XML 40 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt & Non-recourse debt (Tables)
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Schedule of Outstanding Borrowings

The following table details our outstanding debt balance and its associated interest rates:

 

 

 

September 30,

 

 

December 31,

 

($ in millions)

 

2017

 

 

2016

 

Debt(1)

 

 

 

 

 

 

 

 

Senior secured credit facilities:

 

 

 

 

 

 

 

 

Term loan with an average rate of 3.48%, due 2021

 

$

193

 

 

$

200

 

Senior notes with a rate of 6.125%, due 2024

 

 

300

 

 

 

300

 

 

 

 

493

 

 

 

500

 

Less: unamortized deferred financing costs and discount(2)(3)

 

 

(9

)

 

 

(10

)

 

 

$

484

 

 

$

490

 

 

 

(1)

For the nine months ended September 30, 2017 and year ended December 31, 2016, weighted average interest rates were 5.092 percent and 4.851 percent, respectively.

(2)

Amount includes deferred financing costs of $2 million and $7 million as of September 30, 2017 and $2 million and $8 million as of December 31, 2016, relating to our term loan and senior notes, respectively.

(3)

Amount does not include deferred financing costs of $2 million as of September 30, 2017 and December 31, 2016, relating to our revolving facility included in Other Assets in our condensed consolidated balance sheets.

The following table details our outstanding non-recourse debt balance and its associated interest rates:

 

 

 

September 30,

 

 

December 31,

 

($ in millions)

 

2017

 

 

2016

 

Non-recourse debt(1)

 

 

 

 

 

 

 

 

Timeshare Facility with an average rate of 2.54%, due 2019

 

$

129

 

 

$

450

 

Securitized Debt with an average rate of 2.43%, due 2028

 

 

489

 

 

 

246

 

 

 

 

618

 

 

 

696

 

Less: unamortized deferred financing costs(2)

 

 

(6

)

 

 

(2

)

 

 

$

612

 

 

$

694

 

 

 

(1)

For the nine months ended September 30, 2017 and year ended December 31, 2016, weighted average interest rates were 2.453 percent and 1.946 percent, respectively.

(2)

Amount relates to Securitized Debt only and does not include deferred financing costs of $2 million as of September 30, 2017 and $3 million as of December 31, 2016, relating to our Timeshare Facility included in Other Assets in our condensed consolidated balance sheets.

Schedule of contractual maturities of debt

The contractual maturities of our debt and non-recourse debt as of September 30, 2017 were as follows:

 

($ in millions)

 

Debt

 

 

Non-recourse

Debt

 

 

Total

 

Year

 

 

 

 

 

 

 

 

 

 

 

 

2017 (remaining)

 

$

3

 

 

$

30

 

 

$

33

 

2018

 

 

10

 

 

 

134

 

 

 

144

 

2019

 

 

10

 

 

 

228

 

 

 

238

 

2020

 

 

10

 

 

 

120

 

 

 

130

 

2021

 

 

160

 

 

 

32

 

 

 

192

 

Thereafter

 

 

300

 

 

 

74

 

 

 

374

 

 

 

$

493

 

 

$

618

 

 

$

1,111