XML 44 R33.htm IDEA: XBRL DOCUMENT v3.20.2
SECURITIZED DEBT (Tables)
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Schedule of securitized vacation ownership debt
The following table provides detail on our securitized debt, net of unamortized debt discount and issuance costs.
($ in millions)At June 30, 2020At December 31, 2019
Vacation ownership notes receivable securitizations, gross(1)
$1,578  $1,850  
Unamortized debt discount and issuance costs(15) (18) 
1,563  1,832  
Warehouse Credit Facility, gross(2)
308  21  
Unamortized debt issuance costs(2) (2) 
306  19  
Other18  20  
$1,887  $1,871  
_________________________
(1)Interest rates as of June 30, 2020 range from 2.2% to 4.4%, with a weighted average interest rate of 2.9%
(2)Effective interest rate as of June 30, 2020 was 2.1%
Scheduled future principal payments for debt
The following table shows scheduled future principal payments for our securitized debt as of June 30, 2020.
Vacation Ownership
Notes Receivable Securitizations
Warehouse
Credit
Facility
OtherTotal
($ in millions)
Payments Year
2020, remaining$87  $ $ $97  
2021173  18   193  
2022175  20   197  
2023179  261   442  
2024176  —   178  
Thereafter788  —   797  
$1,578  $308  $18  $1,904  
The following table shows scheduled future principal payments for our debt, excluding finance leases, as of June 30, 2020.
($ in millions)2025 Notes2026 Notes2028 NotesTerm LoanConvertible NotesTotal
Payments Year
2020, remaining$—  $—  $—  $ $—  $ 
2021—  —  —   —   
2022—  —  —   230  239  
2023—  —  —   —   
2024—  —  —   —   
Thereafter500  750  350  849  —  2,449  
$500  $750  $350  $889  $230  $2,719