| Schedule of Debt and Finance Leases |
The following is a summary of our debt and finance leases as of December 31, 2025 (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net Carrying Value | | Unpaid Principal Balance | | Unused Committed Amount (1) | | Contractual Interest Rates | | Contractual Maturity Date | | | Current | | Long-Term | | | | | | Recourse debt: | | | | | | | | | | | | | RCF Credit Agreement | — | | | — | | | — | | | 5,000 | | | Not applicable | | January 2028 | | Other | 1 | | | 2 | | | 3 | | | — | | | 4.70-5.75% | | January 2026-January 2031 | | Total recourse debt | 1 | | | 2 | | | 3 | | | 5,000 | | | | | | | Non-recourse debt: | | | | | | | | | | | | | Automotive Asset-backed Notes | 1,492 | | | 1,745 | | | 3,249 | | | — | | | 2.47-6.57% | | October 2026-June 2035 | | China Working Capital Facility | — | | | 4,288 | | | 4,288 | | | 1,429 | | | 2.01-2.11% | | March 2026-December 2026 (2) | | Energy Asset-backed Notes | 55 | | | 337 | | | 397 | | | — | | | 5.08-6.25% | | June 2050 | | Cash Equity Debt | 21 | | | 212 | | | 240 | | | — | | | 5.25-5.81% | | July 2034-January 2035 | | Total non-recourse debt | 1,568 | | | 6,582 | | | 8,174 | | | 1,429 | | | | | | | Total debt | 1,569 | | | 6,584 | | | $ | 8,177 | | | $ | 6,429 | | | | | | | Finance leases | 71 | | | 152 | | | | | | | | | | | Total debt and finance leases | $ | 1,640 | | | $ | 6,736 | | | | | | | | | |
The following is a summary of our debt and finance leases as of December 31, 2024 (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net Carrying Value | | Unpaid Principal Balance | | Unused Committed Amount (1) | | Contractual Interest Rates | | Contractual Maturity Date | | Current | | Long-Term | | | | | | Recourse debt: | | | | | | | | | | | | | RCF Credit Agreement | — | | | — | | | — | | | 5,000 | | | Not applicable | | January 2028 | | Other | 4 | | | 3 | | | 7 | | | — | | | 4.70-5.75% | | March 2025-January 2031 | | Total recourse debt | 4 | | | 3 | | | 7 | | | 5,000 | | | | | | | Non-recourse debt: | | | | | | | | | | | | | Automotive Asset-backed Notes | 2,255 | | | 2,059 | | | 4,329 | | | — | | | 3.45-6.57% | | September 2025-June 2035 | | China Working Capital Facility | — | | | 2,740 | | | 2,740 | | | — | | | 1.92 | % | | April 2025 (2) | | Energy Asset-backed Notes | 54 | | | 434 | | | 493 | | | — | | | 4.80-6.25% | | December 2025-June 2050 | | Cash Equity Debt | 30 | | | 299 | | | 338 | | | — | | | 5.25-5.81% | | July 2033-January 2035 | | Total non-recourse debt | 2,339 | | | 5,532 | | | 7,900 | | | — | | | | | | | Total debt | 2,343 | | | 5,535 | | | $ | 7,907 | | | $ | 5,000 | | | | | | | Finance leases | 113 | | | 222 | | | | | | | | | | | Total debt and finance leases | $ | 2,456 | | | $ | 5,757 | | | | | | | | | |
(1)Refer to the respective sections below for restrictions on draw-down or use for general corporate purposes with respect to any available committed funds under our debt facilities, as applicable. (2)As we have the intent and ability to refinance the loan on a long-term basis, we recorded it in Debt and finance leases, net of current portion in the consolidated balance sheets.
|
| Schedule of Future Principal Maturities of Debt |
The future scheduled principal maturities of debt as of December 31, 2025 were as follows (in millions): | | | | | | | | | | | | | | | | | | | Recourse debt | | Non-recourse debt | | Total | | 2026 | $ | 1 | | | $ | 1,575 | | | $ | 1,576 | | | 2027 | — | | | 1,233 | | | 1,233 | | | 2028 | — | | | 649 | | | 649 | | | 2029 | — | | | 4,386 | | | 4,386 | | | 2030 | 2 | | | 87 | | | 89 | | | Thereafter | — | | | 244 | | | 244 | | | Total | $ | 3 | | | $ | 8,174 | | | $ | 8,177 | |
|