XML 51 R44.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt & Non-recourse Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Outstanding Borrowings

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

 

 

 

December 31

 

($ in millions)

 

2019

 

 

2018

 

Debt(1)

 

 

 

 

 

 

 

 

Senior secured credit facilities:

 

 

 

 

 

 

 

 

Term loans with an average rate of 3.513%, due 2023

 

$

187

 

 

$

197

 

Revolver with an average rate of 3.513%, due 2023

 

 

320

 

 

 

115

 

Senior notes with a rate of 6.125%, due 2024

 

 

300

 

 

 

300

 

Other debt

 

 

27

 

 

 

 

 

 

 

834

 

 

 

612

 

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

 

 

(6

)

 

 

(8

)

 

 

$

828

 

 

$

604

 

 

(1)

As of December 31, 2019 and 2018, weighted-average interest rates were 4.571 percent and 5.170 percent, respectively.

(2)

Amount includes deferred financing costs related to our term loan and senior notes of $1 million and $5 million, respectively as of December 31, 2019 and $2 million and $6 million as of December 31, 2018.

(3)

Amount does not include deferred financing costs of $5 and $6 million as of December 31, 2019 and 2018, respectively, relating to our revolving facility included in Other Assets in our consolidated balance sheets.

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

 

 

 

December 31

 

($ in millions)

 

2019

 

 

2018

 

Non-recourse debt(1)

 

 

 

 

 

 

 

 

Timeshare Facility with an average rate of 3.164%, due 2021

 

$

 

 

$

120

 

Securitized Debt with a rate of 2.280%, due 2026

 

 

 

 

 

33

 

Securitized Debt with an average rate of 1.810%, due 2026

 

 

46

 

 

 

74

 

Securitized Debt with an average rate of 2.711%, due 2028

 

 

149

 

 

 

206

 

Securitized Debt with an average rate of 3.602%, due 2032

 

 

275

 

 

 

333

 

Securitized Debt with an average rate of 2.421%, due 2033

 

 

285

 

 

 

 

 

 

 

755

 

 

 

766

 

Less: unamortized deferred financing costs(2)

 

 

(8

)

 

 

(7

)

 

 

$

747

 

 

$

759

 

 

(1)

As of December 31, 2019 and 2018, weighted-average interest rates were 2.876 percent and 3.126 percent, respectively.

(2)

Amount relates to Securitized Debt only and does not include deferred financing costs of $3 million as of both December 31, 2019 and 2018, relating to our Timeshare Facility included in Other Assets in our consolidated balance sheets.

Schedule of Contractual Maturities of Debt

The contractual maturities of our debt and non-recourse debt as of December 31, 2019 were as follows:

 

($ in millions)

 

Debt

 

 

Non-recourse

Debt

 

 

Total

 

Year

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

$

12

 

 

$

242

 

 

$

254

 

2021

 

 

11

 

 

 

166

 

 

 

177

 

2022

 

 

11

 

 

 

113

 

 

 

124

 

2023

 

 

477

 

 

 

109

 

 

 

586

 

2024

 

 

300

 

 

 

42

 

 

 

342

 

Thereafter

 

 

23

 

 

 

83

 

 

 

106

 

 

 

$

834

 

 

$

755

 

 

$

1,589