XML 73 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt (Tables)
12 Months Ended
Dec. 31, 2014
Debt Instrument [Line Items]  
Debt

Debt consists of the following (in millions):

 

 

 

As of December 31,

 

 

 

2014

 

 

2013

 

Series Q senior notes, with a rate of 6¾% due June 2016

 

$

 

 

$

150

 

Series V senior notes, with a rate of 6% due November 2020

 

 

500

 

 

 

500

 

Series X senior notes, with a rate of 5⅞% due June 2019

 

 

498

 

 

 

497

 

Series Z senior notes, with a rate of 6% due October 2021

 

 

300

 

 

 

300

 

Series B senior notes, with a rate of 5¼% due March 2022

 

 

350

 

 

 

350

 

Series C senior notes, with a rate of 4¾% due March 2023

 

 

450

 

 

 

450

 

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

 

 

400

 

 

 

400

 

2009 Exchangeable Senior Debentures, with a rate of 2½% due October 2029

 

 

386

 

 

 

371

 

Total senior notes

 

 

2,884

 

 

 

3,018

 

Credit facility revolver

 

 

204

 

 

 

446

 

Credit facility term loan due June 2017

 

 

500

 

 

 

500

 

Mortgage debt (non-recourse), with an average interest rate of 5.0% and 4.1% at

     December 31, 2014 and 2013, respectively, maturing through January 2024

 

 

404

 

 

 

709

 

Other

 

 

 

 

 

86

 

Total debt

 

$

3,992

 

 

$

4,759

 

 

Interest Expense

The following items are included in interest expense (in millions):

 

 

 

Year ended December 31,

 

 

 

2014(1)

 

 

2013(1)

 

 

2012(1)

 

Interest expense

 

$

214

 

 

$

304

 

 

$

373

 

Amortization of debt premiums/discounts, net (2)

 

 

(16

)

 

 

(15

)

 

 

(18

)

Amortization of deferred financing costs

 

 

(8

)

 

 

(10

)

 

 

(12

)

Non-cash losses on debt extinguishments

 

 

(2

)

 

 

(13

)

 

 

(9

)

Change in accrued interest

 

 

1

 

 

 

16

 

 

 

4

 

Interest paid (3)

 

$

189

 

 

$

282

 

 

$

338

 

___________

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Interest expense and interest paid for 2014, 2013 and 2012 include cash prepayment premiums of approximately $2 million, $23 million and $21 million, respectively.

(2)

Primarily represents the amortization of the debt discount on our Debentures, which is considered non-cash interest expense.

(3)

Does not include capitalized interest of $7 million, $6 million and $6 million during 2014, 2013 and 2012, respectively.

Mortgage Debt Issuances And Repayments

We had the following mortgage debt issuances and repayments since January 2013:

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

 

Transaction Date

 

Property

 

Rate

 

 

Date

 

Amount

 

Issuances/Assumptions

 

 

 

 

 

 

 

 

 

(in millions)

 

December 2013

 

Harbor Beach Marriott Resort & Spa

 

 

4.75

%

 

1/1/2024

 

$

150

 

Repayments

 

 

 

 

 

 

 

 

 

 

 

 

February 2014

 

The Ritz-Carlton, Naples and Newport Beach Marriott Hotel

 

 

3.25

%

 

3/1/2014

 

 

(300

)

December 2013

 

Harbor Beach Marriott Resort & Spa

 

 

5.55

%

 

3/1/2014

 

 

(134

)

December 2013

 

The Westin Denver Downtown

 

 

8.51

%

 

12/11/2023

 

 

(31

)

May 2013

 

Orlando World Center Marriott

 

 

4.75

%

 

7/1/2013

 

 

(246

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Aggregate Debt Maturities

Aggregate debt maturities are as follows (in millions):

 

 

As of December 31, 2014

 

2015

 

$

400

 

2016

 

 

253

 

2017

 

 

500

 

2018

 

 

204

 

2019

 

 

500

 

Thereafter

 

 

2,150

 

 

 

 

4,007

 

Unamortized (discounts) premiums, net

 

 

(16

)

Capital lease obligations

 

 

1

 

 

 

$

3,992

 

 

Convertible Debt  
Debt Instrument [Line Items]  
Interest Expense

Interest expense recorded for our exchangeable senior debentures (including interest expense for debentures redeemed in 2013 and 2012) consists of the following (in millions):

 

 

 

Year ended December 31,

 

 

 

2014

 

 

2013

 

 

2012

 

Contractual interest expense (cash)

 

$

10

 

 

$

10

 

 

$

19

 

Non-cash interest expense due to discount amortization

 

 

16

 

 

 

15

 

 

 

17

 

Total interest expense

 

$

26

 

 

$

25

 

 

$

36