XML 47 R33.htm IDEA: XBRL DOCUMENT v3.24.1.u1
SECURITIZED DEBT (Tables)
3 Months Ended
Mar. 31, 2024
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 March 31, 2024At December 31, 2023
Vacation ownership notes receivable securitizations, gross(1)
$2,205 $1,971 
Unamortized debt discount and issuance costs(27)(23)
2,178 1,948 
Warehouse Credit Facility, gross
— 150 
Unamortized debt issuance costs(2)
— (2)
— 148 
$2,178 $2,096 
(1)Interest rates as of March 31, 2024 range from 1.5% to 6.6%, with a weighted average interest rate of 4.7%.
(2)Excludes $1 million of unamortized debt issuance costs as of March 31, 2024, as no cash borrowings were outstanding on the Warehouse Credit Facility at that time.
Scheduled future principal payments for debt
The following table shows anticipated future principal payments for our securitized debt as of March 31, 2024.
Vacation Ownership
Notes Receivable Securitizations
($ in millions)
Payment Year
2024, remaining$143 
2025194 
2026201 
2027204 
2028202 
Thereafter1,261 
$2,205 
The following table shows scheduled principal payments for our debt, excluding finance leases, as of March 31, 2024.
Payments Year
($ in millions)Remaining 20242025202620272028ThereafterTotal
Term Loan$— $784 $— $— $— $— $784 
Revolving Corporate Credit Facility— — — 160 — — 160 
2028 Notes— — — — 350 — 350 
2029 Notes— — — — — 500 500 
2026 Convertible Notes— — 575 — — — 575 
2027 Convertible Notes— — — 575 — — 575 
$— $784 $575 $735 $350 $500 $2,944