balance Sheet | Cash Collateral Pledged (a) | Net Amount | |||||||||
December 31, 2017 | |||||||||||
Back to back - Santander & affiliates | 18,201 | (18,201 | ) | — | |||||||
Back to back - third party | 149,732 | (133,540 | ) | 16,192 | |||||||
Total derivatives subject to a master netting arrangement or similar arrangement | 167,933 | (151,741 | ) | 16,192 | |||||||
Total derivatives not subject to a master netting arrangement or similar arrangement | — | — | — | ||||||||
Total derivative liabilities | $ | 167,933 | $ | (151,741 | ) | $ | 16,192 | ||||
Total financial liabilities | $ | 167,933 | $ | (151,741 | ) | $ | 16,192 | ||||
December 31, 2016 | |||||||||||
Interest rate swaps - Santander & affiliates | $ | 546 | $ | (546 | ) | $ | — | ||||
Interest rate swaps - third party | 524 | (524 | ) | — | |||||||
Back to back - Santander & affiliates | 7,593 | (7,593 | ) | — | |||||||
Back to back - third party | 68,688 | (68,688 | ) | — | |||||||
Total derivatives subject to a master netting arrangement or similar arrangement | 77,351 | (77,351 | ) | — | |||||||
Total return settlement | 30,618 | — | 30,618 | ||||||||
Total derivatives not subject to a master netting arrangement or similar arrangement | 30,618 | — | 30,618 | ||||||||
Total derivative liabilities | $ | 107,969 | $ | (77,351 | ) | $ | 30,618 | ||||
Total financial liabilities | $ | 107,969 | $ | (77,351 | ) | $ | 30,618 |
December 31, 2017 | |||||||||||
Recognized in Earnings | Gross Gains Recognized in Accumulated Other Comprehensive Income | Gross amount Reclassified From Accumulated Other Comprehensive Income To Interest Expense | |||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 112 | $ | 22,333 | $ | 6,060 | |||||
Derivative instruments not designated as hedges: | |||||||||||
Gains (losses) recognized in operating expense | $ | (6,835 | ) |
December 31, 2016 | |||||||||||
Recognized in Earnings | Gross Gains (Losses) Recognized in Accumulated Other Comprehensive Income | Gross Gains (Losses) Reclassified From Accumulated Other Comprehensive Income To Interest Expense | |||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 1,131 | $ | (2,118 | ) | $ | (43,898 | ) | |||
Derivative instruments not designated as hedges: | |||||||||||
Gains (losses) recognized in operating expenses | $ | (1,593 | ) |
December 31, 2015 | |||||||||||
Recognized in Earnings | Gross Gains (Losses) Recognized in Accumulated Other Comprehensive Income | Gross Gains (Losses) Reclassified From Accumulated Other Comprehensive Income To Interest Expense | |||||||||
Interest rate swap agreements designated as cash flow hedges | $ | 223 | $ | (53,160 | ) | $ | (50,860 | ) | |||
Derivative instruments not designated as hedges: | |||||||||||
Gains (losses) recognized in interest expense | $ | (11,880 | ) | ||||||||
Gains (losses) recognized in operating expenses | $ | (10,973 | ) |
|
December 31, 2017 | December 31, 2016 | ||||||
Upfront fee (a) | $ | 80,000 | $ | 95,000 | |||
Vehicles (b) | 293,546 | 257,382 | |||||
Manufacturer subvention payments receivable (a) | 83,910 | 161,447 | |||||
Accounts receivable | 38,583 | 22,480 | |||||
Prepaids | 40,830 | 46,177 | |||||
Derivative assets at fair value (c) | 196,755 | 110,930 | |||||
Derivative-third party collateral | 149,805 | 75,089 | |||||
Other | 29,815 | 16,905 | |||||
Total | $ | 913,244 | $ | 785,410 |
(a) | These amounts relate to the Chrysler Agreement. The Company paid a $150,000 upfront fee upon the May 2013 inception of the agreement. The fee is being amortized into finance and other interest income over a ten-year term. As the preferred financing provider for FCA, the Company is entitled to subvention payments on loans and leases with below-market customer payments. |
(b) | Includes vehicles obtained through repossession as well as vehicles obtained due to lease terminations. |
(c) | Derivative assets at fair value represent the gross amount of derivatives presented in the consolidated financial statements. Refer to Note 8 to these Consolidated Financial Statements for the detail of these amounts. |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Income before income taxes: | |||||||||||
Domestic | $ | 717,496 | $ | 942,436 | $ | 1,289,612 | |||||
Foreign | 106,018 | 218,275 | — | ||||||||
Total | $ | 823,514 | $ | 1,160,711 | $ | 1,289,612 | |||||
Current income tax expense (benefit): | |||||||||||
Federal | $ | (6,140 | ) | $ | 2,481 | $ | 33,798 | ||||
State | (6,436 | ) | 3,273 | 4,491 | |||||||
Foreign | 4,273 | 8,738 | — | ||||||||
Total current income tax expense (benefit) | $ | (8,303 | ) | $ | 14,492 | $ | 38,289 | ||||
Deferred income tax expense (benefit): | |||||||||||
Federal | (386,703 | ) | 343,816 | 387,686 | |||||||
State | 30,953 | 35,944 | 39,597 | ||||||||
Foreign | (39 | ) | (7 | ) | — | ||||||
Total deferred income tax expense (benefit) | (355,789 | ) | 379,753 | 427,283 | |||||||
Total income tax expense (benefit) | $ | (364,092 | ) | $ | 394,245 | $ | 465,572 |
For the Year Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Federal statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
State and local income taxes — net of federal income tax benefit | 2.3 | 2.5 | 2.3 | |||||
Valuation allowance | — | (2.2 | ) | (0.2 | ) | |||
Electric vehicle credit | (2.9 | ) | (2.3 | ) | (1.8 | ) | ||
Tax reform - deferred impact | (82.3 | ) | — | — | ||||
Tax reform - transition tax | 3.1 | — | — | |||||
Other | 0.6 | 1.0 | 0.8 | |||||
Effective income tax rate | (44.2 | )% | 34.0 | % | 36.1 | % |
December 31, 2017 | December 31, 2016 | ||||||
Deferred tax assets: | |||||||
Debt issuance costs | $ | 4,181 | $ | 5,001 | |||
Receivables | 512,177 | 474,366 | |||||
Net operating loss carryforwards | 356,030 | 603,136 | |||||
Equity-based compensation | 14,258 | 23,042 | |||||
Credit carryforwards | 163,140 | 127,933 | |||||
Other | 32,264 | 34,257 | |||||
Total gross deferred tax assets | 1,082,050 | 1,267,735 | |||||
Deferred tax liabilities: | |||||||
Capitalized origination costs | (4,229 | ) | (10,804 | ) | |||
Goodwill | (11,278 | ) | (15,375 | ) | |||
Leased vehicles | (1,942,273 | ) | (2,421,114 | ) | |||
Furniture and equipment | (7,201 | ) | (9,638 | ) | |||
Derivatives | (9,966 | ) | (17,635 | ) | |||
Unremitted foreign earnings | — | (67,720 | ) | ||||
Other | (925 | ) | (1,012 | ) | |||
Total gross deferred tax liabilities | (1,975,872 | ) | (2,543,298 | ) | |||
Valuation allowance | (3,299 | ) | (2,501 | ) | |||
Net deferred tax asset (liability) | $ | (897,121 | ) | $ | (1,278,064 | ) |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Valuation allowance, beginning of year | $ | 2,501 | $ | 30,489 | $ | 32,901 | |||||
Provision (release) | 798 | (27,988 | ) | (2,412 | ) | ||||||
Valuation allowance, end of year | $ | 3,299 | $ | 2,501 | $ | 30,489 |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Gross unrecognized tax benefits balance, January 1 | $ | 16,736 | $ | 225 | $ | 166 | |||||
Additions for tax positions taken in the current year | — | 16,606 | — | ||||||||
Additions for tax positions of prior years | 473 | — | 70 | ||||||||
Reductions for tax positions of prior years | (589 | ) | (34 | ) | (11 | ) | |||||
Reductions as a result of a lapse of the applicable statute of limitations | (1,874 | ) | — | — | |||||||
Settlements | — | (61 | ) | — | |||||||
Gross unrecognized tax benefits balance, December 31 | $ | 14,746 | $ | 16,736 | $ | 225 |
|
Agreement or Legal Matter | Commitment or Contingency | December 31, 2017 | December 31, 2016 | |||||||||
Chrysler Agreement | Revenue-sharing and gain-sharing payments | $ | 6,580 | $ | 10,134 | |||||||
Agreement with Bank of America | Servicer performance fee | 8,072 | 9,797 | |||||||||
Agreement with CBP | Loss-sharing payments | 5,625 | 4,563 | |||||||||
Other Contingencies | Consumer arrangements | 6,326 | — | |||||||||
Legal and regulatory proceedings | Aggregate legal and regulatory liabilities | 108,800 | 39,200 |
2018 | $ | 12,642 | |
2019 | 12,771 | ||
2020 | 13,032 | ||
2021 | 12,907 | ||
2022 | 12,282 | ||
Thereafter | 44,663 | ||
Total | $ | 108,297 |
|
December 31, 2017 | December 31, 2016 | ||||||
Total serviced portfolio | $ | 400,788 | $ | 531,117 | |||
Cash collections due to owner | 11,870 | 21,427 | |||||
Servicing fees receivable | 839 | 1,123 |
December 31, 2017 | |||
Total serviced portfolio | $ | 121,431 | |
Cash collections due to owner | 436 | ||
Servicing fees receivable | 104 |
December 31, 2017 | December 31, 2016 | ||||||
Total serviced portfolio | $ | 321,629 | $ | 1,297,317 | |||
Cash collections due to owner | — | 78 | |||||
Origination and servicing fees receivable | 2,067 | 926 | |||||
Revenue share reimbursement receivable | 1,548 | 612 |
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Line of credit agreement with Santander - New York Branch (Note 6) | $ | 51,735 | $ | 69,877 | $ | 96,753 | |||||
Debt facilities with SHUSA (Note 6) | 90,988 | 24,050 | 5,299 |
December 31, 2017 | December 31, 2016 | ||||||
Line of credit agreement with Santander - New York Branch (Note 6) | $ | 1,435 | $ | 6,297 | |||
Debt facilities with SHUSA (Note 6) | 18,670 | 1,737 |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Cash paid (received) during the year for: | |||||||||||
Interest | $ | 942,551 | $ | 796,682 | $ | 635,558 | |||||
Income taxes | 1,856 | (180,323 | ) | (190,663 | ) | ||||||
Noncash investing and financing transactions: | |||||||||||
Transfer of revolving credit facilities to secured structured financings | 495,991 | 146,864 | 193,180 | ||||||||
Transfer of personal loans to held for sale | — | — | 1,883,251 |
|
December 31, 2017 | |||||||||||||||||||
Carrying Value | Estimated Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Assets: | |||||||||||||||||||
Cash and cash equivalents (a) | $ | 527,805 | $ | 527,805 | $ | 527,805 | $ | — | $ | — | |||||||||
Finance receivables held for investment, net (b) | 22,284,068 | 24,340,739 | — | — | 24,340,739 | ||||||||||||||
Restricted cash (a) | 2,553,902 | 2,553,902 | 2,553,902 | — | — | ||||||||||||||
Total | $ | 25,365,775 | $ | 27,422,446 | $ | 3,081,707 | $ | — | $ | 24,340,739 | |||||||||
Liabilities: | |||||||||||||||||||
Notes payable — credit facilities (c) | $ | 4,848,316 | $ | 4,848,316 | $ | — | $ | — | $ | 4,848,316 | |||||||||
Notes payable — secured structured financings (d) | 22,557,895 | 22,688,381 | — | 12,275,408 | 10,412,973 | ||||||||||||||
Notes payable — related party (e) | 3,754,223 | 3,754,223 | — | — | 3,754,223 | ||||||||||||||
Total | $ | 31,160,434 | $ | 31,290,920 | $ | — | $ | 12,275,408 | $ | 19,015,512 |
December 31, 2016 | |||||||||||||||||||
Carrying Value | Estimated Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Assets: | |||||||||||||||||||
Cash and cash equivalents (a) | $ | 160,180 | $ | 160,180 | $ | 160,180 | $ | — | $ | — | |||||||||
Finance receivables held for investment, net (b) | 23,456,506 | 24,630,599 | 24,630,599 | ||||||||||||||||
Restricted cash (a) | 2,757,299 | 2,757,299 | 2,757,299 | — | — | ||||||||||||||
Total | $ | 26,373,985 | $ | 27,548,078 | $ | 2,917,479 | $ | — | $ | 24,630,599 | |||||||||
Liabilities: | |||||||||||||||||||
Notes payable — credit facilities (c) | $ | 6,739,817 | $ | 6,739,817 | $ | — | $ | — | $ | 6,739,817 | |||||||||
Notes payable — secured structured financings (d) | 21,608,889 | 21,712,691 | — | 13,530,045 | 8,182,646 | ||||||||||||||
Notes payable — related party (e) | 2,975,000 | 2,975,000 | — | — | 2,975,000 | ||||||||||||||
Total | $ | 31,323,706 | $ | 31,427,508 | $ | — | $ | 13,530,045 | $ | 17,897,463 |
(a) | Cash and cash equivalents and restricted cash — The carrying amount of cash and cash equivalents, including restricted cash, is at an approximated fair value as the instruments mature within 90 days or less and bear interest at market rates. |
(b) | Finance receivables held for investment, net — Finance receivables held for investment, net are carried at amortized cost, net of an allowance. The estimated fair value for the underlying financial instruments are determined as follows: |
• | Retail installment contracts held for investment, net — The estimated fair value is calculated based on a DCF in which the Company uses significant unobservable inputs on key assumptions, including historical default rates and adjustments to reflect prepayment rates, expected recovery rates, discount rates reflective of the cost of funding, and credit loss expectations. |
• | Receivables from dealers held for investment and Capital lease receivables, net — Receivables from dealers held for investment and capital lease receivables are carried at amortized cost, net of credit loss allowance and gross investments, net of unearned income and allowance for lease losses, respectively. Management believes that the terms of these credit agreements approximate market terms for similar credit agreements. |
(c) | Notes payable — credit facilities — The carrying amount of notes payable related to revolving credit facilities is estimated to approximate fair value. Management believes that the terms of these credit agreements approximate market terms for similar credit agreements as the facilities are subject to short-term floating interest rates that approximate rates available to the Company. |
(d) | Notes payable — secured structured financings — The estimated fair value of notes payable related to public securitizations is calculated based on market observable prices and spreads for the Company’s publicly traded debt and market observed prices of similar notes issued by the Company, or recent market transactions involving similar debt with similar credit risks, which are considered level 2 inputs. The estimated fair value of notes payable related to privately issued amortizing notes is calculated based on a combination of discounted cash flow analysis and market observable spreads for similar liabilities in which the Company uses significant unobservable inputs on key assumptions, including historical default rates and adjustments to reflect prepayment rates, discount rates reflective of the cost of funding, and credit loss expectations, which are considered level 3 inputs. |
(e) | Notes payable — related party — The carrying amount of notes payable to a related party is estimated to approximate fair value as the facilities are subject to short-term floating interest rates that approximate rates available to the Company. |
Fair Value Measurements at December 31, 2017 | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Other assets — trading interest rate caps (a) | $ | 129,718 | $ | — | $ | 129,718 | $ | — | |||||||
Due from affiliates — trading interest rate caps (a) | 6,112 | — | 6,112 | — | |||||||||||
Other assets — cash flow hedging interest rate swaps (a) | 39,036 | — | 39,036 | — | |||||||||||
Due from affiliates — cash flow hedging interest rate swaps (a) | 6,950 | — | 6,950 | — | |||||||||||
Other assets — trading interest rate swaps (a) | 7,925 | — | 7,925 | — | |||||||||||
Due from affiliates — trading interest rate swaps (a) | 1,671 | — | 1,671 | — | |||||||||||
Other assets — trading options for interest rate caps (a) | 20,075 | — | 20,075 | — | |||||||||||
Due from affiliates — trading options for interest rate caps (a) | 12,090 | — | 12,090 | — | |||||||||||
Other liabilities — trading options for interest rate caps (a) | 129,712 | — | 129,712 | — | |||||||||||
Due to affiliates — trading options for interest rate caps (a) | 6,112 | — | 6,112 | — | |||||||||||
Other liabilities — trading interest rate caps (a) | 20,019 | — | 20,019 | — | |||||||||||
Due to affiliates — trading interest rate caps (a) | 12,090 | — | 12,090 | — | |||||||||||
Retail installment contracts acquired individually (c) | 22,124 | — | — | 22,124 |
Fair Value Measurements at December 31, 2016 | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Other assets — trading interest rate caps (a) | $ | 68,676 | $ | — | $ | 68,676 | $ | — | |||||||
Due from affiliates — trading interest rate caps (a) | 7,593 | — | 7,593 | — | |||||||||||
Other assets — cash flow hedging interest rate swaps (a) | 41,471 | — | 41,471 | — | |||||||||||
Due from affiliates — cash flow hedging interest rate swaps (a) | 4,080 | — | 4,080 | — | |||||||||||
Other assets — trading interest rate swaps (a) | 783 | — | 783 | — | |||||||||||
Due from affiliates — trading interest rate swaps (a) | 1,292 | — | 1,292 | — | |||||||||||
Other liabilities — trading options for interest rate caps (a) | 68,688 | — | 68,688 | — | |||||||||||
Due to affiliates — trading options for interest rate caps (a) | 7,593 | — | 7,593 | — | |||||||||||
Other liabilities — cash flow hedging interest rate swaps (a) | 482 | — | 482 | — | |||||||||||
Due to affiliates — cash flow hedging interest rate swaps (a) | 451 | — | 451 | — | |||||||||||
Other liabilities — trading interest rate swaps (a) | 42 | — | 42 | — | |||||||||||
Due to affiliates — trading interest rate swaps (a) | 95 | — | 95 | — | |||||||||||
Other liabilities — total return settlement (a,b) | 30,618 | — | — | 30,618 | |||||||||||
Retail installment contracts acquired individually (c) | 24,495 | — | — | 24,495 |
(a) | The valuation is determined using widely accepted valuation techniques including a DCF on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivative, including the period to maturity, and uses observable market-based inputs. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurement of its derivatives. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings and guarantees. The Company utilizes the exception in ASC 820-10-35-18D (commonly referred to as the “portfolio exception”) with respect to measuring counterparty credit risk for instruments (Note 8). |
(b) | The significant unobservable inputs for total return settlement derivative contracts used in the fair value measurement of the Company's liabilities are discount percentages, which are based on comparable financial instruments. |
(c) | For certain retail installment contracts reported in finance receivables held for investment, net, the Company has elected the fair value option. The fair values of the retail installment contracts are estimated using a DCF model. When estimating the fair value using this model, the Company uses significant unobservable inputs on key assumptions, which includes historical default rates and adjustments to reflect prepayment rates based on available data from a comparable market securitization of similar assets, discount rates reflective of the cost of funding of debt issuance and recent historical equity yields, and recovery rates based on the average severity utilizing reported severity rates and loss severity utilizing available market data from a comparable securitized pool. Accordingly, retail installment contracts held for investment are classified as Level 3. Changes in the fair value are recorded in investment gains (losses), net in the consolidated statement of income. |
Year Ended | |||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||
Fair value, beginning of year | $ | 24,495 | $ | 6,770 | $ | — | |||||
Additions / issuances | 21,672 | 36,623 | 6,770 | ||||||||
Net collection activities | (28,598 | ) | (18,850 | ) | — | ||||||
Loans sold | — | (48 | ) | — | |||||||
Gains recognized in earnings | 4,555 | — | — | ||||||||
Fair value, end of year | $ | 22,124 | $ | 24,495 | $ | 6,770 |
Year Ended | |||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2015 | |||||||||
Fair value, beginning of year | $ | 30,618 | $ | 53,432 | $ | 48,893 | |||||
Losses recognized in earnings | 505 | 4,365 | 10,973 | ||||||||
Settlements | (31,123 | ) | (27,179 | ) | (6,434 | ) | |||||
Fair value, end of year | $ | — | $ | 30,618 | $ | 53,432 |
Fair Value Measurements at December 31, 2017 | |||||||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Lower of cost or fair value expense for the year ended December 31, 2017 | |||||||||||||||
Other assets — vehicles (a) | $ | 293,546 | $ | — | $ | 293,546 | $ | — | $ | — | |||||||||
Personal loans held for sale (b) | 1,062,089 | — | — | 1,062,089 | 374,374 | ||||||||||||||
Retail installment contracts held for sale (c) | 1,148,332 | — | — | 1,148,332 | 11,686 | ||||||||||||||
Auto loans impaired due to bankruptcy (d) | 121,578 | — | 121,578 | — | 75,194 |
Fair Value Measurements at December 31, 2016 | |||||||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Lower of cost or fair value expense for the year ended December 31, 2016 | |||||||||||||||
Other assets — vehicles (a) | $ | 257,382 | $ | — | $ | 257,382 | $ | — | $ | — | |||||||||
Personal loans held for sale (b) | 1,077,600 | — | — | 1,077,600 | 414,703 | ||||||||||||||
Retail installment contracts held for sale (c) | 1,045,815 | — | — | 1,045,815 | 8,913 |
Financial Instruments | Fair Value at December 31, 2017 | Valuation Technique | Unobservable Inputs | Range | ||||
Financial Assets: | ||||||||
Retail installment contracts held for investment | $22,124 | Discounted Cash Flow | Discount Rate | 8% - 10% | ||||
Default Rate | 15% - 20% | |||||||
Prepayment Rate | 6% - 8% | |||||||
Loss Severity Rate | 50% - 60% | |||||||
Personal loans held for sale | $1,062,089 | Lower of Market or Income Approach | Market Approach | |||||
Market Participant View | 70% - 80% | |||||||
Income Approach | ||||||||
Discount Rate | 15% - 20% | |||||||
Default Rate | 30% - 40% | |||||||
Net Principal Payment Rate | 50% - 70% | |||||||
Loss Severity Rate | 90% - 95% | |||||||
Retail installment contracts held for sale | $1,148,332 | Discounted Cash Flow | Discount Rate | 3% - 6% | ||||
Default Rate | 3% - 4% | |||||||
Prepayment Rate | 15% - 20% | |||||||
Loss Severity Rate | 50% - 60% |
Financial Instruments | Fair Value at December 31, 2016 | Valuation Technique | Unobservable Inputs | Range | ||||
Financial Assets: | ||||||||
Retail installment contracts held for investment | $24,495 | Discounted Cash Flow | Discount Rate | 8% - 10% | ||||
Default Rate | 15% - 20% | |||||||
Prepayment Rate | 6% - 8% | |||||||
Loss Severity Rate | 50% - 60% | |||||||
Personal loans held for sale | $1,077,600 | Lower of Market or Income Approach | Market Approach | |||||
Market Participant View | 70% - 80% | |||||||
Income Approach | ||||||||
Discount Rate | 15% - 20% | |||||||
Default Rate | 30% - 40% | |||||||
Net Principal Payment Rate | 50% - 70% | |||||||
Loss Severity Rate | 90% - 95% | |||||||
Retail installment contracts held for sale | $1,045,815 | Discounted Cash Flow | Discount Rate | 3% - 6% | ||||
Default Rate | 3% - 4% | |||||||
Prepayment Rate | 15% - 20% | |||||||
Loss Severity Rate | 50% - 60% | |||||||
Total return settlement | $30,618 | Discounted Cash Flow | Discount Rate | 6.4% |
|
Shares | Weighted Average Grant Date Fair Value | |||||
Non-vested at January 1, 2017 | 1,151,067 | $ | 7.02 | |||
Granted | — | — | ||||
Vested | (216,289 | ) | 7.66 | |||
Forfeited or expired | (694,940 | ) | 6.73 | |||
Non-vested at December 31, 2017 | 239,838 | $ | 7.29 |
Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (Years) | Aggregate Intrinsic Value | |||||||||
Options outstanding at January 1, 2017 | 4,295,830 | $ | 12.70 | 5.6 | $ | 12,982 | ||||||
Exercised | (1,435,606 | ) | 9.51 | 8,047 | ||||||||
Expired | (470,276 | ) | 20.28 | |||||||||
Forfeited | (694,940 | ) | 14.94 | |||||||||
Options outstanding at December 31, 2017 | 1,695,008 | $ | 12.39 | 4.7 | $ | 12,058 | ||||||
Options exercisable at December 31, 2017 | 1,455,170 | $ | 10.91 | 4.3 | $ | 11,851 | ||||||
Options expected to vest at December 31, 2017 | 239,838 | $ | 21.35 | 6.7 |
For the Year Ended December 31, | |||
2016 | 2015 | ||
Assumption | |||
Risk-free interest rate | 1.79% | 1.64% - 1.97% | |
Expected life (in years) | 6.5 | 6.0 - 6.5 | |
Expected volatility | 33% | 32% - 48% | |
Dividend yield | 3.69% | 1.6% - 2.7% | |
Weighted average grant date fair value | $3.14 | $6.92 - $9.67 |
|
For the Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Gain (loss) on sale of loans and leases | $ | 17,554 | $ | (11,549 | ) | $ | 155,408 | ||||
Lower of cost or market adjustments | (386,060 | ) | (423,616 | ) | (236,396 | ) | |||||
Other gains / (losses and impairments) | 2,067 | (9,594 | ) | (14,226 | ) | ||||||
$ | (366,439 | ) | $ | (444,759 | ) | $ | (95,214 | ) |
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
Year Ended December 31, 2017 | |||||||||||||||
Total finance and other interest income | $ | 1,631,244 | $ | 1,666,721 | $ | 1,649,376 | $ | 1,616,679 | |||||||
Net finance and other interest income | 1,113,984 | 1,135,126 | 1,059,121 | 1,009,542 | |||||||||||
Provision for credit losses | 635,013 | 520,555 | 536,447 | 562,346 | |||||||||||
Income (loss) before income taxes | 221,428 | 348,108 | 277,773 | (23,795 | ) | ||||||||||
Net income (loss) | 143,427 | 264,675 | 199,388 | 580,116 | |||||||||||
Net income (loss) per common share (basic) | $ | 0.40 | $ | 0.74 | $ | 0.55 | $ | 1.61 | |||||||
Net income (loss) per common share (diluted) | $ | 0.40 | $ | 0.74 | $ | 0.55 | $ | 1.61 | |||||||
Allowance for credit losses | $ | 3,453,075 | $ | 3,458,410 | $ | 3,380,763 | $ | 3,269,506 | |||||||
Finance receivables held for investment, net | 23,444,625 | 23,634,914 | 22,667,203 | 22,427,769 | |||||||||||
Total assets | 39,061,940 | 39,507,482 | 38,765,557 | 39,422,304 | |||||||||||
Total equity | 5,418,998 | 5,678,733 | 5,885,234 | 6,480,501 | |||||||||||
Year Ended December 31, 2016 | |||||||||||||||
Total finance and other interest income | $ | 1,619,899 | $ | 1,643,989 | $ | 1,638,525 | $ | 1,627,183 | |||||||
Net finance and other interest income | 1,213,804 | 1,202,255 | 1,178,620 | 1,131,974 | |||||||||||
Provision for credit losses | 660,170 | 511,921 | 610,398 | 685,711 | |||||||||||
Income before income taxes | 328,942 | 437,563 | 304,020 | 90,186 | |||||||||||
Net income | 208,299 | 283,345 | 213,547 | 61,275 | |||||||||||
Net income per common share (basic) | $ | 0.58 | $ | 0.79 | $ | 0.60 | $ | 0.17 | |||||||
Net income per common share (diluted) | $ | 0.58 | $ | 0.79 | $ | 0.59 | $ | 0.17 | |||||||
Allowance for credit losses | $ | 3,337,490 | $ | 3,436,325 | $ | 3,412,977 | $ | 3,421,767 | |||||||
Finance receivables held for investment, net | 23,961,903 | 23,477,426 | 23,686,391 | 23,481,001 | |||||||||||
Total assets | 37,768,959 | 38,490,611 | 38,771,636 | 38,539,104 | |||||||||||
Total equity | 4,604,739 | 4,876,712 | 5,117,657 | 5,238,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|