XML 25 R34.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Debt

Debt balances and associated interest rates as of December 31, 2019 were:

 

 

 

 

 

 

 

Principal balance as of

 

 

 

Interest Rate

at December 31, 2019

 

Maturity Date

 

December 31, 2019

 

 

December 31, 2018

 

 

 

 

 

 

 

(in millions)

 

SF CMBS Loan

 

4.11%

 

November 2023

 

$

725

 

 

$

725

 

HHV CMBS Loan

 

4.20%

 

November 2026

 

 

1,275

 

 

 

1,275

 

Mortgage loans(1)

 

Average rate of

4.26%

 

2020 to 2026(2)

 

 

515

 

 

 

207

 

2016 Term Loan

 

L + 1.55%

 

December 2021

 

 

700

 

 

 

750

 

2019 Term Facility

 

L + 1.50%

 

September 2024

 

 

670

 

 

 

 

Revolver(3)

 

L + 1.60%

 

December 2021(2)

 

 

 

 

 

 

Capital lease obligations

 

3.07%

 

2021 to 2022

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

3,886

 

 

 

2,958

 

Add: unamortized premium

 

 

 

 

 

 

3

 

 

 

 

Less: unamortized deferred financing costs and

   discount

 

 

 

 

 

 

(18

)

 

 

(10

)

 

 

 

 

 

 

$

3,871

 

 

$

2,948

 

 

(1)

Includes $308 million of mortgage loans assumed in connection with the Merger, all of which require payments of principal and interest on a      monthly basis.

(2)

Assumes the exercise of all extensions that are exercisable solely at our option.

(3)

$1 billion available.

Debt Maturities, Assuming the Exercise of all Extensions that are Exercisable Solely at our Option

The contractual maturities of our debt, assuming the exercise of all extensions that are exercisable solely at our option, as of December 31, 2019 were:

 

Year

 

(in millions)

 

2020

 

$

21

 

2021

 

 

709

 

2022

 

 

97

 

2023

 

 

827

 

2024

 

 

676

 

Thereafter(1)

 

 

1,556

 

 

 

$

3,886

 

 

(1)

Assumes the exercise of all extensions that are exercisable solely at our option.