# EDGAR Filing Document

**Accession Number:** 0000038009
**File Stem:** 0000038009-25-000038
**Filing Date:** 2025-10
**Character Count:** 156898
**Document Hash:** b017c326100ae364ce358ce1c659327f
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000038009-25-000038.hdr.sgml**: 20251024

**ACCESSION NUMBER**: 0000038009-25-000038

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 65

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251024

**DATE AS OF CHANGE**: 20251023

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** FORD MOTOR CREDIT CO LLC
- **CENTRAL INDEX KEY:** 0000038009
- **STANDARD INDUSTRIAL CLASSIFICATION:** MISCELLANEOUS BUSINESS CREDIT INSTITUTION [6159]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 381612444
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-06368
- **FILM NUMBER:** 251414026

**BUSINESS ADDRESS:**
- **STREET 1:** ONE AMERICAN ROAD
- **CITY:** DEARBORN
- **STATE:** MI
- **ZIP:** 48126
- **BUSINESS PHONE:** 313-322-3000

**MAIL ADDRESS:**
- **STREET 1:** ONE AMERICAN ROAD
- **CITY:** DEARBORN
- **STATE:** MI
- **ZIP:** 48126

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FORD MOTOR CREDIT CO
- **DATE OF NAME CHANGE:** 19920703

?xml version='1.0' encoding='ASCII'? fmcc-20250930

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q** 

**(Mark One)**

☑ Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

**For the quarterly period ended September 30, 2025** 

**or**

☐ Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 <br> For the transition period from ____________________ to ____________________

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Commission file number 1-6368** 

**Ford Motor Credit Company LLC** 

*(Exact name of registrant as specified in its charter)*

---

| | | |
|:---|:---|:---|
| **Delaware** | **Delaware** | **38-1612444** |
| *(State of organization)*  | *(State of organization)*  | (I.R.S. employer identification no.) |
| **One American Road** | **One American Road** | |
| **Dearborn,** | **Michigan** | **48126** |
| (Address of principal executive offices) | (Address of principal executive offices) | (Zip Code) |

---

**(313) 322-3000** 

*(Registrant's telephone number, including area code****)***

**Securities registered pursuant to Section 12(b) of the Act:**

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| 2.330% Notes due on November 25, 2025\* | F/25L | New York Stock Exchange |
| 2.386% Notes due February 17, 2026\* | F/26AB | New York Stock Exchange |
| 6.860% Notes due June 5, 2026\* | F/26A | New York Stock Exchange |
| 3.350% Notes due Nine Months or More from the Date of Issue due August 20, 2026 | F/26N | New York Stock Exchange |
| 4.867% Notes due August 3, 2027\* | F/27A | New York Stock Exchange |
| 6.125% Notes due May 15, 2028\* | F/28B | New York Stock Exchange |
| 3.622% Notes due July 27, 2028\* | F/28H | New York Stock Exchange |
| 5.625% Notes due October 9, 2028\* | F/28D | New York Stock Exchange |
| 4.165% Notes due November 21, 2028\* | F/28E | New York Stock Exchange |
| 5.125% Notes due February 20, 2029\* | F/29B | New York Stock Exchange |
| 3.778% Notes due September 16, 2029\* | F/29E | New York Stock Exchange |
| 4.445% Notes due February 14, 2030\* | F/30D | New York Stock Exchange |
| 5.780% Notes due April 30, 2030\* | F/30A | New York Stock Exchange |
| 4.066% Notes due August 21, 2030\* | F/30F | New York Stock Exchange |
| 6.184% Notes due August 29, 2031\* | F/31C | New York Stock Exchange |
| 4.448% Notes due September 16, 2032\* | F/32A | New York Stock Exchange |
| &nbsp;&nbsp;&nbsp;&nbsp; \*Issued under Euro Medium Term Notes due Nine Months or More from The Date of Issue Program | &nbsp;&nbsp;&nbsp;&nbsp; \*Issued under Euro Medium Term Notes due Nine Months or More from The Date of Issue Program | &nbsp;&nbsp;&nbsp;&nbsp; \*Issued under Euro Medium Term Notes due Nine Months or More from The Date of Issue Program |

---

------

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. 🗹 Yes □ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). 🗹 Yes □ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐ Accelerated filer ☐&nbsp;&nbsp;&nbsp;&nbsp; Non-accelerated filer 🗹Smaller reporting company ☐

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

☐ Yes ☑ No

All of the limited liability company interests in the registrant ("Shares") are held by an affiliate of the registrant. None of the Shares are publicly traded.

**REDUCED DISCLOSURE FORMAT**

**The registrant meets the conditions set forth in General Instruction H(1)(a) and (b) of Form 10-Q and is therefore filing this Form with the reduced disclosure format.**

<u>[Exhibit Index](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_133)</u> begins on page <u>[42](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_133)</u> <br>

------

**FORD MOTOR CREDIT COMPANY LLC**

**QUARTERLY REPORT ON FORM 10-Q**

**For the Quarter Ended September 30, 2025** 

---

| | | |
|:---|:---|:---|
| | **Table of Contents** | **Page** |
| | **Part I. Financial Information** | |
| <u>[Item 1](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_13)</u> | <u>[Financial Statements](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_13)</u> | <u>[1](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_13)</u> |
| | <u>[Consolidated Income Statements](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_19)</u> | <u>[1](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_19)</u> |
| | <u>[Consolidated Statements of Comprehensive Income](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_22)</u> | <u>[1](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_22)</u> |
| | <u>[Consolidated Balance Sheets](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_25)</u> | <u>[2](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_25)</u> |
| | <u>[Consolidated Statements of Shareholder's Interest](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_28)</u> | <u>[3](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_28)</u> |
| | <u>[Consolidated Statements of Cash Flows](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_31)</u> | <u>[4](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_31)</u> |
| | <u>[Notes to the Financial Statements](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_34)</u> | <u>[5](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_34)</u> |
| <u>[Item 2](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_79)</u> | <u>[Management's Discussion and Analysis of Financial Condition and Results of Operations](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_79)</u> | <u>[24](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_79)</u> |
| | <u>[Recent Developments](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_1362)</u> | <u>[24](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_1362)</u> |
| | <u>[Definitions and Information Regarding Causal Factors](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_82)</u> | <u>[26](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_82)</u> |
| | <u>[Taxes](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_1369)</u> | <u>[27](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_1369)</u> |
| | <u>[Results of Operations](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_85)</u> | <u>[28](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_85)</u> |
| | <u>[Financing Shares and Contract Placement Volume](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_88)</u> | <u>[30](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_88)</u> |
| | <u>[Financial Condition](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_91)</u> | <u>[31](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_91)</u> |
| | <u>[Credit Risk](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_94)</u> | <u>[32](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_94)</u> |
| | <u>[Residual Risk](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_97)</u> | <u>[34](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_97)</u> |
| | <u>[Credit Ratings](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_100)</u> | <u>[35](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_100)</u> |
| | <u>[Funding and Liquidity](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_103)</u> | <u>[36](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_103)</u> |
| | <u>[Leverage](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_106)</u> | <u>[39](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_106)</u> |
| | <u>[Cautionary Note on Forward-Looking Statements](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_112)</u> | <u>[40](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_112)</u> |
| | <u>[Accounting Standards Issued But Not Yet Adopted](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_115)</u> | <u>[41](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_115)</u> |
| <u>[Item 3](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_118)</u> | <u>[Quantitative and Qualitative Disclosures About Market Risk](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_118)</u> | <u>[41](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_118)</u> |
| <u>[Item 4](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_121)</u> | <u>[Controls and Procedures](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_121)</u> | <u>[41](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_121)</u> |
| | **Part II. Other Information** | |
| <u>[Item 1](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_127)</u> | <u>[Legal Proceedings](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_127)</u> | <u>[42](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_127)</u> |
| <u>[Item 5](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_130)</u> | <u>[Other Information](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_130)</u> | <u>[42](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_130)</u> |
| <u>[Item 6](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_133)</u> | <u>[Exhibits](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_133)</u> | <u>[42](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_133)</u> |
| | <u>[Signature](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_136)</u> | <u>[43](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_136)</u> |

---

i

------

**PART I. FINANCIAL INFORMATION**

**ITEM 1. *Financial Statements.***

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES**

**CONSOLIDATED INCOME STATEMENTS**

**(in millions)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the periods ended September 30,** | **For the periods ended September 30,** | **For the periods ended September 30,** | **For the periods ended September 30,** |
| | 2024 | **2025** | 2024 | **2025** |
| | Third Quarter | Third Quarter | First Nine Months | First Nine Months |
| | (unaudited) | (unaudited) | (unaudited) | (unaudited) |
| **Financing revenue** |  |  |  |  |
| Operating leases | $1065 | $**1245** | $3112 | $**3552** |
| Retail financing | 1458 | **1571** | 4113 | **4620** |
| Dealer financing | 724 | **642** | 2170 | **1972** |
| Other financing | 44 | **43** | 127 | **126** |
| &nbsp;&nbsp;&nbsp;Total financing revenue | 3291 | **3501** | 9522 | **10270** |
| Depreciation on vehicles subject to operating leases | (600) | **(626)** | (1823) | **(1834)** |
| Interest expense | (1878) | **(1802)** | (5623) | **(5351)** |
| &nbsp;&nbsp;&nbsp;Net financing margin | 813 | **1073** | 2076 | **3085** |
| **Other revenue** |  |  |  |  |
| Insurance premiums earned | 42 | **40** | 120 | **130** |
| Fee based revenue and other | 30 | **30** | 110 | **77** |
| &nbsp;&nbsp;&nbsp;Total financing margin and other revenue | 885 | **1143** | 2306 | **3292** |
| **Expenses** |  |  |  |  |
| Operating expenses | 336 | **463** | 1022 | **1259** |
| Provision for credit losses (Note 4) | 99 | **135** | 282 | **389** |
| Insurance expenses | 17 | **22** | 144 | **86** |
| &nbsp;&nbsp;&nbsp;Total expenses | 452 | **620** | 1448 | **1734** |
| Other income/(loss), net (Note 10) | 111 | **108** | 355 | **298** |
| **Income before income taxes** | 544 | **631** | 1213 | **1856** |
| Provision for/(Benefit from) income taxes | 51 | **65** | 231 | **323** |
| **Net income** | $493 | $**566** | $982 | $**1533** |

---

**CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME**

**(in millions)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the periods ended September 30,** | **For the periods ended September 30,** | **For the periods ended September 30,** | **For the periods ended September 30,** |
| | 2024 | **2025** | 2024 | **2025** |
| | Third Quarter | Third Quarter | First Nine Months | First Nine Months |
| | (unaudited) | (unaudited) | (unaudited) | (unaudited) |
| **Net income** | $493 | $**566** | $982 | $**1533** |
| Other comprehensive income/(loss), net of tax |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Foreign currency translation gains/(losses) | 222 | **(43)** | 49 | **470** |
| &nbsp;&nbsp;&nbsp;Reclassification of accumulated foreign currency translation (gains)/losses to net income | (64) | **—** | (65) | **7** |
| **Comprehensive income/(loss)** | $651 | $**523** | $966 | $**2010** |

---

The accompanying notes are part of the consolidated financial statements.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES**

**CONSOLIDATED BALANCE SHEETS**

**(in millions)**

---

| | | |
|:---|:---|:---|
| | December 31,<br>2024 | **September 30,<br>2025** |
| | (unaudited) | (unaudited) |
| **ASSETS** |  |  |
| Cash and cash equivalents (Note 3) | $9272 | $**8764** |
| Marketable securities (Note 3) | 706 | **753** |
| Finance receivables, net |  |  |
| &nbsp;&nbsp;&nbsp;Retail installment contracts, dealer financing, and other financing | 114069 | **111962** |
| &nbsp;&nbsp;&nbsp;Finance leases | 7881 | **8751** |
| &nbsp;&nbsp;&nbsp;&nbsp;Total finance receivables, net of allowance for credit losses of $864 and $897 (Note 4) | 121950 | **120713** |
| Net investment in operating leases (Note 5) | 21689 | **24979** |
| Notes and accounts receivable from affiliated companies | 836 | **882** |
| Derivative financial instruments (Note 7) | 784 | **1597** |
| Other assets (Note 8) | 3055 | **3646** |
| &nbsp;&nbsp;&nbsp;**Total assets** | $158292 | $**161334** |
| **LIABILITIES** |  |  |
| Accounts payable |  |  |
| &nbsp;&nbsp;&nbsp;Customer deposits, dealer reserves, and other | $961 | $**915** |
| &nbsp;&nbsp;&nbsp;Affiliated companies | 723 | **808** |
| &nbsp;&nbsp;&nbsp;&nbsp;Total accounts payable | 1684 | **1723** |
| Debt (Note 9) | 137868 | **140165** |
| Deferred income taxes | 364 | **629** |
| Derivative financial instruments (Note 7) | 1992 | **1072** |
| Other liabilities and deferred revenue (Note 8) | 2627 | **3028** |
| &nbsp;&nbsp;&nbsp;**Total liabilities** | 144535 | **146617** |
| **SHAREHOLDER'S INTEREST** |  |  |
| Shareholder's interest | 5166 | **5166** |
| Accumulated other comprehensive income/(loss) | (1217) | **(740)** |
| Retained earnings | 9808 | **10291** |
| &nbsp;&nbsp;&nbsp;**Total shareholder's interest** | 13757 | **14717** |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities and shareholder's interest** | $158292 | $**161334** |

---

The following table includes assets to be used to settle the liabilities of the consolidated variable interest entities ("VIEs"). These assets and liabilities are included in our consolidated balance sheets above. See Note 6 for additional information on our VIEs.

---

| | | |
|:---|:---|:---|
| | December 31,<br>2024 | **September 30,<br>2025** |
| | (unaudited) | (unaudited) |
| **ASSETS** |  |  |
| Cash and cash equivalents | $2494 | $**2492** |
| Finance receivables, net | 60717 | **59314** |
| Net investment in operating leases | 13309 | **12538** |
| Derivative financial instruments | 34 | **14** |
| **LIABILITIES** |  |  |
| Debt | $50855 | $**48225** |
| Derivative financial instruments | 100 | **81** |

---

The accompanying notes are part of the consolidated financial statements.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES**

**CONSOLIDATED STATEMENTS OF SHAREHOLDER'S INTEREST** 

**(in millions, unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Shareholder's Interest Attributable to Ford Motor Credit Company** | **Shareholder's Interest Attributable to Ford Motor Credit Company** | **Shareholder's Interest Attributable to Ford Motor Credit Company** | **Shareholder's Interest Attributable to Ford Motor Credit Company** |
| | **Shareholder's Interest** | **Accumulated Other Comprehensive Income/(Loss)** | **Retained Earnings** | **Total Shareholder's Interest** |
| **Balance at December 31, 2023** | $5166 | $(829) | $9052 | $13389 |
| Net income |  |  | 234 | 234 |
| Other comprehensive income/(loss), net of tax |  | (120) |  | (120) |
| **Balance at March 31, 2024** | 5166 | (949) | 9286 | 13503 |
| Net income |  |  | 255 | 255 |
| Other comprehensive income/(loss), net of tax |  | (54) |  | (54) |
| Distributions declared |  |  | (150) | (150) |
| **Balance at June 30, 2024** | 5166 | (1003) | 9391 | 13554 |
| Net income / (loss) |  |  | 493 | 493 |
| Other comprehensive income/(loss), net of tax |  | 158 |  | 158 |
| Distributions declared |  |  | (175) | (175) |
| **Balance at September 30, 2024** | $5166 | $(845) | $9709 | $14030 |
| **Balance at December 31, 2024** | $5166 | $(1217) | $9808 | $13757 |
| Net income |  |  | 424 | 424 |
| Other comprehensive income/(loss), net of tax |  | 149 |  | 149 |
| Distributions declared |  |  | (200) | (200) |
| **Balance at March 31, 2025** | 5166 | (1068) | 10032 | 14130 |
| Net income |  |  | 543 | 543 |
| Other comprehensive income/(loss), net of tax |  | 371 |  | 371 |
| Distributions declared |  |  | (500) | (500) |
| **Balance at June 30, 2025** | 5166 | (697) | 10075 | 14544 |
| Net income / (loss) | **—** | **—** | **566** | **566** |
| Other comprehensive income/(loss), net of tax | **—** | **(43)** | **—** | **(43)** |
| Distributions declared | **—** | **—** | **(350)** | **(350)** |
| **Balance at September 30, 2025** | $**5166** | $**(740)** | $**10291** | $**14717** |

---

The accompanying notes are part of the consolidated financial statements.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES**

**CONSOLIDATED STATEMENTS OF CASH FLOWS** 

 **(in millions)**

---

| | | |
|:---|:---|:---|
| | **For the periods ended September 30,** | **For the periods ended September 30,** |
| | 2024 | **2025** |
| | First Nine Months | First Nine Months |
| | (unaudited) | (unaudited) |
| **Cash flows from operating activities** |  |  |
| Net income | $982 | $**1533** |
| &nbsp;&nbsp;&nbsp;&nbsp;Provision for credit losses | 282 | **389** |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 2291 | **2350** |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of upfront interest supplements | (1746) | **(1932)** |
| &nbsp;&nbsp;&nbsp;&nbsp;Net change in deferred income taxes | 28 | **247** |
| &nbsp;&nbsp;&nbsp;&nbsp;Net change in other assets | (365) | **(136)** |
| &nbsp;&nbsp;&nbsp;&nbsp;Net change in other liabilities | 365 | **318** |
| &nbsp;&nbsp;&nbsp;&nbsp;All other operating activities | 195 | **130** |
| &nbsp;&nbsp;&nbsp;&nbsp; Net cash provided by/(used in) operating activities | 2032 | **2899** |
| **Cash flows from investing activities** |  |  |
| Purchases of finance receivables | (32952) | **(27913)** |
| Principal collections of finance receivables | 28629 | **30282** |
| Purchases of operating lease vehicles | (8533) | **(10282)** |
| Proceeds from termination of operating lease vehicles | 5669 | **5017** |
| Net change in wholesale receivables and other short-duration receivables | (2770) | **2635** |
| Purchases of marketable securities and other investments | (168) | **(313)** |
| Proceeds from sales and maturities of marketable securities and other investments | 249 | **292** |
| Settlements of derivatives | (401) | **(450)** |
| All other investing activities | (61) | **(88)** |
| &nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by/(used in) investing activities | (10338) | **(820)** |
| **Cash flows from financing activities** |  |  |
| Proceeds from issuances of long-term debt | 43473 | **35607** |
| Payments of long-term debt | (35453) | **(36576)** |
| Net change in short-term debt | (1520) | **(716)** |
| Cash distributions to parent | (325) | **(1050)** |
| All other financing activities | (117) | **(82)** |
| &nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by/(used in) financing activities | 6058 | **(2817)** |
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 32 | **249** |
| &nbsp;&nbsp;&nbsp;&nbsp;**Net increase/(decrease) in cash, cash equivalents and restricted cash** | $(2216) | $**(489)** |
| **Cash, cash equivalents, and restricted cash at beginning of period (Note 3)** | $10795 | $**9360** |
| Net increase/(decrease) in cash, cash equivalents, and restricted cash | (2216) | **(489)** |
| **Cash, cash equivalents, and restricted cash at end of period (Note 3)** | $8579 | $**8871** |

---

The accompanying notes are part of the consolidated financial statements.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**Table of Contents**

---

| | | |
|:---|:---|:---|
| **<u>Footnote</u>** | | **<u>Page</u>** |
| <u>[Note 1](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_37)</u> | Presentation | <u>[6](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_37)</u> |
| <u>[Note 2](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_40)</u> | Accounting Policies | <u>[6](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_40)</u> |
| <u>[Note 3](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_46)</u> | Cash, Cash Equivalents, and Marketable Securities | <u>[7](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_46)</u> |
| <u>[Note 4](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_49)</u> | Finance Receivables and Allowance for Credit Losses | <u>[8](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_49)</u> |
| <u>[Note 5](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_55)</u> | Net Investment in Operating Leases | <u>[12](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_55)</u> |
| <u>[Note 6](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_58)</u> | Transfers of Receivables and Variable Interest Entities | <u>[13](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_58)</u> |
| <u>[Note 7](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_61)</u> | Derivative Financial Instruments and Hedging Activities | <u>[16](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_61)</u> |
| <u>[Note 8](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_64)</u> | Other Assets and Other Liabilities and Deferred Revenue | <u>[18](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_64)</u> |
| <u>[Note 9](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_67)</u> | Debt | <u>[19](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_67)</u> |
| <u>[Note 10](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_70)</u> | Other Income/(Loss) | <u>[20](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_70)</u> |
| <u>[Note 11](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_73)</u> | Segment Information | <u>[20](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_73)</u> |
| <u>[Note 12](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_76)</u> | Commitments and Contingencies | <u>[22](#id4b5f1ea9d5a42adb0d6c42756c6e7a8_76)</u> |

---

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 1. PRESENTATION** 

**Principles of Consolidation**

For purposes of this report, "Ford Credit," the "Company," "we," "our," "us," or similar references mean Ford Motor Credit Company LLC, our consolidated subsidiaries, and our consolidated VIEs of which we are the primary beneficiary, unless the context requires otherwise. We are an indirect, wholly owned subsidiary of Ford Motor Company ("Ford"). Our consolidated financial statements are presented in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information, instructions to the Quarterly Report on Form 10-Q, and Rule 10-01 of Regulation S-X. We reclassified certain prior period amounts in our consolidated financial statements to conform to the current year presentation.

In the opinion of management, these unaudited financial statements include all adjustments, consisting of only normal recurring adjustments, necessary for a fair statement of our results of operations and financial condition for the periods, and at the dates, presented. The results for interim periods are not necessarily indicative of results that may be expected for any other interim period or for the full year. Reference should be made to the financial statements contained in our Annual Report on Form 10-K for the year ended December 31, 2024 ("2024 Form 10-K Report").

**NOTE 2. ACCOUNTING POLICIES**

**Adoption of New Accounting Standards** 

Accounting Standards Updates ("ASUs") adopted during 2025 did not have a material impact to our consolidated financial statements or financial statement disclosures.

**Accounting Standards Issued But Not Yet Adopted**

*ASU 2023-09, Improvements to Income Tax Disclosures.* In December 2023, the Financial Accounting Standards Board ("FASB") issued a new accounting standard to enhance the transparency and decision usefulness of income tax disclosures. The new standard is effective for our 2025 annual financial statements and will be reflected therein, primarily related to the effective tax rate reconciliation and cash paid for income taxes. There will be no impact to our consolidated income statements, balance sheets, or statements of cash flows.

*ASU 2024-03, Disaggregation of Income Statement Expenses ("DISE")*. In November 2024, the FASB issued a new accounting standard to improve the disclosures about an entity's expenses and address requests from investors for more detailed information about the types of expenses included in commonly presented expense captions. The new standard is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027, with retrospective application permitted. We are assessing the effect on our consolidated financial statement disclosures; however, adoption will not impact our consolidated income statements, balance sheets, or statements of cash flows.

All other ASUs issued but not yet adopted were assessed and determined to be not applicable or are not expected to have a material impact on our consolidated financial statements or financial statement disclosures.

**Provision for Income Taxes**

For interim tax reporting, we estimate one single effective tax rate for tax jurisdictions not subject to a valuation allowance, which is applied to the year-to-date ordinary income/(loss). Tax effects of significant unusual or infrequently occurring items are excluded from the estimated annual effective tax rate calculation and recognized in the interim period in which they occur.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 3. CASH, CASH EQUIVALENTS, AND MARKETABLE SECURITIES**

The following table categorizes the fair values of cash, cash equivalents, and marketable securities measured at fair value on a recurring basis on our consolidated balance sheets as follows (in millions):

---

| | | | |
|:---|:---|:---|:---|
| | **Fair Value Level** | **December 31,<br>2024** | **September 30,<br>2025** |
| **Cash and cash equivalents** | | | |
| United States government | 1 | $854 | $162 |
| United States government agencies | 2 | 400 |  |
| Non-United States government and agencies | 2 | 370 | 818 |
| Corporate debt | 2 | 339 | 882 |
| &nbsp;&nbsp;&nbsp;Total marketable securities classified as cash equivalents |  | 1963 | 1862 |
| Cash, time deposits, and money market funds |  | 7309 | 6902 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total cash and cash equivalents |  | $9272 | $8764 |
| **Marketable securities** |  |  |  |
| United States government | 1 | $185 | $242 |
| United States government agencies | 2 |  |  |
| Non-United States government and agencies | 2 | 79 | 90 |
| Corporate debt | 2 | 252 | 250 |
| Other marketable securities | 2 | 190 | 171 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total marketable securities |  | $706 | $753 |

---

**Cash, Cash Equivalents, and Restricted Cash** 

Cash, cash equivalents, and restricted cash, as reported in our consolidated statements of cash flows are presented separately on our consolidated balance sheets as follows (in millions):

---

| | | |
|:---|:---|:---|
| | **December 31,<br>2024** | **September 30,<br>2025** |
| Cash and cash equivalents | $9272 | $8764 |
| Restricted cash (a) | 88 | 107 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total cash, cash equivalents, and restricted cash | $9360 | $8871 |

---

__________

(a)Restricted cash is included in *Other assets* on our consolidated balance sheets and is primarily held to meet certain local governmental and regulatory reserve requirements and cash held under the terms of certain contractual agreements. Restricted cash does not include required minimum balances or cash securing debt issued through securitization transactions.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 4. FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES**

We manage finance receivables as "consumer" and "non-consumer" portfolios. The receivables are generally secured by the vehicles, inventory, or other property being financed.

Finance receivables are recorded at the time of origination or purchase at fair value and are subsequently reported at amortized cost, net of any allowance for credit losses.

For all finance receivables, we define "past due" as any payment, including principal and interest, that is at least 31 days past the contractual due date.

**Total Finance Receivables, Net**

*Total finance receivables, net* were as follows (in millions):

---

| | | |
|:---|:---|:---|
| | **December 31,<br>2024** | **September 30,<br>2025** |
| **Consumer** | | |
| Retail installment contracts, gross | $79573 | $79004 |
| Finance leases, gross | 8357 | 9287 |
| Retail financing, gross | 87930 | 88291 |
| Unearned interest supplements from Ford and affiliated companies | (4598) | (4333) |
| &nbsp;&nbsp;&nbsp;Consumer finance receivables | 83332 | 83958 |
| **Non-Consumer** |  |  |
| Dealer financing | 37384 | 35525 |
| Other financing | 2098 | 2127 |
| &nbsp;&nbsp;&nbsp;Non-Consumer finance receivables | 39482 | 37652 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total recorded investment | $122814 | $121610 |
| Recorded investment in finance receivables | $122814 | $121610 |
| Allowance for credit losses | (864) | (897) |
| &nbsp;&nbsp;&nbsp;Total finance receivables, net | $121950 | $120713 |
| Net finance receivables subject to fair value (a) | $114069 | $111962 |
| Fair value (b) | 113545 | 112853 |

---

__________

(a)Net finance receivables subject to fair value exclude finance leases.

(b)The fair value of finance receivables is categorized within Level 3 of the fair value hierarchy.

Finance leases are comprised of sales-type and direct financing leases. Financing revenue from finance leases for the third quarter of 2024 and 2025 was $137 million and $146 million, respectively, and for the first nine months of 2024 and 2025 was $376 million and $431 million, respectively, and is included in *Retail financing* on our consolidated income statements.

At December 31, 2024 and September 30, 2025, accrued interest was $336 million and $289 million, respectively, which we report in *Other assets* on our consolidated balance sheets.

Included in the recorded investment in finance receivables were consumer and non-consumer receivables that have been sold for legal purposes in securitization transactions but continue to be reported in our consolidated financial statements. See Note 6 for additional information.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 4. FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES (*Continued*)**

**Credit Quality**

*Consumer Portfolio.* Credit quality ratings for consumer receivables are based on aging. Receivables over 60 days past due are in intensified collection status.

The credit quality analysis of consumer receivables at December 31, 2024 and gross charge-offs during the year ended December 31, 2024 were as follows (in millions):

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | | |
| | **Prior to 2020** | **2020** | **2021** | **2022** | **2023** | **2024** |<br>**Total** |<br>**Percent** |
| **Consumer** |  |  |  |  |  |  |  |  |
| 31-60 days past due | $43 | $93 | $104 | $187 | $242 | $203 | $872 | 1.0% |
| Greater than 60 days past due | 15 | 27 | 35 | 57 | 82 | 59 | 275 | 0.4 |
| &nbsp;&nbsp;&nbsp;Total past due | 58 | 120 | 139 | 244 | 324 | 262 | 1147 | 1.4 |
| &nbsp;&nbsp;&nbsp;Current | 788 | 3162 | 5465 | 12298 | 24189 | 36283 | 82185 | 98.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total | $846 | $3282 | $5604 | $12542 | $24513 | $36545 | $83332 | 100.0% |
| Gross charge-offs | $46 | $58 | $71 | $152 | $191 | $50 | $568 |  |

---

The credit quality analysis of consumer receivables at September 30, 2025 and gross charge-offs during the first nine months of 2025 were as follows (in millions):

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | | |
| | **Prior to 2021** | **2021** | **2022** | **2023** | **2024** | **2025** |<br>**Total** |<br>**Percent** |
| **Consumer** |  |  |  |  |  |  |  |  |
| 31-60 days past due | $67 | $67 | $136 | $201 | $237 | $95 | $803 | 1.0% |
| Greater than 60 days past due | 23 | 25 | 48 | 67 | 77 | 41 | 281 | 0.3 |
| &nbsp;&nbsp;&nbsp;Total past due | 90 | 92 | 184 | 268 | 314 | 136 | 1084 | 1.3 |
| &nbsp;&nbsp;&nbsp;Current | 1629 | 2881 | 7644 | 17439 | 29412 | 23869 | 82874 | 98.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total | $1719 | $2973 | $7828 | $17707 | $29726 | $24005 | $83958 | 100.0% |
| Gross charge-offs | $44 | $43 | $96 | $142 | $148 | $17 | $490 |  |

---

*Non-Consumer Portfolio.* The credit quality of dealer financing receivables is evaluated based on our internal dealer risk rating analysis. We use a proprietary model to assign each dealer a risk rating. This model uses historical dealer performance data to identify key factors about a dealer that we consider most significant in predicting a dealer's ability to meet its financial obligations. We also consider numerous other financial and qualitative factors of the dealer's operations, including capitalization and leverage, liquidity and cash flow, profitability, and credit history with ourselves and other creditors.

Dealers are assigned to one of four groups according to risk ratings as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Group I* – strong to superior financial metrics;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Group II* – fair to favorable financial metrics;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Group III* – marginal to weak financial metrics; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Group IV* – poor financial metrics, including dealers classified as uncollectible.

We generally suspend credit lines and extend no further funding to dealers classified in Group IV.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 4. FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES (*Continued*)**

The credit quality analysis of dealer financing receivables at December 31, 2024 and gross charge-offs during the year ended December 31, 2024 were as follows (in millions):

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | | | |
| | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | | | |
| | **Prior to 2020** | **2020** | **2021** | **2022** | **2023** | **2024** | **Total** |<br>**Wholesale Loans** |<br>**Total** |<br>**Percent** |
| Group I | $270 | $63 | $97 | $47 | $231 | $245 | $953 | $33345 | $34298 | 91.7% |
| Group II | 13 |  | 3 | 1 | 28 | 31 | 76 | 2494 | 2570 | 6.9 |
| Group III |  |  | 2 |  | 1 | 4 | 7 | 462 | 469 | 1.3 |
| Group IV |  |  |  |  |  | 1 | 1 | 46 | 47 | 0.1 |
| &nbsp;&nbsp;&nbsp;Total (a) | $283 | $63 | $102 | $48 | $260 | $281 | $1037 | $36347 | $37384 | 100.0% |
| Gross charge-offs | $1 | $— | $— | $— | $— | $— | $1 | $6 | $7 |  |

---

__________

(a)Total past due dealer financing receivables at December 31, 2024 were $8 million.

The credit quality analysis of dealer financing receivables at September 30, 2025 and gross charge-offs during the first nine months of 2025 were as follows (in millions):

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | **Amortized Cost Basis by Origination Year** | | | |
| | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | **Dealer Loans** | | | |
| | **Prior to 2021** | **2021** | **2022** | **2023** | **2024** | **2025** | **Total** |<br>**Wholesale Loans** |<br>**Total** |<br>**Percent** |
| Group I | $295 | $70 | $33 | $171 | $82 | $169 | $820 | $30457 | $31277 | 88.1% |
| Group II | 26 | 8 | 3 | 34 | 47 | 34 | 152 | 3519 | 3671 | 10.3 |
| Group III |  |  |  | 1 | 1 | 5 | 7 | 526 | 533 | 1.5 |
| Group IV |  |  |  |  | 1 | 5 | 6 | 38 | 44 | 0.1 |
| &nbsp;&nbsp;&nbsp;Total (a) | $321 | $78 | $36 | $206 | $131 | $213 | $985 | $34540 | $35525 | 100.0% |
| Gross charge-offs | $— | $— | $— | $3 | $— | $— | $3 | $10 | $13 |  |

---

__________

(a)Total past due dealer financing receivables at September 30, 2025 were $6 million.

*Non-Accrual of Revenue.* The accrual of financing revenue is discontinued at the time a receivable is determined to be uncollectible or when it is 90 days past due. Accounts may be restored to accrual status only when a customer settles all past-due deficiency balances and future payments are reasonably assured. For receivables in non-accrual status, subsequent financing revenue is recognized only to the extent a payment is received. Payments are generally applied first to outstanding interest and then to the unpaid principal balance.

*Loan Modifications.* Consumer and non-consumer receivables that have a modified interest rate and/or a term extension (including receivables that were modified in reorganization proceedings pursuant to the U.S. Bankruptcy Code) are typically considered to be loan modifications. We do not grant modifications to the principal balance of our receivables. If a receivable is modified in a reorganization proceeding, all payment requirements of the reorganization plan need to be met before remaining balances are forgiven.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 4. FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES (*Continued*)**

During the collection process, we may offer a term extension to a customer experiencing financial difficulty. During the extension period, finance charges continue to accrue. If the customer's financial difficulty is not temporary, but we believe the customer is willing and able to repay their loan at a lower payment amount, we may offer to modify the interest rate and/or extend the term in order to lower the scheduled monthly payment. In those cases, the outstanding balance generally remains unchanged. The use of interest rate modifications and term extensions helps us mitigate financial loss. Term extensions may assist in cases where we believe the customer will recover from short-term financial difficulty and resume regularly scheduled payments. Before offering an interest rate modification or term extension, we evaluate and take into account the capacity of the customer to meet the revised payment terms. Although the granting of an extension could delay the eventual charge-off of a receivable, we are typically able to repossess and sell the related collateral, thereby mitigating the loss. The effect of most loan modifications made to borrowers experiencing financial difficulty is included in the historical trends used to measure the allowance for credit losses. A loan modification that improves the delinquency status of a borrower reduces the probability of default, which results in a lower allowance for credit losses. At September 30, 2025, an insignificant portion of our total finance receivables portfolio had been granted a loan modification and these modifications are generally treated as a continuation of the existing loan*.* 

**Allowance for Credit Losses**

The allowance for credit losses represents our estimate of the lifetime expected credit losses inherent in finance receivables as of the balance sheet date. The adequacy of the allowance for credit losses is assessed quarterly.

Adjustments to the allowance for credit losses are made by recording charges to *Provision for credit losses* on our consolidated income statements. The uncollectible portion of a finance receivable is charged to the allowance for credit losses at the earlier of when an account is deemed to be uncollectible or when an account is 120 days delinquent, taking into consideration the financial condition of the customer or borrower, the value of the collateral, recourse to guarantors, and other factors.

Charge-offs on finance receivables include uncollected amounts related to principal, interest, late fees, and other allowable charges. Recoveries on finance receivables previously charged off as uncollectible are credited to the allowance for credit losses. In the event we repossess the collateral, the receivable is charged off and the collateral is recorded at its estimated fair value less costs to sell and reported in *Other assets* on our consolidated balance sheets.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 4. FINANCE RECEIVABLES AND ALLOWANCE FOR CREDIT LOSSES (*Continued*)**

An analysis of the allowance for credit losses related to finance receivables for the periods ended September 30 was as follows (in millions):

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Third Quarter 2024** | **Third Quarter 2024** | **Third Quarter 2024** | **Third Quarter 2025** | **Third Quarter 2025** | **Third Quarter 2025** |
| | **Consumer** | **Non-Consumer** | **Total** | **Consumer** | **Non-Consumer** | **Total** |
| **Allowance for credit losses** | | | | | | |
| Beginning balance | $876 | $4 | $880 | $885 | $5 | $890 |
| &nbsp;&nbsp;&nbsp;Charge-offs | (155) |  | (155) | (177) | 1 | (176) |
| &nbsp;&nbsp;&nbsp;Recoveries | 41 |  | 41 | 48 |  | 48 |
| &nbsp;&nbsp;&nbsp;Provision for credit losses | 99 |  | 99 | 134 | 1 | 135 |
| &nbsp;&nbsp;&nbsp;Other (a) | (3) |  | (3) |  |  |  |
| Ending balance | $858 | $4 | $862 | $890 | $7 | $897 |
|  | **First Nine Months 2024** | **First Nine Months 2024** | **First Nine Months 2024** | **First Nine Months 2025** | **First Nine Months 2025** | **First Nine Months 2025** |
|  | **Consumer** | **Non-Consumer** | **Total** | **Consumer** | **Non-Consumer** | **Total** |
| **Allowance for credit losses** |  |  |  |  |  |  |
| Beginning balance | $879 | $3 | $882 | $860 | $4 | $864 |
| &nbsp;&nbsp;&nbsp;Charge-offs | (408) | (7) | (415) | (490) | (13) | (503) |
| &nbsp;&nbsp;&nbsp;Recoveries | 122 | 3 | 125 | 133 |  | 133 |
| &nbsp;&nbsp;&nbsp;Provision for credit losses | 277 | 5 | 282 | 374 | 15 | 389 |
| &nbsp;&nbsp;&nbsp;Other (a) | (12) |  | (12) | 13 | 1 | 14 |
| Ending balance | $858 | $4 | $862 | $890 | $7 | $897 |

---

__________

(a)Primarily represents amounts related to foreign currency translation adjustments.

During the third quarter of 2025, the allowance for credit losses increased $7 million, reflecting an increase in consumer receivables. During the first nine months of 2025, the allowance for credit losses increased $33 million, primarily reflecting economic outlook assumptions.

**NOTE 5. NET INVESTMENT IN OPERATING LEASES**

*Net investment in operating leases* consists primarily of lease contracts for vehicles with individuals, daily rental companies, and fleet customers with terms of 60 months or less. Included in *Net investment in operating leases* are net investment in operating leases that have been sold for legal purposes in securitization transactions but continue to be reported in our consolidated financial statements. See Note 6 for additional information.

*Net investment in operating leases* was as follows (in millions):

---

| | | |
|:---|:---|:---|
| | **December 31,<br>2024** | **September 30,<br>2025** |
| Vehicles, at cost (a) | $25424 | $28948 |
| Accumulated depreciation | (3735) | (3969) |
| &nbsp;&nbsp;&nbsp;Net investment in operating leases | $21689 | $24979 |

---

__________

(a)Includes vehicle acquisition costs less interest supplements and residual support payments we receive on certain leasing transactions under agreements with Ford and affiliated companies, and deferral method investment tax credits.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 6. TRANSFERS OF RECEIVABLES AND VARIABLE INTEREST ENTITIES**

We securitize finance receivables and net investment in operating leases through a variety of programs using amortizing, variable funding, and revolving structures. We also sell finance receivables, or pledge them as collateral in certain transactions outside of the United States, in other types of structured financing transactions. Due to the similarities between securitization and structured financing, we refer to structured financings as securitization transactions. Our securitization programs are targeted to institutional investors in both public and private transactions in capital markets primarily in the United States, Canada, Mexico, Germany, Italy, the United Kingdom, and China.

The finance receivables sold for legal purposes and net investment in operating leases included in securitization transactions are available only for payment of the debt issued by, and other obligations of, the securitization entities that are parties to those securitization transactions. They are not available to pay our other obligations or the claims of our other creditors. The debt is the obligation of our consolidated securitization entities and not the obligation of Ford Credit or our other subsidiaries. We hold the right to receive the excess cash flows not needed to pay the debt issued by, and other obligations of, the securitization entities that are parties to those securitization transactions.

We use special purpose entities ("SPEs") to issue asset-backed securities in our securitization transactions. We have deemed most of these SPEs to be VIEs of which we are the primary beneficiary, and therefore, are consolidated. The SPEs are established for the sole purpose of financing the securitized financial assets. The SPEs are generally financed through the issuance of notes or commercial paper into the public or private markets or directly with conduits.

We continue to recognize our financial assets related to our sales of receivables when the financial assets are sold to a consolidated VIE or a consolidated voting interest entity. We derecognize our financial assets when the financial assets are sold to a non-consolidated entity and we do not maintain control over the financial assets.

We have the power to direct significant activities of our SPEs when we have the ability to exercise discretion in the servicing of financial assets, issue additional debt, exercise a unilateral call option, add assets to revolving structures, or control investment decisions. We generally retain a portion of the economic interests in the asset-backed securitization transactions, which could be retained in the form of a portion of the senior interests, the subordinated interests, cash reserve accounts, residual interests, and servicing rights. The transfers of assets in our securitization transactions do not qualify for accounting sale treatment.

We have no obligation to repurchase or replace any securitized asset that subsequently becomes delinquent in payment or otherwise is in default, except when representations and warranties about the eligibility of the securitized assets are breached, or when certain changes are made to the underlying asset contracts. Securitization investors have no recourse to us or our other assets other than as provided above and have no right to require us to repurchase the asset-backed securities. We generally have no obligation to provide liquidity or contribute cash or additional assets to the VIEs and do not guarantee any asset-backed securities. We may choose to support the performance of certain securitization transactions, however, by increasing cash reserves.

Certain of our securitization entities may enter into derivative transactions to mitigate interest rate exposure, primarily resulting from fixed-rate assets securing floating-rate debt. In certain instances, the counterparty enters into offsetting derivative transactions with us to mitigate its interest rate risk resulting from derivatives with our securitization entities. These related derivatives are not the obligations of our securitization entities. See Note 7 for additional information regarding the accounting for derivatives.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 6. TRANSFERS OF RECEIVABLES AND VARIABLE INTEREST ENTITIES *(Continued)***

Most of our securitization transactions utilize VIEs. The following tables show the assets and debt related to our securitization transactions that were included in our consolidated financial statements (in billions):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
| | **Cash and Cash Equivalents** | **Finance Receivables and Net Investment in Operating Leases (a)** | **Finance Receivables and Net Investment in Operating Leases (a)** | **Finance Receivables and Net Investment in Operating Leases (a)** | **Related Debt<br>(c)** |
| | **Cash and Cash Equivalents** | **Before Allowance<br>for Credit Losses** | **Allowance for<br>Credit Losses** | **After Allowance<br>for Credit Losses** | **Related Debt<br>(c)** |
| **VIE (b)** | | | | | |
| Retail financing | $1.7 | $37.0 | $(0.3) | $36.7 | $31.6 |
| Wholesale financing | 0.3 | 24.0 |  | 24.0 | 10.8 |
| &nbsp;&nbsp;&nbsp;Finance receivables | 2.0 | 61.0 | (0.3) | 60.7 | 42.4 |
| &nbsp;&nbsp;&nbsp;Net investment in operating leases | 0.5 | 13.3 |  | 13.3 | 8.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total VIE | $2.5 | $74.3 | $(0.3) | $74.0 | $50.9 |
| **Non-VIE** |  |  |  |  |  |
| Retail financing | $0.5 | $10.6 | $(0.1) | $10.5 | $9.3 |
| Wholesale financing |  | 0.4 |  | 0.4 | 0.2 |
| &nbsp;&nbsp;&nbsp;Finance receivables | 0.5 | 11.0 | (0.1) | 10.9 | 9.5 |
| &nbsp;&nbsp;&nbsp;Net investment in operating leases |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Non-VIE | $0.5 | $11.0 | $(0.1) | $10.9 | $9.5 |
| **Total securitization transactions** |  |  |  |  |  |
| Retail financing | $2.2 | $47.6 | $(0.4) | $47.2 | $40.9 |
| Wholesale financing | 0.3 | 24.4 |  | 24.4 | 11.0 |
| &nbsp;&nbsp;&nbsp;Finance receivables | 2.5 | 72.0 | (0.4) | 71.6 | 51.9 |
| &nbsp;&nbsp;&nbsp;Net investment in operating leases | 0.5 | 13.3 |  | 13.3 | 8.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total securitization transactions | $3.0 | $85.3 | $(0.4) | $84.9 | $60.4 |

---

__________

(a)Unearned interest supplements and residual support are excluded from securitization transactions.

(b)Includes assets to be used to settle the liabilities of the consolidated VIEs.

(c)Includes unamortized discount and debt issuance costs.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 6. TRANSFERS OF RECEIVABLES AND VARIABLE INTEREST ENTITIES *(Continued)***

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
| | **Cash and Cash Equivalents** | **Finance Receivables and Net Investment in Operating Leases (a)** | **Finance Receivables and Net Investment in Operating Leases (a)** | **Finance Receivables and Net Investment in Operating Leases (a)** | **Related Debt<br>(c)** |
| | **Cash and Cash Equivalents** | **Before Allowance<br>for Credit Losses** | **Allowance for<br>Credit Losses** | **After Allowance<br>for Credit Losses** | **Related Debt<br>(c)** |
| **VIE (b)** | | | | | |
| Retail financing | $1.7 | $37.2 | $(0.3) | $36.9 | $31.5 |
| Wholesale financing | 0.2 | 22.4 |  | 22.4 | 8.9 |
| &nbsp;&nbsp;&nbsp;Finance receivables | 1.9 | 59.6 | (0.3) | 59.3 | 40.4 |
| &nbsp;&nbsp;&nbsp;Net investment in operating leases | 0.6 | 12.5 |  | 12.5 | 7.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total VIE | $2.5 | $72.1 | $(0.3) | $71.8 | $48.2 |
| **Non-VIE** |  |  |  |  |  |
| Retail financing | $0.4 | $9.0 | $(0.1) | $8.9 | $8.2 |
| Wholesale financing |  | 0.4 |  | 0.4 | 0.3 |
| &nbsp;&nbsp;&nbsp;Finance receivables | 0.4 | 9.4 | (0.1) | 9.3 | 8.5 |
| &nbsp;&nbsp;&nbsp;Net investment in operating leases |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Non-VIE | $0.4 | $9.4 | $(0.1) | $9.3 | $8.5 |
| **Total securitization transactions** |  |  |  |  |  |
| Retail financing | $2.1 | $46.2 | $(0.4) | $45.8 | $39.7 |
| Wholesale financing | 0.2 | 22.8 |  | 22.8 | 9.2 |
| &nbsp;&nbsp;&nbsp;Finance receivables | 2.3 | 69.0 | (0.4) | 68.6 | 48.9 |
| &nbsp;&nbsp;&nbsp;Net investment in operating leases | 0.6 | 12.5 |  | 12.5 | 7.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total securitization transactions | $2.9 | $81.5 | $(0.4) | $81.1 | $56.7 |

---

__________

(a)Unearned interest supplements and residual support are excluded from securitization transactions.

(b)Includes assets to be used to settle the liabilities of the consolidated VIEs.

(c)Includes unamortized discount and debt issuance costs.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 7. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES**

In the normal course of business, our operations are exposed to global market risks, including the effect of changes in interest rates and foreign currency exchange rates. To manage these risks, we enter into derivative contracts. We have elected to apply hedge accounting to certain derivatives. Derivatives that are designated in hedging relationships are evaluated for effectiveness using regression analysis at the time they are designated and throughout the hedge period. Some derivatives do not qualify for hedge accounting; for others, we elect not to apply hedge accounting.

**Income Effect of Derivative Financial Instruments**

The gains/(losses), by hedge designation, reported in income for the periods ended September 30 were as follows (in millions):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** |
| | **2024** | **2025** | **2024** | **2025** |
| **Fair value hedges** |  |  |  |  |
| Interest rate contracts |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net interest settlements and accruals on hedging instruments | $(92) | $(45) | $(294) | $(137) |
| &nbsp;&nbsp;&nbsp;Fair value changes on hedging instruments | 585 | 34 | 316 | 598 |
| &nbsp;&nbsp;&nbsp;Fair value changes on hedged debt | (553) | (33) | (316) | (576) |
| Cross-currency interest rate swap contracts |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net interest settlements and accruals on hedging instruments | (33) | (23) | (97) | (66) |
| &nbsp;&nbsp;&nbsp;Fair value changes on hedging instruments | 266 | (14) | 155 | 490 |
| &nbsp;&nbsp;&nbsp;Fair value changes on hedged debt | (261) | (1) | (159) | (476) |
| **Derivatives not designated as hedging instruments** |  |  |  |  |
| Interest rate contracts | (153) |  | (102) | (63) |
| Foreign currency exchange contracts (a) | (5) | 6 | 132 | (129) |
| Cross-currency interest rate swap contracts | 210 | (49) | 14 | 299 |
| &nbsp;&nbsp;&nbsp;Total | $(36) | $(125) | $(351) | $(60) |

---

__________

(a)Reflects forward contracts between us and an affiliated company.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 7. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES *(Continued)***

**Balance Sheet Effect of Derivative Financial Instruments**

Derivative assets and liabilities are reported on the balance sheets at fair value and are presented on a gross basis. The notional amounts of the derivative instruments do not necessarily represent amounts exchanged by the parties and are not a direct measure of our financial exposure. We also enter into master agreements with counterparties that may allow for netting of exposures in the event of default or breach of the counterparty agreement. Collateral represents cash received or paid under reciprocal arrangements that we have entered into with our derivative counterparties, which we do not use to offset our derivative assets and liabilities.

The fair value of our derivative instruments and the associated notional amounts were as follows (in millions):

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
| | **Notional** | **Fair Value of Assets** | **Fair Value of Liabilities** | **Notional** | **Fair Value of Assets** | **Fair Value of Liabilities** |
| **Fair value hedges** | | | | | | |
| Interest rate contracts | $16194 | $66 | $645 | $20218 | $391 | $258 |
| Cross-currency interest rate swaps | 3802 | 9 | 139 | 4158 | 374 | 6 |
| **Derivatives not designated as hedging instruments** |  |  |  |  |  |  |
| Interest rate contracts | 76977 | 305 | 845 | 85911 | 374 | 675 |
| Foreign currency exchange contracts (a) | 9716 | 271 | 117 | 7386 | 104 | 109 |
| Cross-currency interest rate swap contracts | 5455 | 133 | 246 | 7109 | 354 | 24 |
| &nbsp;&nbsp;&nbsp;Total derivative financial instruments, gross (b) (c) | $112144 | $784 | $1992 | $124782 | $1597 | $1072 |

---

__________

(a)Includes forward contracts between us and an affiliated company, including offsetting forward contracts with our consolidated entities, totaling $5.3 billion and $3.5 billion in notional amounts and $115 million and $31 million in both assets and liabilities at December 31, 2024 and September 30, 2025, respectively.

(b)At December 31, 2024 and September 30, 2025, we held collateral of $27 million and $28 million, respectively, and we posted collateral of $127 million and $114 million, respectively.

(c)At December 31, 2024 and September 30, 2025, the fair value of assets and liabilities available for counterparty netting was $450 million and $722 million, respectively. All derivatives are categorized within Level 2 of the fair value hierarchy.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 8. OTHER ASSETS AND OTHER LIABILITIES AND DEFERRED REVENUE**

*Other assets* and *Other liabilities and deferred revenue* consist of various balance sheet items that are combined for financial statement presentation due to their respective materiality compared with other individual asset and liability items.

*Other assets* were as follows (in millions):

---

| | | |
|:---|:---|:---|
| | **December 31,<br>2024** | **September 30,<br>2025** |
| Prepaid reinsurance premiums and other reinsurance recoverables | $876 | $966 |
| Accrued interest and other non-finance receivables (a) | 666 | 767 |
| Deferred tax assets | 178 | 475 |
| Collateral held for resale, at net realizable value | 392 | 464 |
| Property and equipment, net of accumulated depreciation (b) | 283 | 335 |
| Investment in non-consolidated affiliates | 182 | 187 |
| Restricted cash | 88 | 107 |
| Operating lease assets | 40 | 41 |
| Other | 350 | 304 |
| &nbsp;&nbsp;&nbsp;Total other assets | $3055 | $3646 |

---

__________

(a)Includes tax receivable from affiliated companies of zero and $46 million at December 31, 2024 and September 30, 2025, respectively.

(b)Accumulated depreciation was $448 million and $420 million at December 31, 2024 and September 30, 2025, respectively.

*Other liabilities and deferred revenue* were as follows (in millions):

---

| | | |
|:---|:---|:---|
| | **December 31,<br>2024** | **September 30,<br>2025** |
| Interest payable | $1098 | $1144 |
| Unearned insurance premiums and fees | 995 | 1101 |
| Income tax and related interest (a) | 131 | 162 |
| Payroll and employee benefits | 86 | 97 |
| Operating lease liabilities | 42 | 44 |
| Other | 275 | 480 |
| &nbsp;&nbsp;&nbsp;Total other liabilities and deferred revenue | $2627 | $3028 |

---

__________

(a)Includes tax payable to affiliated companies of $9 million and $7 million at December 31, 2024 and September 30, 2025, respectively.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 9. DEBT** 

Debt outstanding and interest rates were as follows (in millions):

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | | | **Interest Rates** | **Interest Rates** | **Interest Rates** | **Interest Rates** |
| | **Debt** | **Debt** | **Average Contractual** | **Average Contractual** | **Average Effective** | **Average Effective** |
| | **December 31,<br>2024** | **September 30,<br>2025** | **2024** | **2025** | **2024** | **2025** |
| **Short-term debt** |  |  |  |  |  |  |
| Unsecured debt |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Floating rate demand notes | $12040 | $12745 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Other short-term debt | 4173 | 3463 |  |  |  |  |
| Asset-backed debt (a) | 1200 | 1332 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total short-term debt | 17413 | 17540 | 4.7% | 3.8% | 4.7% | 3.8% |
| **Long-term debt** |  |  |  |  |  |  |
| Unsecured debt |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Notes payable within one year | 12871 | 14169 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Notes payable after one year | 49607 | 53565 |  |  |  |  |
| Asset-backed debt (a) |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Notes payable within one year | 23050 | 22085 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Notes payable after one year | 36224 | 33302 |  |  |  |  |
| Unamortized (discount)/premium | (18) | (21) |  |  |  |  |
| Unamortized issuance costs | (235) | (238) |  |  |  |  |
| Fair value adjustments (b) | (1044) | (237) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total long-term debt | 120455 | 122625 | 4.8% | 4.7% | 4.8% | 4.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total debt | $137868 | $140165 | 4.8% | 4.6% | 4.8% | 4.6% |
| Fair value of debt (c) | $140046 | $142583 |  |  |  |  |

---

__________

(a)Asset-backed debt issued in securitizations is the obligation of the consolidated securitization entity that issued the debt and is payable only out of collections on the underlying securitized assets and related enhancements. This asset-backed debt is not the obligation of Ford Credit or our other subsidiaries.

(b)These adjustments are related to hedging activity and include discontinued hedging relationship adjustments of $(450) million and $(336) million at December 31, 2024 and September 30, 2025, respectively. The carrying value of hedged debt was $41.1 billion and $42.8 billion at December 31, 2024 and September 30, 2025, respectively.

(c)The fair value of debt includes $16.2 billion of short-term debt, carried at cost, which approximates fair value at both December 31, 2024 and September 30, 2025. All other debt is categorized within Level 2 of the fair value hierarchy.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 10. OTHER INCOME/(LOSS)**

Other income/(loss) consists of various line items that are combined on the consolidated income statements due to their respective materiality compared with other individual income and expense items.

The amounts included in *Other income/(loss), net* for the periods ended September 30 were as follows (in millions):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** |
| | **2024** | **2025** | **2024** | **2025** |
| Gains/(losses) on derivatives | $228 | $(42) | $140 | $575 |
| Currency revaluation gains/(losses) | $(340) | $36 | $(282) | $(599) |
| Interest and investment income | 150 | 100 | 414 | 302 |
| Other (a) | 73 | 14 | 83 | 20 |
| &nbsp;&nbsp;&nbsp;Total other income/(loss), net | $111 | $108 | $355 | $298 |

---

__________

(a)Includes the reclassification of foreign currency translation net gains of $64 million for the third quarter of 2024, and net gains of $65 million and a net loss of $7 million for the first nine months of 2024 and 2025, respectively, to *Other Income/(Loss), net* from *Accumulated other comprehensive income/(loss)* related to the substantial liquidation of certain investments in our European market.

**NOTE 11. SEGMENT INFORMATION**

We report segment information consistent with the way our chief operating decision maker ("CODM"), our President and Chief Executive Officer, evaluates the operating results and performance of the Company. We conduct our financing operations directly and indirectly through our subsidiaries and affiliates. We offer substantially similar products and services throughout many different regions, subject to local legal restrictions and market conditions. Our reportable segments are: the United States and Canada, Europe, and All Other. Our All Other reportable segment includes our operations in China, Mexico, and our joint venture in South Africa, as well as wind down activities in Brazil, Argentina, and India.

We report segment earnings on an income before income taxes basis after excluding market valuation adjustments to derivatives and exchange-rate fluctuations on foreign currency-denominated transactions, which are reflected in Unallocated Other. These adjustments are excluded when assessing our segment performance because they are carried out at the corporate level. Our CODM reviews segment earnings on an income before income taxes basis to evaluate performance and allocate resources, predominately in the budgeting, planning, and forecasting processes.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 11. SEGMENT INFORMATION (*Continued*)**

Key operating data for our business segments for the periods ended or at September 30 was as follows (in millions):

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **United States and Canada** | **Europe** | | **All Other** | **Total<br>Segments** | **Unallocated Other** | **Total** |
| **Third Quarter 2024** | | | | | | | |
| Total revenue | $2877 | $375 |  | $111 | $3363 | $— | $3363 |
| Total revenue less: |  |  |  |  |  |  |  |
| Depreciation on vehicles subject to operating leases | 591 | 9 |  |  | 600 |  | 600 |
| Interest expense | 1551 | 216 |  | 63 | 1830 | 48 | 1878 |
| Provision for credit losses | 83 | 6 |  | 10 | 99 |  | 99 |
| Other segment items (a) | 191 | (5) |  | 17 | 203 | 39 | 242 |
| Income before income taxes | $461 | $149 |  | $21 | $631 | $(87) | $544 |
| **Third Quarter 2025** |  |  |  |  |  |  |  |
| Total revenue | $3077 | $402 |  | $92 | $3571 | $— | $3571 |
| Total revenue less: |  |  |  |  |  |  |  |
| Depreciation on vehicles subject to operating leases | 611 | 15 |  |  | 626 |  | 626 |
| Interest expense | 1473 | 204 |  | 49 | 1726 | 76 | 1802 |
| Provision for credit losses | 111 | 13 |  | 11 | 135 |  | 135 |
| Other segment items (a) | 284 | 172 |  | 16 | 472 | (95) | 377 |
| Income before income taxes | $598 | $(2) | (b) | $16 | $612 | $19 | $631 |
| **First Nine Months 2024** |  |  |  |  |  |  |  |
| Total revenue | $8278 | $1127 |  | $347 | $9752 | $— | $9752 |
| Total revenue less: |  |  |  |  |  |  |  |
| Depreciation on vehicles subject to operating leases | 1800 | 23 |  |  | 1823 |  | 1823 |
| Interest expense | 4530 | 653 |  | 198 | 5381 | 242 | 5623 |
| Provision for credit losses | 223 | 18 |  | 41 | 282 |  | 282 |
| Other segment items (a) | 703 | 124 |  | 57 | 884 | (73) | 811 |
| Income before income taxes | $1022 | $309 |  | $51 | $1382 | $(169) | $1213 |
| Other segment disclosures: |  |  |  |  |  |  |  |
| Net finance receivables and net investment in operating leases | $116916 | $20845 |  | $4446 | $142207 | $— | $142207 |
| Total assets | 127289 | 24732 |  | 5035 | 157056 |  | 157056 |
| **First Nine Months 2025** |  |  |  |  |  |  |  |
| Total revenue | $9040 | $1152 |  | $285 | $10477 | $— | $10477 |
| Total revenue less: |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation on vehicles subject to operating leases | 1802 | 32 |  |  | 1834 |  | 1834 |
| Interest expense | 4430 | 594 |  | 153 | 5177 | 174 | 5351 |
| Provision for credit losses | 311 | 37 |  | 41 | 389 |  | 389 |
| Other segment items (a) | 884 | 410 |  | 55 | 1349 | (302) | 1047 |
| Income before income taxes | $1613 | $79 | (b) | $36 | $1728 | $128 | $1856 |
| Other segment disclosures: |  |  |  |  |  |  |  |
| Net finance receivables and net investment in operating leases | $119452 | $22643 |  | $3597 | $145692 | $— | $145692 |
| Total assets | 131212 | 26099 |  | 4023 | 161334 |  | 161334 |

---

__________

(a)Other items consists of *Operating expenses*, *Insurance expenses*, and *Other income/(loss), net*.

(b)Includes charges of $89 million and $177 million for the third quarter and the first nine months of 2025, respectively, related to an industrywide review of historical U.K. dealer commissions.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 12. COMMITMENTS AND CONTINGENCIES**

Commitments and contingencies primarily consist of guarantees and indemnifications as well as litigation and claims.

**Guarantees and Indemnifications** 

Guarantees and indemnifications are recorded at fair value at their inception. For financial guarantees, subsequent to initial recognition, the guarantee liability is adjusted at each reporting period to reflect the current estimate of expected payments resulting from possible default events over the remaining life of the guarantee. For non-financial guarantees, we regularly review our performance risk under these arrangements, and in the event it becomes probable we will be required to perform under a guarantee or indemnity, the amount of probable payment is recorded.

The maximum potential payments under these guarantees and limited indemnities totaled $61 million and $67 million at December 31, 2024 and September 30, 2025, respectively. Of these values, $15 million and $20 million at December 31, 2024 and September 30, 2025, respectively, were counter-guaranteed by Ford to us. There were no recorded liabilities related to guarantees and limited indemnities at December 31, 2024 or September 30, 2025.

In some cases, we have guaranteed debt and other financial obligations of outside third parties and unconsolidated affiliates, including Ford. Expiration dates vary, and guarantees will terminate on payment and/or cancellation of the underlying obligation. A payment by us would be triggered by failure of the third party to fulfill its obligation covered by the guarantee. In some circumstances, we are entitled to recover from a third party amounts paid by us under the guarantee.

In the ordinary course of business, we execute contracts involving indemnifications standard in the industry and indemnifications specific to a transaction, such as the sale of a business. These indemnifications might include and are not limited to claims relating to any of the following: environmental, tax, and shareholder matters; intellectual property rights; governmental regulations and employment-related matters; dealer and other commercial contractual relationships; and financial matters, such as securitizations. Performance under these indemnities generally would be triggered by a breach of contract claim brought by a counterparty or a third-party claim. While some of these indemnifications are limited in nature, many of them do not limit potential payment. Therefore, we are unable to estimate a maximum amount of future payments that could result from claims made under these unlimited indemnities.

**Litigation and Claims**

Various legal actions, proceedings, and claims (generally, "matters") are pending or may be instituted or asserted against us. These include, but are not limited to, matters arising out of governmental regulations; tax matters; alleged illegal acts resulting in fines or penalties; financial services; employment-related matters; dealer and other contractual relationships; investor matters; and financial reporting matters. Certain of the pending legal actions are, or purport to be, class actions. Some of the matters involve or may involve claims for compensatory, punitive, or antitrust or other treble damages in very large amounts, sanctions, assessments, or other relief, which, if granted, would require very large expenditures.

The extent of our financial exposure to these matters is difficult to estimate. Many matters do not specify a dollar amount for damages, and many others specify only a jurisdictional minimum. To the extent an amount is asserted, our historical experience suggests that in most instances the amount asserted is not a reliable indicator of the ultimate outcome.

We accrue for matters when losses are deemed probable and reasonably estimable. In evaluating matters for accrual and disclosure purposes, we take into consideration factors such as our historical experience with matters of a similar nature, the specific facts and circumstances asserted, the likelihood that we will prevail, and the severity of any potential loss. We reevaluate and update our accruals as matters progress over time.

------

*Item 1. Financial Statements (Continued)*

**FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES** 

**NOTES TO THE FINANCIAL STATEMENTS**

**NOTE 12. COMMITMENTS AND CONTINGENCIES *(Continued)***

For nearly all matters where our historical experience with similar matters is of limited value (i.e., "non-pattern matters"), we evaluate the matters primarily based on the individual facts and circumstances. For non-pattern matters, we evaluate whether there is a reasonable possibility of a material loss in excess of any accrual that can be estimated. It is reasonably possible that some of the matters for which accruals have not been established could be decided unfavorably and could require us to pay damages or make other expenditures. We do not reasonably expect, based on our analysis, that such matters would have a material effect on future financial statements for a particular year, although such an outcome is possible.

As noted, the litigation process is subject to many uncertainties, and the outcome of individual matters is not predictable with assurance. Our assessments are based on our knowledge and experience, but the ultimate outcome of any matter could require payment substantially in excess of the amount that we have accrued and/or disclosed.

------

**ITEM 2. *Management's Discussion and Analysis of Financial Condition and Results of Operations.***

**Recent Developments** 

*U.K. Regulatory Update*

In 2024, the U.K. Financial Conduct Authority ("FCA") launched an industrywide review into the historical use of Discretionary Commission Arrangements ("DCA") between finance providers and dealers in the U.K. automotive finance industry. Although the review period spans from 2007 to 2021 (when the FCA banned DCAs), FCE Bank plc ("FCE") ceased using any DCA model from 2018, up to which time the use of the DCA model had been substantially limited to used vehicle retail finance agreements. In October 2024, the U.K. Court of Appeal ruled that payments of commissions to dealers were unlawful in circumstances where the amount and calculation of the commission was not fully disclosed to the customer. This ruling was appealed to the U.K. Supreme Court and the U.K. Supreme Court issued its ruling on August 1, 2025, which overturned, in part, the October 2024 U.K. Court of Appeals ruling. The U.K. Supreme Court ruled that there was no fiduciary duty owed by dealers to their customers for arranging financing; however, the Court did conclude that the relationship between the consumer and the dealer in the Johnson case was unfair under section 140A of the Consumer Credit Act based on the facts of that case, including the size of the commission, failure to disclose the existence of a commercial tie between the bank and the dealer and the customer's characteristics.

On October 7, 2025, the FCA published its proposed redress scheme for consultation through November 18, 2025, with the goal of finalizing the rules by early 2026 and beginning consumer payments later in 2026. The redress scheme would compensate customers who were not adequately informed about (i) a discretionary commission arrangement, (ii) a high commission, or (iii) a commercial tie between the lender and the dealer, on loans originated between April 2007 and October 2024. Based on our preliminary analysis of the potential impact of the proposed scheme, we have revised our previously disclosed estimate. Ford Credit's and the Europe segment's third quarter and first nine months of 2025 earnings before taxes ("EBT") reflect charges of $89 million and $177 million, respectively, related to the estimated probable cost of a potential FCA consumer redress scheme. There is, however, still a significant level of uncertainty of the ultimate regulatory outcome, which could result in additional exposure.

*Production and Supply Chain*

On September 17, 2025, a fire at a Novelis Inc. plant in New York disrupted operations at the facility. Novelis is a major aluminum supplier to Ford, and since the fire occurred, Ford has been working closely with Novelis to address the situation and exploring potential alternative sources of aluminum and mitigating actions to minimize potential disruptions to its operations. Although the ultimate impact on Ford and Ford Credit is uncertain, Ford expects lower production in the fourth quarter of 2025 driven by the Novelis fire, which Ford expects to recover partially in 2026. Lower Ford production is likely to result in lower Ford Credit receivables and higher short-term available liquidity at Ford Credit.

*Trade Policy and Tariffs*

To the extent governments in various regions implement or intensify barriers to trade, such as erecting tariff or non-tariff barriers, implementing export controls, or manipulating their currency to provide advantages to domestic companies, there can be a significant negative impact on manufacturers based in other markets.

Tariffs implemented to date in the United States and elsewhere have caused significant disruption, increased costs (both directly and indirectly), and uncertainty in the automotive industry, including for Ford and Ford Credit, other original equipment manufacturers ("OEMs"), suppliers, and dealers, as well as customers. Moreover, tariffs implemented in the United States and elsewhere in the future may exacerbate these impacts. Further, fragility in the supply chain exacerbated by tariffs and other industry concerns, such as China's restriction on the export of rare earth minerals, increases the risk of production disruptions and may further increase costs. Tariffs have affected and will continue to affect all OEMs, to various degrees.

Although there is uncertainty regarding the application, scope, duration, and timing for implementation of tariffs (including related offsets), those that have been implemented and any additional tariffs or other measures that are implemented in the United States and retaliatory tariffs or other measures or restrictions that are implemented by other governments and the potential related market impacts, should they be sustained for an extended period of time, would have a significant adverse effect, including both operationally and financially, on the overall automotive industry, Ford, Ford Credit, and Ford's supply chain in 2025 and beyond.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

For additional information regarding the impact and potential impact of trade policy and tariffs on Ford and Ford Credit's business, see the Outlook section on page 56 of Ford's Quarterly Report on Form 10-Q for the period ended September 30, 2025 and Item 1A. Risk Factors in our 2024 Form 10-K Report, as updated by Item 1A. Risk Factors in our Quarterly Report on Form 10-Q for the period ended March 31, 2025.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Definitions and Information Regarding Causal Factors**

In general, we measure period-over-period changes in EBT using the causal factors listed below:

*• Volume and Mix* – Volume and Mix are primarily reflected within *Net financing margin* on the consolidated income statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Volume primarily measures changes in net financing margin driven by changes in average net receivables excluding the allowance for credit losses at prior period financing margin yield (defined below in financing margin) at prior period exchange rates. Volume changes are primarily driven by the volume of new and used vehicles sold and leased, the extent to which we purchase retail financing and operating lease contracts, the extent to which we provide wholesale financing, the sales price of the vehicles financed, the level of dealer inventories, Ford-sponsored special financing programs available exclusively through us, and the availability of cost-effective funding.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Mix primarily measures changes in net financing margin driven by period-over-period changes in the composition of our average net receivables excluding the allowance for credit losses by product within each region.

*• Financing Margin* – Financing Margin is reflected within *Net financing margin* on the consolidated income statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Financing margin variance is the period-over-period change in financing margin yield multiplied by the present period average net receivables excluding the allowance for credit losses at prior period exchange rates. This calculation is performed at the product and country level and then aggregated. Financing margin yield equals revenue, less interest expense and scheduled depreciation for the period, divided by average net receivables excluding the allowance for credit losses for the same period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Financing margin changes are driven by changes in revenue and interest expense. Changes in revenue are primarily driven by the level of market interest rates, cost assumptions in pricing, mix of business, and competitive environment. Changes in interest expense are primarily driven by the level of market interest rates, borrowing spreads, and asset-liability management.

• *Credit Loss* – Credit Loss is reflected within *Provision for credit losses* on the consolidated income statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Credit loss is the change in the provision for credit losses at prior period exchange rates. For analysis purposes, management splits the provision for credit losses into net charge-offs and the change in the allowance for credit losses.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Net charge-off changes are primarily driven by the number of repossessions, severity per repossession, and recoveries. Changes in the allowance for credit losses are primarily driven by changes in historical trends in credit losses and recoveries, changes in the composition and size of our present portfolio, changes in trends in historical used vehicle values, and changes in forward looking macroeconomic conditions. For additional information, refer to the "Critical Accounting Estimates - Allowance for Credit Losses" section of Item 7 of Part II of our 2024 Form 10-K Report.

*• Lease Residual* – Lease Residual is reflected within *Depreciation on vehicles subject to operating leases* on the consolidated income statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Lease residual measures changes to residual performance at prior period exchange rates. For analysis purposes, management splits residual performance primarily into residual gains and losses, and the change in accumulated supplemental depreciation.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Residual gain and loss changes are primarily driven by the number of vehicles returned to us and sold, and the difference between the auction value and the depreciated value (which includes both base and accumulated supplemental depreciation) of the vehicles sold. Changes in accumulated supplemental depreciation are primarily driven by changes in our estimate of the expected auction value at the end of the lease term and changes in our estimate of the number of vehicles that will be returned to us and sold. *Depreciation on vehicles subject to operating leases* includes early termination losses on operating leases due to customer default events. For additional information, refer to the "Critical Accounting Estimates – Accumulated Depreciation on Vehicles Subject to Operating Leases" section of Item 7 of Part II of our 2024 Form 10-K Report.

• *Exchange* – Reflects changes in EBT driven by the effects of converting functional currency income to U.S. dollars.

• *Other* – Primarily includes *Operating expenses*, *Other revenue*, *Insurance expenses,* and *Other income/(loss), net* on the consolidated income statements at prior period exchange rates.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ Changes in operating expenses are primarily driven by salaried personnel costs, facilities costs, and costs associated with the origination and servicing of customer contracts.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ In general, other income/(loss) changes are primarily driven by changes in earnings related to market valuation adjustments to derivatives (primarily related to movements in interest rates), and other miscellaneous items.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

In addition, the following definitions and calculations apply to the charts contained in Item 2 of this Report:

• *Cash* (as shown in the Funding and Liquidity section) – *Cash and cash equivalents, Marketable securities*, and restricted cash reported on our consolidated balance sheets, excluding amounts related to insurance activities.

• *Debt* (as shown in the Key Metrics and Leverage tables) – *Debt* on our consolidated balance sheets. Includes debt issued in securitizations and payable only out of collections on the underlying securitized assets and related enhancements. Ford Credit holds the right to receive the excess cash flows not needed to pay the debt issued by, and other obligations of, the securitization entities that are parties to those securitization transactions.

• *EBT* – Reflects *Income before income taxes* as reported on our consolidated income statements.

• *Loss-to-Receivables ("LTR") Ratio* (as shown in the Credit Loss tables) – LTR ratio is calculated using net charge-offs divided by average finance receivables, excluding unearned interest supplements and the allowance for credit losses.

• *Reserve as a % of End of Period ("EOP") Receivables Ratio* (as shown in the Credit Loss tables) – The reserve as a percentage of EOP receivables ratio is calculated as the credit loss reserve amount, divided by EOP finance receivables, excluding unearned interest supplements and the allowance for credit losses.

• *Return on Equity* ("*ROE")* (as shown in the Key Metrics table) – Reflects return on equity calculated by annualizing net income for the period and dividing by monthly average equity for the period.

• *Securitization and Restricted Cash* (as shown in the Liquidity table) – Securitization cash is held for the benefit of the securitization investors (for example, a reserve fund). Restricted cash primarily includes cash held to meet certain local governmental and regulatory reserve requirements and cash held under the terms of certain contractual agreements.

• *Securitizations* (as shown in the Public Term Funding Plan table) – Public securitization transactions, Rule 144A offerings sponsored by Ford Credit, and widely distributed offerings by Ford Credit Canada.

• *Term Asset-Backed Securities ("ABS")* (as shown in the Funding Structure table) – Obligations issued in securitization transactions that are payable only out of collections on the underlying securitized assets and related enhancements.

*• Total Net Receivables* (as shown in the Key Metrics and Financial Condition tables) – Includes finance receivables (retail financing and wholesale) sold for legal purposes and net investment in operating leases included in securitization transactions that do not satisfy the requirements for accounting sale treatment. These receivables and operating leases are reported on our consolidated balance sheets and are available only for payment of the debt issued by, and other obligations of, the securitization entities that are parties to those securitization transactions; they are not available to pay the other obligations of Ford Credit or the claims of Ford Credit's other creditors.

• *Unallocated Other* (as shown in the Segment Results table) – Items excluded in assessing segment performance because they are managed at the corporate level, including market valuation adjustments to derivatives and exchange-rate fluctuations on foreign currency-denominated transactions.

**Taxes**

On July 4, 2025, P.L. 119-21 (otherwise known as the "One Big Beautiful Bill Act") was signed into law. We have analyzed the provisions within the act and determined there was no material impact in the third quarter of 2025, nor do we expect a material impact on our 2025 consolidated financial statements.

Our organizational structure evolves to align with changes in our business. Additionally, we regularly review our subsidiaries' tax classifications to align with business priorities. Future changes could alter any subsidiary's classification as a taxable entity and whether taxes are provided for such subsidiary's results within our consolidated financial statements.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Results of Operations**

*Key Metrics*

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** | **First Nine Months** |
| **GAAP Financial Measures** | **2024** | **2025** | **H / (L)** | **2024** | **2025** | **H / (L)** |
| Total net receivables ($B) | $142.2 | $145.7 | $3.5 |  |  |  |
| Loss-to-receivables (bps) (a) | 57 | 62 | 5 | 48 | 58 | 10 |
| Auction values (b) | $31245 | $32195 | 3% | $30595 | $31715 | 4% |
| EBT ($M) | $544 | $631 | $87 | $1213 | $1856 | $643 |
| ROE (%) | 14.1% | 15.1% | 1.0 ppts | 9.6% | 14.1% | 4.5 ppts |
| **Other Balance Sheet Metrics** |  |  |  |  |  |  |
| Debt ($B) | $136.7 | $140.2 | $3.5 |  |  |  |
| Net liquidity ($B) | $29.6 | $28.1 | $(1.5) |  |  |  |
| Financial statement leverage (to 1) | 9.7 | 9.5 | (0.2) |  |  |  |

---

__________

(a)United States retail financing only.

(b)United States portfolio off-lease third quarter auction values at Q3 2025 mix and YTD amounts at YTD 2025 mix.

*Third Quarter 2025 Compared with Third Quarter 2024*

The following table shows the factors that contributed to third quarter 2025 EBT (in millions):

---

| | |
|:---|:---|
| **Change in EBT by Causal Factor** | |
| Third quarter 2024 EBT | $544 |
| Volume / mix | 20 |
| Financing margin | 194 |
| Credit loss | (36) |
| Lease residual | (4) |
| Exchange | 7 |
| Other | (94) |
| **Third quarter 2025 EBT** | $**631** |

---

Total net receivables were $145.7 billion, $3.5 billion or 2% higher than a year ago, explained primarily by a larger operating lease portfolio. The third quarter 2025 U.S. LTR ratio of 62 basis points increased from a year ago, reflecting increased loss severity and higher repossessions. U.S. auction values increased 3% year over year, reflecting industrywide low used vehicle supply and high demand.

Our third quarter 2025 EBT of $631 million was $87 million higher than a year ago, explained primarily by higher financing margin and receivables, offset partially by Other and higher credit losses. Other reflects a charge related to an industrywide review by the U.K. Financial Conduct Authority into the historical use of dealer commissions and the non-recurrence of a realized gain on accumulated foreign currency translation related to Europe restructuring in third quarter 2024, offset partially by the non-recurrence of a negative derivative market valuation adjustment. ROE was 15.1%, 1.0 percentage points higher than a year ago, driven by higher net income. At the end of the third quarter of 2025, we had $28.1 billion in net liquidity.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

*Segment Results*

Results of operations by segment and Unallocated Other for the periods ended September 30 are shown below (in millions):

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** | **First Nine Months** |
| | **2024** | **2025** | **H / (L)** | **2024** | **2025** | **H / (L)** |
| **Results** |  |  |  |  |  |  |
| United States and Canada segment | $461 | $598 | $137 | $1022 | $1613 | $591 |
| Europe segment | 149 | (2) | (151) | 309 | 79 | (230) |
| All Other segment | 21 | 16 | (5) | 51 | 36 | (15) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total segments | $631 | $612 | $(19) | $1382 | $1728 | $346 |
| Unallocated Other | (87) | 19 | 106 | (169) | 128 | 297 |
| &nbsp;&nbsp;&nbsp;&nbsp;Earnings before taxes | $544 | $631 | $87 | $1213 | $1856 | $643 |
| (Provision for)/Benefit from income taxes | (51) | (65) | (14) | (231) | (323) | (92) |
| &nbsp;&nbsp;&nbsp;&nbsp; Net income | $493 | $566 | $73 | $982 | $1533 | $551 |

---

For additional information, see Note 11 of our Notes to the Financial Statements.

*United States and Canada Segment*

The United States and Canada segment third quarter 2025 EBT of $598 million was $137 million higher than third quarter 2024, explained primarily by higher financing margin, offset partially by higher credit losses. The United States and Canada segment EBT of $1,613 million for the first nine months of 2025 was $591 million higher than the first nine months of 2024, explained primarily by higher financing margin, favorable volume and mix, and non-recurrence of insurance losses due to severe weather events, offset partially by higher credit losses.

*Europe Segment* 

The Europe segment third quarter 2025 EBT was a $2 million loss, a $151 million deterioration from third quarter 2024. The Europe segment EBT of $79 million for the first nine months of 2025 was $230 million lower than the first nine months of 2024. Both are explained primarily by charges related to an industrywide review of historical U.K. dealer commissions and non-recurrence of a third quarter 2024 realized gain on accumulated foreign currency translation related to restructuring.

*All Other Segment*

The All Other segment third quarter 2025 EBT of $16 million was $5 million lower than third quarter 2024. The All Other segment EBT of $36 million for the first nine months of 2025 was $15 million lower than the first nine months of 2024. Both are explained primarily by lower volume and mix.

*Unallocated Other*

Unallocated Other was a $19 million gain in third quarter 2025, $106 million higher than third quarter 2024, explained primarily by the non-recurrence of a negative derivative market valuation adjustment. Unallocated Other was a $128 million gain for the first nine months of 2025, $297 million higher than the first nine months of 2024, explained primarily by a favorable derivative market valuation adjustment compared to a year ago.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Financing Shares and Contract Placement Volume**

Our focus is on supporting Ford and Lincoln dealers and customers. This includes going to market with Ford and our dealers to support vehicle sales with financing products and marketing programs. Ford's marketing programs may encourage or require Ford Credit financing and influence the financing choices customers make. As a result, our financing share, volume, and contract characteristics vary from period to period as Ford's marketing programs change.

The following table shows our retail financing and operating lease share of new Ford and Lincoln vehicle sales, wholesale financing share of new Ford and Lincoln vehicles acquired by dealers (in percent), and contract placement volume for new and used vehicles (in thousands) in several key markets:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** |
| | **2024** | **2025** | **2024** | **2025** |
| **Share of Ford and Lincoln Sales (a)** |  |  |  |  |
| United States | 55% | 46% | 55% | 39% |
| Canada | 70 | 76 | 69 | 75 |
| United Kingdom | 31 | 24 | 31 | 27 |
| Germany | 42 | 45 | 41 | 42 |
| China | 19 | 28 | 22 | 20 |
| **Wholesale Share** |  |  |  |  |
| United States | 71% | 70% | 71% | 70% |
| United Kingdom | 100 | 100 | 100 | 100 |
| Germany | 91 | 87 | 90 | 90 |
| China | 71 | 66 | 71 | 63 |
| **Contract Placement Volume - New and Used (000)** |  |  |  |  |
| United States | 231 | 207 | 670 | 529 |
| Canada | 43 | 49 | 110 | 131 |
| United Kingdom | 20 | 16 | 57 | 50 |
| Germany | 18 | 21 | 52 | 55 |
| China | 11 | 13 | 40 | 29 |

---

__________

(a)United States and Canada exclude fleet sales, other markets include fleet.

United States contract placement volumes in the third quarter of 2025 were lower than a year ago, primarily reflecting lower Ford Credit share. Canada contract placement volumes in the third quarter of 2025 were higher than a year ago, reflecting higher Ford Credit share and higher Ford deliveries. United Kingdom contract placement volumes in the third quarter of 2025 were lower than a year ago, reflecting lower Ford Credit share, offset partially by higher Ford deliveries. Germany contract placement volumes in the third quarter of 2025 were higher than a year ago, reflecting higher Ford Credit share and Ford deliveries. China contract placement volumes in the third quarter of 2025 were higher than a year ago, reflecting higher Ford Credit share offset partially by lower Ford deliveries.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Financial Condition** 

Our receivables, including finance receivables and operating leases, were as follows (in billions):

---

| | | | |
|:---|:---|:---|:---|
| | **September 30,<br>2024** | **December 31,<br>2024** | **September 30,<br>2025** |
| **Net Receivables** | | | |
| United States and Canada Segment |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Consumer financing | $67.2 | $67.8 | $67.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-Consumer financing | 28.8 | 29.7 | 28.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net investment in operating leases | 20.9 | 21.4 | 24.4 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total United States and Canada Segment | $116.9 | $118.9 | $119.4 |
| Europe Segment |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Consumer financing | $12.7 | $12.0 | $13.8 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-Consumer financing | 7.9 | 8.2 | 8.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net investment in operating leases | 0.3 | 0.3 | 0.6 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Europe Segment | $20.9 | $20.5 | $22.7 |
| All Other Segment |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Consumer financing | $2.9 | $2.6 | $2.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-Consumer financing | 1.5 | 1.6 | 1.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net investment in operating leases |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Other Segment | $4.4 | $4.2 | $3.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total net receivables | $142.2 | $143.6 | $145.7 |

---

At September 30, 2024, December 31, 2024, and September 30, 2025, total net receivables includes consumer receivables before allowance for credit losses of $48.7 billion, $47.6 billion, and $46.2 billion, respectively, and non-consumer receivables before allowance for credit losses of $23.7 billion, $24.4 billion, and $22.8 billion, respectively, that have been sold for legal purposes in securitization transactions but continue to be reported in our consolidated financial statements. In addition, at September 30, 2024, December 31, 2024, and September 30, 2025, total net receivables includes net investment in operating leases of $13.3 billion, $13.3 billion, and $12.5 billion, respectively, that have been included in securitization transactions but continue to be reported in our consolidated financial statements. The receivables and net investment in operating leases are available only for payment of the debt issued by, and other obligations of, the securitization entities that are parties to those securitization transactions; they are not available to pay the other obligations or the claims of our other creditors. We hold the right to receive the excess cash flows not needed to pay the debt issued by, and other obligations of, the securitization entities that are parties to those securitization transactions. For additional information on our securitization transactions, refer to the "Securitization Transactions" and "On-Balance Sheet Arrangements" sections of Item 7 of Part II of our 2024 Form 10-K Report and Note 6 of our Notes to the Financial Statements herein.

Total net receivables at September 30, 2025 were $3.5 billion higher compared with September 30, 2024, explained primarily by a larger operating lease portfolio. Total net receivables at September 30, 2025 were $2.1 billion higher compared with December 31, 2024, explained primarily by a larger operating lease portfolio and exchange, offset partially by lower non-consumer and consumer financing.

Our operating lease portfolio was 17% of total net receivables at September 30, 2025. Leasing is an important product, and our leasing strategy balances sales, share, residuals, and long-term profitability. Operating leases in the United States and Canada represent 98% of our total operating lease portfolio.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Credit Risk**

Credit risk is the possibility of loss from a customer's or dealer's failure to make payments according to contract terms. Credit losses are a normal part of a lending business, and credit risk has a significant impact on our business. We manage the credit risk of our consumer (retail financing) and non-consumer (dealer financing) receivables to balance our level of risk and return using our consistent underwriting standards, effective proprietary scoring system (discussed below), and world-class servicing. The allowance for credit losses (also referred to as the credit loss reserve) represents our estimate of the expected credit losses inherent in our finance receivables for the lifetime of those receivables as of the balance sheet date. The allowance for credit losses is estimated using a combination of models and management judgment and is based on such factors as historical loss performance, portfolio quality, receivable levels, and forward-looking macroeconomic scenarios. The adequacy of our allowance for credit losses is assessed quarterly and the assumptions and models used in establishing the allowance are evaluated regularly.

Most of our charge-offs are related to retail financing. Net charge-offs are affected by the number of vehicle repossessions, the unpaid balance outstanding at the time of repossession, the auction price of repossessed vehicles, and other amounts owed. We also incur credit losses on our dealer financing, but default rates for these receivables historically have been substantially lower than those for retail financing.

In purchasing retail financing contracts, we use a proprietary scoring system that measures credit quality using information from sources including the credit application, proposed contract terms, credit bureau data, and other information. After a proprietary risk score is generated, we decide whether to purchase a contract using a decision process based on a judgmental evaluation of the applicant, the credit application, the proposed contract terms, credit bureau information (e.g., FICO score), proprietary risk score, and other information. Our evaluation emphasizes the applicant's ability to pay and the applicant's creditworthiness with a focus on payment, affordability, applicant credit history, and stability as key considerations. While FICO is a part of our scoring system, our models enable us to more effectively determine the probability that a customer will pay than using credit scores alone. When we originate business, our models project expected losses and we price accordingly. We ensure the business fits our risk appetite.

For additional information on our allowance for credit losses and the quality of our receivables, see Note 4 of our Notes to the Financial Statements.

*United States Origination Metrics*

The following table shows United States retail financing and operating lease average placement FICO and higher risk portfolio mix metrics. Also shown are extended term mix and United States retail financing average placement terms.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** |
| | **2024** | **2025** | **2024** | **2025** |
| **Origination Metrics** |  |  |  |  |
| Retail & lease average placement FICO | 755 | 756 | 756 | 751 |
| Retail & lease higher risk portfolio mix (%) | 3% | 3% | 4% | 3% |
| Retail greater than or equal to 84 months placement mix (%) | 9% | 15% | 7% | 14% |
| Retail average placement term (months) | 65 | 64 | 65 | 65 |

---

Our third quarter 2025 average placement FICO score remained strong. We support customers across the credit spectrum. Our higher risk business, as classified at contract inception, represents 3% of our portfolio and has been stable for over 15 years.

Retail financing contracts of 84 months and longer increased by 6 percentage points and retail average placement term decreased compared to a year ago, reflecting changes in Ford's marketing programs. We remain focused on managing the trade cycle, building customer relationships and loyalty, while offering financing products and terms customers want. Our origination and risk management processes deliver robust portfolio performance.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

*United States Retail Financing Credit Losses*

The following table shows the primary drivers of credit losses in the United States retail financing business, which comprised 69% of our worldwide consumer finance receivables at September 30, 2025.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** |
| | **2024** | **2025** | **2024** | **2025** |
| **Credit Loss Drivers** |  |  |  |  |
| Over-60-Day delinquencies (excl. bankruptcies) (%) | 0.19% | 0.18% | 0.19% | 0.18% |
| Repossessions (000) | 6 | 6 | 16 | 18 |
| Repossession ratio (%) | 1.15% | 1.32% | 1.07% | 1.22% |
| Loss severity (000) (a) | $16.4 | $17.3 | $15.7 | $17.1 |
| Net charge-offs ($M) | $87 | $95 | $214 | $264 |
| LTR ratio (%) (b) | 0.57% | 0.62% | 0.48% | 0.58% |

---

__________

(a)The expected difference between the amount a customer owes when the finance contract is charged off and the amount received, net of expenses, from selling the repossessed vehicle.

(b)See *Definitions and Information Regarding Causal Factors* section for calculation.

Our third quarter 2025 repossession ratio increased from a year ago by 17 basis points and is slightly higher than pre-COVID levels. This increase is consistent with our expectations and the overall trend in macroeconomic factors, which are reflected in our credit loss reserves. Loss severity increased from a year ago, reflecting an increase in new vehicle prices and the associated higher amount financed. Our third quarter 2025 LTR ratio of 0.62% increased from a year ago, reflecting higher repossessions and increased loss severity.

*Worldwide Credit Losses*

The following table shows key metrics related to worldwide credit losses:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** |
| | **2024** | **2025** | **2024** | **2025** |
| Net charge-offs ($M) | $114 | $128 | $290 | $370 |
| LTR ratio (%) (a) | 0.37% | 0.41% | 0.32% | 0.40% |
| Credit loss reserve ($M) | $862 | $897 |  |  |
| Reserve as percent of EOP Receivables (%) (a) | 0.68% | 0.71% |  |  |

---

__________

(a)See *Definitions and Information Regarding Causal Factors* section for calculation.

Our worldwide credit loss metrics remain strong. Net charge-offs and the worldwide LTR ratio in the third quarter of 2025 increased from a year ago, primarily driven by higher repossessions and increased loss severity.

Our credit loss reserve is based on such factors as historical loss performance, portfolio quality, receivables level, and forward-looking macroeconomic scenarios. Our credit loss reserve reflects lifetime expected losses as of the balance sheet date and is adjusted accordingly based on our assessment of the portfolio and economic trends and conditions. Our credit loss reserve at September 30, 2025 is higher than a year ago, primarily reflecting economic outlook assumptions. See Note 4 of our Notes to the Financial Statements for more information.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Residual Risk**

Leasing is an important product that many customers want and value, and operating lease customers also are more likely to buy or lease another Ford or Lincoln vehicle. We manage our lease share with an enterprise view to support sales, protect residual values, and manage the trade cycle. Ford Credit and Ford work together under a leasing strategy that considers share, term, model mix, geography, and other factors.

We are exposed to residual risk on operating leases and similar balloon payment products where the customer may return the financed vehicle to us. At the time we purchase a lease, we establish an expected residual value for the vehicle. Residual risk is the possibility that the amount we obtain from returned vehicles will be less than our estimate of the expected residual value for the vehicle. We estimate the expected residual value based on recent auction values, return volumes for our leased vehicles, industrywide used vehicle prices, marketing incentive plans, and vehicle quality data, and benchmark to third-party data depending on availability. For operating leases, changes in expected residual values impact depreciation expense, which is recognized on a straight-line basis over the life of the lease.

For additional information on our residual risk on operating leases, refer to the "Critical Accounting Estimates – Accumulated Depreciation on Vehicles Subject to Operating Leases" section of Item 7 of Part II of our 2024 Form 10-K Report.

*United States Ford and Lincoln Operating Leases*

The following table shows our share of Ford and Lincoln retail financing and operating lease sales, placement volume, and residual performance metrics for our United States operating lease portfolio, which represents 73% of our total net investment in operating leases at September 30, 2025.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Third Quarter** | **Third Quarter** | **First Nine Months** | **First Nine Months** |
| | **2024** | **2025** | **2024** | **2025** |
| **Lease Share of Retail Sales (%)** |  |  |  |  |
| Ford Credit | 15% | 18% | 14% | 14% |
| Industry (a) | 24% | 23% | 24% | 23% |
| **Placement Volume (000)** |  |  |  |  |
| 24-Month | 12 | 5 | 31 | 18 |
| 36-Month | 39 | 53 | 88 | 116 |
| 39-Month / other | 9 | 16 | 39 | 37 |
| **Total** | 60 | 74 | 158 | 171 |
| **Residual Performance** |  |  |  |  |
| Return rates (%) | 55% | 45% | 51% | 44% |
| Return volume (000) | 26 | 19 | 78 | 52 |
| Off-lease auction values (b) | $31245 | $32195 | $30595 | $31715 |

---

__________

(a)Source: J.D. Power PIN.

(b)United States portfolio off-lease second quarter auction values at Q3 2025 mix and YTD amounts at YTD 2025 mix.

Our United States operating lease share of retail sales in the third quarter of 2025 was higher compared with a year ago and remains below the industry, reflecting Ford marketing programs and the Ford sales mix. Our third quarter 2025 total lease placement volume was up compared with a year ago, reflecting higher Ford Credit lease share.

Lease return rates are lower than prior year as more customers and dealers are electing to purchase the off-lease vehicles. Auction values increased 3% year over year, reflecting industrywide low used vehicle supply and high demand.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Credit Ratings** 

Our short-term and long-term debt is rated by four credit rating agencies designated as nationally recognized statistical rating organizations ("NRSROs") by the United States Securities and Exchange Commission ("SEC"): DBRS, Fitch, Moody's, and S&P.

In several markets, locally recognized rating agencies also rate us. A credit rating reflects an assessment by the rating agency of the credit risk associated with a corporate entity or particular securities issued by that entity. Rating agencies' ratings of us are based on information provided by us and other sources. Credit ratings assigned to us from all of the NRSROs are closely associated with their opinions on Ford. Credit ratings are not recommendations to buy, sell, or hold securities and are subject to revision or withdrawal at any time by the assigning rating agency. Each rating agency may have different criteria for evaluating company risk and, therefore, ratings should be evaluated independently for each rating agency.

There have been no rating actions taken by these NRSROs since the filing of our Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.

The following table summarizes certain of the credit ratings and outlook presently assigned by these four NRSROs:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **NRSRO RATINGS** | **NRSRO RATINGS** | **NRSRO RATINGS** | **NRSRO RATINGS** |
| | **Ford Credit** | **Ford Credit** | **Ford Credit** | **NRSROs** |
| | **Long-Term Senior Unsecured** | **Short - Term Unsecured** | **Outlook/Trend** | **Minimum <br>Long-Term Investment Grade Rating** |
| DBRS | BBB (low) | R-2 (low) | Stable | BBB (low) |
| Fitch | BBB- | F3 | Stable | BBB- |
| Moody's | Ba1 | NP | Stable | Baa3 |
| S&P | BBB- | A-3 | Negative | BBB- |

---

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Funding and Liquidity** 

We remain well capitalized with a strong balance sheet and funding diversified across platforms and markets, and ended the third quarter of 2025 with $28.1 billion of liquidity, up $2.9 billion from year-end. We completed $23 billion of public term issuances through October 22, 2025.

Key elements of our funding strategy include:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Maintain strong liquidity and funding diversity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Prudently access public markets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Continue to leverage retail deposits in Europe;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Flexibility to increase ABS mix as needed; preserving assets and committed capacity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Target financial statement leverage of 9:1 to 10:1; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Maintain self-liquidating balance sheet.

Our liquidity profile continues to be diverse, robust, and focused on maintaining liquidity levels that meet our business and funding requirements. We regularly stress test our balance sheet and liquidity to ensure that we continue to meet our financial obligations through economic cycles.

The following table shows funding for our net receivables (in billions):

---

| | | | |
|:---|:---|:---|:---|
| **Funding Structure** | **September 30,<br>2024** | **December 31,<br>2024** | **September 30,<br>2025** |
| Term unsecured debt | $61.7 | $59.2 | $64.8 |
| Term asset-backed securities | 56.3 | 60.4 | 56.7 |
| Retail deposits / Ford Interest Advantage | 18.7 | 18.3 | 18.7 |
| Other | 0.1 | 1.2 | (0.4) |
| Equity | 14.0 | 13.8 | 14.7 |
| Cash | (8.6) | (9.3) | (8.8) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Net Receivables | $142.2 | $143.6 | $145.7 |
| Securitized Funding as a percent of Total Debt | 41.2% | 43.8% | 40.4% |

---

Net receivables of $145.7 billion at September 30, 2025 were funded primarily with term unsecured debt and term asset-backed securities. Securitized funding as a percent of total debt was 40.4% as of September 30, 2025.

*Public Term Funding Plan*

The following table shows our issuances for full year 2023 and 2024, planned issuances for full year 2025, and our global public term funding issuances through October 22, 2025, excluding short-term funding programs (in billions):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **2023 Actual** | **2024 Actual** | **2025 Forecast** | **Through <br>October 22** |
| Unsecured | $14 | $17 | $11 - 13 | $11 |
| Securitizations | 14 | 16 | &nbsp;&nbsp;&nbsp;&nbsp;12 - 14 | 12 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total public | $28 | $33 | $23 - 27 | $23 |

---

For 2025, we now project full year public term funding in the range of $23 billion to $27 billion.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

*Liquidity* 

We define available liquidity as cash, cash equivalents, and marketable securities (excluding amounts related to insurance activities) and committed capacity (which includes our asset-backed facilities and unsecured credit facilities), less utilization of liquidity. Utilization of liquidity is the amount funded under our liquidity sources and also includes the cash required to support securitization transactions and restricted cash. Net liquidity available for use is defined as available liquidity plus certain adjustments as shown in the table below.

The following table shows our liquidity sources and utilization (in billions):

---

| | | | |
|:---|:---|:---|:---|
| | **September 30,<br>2024** | **December 31,<br>2024** | **September 30,<br>2025** |
| **Liquidity Sources** | | | |
| Cash | $8.6 | $9.3 | $8.8 |
| Committed asset-backed facilities | 44.6 | 42.9 | 43.3 |
| Other unsecured credit facilities | 1.8 | 1.7 | 1.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liquidity sources | $55.0 | $53.9 | $53.7 |
| **Utilization of Liquidity** |  |  |  |
| Securitization and restricted cash | $(3.1) | $(3.1) | $(3.0) |
| Committed asset-backed facilities | (22.5) | (25.6) | (22.4) |
| Other unsecured credit facilities | (0.1) | (0.5) | (0.5) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total utilization of liquidity | $(25.7) | $(29.2) | $(25.9) |
| Available liquidity | $29.3 | $24.7 | $27.8 |
| Other adjustments | 0.3 | 0.5 | 0.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net liquidity available for use | $29.6 | $25.2 | $28.1 |

---

Our net liquidity available for use will fluctuate quarterly based on factors including near-term debt maturities, receivable growth and decline, and timing of funding transactions. At September 30, 2025, our net liquidity available for use was $28.1 billion, $2.9 billion higher than year-end 2024, reflecting strong access to public funding markets. At September 30, 2025, our liquidity sources totaled $53.7 billion, down $0.2 billion from year-end 2024.

*Cash.* At September 30, 2025, our cash totaled $8.8 billion, compared with $9.3 billion at year-end 2024. In the normal course of our funding activities, we may generate more proceeds than are required for our immediate funding needs. These excess amounts are held primarily in highly liquid investments, which provide liquidity for our anticipated and unanticipated cash needs and give us flexibility in the use of our other funding programs. Our cash primarily includes United States Department of Treasury obligations, federal agency securities, bank time deposits with investment-grade institutions, investment-grade commercial paper, debt obligations of a select group of non-U.S. governments, non-U.S. governmental agencies, supranational institutions, non-U.S. central banks, and money market funds that carry the highest possible ratings.

The average maturity of these investments ranges from overnight to six months, and is adjusted based on market conditions and liquidity needs. We monitor our cash levels and average maturity on a daily basis. Cash includes restricted cash and amounts to be used only to support our securitization transactions of $3.1 billion and $3.0 billion at December 31, 2024 and September 30, 2025, respectively.

*Material Cash Requirements.* Our material cash requirements include: (1) the purchase of retail financing and operating lease contracts from dealers and providing wholesale financing for dealers to finance new and used vehicles; and (2) debt repayments (for additional information on debt, see the "Aggregate Contractual Obligations" table in Item 7 and Note 9 of the Notes to the Financial Statements in our 2024 Form 10-K Report). In addition, subject to approval by our Board of Directors, shareholder distributions may require the expenditure of a material amount of cash. Moreover, we may be subject to additional material cash requirements that are contingent upon the occurrence of certain events, e.g., legal contingencies, uncertain tax positions, and other matters.

We plan to utilize our liquidity (as described above) and our cash flows from business operations to fund our material cash requirements.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

*Committed Capacity.* At September 30, 2025, our committed capacity totaled $44.9 billion, compared with $44.6 billion at December 31, 2024. Our committed capacity is primarily comprised of commitments from banks and bank-sponsored asset-backed commercial paper conduits and committed unsecured credit facilities with financial institutions.

*Committed Asset-Backed Facilities.* We and our subsidiaries have entered into agreements with a number of banks and bank-sponsored asset-backed commercial paper conduits. Such counterparties are contractually committed, at our option, to purchase from us eligible retail financing receivables or to purchase or make advances under asset-backed securities backed by retail financing or wholesale finance receivables or operating leases for proceeds of up to $43.3 billion ($26.5 billion of retail financing, $10.3 billion of operating leases, and $6.5 billion of wholesale financing) at September 30, 2025. In the United States, we are able to obtain funding within two days of our unutilized capacity in some of our committed asset-backed facilities. These committed facilities have varying maturity dates, with $15.1 billion having maturities within the next twelve months and the remaining balance having maturities through second quarter 2029. We plan capacity renewals to protect our global funding needs and to optimize capacity utilization.

Our ability to obtain funding under these facilities is subject to having a sufficient amount of eligible assets as well as our ability to obtain interest rate hedging arrangements for certain facilities. At September 30, 2025, $22.4 billion of these commitments were in use and we had $0.2 billion of asset-backed capacity that was in excess of eligible receivables. These programs are free of material adverse change clauses, restrictive financial covenants (for example, debt-to-equity limitations and minimum net worth requirements), and generally, credit rating triggers that could limit our ability to obtain funding. However, the unused portion of these commitments may be terminated if the performance of the underlying assets deteriorates beyond specified levels. Based on our experience and knowledge as servicer of the related assets, we do not expect any of these programs to be terminated due to such events.

As of September 30, 2025, FCE had liquidity of £73 million (equivalent to $98 million) in the form of eligible collateral available for use in the monetary policy programs of the Bank of England. In addition, Ford Bank GmbH ("Ford Bank") had liquidity of €476 million (equivalent to $559 million) in the form of eligible collateral available for use in the monetary policy programs of the European Central Bank.

*Unsecured Credit Facilities*. At September 30, 2025, we and our subsidiaries had $1.6 billion of contractually committed unsecured credit facilities with financial institutions, including the FCE syndicated credit facility (the "FCE Credit Agreement") and Ford Bank's syndicated credit facility (the "Ford Bank Credit Agreement"). At September 30, 2025, $1.1 billion was available for use.

At September 30, 2025, £279 million (equivalent to $375 million) was available for use under FCE's £585 million (equivalent to $786 million) Credit Agreement and all €210 million (equivalent to $247 million) was available for use under the Ford Bank Credit Agreement. Both the FCE Credit Agreement and Ford Bank Credit Agreement mature in 2028.

Both the FCE Credit Agreement and Ford Bank Credit Agreement contain certain covenants, including an obligation for FCE and Ford Bank to maintain their ratio of regulatory capital to risk-weighted assets at no less than the applicable regulatory minimum. The FCE Credit Agreement requires the support agreement between FCE and Ford Credit to remain in effect (and enforced by FCE to ensure that its net worth is maintained at no less than $500 million). The Ford Bank Credit Agreement requires a guarantee of Ford Bank's obligations under the agreement, provided by Ford Credit, to remain in effect. In addition, both the FCE Credit Agreement and the Ford Bank Credit Agreement include certain sustainability-linked targets, pursuant to which the applicable margin may be adjusted if Ford achieves, or fails to achieve, the specified targets related to global manufacturing facility greenhouse gas emissions, carbon-free electricity consumption, and Ford Europe CO2 tailpipe emissions. For the most recent performance period, Ford outperformed the global manufacturing facility greenhouse gas emissions and carbon-free electricity consumption metrics, and it was neutral on the Ford Europe CO2 tailpipe emissions metric.

*Funding and Liquidity Risks*

Our funding plan is subject to risks and uncertainties, many of which are beyond our control, including disruption in the capital markets, that could impact both unsecured debt and asset-backed securities issuance and the effects of regulatory changes on the financial markets. Refer to the "Funding and Liquidity Risks" section of Item 7 of Part II of our 2024 Form 10-K Report for more information.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Leverage**

We use leverage, or the debt-to-equity ratio, to make various business decisions, including evaluating and establishing pricing for finance receivable and operating lease financing, and assessing our capital structure. We refer to our shareholder's interest as equity.

The following table shows the calculation of our financial statement leverage (in billions):

---

| | | | |
|:---|:---|:---|:---|
| | **September 30,<br>2024** | **December 31,<br>2024** | **September 30,<br>2025** |
| **Leverage Calculation** | | | |
| Debt | $136.7 | $137.9 | $140.2 |
| Equity | $14.0 | $13.8 | $14.7 |
| Financial statement leverage (to 1) | 9.7 | 10.0 | 9.5 |

---

We plan our financial statement leverage by considering market conditions and the risk characteristics of our business. At September 30, 2025, our financial statement leverage was 9.5:1. We target financial statement leverage in the range of 9:1 to 10:1.

During the third quarter and first nine months of 2025, we paid $350 million and $1.1 billion, respectively, in cash distributions to our parent.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

**Cautionary Note on Forward-Looking Statements**

Statements included or incorporated by reference herein may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on expectations, forecasts, and assumptions by our management and involve a number of risks, uncertainties, and other factors that could cause actual results to differ materially from those stated, including, without limitation:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford's long-term success depends on delivering the Ford+ plan, including improving cost and competitiveness;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford's vehicles could be affected by defects that result in recall campaigns, increased warranty costs, or delays in new model launches, and the time it takes to improve the quality of Ford's vehicles and services and reduce the costs associated therewith could continue to have an adverse effect on Ford's business;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford is highly dependent on its suppliers to deliver components in accordance with Ford's production schedule and specifications, and a shortage of or inability to timely acquire key components or raw materials, can disrupt Ford's production of vehicles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford's production, as well as Ford's suppliers' production, and/or the ability to deliver products to consumers could be disrupted by labor issues, public health issues, natural or man-made disasters, adverse effects of climate change, financial distress, production difficulties, capacity limitations, or other factors;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford may not realize the anticipated benefits of existing or pending strategic alliances, joint ventures, acquisitions, divestitures, or business strategies or the benefits may take longer than expected to materialize;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford may not realize the anticipated benefits of restructuring actions and such actions may cause Ford to incur significant charges, disrupt its operations, or harm its reputation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Failure to develop and deploy secure digital services that appeal to customers and grow Ford's subscription rates could have a negative impact on Ford's business;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford's ability to maintain a competitive cost structure could be affected by labor or other constraints;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford's ability to attract, develop, grow, support, and reward talent is critical to its success and competitiveness;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Operational information systems, security systems, vehicles, and services could be affected by cybersecurity incidents, ransomware attacks, and other disruptions and impact Ford, Ford Credit, their suppliers and dealers;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• To facilitate access to the raw materials and other components necessary for the production of electric vehicles, Ford has entered into and may, in the future, enter into multi-year commitments to raw material and other suppliers that subject Ford to risks associated with lower future demand for such items as well as costs that fluctuate and are difficult to accurately forecast;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• With a global footprint and supply chain, Ford's results and operations could be adversely affected by economic or geopolitical developments, including protectionist trade policies such as tariffs, or other events;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford's new and existing products and digital, software, and physical services are subject to market acceptance and face significant competition from existing and new entrants in the automotive and digital and software services industries, and Ford's reputation may be harmed based on positions it takes or if it is unable to achieve the initiatives it has announced;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford may face increased price competition for its products and services, including pricing pressure resulting from industry excess capacity, currency fluctuations, competitive actions, or economic or other factors, particularly for electric vehicles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Inflationary pressure and fluctuations in commodity and energy prices, foreign currency exchange rates, interest rates, and market value of Ford or Ford Credit's investments, including marketable securities, can have a significant effect on results;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford's results are dependent on sales of larger, more profitable vehicles, particularly in the United States;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Industry sales volume can be volatile and could decline if there is a financial crisis, recession, public health emergency, or significant geopolitical event;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The impact of government incentives on Ford's business could be significant, and Ford's receipt of government incentives could be subject to reduction, termination, or clawback;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford and Ford Credit's access to debt, securitization, or derivative markets around the world at competitive rates or in sufficient amounts could be affected by credit rating downgrades, market volatility, market disruption, regulatory requirements, asset portfolios, or other factors;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford Credit could experience higher-than-expected credit losses, lower-than-anticipated residual values, or higher-than-expected return volumes for leased vehicles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Economic and demographic experience for pension and other postretirement employee benefit plans (e.g., discount rates or investment returns) could be worse than Ford has assumed;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Pension and other postretirement liabilities could adversely affect Ford's liquidity and financial condition;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford and Ford Credit could experience unusual or significant litigation, governmental investigations, or adverse publicity arising out of alleged defects in products, services, perceived environmental impacts, or otherwise;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford may need to substantially modify its product plans and facilities to comply with safety, emissions, fuel economy, autonomous driving technology, environmental, and other regulations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford and Ford Credit could be affected by the continued development of more stringent privacy, data use, data protection, data access, and artificial intelligence laws and regulations as well as consumers' heightened expectations to safeguard their personal information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford Credit could be subject to new or increased credit regulations, consumer protection regulations, or other regulations.

------

*Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Continued)*

We cannot be certain that any expectation, forecast, or assumption made in preparing forward-looking statements will prove accurate, or that any projection will be realized. It is to be expected that there may be differences between projected and actual results. Our forward-looking statements speak only as of the date of their initial issuance, and we do not undertake, and expressly disclaim to the extent permitted by law, any obligation to update or revise publicly any forward-looking statement, whether as a result of new information, future events, or otherwise. For additional discussion, see "Item 1A. Risk Factors" in our 2024 Form 10-K Report, as updated by our subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

**Accounting Standards Issued But Not Yet Adopted** 

For a discussion of recent accounting standards, see Note 2 of our Notes to the Financial Statements.

**ITEM 3. *Quantitative and Qualitative Disclosures About Market Risk.***

In our 2024 Form 10-K Report, we discuss in greater detail our market risk, counterparty risk, credit risk, residual risk, liquidity risk, and operating risk.

To provide a quantitative measure of the sensitivity of our pre-tax cash flow to changes in interest rates, we use interest rate scenarios that assume a hypothetical, instantaneous increase or decrease of one percentage point in all interest rates across all maturities (a "parallel shift"), as well as a base case that assumes that all interest rates remain constant at existing levels. Maturing assets and liabilities are also instantaneously reinvested, capturing 100% of any hypothetical change in interest rates. The differences in pre-tax cash flow between these scenarios and the base case over a 12 month period represent an estimate of the sensitivity of our pre-tax cash flow. Under this model, we estimate that at September 30, 2025, all else constant, such a decrease in interest rates would decrease our pre-tax cash flow by $69 million over the next 12 months, compared with a decrease of $107 million at December 31, 2024. In reality, new assets and liabilities may not immediately capture changes in interest rates, and interest rate changes are rarely instantaneous, parallel, or move exactly the one percentage point assumed in our analysis. As a result, the actual impact to pre-tax cash flow could be higher or lower than the results detailed above.

**ITEM 4. *Controls and Procedures.***

*Evaluation of Disclosure Controls and Procedures.* Cathy O'Callaghan, our President and Chief Executive Officer ("CEO"), and Eliane S. Okamura, our Chief Financial Officer ("CFO"), Treasurer and Executive Vice President, Strategy, have performed an evaluation of the Company's disclosure controls and procedures, as that term is defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended ("Exchange Act"), as of September 30, 2025, and each has concluded that such disclosure controls and procedures are effective to ensure that information required to be disclosed in our periodic reports filed under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified by SEC rules and forms, and that such information is accumulated and communicated to the CEO and CFO to allow timely decisions regarding required disclosures.

*Changes in Internal Control Over Financial Reporting*. There were no changes in internal control over financial reporting during the quarter ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

------

**PART II. OTHER INFORMATION**

**ITEM 1. *Legal Proceedings.***

We have no legal proceedings arising under any federal, state, or local provisions that have been enacted or adopted regulating the discharge of materials into the environment or primarily for the purpose of protecting the environment, in which (i) a governmental authority is a party, and (ii) we believe there is the possibility of monetary sanctions (exclusive of interest and costs) in excess of $1 million.

**ITEM 5. *Other Information.***

During the quarter ended September 30, 2025, no director or officer of the Company adopted, modified, or terminated a "Rule 10b5-1 trading arrangement" or a "non-Rule 10b5-1 trading arrangement" as each term is defined in Item 408(a) of Regulation S-K.

**ITEM 6. *Exhibits.*** 

---

| | | |
|:---|:---|:---|
| **Designation** | **Description** | **Method of Filing** |
| <u>[Exhibit 31.1](fmcc09302025ex311.htm)</u> | Rule 15d-14(a) Certification of CEO. | Filed with this Report. |
| <u>[Exhibit 31.2](fmcc09302025ex312.htm)</u> | Rule 15d-14(a) Certification of CFO. | Filed with this Report. |
| <u>[Exhibit 32.1](fmcc09302025ex321.htm)</u> | Section 1350 Certification of CEO. | Furnished with this Report. |
| <u>[Exhibit 32.2](fmcc09302025ex322.htm)</u> | Section 1350 Certification of CFO. | Furnished with this Report. |
| Exhibit 101.INS | Interactive Data Files pursuant to Rule 405 of Regulation S-T formatted in Inline Extensible Business Reporting Language ("Inline XBRL"). | \* |
| Exhibit 101.SCH | XBRL Taxonomy Extension Schema Document. | \* |
| Exhibit 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. | \* |
| Exhibit 101.LAB | XBRL Taxonomy Extension Label Linkbase Document. | \* |
| Exhibit 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. | \* |
| Exhibit 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. | \* |
| Exhibit 104 | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101). | \* |

---

__________

\*Submitted electronically with this Report in accordance with the provisions of Regulation S-T.

Instruments defining the rights of holders of certain issues of long-term debt of Ford Credit have not been filed as exhibits to this Report because the authorized principal amount of any one of such issues does not exceed 10% of the total assets of Ford Credit. Ford Credit will furnish a copy of each such instrument to the SEC upon request.

------

**SIGNATURE** 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

FORD MOTOR CREDIT COMPANY LLC

---

| | |
|:---|:---|
| By: | /s/ Eliane S. Okamura |
|  | Eliane S. Okamura |
|  | Chief Financial Officer, Treasurer, and |
|  | Executive Vice President, Strategy |
| Date: | October 23, 2025 |

---

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION**

I, Cathy O'Callaghan, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the period ended September 30, 2025 of Ford Motor Credit Company LLC;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | |
|:---|:---|
| Dated: October 23, 2025 | <u>/s/ Cathy O'Callaghan &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> |
| | Cathy O'Callaghan |
| | President and Chief Executive Officer |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION**

I, Eliane S. Okamura, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the period ended September 30, 2025 of Ford Motor Credit Company LLC;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | |
|:---|:---|
| Dated: October 23, 2025 | <u>/s/ Eliane S. Okamura &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> |
| | Eliane S. Okamura |
| | Chief Financial Officer, Treasurer, and Executive |
| | Vice President, Strategy |

---

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER**

I, Cathy O'Callaghan, President and Chief Executive Officer of Ford Motor Credit Company LLC (the "Company"), hereby certify pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code, that to my knowledge:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.The Company's Quarterly Report on Form 10-Q for the period ended September 30, 2025, to which this statement is furnished as an exhibit (the "Report"), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | |
|:---|:---|
| Dated: October 23, 2025 | <u>/s/ Cathy O'Callaghan &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> |
| | Cathy O'Callaghan |
| | President and Chief Executive Officer |

---

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION OF CHIEF FINANCIAL OFFICER**

I, Eliane S. Okamura, Chief Financial Officer and Treasurer of Ford Motor Credit Company LLC (the "Company"), hereby certify pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code, that to my knowledge:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.The Company's Quarterly Report on Form 10-Q for the period ended September 30, 2025, to which this statement is furnished as an exhibit (the "Report"), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | |
|:---|:---|
| Dated: October 23, 2025 | <u>/s/ Eliane S. Okamura &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> |
| | Eliane S. Okamura |
| | Chief Financial Officer, Treasurer, and Executive |
| | Vice President, Strategy |

---

<br>