XML 56 R33.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Debt

Debt consists of the following (in millions):

 

 

 

As of December 31,

 

 

 

2021

 

 

2020

 

Series D senior notes, with a rate of 3¾% due October 2023

 

$

 

 

$

399

 

Series E senior notes, with a rate of 4% due June 2025

 

 

498

 

 

 

497

 

Series F senior notes, with a rate of 4½% due February 2026

 

 

398

 

 

 

397

 

Series G senior notes, with a rate of 3⅞% due April 2024

 

 

398

 

 

 

398

 

Series H senior notes, with a rate of 3⅜% due December 2029

 

 

641

 

 

 

640

 

Series I senior notes, with a rate of 3½% due September 2030

 

 

735

 

 

 

734

 

Series J senior notes, with a rate of 2.9% due December 2031

 

 

439

 

 

 

 

Total senior notes

 

 

3,109

 

 

 

3,065

 

Credit facility revolver

 

 

676

 

 

 

1,474

 

Credit facility term loan due January 2024

 

 

498

 

 

 

498

 

Credit facility term loan due January 2025

 

 

499

 

 

 

499

 

Mortgage and other debt, with an average interest rate of 4.9% and 8.8% at December 31, 2021 and 2020, respectively, maturing through November 2027

 

 

109

 

 

 

5

 

Total debt

 

$

4,891

 

 

$

5,541

 

Aggregate Debt Maturities

Aggregate debt maturities, including principal amortization, are as follows (in millions):

 

 

As of December 31,

 

 

 

2021

 

2022

 

$

2

 

2023

 

 

2

 

2024⁽¹⁾

 

 

1,590

 

2025

 

 

1,002

 

2026

 

 

402

 

Thereafter

 

 

1,942

 

 

 

 

4,940

 

Deferred financing costs

 

 

(31

)

Unamortized discounts, net

 

 

(18

)

Total debt

 

$

4,891

 

___________

(1) In February 2022, we repaid the remaining $683 million outstanding on the credit facility revolver that was due in 2024.

Reconciliation between Interest Expense and Cash Interest Paid

The following is a reconciliation between interest expense and cash interest paid (in millions):

 

 

 

Year ended December 31,

 

 

 

2021 ⁽²⁾

 

 

2020

 

 

2019

 

Interest expense

 

$

191

 

 

$

194

 

 

$

222

 

Amortization of debt premiums/discounts, net

 

 

(2

)

 

 

(2

)

 

 

(1

)

Amortization of deferred financing costs

 

 

(8

)

 

 

(6

)

 

 

(5

)

Non-cash losses on debt extinguishment

 

 

(1

)

 

 

(1

)

 

 

(6

)

Change in accrued interest

 

 

3

 

 

 

(2

)

 

 

9

 

Interest paid ⁽¹⁾

 

$

183

 

 

$

183

 

 

$

219

 

___________

(1)
Does not include capitalized interest of $4 million, $5 million and $4 million for 2021, 2020 and 2019, respectively.
(2)
Interest expense and interest paid includes cash prepayment premiums of approximately $22 million, $35 million and $50 million in 2021, 2020 and 2019, respectively.