XML 75 R62.htm IDEA: XBRL DOCUMENT v3.23.1
Debt & Non-recourse Debt - Schedule of Outstanding Borrowings (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Debt Instrument [Line Items]    
Total non-recourse debt, net $ 2,940 $ 2,651
Debt instrument, average interest rate 6.396% 6.143%
Debt issuance discounts $ 6 $ 7
Revolving Credit Facility    
Debt Instrument [Line Items]    
Unamortized deferred financing costs 4 4
Revolver with a rate of 6.697%, due 2026 | Revolving Credit Facility    
Debt Instrument [Line Items]    
Total 328 40
Line of Credit    
Debt Instrument [Line Items]    
Unamortized deferred financing costs 25 26
Line of Credit | Term loan with a rate of 7.840%, due 2028    
Debt Instrument [Line Items]    
Total $ 1,281 1,284
Debt instrument, stated interest rate 7.84%  
Line of Credit | Revolver with a rate of 6.697%, due 2026    
Debt Instrument [Line Items]    
Debt instrument, stated interest rate 6.697%  
Senior Notes    
Debt Instrument [Line Items]    
Unamortized deferred financing costs $ 19 19
Senior Notes | Senior notes with a rate of 5.000%, due 2029    
Debt Instrument [Line Items]    
Total $ 850 850
Debt instrument, stated interest rate 5.00%  
Senior Notes | Senior notes with a rate of 4.875%, due 2031    
Debt Instrument [Line Items]    
Total $ 500 500
Debt instrument, stated interest rate 4.875%  
Senior Notes | Other debt    
Debt Instrument [Line Items]    
Total $ 31 29
Senior Notes | Timeshare Facility with an average rate of 5.890%, due 2025(3)    
Debt Instrument [Line Items]    
Unamortized deferred financing costs 4 4
Senior Notes and Other Debt    
Debt Instrument [Line Items]    
Total 2,990 2,703
Less: unamortized deferred financing costs and discounts (50) (52)
Total non-recourse debt, net 2,940 2,651
Secured Debt    
Debt Instrument [Line Items]    
Total 1,105 1,113
Less: unamortized deferred financing costs and discounts (10) (11)
Total non-recourse debt, net $ 1,095 $ 1,102
Debt instrument, average interest rate 4.026% 3.539%
Secured Debt | Timeshare Facility with an average rate of 5.890%, due 2025(3)    
Debt Instrument [Line Items]    
Total $ 175 $ 98
Debt instrument, average interest rate 5.89%  
Secured Debt | HGV Securitized Debt with a weighted average rate of 2.711%, due 2028    
Debt Instrument [Line Items]    
Total $ 37 42
Debt instrument, average interest rate 2.711%  
Secured Debt | HGV Securitized Debt with a weighted average rate of 3.602%, due 2032    
Debt Instrument [Line Items]    
Total $ 89 98
Debt instrument, average interest rate 3.602%  
Secured Debt | HGV Securitized Debt with a weighted average rate of 2.431%, due 2033    
Debt Instrument [Line Items]    
Total $ 92 101
Debt instrument, average interest rate 2.431%  
Secured Debt | HGV Securitized Debt with a weighted average rate of 4.304%, due 2034    
Debt Instrument [Line Items]    
Total $ 152 168
Debt instrument, average interest rate 4.304%  
Secured Debt | HGV Securitized Debt with a weighted average rate of 4.826%, due 2037    
Debt Instrument [Line Items]    
Total $ 242 251
Debt instrument, average interest rate 4.826%  
Secured Debt | HGV Securitized Debt with a weighted average rate of 3.658%, due 2039    
Debt Instrument [Line Items]    
Total $ 122 134
Debt instrument, average interest rate 3.658%  
Secured Debt | Diamond Resorts Owner Trust 2019 with a weighted average rate of 3.255%, due 2032    
Debt Instrument [Line Items]    
Total $ 77 87
Debt instrument, average interest rate 3.255%  
Secured Debt | Diamond Resorts Owner Trust 2021 with a weighted average rate of 2.160%, due 2033    
Debt Instrument [Line Items]    
Total $ 119 $ 134
Debt instrument, average interest rate 2.16%